XML 39 R27.htm IDEA: XBRL DOCUMENT v3.20.2
Fair Value Measurements (Tables)
9 Months Ended
Sep. 30, 2020
Fair Value Disclosures [Abstract]  
Fair Value, Assets and Liabilities Measured on Recurring Basis [Table Text Block]

The following tables set forth, by level, the Company’s assets and liabilities that were accounted for at fair value on a recurring basis as of September 30, 2020 and December 31, 2019.
 
Fair Value Measurements at September 30, 2020
 

Quoted Prices in
 Active Markets
 for Identical
 Assets
 (Level 1)
 
Significant
 Other
 Observable
 Inputs
 (Level 2)
 
Significant 
Unobservable
Inputs
(Level 3)
 
Total
 
(In millions)
 
 
 
 
 
 
 
 
Assets:
 
 
 
 
 
 
 
Inventories carried at market
$

 
$
3,572

 
$
2,092

 
$
5,664

Unrealized derivative gains:
 
 
 
 
 
 
 
Commodity contracts

 
894

 
580

 
1,474

Foreign currency contracts

 
292

 

 
292

Interest rate contracts

 
32

 

 
32

Cash equivalents
496

 

 

 
496

Marketable securities
9

 

 

 
9

Segregated investments
1,158

 

 

 
1,158

Deferred receivables consideration

 
272

 

 
272

Total Assets
$
1,663

 
$
5,062

 
$
2,672

 
$
9,397

 
 
 
 
 
 
 
 
Liabilities:
 
 
 
 
 
 
 
Unrealized derivative losses:
 
 
 
 
 
 
 
Commodity contracts
$

 
$
592

 
$
796

 
$
1,388

Foreign currency contracts

 
547

 

 
547

Interest rate contracts

 
34

 

 
34

Debt conversion option

 

 
32

 
32

Inventory-related payables

 
482

 
7

 
489

Total Liabilities
$

 
$
1,655

 
$
835

 
$
2,490

 
Fair Value Measurements at December 31, 2019
 
 
Quoted Prices in
 Active Markets
 for Identical
 Assets
 (Level 1)
 
Significant
 Other
 Observable
 Inputs
 (Level 2)
 
Significant 
Unobservable
Inputs
(Level 3)
 
Total
 
(In millions)
 
 
 
 
 
 
 
 
Assets:
 
 
 
 
 
 
 
Inventories carried at market
$

 
$
3,227

 
$
1,477

 
$
4,704

Unrealized derivative gains:
 
 
 
 
 
 
 
Commodity contracts

 
277

 
201

 
478

Foreign currency contracts

 
138

 

 
138

Interest rate contracts

 
3

 

 
3

Cash equivalents
505

 

 

 
505

Marketable securities
5

 

 

 
5

Segregated investments
628

 

 

 
628

Deferred receivables consideration

 
446

 

 
446

Total Assets
$
1,138

 
$
4,091

 
$
1,678

 
$
6,907

 
 
 
 
 
 
 
 
Liabilities:
 
 
 
 
 
 
 
Unrealized derivative losses:
 
 
 
 
 
 
 
Commodity contracts
$

 
$
375

 
$
199

 
$
574

Foreign currency contracts

 
125

 

 
125

Interest rate contracts

 
43

 

 
43

Inventory-related payables

 
702

 
27

 
729

Total Liabilities
$

 
$
1,245

 
$
226

 
$
1,471


Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Table Text Block]

* Includes increase in unrealized losses of $1.1 billion relating to Level 3 liabilities still held at September 30, 2020.

The following table presents a rollforward of assets measured at fair value on a recurring basis using significant unobservable inputs (Level 3) during the nine months ended September 30, 2019.
 
