(€ million) |
Italy |
Rest of Europe |
North Africa |
Sub-Saharan Africa |
Kazakh- |
Rest of Asia |
Americas |
Australia and Oceania |
Total |
December 31, 2011 |
|
|
|
|
|
|
|
|
|
Consolidated subsidiaries |
|
|
|
|
|
|
|
|
|
Future cash inflows |
38,200 |
37,974 |
109,825 |
59,263 |
50,443 |
10,403 |
11,980 |
5,185 |
323,273 |
Future production costs |
(5,740) |
(7,666) |
(17,627) |
(15,191) |
(7,845) |
(3,852) |
(2,687) |
(813) |
(61,421) |
Future development and abandonment costs |
(4,712) |
(7,059) |
(9,639) |
(5,734) |
(3,705) |
(2,842) |
(1,836) |
(224) |
(35,751) |
Future net inflow before income tax |
27,748 |
23,249 |
82,559 |
38,338 |
38,893 |
3,709 |
7,457 |
4,148 |
226,101 |
Future income tax |
(9,000) |
(15,912) |
(46,676) |
(23,075) |
(9,866) |
(1,124) |
(2,474) |
(1,254) |
(109,381) |
Future net cash flows |
18,748 |
7,337 |
35,883 |
15,263 |
29,027 |
2,585 |
4,983 |
2,894 |
116,720 |
10% discount factor |
(9,692) |
(2,572) |
(16,191) |
(4,833) |
(17,599) |
(559) |
(1,914) |
(1,122) |
(54,482) |
Standardized measure of discounted future net cash flows of consolidated subsidiaries at December 31, 2011 |
9,056 |
4,765 |
19,692 |
10,430 |
11,428 |
2,026 |
3,069 |
1,772 |
62,238 |
Equity-accounted entities |
|
|
|
|
|
|
|
|
|
Future cash inflows |
|
21 |
649 |
1,866 |
|
6,141 |
15,067 |
|
23,744 |
Future production costs |
|
(5) |
(259) |
(471) |
|
(1,540) |
(4,598) |
|
(6,873) |
Future development and abandonment costs |
|
(2) |
(36) |
(147) |
|
(1,247) |
(1,754) |
|
(3,186) |
Future net inflow before income tax |
|
14 |
354 |
1,248 |
|
3,354 |
8,715 |
|
13,685 |
Future income tax |
|
(3) |
(3) |
(189) |
|
(824) |
(5,368) |
|
(6,387) |
Future net cash flows |
|
11 |
351 |
1,059 |
|
2,530 |
3,347 |
|
7,298 |
10% discount factor |
|
|
(183) |
(475) |
|
(1,825) |
(2,155) |
|
(4,638) |
Standardized measure of discounted future net cash flows of equity-accounted entities at December 31, 2011 |
|
11 |
168 |
584 |
|
705 |
1,192 |
|
2,660 |
Total consolidated subsidiaries and equity-accounted entities at December 31, 2011 |
9,056 |
4,776 |
19,860 |
11,014 |
11,428 |
2,731 |
4,261 |
1,772 |
64,898 |
|
|
|
|
|
|
|
|
|
|
December 31, 2012 |
|
|
|
|
|
|
|
|
|
Consolidated subsidiaries |
|
|
|
|
|
|
|
|
|
Future cash inflows |
30,308 |
38,912 |
108,343 |
56,978 |
53,504 |
7,881 |
11,008 |
4,957 |
311,891 |
Future production costs |
(5,900) |
(8,190) |
(18,555) |
(14,844) |
(9,561) |
(2,854) |
(2,520) |
(921) |
(63,345) |
Future development and abandonment costs |
(3,652) |
(7,511) |
(8,412) |
(6,873) |
(3,802) |
(1,974) |
(1,502) |
(197) |
(33,923) |
Future net inflow before income tax |
20,756 |
23,211 |
81,376 |
35,261 |
40,141 |
3,053 |
6,986 |
3,839 |
214,623 |
Future income tax |
(6,911) |
(15,063) |
(44,256) |
(21,348) |
(10,293) |
(903) |
(2,906) |
(1,181) |
(102,861) |
Future net cash flows |
13,845 |
8,148 |
37,120 |
13,913 |
29,848 |
2,150 |
4,080 |
2,658 |
111,762 |
10% discount factor |
(5,519) |
(2,630) |
(16,539) |
(4,976) |
(17,943) |
(496) |
(1,337) |
(1,030) |
(50,470) |
