EX-99.1 2 a14-11486_1ex99d1.htm EX-99.1

Exhibit 99.1

 

OPERATING AND FINANCIAL REVIEW AND PROSPECTS

 

The financial information in this Form 6-K concerning TOTAL S.A. and its subsidiaries and affiliates (collectively, “TOTAL” or the “Group”) with respect to the first quarter ended March 31, 2013, has been derived from TOTAL’s unaudited consolidated financial statements for the first quarter ended March 31, 2014 (the “Interim Statements”) included in this exhibit.

 

TOTAL changed the presentation currency of the Group’s Consolidated Financial Statements from the Euro to the US Dollar, effective January 1, 2014, to make its financial information more readable by better reflecting the performance of its activities, which are carried out mainly in U.S. dollars. Comparative 2013 information has been restated (see Note 11 to the Interim Statements), including the interpretation of IFRIC 21 “Levies” applied retrospectively (see Notes 1 and 11 to the Interim Statements).

 

The following discussion should be read in conjunction with the unaudited interim consolidated financial statements and the related notes provided elsewhere in this exhibit and with the information, including the audited financial statements and related notes, for the year ended December 31, 2013, in TOTAL’s Annual Report on Form 20-F for the year ended December 31, 2013, filed with the Securities and Exchange Commission on March 27, 2014.

 

·             KEY FIGURES AND CONSOLIDATED ACCOUNTS OF TOTAL*

 

in millions of dollars
(except earnings per share and number of shares)

 

1Q14

 

4Q13

 

1Q13

 

1Q14 vs
1Q13

 

Sales

 

60,687

 

 

64,975

 

 

63,561

 

 

-5

%

 

Adjusted net operating income from business segments

 

 

 

 

 

 

 

 

 

 

 

 

 

· Upstream

 

3,092

 

 

3,065

 

 

3,257

 

 

-5

%

 

· Refining & Chemicals

 

346

 

 

441

 

 

437

 

 

-21

%

 

· Marketing & Services

 

261

 

 

329

 

 

332

 

 

-21

%

 

Fully-diluted earnings per share (dollars)

 

1.46

 

 

0.98

 

 

0.86

 

 

+70

%

 

Fully-diluted weighted-average shares (millions)

 

2,277

 

 

2,276

 

 

2,269

 

 

 

 

Net income (Group share)

 

3,335

 

 

2,234

 

 

1,948

 

 

+71

%

 

Investments**

 

5,865

 

 

11,317

 

 

7,904

 

 

-26

%

 

Divestments

 

1,840

 

 

939

 

 

813

 

 

x2

 

 

Net investments***

 

4,025

 

 

8,739

 

 

6,620

 

 

-39

%

 

Cash flow from operations

 

5,338

 

 

9,578

 

 

4,913

 

 

+9

%

 

 


*                   Adjusted results are defined as income using replacement cost, adjusted for special items, excluding the impact of changes for fair value. See “Analysis of business segment results” below for further details.

**              Including acquisitions.

***         Net investments = investments including acquisitions and changes in non-current loans - asset sales - other transactions with minority interests.

 

·         FIRST QUARTER 2014 RESULTS

 

Ø             Sales

 

In the first quarter 2014, the Brent price averaged $108.2/b, a decrease of 4% compared to the first quarter 2013 and 1% compared to the fourth quarter 2013. The Group’s European refining margin indicator (“ERMI”) averaged $6.6/t, compared to $26.9/t in the first quarter 2013 and $10.1/t in the fourth quarter 2013.

 

In this context, sales were $60,687 million in the first quarter 2014, a decrease of 5% compared to $63,561 million in the first quarter 2013.

 

Ø             Net income

 

The Group was impacted in the first quarter 2014 by a decrease in the Upstream results in line with the decrease in Brent and the lower contribution of the Refining & Chemicals and Marketing & Services segments, which were impacted by a much weaker environment in Europe. Net income (Group share) in the first quarter 2014 increased by 71% to $3,335 million from $1,948 million in the first quarter 2013, mainly due to the impacts of special items and the inventory valuation effect (as described below). The after-tax inventory valuation effect (as defined below under “Analysis of business segment results”) had a negative impact on net income (Group share) of $137 million in the first quarter 2014 compared to a negative impact of $68 million in the first quarter 2013. The

 

1



 

changes in fair value of trading inventories and storage contracts (as defined below under “Analysis of business segment results”) had a positive impact on net income (Group share) of $21 million in the first quarter 2014 compared to a positive impact of $1 million in the first quarter 2013. Special items had a positive impact on net income (Group share) of $124 million in the first quarter 2014, comprised mainly of the gain realized on the sale (partial IPO) of an interest in Gaztransport & Technigaz (GTT) ($599 million after tax) and the impairment of the Shtokman project in Russia ($350 million), compared to a negative impact of $1,683 million in the first quarter 2013, comprised essentially of a net loss relating to the sale of a 49% interest in the Voyageur upgrader project in Canada.

 

On March 31, 2014, there were 2,278 million fully-diluted shares, compared to 2,269 million on March 31, 2013.

 

Fully-diluted earnings per share, based on 2,277 million fully-diluted weighted-average shares, was $1.46 in the first quarter 2014 compared to $0.86 in the first quarter 2013, an increase of 70%.

 

Ø             Investments — divestments(1)

 

Investments in the first quarter 2014, excluding acquisitions of $299 million and including the change in non-current loans of negative $103 million, were $5.2 billion compared to $6.4 billion in the first quarter 2013, a decrease of 19%.

 

Acquisitions in the first quarter 2014 were $299 million, essentially comprised of the carry on the Utica gas and condensate field in the United States and the acquisition of marketing assets in Egypt. Acquisitions in the first quarter 2013 were $1,233 million.

 

Asset sales in the first quarter 2014 were $1,476 million, essentially comprised of the sale of Angola block 15/06 and the partial IPO of an interest in GTT. Asset sales in the first quarter 2013 were $554 million.

 

Net investments in the first quarter 2014 were $4.0 billion compared to $6.6 billion in the first quarter 2013.

 

Ø             Cash flow

 

Cash flow from operations was $5,338 million in the first quarter 2014, an increase of 9% compared to the first quarter 2013.

 

The Group’s net cash flow(2) in the first quarter 2014 was $1,313 million compared to negative $1,707 million in the first quarter 2013, essentially due to a decrease in net investments between the two periods.

 

The net-debt-to-equity ratio was 23.5% on March 31, 2014, compared to 23.3% on December 31, 2013 and 25.9% on March 31, 2013 (3).

 

·            ANALYSIS OF BUSINESS SEGMENT RESULTS

 

The financial information for each business segment is reported on the same basis as that used internally by the chief operating decision maker in assessing segment performance and the allocation of segment resources. Due to their particular nature or significance, certain transactions qualified as “special items” are excluded from the business segment figures. In general, special items relate to transactions that are significant, infrequent or unusual. However, in certain instances, certain transactions such as restructuring costs or asset disposals, which are not considered to be representative of the normal course of business, may be qualified as special items although they may have occurred in prior years or are likely to recur in following years.

 

In accordance with IAS 2, the Group values inventories of petroleum products in the financial statements according to the First-In, First-Out (FIFO) method and other inventories using the weighted-average cost method. Under the FIFO method, the cost of inventory is based on the historic cost of acquisition or manufacture rather than the current replacement cost. In volatile energy markets, this can have a significant distorting effect on the reported income. Accordingly, the adjusted results of the Refining & Chemicals and Marketing & Services segments are presented according to the replacement cost method in order to facilitate the comparability of the Group’s results with those of its competitors and to help illustrate the operating performance of these segments excluding the impact of oil price changes on the replacement of inventories. In the replacement cost method, which approximates the Last-In, First-Out (LIFO) method, the variation of inventory values in the statement of income is, depending on the nature of the inventory, determined using either the month-end prices differential between one period and another or the average prices of the period. The inventory valuation effect is the difference between the results under the FIFO and replacement cost methods.

 

The effect of changes in fair value presented as an adjustment item reflects, for trading inventories and storage contracts, differences between internal measures of performance used by TOTAL’s management and the accounting for these transactions under IFRS, which

 


(1)        Detail shown on page 9 of this exhibit.

(2)       Net cash flow = cash flow from operations - net investments (including other transactions with minority interests).

(3)       Detail shown on page 9 of this exhibit.

 

2



 

requires that trading inventories be recorded at their fair value using period-end spot prices. In order to best reflect the management of economic exposure through derivative transactions, internal indicators used to measure performance include valuations of trading inventories recorded at their fair value based on forward prices. Furthermore, TOTAL, in its trading activities, enters into storage contracts, the future effects of which are recorded at fair value in the Group’s internal economic performance. IFRS, by requiring accounting for storage contracts on an accrual basis, precludes recognition of this fair value effect.

 

The adjusted business segment results (adjusted operating income and adjusted net operating income) are defined as replacement cost results, adjusted for special items, excluding the effect of changes in fair value. For further information on the adjustments affecting operating income on a segment-by-segment basis, and for a reconciliation of segment figures to figures reported in TOTAL’s consolidated interim financial statements, see pages 17-20 of this exhibit.

 

The Group measures performance at the segment level on the basis of net operating income and adjusted net operating income. Net operating income comprises operating income of the relevant segment after deducting the amortization and the depreciation of intangible assets other than leasehold rights, translation adjustments and gains or losses on the sale of assets, as well as all other income and expenses related to capital employed (dividends from non-consolidated companies, income from equity affiliates and capitalized interest expenses) and after income taxes applicable to the above. The income and expenses not included in net operating income that are included in net income are interest expenses related to long-term liabilities net of interest earned on cash and cash equivalents, after applicable income taxes (net cost of net debt and non-controlling interests). Adjusted net operating income excludes the effect of the adjustments (special items and the inventory valuation effect) described above.

 

Ø             Upstream segment

 

·            Environment — liquids and gas price realizations*

 

 

 

1Q14

 

4Q13

 

1Q13

 

1Q14 vs
1Q13

 

Brent ($/b)

 

108.2

 

 

109.2

 

 

112.6

 

 

-4

%

 

Average liquids price ($/b)

 

102.1

 

 

102.5

 

 

106.7

 

 

-4

%

 

Average gas price ($/Mbtu)

 

7.06

 

 

7.36

 

 

7.31

 

 

-3

%

 

Average hydrocarbons price ($/boe)

 

73.4

 

 

74.6

 

 

77.4

 

 

-5

%

 

 


*              Consolidated subsidiaries, excluding fixed margins.

 

·            Production

 

Hydrocarbon production

 

1Q14

 

4Q13

 

1Q13

 

1Q14 vs
1Q13

 

Combined production (kboe/d)

 

2,179

 

 

2,284

 

 

2,323

 

 

-6

%

 

· Liquids (kb/d)

 

1,031

 

 

1,142

 

 

1,193

 

 

-14

%

 

· Gas (Mcf/d)

 

6,268

 

 

6,260

 

 

6,137

 

 

+2

%

 

 

Hydrocarbon production was 2,179 thousand barrels of oil equivalent per day (kboe/d) in the first quarter 2014, a decrease of 6% compared to 2,323 kboe/d for the first quarter 2013, essentially due to the following:

 

·             +1% for start-ups and growth from new projects and a lower level of maintenance, which more than offset the normal production decline;

·             -5.5% for portfolio changes, essentially the expiration of the ADCO license in the United Arab Emirates and the sale of TOTAL’s exploration and production assets in Trinidad & Tobago, partially offset by the increase in production related to the interest in Novatek; and

·             -1.5% for security issues in Libya and Nigeria.

 

Excluding the ADCO license, which expired in January 2014, hydrocarbon production in the first quarter 2014 decreased by 1% compared to the first quarter 2013 and increased slightly by 0.5% compared to the fourth quarter 2013.

 

3



 

·            Results

 

in millions of dollars

 

1Q14

 

4Q13

 

1Q13

 

1Q14 vs
1Q13

 

Non-Group sales

 

6,666

 

 

6,990

 

 

7,199

 

 

-7

%

 

Operating income

 

5,412

 

 

5,564

 

 

6,552

 

 

-17

%

 

Adjustments affecting operating income

 

89

 

 

23

 

 

(3

)

 

n/a

 

 

Adjusted operating income*

 

5,501

 

 

5,587

 

 

6,549

 

 

-16

%

 

Adjusted net operating income*

 

3,092

 

 

3,065

 

 

3,257

 

 

-5

%

 

· includes adjusted income from equity affiliates

 

733

 

 

704

 

 

837

 

 

-12

%

 

Investments

 

5,311

 

 

9,498

 

 

6,941

 

 

-23

%

 

Divestments

 

1,799

 

 

812

 

 

718

 

 

x2.5

 

 

Cash flow from operating activities

 

3,811

 

 

7,310

 

 

5,481

 

 

-30

%

 

 


*              Detail of adjustment items shown in the business segment information starting on page 17 of this exhibit.

 

Adjusted net operating income from the Upstream segment was $3,092 million in the first quarter 2014 compared to $3,257 million the first quarter 2013, a decrease of 5%, reflecting essentially the lower average realized hydrocarbon prices between the two periods and a less favorable production mix, partially offset by a lower effective tax rate.

 

Adjusted net operating income for the Upstream segment excludes special items. The exclusion of special items had a negative impact on the segment’s adjusted net operating income in the first quarter 2014 of $155 million, comprised mainly of the gain realized on the sale (partial IPO) of an interest in Gaztransport & Technigaz (GTT) ($599 million after tax) partially offset by the impairment of the Shtokman project in Russia ($350 million), compared to a positive impact of $1,645 million in the first quarter 2013, consisting essentially of a net loss relating to the sale of a 49% interest in the Voyageur upgrader project in Canada.

 

The effective tax rate(1) for the Upstream segment was 59.5% compared to 62.7% in the first quarter 2013, which was particularly high due to non-deductible exploration charges.

 

The return on average capital employed (ROACE(2)) for the Upstream segment was 13% for the twelve months ended March 31, 2014, compared to 14% for the full-year 2013.

 

Ø             Refining & Chemicals segment

 

· Refinery throughput and utilization rates*

 

 

 

1Q14

 

4Q13

 

1Q13

 

1Q14 vs
1Q13

 

Total refinery throughput (kb/d)

 

1,700

 

 

1,580

 

 

1,763

 

 

-4

%

 

· France

 

617

 

 

535

 

 

627

 

 

-2

%

 

· Rest of Europe

 

787

 

 

755

 

 

866

 

 

-9

%

 

· Rest of world

 

296

 

 

290

 

 

270

 

 

+10

%

 

Utilization rates**

 

 

 

 

 

 

 

 

 

 

 

 

· Based on crude only

 

77

%

 

73

%

 

83

%

 

 

 

· Based on crude and other feedstock

 

83

%

 

77

%

 

86

%

 

 

 

 


*              Includes share of TotalErg. Results for refineries in South Africa, French Antilles and Italy are reported in the Marketing & Services segment.

**     Based on distillation capacity at the beginning of the year.

 

The decrease in refinery throughput compared to the first quarter 2013 was essentially due to a turnaround at Grandpuits, some unplanned maintenance at Provence and Antwerp, and some voluntary shutdowns in response to weak refining margins in Europe. In the first quarter 2013, there was scheduled maintenance at Donges and a turnaround at Normandy for the modernization project.

