XML 51 R36.htm IDEA: XBRL DOCUMENT v3.19.2
Reconciliation of the information by business segment with consolidated financial statements (Details) - USD ($)
$ in Millions
3 Months Ended 6 Months Ended
Jun. 30, 2019
Mar. 31, 2019
Jun. 30, 2018
Jun. 30, 2019
Dec. 31, 2018
Jun. 30, 2018
Business segment information            
Sales $ 51,242 $ 51,205 $ 52,540 $ 102,447   $ 102,151
Excise taxes (6,040) (6,081) (6,438) (12,121)   (12,757)
Revenues from sales 45,202 45,124 46,102 90,326   89,394
Purchases, net of inventory variation (30,390) (29,721) (30,599) (60,111)   (60,045)
Other operating expenses (7,078) (6,725) (6,761) (13,803)   (13,698)
Exploration costs (170) (288) (158) (458)   (362)
Depreciation, depletion and impairment of tangible assets and mineral interests (3,661) (3,466) (3,435) (7,127)   (6,351)
Other income 321 247 252 568   775
Other expense (189) (209) (413) (398)   (603)
Financial interest on debt (568) (561) (478) (1,129)   (868)
Financial income and expense from cash & cash equivalents (42) (28) (54) (70)   (95)
Cost of net debt (610) (589) (532) (1,199)   (963)
Other financial income 326 160 321 486   561
Other financial expense (188) (195) (159) (383)   (329)
Net income (loss) from equity affiliates 812 711 1,103 1,523   1,587
Income taxes (1,571) (1,909) (2,087) (3,480)   (3,683)
Consolidated net income 2,804 3,140 3,634 5,944 $ 5,267 6,283
Group share 2,756 3,111 3,721 5,867   6,357
Non-controlling interests 48 $ 29 (87) 77   (74)
Adjusted            
Business segment information            
Sales 51,301   52,516 102,533   102,138
Excise taxes (6,040)   (6,438) (12,121)   (12,757)
Revenues from sales 45,261   46,078 90,412   89,381
Purchases, net of inventory variation (30,295)   (31,263) (60,533)   (60,623)
Other operating expenses (7,042)   (6,694) (13,758)   (13,496)
Exploration costs (170)   (158) (458)   (362)
Depreciation, depletion and impairment of tangible assets and mineral interests (3,597)   (3,011) (7,063)   (5,905)
Other income 253   254 453   628
Other expense (117)   (55) (190)   (115)
Financial interest on debt (564)   (469) (1,121)   (849)
Financial income and expense from cash & cash equivalents (42)   (54) (70)   (95)
Cost of net debt (606)   (523) (1,191)   (944)
Other financial income 326   321 486   561
Other financial expense (188)   (159) (383)   (329)
Net income (loss) from equity affiliates 457   766 1,071   1,403
Income taxes (1,322)   (1,911) (3,076)   (3,590)
Consolidated net income 2,960   3,645 5,770   6,609
Group share 2,887   3,553 5,646   6,437
Non-controlling interests 73   92 124   172
Adjustments            
Business segment information            
Sales (59)   24 (86)   13
Revenues from sales (59)   24 (86)   13
Purchases, net of inventory variation (95)   664 422   578
Other operating expenses (36)   (67) (45)   (202)
Depreciation, depletion and impairment of tangible assets and mineral interests (64)   (424) (64)   (446)
Other income 68   (2) 115   147
Other expense (72)   (358) (208)   (488)
Financial interest on debt (4)   (9) (8)   (19)
Cost of net debt (4)   (9) (8)   (19)
Net income (loss) from equity affiliates 355   337 452   184
Income taxes (249)   (176) (404)   (93)
Consolidated net income (156)   (11) 174   (326)
Group share (131)   168 221   (80)
Non-controlling interests $ (25)   $ (179) $ (47)   $ (246)