Standardized measure of discounted future net cash flows of consolidated subsidiaries at December 31, 2012 |
8,326 |
5,518 |
20,581 |
8,937 |
11,905 |
1,654 |
2,743 |
1,628 |
61,292 |
Equity-accounted entities |
|
|
|
|
|
|
|
|
|
Future cash inflows |
|
1 |
658 |
3,594 |
|
6,689 |
18,132 |
|
29,074 |
Future production costs |
|
|
(203) |
(576) |
|
(2,216) |
(5,003) |
|
(7,998) |
Future development and abandonment costs |
|
(1) |
(17) |
(101) |
|
(1,061) |
(2,563) |
|
(3,743) |
Future net inflow before income tax |
|
|
438 |
2,917 |
|
3,412 |
10,566 |
|
17,333 |
Future income tax |
|
|
(36) |
(1,291) |
|
(795) |
(5,729) |
|
(7,851) |
Future net cash flows |
|
|
402 |
1,626 |
|
2,617 |
4,837 |
|
9,482 |
10% discount factor |
|
|
(206) |
(962) |
|
(1,747) |
(3,621) |
|
(6,536) |
Standardized measure of discounted future net cash flows of equity-accounted entities at December 31, 2012 |
|
|
196 |
664 |
|
870 |
1,216 |
|
2,946 |
Total consolidated subsidiaries and equity-accounted entities at December 31, 2012 |
8,326 |
5,518 |
20,777 |
9,601 |
11,905 |
2,524 |
3,959 |
1,628 |
64,238 |
|
|
|
|
|
|
|
|
|
|
December 31, 2013 |
|
|
|
|
|
|
|
|
|
Consolidated subsidiaries |
|
|
|
|
|
|
|
|
|
Future cash inflows |
28,829 |
33,319 |
92,661 |
58,252 |
50,754 |
12,487 |
10,227 |
5,294 |
291,823 |
Future production costs |
(6,250) |
(6,836) |
(16,611) |
(15,986) |
(9,072) |
(3,876) |
(2,379) |
(1,417) |
(62,427) |
Future development and abandonment costs |
(4,593) |
(6,202) |
(8,083) |
(7,061) |
(3,445) |
(3,960) |
(1,561) |
(279) |
(35,184) |
Future net inflow before income tax |
17,986 |
20,281 |
67,967 |
35,205 |
38,237 |
4,651 |
6,287 |
3,598 |
194,212 |
Future income tax |
(5,776) |
(12,746) |
(35,887) |
(20,491) |
(9,939) |
(1,391) |
(2,387) |
(1,093) |
(89,710) |
Future net cash flows |
12,210 |
7,535 |
32,080 |
14,714 |
28,298 |
3,260 |
3,900 |
2,505 |
104,502 |
10% discount factor |
(5,048) |
(2,110) |
(14,327) |
(5,619) |
(16,984) |
(1,683) |
(1,353) |
(1,201) |
(48,325) |
Standardized measure of discounted future net cash flows of consolidated subsidiaries at December 31, 2013 |
7,162 |
5,425 |
17,753 |
9,095 |
11,314 |
1,577 |
2,547 |
1,304 |
56,177 |
Equity-accounted entities |
|
|
|
|
|
|
|
|
|
Future cash inflows |
|
|
524 |
4,041 |
|
262 |
17,239 |
|
22,066 |
Future production costs |
|
|
(164) |
(1,465) |
|
(38) |
(5,467) |
|
(7,134) |
Future development and abandonment costs |
|
|
(17) |
(85) |
|
(73) |
(2,299) |
|
(2,474) |
Future net inflow before income tax |
|
|
343 |
2,491 |
|
151 |
9,473 |
|
12,458 |
Future income tax |
|
|
(20) |
(1,617) |
|
(61) |
(4,156) |
|
(5,854) |
Future net cash flows |
|
|
323 |
874 |
|
90 |
5,317 |
|
6,604 |
10% discount factor |
|
|
(175) |
(401) |
|
(20) |
(3,681) |
|
(4,277) |
Standardized measure of discounted future net cash flows of equity-accounted entities at December 31, 2013 |
|
|
148 |
473 |
|
70 |
1,636 |
|
2,327 |
Total consolidated subsidiaries and equity-accounted entities at December 31, 2013 |
7,162 |
5,425 |
17,901 |
9,568 |
11,314 |
1,647 |
4,183 |
1,304 |
58,504 |