 


(1)       Defined as: (tax on adjusted net operating income) / (adjusted net operating income - income from equity affiliates - dividends received from investments + tax on adjusted net operating income).

(2)       Calculated based on adjusted net operating income and average capital employed, using replacement cost, as shown on page 10 of this exhibit.

 

4



 

·           Results

 

in millions of dollars (except the ERMI)

 

1Q14

 

4Q13

 

1Q13

 

1Q14 vs
1Q13

 

European refining margin indicator - ERMI ($/t)

 

6.6

 

 

10.1

 

 

26.9

 

 

-75

%

 

Non-Group sales

 

27,539

 

 

29,613

 

 

28,549

 

 

-4

%

 

Operating income

 

165

 

 

(209

)

 

343

 

 

-52

%

 

Adjustments affecting operating income

 

163

 

 

630

 

 

95

 

 

+72

%

 

Adjusted operating income*

 

328

 

 

421

 

 

438

 

 

-25

%

 

Adjusted net operating income*

 

346

 

 

441

 

 

437

 

 

-21

%

 

· Contribution of Specialty chemicals**

 

139

 

 

160

 

 

119

 

 

+17

%

 

Investments

 

250

 

 

956

 

 

703

 

 

-64

%

 

Divestments

 

11

 

 

45

 

 

36

 

 

-69

%

 

Cash flow from operating activities

 

1,593

 

 

1,816

 

 

(382

)

 

n/a

 

 

 


*              Detail of adjustment items shown in the business segment information starting on page 17 of this exhibit.

**         Hutchinson, Bostik, Atotech.

 

The ERMI averaged $6.6/t over the first quarter 2014, a decrease of 75% compared to $26.9/t for the first quarter 2013, in a very weak market for all refined products. Petrochemicals margins remained at high levels, particularly in the United States.

 

In this context, adjusted net operating income from the Refining & Chemicals segment was $346 million in the first quarter 2014, a decrease of 21% compared to $437 million in the first quarter 2013. This decrease was essentially due to the strong deterioration of the European refining environment, partially offset by better petrochemical and refining margins in the United States, which benefited the Port Arthur integrated platform, improvements in Specialty chemicals, and the ongoing implementation of synergy and efficiency plans in line with the objectives announced for 2014.

 

Adjusted net operating income for the Refining & Chemicals segment excludes any after-tax inventory valuation effect and special items. The exclusion of the inventory valuation effect in the first quarter 2014 had a positive impact on the segment’s adjusted net operating income of $111 million compared to a positive impact of $46 million in the first quarter 2013. The exclusion of special items had a positive impact in the first quarter 2014 on the segment’s adjusted net operating income of $10 million compared to a positive impact of $24 million in the first quarter 2013.

 

The ROACE for the Refining & Chemicals segment was 9% for the twelve months ended March 31, 2014, stable compared to the full-year 2013.

 

Ø             Marketing & Services segment

 

·           Refined product sales

 

Sales in kb/d*

 

1Q14

 

4Q13

 

1Q13

 

1Q14 vs
1Q13

 

Europe

 

1,058

 

 

1,150

 

 

1,108

 

 

-5

%

 

Rest of world

 

593

 

 

605

 

 

607

 

 

-2

%

 

Total sales volumes

 

1,651

 

 

1,755

 

 

1,715

 

 

-4

%

 

 


*              Excludes trading and bulk refining sales, which are reported under the Refining & Chemicals segment (see page 9 of this exhibit); includes share of TotalErg.

 

In the first quarter 2014, sales decreased by 4% to 1,651 kb/d from 1,715 kb/d in the first quarter 2013, essentially due to a decrease in heating fuel and LPG sales in Europe that was linked to exceptionally mild winter weather this year versus the harsh winter in 2013. In contrast, gasoline sales by the retail network in Europe and Africa-Middle East increased between the two periods.

 

5



 

·           Results

 

in millions of dollars

 

1Q14

 

4Q13

 

1Q13

 

1Q14 vs
1Q13

 

Non-Group sales

 

26,470

 

 

28,378

 

 

27,732

 

 

-5

%

 

Operating income

 

335

 

 

468

 

 

488

 

 

-31

%

 

Adjustments affecting operating income

 

18

 

 

57

 

 

28

 

 

-36

%

 

Adjusted operating income*

 

353

 

 

525

 

 

516

 

 

-32

%

 

Adjusted net operating income*

 

261

 

 

329

 

 

332

 

 

-21

%

 

· Contribution of New Energies

 

28

 

 

26

 

 

(17

)

 

n/a

 

 

Investments

 

276

 

 

820

 

 

246

 

 

+12

%

 

Divestments

 

26

 

 

63

 

 

50

 

 

-48

%

 

Cash flow from operating activities

 

89

 

 

442

 

 

(120

)

 

n/a

 

 

 


*              Detail of adjustment items shown in the business segment information starting on page 17 of this exhibit.

 

The Marketing & Services segment’s non-Group sales were nearly $26.5 billion in the first quarter 2014, down 5% from approximately $27.7 billion in the first quarter 2013.

 

Adjusted net operating income from the Marketing & Services segment was $261 million in the first quarter 2014, a decrease of 21% compared to $332 million in the first quarter 2013, mainly due to the impact of weather on sales and lower margins in Europe, partially offset by better performance from Retail and Lubricants as well as improved results at New Energies.

 

Adjusted net operating income for the Marketing & Services segment excludes any after-tax inventory valuation effect and special items. The exclusion of the inventory valuation effect in the first quarter 2014 had a positive impact on the segment’s adjusted net operating income of $14 million compared to a positive impact of $18 million in the first quarter 2013. The exclusion of special items in the first quarter 2014 had no impact on the segment’s adjusted net operating income compared to a positive impact of $13 million in the first quarter 2013.

 

The ROACE for the Marketing & Services segment, which includes New Energies, was 15% for the twelve months ended March 31, 2014, compared to 16% for the full-year 2013.

 

·                           SUMMARY AND OUTLOOK

 

Pending approval at the May 16, 2014 Annual Shareholders Meeting, TOTAL S.A. will pay the remainder of the 2013 dividend on June 5, 2014, of €0.61/share (1), an increase of 3.4% compared to the interim dividends of 2013. The 2013 dividend represents a total of €2.38/share. In addition, the Board of Directors decided on April 29, 2014, to pay a first quarter 2014 interim dividend of €0.61/share on September 26, 2014(2).

 

In the Upstream, the next anticipated operated start-ups are the CLOV project in Angola at the end of June, then Laggan-Tormore in the United Kingdom and Ofon Phase 2 in Nigeria in the second half of the year. Following an encouraging start for exploration at the beginning of the year, the Group is continuing its high-potential exploration program in Brazil, in the Kwanza basin of Angola, South Africa and Ivory Coast.

 

In the second quarter 2014, production will be impacted by heavy seasonal maintenance activity, mainly in the UK, Norway and Thailand.

 

In the Downstream, the integrated Satorp refinery in Saudi Arabia is finalizing the start-up of its last units and should be fully operational in the coming months.

 

Refinery throughput in the second quarter 2014 will be affected by major turnarounds at Leuna and Vlissingen. Since the beginning of the second quarter 2014, European refining margins have recovered from the very low levels of the first quarter, and the refining and petrochemicals environment has remained favorable in the United States.

 

Forward-looking statements

 

This document may contain forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These statements are based on the beliefs and assumptions of the management of TOTAL and on the information currently available to such management. Forward-looking statements include information concerning forecasts, projections, anticipated synergies, and other information concerning possible or assumed future results of TOTAL, and may be preceded by, followed by, or otherwise include the words “believes”, “expects”, “anticipates”, “intends”, “plans”, “targets”, “estimates” or similar expressions.

 


(1)       The ex-dividend date would be June 2, 2014; for the ADR (NYSE:TOT), the ex-dividend date would be May 28, 2014.

(2)       The ex-dividend date will be September 23, 2014; for the ADR, the ex-dividend date will be September 18, 2014.

 

6



 

Forward-looking statements are not assurances of results or values. They involve risks, uncertainties and assumptions. TOTAL’s future results and share value may differ materially from those expressed in these forward-looking statements. Many of the factors that will determine these results and values are beyond TOTAL’s ability to control or predict. Except for its ongoing obligations to disclose material information as required by applicable securities laws, TOTAL does not have any intention or obligation to update forward-looking statements after the distribution of this document, even if new information, future events or other circumstances have made them incorrect or misleading.

 

You should understand that various factors, certain of which are discussed elsewhere in this document and in the documents referred to in, or incorporated by reference into, this document, could affect the future results of TOTAL and could cause results to differ materially from those expressed in such forward-looking statements, including:

 

·                  material adverse changes in general economic conditions or in the markets served by TOTAL, including changes in the prices of oil, natural gas, refined products, petrochemical products and other chemicals;

·                  changes in currency exchange rates and currency devaluations;

·                  the success and the economic efficiency of oil and natural gas exploration, development and production programs, including without limitation, those that are not controlled and/or operated by TOTAL;

·                  uncertainties about estimates of changes in proven and potential reserves and the capabilities of production facilities;

·                  uncertainties about the ability to control unit costs in exploration, production, refining and marketing (including refining margins) and chemicals;

·                  changes in the current capital expenditure plans of TOTAL;

·                  the ability of TOTAL to realize anticipated cost savings, synergies and operating efficiencies;

·                  the financial resources of competitors;

·                  changes in laws and regulations, including tax and environmental laws and industrial safety regulations;

·                  the quality of future opportunities that may be presented to or pursued by TOTAL;

·                  the ability to generate cash flow or obtain financing to fund growth and the cost of such financing and liquidity conditions in the capital markets generally;

·                  the ability to obtain governmental or regulatory approvals;

·                  the ability to respond to challenges in international markets, including political or economic conditions, including international armed conflict, and trade and regulatory matters;

·                  the ability to complete and integrate appropriate acquisitions, strategic alliances and joint ventures;

·                  changes in the political environment that adversely affect exploration, production licenses and contractual rights or impose minimum drilling obligations, price controls, nationalization or expropriation, and regulation of refining and marketing, chemicals and power generating activities;

·                  the possibility that other unpredictable events such as labor disputes or industrial accidents will adversely affect the business of TOTAL; and

·                  the risk that TOTAL will inadequately hedge the price of crude oil or finished products.

 

For additional factors, you should read the information set forth under “Item 3. Risk Factors”, “Item 4. Information on the Company — Other Matters”, “Item 5. Operating and Financial Review and Prospects” and “Item 11. Quantitative and Qualitative Disclosures about Market Risk” in TOTAL’s Form 20-F for the year ended December 31, 2013.

 

7



 

Operating information by segment

for the first quarter 2014

 

·                           Upstream

 

Combined liquids and gas production by region
(kboe/d)

 

1Q14

 

4Q13

 

1Q13

 

1Q14 vs
1Q13

 

Europe

 

394

 

 

405

 

 

392

 

 

+1

%

 

Africa

 

655

 

 

644

 

 

692

 

 

-5

%

 

Middle East

 

405

 

 

522

 

 

542

 

 

-25

%

 

North America

 

82

 

 

75

 

 

71

 

 

+15

%

 

South America

 

159

 

 

149

 

 

172

 

 

-8

%

 

Asia-Pacific

 

242

 

 

242

 

 

236

 

 

+3

%

 

CIS

 

242

 

 

247

 

 

218

 

 

+11

%

 

Total production

 

2,179

 

 

2,284

 

 

2,323

 

 

-6

%

 

Includes equity affiliates

 

583

 

 

692

 

 

681

 

 

-14

%

 

 

Liquids production by region (kb/d)

 

1Q14

 

4Q13

 

1Q13

 

1Q14 vs
1Q13

 

Europe

 

172

 

 

180

 

 

166

 

 

+4

%

 

Africa

 

508

 

 

503

 

 

552

 

 

-8

%

 

Middle East

 

203

 

 

314

 

 

329

 

 

-38

%

 

North America

 

34

 

 

28

 

 

27

 

 

+26

%

 

South America

 

50

 

 

50

 

 

57

 

 

-12

%

 

Asia-Pacific

 

30

 

 

27

 

 

31

 

 

-3

%

 

CIS

 

34

 

 

40

 

 

31

 

 

+10

%

 

Total production

 

1,031

 

 

1,142

 

 

1,193

 

 

-14

%

 

Includes equity affiliates

 

208

 

 

323

 

 

325

 

 

-36

%

 

 

Gas production by region (Mcf/d)

 

1Q14

 

4Q13

 

1Q13

 

1Q14 vs
1Q13

 

Europe

 

1,215

 

 

1,242

 

 

1,215

 

 

 

 

Africa

 

748

 

 

690

 

 

707

 

 

+6

%

 

Middle East

 

1,104

 

 

1,139

 

 

1,165

 

 

-5

%

 

North America

 

266

 

 

261

 

 

250

 

 

+6

%

 

South America

 

609

 

 

554

 

 

637

 

 

-4

%

 

Asia-Pacific

 

1,202

 

 

1,258

 

 

1,151

 

 

+4

%

 

CIS

 

1,124

 

 

1,116

 

 

1,012

 

 

+11

%

 

Total production

 

6,268

 

 

6,260

 

 

6,137

 

 

+2

%

 

Includes equity affiliates

 

2,029

 

 

1,995

 

 

1,922

 

 

+6

%

 

Liquefied natural gas

 

1Q14

 

4Q13

 

1Q13

 

1Q14 vs
1Q13

 

LNG sales* (Mt)

 

3.12

 

 

3.39

 

 

2.93

 

 

+6

%

 

 


*   Sales, Group share, excluding trading; 2013 data restated to reflect volume estimates for Bontang LNG in Indonesia based on the 2013 SEC coefficient.

 

8



 

·                           Downstream (Refining & Chemicals and Marketing & Supply)

 

Refined product sales by region (kb/d)*

 

1Q14

 

4Q13

 

1Q13

 

1Q14 vs
1Q13

 

Europe

 

1,912

 

 

1,945

 

 

1,978

 

 

-3

%

 

Africa

 

475

 

 

496

 

 

448

 

 

+6

%

 

Americas

 

474

 

 

473

 

 

481

 

 

-1

%

 

Rest of world

 

573

 

 

546

 

 

505

 

 

+13

%

 

Total consolidated sales

 

3,434

 

 

3,460

 

 

3,412

 

 

+1

%

 

Includes bulk sales

 

540

 

 

505

 

 

521

 

 

+4

%

 

Includes trading

 

1,243

 

 

1,200

 

 

1,176

 

 

+6

%

 

 


* Includes share of TotalErg.

 

Investments — Divestments

 

in millions of dollars

 

1Q14

 

4Q13

 

1Q13

 

1Q14 vs 1Q13

 

Investments excluding acquisitions

 

5,202

 

 

8,848

 

 

6,412

 

 

-19

%

 

· Capitalized exploration

 

319

 

 

390

 

 

478

 

 

-33

%

 

· Increase in non-current loans

 

261

 

 

1,233

 

 

624

 

 

-58

%

 

· Repayment of non-current loans

 

(364

)

 

(584

)

 

(259

)

 

n/a

 

 

Acquisitions

 

299

 

 

1,885

 

 

1,233

 

 

-76

%

 

Asset sales

 

1,476

 

 

355

 

 

554

 

 

x3

 

 

Other transactions with minority interests

 

 

 

1,639

 

 

471

 

 

n/a

 

 

Net investments*

 

4,025

 

 

8,739

 

 

6,620

 

 

-39

%

 

 


* Net investments = investments including acquisitions — asset sales — other transactions with minority interests.

