XML 50 R36.htm IDEA: XBRL DOCUMENT v3.10.0.1
Reconciliation of the information by business segment with consolidated financial statements (Details) - USD ($)
$ in Millions
3 Months Ended 6 Months Ended
Jun. 30, 2018
Mar. 31, 2018
Jun. 30, 2017
Jun. 30, 2018
Dec. 31, 2017
Jun. 30, 2017
Business segment information            
Sales $ 52,540 $ 49,611 $ 39,915 $ 102,151   $ 81,098
Excise taxes (6,438) (6,319) (5,433) (12,757)   (10,523)
Revenues from sales 46,102 43,292 34,482 89,394   70,575
Purchases, net of inventory variation (30,599) (29,446) (23,398) (60,045)   (47,385)
Other operating expenses (6,761) (6,937) (6,106) (13,698)   (12,272)
Exploration costs (158) (204) (199) (362)   (396)
Depreciation, depletion and impairment of tangible assets and mineral interests (3,435) (2,916) (2,798) (6,351)   (7,377)
Other income 252 523 570 775   2,895
Other expense (413) (190) (106) (603)   (397)
Financial interest on debt (478) (390) (345) (868)   (676)
Financial income and expense from cash & cash equivalents (54) (41) (37) (95)   (48)
Cost of net debt (532) (431) (382) (963)   (724)
Other financial income 321 240 285 561   513
Other financial expense (159) (170) (159) (329)   (319)
Net income (loss) from equity affiliates 1,103 484 310 1,587   858
Income taxes (2,087) (1,596) (472) (3,683)   (1,165)
Consolidated net income 3,634 2,649 2,027 6,283 $ 3,493 4,806
Group share 3,721 2,636 2,037 6,357   4,886
Non-controlling interests (87) $ 13 (10) (74)   (80)
Adjusted            
Business segment information            
Sales 52,516   39,942 102,138   81,125
Excise taxes (6,438)   (5,433) (12,757)   (10,523)
Revenues from sales 46,078   34,509 89,381   70,602
Purchases, net of inventory variation (31,263)   (22,939) (60,623)   (46,929)
Other operating expenses (6,694)   (5,868) (13,496)   (11,984)
Exploration costs (158)   (199) (362)   (396)
Depreciation, depletion and impairment of tangible assets and mineral interests (3,011)   (2,784) (5,905)   (5,433)
Other income 254   206 628   314
Other expense (55)   (58) (115)   (116)
Financial interest on debt (469)   (338) (849)   (662)
Financial income and expense from cash & cash equivalents (54)   (37) (95)   (48)
Cost of net debt (523)   (375) (944)   (710)
Other financial income 321   285 561   513
Other financial expense (159)   (159) (329)   (319)
Net income (loss) from equity affiliates 766   578 1,403   1,169
Income taxes (1,911)   (700) (3,590)   (1,639)
Consolidated net income 3,645   2,496 6,609   5,072
Group share 3,553   2,474 6,437   5,032
Non-controlling interests 92   22 172   40
Adjustments            
Business segment information            
Sales 24   (27) 13   (27)
Revenues from sales 24   (27) 13   (27)
Purchases, net of inventory variation 664   (459) 578   (456)
Other operating expenses (67)   (238) (202)   (288)
Depreciation, depletion and impairment of tangible assets and mineral interests (424)   (14) (446)   (1,944)
Other income (2)   364 147   2,581
Other expense (358)   (48) (488)   (281)
Financial interest on debt (9)   (7) (19)   (14)
Cost of net debt (9)   (7) (19)   (14)
Net income (loss) from equity affiliates 337   (268) 184   (311)
Income taxes (176)   228 (93)   474
Consolidated net income (11)   (469) (326)   (266)
Group share 168   (437) (80)   (146)
Non-controlling interests $ (179)   $ (32) $ (246)   $ (120)