Level 3 Fair Value Asset Measurements at
 
September 30, 2019
 
Inventories
 Carried at
 Market
 
Commodity
Derivative
Contracts
Gains
 
 
Total 
Assets
 
(In millions)
 
 
 
 
 
 
Balance, December 31, 2018
$
1,515

 
$
155

 
$
1,670

Total increase (decrease) in net realized/unrealized gains included in cost of products sold*
148

 
319

 
467

Purchases
8,118

 

 
8,118

Sales
(8,425
)
 

 
(8,425
)
Settlements

 
(346
)
 
(346
)
Transfers into Level 3
213

 
54

 
267

Transfers out of Level 3
(139
)
 
(21
)
 
(160
)
Ending balance, September 30, 2019
$
1,430

 
$
161

 
$
1,591



 
Level 3 Fair Value Asset Measurements at
 
September 30, 2020
 
Inventories
 Carried at
 Market
 
Commodity
Derivative
Contracts
Gains
 
 
Total 
Assets
 
(In millions)
 
 
 
 
 
 
Balance, December 31, 2019
$
1,477

 
$
201

 
$
1,678

Total increase (decrease) in net realized/unrealized gains included in cost of products sold*
626

 
732

 
1,358

Purchases
9,600

 

 
9,600

Sales
(9,838
)
 

 
(9,838
)
Settlements

 
(331
)
 
(331
)
Transfers into Level 3
290

 
57

 
347

Transfers out of Level 3
(63
)
 
(79
)
 
(142
)
Ending balance, September 30, 2020
$
2,092

 
$
580

 
$
2,672


The following table presents a rollforward of assets measured at fair value on a recurring basis using significant unobservable inputs (Level 3) during the three months ended September 30, 2020.

 
Level 3 Fair Value Asset Measurements at
 
September 30, 2020
 
Inventories
 Carried at
 Market
 
Commodity
Derivative
Contracts
Gains
 
 
Total 
Assets
 
(In millions)
 
 
 
 
 
 
Balance, June 30, 2020
$
1,399

 
$
442

 
$
1,841

Total increase (decrease) in net realized/unrealized gains included in cost of products sold*
258

 
286

 
544

Purchases
3,181

 

 
3,181

Sales
(2,703
)
 

 
(2,703
)
Settlements

 
(96
)
 
(96
)
Transfers into Level 3
290

 
13

 
303

Transfers out of Level 3
(333
)
 
(65
)
 
(398
)
Ending balance, September 30, 2020
$
2,092

 
$
580

 
$
2,672


* Includes increase in unrealized gains of $392 million relating to Level 3 assets still held at September 30, 2020.
The following table presents a rollforward of assets measured at fair value on a recurring basis using significant unobservable inputs (Level 3) during the three months ended September 30, 2019.
 
Level 3 Fair Value Asset Measurements at
 
September 30, 2019
 
Inventories
 Carried at
 Market
 
Commodity
Derivative
Contracts
Gains
 
 
Total 
Assets
 
(In millions)
 
 
 
 
 
 
Balance, June 30, 2019
$
1,388

 
$
159

 
$
1,547

Total increase (decrease) in net realized/unrealized gains included in cost of products sold*
27

 
91

 
118

Purchases
2,772

 

 
2,772

Sales
(2,643
)
 

 
(2,643
)
Settlements

 
(106
)
 
(106
)
Transfers into Level 3
213

 
21

 
234

Transfers out of Level 3
(327
)
 
(4
)
 
(331
)
Ending balance, September 30, 2019
$
1,430

 
$
161

 
$
1,591


* Includes increase in unrealized gains of $165 million relating to Level 3 assets still held at September 30, 2019.
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Table Text Block]
 
Level 3 Fair Value Liability Measurements at
 
September 30, 2019
 
Inventory-
 related
 Payables
 
Commodity
Derivative
Contracts
Losses
 
 
Total 
Liabilities
 
(In millions)
 
 
 
 
 
 
Balance, December 31, 2018
$
18

 
$
245

 
$
263

Total increase (decrease) in net realized/unrealized losses included in cost of products sold*
(2
)
 
254

 
252

Purchases
41

 

 
41

Sales
(16
)
 

 
(16
)
Settlements

 
(354
)
 
(354
)
Transfers into Level 3

 
37

 
37

Transfers out of Level 3

 
(42
)
 
(42
)
Ending balance, September 30, 2019
$
41

 
$
140

 
$
181





* Includes increase in unrealized gains of $1.2 billion relating to Level 3 assets still held at September 30, 2020.

The following table presents a rollforward of liabilities measured at fair value on a recurring basis using significant unobservable inputs (Level 3) during the nine months ended September 30, 2020.
 