 

Net-debt-to-equity ratio

 

in millions of dollars

 

3/31/2014

 

12/31/2013

 

3/31/2013

 

Current borrowings

 

11,676

 

 

11,193

 

 

13,751

 

 

Net current financial assets

 

(522

)

 

(358

)

 

(685

)

 

Net financial assets classified as held for sale

 

(17

)

 

(179

)

 

873

 

 

Non-current financial debt

 

37,506

 

 

34,574

 

 

29,294

 

 

Hedging instruments of non-current debt

 

(1,758

)

 

(1,418

)

 

(1,885

)

 

Cash and cash equivalents

 

(22,787

)

 

(20,200

)

 

(17,178

)

 

Net debt

 

24,098

 

 

23,612

 

 

24,170

 

 

 

 

 

 

 

 

 

 

 

 

 

Shareholders’ equity

 

103,136

 

 

100,241

 

 

94,524

 

 

Estimated dividend payable

 

(3,817

)

 

(1,908

)

 

(3,411

)

 

Non-controlling interests

 

3,248

 

 

3,138

 

 

2,286

 

 

Equity

 

102,567

 

 

101,471

 

 

93,399

 

 

 

 

 

 

 

 

 

 

 

 

 

Net-debt-to-equity ratio

 

23.5

%

 

23.3

%

 

25.9

%

 

 

9



 

Return on average capital employed

 

·                  Twelve months ended March 31, 2014

 

in millions of dollars

 

Upstream

 

Refining &
Chemicals

 

Marketing &
Services

 

Adjusted net operating income

 

12,285

 

 

1,766

 

 

1,483

 

 

Capital employed at 3/31/2013*

 

86,034

 

 

21,860

 

 

9,610

 

 

Capital employed at 3/31/2014*

 

97,924

 

 

18,516

 

 

10,314

 

 

ROACE

 

13.4

%

 

8.7

%

 

14.9

%

 

 


*              At replacement cost (excluding after-tax inventory effect).

 

·                  Full year 2013

 

in millions of dollars

 

Upstream

 

Refining &
Chemicals

 

Marketing &
Services

 

Adjusted net operating income

 

12,450

 

 

1,857

 

 

1,554

 

 

Capital employed at 12/31/2012*

 

84,260

 

 

20,783

 

 

9,232

 

 

Capital employed at 12/31/2013*

 

95,529

 

 

19,752

 

 

10,051

 

 

ROACE

 

13.8

%

 

9.2

%

 

16.1

%

 

 


*              At replacement cost (excluding after-tax inventory effect).

 

10



 

MAIN INDICATORS

 

Chart updated around the middle of the month following the end of each quarter.

 

 

 

€/ $

 

ERMI* ($/t)**

 

Brent ($/b)

 

Average liquids
price
*** ($/b)

 

Average gas
price ($/Mbtu)***

 

First quarter 2014

 

1.37

 

 

6.6

 

 

108.2

 

 

102.1

 

 

7.06

 

 

Fourth quarter 2013

 

1.36

 

 

10.1

 

 

109.2

 

 

102.5

 

 

7.36

 

 

Third quarter 2013

 

1.32

 

 

10.6

 

 

110.3

 

 

107.2

 

 

7.18

 

 

Second quarter 2013

 

1.31

 

 

24.1

 

 

102.4

 

 

96.6

 

 

6.62

 

 

First quarter 2013

 

1.32

 

 

26.9

 

 

112.6

 

 

106.7

 

 

7.31

 

 

 


*                       European Refining Margin Indicator (ERMI) is an indicator intended to represent the margin after variable costs for a hypothetical complex refinery located around Rotterdam in Northern Europe that processes a mix of crude oil and other inputs commonly supplied to this region to produce and market the main refined products at prevailing prices in this region. The indicator margin may not be representative of the actual margins achieved by the Group in any period because of the Group’s particular refinery configurations, product mix effects or other company-specific operating conditions.

**                  $1/t = $0.136/b.

***             Consolidated subsidiaries, excluding fixed margin contracts, including hydrocarbon production overlifting/underlifting position valued at market price.

 

Disclaimer: data is based on TOTAL’s reporting, is not audited and is subject to change.

 

11



 

CONSOLIDATED STATEMENT OF INCOME

 

TOTAL

 

(unaudited, 2013 data converted from the Euro to the US Dollar (for information concerning this restatement, see Note 11 to these Consolidated Financial Statements))

 

(M$) (a)

 

1st quarter
2014

 

4th quarter
2013

 

1st quarter
2013

 

 

 

 

 

 

 

 

 

Sales

 

60,687

 

64,975

 

63,561

 

Excise taxes

 

(5,832

)

(6,208

)

(5,541

)

Revenues from sales

 

54,855

 

58,767

 

58,020

 

 

 

 

 

 

 

 

 

Purchases, net of inventory variation

 

(38,332

)

(41,992

)

(40,319

)

Other operating expenses

 

(7,364

)

(7,620

)

(7,194

)

Exploration costs

 

(619

)

(658

)

(406

)

Depreciation, depletion and amortization of tangible assets and mineral interests

 

(2,745

)

(2,934

)

(2,853

)

Other income

 

1,100

 

288

 

42

 

Other expense

 

(149

)

(446

)

(2,021

)

 

 

 

 

 

 

 

 

Financial interest on debt

 

(201

)

(217

)

(223

)

Financial income from marketable securities & cash equivalents

 

19

 

26

 

28

 

Cost of net debt

 

(182

)

(191

)

(195

)

 

 

 

 

 

 

 

 

Other financial income

 

161

 

172

 

136

 

Other financial expense

 

(166

)

(151

)

(169

)

 

 

 

 

 

 

 

 

Equity in net income (loss) of affiliates

 

473

 

844

 

949

 

 

 

 

 

 

 

 

 

Income taxes

 

(3,597

)

(3,752

)

(3,975

)

Consolidated net income

 

3,435

 

2,327

 

2,015

 

Group share

 

3,335

 

2,234

 

1,948

 

Non-controlling interests

 

100

 

93

 

67

 

Earnings per share ($)

 

1.47

 

0.98

 

0.86

 

Fully-diluted earnings per share ($)

 

1.46

 

0.98

 

0.86

 

 


(a) Except for per share amounts.

 

12



 

CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME

 

TOTAL

 

(unaudited, 2013 data converted from the Euro to the US Dollar (for information concerning this restatement, see Note 11 to these Consolidated Financial Statements))

 

(M$)

 

1st quarter
2014

 

4th quarter
2013

 

1st quarter
2013

 

 

 

 

 

 

 

 

 

Consolidated net income

 

3,435

 

2,327

 

2,015

 

 

 

 

 

 

 

 

 

Other comprehensive income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Actuarial gains and losses

 

(199

)

663

 

223

 

Tax effect

 

57

 

(284

)

(87

)

Currency translation adjustment generated by the mother company

 

3

 

1,484

 

(2,212

)

Items not potentially reclassifiable to profit and loss

 

(139

)

1,863

 

(2,076

)

Currency translation adjustment

 

36

 

(768

)

597

 

Available for sale financial assets

 

3

 

25

 

(5

)

Cash flow hedge

 

35

 

23

 

15

 

Share of other comprehensive income of equity affiliates, net amount

 

(456

)

(198

)

47

 

Other

 

(3

)

3

 

(11

)

Tax effect

 

(13

)

(12

)

(3

)

Items potentially reclassifiable to profit and loss

 

(398

)

(927

)

640

 

Total other comprehensive income (net amount)

 

(537

)

936

 

(1,436

)

 

 

 

 

 

 

 

 

Comprehensive income

 

2,898

 

3,263

 

579

 

- Group share

 

2,801

 

3,176

 

540

 

- Non-controlling interests

 

97

 

87

 

39

 

 

13



 

CONSOLIDATED BALANCE SHEET

 

TOTAL

 

(unaudited, 2013 data converted from the Euro to the US Dollar (for information concerning this restatement, see Note 11 to these Consolidated Financial Statements))

 

(M$)

 

March 31,
2014

 

December 31,
2013

 

March 31,
2013

 

 

 

 

 

 

 

 

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-current assets

 

 

 

 

 

 

 

Intangible assets, net

 

18,899

 

18,395

 

17,354

 

Property, plant and equipment, net

 

106,377

 

104,480

 

90,505

 

Equity affiliates : investments and loans

 

19,951

 

20,417

 

19,385

 

Other investments

 

2,091

 

1,666

 

1,566

 

Hedging instruments of non-current financial debt

 

1,758

 

1,418

 

1,885

 

Deferred income taxes

 

2,933

 

3,838

 

3,297

 

Other non-current assets

 

4,265

 

4,406

 

3,643

 

Total non-current assets

 

156,274

 

154,620

 

137,635

 

 

 

 

 

 

 

 

 

Current assets

 

 

 

 

 

 

 

Inventories, net

 

21,755

 

22,097

 

21,890

 

Accounts receivable, net

 

23,359

 

23,422

 

28,164

 

Other current assets

 

15,873

 

14,892

 

13,956

 

Current financial assets

 

872

 

739

 

799

 

Cash and cash equivalents

 

22,787

 

20,200

 

17,178

 

Assets classified as held for sale

 

2,472

 

3,253

 

5,833

 

Total current assets

 

87,118

 

84,603

 

87,820

 

Total assets

 

243,392

 

239,223

 

225,455

 

 

 

 

 

 

 

 

 

LIABILITIES & SHAREHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shareholders’ equity

 

 

 

 

 

 

 

Common shares

 

7,496

 

7,493

 

7,454

 

Paid-in surplus and retained earnings

 

101,568

 

98,254

 

94,559

 

Currency translation adjustment

 

(1,625

)

(1,203

)

(3,215

)

Treasury shares

 

(4,303

)

(4,303

)

(4,274

)

Total shareholders’ equity - Group Share

 

103,136

 

100,241

 

94,524

 

Non-controlling interests

 

3,248

 

3,138

 

2,286

 

Total shareholders’ equity

 

106,384

 

103,379

 

96,810

 

 

 

 

 

 

 

 

 

Non-current liabilities

 

 

 

 

 

 

 

Deferred income taxes

 

17,045

 

17,850

 

16,480

 

Employee benefits

 

4,362

 

4,235

 

4,486

 

Provisions and other non-current liabilities

 

17,582

 

17,517

 

14,795

 

Non-current financial debt

 

37,506

 

34,574

 

29,294

 

Total non-current liabilities

 

76,495

 

74,176

 

65,055

 

 

 

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

 

Accounts payable

 

28,621

 

30,282

 

27,927

 

Other creditors and accrued liabilities

 

19,097

 

18,948

 

19,581

 

Current borrowings

 

11,676

 

11,193

 

13,751

 

Other current financial liabilities

 

350

 

381

 

114

 

Liabilities directly associated with the assets classified as held for sale

 

769

 

864

 

2,217

 

Total current liabilities

 

60,513

 

61,668

 

63,590

 

Total liabilities and shareholders’ equity

 

243,392

 

239,223

 

225,455

 

 

14



 

CONSOLIDATED STATEMENT OF CASH FLOW

 

TOTAL

 

(unaudited, 2013 data converted from the Euro to the US Dollar (for information concerning this restatement, see Note 11 to these Consolidated Financial Statements))

 

(M$)

 

1st quarter
2014

 

4th quarter
2013

 

1st quarter
2013

 

 

 

 

 

 

 

 

 

CASH FLOW FROM OPERATING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated net income

 

3,435

 

2,327

 

2,015

 

Depreciation, depletion and amortization

 

3,174

 

3,363

 

3,046

 

Non-current liabilities, valuation allowances and deferred taxes

 

399

 

825

 

59

 

Impact of coverage of pension benefit plans

 

 

 

 

(Gains) losses on disposals of assets

 

(1,023

)

(193

)

1,873

 

Undistributed affiliates’ equity earnings

 

11

 

(102

)

(466

)

(Increase) decrease in working capital

 

(685

)

3,267

 

(1,726

)

Other changes, net

 

27

 

91

 

112

 

Cash flow from operating activities

 

5,338

 

9,578

 

4,913

 

 

 

 

 

 

 

 

 

CASH FLOW USED IN INVESTING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Intangible assets and property, plant and equipment additions

 

(5,448

)

(9,622

)

(6,489

)

Acquisitions of subsidiaries, net of cash acquired

 

 

 

(21

)

Investments in equity affiliates and other securities

 

(156

)

(462

)

(770

)

Increase in non-current loans

 

(261

)

(1,233

)

(624

)

Total expenditures

 

(5,865

)

(11,317

)

(7,904

)

Proceeds from disposals of intangible assets and property, plant and equipment

 

1,020

 

50

 

554

 

Proceeds from disposals of subsidiaries, net of cash sold

 

 

21

 

 

Proceeds from disposals of non-current investments

 

456

 

284

 

 

Repayment of non-current loans

 

364

 

584

 

259

 

Total divestments

 

1,840

 

939

 

813

 

Cash flow used in investing activities

 

(4,025

)

(10,378

)

(7,091

)

 

 

 

 

 

 

 

 

CASH FLOW USED IN FINANCING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Issuance (repayment) of shares:

 

 

 

 

 

 

 

- Parent company shareholders

 

33

 

29

 

 

- Treasury shares

 

 

(2

)

 

Dividends paid:

 

 

 

 

 

 

 

- Parent company shareholders

 

(1,835

)

(1,821

)

(1,760

)

- Non-controlling interests

 

(7

)

(49

)

(2

)

Other transactions with non-controlling interests

 

 

1,639

 

471

 

Net issuance (repayment) of non-current debt

 

4,189

 

2,137

 

3,765

 

Increase (decrease) in current borrowings

 

(1,167

)

(1,418

)

(4,268

)

Increase (decrease) in current financial assets and liabilities

 

(117

)

48

 

1,178

 

Cash flow used in financing activities

 

1,096

 

563

 

(616

)

Net increase (decrease) in cash and cash equivalents

 

2,409

 

(237

)

(2,794

)

Effect of exchange rates

 

178

 

326

 

(437

)

Cash and cash equivalents at the beginning of the period

 

20,200

 

20,111

 

20,409

 

Cash and cash equivalents at the end of the period

 

22,787

 

20,200

 

17,178

 

 

15



 

CONSOLIDATED STATEMENT OF CHANGES IN SHAREHOLDERS’ EQUITY

TOTAL

(unaudited, 2013 data converted from the Euro to the US Dollar (for information concerning this restatement, see Note 11 to these Consolidated Financial Statements))

 

 

 

Common shares issued

 

Paid-in surplus and retained

 

Currency
translation

 

Treasury shares

 

Shareholders’
equity -

 

Non-controlling

 

Total
shareholders’

 

(M$)

 

Number

 

Amount

 

earnings

 

adjustment

 

Number

 

Amount

 

Group Share

 

interests

 

equity

 

