EX-99.8 10 y00602exv99w8.htm TOTALFINAELF'S 1ST QTR 2003 CONSOLIDATED ACCOUNTS exv99w8
 

Exhibit 99.8

CONSOLIDATED STATEMENT OF INCOME

TotalFinaElf

                 
    1st quarter   1st quarter
Amounts in millions of euros (1)   2003   2002

 
 
    (unaudited)   (unaudited)
Sales
    28.303       23.784  
Operating expenses
    (23.210 )     (20.122 )
Depreciation, depletion, and amortization
    (1.229 )     (1.296 )
 
   
     
 
Operating income
               
Corporate
    (55 )     (66 )
Business segments *
    3.919       2.432  
 
   
     
 
Total operating income
    3.864       2.366  
 
   
     
 
Interest expense, net
    (42 )     (35 )
Dividend income on non-consolidated subsidiaries
    5       6  
Dividends on subsidiaries’ redeemable preferred shares
    (2 )     (2 )
Other income (expense), net
    (263 )     (14 )
Provision for income taxes
    (1.597 )     (1.049 )
Equity in income (loss) of affiliates
    251       241  
 
   
     
 
Income before amortization of acquisition goodwill
    2.216       1.513  
 
   
     
 
Amortization of acquisition goodwill
    (30 )     (36 )
 
   
     
 
Consolidated net income
    2.186       1.477  
 
   
     
 
of which minority interest
    66       48  
 
   
     
 
NET INCOME **
    2.120       1.429  
 
   
     
 
Earnings per share (euro)***
    3.28       2.13  
 
   
     
 
* Operating income from business segments, excluding non-recurring items
    3.919       2.432  
 
   
     
 
Net operating income from business segments, excluding non-recurring items
    2.051       1.356  
 
   
     
 
** Net income (Group share), excluding non-recurring items
    2.120       1.419  
 
   
     
 
*** Earnings per share, excluding non-recurring items (euro)
    3.28       2.12  
 
   
     
 


(1)   Except for earnings per share


 

CONSOLIDATED BALANCE SHEET

TotalFinaElf

                         
    Amounts in millions of euros
   
    March 31, 2003   December 31, 2002   March 31, 2002
   
 
 
    (unaudited)           (unaudited)
ASSETS
                       
NON-CURRENT ASSETS:
                       
Intangible assets
    2.248       2.752       3.232  
Property, plant, and equipment, net
    37.773       38.592       41.833  
Equity affiliates: investments and loans
    7.857       7.710       7.952  
Other investments
    1.221       1.221       1.424  
 
   
     
     
 
Other non-current assets
    3.851       3.735       3.101  
 
   
     
     
 
Total non-current assets
    52.950       54.010       57.542  
CURRENT ASSETS:
                       
Inventories
    5.982       6.515       6.416  
Accounts receivable
    13.498       13.087       14.784  
Prepaid expenses and other current assets
    4.637       5.243       7.138  
Short-term investments
    1.489       1.508       966  
Cash and cash equivalents
    13.117       4.966       8.891  
 
   
     
     
 
Total current assets
    38.723       31.319       38.195  
 
   
     
     
 
TOTAL ASSETS
    91.673       85.329       95.737  
 
   
     
     
 
LIABILITIES & SHAREHOLDERS’ EQUITY
                       
SHAREHOLDERS’ EQUITY:
                       
Common shares
    6.874       6.872       7.061  
Paid-in surplus and retained earnings
    32.689       30.514       31.986  
Cumulative translation adjustment
    (1.463 )     (830 )     1.365  
Treasury shares
    (6.001 )     (4.410 )     (5.331 )
 
   
     
     
 
Total shareholders’ equity
    32.099       32.146       35.081  
 
   
     
     
 
SUBSIDIARIES’ REDEEMABLE PREFERRED SHARES
    459       477       573  
 
   
     
     
 
MINORITY INTEREST
    715       724       929  
 
   
     
     
 
LONG-TERM LIABILITIES:
                       
