XML 31 R21.htm IDEA: XBRL DOCUMENT v3.20.2
Business segment information - Reconciliation with consolidated financial statements (Details) - USD ($)
$ in Millions
3 Months Ended 6 Months Ended
Jun. 30, 2020
Mar. 31, 2020
Jun. 30, 2019
Jun. 30, 2020
Dec. 31, 2019
Jun. 30, 2019
Business segment information            
Sales $ 25,730 $ 43,870 $ 51,242 $ 69,600   $ 102,447
Excise taxes (4,168) (5,293) (6,040) (9,461)   (12,121)
Revenues from sales 21,562 38,577 45,202 60,139   90,326
Purchases, net of inventory variation (12,025) (28,068) (30,390) (40,093)   (60,111)
Other operating expenses (6,321) (6,944) (7,078) (13,265)   (13,803)
Exploration costs (114) (140) (170) (254)   (458)
Depreciation, depletion and impairment of tangible assets and mineral interests (11,593) (3,635) (3,661) (15,228)   (7,127)
Other income 362 580 321 942   568
Other expense (108) (420) (189) (528)   (398)
Financial interest on debt (530) (569) (568) (1,099)   (1,129)
Financial income and expense from cash & cash equivalents 50 (155) (42) (105)   (70)
Cost of net debt (480) (724) (610) (1,204)   (1,199)
Other financial income 419 188 326 607   486
Other financial expense (161) (181) (188) (342)   (383)
Net income (loss) from equity affiliates (447) 732 812 285   1,523
Income taxes 484 37 (1,571) 521   (3,480)
Consolidated net income (8,422) 2 2,804 (8,420) $ 5,494 5,944
Group share (8,369) 34 2,756 (8,335)   5,867
Non-controlling interests (53) $ (32) 48 (85)   77
Adjusted            
Business segment information            
Sales 25,748   51,301 69,616   102,533
Excise taxes (4,168)   (6,040) (9,461)   (12,121)
Revenues from sales 21,580   45,261 60,155   90,412
Purchases, net of inventory variation (11,842)   (30,295) (37,949)   (60,533)
Other operating expenses (6,199)   (7,042) (12,985)   (13,758)
Exploration costs (114)   (170) (254)   (458)
Depreciation, depletion and impairment of tangible assets and mineral interests (3,302)   (3,597) (6,937)   (7,063)
Other income 240   253 820   453
Other expense (103)   (117) (294)   (190)
Financial interest on debt (527)   (564) (1,094)   (1,121)
Financial income and expense from cash & cash equivalents (3)   (42) (13)   (70)
Cost of net debt (530)   (606) (1,107)   (1,191)
Other financial income 419   326 607   486
Other financial expense (160)   (188) (341)   (383)
Net income (loss) from equity affiliates 11   457 669   1,071
Income taxes 95   (1,322) (490)   (3,076)
Consolidated net income 95   2,960 1,894   5,770
Group share 126   2,887 1,907   5,646
Non-controlling interests (31)   73 (13)   124
Adjustments            
Business segment information            
Sales (18)   (59) (16)   (86)
Revenues from sales (18)   (59) (16)   (86)
Purchases, net of inventory variation (183)   (95) (2,144)   422
Other operating expenses (122)   (36) (280)   (45)
Depreciation, depletion and impairment of tangible assets and mineral interests (8,291)   (64) (8,291)   (64)
Other income 122   68 122   115
Other expense (5)   (72) (234)   (208)
Financial interest on debt (3)   (4) (5)   (8)
Financial income and expense from cash & cash equivalents 53     (92)    
Cost of net debt 50   (4) (97)   (8)
Other financial expense (1)     (1)    
Net income (loss) from equity affiliates (458)   355 (384)   452
Income taxes 389   (249) 1,011   (404)
Consolidated net income (8,517)   (156) (10,314)   174
Group share (8,495)   (131) (10,242)   221
Non-controlling interests $ (22)   $ (25) $ (72)   $ (47)