As of January 1, 2013

 

2,365,933,146

 

7,454

 

92,485

 

(1,696

)

(108,391,639

)

(4,274

)

93,969

 

1,689

 

95,658

 

Net income of the first quarter (2013)

 

 

 

1,948

 

 

 

 

1,948

 

67

 

2,015

 

Other comprehensive Income

 

 

 

111

 

(1,519

)

 

 

(1,408

)

(28

)

(1,436

)

Comprehensive Income

 

 

 

2,059

 

(1,519

)

 

 

540

 

39

 

579

 

Dividend

 

 

 

 

 

 

 

 

(2

)

(2

)

Issuance of common shares

 

480

 

 

 

 

 

 

 

 

 

Purchase of treasury shares

 

 

 

 

 

 

 

 

 

 

Sale of treasury shares (1)

 

 

 

 

 

220

 

 

 

 

 

Share-based payments

 

 

 

55

 

 

 

 

55

 

 

55

 

Share cancellation

 

 

 

 

 

 

 

 

 

 

Other operations with non-controlling interests

 

 

 

(87

)

 

 

 

(87

)

558

 

471

 

Other items

 

 

 

47

 

 

 

 

47

 

2

 

49

 

As of March 31, 2013

 

2,365,933,626

 

7,454

 

94,559

 

(3,215

)

(108,391,419

)

(4,274

)

94,524

 

2,286

 

96,810

 

Net income from April 1 to December 31, 2013

 

 

 

9,280

 

 

 

 

9,280

 

226

 

9,506

 

Other comprehensive Income

 

 

 

362

 

2,011

 

 

 

2,373

 

(28

)

2,345

 

Comprehensive Income

 

 

 

9,642

 

2,011

 

 

 

11,653

 

198

 

11,851

 

Dividend

 

 

 

(7,116

)

 

 

 

(7,116

)

(154

)

(7,270

)

Issuance of common shares

 

11,744,534

 

39

 

446

 

 

 

 

485

 

 

485

 

Purchase of treasury shares

 

 

 

 

 

(4,414,200

)

(238

)

(238

)

 

(238

)

Sale of treasury shares (1)

 

 

 

(209

)

 

3,591,171

 

209

 

 

 

 

Share-based payments

 

 

 

134

 

 

 

 

134

 

 

134

 

Share cancellation

 

 

 

 

 

 

 

 

 

 

Other operations with non-controlling interests

 

 

 

836

 

1

 

 

 

837

 

797

 

1,634

 

Other items

 

 

 

(38

)

 

 

 

(38

)

11

 

(27

)

As of December 31, 2013

 

2,377,678,160

 

7,493

 

98,254

 

(1,203

)

(109,214,448

)

(4,303

)

100,241

 

3,138

 

103,379

 

Net income of the first quarter (2014)

 

 

 

3,335

 

 

 

 

3,335

 

100

 

3,435

 

Other comprehensive Income

 

 

 

(112

)

(422

)

 

 

(534

)

(3

)

(537

)

Comprehensive Income

 

 

 

3,223

 

(422

)

 

 

2,801

 

97

 

2,898

 

Dividend

 

 

 

 

 

 

 

 

(7

)

(7

)

Issuance of common shares

 

581,525

 

3

 

30

 

 

 

 

33

 

 

33

 

Purchase of treasury shares

 

 

 

 

 

 

 

 

 

 

Sale of treasury shares (1)

 

 

 

 

 

6,775

 

 

 

 

 

Share-based payments

 

 

 

41

 

 

 

 

41

 

 

41

 

Share cancellation

 

 

 

 

 

 

 

 

 

 

Other operations with non-controlling interests

 

 

 

(16

)

 

 

 

(16

)

16

 

 

Other items

 

 

 

36

 

 

 

 

36

 

4

 

40

 

As of March 31, 2014

 

2,378,259,685

 

7,496

 

101,568

 

(1,625

)

(109,207,673

)

(4,303

)

103,136

 

3,248

 

106,384

 

 


(1) Treasury shares related to the restricted stock grants.

 

16



 

BUSINESS SEGMENT INFORMATION

TOTAL

(unaudited)

 

1st quarter 2014
(M$)

 

Upstream

 

Refining &
Chemicals

 

Marketing &
Services

 

Corporate

 

Intercompany

 

Total

 

Non-Group sales

 

6,666

 

27,539

 

26,470

 

12

 

 

60,687

 

Intersegment sales

 

7,436

 

11,956

 

408

 

49

 

(19,849

)

 

Excise taxes

 

 

(1,160

)

(4,672

)

 

 

(5,832

)

Revenues from sales

 

14,102

 

38,335

 

22,206

 

61

 

(19,849

)

54,855

 

Operating expenses

 

(6,514

)

(37,792

)

(21,689

)

(169

)

19,849

 

(46,315

)

Depreciation, depletion and amortization of tangible assets and mineral interests

 

(2,176

)

(378

)

(182

)

(9

)

 

(2,745

)

Operating income

 

5,412

 

165

 

335

 

(117

)

 

5,795

 

Equity in net income (loss) of affiliates and other items

 

1,327

 

54

 

(8

)

46

 

 

1,419

 

Tax on net operating income

 

(3,492

)

6

 

(80

)

(74

)

 

(3,640

)

Net operating income

 

3,247

 

225

 

247

 

(145

)

 

3,574

 

Net cost of net debt

 

 

 

 

 

 

 

 

 

 

 

(139

)

Non-controlling interests

 

 

 

 

 

 

 

 

 

 

 

(100

)

Net income

 

 

 

 

 

 

 

 

 

 

 

3,335

 

 

1st quarter 2014 (adjustments) (a)
(M$)

 

Upstream

 

Refining &
Chemicals

 

Marketing &
Services

 

Corporate

 

Intercompany

 

Total

 

Non-Group sales

 

26

 

 

 

 

 

26

 

Intersegment sales

 

 

 

 

 

 

 

Excise taxes

 

 

 

 

 

 

 

Revenues from sales

 

26

 

 

 

 

 

26

 

Operating expenses

 

(115

)

(163

)

(18

)

 

 

(296

)

Depreciation, depletion and amortization of tangible assets and mineral interests

 

 

 

 

 

 

 

Operating income (b)

 

(89

)

(163

)

(18

)

 

 

(270

)

Equity in net income (loss) of affiliates and other items

 

280

 

(8

)

 

 

 

272

 

Tax on net operating income

 

(36

)

50

 

4

 

 

 

18

 

Net operating income (b)

 

155

 

(121

)

(14

)

 

 

20

 

Net cost of net debt

 

 

 

 

 

 

 

 

 

 

 

 

Non-controlling interests

 

 

 

 

 

 

 

 

 

 

 

(12

)

Net income

 

 

 

 

 

 

 

 

 

 

 

8

 

 


(a) Adjustments include special items, inventory valuation effect and the effect of changes in fair value.

 

(b) Of which inventory valuation effect

On operating income

 

(163

)

(18

)

 

 

 

 

 

On net operating income

 

(111

)

(14

)

 

 

 

 

 

 

1st quarter 2014 (adjusted)
(M$) (a)

 

Upstream

 

Refining &
Chemicals

 

Marketing &

Services

 

Corporate

 

Intercompany

 

Total

 

Non-Group sales

 

6,640

 

27,539

 

26,470

 

12

 

 

60,661

 

Intersegment sales

 

7,436

 

11,956

 

408

 

49

 

(19,849

)

 

Excise taxes

 

 

(1,160

)

(4,672

)

 

 

(5,832

)

Revenues from sales

 

14,076

 

38,335

 

22,206

 

61

 

(19,849

)

54,829

 

Operating expenses

 

(6,399

)

(37,629

)

(21,671

)

(169

)

19,849

 

(46,019

)

Depreciation, depletion and amortization of tangible assets and mineral interests

 

(2,176

)

(378

)

(182

)

(9

)

 

(2,745

)

Adjusted operating income

 

5,501

 

328

 

353

 

(117

)

 

6,065

 

Equity in net income (loss) of affiliates and other items

 

1,047

 

62

 

(8

)

46

 

 

1,147

 

Tax on net operating income

 

(3,456

)

(44

)

(84

)

(74

)

 

(3,658

)

Adjusted net operating income

 

3,092

 

346

 

261

 

(145

)

 

3,554

 

Net cost of net debt

 

 

 

 

 

 

 

 

 

 

 

(139

)

Non-controlling interests

 

 

 

 

 

 

 

 

 

 

 

(88

)

Adjusted net income

 

 

 

 

 

 

 

 

 

 

 

3,327

 

Adjusted fully-diluted earnings per share ($)

 

 

 

 

 

 

 

 

 

 

 

1.46

 

 


(a) Except for earnings per share.

 

1st quarter 2014
(M$)

 

Upstream

 

Refining &
Chemicals

 

Marketing &
Services

 

Corporate

 

Intercompany

 

Total

 

Total expenditures

 

5,311

 

250

 

276

 

28

 

 

5,865

 

Total divestments

 

1,799

 

11

 

26

 

4

 

 

1,840

 

Cash flow from operating activities

 

3,811

 

1,593

 

89

 

(155

)

 

5,338

 

 

17



 

BUSINESS SEGMENT INFORMATION

TOTAL

(unaudited, 2013 data converted from the Euro to the US Dollar (for information concerning this restatement, see Note 11 to these Consolidated Financial Statements))

 

4th quarter 2013
(M$)

 

Upstream

 

Refining &
Chemicals

 

Marketing &
Services

 

Corporate

 

Intercompany

 

Total

 

Non-Group sales

 

6,990

 

29,613

 

28,378

 

(6

)

 

64,975

 

Intersegment sales

 

10,218

 

13,040

 

388

 

57

 

(23,703

)

 

Excise taxes

 

 

(1,337

)

(4,871

)

 

 

(6,208

)

Revenues from sales

 

17,208

 

41,316

 

23,895

 

51

 

(23,703

)

58,767

 

Operating expenses

 

(9,498

)

(40,949

)

(23,226

)

(300

)

23,703

 

(50,270

)

Depreciation, depletion and amortization of tangible assets and mineral interests

 

(2,146

)

(576

)

(201

)

(11

)

 

(2,934

)

Operating income

 

5,564

 

(209

)

468

 

(260

)

 

5,563

 

Equity in net income (loss) of affiliates and other items

 

808

 

(75

)

(38

)

12

 

 

707

 

Tax on net operating income

 

(3,326

)

(386

)

(122

)

42

 

 

(3,792

)

Net operating income

 

3,046

 

(670

)

308

 

(206

)

 

2,478

 

Net cost of net debt

 

 

 

 

 

 

 

 

 

 

 

(151

)

Non-controlling interests

 

 

 

 

 

 

 

 

 

 

 

(93

)

Net income

 

 

 

 

 

 

 

 

 

 

 

2,234

 

 

4th quarter 2013 (adjustments) (a)
(M$)

 

Upstream

 

Refining &
Chemicals

 

Marketing &
Services

 

Corporate

 

Intercompany

 

Total

 

Non-Group sales

 

(23

)

 

 

 

 

(23

)

Intersegment sales

 

 

 

 

 

 

 

Excise taxes

 

 

 

 

 

 

 

Revenues from sales

 

(23

)

 

 

 

 

(23

)

Operating expenses

 

 

(458

)

(53

)

 

 

(511

)

Depreciation, depletion and amortization of tangible assets and mineral interests

 

 

(172

)

(4

)

 

 

(176

)

Operating income (b)

 

(23

)

(630

)

(57

)

 

 

(710

)

Equity in net income (loss) of affiliates and other items

 

 

(202

)

(23

)

 

 

(225

)

Tax on net operating income

 

4

 

(279

)

59

 

 

 

(216

)

Net operating income (b)

 

(19

)

(1,111

)

(21

)

 

 

(1,151

)

Net cost of net debt

 

 

 

 

 

 

 

 

 

 

 

 

Non-controlling interests

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

 

 

 

 

 

 

 

 

 

 

(1,151

)

 


(a) Adjustments include special items, inventory valuation effect and the effect of changes in fair value.

 

(b) Of which inventory valuation effect

On operating income

 

(82

)

(45

)

 

 

 

 

 

On net operating income

 

(66

)

(37

)

 

 

 

 

 

 

4th quarter 2013 (adjusted)
(M$) (a)

 

Upstream

 

Refining &
Chemicals

 

Marketing &
Services

 

Corporate

 

Intercompany

 

Total

 

Non-Group sales

 

7,013

 

29,613

 

28,378

 

(6

)

 

64,998

 

Intersegment sales

 

10,218

 

13,040

 

388

 

57

 

(23,703

)

 

Excise taxes

 

 

(1,337

)

(4,871

)

 

 

(6,208

)

Revenues from sales

 

17,231

 

41,316

 

23,895

 

51

 

(23,703

)

58,790

 

Operating expenses

 

(9,498

)

(40,491

)

(23,173

)

(300

)

23,703

 

(49,759

)

Depreciation, depletion and amortization of tangible assets and mineral interests

 

(2,146

)

(404

)

(197

)

(11

)

 

(2,758

)

Adjusted operating income

 

5,587

 

421

 

525

 

(260

)

 

6,273

 

Equity in net income (loss) of affiliates and other items

 

808

 

127

 

(15

)

12

 

 

932

 

Tax on net operating income

 

(3,330

)

(107

)

(181

)

42

 

 

(3,576

)

Adjusted net operating income

 

3,065

 

441

 

329

 

(206

)

 

3,629

 

Net cost of net debt

 

 

 

 

 

 

 

 

 

 

 

(151

)

Non-controlling interests

 

 

 

 

 

 

 

 

 

 

 

(93

)

Adjusted net income

 

 

 

 

 

 

 

 

 

 

 

3,385

 

Adjusted fully-diluted earnings per share ($)

 

 

 

 

 

 

 

 

 

 

 

1.49

 

 


(a) Except for earnings per share.