Deferred income taxes
    6.121       6.390       6.567  
Employee benefits
    3.931       4.103       3.352  
Other liabilities
    6.708       6.150       6.289  
 
   
     
     
 
Total long-term liabilities
    16.760       16.643       16.208  
 
   
     
     
 
LONG-TERM DEBT
    10.728       10.157       12.047  
 
   
     
     
 
CURRENT LIABILITIES:
                       
Accounts payable
    9.961       10.236       10.564  
Other creditors and accrued liabilities
    10.444       9.850       12.653  
Short-term borrowings and bank overdafts
    10.507       5.096       7.682  
 
   
     
     
 
Total current liabilities
    30.912       25.182       30.899  
 
   
     
     
 
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY
    91.673       85.329       95.737  
 
   
     
     
 


 

CONSOLIDATED STATEMENT OF CASH FLOW

TotalFinaElf

                   
      1st quarter   1st quarter
Amounts in millions of euros   2003   2002

 
 
      (unaudited)   (unaudited)
CASH FLOW FROM OPERATING ACTIVITIES
               
Consolidated net income
    2.186       1.477  
Depreciation, depletion, and amortization
    1.298       1.377  
Long-term liabilities, valuation allowances, and deferred taxes
    (406 )     52  
Unsuccessful exploration costs
    60       124  
(Gains)/Losses on sales of assets
    204       (233 )
Equity in income of affiliates (in excess of)/less than dividends received
    (178 )     (203 )
Other changes, net
    2       2  
 
   
     
 
Cash flow from operating activities before changes in working capital
    3.166       2.596  
(Increase)/Decrease in operating assets and liabilities
    656       (138 )
 
   
     
 
CASH FLOW FROM OPERATING ACTIVITIES (1)
    3.822       2.458  
 
   
     
 
CASH FLOW FROM INVESTING ACTIVITIES
               
Intangible assets and property, plant, and equipment additions
    (1.211 )     (1.617 )
Exploration expenditures charged to expenses
    (53 )     (107 )
Acquisitions of subsidiaries, net of cash acquired
          (55 )
Investments in equity affiliates and other securities
    (5 )     (47 )
Increase in long-term loans
    (225 )     (283 )
 
   
     
 
Total expenditures
    (1.494 )     (2.109 )
Proceeds from sale of intangible assets and property, plant, and equipment
    77       78  
Proceeds from sale of subsidiaries, net of cash sold
    733        
Proceeds from sale of non-current investments
    2       313  
Repayment of long-term loans
    181       195  
 
   
     
 
Total divestitures
    993       586  
(Increase)/Decrease in short-term investments
    19       38  
 
   
     
 
CASH FLOW FROM INVESTING ACTIVITIES
    (482 )     (1.485 )
 
   
     
 
CASH FLOW FROM FINANCING ACTIVITIES
               
Issuance and repayment of shares :
               
Parent company’s shareholders
    1       6  
Share buy back
    (1.591 )     (408 )
Minority shareholders
    7       10  
Subsidiaries’ redeemable preferred shares
           
Cash dividends paid :
               
 
- Parent company’s shareholders
           
 
- Minority shareholders
    (12 )     (3 )
Net issuance/(repayment) of long-term debt
    992       839  
Increase/(Decrease) in short-term borrowings and bank overdrafts
    5.445       3.827  
Other changes, net
    (2 )     (2 )
 
   
     
 
CASH FLOW FROM FINANCING ACTIVITIES
    4.840       4.269  
 
   
     
 
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS
    8.180       5.242  
Effect of exchange rates and changes in reporting entity on cash & cash equivalents
    (29 )     75  
Cash and cash equivalents at the beginning of the year or period
    4.966       3.574  
 
   
     
 
CASH AND CASH EQUIVALENTS AT THE END OF THE PERIOD
    13.117       8.891  
 
   
     
 


(1)   including 182 millions of euros paid relating to the Toulouse AZF plant explosion, offset by a long-term liability write-back.