Level 3 Fair Value Liability Measurements at
 
September 30, 2020
 
Inventory-
 related
 Payables
 
Commodity
Derivative
Contracts
Losses
 
Debt Conversion Option
 
 
Total 
Liabilities
 
(In millions)
 
 
 
 
 
 
 
 
Balance, December 31, 2019
$
27

 
$
199

 
$

 
$
226

Total increase (decrease) in net realized/unrealized losses included in cost of products sold and interest expense*
1

 
1,070

 
15

 
1,086

Purchases and issuance of debt conversion option
11

 

 
17

 
28

Sales
(32
)
 

 
 
 
(32
)
Settlements

 
(521
)
 
 
 
(521
)
Transfers into Level 3

 
79

 
 
 
79

Transfers out of Level 3

 
(31
)
 
 
 
(31
)
Ending balance, September 30, 2020
$
7

 
$
796

 
$
32

 
$
835


The following table presents a rollforward of liabilities measured at fair value on a recurring basis using significant unobservable inputs (Level 3) during the three months ended September 30, 2019.
 
Level 3 Fair Value Liability Measurements at
 
September 30, 2019
 
Inventory-
 related
 Payables
 
Commodity
Derivative
Contracts
Losses
 
 
Total 
Liabilities
 
(In millions)
 
 
 
 
 
 
Balance, June 30, 2019
$
22

 
$
216

 
$
238

Total increase (decrease) in net realized/unrealized losses included in cost of products sold*
(3
)
 
82

 
79

Purchases
26

 

 
26

Sales
(4
)
 

 
(4
)
Settlements

 
(167
)
 
(167
)
Transfers into Level 3

 
13

 
13

Transfers out of Level 3

 
(4
)
 
(4
)
Ending balance, September 30, 2019
$
41

 
$
140

 
$
181


* Includes increase in unrealized losses of $81 million relating to Level 3 liabilities still held at September 30, 2019.
The following table presents a rollforward of liabilities measured at fair value on a recurring basis using significant unobservable inputs (Level 3) during the three months ended September 30, 2020.

 
Level 3 Fair Value Liability Measurements at
 
September 30, 2020
 
Inventory-
 related
 Payables
 
Commodity
Derivative
Contracts
Losses
 
Debt Conversion Option
 
 
Total 
Liabilities
 
(In millions)
 
 
 
 
 
 
 
 
Balance, June 30, 2020
$
14

 
$
363

 
$

 
$
377

Total increase (decrease) in net realized/unrealized losses included in cost of products sold and interest expense*
(3
)
 
618

 
15

 
630

Purchases and issuance of debt conversion option
3

 

 
17

 
20

Sales
(7
)
 

 

 
(7
)
Settlements

 
(188
)
 

 
(188
)
Transfers into Level 3

 
24

 

 
24

Transfers out of Level 3

 
(21
)
 

 
(21
)
Ending balance, September 30, 2020
$
7

 
$
796

 
$
32

 
$
835


* Includes increase in unrealized losses of $635 million relating to Level 3 liabilities still held at September 30, 2020.

Unobservable Price Components Present in the Level 3 Valuations of Assets and Liabilities Measured at Fair Value on a Recurring Basis
The following table sets forth the weighted average percentage of the unobservable price components included in the Company’s Level 3 valuations as of September 30, 2020 and December 31, 2019. The Company’s Level 3 measurements may include basis only, transportation cost only, or both price components. As an example, for Level 3 inventories with basis, the unobservable component as of September 30, 2020 is a weighted average 20.6% of the total price for assets and 56.4% of the total price for liabilities.

 
Weighted Average % of Total Price
 
September 30, 2020
 
December 31, 2019
Component Type
Assets
 
Liabilities
 
Assets
 
Liabilities
Inventories and Related Payables
 
 
 
 
 
 
 
Basis
20.6
%
 
56.4
%
 
28.2
%
 
14.7
%
Transportation cost
15.8
%
 
%
 
24.7
%
 
%
 
 
 
 
 
 
 
 
Commodity Derivative Contracts
 
 
 
 
 
 
 
Basis
12.6
%
 
18.7
%
 
16.0
%
 
20.2
%
Transportation cost
5.2
%
 
4.3
%
 
9.7
%
 
3.1
%