 

4th quarter 2013
(M$)

 

Upstream

 

Refining &

Chemicals

 

Marketing &
Services

 

Corporate

 

Intercompany

 

Total

 

Total expenditures

 

9,498

 

956

 

820

 

43

 

 

11,317

 

Total divestments

 

812

 

45

 

63

 

19

 

 

939

 

Cash flow from operating activities

 

7,310

 

1,816

 

442

 

10

 

 

9,578

 

 

18



 

BUSINESS SEGMENT INFORMATION

TOTAL

(unaudited, 2013 data converted from the Euro to the US Dollar (for information concerning this restatement, see Note 11 to these Consolidated Financial Statements))

 

1st quarter 2013
(M$)

 

Upstream

 

Refining &
Chemicals

 

Marketing &
Services

 

Corporate

 

Intercompany

 

Total

 

Non-Group sales

 

7,199

 

28,549

 

27,732

 

81

 

 

63,561

 

Intersegment sales

 

9,687

 

13,092

 

143

 

67

 

(22,989

)

 

Excise taxes

 

 

(1,096

)

(4,445

)

 

 

(5,541

)

Revenues from sales

 

16,886

 

40,545

 

23,430

 

148

 

(22,989

)

58,020

 

Operating expenses

 

(8,076

)

(39,809

)

(22,750

)

(273

)

22,989

 

(47,919

)

Depreciation, depletion and amortization of tangible assets and mineral interests

 

(2,258

)

(393

)

(192

)

(10

)

 

(2,853

)

Operating income

 

6,552

 

343

 

488

 

(135

)

 

7,248

 

Equity in net income (loss) of affiliates and other items

 

(1,116

)

95

 

(43

)

1

 

 

(1,063

)

Tax on net operating income

 

(3,824

)

(71

)

(144

)

29

 

 

(4,010

)

Net operating income

 

1,612

 

367

 

301

 

(105

)

 

2,175

 

Net cost of net debt

 

 

 

 

 

 

 

 

 

 

 

(160

)

Non-controlling interests

 

 

 

 

 

 

 

 

 

 

 

(67

)

Net income

 

 

 

 

 

 

 

 

 

 

 

1,948

 

 

1st quarter 2013 (adjustments) (a)
(M$)

 

Upstream

 

Refining &
Chemicals

 

Marketing &
Services

 

Corporate

 

Intercompany

 

Total

 

Non-Group sales

 

3

 

 

 

 

 

3

 

Intersegment sales

 

 

 

 

 

 

 

Excise taxes

 

 

 

 

 

 

 

Revenues from sales

 

3

 

 

 

 

 

3

 

Operating expenses

 

 

(90

)

(28

)

 

 

(118

)

Depreciation, depletion and amortization of tangible assets and mineral interests

 

 

(5

)

 

 

 

(5

)

Operating income (b)

 

3

 

(95

)

(28

)

 

 

(120

)

Equity in net income (loss) of affiliates and other items

 

(1,875

)

(13

)

(13

)

 

 

(1,901

)

Tax on net operating income

 

227

 

38

 

10

 

 

 

275

 

Net operating income (b)

 

(1,645

)

(70

)

(31

)

 

 

(1,746

)

Net cost of net debt

 

 

 

 

 

 

 

 

 

 

 

 

Non-controlling interests

 

 

 

 

 

 

 

 

 

 

 

(4

)

Net income

 

 

 

 

 

 

 

 

 

 

 

(1,750

)

 


(a) Adjustments include special items, inventory valuation effect and the effect of changes in fair value.

 

(b) Of which inventory valuation effect

On operating income

 

(88

)

(28

)

 

 

 

 

 

On net operating income

 

(46

)

(18

)

 

 

 

 

 

 

1st quarter 2013 (adjusted)
(M$) (a)

 

Upstream

 

Refining &
Chemicals

 

Marketing &
Services

 

Corporate

 

Intercompany

 

Total

 

Non-Group sales

 

7,196

 

28,549

 

27,732

 

81

 

 

63,558

 

Intersegment sales

 

9,687

 

13,092

 

143

 

67

 

(22,989

)

 

Excise taxes

 

 

(1,096

)

(4,445

)

 

 

(5,541

)

Revenues from sales

 

16,883

 

40,545

 

23,430

 

148

 

(22,989

)

58,017

 

Operating expenses

 

(8,076

)

(39,719

)

(22,722

)

(273

)

22,989

 

(47,801

)

Depreciation, depletion and amortization of tangible assets and mineral interests

 

(2,258

)

(388

)

(192

)

(10

)

 

(2,848

)

Adjusted operating income

 

6,549

 

438

 

516

 

(135

)

 

7,368

 

Equity in net income (loss) of affiliates and other items

 

759

 

108

 

(30

)

1

 

 

838

 

Tax on net operating income

 

(4,051

)

(109

)

(154

)

29

 

 

(4,285

)

Adjusted net operating income

 

3,257

 

437

 

332

 

(105

)

 

3,921

 

Net cost of net debt

 

 

 

 

 

 

 

 

 

 

 

(160

)

Non-controlling interests

 

 

 

 

 

 

 

 

 

 

 

(63

)

Adjusted net income

 

 

 

 

 

 

 

 

 

 

 

3,698

 

Adjusted fully-diluted earnings per share ($)

 

 

 

 

 

 

 

 

 

 

 

1.63

 

 


(a) Except for earnings per share.

 

1st quarter 2013
(M$)

 

Upstream

 

Refining &
Chemicals

 

Marketing &

Services

 

Corporate

 

Intercompany

 

Total

 

Total expenditures

 

6,941

 

703

 

246

 

14

 

 

7,904

 

Total divestments

 

718

 

36

 

50

 

9

 

 

813

 

Cash flow from operating activities

 

5,481

 

(382

)

(120

)

(66

)

 

4,913

 

 

19



 

Reconciliation of the information by business segment with consolidated financial statements

 

TOTAL

 

(unaudited, 2013 data converted from the Euro to the US Dollar (for information concerning this restatement, see Note 11 to these Consolidated Financial Statements))

 

1st quarter 2014
(M$)

 

Adjusted

 

Adjustments (a)

 

Consolidated
statement of income

 

Sales

 

60,661

 

26

 

60,687

 

Excise taxes

 

(5,832

)

 

(5,832

)

Revenues from sales

 

54,829

 

26

 

54,855

 

Purchases, net of inventory variation

 

(38,151

)

(181

)

(38,332

)

Other operating expenses

 

(7,249

)

(115

)

(7,364

)

Exploration costs

 

(619

)

 

(619

)

Depreciation, depletion and amortization of tangible assets and mineral interests

 

(2,745

)

 

(2,745

)

Other income

 

452

 

648

 

1,100

 

Other expense

 

(130

)

(19

)

(149

)

Financial interest on debt

 

(201

)

 

(201

)

Financial income from marketable securities & cash equivalents

 

19

 

 

19

 

Cost of net debt

 

(182

)

 

(182

)

Other financial income

 

161

 

 

161

 

Other financial expense

 

(166

)

 

(166

)

Equity in net income (loss) of affiliates

 

830

 

(357

)

473

 

Income taxes

 

(3,615

)

18

 

(3,597

)

Consolidated net income

 

3,415

 

20

 

3,435

 

Group share

 

3,327

 

8

 

3,335

 

Non-controlling interests

 

88

 

12

 

100

 

 


(a) Adjustments include special items, inventory valuation effect and the effect of changes in fair value.

 

1st quarter 2013
(M$)

 

Adjusted

 

Adjustments (a)

 

Consolidated
statement of income

 

Sales

 

63,558

 

3

 

63,561

 

Excise taxes

 

(5,541

)

 

(5,541

)

Revenues from sales

 

58,017

 

3

 

58,020

 

Purchases, net of inventory variation

 

(40,203

)

(116

)

(40,319

)

Other operating expenses

 

(7,192

)

(2

)

(7,194

)

Exploration costs

 

(406

)

 

(406

)

Depreciation, depletion and amortization of tangible assets and mineral interests

 

(2,848

)

(5

)

(2,853

)

Other income

 

42

 

 

42

 

Other expense

 

(127

)

(1,894

)

(2,021

)

Financial interest on debt

 

(223

)

 

(223

)

Financial income from marketable securities & cash equivalents

 

28

 

 

28

 

Cost of net debt

 

(195

)

 

(195

)

Other financial income

 

136

 

 

136

 

Other financial expense

 

(169

)

 

(169

)

Equity in net income (loss) of affiliates

 

956

 

(7

)

949

 

Income taxes

 

(4,250

)

275

 

(3,975

)

Consolidated net income

 

3,761

 

(1,746

)

2,015

 

Group share

 

3,698

 

(1,750

)

1,948

 

Non-controlling interests

 

63

 

4

 

67

 

 


(a) Adjustments include special items, inventory valuation effect and the effect of changes in fair value.

 

20



 

TOTAL

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

FOR THE FIRST THREE MONTHS OF 2014

 

(unaudited, 2013 data converted from the Euro to the US Dollar (for information concerning this restatement, see Note 11 to these Consolidated Financial Statements))

 

1) Accounting policies

 

The interim consolidated financial statements of TOTAL S.A. and its subsidiaries (the Group) as of March 31, 2014 are presented in U.S. dollars and have been prepared in accordance with International Accounting Standard (IAS) 34 “Interim Financial Reporting”.

 

In order to make the financial information of TOTAL more readable by better reflecting the performance of its activities mainly carried out in U.S. dollars, TOTAL has changed, effective January 1, 2014, the presentation currency of the Group’s consolidated financial statements from the Euro to the US Dollar. The statutory financial statements of TOTAL S.A., the parent company of the Group, remain prepared in euro. The dividend paid remains fixed in euro.

 

Following this change in accounting policy, the comparative consolidated financial statements are presented in U.S. dollars.

 

Currency translation adjustments have been set to zero as of January 1, 2004, the date of transition to IFRS. Cumulative currency translation adjustments are presented as if the Group had used the US Dollar as the presentation currency of its consolidated financial statements since that date.

 

The effects of the change in presentation currency are described in note 11 of the consolidated financial statements.

 

The accounting policies applied for the consolidated financial statements as of March 31, 2014 do not differ significantly from those applied for the consolidated financial statements as of December 31, 2013 which have been prepared on the basis of IFRS (International Financial Reporting Standards) as adopted by the European Union and IFRS as issued by the IASB (International Accounting Standard Board). New texts or amendments which were mandatory for the periods beginning on or after January 1, 2014 did not have a material impact on the Group’s consolidated financial statements as of March 31, 2014, with the exception of interpretation IFRIC 21:

 

·                  In May 2013, the IASB issued the interpretation IFRIC 21 “Levies”. This interpretation is applicable retrospectively for annual periods beginning on or after January 1, 2014. The text indicates that the obligating event for the recognition of a liability is the activity described in the relevant legislation that triggers the payment of the levy. The comparative consolidated financial statements have been restated accordingly.

 

The impact on shareholders’ equity as of January 1, 2011, is +$46 million. The impact on the statement of income for 2011 and 2012 is not significant. Net income, Group share, for 2013 is increased by $24 million (1st quarter: -$83 million, 2nd quarter: +$48 million, 3rd quarter: +$37 million, 4th quarter: +$22 million).

 

The preparation of financial statements in accordance with IFRS requires the executive management to make estimates and assumptions that affect the reported amounts of assets, liabilities and contingent liabilities at the date of preparation of the financial statements and reported income and expenses for the period. The management reviews these estimates and assumptions on an ongoing basis, by reference to past experience and various other factors considered as reasonable which form the basis for assessing the carrying amount of assets and liabilities. Actual results may differ significantly from these estimates, if different assumptions or circumstances apply. These judgments and estimates relate principally to the application of the successful efforts method for the oil and gas accounting, the valuation of long-lived assets, the provisions for asset retirement obligations and environmental remediation, the pensions and post-retirement benefits and the income tax computation. These estimates and assumptions are described in the Notes to the consolidated financial statements as of December 31, 2013.

 

Furthermore, when the accounting treatment of a specific transaction is not addressed by any accounting standard or interpretation, the management applies its judgment to define and apply accounting policies that provide information consistent with the general IFRS concepts: faithful representation, relevance and materiality.

 

21



 

2) Changes in the Group structure, main acquisitions and divestments

 

Ø     Upstream

·                  TOTAL finalized in March 2014 the sale to Sonangol E&P of its interest in block 15/06 in Angola.

 

·                  TOTAL finalized in March 2014 the acquisition from InterOil Corporation of a 40.1% interest (before possible entry by the State) in block PRL 15 containing the gas field Elk-Antelope in Papua New Guinea for an amount of $405 million, paid on April 2, 2014.

 

·                  On the February 27, 2014, TOTAL floated GazTransport et Technigaz S.A. (GTT), an engineering company specializing in the design of cryogenic membranes for the transport and storage of LNG. With this quotation on Euronext Paris, TOTAL has reduced its interest in the equity of the company from 30.0% to 10.4%. The listing was completed at a price of €46 per share, valuing 100% of the equity of the company on the issue date at €1.7 billion. This sale generated a gain on disposal of $599 million after tax.

 

3) Adjustment items

 

Financial information by business segment is reported in accordance with the internal reporting system and shows internal segment information that is used to manage and measure the performance of TOTAL and which is reviewed by the main operational decision-making body of the Group, namely the Executive committee.

 

Performance indicators excluding the adjustment items, such as adjusted operating income, adjusted net operating income, and adjusted net income are meant to facilitate the analysis of the financial performance and the comparison of income between periods.

 

Adjustment items include:

 

(i) Special items

 

Due to their unusual nature or particular significance, certain transactions qualified as “special items” are excluded from the business segment figures. In general, special items relate to transactions that are significant, infrequent or unusual. However, in certain instances, transactions such as restructuring costs or asset disposals, which are not considered to be representative of the normal course of business, may be qualified as special items although they may have occurred within prior years or are likely to occur again within the coming years.

 

(ii) Inventory valuation effect

 

The adjusted results of the Refining & Chemicals and Marketing & Services segments are presented according to the replacement cost method. This method is used to assess the segments’ performance and facilitate the comparability of the segments’ performance with those of its competitors.

 

In the replacement cost method, which approximates the LIFO (Last-In, First-Out) method, the variation of inventory values in the statement of income is, depending on the nature of the inventory, determined using either the month-end prices differential between one period and another or the average prices of the period rather than the historical value. The inventory valuation effect is the difference between the results according to the FIFO (First-In, First-Out) and the replacement cost.

 

(iii) Effect of changes in fair value

 

The effect of changes in fair value presented as adjustment item reflects for some transactions differences between internal measure of performance used by TOTAL’s management and the accounting for these transactions under IFRS.

 

IFRS requires that trading inventories be recorded at their fair value using period-end spot prices. In order to best reflect the management of economic exposure through derivative transactions, internal indicators used to measure performance include valuations of trading inventories based on forward prices.

 

Furthermore, TOTAL, in its trading activities, enters into storage contracts, which future effects are recorded at fair value in Group’s internal economic performance. IFRS precludes recognition of this fair value effect.

 

The adjusted results (adjusted operating income, adjusted net operating income, adjusted net income) are defined as replacement cost results, adjusted for special items and the effect of changes in fair value.

 

The detail of the adjustment items is presented in the table below.