 

BUSINESS SEGMENTS INFORMATION
TotalFinaElf

(unaudited)

                                                 
                                            In millions of euros
1st quarter 2003   Upstream   Downstream   Chemicals   Corporate   Intercompany   Total

 
 
 
 
 
 
- Non-Group sales
    5.022       18.718       4.553       10             28.303  
- Intersegment sales
    3.164       700       151       29       (4.044 )      
 
   
     
     
     
     
     
 
Total sales
    8.186       19.418       4.704       39       (4.044 )     28.303  
 
   
     
     
     
     
     
 
Depreciation, depletion, and amortization of tangible assets
    (829 )     (210 )     (180 )     (10 )             (1.229 )
 
   
     
     
     
     
     
 
Operating income
    3.025       779       115       (55 )             3.864  
 
   
     
     
     
     
     
 
Amortization of intangible assets and acquisition goodwill
                                            (60 )
Equity in income (loss) of affiliates
                                            251  
Other items in net operating income
                                            (207 )
Tax on net operating income
                                            (1.617 )
 
   
     
     
     
     
     
 
Net operating income
    1.405       585       61       180               2.231  
 
   
     
     
     
     
     
 
Net cost of net debt
                                            (43 )
Minority interests and dividends on subsidiaries redeemable preferred shares
                                            (68 )
 
   
     
     
     
     
     
 
Net income
                                            2.120  
 
   
     
     
     
     
     
 
                                                 
1st quarter 2003                                                
(non-recurring items)   Upstream   Downstream   Chemicals   Corporate   Intercompany   Total

 
 
 
 
 
 
- Non-Group sales
                                               
- Intersegment sales
                                               
 
   
     
     
     
     
     
 
Total sales
                                               
 
   
     
     
     
     
     
 
Depreciation, depletion, and amortization of tangible assets
                                     
 
   
     
     
     
     
     
 
Operating income
                                    -  
 
   
     
     
     
     
     
 
Amortization of intangible assets and acquisition goodwill
                                             
Equity in income (loss) of affiliates
                                             
Other items in net operating income
                                             
Tax on net operating income
                                             
 
   
     
     
     
     
     
 
Net operating income
                                    -  
 
   
     
     
     
     
     
 
Net cost of net debt
                                             
Minority interests and dividends on subsidiaries redeemable preferred shares
                                             
 
   
     
     
     
     
     
 
Net income
                                            -  
 
   
     
     
     
     
     
 
                                                 
1st quarter 2003                                                
(excluding non-recurring items)   Upstream   Downstream   Chemicals   Corporate   Intercompany   Total

 
 
 
 
 
 
- Non-Group sales
    5.022       18.718       4.553       10             28.303  
- Intersegment sales
    3.164       700       151       29       (4.044 )      
 
   
     
     
     
     
     
 
Total sales
    8.186       19.418       4.704       39       (4.044 )     28.303  
 
   
     
     
     
     
     
 
Depreciation, depletion, and amortization of tangible assets
    (829 )     (210 )     (180 )     (10 )             (1.229 )
 
   
     
     
     
     
     
 
Operating income
    3.025       779       115       (55 )             3.864  
 
   
     
     
     
     
     
 
Amortization of intangible assets and acquisition goodwill
                                            (60 )
Equity in income (loss) of affiliates
                                            251  
Other items in net operating income
                                            (207 )
Tax on net operating income
                                            (1.617 )
 
   
     
     
     
     
     
 
Net operating income
    1.405       585       61       180               2.231  
 
   
     
     
     
     
     
 
Net cost of net debt
                                            (43 )
Minority interests and dividends on subsidiaries redeemable preferred shares
                                            (68 )
 
   
     
     
     
     
     
 
Net income
                                            2.120  
 
   
     
     
     
     
     
 
                                                 
1st quarter 2003   Upstream   Downstream   Chemicals   Corporate   Intercompany   Total

 
 
 
 
 
 
