XML 190 R75.htm IDEA: XBRL DOCUMENT v3.20.1
Equity affiliates, other investments and related parties - Joint Ventures (Details) - USD ($)
$ in Millions
12 Months Ended
Dec. 31, 2019
Dec. 31, 2018
Dec. 31, 2017
Dec. 31, 2016
Joint Ventures        
Non current assets $ 188,029 $ 176,963 $ 157,683  
Cash and cash equivalents 27,352 27,907 33,185 $ 24,597
Total assets 273,294 256,762 242,631  
Shareholder's equity 119,305 118,114 114,037 $ 101,574
Financial debt 47,773 40,129 41,340  
Current borrowings 14,819 13,306 11,096  
Total liabilities & shareholders' equity 273,294 256,762 242,631  
Revenues from sales 176,249 184,106 149,099  
Income taxes (5,872) (6,516) (3,029)  
Net income 11,438 11,550 8,299  
Other comprehensive income (781) (3,494) 6,725  
Equity value 23,123 18,689 16,968  
Profit/(loss) 3,406 3,170 2,015  
Share of Other Comprehensive Income, net amount 408 (540) (677)  
Liquefaction entities | Integrated Gas, Renewables and Power        
Joint Ventures        
Non current assets 70,279 68,003 59,422  
Current assets excluding cash and cash equivalents 1,866 1,928 966  
Cash and cash equivalents 1,678 339 1,258  
Total assets 73,823 70,270 61,646  
Shareholder's equity 7,151 7,059 4,037  
Other non current liabilities 6,864 3,472 504  
Financial debt 56,379 56,841 55,566  
Other current liabilities 3,429 2,898 1,539  
Total liabilities & shareholders' equity 73,823 70,270 61,646  
Revenues from sales 9,240 2,908 37  
Depreciation and depletion of tangible assets and mineral interests (3,040) (1,227) (10)  
Interest income 5 119 16  
Interest expense (2,993) (670) (15)  
Income taxes (270) (386) 338  
Net income 383 2,029 (1,730)  
Other comprehensive income (429) 132 97  
Revaluation identifiable assets on equity affiliates 660 683 905  
Equity value 2,318 2,404 2,049  
Profit/(loss) (19) 192 (348)  
Share of Other Comprehensive Income, net amount $ (112) 40 29  
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 $ 4,310 4,017 3,989  
Current assets excluding cash and cash equivalents 1,842 2,180 2,258  
Cash and cash equivalents 322 237 283  
Total assets 6,474 6,434 6,530  
Shareholder's equity 3,319 3,534 3,612  
Other non current liabilities 150 157 148  
Financial debt 1,761 1,418 1,078  
Other current liabilities 756 725 1,144  
Current borrowings 488 600 548  
Total liabilities & shareholders' equity 6,474 6,434 6,530  
Revenues from sales 8,437 10,191 8,565  
Depreciation and depletion of tangible assets and mineral interests (256) (269) (264)  
Interest income   9    
Interest expense (14) (5) (3)  
Income taxes (124) (310) (369)  
Net income 302 754 973  
Other comprehensive income $ (116) $ (169) $ 398  
% owned 50.00% 50.00% 50.00%  
Equity value $ 1,660 $ 1,767 $ 1,806  
Profit/(loss) 150 377 486  
Share of Other Comprehensive Income, net amount (68) (67) 170  
Dividends paid to the Group $ 200 $ 332 $ 353