XML 163 R71.htm IDEA: XBRL DOCUMENT v3.8.0.1
Equity affiliates, other investments and related parties - Joint Ventures (Details) - USD ($)
$ in Millions
12 Months Ended
Dec. 31, 2017
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2014
Joint Ventures        
Non current assets $ 157,683 $ 158,461 $ 154,248  
Cash and cash equivalents 33,185 24,597 23,269 $ 25,181
Total assets 242,631 230,978 224,484  
Shareholder's equity 114,037 101,574 95,409 $ 93,531
Non-current financial debt 41,340 43,067 44,464  
Current borrowings 11,096 13,920 12,488  
Total liabilities & shareholders' equity 242,631 230,978 224,484  
Revenues from sales 149,099 127,925 143,421  
Interest expense (1,395) (1,111) (965)  
Income taxes (Note 11) (3,029) (970) (1,653)  
Net income 8,299 6,206 4,786  
Other comprehensive income 6,725 (1,859) (4,535)  
Equity value 16,968 15,858 15,006  
Profit/(loss) 2,015 2,214 2,361  
Share of Other Comprehensive Income, net amount (677) 935 120  
Liquefaction entities | Exploration & Production        
Joint Ventures        
Revaluation identifiable assets on equity affiliates 905 905 965  
Equity value 2,049 1,555 1,355  
Profit/(loss) (348) 88 55  
Share of Other Comprehensive Income, net amount 29 50 18  
Liquefaction entities | Exploration & Production | 100% gross        
Joint Ventures        
Non current assets 59,422 47,014 35,341  
Current assets excluding cash and cash equivalents 966 922 455  
Cash and cash equivalents 1,258 703 501  
Total assets 61,646 48,639 36,297  
Shareholder's equity 4,037 2,961 1,840  
Other non current liabilities 504 327 349  
Non-current financial debt 55,566 43,980 32,996  
Other current liabilities 1,539 1,371 1,112  
Total liabilities & shareholders' equity 61,646 48,639 36,297  
Revenues from sales 37 52 32  
Depreciation and depletion of tangible assets and mineral interests (10) (12) (14)  
Interest income 16 5 10  
Interest expense (15) (7) (10)  
Income taxes (Note 11) 338 (29) (81)  
Net income (1,730) 449 279  
Other comprehensive income $ 97 $ 166 $ 61  
Yamal LNG | Exploration & Production        
Joint Ventures        
% owned 20.02%      
Ichthys LNG PTY Limited | Exploration & Production        
Joint Ventures        
% owned 30.00%      
Hanwha Total Petrochemical Co. Limited | Refining & Chemicals        
Joint Ventures        
% owned 50.00% 50.00% 50.00%  
Equity value $ 1,806 $ 1,474 $ 1,305  
Profit/(loss) 486 465 257  
Share of Other Comprehensive Income, net amount 170 22 (75)  
Dividends paid to the Group 353 256 20  
Hanwha Total Petrochemical Co. Limited | Refining & Chemicals | 100% gross        
Joint Ventures        
Non current assets 3,989 3,454 3,543  
Current assets excluding cash and cash equivalents 2,258 1,506 1,501  
Cash and cash equivalents 283 473 240  
Total assets 6,530 5,433 5,284  
Shareholder's equity 3,612 2,947 2,609  
Other non current liabilities 148 120 107  
Non-current financial debt 1,078 1,105 1,388  
Other current liabilities 1,144 764 713  
Current borrowings 548 497 467  
Total liabilities & shareholders' equity 6,530 5,433 5,284  
Revenues from sales 8,565 7,057 7,307  
Depreciation and depletion of tangible assets and mineral interests (264) (259) (247)  
Interest expense (3) (3) (64)  
Income taxes (Note 11) (369) (338) (192)  
Net income 973 930 514  
Other comprehensive income $ 398 $ (79) $ (186)