Gross expenditures
    1.166       125       175       28               1.494  
Divestitures at selling price
    180       44       755       14               993  
Cash flow from operating activities (1)
    2.571       1.560       (81 )     (228 )             3.822  
 
   
     
     
     
             
 


(1)   In the Chemicals segment, positive cash flow from operating activities of 101 M excluding disbursements of 182 M related to the reserve established after the explosion at the Toulouse-AZF plant


 

BUSINESS SEGMENTS INFORMATION

TotalFinaElf
(unaudited)

                                                 
    In millions of euros
   
1st quarter 2002   Upstream   Downstream   Chemicals   Corporate   Intercompany   Total

 
 
 
 
 
 
- Non-Group sales
    4.129       14.903       4.748       4             23.784  
- Intersegment sales
    2.620       365       75       24       (3.084 )      
 
   
     
     
     
     
     
 
Total sales
    6.749       15.268       4.823       28       (3.084 )     23.784  
 
   
     
     
     
     
     
 
Depreciation, depletion, and amortization of tangible assets
    (850 )     (229 )     (207 )     (10 )             (1.296 )
 
   
     
     
     
     
     
 
Operating income
    2.016       295       121       (66 )             2.366  
 
   
     
     
     
     
     
 
Amortization of intangible assets and acquisition goodwill
                                            (68 )
Equity in income (loss) of affiliates
                                            241  
Other items in net operating income
                                            58  
Tax on net operating income
                                            (1.078 )
 
   
     
     
     
     
     
 
Net operating income
    1.066       250       (93 )     296               1.519  
 
   
     
     
     
     
     
 
Net cost of net debt
                                            (40 )
Minority interests and dividends on subsidiaries redeemable preferred shares
                                            (50 )
 
   
     
     
     
     
     
 
Net income
                                            1.429  
 
   
     
     
     
     
     
 
                                                 
1st quarter 2002                                                
(non-recurring items)   Upstream   Downstream   Chemicals   Corporate   Intercompany   Total

 
 
 
 
 
 
- Non-Group sales
                                               
- Intersegment sales
                                               
 
   
     
     
     
     
     
 
Total sales
                                    -  
 
   
     
     
     
     
     
 
Depreciation, depletion, and amortization of tangible assets
                                     
 
   
     
     
     
     
     
 
Operating income
                                    -  
 
   
     
     
     
     
     
 
Amortization of intangible assets and acquisition goodwill
                                             
Equity in income (loss) of affiliates
                                             
Other items in net operating income
                                            (17 )
Tax on net operating income
                                            27  
 
   
     
     
     
     
     
 
Net operating income
                (133 )     143               10  
 
   
     
     
     
     
     
 
Net cost of net debt
                                             
Minority interests and dividends on subsidiaries redeemable preferred shares
                                             
 
   
     
     
     
     
     
 
Net income
                                            -  
 
   
     
     
     
     
     
 
                                                 
1st quarter 2002                                                
(excluding non-recurring items)   Upstream   Downstream   Chemicals   Corporate   Intercompany   Total

 
 
 
 
 
 
- Non-Group sales
    4.129       14.903       4.748       4             23.784  
- Intersegment sales
    2.620       365       75       24       (3.084 )      
 
   
     
     
     
     
     
 
Total sales
    6.749       15.268       4.823       28       (3.084 )     23.784  
 
   
     
     
     
     
     
 
Depreciation, depletion, and amortization of tangible assets
    (850 )     (229 )     (207 )     (10 )             (1.296 )
 
   
     
     
     
     
     
 
Operating income
    2.016       295       121       (66 )             2.366  
 
   
     
     
     
     
     
 
Amortization of intangible assets and acquisition goodwill
                                            (68 )
Equity in income (loss) of affiliates
                                            241  
Other items in net operating income
                                            75  
Tax on net operating income
                                            (1.105 )
 
   
     
     
     
     
     
 
Net operating income
    1.066       250       40       153               1.509  
 
   
     
     
     
     
     
