XML 213 R78.htm IDEA: XBRL DOCUMENT v3.19.1
Equity affiliates, other investments and related parties - Joint Ventures (Details) - USD ($)
$ in Millions
12 Months Ended
Dec. 31, 2018
Dec. 31, 2017
Dec. 31, 2016
Dec. 31, 2015
Joint Ventures        
Non current assets $ 176,963 $ 157,683 $ 158,461  
Cash and cash equivalents 27,907 33,185 24,597 $ 23,269
Total assets 256,762 242,631 230,978  
Shareholder's equity 118,114 114,037 101,574 $ 95,409
Non-current financial debt 40,129 41,340 43,067  
Current borrowings 13,306 11,096 13,920  
Total liabilities & shareholders' equity 256,762 242,631 230,978  
Revenues from sales 184,106 149,099 127,925  
Interest expense (1,927) (1,395) (1,111)  
Income taxes (Note 11) (6,516) (3,029) (970)  
Net income 11,550 8,299 6,206  
Other comprehensive income (3,494) 6,725 (1,859)  
Equity value 18,689 16,968 15,858  
Profit/(loss) 3,170 2,015 2,214  
Share of Other Comprehensive Income, net amount (540) (677) 935  
Liquefaction entities | Exploration & Production        
Joint Ventures        
Revaluation identifiable assets on equity affiliates 683 905 905  
Equity value 2,404 2,049 1,555  
Profit/(loss) 192 (348) 88  
Share of Other Comprehensive Income, net amount 40 29 50  
Liquefaction entities | Exploration & Production | 100% gross        
Joint Ventures        
Non current assets 68,003 59,422 47,014  
Current assets excluding cash and cash equivalents 1,928 966 922  
Cash and cash equivalents 339 1,258 703  
Total assets 70,270 61,646 48,639  
Shareholder's equity 7,059 4,037 2,961  
Other non current liabilities 3,472 504 327  
Non-current financial debt 56,841 55,566 43,980  
Other current liabilities 2,898 1,539 1,371  
Total liabilities & shareholders' equity 70,270 61,646 48,639  
Revenues from sales 2,908 37 52  
Depreciation and depletion of tangible assets and mineral interests (1,227) (10) (12)  
Interest income 119 16 5  
Interest expense (670) (15) (7)  
Income taxes (Note 11) (386) 338 (29)  
Net income 2,029 (1,730) 449  
Other comprehensive income $ 132 $ 97 $ 166  
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 $ 1,767 $ 1,806 $ 1,474  
Profit/(loss) 377 486 465  
Share of Other Comprehensive Income, net amount (67) 170 22  
Dividends paid to the Group 332 353 256  
Hanwha Total Petrochemical Co. Limited | Refining & Chemicals | 100% gross        
Joint Ventures        
Non current assets 4,017 3,989 3,454  
Current assets excluding cash and cash equivalents 2,180 2,258 1,506  
Cash and cash equivalents 237 283 473  
Total assets 6,434 6,530 5,433  
Shareholder's equity 3,534 3,612 2,947  
Other non current liabilities 157 148 120  
Non-current financial debt 1,418 1,078 1,105  
Other current liabilities 725 1,144 764  
Current borrowings 600 548 497  
Total liabilities & shareholders' equity 6,434 6,530 5,433  
Revenues from sales 10,191 8,565 7,057  
Depreciation and depletion of tangible assets and mineral interests (269) (264) (259)  
Interest income 9      
Interest expense (5) (3) (3)  
Income taxes (Note 11) (310) (369) (338)  
Net income 754 973 930  
Other comprehensive income $ (169) $ 398 $ (79)