XML 63 R24.htm IDEA: XBRL DOCUMENT v3.20.1
Financial Instruments and Derivatives (Tables)
3 Months Ended
Mar. 31, 2020
Financial Instruments And Derivatives [Abstract]  
Financial Instruments

 

 

 

 

 

At March 31, 2020

 

 

 

 

 

(millions of dollars)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair Value

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Difference

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Gross

 

Effect of

 

Effect of

 

in Carrying

 

Net

 

 

 

 

 

 

 

 

 

 

 

Assets

 

Counterparty

 

Collateral

 

Value and

 

Carrying

 

 

 

 

 

Level 1

 

Level 2

 

Level 3

 

& Liabilities

 

Netting

 

Netting

 

Fair Value

 

Value

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivative assets (1)

 

4,565

 

171

 

-

 

4,736

 

(3,603)

 

(962)

 

-

 

171

 

Advances to/receivables

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

from equity companies (2)(7)

 

-

 

1,702

 

6,088

 

7,790

 

-

 

-

 

746

 

8,536

 

Other long-term

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

financial assets (3)

 

1,141

 

-

 

975

 

2,116

 

-

 

-

 

51

 

2,167

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivative liabilities (4)

 

3,637

 

216

 

-

 

3,853

 

(3,603)

 

(34)

 

-

 

216

 

Long-term debt (5)

 

33,128

 

124

 

4

 

33,256

 

-

 

-

 

(2,630)

 

30,626

 

Long-term obligations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

to equity companies (7)

 

-

 

-

 

3,490

 

3,490

 

-

 

-

 

534

 

4,024

 

Other long-term

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

financial liabilities (6)

 

-

 

-

 

1,064

 

1,064

 

-

 

-

 

40

 

1,104

 

 

 

 

 

At December 31, 2019

 

 

 

 

 

(millions of dollars)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair Value

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Difference

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Gross

 

Effect of

 

Effect of

 

in Carrying

 

Net

 

 

 

 

 

 

 

 

 

 

 

Assets

 

Counterparty

 

Collateral

 

Value and

 

Carrying

 

 

 

 

 

Level 1

 

Level 2

 

Level 3

 

& Liabilities

 

Netting

 

Netting

 

Fair Value

 

Value

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivative assets (1)

 

533

 

102

 

-

 

635

 

(463)

 

(70)

 

-

 

102

 

Advances to/receivables

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

from equity companies (2)(7)

 

-

 

1,941

 

6,729

 

8,670

 

-

 

-

 

(128)

 

8,542

 

Other long-term

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

financial assets (3)

 

1,145

 

-

 

974

 

2,119

 

-

 

-

 

44

 

2,163

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivative liabilities (4)

 

568

 

70

 

-

 

638

 

(463)

 

(105)

 

-

 

70

 

Long-term debt (5)

 

25,652

 

134

 

3

 

25,789

 

-

 

-

 

(1,117)

 

24,672

 

Long-term obligations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

to equity companies (7)

 

-

 

-

 

4,245

 

4,245

 

-

 

-

 

(257)

 

3,988

 

Other long-term

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

financial liabilities (6)

 

-

 

-

 

1,042

 

1,042

 

-

 

-

 

16

 

1,058

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)

Included in the Balance Sheet lines: Notes and accounts receivable, less estimated doubtful amounts and Other assets, including intangibles, net

(2)

Included in the Balance Sheet line: Investments, advances and long-term receivables

(3)

Included in the Balance Sheet lines: Investments, advances and long-term receivables and Other assets, including intangibles, net

(4)

Included in the Balance Sheet lines: Accounts payable and accrued liabilities and Other long-term obligations

(5)

Excluding finance lease obligations

(6)

Included in the Balance Sheet line: Other long-term obligations

(7)

Advances to/receivables from equity companies and long-term obligations to equity companies are mainly designated as hierarchy level 3 inputs. The fair value is calculated by discounting the remaining obligations by a rate consistent with the credit quality and industry of the company.

Derivative Instruments - Before-Tax Realized and Unrealized Gains / (Losses)

 

 

 

 

 

 

Three Months Ended

 

 

 

 

 

 

March 31,

 

 

 

 

 

 

2020

 

 

2019

 

 

 

 

 

 

(millions of dollars)

 

 

 

 

 

 

 

 

 

 

Sales and other operating revenue

 

 

1,236

 

 

(275)

Crude oil and product purchases

 

 

(352)

 

 

(18)

 

 

Total

 

 

884

 

 

(293)