 

22



 

ADJUSTMENTS TO OPERATING INCOME

 

(M$)

 

Upstream

 

Refining &
Chemicals

 

Marketing
& Services

 

Corporate

 

Total

 

1st quarter 2014

 

Inventory valuation effect

 

 

(163

)

(18

)

 

(181

)

 

 

Effect of changes in fair value

 

26

 

 

 

 

26

 

 

 

Restructuring charges

 

 

 

 

 

 

 

 

Asset impairment charges

 

 

 

 

 

 

 

 

Other items

 

(115

)

 

 

 

(115

)

Total

 

 

 

(89

)

(163

)

(18

)

 

(270

)

1st quarter 2013

 

Inventory valuation effect

 

 

(88

)

(28

)

 

(116

)

 

 

Effect of changes in fair value

 

3

 

 

 

 

3

 

 

 

Restructuring charges

 

 

(2

)

 

 

(2

)

 

 

Asset impairment charges

 

 

(5

)

 

 

(5

)

 

 

Other items

 

 

 

 

 

 

Total

 

 

 

3

 

(95

)

(28

)

 

(120

)

 

ADJUSTMENTS TO NET INCOME, GROUP SHARE

 

(M$)

 

Upstream

 

Refining &
Chemicals

 

Marketing
& Services

 

Corporate

 

Total

 

1st quarter 2014

 

Inventory valuation effect

 

 

(111

)

(26

)

 

(137

)

 

 

Effect of changes in fair value

 

21

 

 

 

 

21

 

 

 

Restructuring charges

 

 

 

 

 

 

 

 

Asset impairment charges

 

(350

)

 

 

 

(350

)

 

 

Gains (losses) on disposals of assets

 

599

 

 

 

 

599

 

 

 

Other items

 

(115

)

(10

)

 

 

(125

)

Total

 

 

 

155

 

(121

)

(26

)

 

8

 

1st quarter 2013

 

Inventory valuation effect

 

 

(46

)

(22

)

 

(68

)

 

 

Effect of changes in fair value

 

1

 

 

 

 

1

 

 

 

Restructuring charges

 

 

(20

)

(13

)

 

(33

)

 

 

Asset impairment charges

 

 

(4

)

 

 

(4

)

 

 

Gains (losses) on disposals of assets

 

(1,646

)

 

 

 

(1,646

)

 

 

Other items

 

 

 

 

 

 

Total

 

 

 

(1,645

)

(70

)

(35

)

 

(1,750

)

 

Extensive studies have confirmed a technical scheme to develop the Shtokman field in Russia, but at a too high cost that does not provide an acceptable profitability. The Group  remains in contact with Gazprom to study other technical schemes that enhance the economics and to define an eventual future participation in the development of the field. In the meantime, the Group has decided to depreciate its investment of $350 million in this project.

 

23



 

4) Shareholders’ equity

 

Treasury shares (TOTAL shares held by TOTAL S.A.)

 

As of March 31, 2014, TOTAL S.A. holds 8,876,405 of its own shares, representing 0.37% of its share capital, detailed as follows:

 

·                  8,757,420 shares allocated to TOTAL share grant plans for Group employees; and

 

·                  118,985 shares intended to be allocated to new TOTAL share purchase option plans or to new share grant plans.

 

These shares are deducted from the consolidated shareholders’ equity.

 

Treasury shares (TOTAL shares held by Group subsidiaries)

 

As of March 31, 2014, TOTAL S.A. held indirectly through its subsidiaries 100,331,268 of its own shares, representing 4.22% of its share capital, detailed as follows:

 

·                  2,023,672 shares held by a consolidated subsidiary, Total Nucléaire, 100% indirectly controlled by TOTAL S.A.;

 

·                  98,307,596 shares held by subsidiaries of Elf Aquitaine (Financière Valorgest, Sogapar and Fingestval), 100% indirectly controlled by TOTAL S.A.

 

These 100,331,268 shares are deducted from the consolidated shareholders’ equity.

 

Dividend

 

TOTAL S.A. has paid three quarterly interim dividends for the fiscal year 2013:

 

·                 A first quarterly interim dividend for the fiscal year 2013 of €0.59 per share, decided by the Board of Directors on April 25, 2013, was paid on September 27, 2013.

 

·                 A second quarterly interim dividend for the fiscal year 2013 of €0.59 per share, decided by the Board of Directors on July 25, 2013, was paid on December 19, 2013.

 

·                 A third quarterly interim dividend for the fiscal year 2013 of €0.59 per share, decided by the Board of Directors on October 30, 2013, was paid on March 27, 2014.

 

A resolution will be submitted at the shareholders’ meeting on May 16, 2014 to pay a dividend of €2.38 per share for the 2013 fiscal year, i.e. a balance of €0.61 per share to be distributed after deducting the three quarterly interim dividends of €0.59 per share that will have already been paid. This remainder will be paid on June 5, 2014 (the ex-dividend date will be June 2, 2014).

 

Earnings per share in Euro

 

Earnings per share in Euro, calculated from the earnings per share in U.S. dollars converted at the average Euro/USD exchange rate for the period, amounted to 1.07 Euro per share for the 1st quarter 2014 (0.72 Euro per share for the 4th quarter 2013 and 0.65 Euro per share for the 1st quarter 2013). Diluted earnings per share calculated using the same method amounted to 1.07 Euro per share for the 1st quarter 2014 (0.72 Euro per share for the 4th quarter 2013 and 0.65 Euro per share for the 1st quarter 2013).

 

24



 

Other comprehensive income

 

Detail of other comprehensive income showing items reclassified from equity to net income is presented in the table below:

 

(M$)

 

st quarter 2014

 

st quarter 2013

 

Actuarial gains and losses

 

 

 

(199

)

 

 

223

 

Tax effect

 

 

 

57

 

 

 

(87

)

Currency translation adjustment generated by the mother company

 

 

 

3

 

 

 

(2,212

)

Items not potentially reclassifiable to profit or loss

 

 

 

(139

)

 

 

(2,076

)

 

 

 

 

 

 

 

 

 

 

Currency translation adjustment

 

 

 

36

 

 

 

597

 

- unrealized gain/(loss) of the period

 

40

 

 

 

579

 

 

 

- less gain/(loss) included in net income

 

4

 

 

 

(18

)

 

 

 

 

 

 

 

 

 

 

 

 

Available for sale financial assets

 

 

 

3

 

 

 

(5

)

- unrealized gain/(loss) of the period

 

3

 

 

 

(5

)

 

 

- less gain/(loss) included in net income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flow hedge

 

 

 

35

 

 

 

15

 

- unrealized gain/(loss) of the period

 

(29

)

 

 

(112

)

 

 

- less gain/(loss) included in net income

 

(64

)

 

 

(127

)

 

 

Share of other comprehensive income of equity affiliates, net amount

 

 

 

(456

)

 

 

47

 

 

 

 

 

 

 

 

 

 

 

Other

 

 

 

(3

)

 

 

(11

)

- unrealized gain/(loss) of the period

 

(3

)

 

 

(11

)

 

 

- less gain/(loss) included in net income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tax effect

 

 

 

(13

)

 

 

(3

)

Items potentially reclassifiable to profit or loss

 

 

 

(398

)

 

 

640

 

Total other comprehensive income, net amount

 

 

 

(537

)

 

 

(1,436

)

 

25



 

Tax effects relating to each component of other comprehensive income are as follows:

 

 

 

st quarter 2014

 

st quarter 2013

 

(M$)

 

Pre-tax
amount

 

Tax effect

 

Net amount

 

Pre-tax
amount

 

Tax effect

 

Net amount

 

Actuarial gains and losses

 

(199

)

57

 

(142

)

223

 

(87

)

136

 

Currency translation adjustment generated by the mother company

 

3

 

 

3

 

(2,212

)

 

(2,212

)

Items not potentially reclassifiable to profit or loss

 

(196

)

57

 

(139

)

(1,989

)

(87

)

(2,076

)

Currency translation adjustment

 

36

 

 

36

 

597

 

 

597

 

Available for sale financial assets

 

3

 

 

3

 

(5

)

3

 

(2

)

Cash flow hedge

 

35

 

(13

)

22

 

15

 

(6

)

9

 

Share of other comprehensive income of equity affiliates, net amount

 

(456

)

 

(456

)

47

 

 

47

 

Other

 

(3

)

 

(3

)

(11

)

 

(11

)

Items potentially reclassifiable to profit or loss

 

(385

)

(13

)

(398

)

643

 

(3

)

640

 

Total other comprehensive income

 

(581

)

44

 

(537

)

(1,346

)

(90

)

(1,436

)

 

5) Financial debt

 

The Group issued bonds through its subsidiary Total Capital International, during the first three months of 2014:

 

-                    Bond 1.000% 2014-2017 (500 million USD)

-                    Bond 2.125% 2014-2019 (750 million USD)

-                    Bond 3.750% 2014-2024 (1,250 million USD)

-                    Bond 4.125% 2014-2019 (150 million AUD)

-                    Bond US Libor 3 months +38 bp 2014-2019 (200 million USD)

-                    Bond 3.000% 2014-2044 (100 million EUR)

-                    Bond 2.500% 2014-2026 (850 million EUR)

 

The Group reimbursed bonds during the first three months of 2014:

 

-                    Bond 1.625% 2011-2014 (750 million USD)

-                    Bond US Libor 3 months +38 bp 2011-2014 (750 million USD)

-                    Bond 5.750% 2011-2014 (100 million AUD)

-                    Bond 3.500% 2009-2014 (1,000 million EUR)

-                    Bond 3.240% 2009-2014 (396 million HKD)

-                    Bond 3.500% 2009-2014 (150 million EUR)

 

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

 

6) Related parties

 

The related parties are principally equity affiliates and non-consolidated investments. There were no major changes concerning transactions with related parties during the first three months of 2014.

 

26



 

7) Other risks and contingent liabilities

 

TOTAL is not currently aware of any exceptional event, dispute, risks or contingent liabilities that could have a material impact on the assets and liabilities, results, financial position or operations of the Group.

 

Antitrust investigations

 

The principal antitrust proceedings in which the Group’s companies are involved are described thereafter.

 

Refining & Chemicals segment

 

As part of the spin-off of Arkema1 in 2006, TOTAL S.A. and certain other Group companies agreed to grant Arkema for a period of ten years a guarantee for potential monetary consequences related to antitrust proceedings arising from events prior to the spin-off.

 

As of December 31, 2013, all public and civil proceedings covered by the guarantee were definitively resolved in Europe and in the United States. Despite the fact that Arkema has implemented since 2001 compliance procedures that are designed to prevent its employees from violating antitrust provisions, it is not possible to exclude the possibility that the relevant authorities could commence additional proceedings involving Arkema regarding events prior to the spin-off.

 

Marketing & Services segment

 

·                  Following the appeal lodged by the Group’s companies against the European Commission’s 2008 decision fining Total Marketing Services an amount of €128.2 million, in relation to practices regarding a product line of the Marketing & Services segment, which the company had already paid, and concerning which TOTAL S.A. was declared jointly liable as the parent company, the relevant European court decided during the third quarter of 2013 to reduce the fine imposed on Total Marketing Services to €125.5 million without modifying the liability of TOTAL S.A. as parent company. Appeals have been lodged against this judgment.

 

·                  In the Netherlands, a civil proceeding was initiated against TOTAL S.A., Total Marketing Services and other companies, by third parties alleging damages in connection with practices already sanctioned by the European Commission. At this stage, the plaintiffs have not communicated the amount of their claim.

 

·                  Finally, in Italy, in 2013, a civil proceeding was initiated against TOTAL S.A. and its subsidiary Total Aviazione Italia Srl before the competent Italian civil court. The plaintiff claims against TOTAL S.A., its subsidiary and other third parties, damages that it estimates to be nearly €908 million. This procedure follows practices that had been sanctioned by the Italian competition authority in 2006. The existence and the assessment of the alleged damages in this procedure involving multiple defendants are strongly contested.

 

Whatever the evolution of the proceedings described above, the Group believes that their outcome should not have a material adverse effect on the Group’s financial situation or consolidated results.

 

Grande Paroisse

 

An explosion occurred at the Grande Paroisse industrial site in the city of Toulouse in France on September 21, 2001. Grande Paroisse, a former subsidiary of Atofina which became a subsidiary of Elf Aquitaine Fertilisants on December 31, 2004, as part of the reorganization of the Chemicals segment, was principally engaged in the production and sale of agricultural fertilizers. The explosion, which involved a stockpile of ammonium nitrate pellets, destroyed a portion of the site and caused the death of thirty-one people, including twenty-one workers at the site, and injured many others. The explosion also caused significant damage to certain property in part of the city of Toulouse.

 

This plant has been closed and individual assistance packages have been provided for employees. The site has been rehabilitated.

 

On December 14, 2006, Grande Paroisse signed, under the supervision of the city of Toulouse, a deed whereby it donated the former site of the AZF plant to the greater agglomeration of Toulouse (CAGT) and the Caisse des dépôts et consignations and its subsidiary ICADE. Under this deed, TOTAL S.A. guaranteed the site remediation obligations of Grande Paroisse and granted a €10 million endowment to the InNaBioSanté research foundation as part of the setting up of a cancer research center at the site by the city of Toulouse.

 


(1)  Arkema is used in this section to designate those companies of the Arkema group whose ultimate parent company is Arkema S.A. Arkema became an independent company after being spun-off from TOTAL S.A. in May 2006.

 

27



 

After having articulated several hypotheses, the Court-appointed experts did not maintain in their final report filed on May 11, 2006, that the accident was caused by pouring a large quantity of a chlorine compound over ammonium nitrate. Instead, the experts have retained a scenario where a container of chlorine compound sweepings was poured between a layer of wet ammonium nitrate covering the floor and a quantity of dry agricultural nitrate at a location not far from the principal storage site. This is claimed to have caused an explosion which then spread into the main storage site. Grande Paroisse was investigated based on this new hypothesis in 2006; Grande Paroisse is contesting this explanation, which it believes to be based on elements that are not factually accurate.

 

On July 9, 2007, the investigating magistrate brought charges against Grande Paroisse and the former Plant Manager before the Toulouse Criminal Court. In late 2008, TOTAL S.A. and Mr. Thierry Desmarest, Chairman and CEO at the time of the event, were summoned to appear in Court pursuant to a request by a victims association.

 

On November 19, 2009, the Toulouse Criminal Court acquitted both the former Plant Manager, and Grande Paroisse due to the lack of reliable evidence for the explosion. The Court also ruled that the summonses against TOTAL S.A. and Mr. Thierry Desmarest were inadmissible.

 

Due to the presumption of civil liability that applied to Grande Paroisse, the Court declared Grande Paroisse civilly liable for the damages caused by the explosion to the victims in its capacity as custodian and operator of the plant.

 

The Prosecutor’s office, together with certain third parties, appealed the Toulouse Criminal Court verdict. In order to preserve its rights, Grande Paroisse lodged a cross-appeal with respect to civil charges.

 

By its decision of September 24, 2012, the Court of Appeal of Toulouse (Cour d’appel de Toulouse) upheld the lower court verdict pursuant to which the summonses against TOTAL S.A. and Mr. Thierry Desmarest were determined to be inadmissible. This element of the decision has been appealed by certain third parties before the French Supreme Court (Cour de cassation).

 

The Court of Appeal considered, however, that the explosion was the result of the chemical accident described by the court-appointed experts. Accordingly, it convicted the former Plant Manager and Grande Paroisse. This element of the decision has been appealed by the former Plant Manager and Grande Paroisse before the French Supreme Court (Cour de cassation), which has the effect of suspending their criminal sentences.

 

A compensation mechanism for victims was set up immediately following the explosion. €2.3 billion was paid for the compensation of claims and related expenses amounts. A €12.0 million reserve remains booked in the Group’s consolidated financial statements as of March 31, 2014.

 

Blue Rapid and the Russian Olympic Committee — Russian regions and Interneft

 

Blue Rapid, a Panamanian company, and the Russian Olympic Committee filed a claim for damages with the Paris Commercial Court against Elf Aquitaine, alleging a so-called non-completion by a former subsidiary of Elf Aquitaine of a contract related to an exploration and production project in Russia negotiated in the early 1990s. Elf Aquitaine believed this claim to be unfounded and opposed it. On January 12, 2009, the Commercial Court of Paris rejected Blue Rapid’s claim against Elf Aquitaine and found that the Russian Olympic Committee did not have standing in the matter. Blue Rapid and the Russian Olympic Committee appealed this decision. On June 30, 2011, the Court of Appeal of Paris dismissed as inadmissible the claim of Blue Rapid and the Russian Olympic Committee against Elf Aquitaine, notably on the grounds of the contract having lapsed. Blue Rapid and the Russian Olympic Committee appealed this decision to the French Supreme Court.