 
Net cost of net debt
                                            (40 )
Minority interests and dividends on subsidiaries redeemable preferred shares
                                            (50 )
 
   
     
     
     
     
     
 
Net income
                                            1.419  
 
   
     
     
     
     
     
 
                                                 
1st quarter 2002   Upstream   Downstream   Chemicals   Corporate   Intercompany   Total

 
 
 
 
 
 
Gross expenditures
    1.643       132       256       78               2.109  
Divestitures at selling price
    223       35       32       296               586  
Cash flow from operating activities
    1.692       581       (10 )     195               2.458  
 
   
     
     
     
     
     
 


 

TOTALFINAELF

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS FOR
THE FIRST THREE MONTHS OF 2003

I. ACCOUNTING POLICIES

The consolidated financial statements of TotalFinaElf and its subsidiaries (together, the Company or Group) have been prepared in accordance with generally accepted accounting principles in France (French “GAAP”) and comply with the principles and methodology relative to consolidated financial statements, Regulation No. 99-02 approved by the decree dated June 22, 1999 of the French Accounting Regulation Committee.

Besides, the Company applies the standards issued by the Financial Accounting Standard Board which are compatible with the French Regulations and which enable, in their current wording, to ensure a true and fair view of the assets and liabilities of the Company and the best comparability with the other oil majors, namely those from North America.

The exceptions to the use of FAS standards are presented in the Annual Report of the Company, and in the Annual Report under US Generally Accepted Accounting Principles (Form 20F) and relate principally to the use of purchase accounting with respect to the business combinations between Total, PetroFina and Elf.

The Company has adopted the Statement of Financial Accounting Standards No. 143 modifying the rules for accounting for asset retirement obligations. FASB No. 143 requires that the fair value of a liability for an asset retirement obligation be recognized in the period in which it is incurred, at its discounted value, and no longer at its present value. The associated asset retirement costs are capitalized as part of the carrying amount of the long-lived assets and depreciated over the life of the associated asset. The cumulative effect of the change in accounting principle, which is accounted for in the Group’s shareholders’ equity, has no material effect.

With the exception of the first application of FASB No. 143, the accounting policies applied for the consolidated financial statements as of March 31, 2003 are the same as those used for the Financial Statements as of December 31, 2002.

II. CHANGES IN THE GROUP STRUCTURE

During the first three months of 2003, the Company has finalized the sale of its Paints Business, run by Sigma Kalon. The effect of this divestment, accounted for during the first 3 months of 2003, is not material on the Group’s net income.

With the exception of the disposal of the Paints Business, the Group has not significantly modified its structure.

1


 

TOTAL FINA ELF

Notes to the consolidated financial statements for the first three months of 2003

III. NON-RECURRING ITEMS

For the first three months of 2003

There were no non-recurring items during the first three months of 2003.

For the first three months of 2002

Non-recurring items of operating income

There were no non-recurring items affecting the operating income during the first three months of 2002.

Non-recurring items of net income (in millions of euros)

                                         
    Upstream   Downstream   Chemicals   Corporate   Total
   
 
 
 
 
Restructuring charges
                (31 )           (31 )
Asset impairment
                             
Early retirement plan
                             
Other items
                             
Gain on assets’ sales
                      143       143  
AZF plant explosion — Toulouse
                (102 )           (102 )
 
   
     
     
     
     
 
TOTAL
                (133 )     143       10  
 
   
     
     
     
     
 

IV. SHAREHOLDERS’ EQUITY

Shares held by the parent company, TOTAL FINA ELF S.A.

As of March 31, 2003, TOTAL FINA ELF S.A. held 34,110,730 of its own shares, representing 4.96% of its share capital, detailed as follows :

    10,545,730 shares allocated to covering share purchase option plans for Company employees ; these shares are recorded as short-term investments and maintained within the total assets,
 
    23,565,000 shares, of which 10,450,000 shares were purchased in the last quarter 2002, and 13,115,000 during the first three months of 2003, pursuant to the authorization granted by the Ordinary and Extraordinary Shareholders’ Meeting held on May 7, 2002, and that are deducted from the consolidated shareholders’ equity.

