XML 456 R72.htm IDEA: XBRL DOCUMENT v3.21.1
Equity affiliates, other investments and related parties - Joint Ventures (Details) - USD ($)
$ in Millions
12 Months Ended
Dec. 31, 2020
Dec. 31, 2019
Dec. 31, 2018
Dec. 31, 2017
Joint Ventures        
Non current assets $ 186,453 $ 188,029 $ 176,963  
Cash and cash equivalents 31,268 27,352 27,907 $ 33,185
TOTAL ASSETS 266,132 273,294 256,762  
Shareholder's equity 106,085 119,305 118,114 $ 114,037
Financial debt 60,203 47,773 40,129  
Current borrowings 17,099 14,819 13,306  
TOTAL LIABILITIES & SHAREHOLDERS' EQUITY 266,132 273,294 256,762  
Revenues from sales 119,704 176,249 184,106  
Income taxes (318) (5,872) (6,516)  
NET INCOME (7,336) 11,438 11,550  
OTHER COMPREHENSIVE INCOME 1,230 (781) (3,494)  
Equity value 22,847 23,123 18,689  
Profit/(loss) 452 3,406 3,170  
Share of Other Comprehensive Income, net amount (1,831) 408 (540)  
Liquefaction entities | Integrated Gas, Renewables and Power        
Joint Ventures        
Non current assets 70,425 70,279 68,003  
Current assets excluding cash and cash equivalents 1,513 1,866 1,928  
Cash and cash equivalents 1,834 1,678 339  
TOTAL ASSETS 73,772 73,823 70,270  
Shareholder's equity 4,433 7,151 7,059  
Other non current liabilities 8,259 6,864 3,472  
Financial debt 58,128 56,379 56,841  
Other current liabilities 2,952 3,429 2,898  
TOTAL LIABILITIES & SHAREHOLDERS' EQUITY 73,772 73,823 70,270  
Revenues from sales 8,543 9,240 2,908  
Depreciation and depletion of tangible assets and mineral interests (3,130) (3,040) (1,227)  
Interest income 2 5 119  
Interest expense (2,972) (2,993) (670)  
Income taxes 77 (270) (386)  
NET INCOME (2,399) 383 2,029  
OTHER COMPREHENSIVE INCOME (323) (429) 132  
Revaluation identifiable assets on equity affiliates 546 660 683  
Equity value 1,602 2,318 2,404  
Profit/(loss) (633) (19) 192  
Share of Other Comprehensive Income, net amount $ (84) (112) 40  
Yamal LNG | Integrated Gas, Renewables and Power        
Joint Ventures        
% owned 20.02%      
Ichthys LNG PTY Limited | Integrated Gas, Renewables and Power        
Joint Ventures        
% owned 26.00%      
Hanwha Total Petrochemical Co. Limited | Refining & Chemicals        
Joint Ventures        
Non current assets $ 4,664 4,310 4,017  
Current assets excluding cash and cash equivalents 1,575 1,842 2,180  
Cash and cash equivalents 303 322 237  
TOTAL ASSETS 6,542 6,474 6,434  
Shareholder's equity 3,443 3,319 3,534  
Other non current liabilities 167 150 157  
Financial debt 1,703 1,761 1,418  
Other current liabilities 583 756 725  
Current borrowings 646 488 600  
TOTAL LIABILITIES & SHAREHOLDERS' EQUITY 6,542 6,474 6,434  
Revenues from sales 5,734 8,437 10,191  
Depreciation and depletion of tangible assets and mineral interests (278) (256) (269)  
Interest income     9  
Interest expense (2) (14) (5)  
Income taxes (69) (124) (310)  
NET INCOME 133 302 754  
OTHER COMPREHENSIVE INCOME $ 194 $ (116) $ (169)  
% owned 50.00% 50.00% 50.00%  
Equity value $ 1,721 $ 1,660 $ 1,767  
Profit/(loss) 67 150 377  
Share of Other Comprehensive Income, net amount 87 (68) (67)  
Dividends paid to the Group $ 102 $ 200 $ 332