 

In connection with the same facts, and fifteen years after the termination of the exploration and production contract, a Russian company, which was held not to be the contracting party to the contract, and two regions of the Russian Federation that were not even parties to the contract, launched an arbitration procedure against the aforementioned former subsidiary of Elf Aquitaine that was liquidated in 2005, claiming alleged damages of U.S.$ 22.4 billion. For the same reasons as those successfully adjudicated by Elf Aquitaine against Blue Rapid and the Russian Olympic Committee, the Group considers this claim to be unfounded as a matter of law and fact. The Group has lodged a criminal complaint to denounce the fraudulent claim of which the Group believes it is a victim and, has taken and reserved its rights to take other actions and measures to defend its interests.

 

Iran

 

In 2003, the United States Securities and Exchange Commission (SEC) followed by the Department of Justice (DoJ) issued a formal order directing an investigation in connection with the pursuit of business in Iran by certain oil companies including, among others, TOTAL.

 

The inquiry concerned an agreement concluded by the Company with consultants concerning gas fields in Iran and aimed at verifying whether certain payments made under this agreement would have benefited Iranian officials in violation of the Foreign Corrupt Practices Act (FCPA) and the Company’s accounting obligations.

 

In late May 2013, and after several years of discussions, TOTAL reached settlements with the U.S. authorities (a Deferred Prosecution Agreement with the DoJ and a Cease and Desist Order with the SEC). These settlements, which put an end to these investigations,

28



 

were concluded without admission of guilt and in exchange for TOTAL respecting a number of obligations, including the payment of a fine ($245.2 million) and civil compensation ($153 million) that occurred during the second quarter of 2013. The reserve of $398.2 million that was booked in the financial statements as of June 30, 2012, has been fully released. By virtue of these settlements, TOTAL also accepted the appointment of a French independent compliance monitor to review the Group’s compliance program and to recommend possible improvements.

 

With respect to the same facts, TOTAL and its Chairman and Chief Executive Officer, who was President of the Middle East at the time of the facts, were placed under formal investigation in France following a judicial inquiry initiated in 2006. In late May 2013, the Prosecutor’s office recommended that the case be sent to trial. The investigating magistrate has not yet issued his decision.

 

At this point, the Company considers that the resolution of these cases is not expected to have a significant impact on the Group’s financial situation or consequences for its future planned operations.

 

Oil-for-Food Program

 

Several countries have launched investigations concerning possible violations related to the United Nations (UN) Oil-for-Food Program in Iraq.

 

Pursuant to a French criminal investigation, certain current or former Group Employees were placed under formal criminal investigation for possible charges as accessories to the misappropriation of Corporate assets and as accessories to the corruption of foreign public agents. The Chairman and Chief Executive Officer of the Company, formerly President of the Group’s Exploration & Production division, was also placed under formal investigation in October 2006. In 2007, the criminal investigation was closed and the case was transferred to the Prosecutor’s office. In 2009, the Prosecutor’s office recommended to the investigating magistrate that the case against the Group’s current and former employees and TOTAL’s Chairman and Chief Executive Officer not be pursued.

 

In early 2010, despite the recommendation of the Prosecutor’s office, a new investigating magistrate, having taken over the case, decided to indict TOTAL S.A. on bribery charges as well as complicity and influence peddling. The indictment was brought eight years after the beginning of the investigation without any new evidence being introduced.

 

In October 2010, the Prosecutor’s office recommended to the investigating magistrate that the case against TOTAL S.A., the Group’s former employees and TOTAL’s Chairman and Chief Executive Officer not be pursued. However, by ordinance notified in early August 2011, the investigating magistrate on the matter decided to send the case to trial. On July 8, 2013, TOTAL S.A., the Group’s former employees and TOTAL’s Chairman and Chief Executive Officer were cleared of all charges by the Criminal Court, which found that none of the offenses for which they had been prosecuted were established. On July 18, 2013, the Prosecutor’s office appealed the parts of the Criminal Court’s decision acquitting TOTAL S.A. and certain of the Group’s former employees. TOTAL’s Chairman and Chief Executive Officer’s acquittal issued on July 8, 2013 is irrevocable since the Prosecutor’s office did not appeal this part of the Criminal Court’s decision.

 

Italy

 

As part of an investigation led by the Prosecutor of the Republic of the Potenza Court, Total Italia and certain Group employees were the subject of an investigation related to certain calls for tenders that Total Italia made for the preparation and development of an oil field.

 

The criminal investigation was closed in the first half of 2010.

 

In May 2012, the Judge of the preliminary hearing decided to dismiss the charges against some of the Group’s employees and to refer the case for trial for a reduced number of charges. The trial started on September 26, 2012.

 

Rivunion

 

On July 9, 2012, the Swiss Tribunal Fédéral (Switzerland’s Supreme Court) rendered a decision against Rivunion, a wholly-owned subsidiary of Elf Aquitaine, confirming a tax reassessment in the amount of CHF 171 million (excluding interest for late payment). According to the Tribunal, Rivunion was held liable as tax collector of withholding taxes owed by the beneficiaries of taxable services. Rivunion, in liquidation since March 13, 2002, unable to recover the amounts corresponding to the withholding taxes in order to meet its fiscal obligations, has been subject to insolvency proceedings since November 1, 2012. On August 29, 2013, the Swiss federal tax administration lodged a claim as part of the insolvency proceedings of Rivunion, for an amount of CHF 284 million, including CHF 171 million of principal as well as interest for late payment.

 

29



 

Total Gabon

 

On February 14, 2014, Total Gabon received a tax re-assessment notice from the Ministère de l’Économie et de la Prospective of the Gabonese Republic accompanied by a partial tax collection notice, following the tax audit of Total Gabon in relation to the years 2008 to 2010. The amount referred to in the above tax re-assessment notice is US $805 million. The partial tax collection procedure was suspended on March 5, 2014 further to the action that Total Gabon engaged before the Tax Administration.

 

Total Gabon disputes the grounds for the re-assessment and the associated amounts. The opening of a new space for discussion with the Tax Administration will enable to reexamine the notified grounds for the re-assessment.

 

Kashagan

 

In Kazakhstan, the Atyrau Region Environmental Department (“ARED”) launched against the consortium developing the Kashagan field, in which TOTAL holds an interest of 16.81%, a procedure alleging non-compliance with environmental legislation related to gas emissions (flaring). ARED issued a claim on March 7, 2014, for an amount of approximately US dollars 737 million (KZT 134 billion), of which TOTAL’s share would be approximately US $124 million (KZT 22.5 billion). The Kashagan project’s consortium disputes these allegations.

 

30



 

8) Information by business segment

 

1st  quarter 2014
(M$) 

 

Upstream

 

Refining &
Chemicals

 

Marketing &
 Services

 

Corporate

 

Intercompany

 

Total

 

Non-Group sales 

 

6,666

 

27,539

 

26,470

 

12

 

 

60,687

 

Intersegment sales

 

7,436

 

11,956

 

408

 

49

 

(19,849

)

 

Excise taxes 

 

 

(1,160

)

(4,672

)

 

 

(5,832

)

Revenues from sales 

 

14,102

 

38,335

 

22,206

 

61

 

(19,849

)

54,855

 

Operating expenses 

 

(6,514

)

(37,792

)

(21,689

)

(169

)

19,849

 

(46,315

)

Depreciation, depletion and amortization of tangible assets and mineral interests 

 

(2,176

)

(378

)

(182

)

(9

)

 

(2,745

)

Operating income 

 

5,412

 

165

 

335

 

(117

)

 

5,795

 

Equity in net income (loss) of affiliates and other items 

 

1,327

 

54

 

(8

)

46

 

 

1,419

 

Tax on net operating income 

 

(3,492

)

6

 

(80

)

(74

)

 

(3,640

)

Net operating income 

 

3,247

 

225

 

247

 

(145

)

 

3,574

 

Net cost of net debt 

 

 

 

 

 

 

 

 

 

 

 

(139

)

Non-controlling interests 

 

 

 

 

 

 

 

 

 

 

 

(100

)

Net income 

 

 

 

 

 

 

 

 

 

 

 

3,335

 

 

 

1st  quarter 2014 (adjustments) (a)
(M$) 

 

Upstream

 

Refining &
Chemicals

 

Marketing &
 Services

 

Corporate

 

Intercompany

 

Total

 

Non-Group sales 

 

26

 

 

 

 

 

26

 

Intersegment sales

 

 

 

 

 

 

 

Excise taxes 

 

 

 

 

 

 

 

Revenues from sales 

 

26

 

 

 

 

 

26

 

Operating expenses 

 

(115

)

(163

)

(18

)

 

 

(296

)

Depreciation, depletion and amortization of tangible assets and mineral interests 

 

 

 

 

 

 

 

Operating income (b) 

 

(89

)

(163

)

(18

)

 

 

(270

)

Equity in net income (loss) of affiliates and other items 

 

280

 

(8

)

 

 

 

272

 

Tax on net operating income 

 

(36

)

50

 

4

 

 

 

18

 

Net operating income (b) 

 

155

 

(121

)

(14

)

 

 

20

 

Net cost of net debt 

 

 

 

 

 

 

 

 

 

 

 

 

Non-controlling interests 

 

 

 

 

 

 

 

 

 

 

 

(12

)

Net income 

 

 

 

 

 

 

 

 

 

 

 

8

 

 


(a) Adjustments include special items, inventory valuation effect and the effect of changes in fair value.

(b) Of which inventory valuation effect

 

- On operating income 

 

(163

)

(18

)

 

 

 

 

 

- On net operating income 

 

(111

)

(14

)

 

 

 

 

 

 

31



 

1st quarter 2014 (adjusted)
(M$) 
(a) 

 

Upstream

 

Refining &
Chemicals

 

Marketing &
Services

 

Corporate

 

Intercompany

 

Total

 

Non-Group sales 

 

6,640

 

27,539

 

26,470

 

12

 

 

60,661

 

Intersegment sales

 

7,436

 

11,956

 

408

 

49

 

(19,849

)

 

Excise taxes 

 

 

(1,160

)

(4,672

)

 

 

(5,832

)

Revenues from sales 

 

14,076

 

38,335

 

22,206

 

61

 

(19,849

)

54,829

 

Operating expenses 

 

(6,399

)

(37,629

)

(21,671

)

(169

)

19,849

 

(46,019

)

Depreciation, depletion and amortization of tangible assets and mineral interests 

 

(2,176

)

(378

)

(182

)

(9

)

 

(2,745

)

Adjusted operating income 

 

5,501

 

328

 

353

 

(117

)

 

6,065

 

Equity in net income (loss) of affiliates and other items 

 

1,047

 

62

 

(8

)

46

 

 

1,147

 

Tax on net operating income 

 

(3,456

)

(44

)

(84

)

(74

)

 

(3,658

)

Adjusted net operating income 

 

3,092

 

346

 

261

 

(145

)

 

3,554

 

Net cost of net debt 

 

 

 

 

 

 

 

 

 

 

 

(139

)

Non-controlling interests 

 

 

 

 

 

 

 

 

 

 

 

(88

)

Ajusted net income 

 

 

 

 

 

 

 

 

 

 

 

3,327

 

Adjusted fully-diluted earnings per share ($)

 

 

 

 

 

 

 

 

 

 

 

1.46

 

 


(a) Except for earnings per share.

 

1st quarter 2014
(M$) 

 

Upstream

 

Refining &
Chemicals

 

Marketing &
 Services

 

Corporate

 

Intercompany

 

Total

 

Total expenditures

 

5,311

 

250

 

276

 

28

 

 

5,865

 

Total divestments

 

1,799

 

11

 

26

 

4

 

 

1,840

 

Cash flow from operating activities

 

3,811

 

1,593

 

89

 

(155

)

 

5,338

 

 

32



 

1st quarter 2013
(M$) 

 

Upstream

 

Refining &
Chemicals

 

Marketing &
Services

 

Corporate

 

Intercompany

 

Total

 

Non-Group sales 

 

7,199

 

28,549

 

27,732

 

81

 

 

63,561

 

Intersegment sales

 

9,687

 

13,092

 

143

 

67

 

(22,989

)

 

Excise taxes 

 

 

(1,096

)

(4,445

)

 

 

(5,541

)

Revenues from sales 

 

16,886

 

40,545

 

23,430

 

148

 

(22,989

)

58,020

 

Operating expenses 

 

(8,076

)

(39,809

)

(22,750

)

(273

)

22,989

 

(47,919

)

Depreciation, depletion and amortization of tangible assets and mineral interests 

 

(2,258

)

(393

)

(192

)

(10

)

 

(2,853

)

Operating income 

 

6,552

 

343

 

488

 

(135

)

 

7,248

 

Equity in net income (loss) of affiliates and other items 

 

(1,116

)

95

 

(43

)

1

 

 

(1,063

)

Tax on net operating income 

 

(3,824

)

(71

)

(144

)

29

 

 

(4,010

)

Net operating income 

 

1,612

 

367

 

301

 

(105

)

 

2,175

 

Net cost of net debt 

 

 

 

 

 

 

 

 

 

 

 

(160

)

Non-controlling interests 

 

 

 

 

 

 

 

 

 

 

 

(67

)

Net income 

 

 

 

 

 

 

 

 

 

 

 

1,948

 

 

1st quarter 2013 (adjustments) (a)
(M$) 

 

Upstream

 

Refining &
Chemicals

 

Marketing &
Services

 

Corporate

 

Intercompany

 

Total

 

Non-Group sales 

 

3

 

 

 

 

 

3

 

Intersegment sales

 

 

 

 

 

 

 

Excise taxes 

 

 

 

 

 

 

 

Revenues from sales 

 

3

 

 

 

 

 

3

 

Operating expenses 

 

 

(90

)

(28

)

 

 

(118

)

Depreciation, depletion and amortization of tangible assets and mineral interests 

 

 

(5

)

 

 

 

(5

)

Operating income (b) 

 

3

 

(95

)

(28

)

 

 

(120

)

Equity in net income (loss) of affiliates and other items 

 

(1,875

)

(13

)

(13

)

 

 

(1,901

)

Tax on net operating income 

 

227

 

38

 

10

 

 

 

275

 

Net operating income (b) 

 

(1,645

)

(70

)

(31

)

 

 

(1,746

)

Net cost of net debt 

 

 

 

 

 

 

 

 

 

 

 

 

Non-controlling interests 

 

 

 

 

 

 

 

 

 

 

 

(4

)

Net income 

 

 

 

 

 

 

 

 

 

 

 

(1,750

)

 


(a) Adjustments include special items, inventory valuation effect and the effect of changes in fair value.