Shares held by the subsidiaries

As of March 31, 2003, TOTAL FINA ELF S.A. held indirectly, through its subsidiaries 25,082,217 of its own shares, representing 3.65% of its share capital and unchanged since December 31, 2002, detailed as follows:

    505,318 shares held by a consolidated subsidiary, Total Nucléaire, indirectly controlled by TOTAL FINA ELF S.A. These shares were initially acquired in order to realize short-term cash investments and are recorded in short-term investments in the consolidated financial statements;
 
    24,576,899 shares held by subsidiaries of Elf Aquitaine, Financière Valorgest, Sogapar and Fingestval. These shares were deducted from the consolidated shareholders’ equity.

2


 

TOTAL FINA ELF

Notes to the consolidated financial statements for the first three months of 2003

Consolidated statements of changes in shareholders’ equity

                                                         
                    Paid-in                                
    Common shares issued   surplus and   Cumulative   Treasury shares        
   
  retained   translation  
  Shareholders’
(in millions of euros)   Nombre   Montant   earnings   adjustments   Nombre   Montant   equity

 
 
 
 
 
 
 
As of December 31, 2001
    705 934 959       7 059       30 544       1 252       (37 349 899 )     (4 923 )     33 932  
Cash dividend
                                         
Net income — 1st quarter 2002
                1 429                         1 429  
Elf and PetroFina transactions
    84 930       1       5                         6  
Other issuance of common shares
    90 639       1       6                         7  
Purchase of treasury shares
                            (2 600 000 )     (408 )     (408 )
Cancellation of repurchased shares
                                         
Translation adjustments
                      113                   113  
Other changes, net
                2                         2  
 
   
     
     
     
     
     
     
 
As of March 31, 2002
    706 110 528       7 061       31 986       1 365       (39 949 899 )     (5 331 )     35 081  
Cash dividend
                (2 514 )                       (2 514 )
Net income for April — Dec 2002
                4 512                         4 512  
Elf and PetroFina transactions
    479 541       5       16                         21  
Other issuance of common shares
    4 043 686       40       414                         454  
Purchase of treasury shares
                            (18 520 245 )     (2 537 )     (2 537 )
Cancellation of repurchased shares
    (23 443 245 )     (234 )     (3 224 )           23 443 245       3 458        
Translation adjustments
                      (2 195 )                 (2 195 )
Other changes, net
                (676 )                       (676 )
 
   
     
     
     
     
     
     
 
As of December 31, 2002
    687 190 510       6 872       30 514       (830 )     (35 026 899 )     (4 410 )     32 146  
Cash dividend
                                         
Net income — 1st quarter 2003
                2 120                         2 120  
Elf and PetroFina transactions
    235 296       2       5                         7  
Other issuance of common shares
    1 346                                      
Purchase of treasury shares
                            (13 115 000 )     (1 591 )     (1 591 )
Cancellation of repurchased shares
                                         
Translation adjustments
                      (633 )                 (633 )
Other changes, net (1)
                50                         50  
 
   
     
     
     
     
     
     
 
As of March 31, 2003
    687 427 152       6 874       32 689       (1 463 )     (48 141 899 )     (6 001 )     32 099  
 
   
     
     
     
     
     
     
 


(1)   The change in the category “Other changes, net” is primarily due to the effect of the first application of the standard SFAS No.143.

V. SUBSIDIARIES’ REDEEMABLE PREFERRED SHARES

There were no operations on these preferred shares during the first three months of 2003.

3


 

TOTAL FINA ELF

Notes to the consolidated financial statements for the first three months of 2003

VI. LONG-TERM DEBT

The Group has issued debenture loans through its subsidiary TotalFinaElf Capital during the first three months of 2003 :

    Debenture 5% 2003-2007 (50 million GB Pounds)
 
    Debenture 5% 2003-2008 (100 million AUD)
 
    Debenture 3,5% 2003-2008 (500 million EUR)
 
    Debenture 4,25% 2003-2008 (100 million CAD)
 
    Debenture 3,25% 2003-2008 (250 million USD)
 
    Debenture 4,5% 2003-2013 (30 million USD)
 
    Debenture 5% 2003-2008 (100 million AUD)

The Group has not reimbursed any debenture loan during the first three months of 2003.

In the context of its active cash management, the Group may increase temporarily its short-term borrowings, particularly in the form of commercial paper. The short-term borrowings and the cash and cash equivalents resulting from this cash management in the quarterly financial statements are not necessarily representative of a steady position.

VII. INFORMATION BY BUSINESS SEGMENT

For the first three months of 2003

                                                 
    1st quarter 2003
   
    Upstream   Downstream   Chemicals   Corporate   Intercompany   Total
   
 
 
 
 
 
- Non-Group sales
    5 022       18 718       4 553       10             28 303  
- Intersegment sales
    3 164       700       151       29       (4 044 )      
 
   
     
     
     
     
     
 
Total sales
    8 186       19 418       4 704       39       (4 044 )     28 303  
Depreciation, depletion, and amortization of tangible assets
    (829 )     (210 )     (180 )     (10 )             (1 229 )
Operating income
    3 025       779       115       (55 )             3 864  
Amortization of intangible assets and acquisition goodwill
                                            (60 )
Equity in income (loss) of affiliates
                                            251  
Other items in net operating income
                                            (207 )
Tax on net operating income
                                            (1 617 )
 
                                           
 
Net operating income
    1 405       585       61       180               2 231  
Net cost of net debt
                                            (43 )
Minority interests and dividends on subsidiaries’ redeemable preferred shares
                                            (68 )
 
                                           
 
Net income
                                            2 120  
 
                                           
 

4


 

TOTAL FINA ELF

Notes to the consolidated financial statements for the first three months of 2003

                                                 
    1st quarter 2003
    (non-recurring items)
   
    Upstream   Downstream   Chemicals   Corporate   Intercompany   Total
   
 
 
 
 
 
- Non-Group sales
                                   
- Intersegment sales
                                   
 
   
     
     
     
     
     
 
Total sales
                                   
Depreciation, depletion, and amortization of tangible assets
                                             
Operating income
                                             
Amortization of intangible assets and acquisition goodwill
                                             
Equity in income (loss) of affiliates
                                             
Other items in net operating income
                                             
Tax on net operating income
                                             
 
                                           
 
Net operating income
                                     
Net cost of net debt
                                             
Minority interests and dividends on subsidiaries’ redeemable preferred shares
                                             
 
                                           
 
Net income
                                             
 
                                           
 
                                                 
    1st quarter 2003
    (excluding non-recurring items)
   
    Upstream   Downstream   Chemicals   Corporate   Intercompany   Total
   
 
 
 
 
 
- Non-Group sales
    5 022       18 718       4 553       10             28 303  
- Intersegment sales
    3 164       700       151       29       (4 044 )      
 
   
     
     
     
     
     
 
Total sales
    8 186       19 418       4 704       39       (4 044 )     28 303  
Depreciation, depletion, and amortization of tangible assets
    (829 )     (210 )     (180 )     (10 )             (1 229 )
Operating income
    3 025       779       115       (55 )             3864  
Amortization of intangible assets and acquisition goodwill
                                            (60 )
Equity in income (loss) of affiliates
                                            251  
Other items in net operating income
                                            (207 )
Tax on net operating income
                                            (1 617 )
 
                                           
 
Net operating income
    1 405       585       61       180               2 231  
Net cost of net debt
                                            (43 )
Minority interests and dividends on subsidiaries’ redeemable preferred shares
                                            (68 )
 
                                           
 
Net income
                                            2 120  
 
                                           
 
                                                 
    1st quarter 2003
   
    Upstream   Downstream   Chemicals   Corporate   Intercompany   Total
   
 
 
 
 
 
Gross expenditures
    1 166       125       175       28             1 494  
Divestitures at selling price
    180       44       755       14             993  
Cash flow from operating activities (1)
    2 571       1 560       (81 )     (228 )           3 822  


(1)   In the Chemicals segment, this figure amounts to 101 millions of euros excluding an amount of 182 millions of euros paid relating to the Toulouse AZF plant explosion.

5


 

TOTAL FINA ELF

Notes to the consolidated financial statements for the first three months of 2003

For the first three months of 2002

                                                 
    1st quarter 2002
   
    Upstream   Downstream   Chemicals   Corporate   Intercompany   Total
   
 
 
 
 
 
- Non-Group sales
    4 129       14 903       4 748       4             23 784  
- Intersegment sales
    2 620       365       75       24       (3 084 )      
 
   
     
     
     
     
     
 
Total sales
    6 749       15 268       4 823       28               23 784  
Depreciation, depletion, and amortization of tangible assets
    (850 )     (229 )     (207 )     (10 )             (1 296 )
Operating income
    2 016       295       121       (66 )             2 366  
Amortization of intangible assets and acquisition goodwill
                                            (68 )
Equity in income (loss) of affiliates
                                            241  
Other items in net operating income
                                            58  
Tax on net operating income
                                            (1 078 )
 
                                           
 
Net operating income
    1 066       250       (93 )     296               1 519  
Net cost of net debt
                                            (40 )
Minority interests and dividends on subsidiaries’ redeemable preferred shares
                                            (50 )
 
                                           
 
Net income
                                            1 429  
 
                                           
 
                                                 
    1st quarter 2002
    (non-recurring items)
   
    Upstream   Downstream   Chemicals   Corporate   Intercompany   Total
   
 
 
 
 
 
- Non-Group sales
                                   
- Intersegment sales
                                   
 
   
     
     
     
     
     
 
Total sales
                                   
Depreciation, depletion, and amortization of tangible assets
                                             
Operating income
                                             
Amortization of intangible assets and acquisition goodwill
                                             
Equity in income (loss) of affiliates
                                             
Other items in net operating income
                                            (17 )
Tax on net operating income
                                            27  
 
                                           
 
Net operating income
                (133 )     143               10  
Net cost of net debt
                                             
Minority interests and dividends on subsidiaries’ redeemable preferred shares
                                             
 
                                           
 
Net income
                                             
 
                                           
 

6


 

TOTAL FINA ELF

Notes to the consolidated financial statements for the first three months of 2003

                                                 
    1st quarter 2002
    (excluding non-recurring items)
   
    Upstream   Downstream   Chemicals   Corporate   Intercompany   Total
   
 
 
 
 
 
- Non-Group sales
    4 129       14 903       4 748       4             23 784  
- Intersegment sales
    2 620       365       75       24       (3 084 )      
 
   
     
     
     
     
     
 
Total sales
    6 749       15 268       4 823       28               23 784  
Depreciation, depletion, and amortization of tangible assets
    (850 )     (229 )     (207 )     (10 )             (1 296 )
Operating income
    2 016       295       121       (66 )             2 366  
Amortization of intangible assets and acquisition goodwill
                                            (68 )
Equity in income (loss) of affiliates
                                            241  
Other items in net operating income
                                            75  
Tax on net operating income
                                            (1 105 )
 
                                           
 
Net operating income
    1 066       250       40       153               1 509  
Net cost of net debt
                                            (40 )
Minority interests and dividends on subsidiaries’ redeemable preferred shares
                                            (50 )
 
                                           
 
Net income
                                            1 419  
 
                                           
 
                                                 
    1st quarter 2002
   
    Upstream   Downstream   Chemicals   Corporate   Intercompany   Total
   
 
 
 
 
 
Gross expenditures
    1 643       132       256       78             2 109  
Divestitures at selling price
    223       35       32       296             586  
Cash flow from operating activities
    1 692       581       (10 )     195             2 458  

7