 

(b) Of which inventory valuation effect

 

- On operating income

 

(88

)

(28

)

 

 

 

 

 

- On net operating income

 

(46

)

(18

)

 

 

 

 

 

 

33



 

1st quarter 2013 (adjusted)
(M$) 
(a) 

 

Upstream

 

Refining &
Chemicals

 

Marketing &
Services

 

Corporate

 

Intercompany

 

Total

 

Non-Group sales 

 

7,196

 

28,549

 

27,732

 

81

 

 

63,558

 

Intersegment sales

 

9,687

 

13,092

 

143

 

67

 

(22,989

)

 

Excise taxes 

 

 

(1,096

)

(4,445

)

 

 

(5,541

)

Revenues from sales 

 

16,883

 

40,545

 

23,430

 

148

 

(22,989

)

58,017

 

Operating expenses 

 

(8,076

)

(39,719

)

(22,722

)

(273

)

22,989

 

(47,801

)

Depreciation, depletion and amortization of tangible assets and mineral interests 

 

(2,258

)

(388

)

(192

)

(10

)

 

(2,848

)

Adjusted operating income 

 

6,549

 

438

 

516

 

(135

)

 

7,368

 

Equity in net income (loss) of affiliates and other items 

 

759

 

108

 

(30

)

1

 

 

838

 

Tax on net operating income 

 

(4,051

)

(109

)

(154

)

29

 

 

(4,285

)

Adjusted net operating income 

 

3,257

 

437

 

332

 

(105

)

 

3,921

 

Net cost of net debt 

 

 

 

 

 

 

 

 

 

 

 

(160

)

Non-controlling interests 

 

 

 

 

 

 

 

 

 

 

 

(63

)

Ajusted net income 

 

 

 

 

 

 

 

 

 

 

 

3,698

 

Adjusted fully-diluted earnings per share ($)

 

 

 

 

 

 

 

 

 

 

 

1.63

 

 


(a) Except for earnings per share.

 

1st quarter 2013
(M$) 

 

Upstream

 

Refining &
Chemicals

 

Marketing &
Services

 

Corporate

 

Intercompany

 

Total

 

Total expenditures 

 

6,941

 

703

 

246

 

14

 

 

7,904

 

Total divestments 

 

718

 

36

 

50

 

9

 

 

813

 

Cash flow from operating activities

 

5,481

 

(382

)

(120

)

(66

)

 

4,913

 

 

34



 

9) Reconciliation of the information by business segment with consolidated financial statements

 

 

 

 

 

 

 

Consolidated

 

1er quarter 2014

 

 

 

 

 

statement

 

(M$)

 

Adjusted

 

Adjustments(a)

 

of income

 

Sales

 

60,661

 

26

 

60,687

 

Excise taxes

 

(5,832

)

 

(5,832

)

Revenues from sales

 

54,829

 

26

 

54,855

 

 

 

 

 

 

 

 

 

Purchases net of inventory variation

 

(38,151

)

(181

)

(38,332

)

Other operating expenses

 

(7,249

)

(115

)

(7,364

)

Exploration costs

 

(619

)

 

(619

)

Depreciation, depletion and amortization of tangible assets and mineral interests

 

(2,745

)

 

(2,745

)

Other income

 

452

 

648

 

1,100

 

Other expense

 

(130

)

(19

)

(149

)

 

 

 

 

 

 

 

 

Financial interest on debt

 

(201

)

 

(201

)

Financial income from marketable securities & cash equivalents

 

19

 

 

19

 

Cost of net debt

 

(182

)

 

(182

)

 

 

 

 

 

 

 

 

Other financial income

 

161

 

 

161

 

Other financial expense

 

(166

)

 

(166

)

 

 

 

 

 

 

 

 

Equity in net income (loss) of affiliates

 

830

 

(357

)

473

 

 

 

 

 

 

 

 

 

Income taxes

 

(3,615

)

18

 

(3,597

)

Consolidated net income

 

3,415

 

20

 

3,435

 

Group share 

 

3,327

 

8

 

3,335

 

Non-controlling interests 

 

88

 

12

 

100

 

 


(a) Adjustments include special items, inventory valuation effect and the effect of changes in fair value. 

 

 

 

 

 

 

 

Consolidated

 

1er quarter 2013

 

 

 

 

 

statement

 

(M$)

 

Adjusted

 

Adjustments(a)

 

of income

 

Sales

 

63,558

 

3

 

63,561

 

Excise taxes

 

(5,541

)

 

(5,541

)

Revenues from sales

 

58,017

 

3

 

58,020

 

 

 

 

 

 

 

 

 

Purchases net of inventory variation

 

(40,203

)

(116

)

(40,319

)

Other operating expenses

 

(7,192

)

(2

)

(7,194

)

Exploration costs

 

(406

)

 

(406

)

Depreciation, depletion and amortization of tangible assets and mineral interests

 

(2,848

)

(5

)

(2,853

)

Other income

 

42

 

 

42

 

Other expense

 

(127

)

(1,894

)

(2,021

)

 

 

 

 

 

 

 

 

Financial interest on debt

 

(223

)

 

(223

)

Financial income from marketable securities & cash equivalents

 

28

 

 

28

 

Cost of net debt

 

(195

)

 

(195

)

 

 

 

 

 

 

 

 

Other financial income

 

136

 

 

136

 

Other financial expense

 

(169

)

 

(169

)

 

 

 

 

 

 

 

 

Equity in net income (loss) of affiliates

 

956

 

(7

)

949

 

 

 

 

 

 

 

 

 

Income taxes

 

(4,250

)

275

 

(3,975

)

Consolidated net income

 

3,761

 

(1,746

)

2,015

 

Group share 

 

3,698

 

(1,750

)

1,948

 

Non-controlling interests 

 

63

 

4

 

67

 

 


(a) Adjustments include special items, inventory valuation effect and the effect of changes in fair value.

 

35



 

10) CHANGES IN PROGRESS IN THE GROUP STRUCTURE

 

Ø                                     Upstream

 

·                  TOTAL announced in November 2012 the finalization of an agreement for the sale in Nigeria of its 20% interest in block OML 138 to a subsidiary of China Petrochemical Corporation (Sinopec). This transaction remains subject to the approval by the relevant authorities. At March 31, 2014 the assets and liabilities have been respectively classified in the consolidated balance sheet in “assets classified as held for sale” for an amount of $2,472 million and “liabilities directly associated with the assets classified as held for sale” for an amount of $769 million. The assets concerned mainly include tangible assets for an amount of $2,054 million.

 

11) Notes to the unaudited consolidated financial information in U.S. dollars

 

This note includes comparative consolidated financial information presented in U.S. Dollars for the years 2011, 2012 and 2013, and for the quarters of the year 2013. This information was published on the April 15, 2014.

 

CONSOLIDATED STATEMENT OF INCOME

 

TOTAL

 

(unaudited)

 

For the year ended December 31,
(M$) 
(a)

 

2013

 

2012

 

2011

 

 

 

 

 

 

 

 

 

Sales

 

251,725

 

257,037

 

257,084

 

Excise taxes

 

(23,756

)

(22,821

)

(25,254

)

Revenues from sales

 

227,969

 

234,216

 

231,830

 

 

 

 

 

 

 

 

 

Purchases, net of inventory variation

 

(160,849

)

(162,908

)

(158,533

)

Other operating expenses

 

(28,764

)

(29,273

)

(27,549

)

Exploration costs

 

(2,169

)

(1,857

)

(1,418

)

Depreciation, depletion and amortization of tangible assets and mineral interests

 

(11,994

)

(12,237

)

(10,448

)

Other income

 

2,290

 

1,897

 

2,975

 

Other expense

 

(2,800

)

(1,178

)

(1,738

)

 

 

 

 

 

 

 

 

Financial interest on debt

 

(889

)

(863

)

(992

)

Financial income from marketable securities & cash equivalents

 

85

 

128

 

380

 

Cost of net debt

 

(804

)

(735

)

(612

)

 

 

 

 

 

 

 

 

Other financial income

 

696

 

717

 

848

 

Other financial expense

 

(702

)

(641

)

(597

)

 

 

 

 

 

 

 

 

Equity in net income (loss) of affiliates

 

3,415

 

2,582

 

2,680

 

 

 

 

 

 

 

 

 

Income taxes

 

(14,767

)

(16,747

)

(19,614

)

Consolidated net income

 

11,521

 

13,836

 

17,824

 

Group share

 

11,228

 

13,648

 

17,400

 

Non-controlling interests

 

293

 

188

 

424

 

Earnings per share ($)

 

4.96

 

6.05

 

7.74

 

Fully-diluted earnings per share ($)

 

4.94

 

6.02

 

7.71

 

 


(a) Except for per share amounts.

 

36



 

CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME

 

TOTAL

 

(unaudited)

 

For the year ended December 31,
(M$)

 

2013

 

2012

 

2011

 

 

 

 

 

 

 

 

 

Consolidated net income

 

11,521

 

13,836

 

17,824

 

 

 

 

 

 

 

 

 

Other comprehensive income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Actuarial gains and losses

 

682

 

(1,171

)

(742

)

Tax effect

 

(287

)

465

 

266

 

Currency translation adjustment generated by the mother company

 

3,129

 

1,324

 

(2,347

)

Items not potentially reclassifiable to profit and loss

 

3,524

 

618

 

(2,823

)

Currency translation adjustment

 

(1,925

)

(397

)

993

 

Available for sale financial assets

 

33

 

(435

)

469

 

Cash flow hedge

 

156

 

83

 

(117

)

Share of other comprehensive income of equity affiliates, net amount

 

(805

)

249

 

(203

)

Other

 

(12

)

(18

)

(10

)

Tax effect

 

(62

)

82

 

(77

)

Items potentially reclassifiable to profit and loss

 

(2,615

)

(436

)

1,055

 

Total other comprehensive income (net amount)

 

909

 

182

 

(1,768

)

 

 

 

 

 

 

 

 

Comprehensive income

 

12,430

 

14,018

 

16,056

 

- Group share

 

12,193

 

13,848

 

15,682

 

- Non-controlling interests

 

237

 

170

 

374

 

 

37



 

CONSOLIDATED BALANCE SHEET

 

TOTAL

 

(unaudited)

 

As of December 31,
(M$)

 

2013

 

2012

 

2011

 

 

 

 

 

 

 

 

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-current assets

 

 

 

 

 

 

 

Intangible assets, net

 

18,395

 

16,965

 

16,062

 

Property, plant and equipment, net

 

104,480

 

91,477

 

83,400

 

Equity affiliates : investments and loans

 

20,417

 

18,153

 

16,814

 

Other investments

 

1,666

 

1,571

 

4,755

 

Hedging instruments of non-current financial debt

 

1,418

 

2,145

 

2,557

 

Deferred income taxes

 

3,838

 

2,982

 

2,653

 

Other non-current assets

 

4,406

 

3,513

 

3,179

 

Total non-current assets

 

154,620

 

136,806

 

129,420

 

 

 

 

 

 

 

 

 

Current assets

 

 

 

 

 

 

 

Inventories, net

 

22,097

 

22,954

 

23,447

 

Accounts receivable, net

 

23,422

 

25,339

 

25,941

 

Other current assets

 

14,892

 

13,307

 

13,932

 

Current financial assets

 

739

 

2,061

 

906

 

Cash and cash equivalents

 

20,200

 

20,409

 

18,147

 

Assets classified as held for sale

 

3,253

 

5,010

 

 

Total current assets

 

84,603

 

89,080

 

82,373

 

Total assets

 

239,223

 

225,886

 

211,793

 

 

 

 

 

 

 

 

 

LIABILITIES & SHAREHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shareholders’ equity

 

 

 

 

 

 

 

Common shares

 

7,493

 

7,454

 

7,447

 

Paid-in surplus and retained earnings

 

98,254

 

92,485

 

86,461

 

Currency translation adjustment

 

(1,203

)

(1,696

)

(2,884

)

Treasury shares

 

(4,303

)

(4,274

)

(4,357

)

Total shareholders’ equity - Group Share

 

100,241

 

93,969

 

86,667

 

Non-controlling interests

 

3,138

 

1,689

 

1,749

 

Total shareholders’ equity

 

103,379

 

95,658

 

88,416

 

 

 

 

 

 

 

 

 

Non-current liabilities

 

 

 

 

 

 

 

Deferred income taxes

 

17,850

 

16,006

 

15,340

 

Employee benefits

 

4,235

 

4,939

 

4,380

 

Provisions and other non-current liabilities

 

17,517

 

15,285

 

14,114

 

Non-current financial debt

 

34,574

 

29,392

 

29,186

 

Total non-current liabilities

 

74,176

 

65,622

 

63,020

 

 

 

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

 

Accounts payable

 

30,282

 

28,563

 

28,577

 

Other creditors and accrued liabilities

 

18,948

 

19,316

 

19,045

 

Current borrowings

 

11,193

 

14,535

 

12,519

 

Other current financial liabilities

 

381

 

232

 

216

 

Liabilities directly associated with the assets classified as held for sale

 

864

 

1,960

 

 

Total current liabilities

 

61,668

 

64,606

 

60,357

 

Total liabilities and shareholders’ equity

 

239,223

 

225,886

 

211,793

 

 

38



 

CONSOLIDATED STATEMENT OF CASH FLOW

 

TOTAL

 

(unaudited)

 

For the year ended December 31,
(M$)

 

2013

 

2012

 

2011

 

 

 

 

 

 

 

 

 

CASH FLOW FROM OPERATING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated net income

 

11,521

 

13,836

 

17,824

 

Depreciation, depletion and amortization

 

13,358

 

13,466

 

12,010

 

Non-current liabilities, valuation allowances and deferred taxes

 

1,567

 

1,889

 

2,272

 

Impact of coverage of pension benefit plans

 

 

(465

)

 

(Gains) losses on disposals of assets

 

(80

)

(1,715

)

(2,479

)

Undistributed affiliates’ equity earnings

 

(775

)

272

 

(149

)

(Increase) decrease in working capital

 

2,525

 

1,392

 

(2,421

)

Other changes, net

 

397

 

183

 

136

 

Cash flow from operating activities

 

28,513

 

28,858

 

27,193

 

 

 

 

 

 

 

 

 

CASH FLOW USED IN INVESTING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Intangible assets and property, plant and equipment additions

 

(29,748

)

(25,574

)

(24,986

)

Acquisitions of subsidiaries, net of cash acquired

 

(21

)

(245

)

(1,189

)

Investments in equity affiliates and other securities

 

(1,756

)

(1,152

)

(6,299

)

Increase in non-current loans

 

(2,906

)

(2,504

)

(1,687

)

Total expenditures

 

(34,431

)

(29,475

)

(34,161

)

Proceeds from disposals of intangible assets and property, plant and equipment

 

1,766

 

1,822

 

2,003

 

Proceeds from disposals of subsidiaries, net of cash sold

 

2,654

 

452

 

800

 

Proceeds from disposals of non-current investments

 

330

 

3,618

 

7,922

 

Repayment of non-current loans

 

1,649

 

1,651

 

1,215

 

Total divestments

 

6,399

 

7,543

 

11,940

 

Cash flow used in investing activities

 

(28,032

)

(21,932

)

(22,221

)

 

 

 

 

 

 

 

 

CASH FLOW USED IN FINANCING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Issuance (repayment) of shares:

 

 

 

 

 

 

 

- Parent company shareholders

 

485

 

41

 

670

 

- Treasury shares

 

(238

)

(88

)

 

Dividends paid:

 

 

 

 

 

 

 

- Parent company shareholders

 

(7,128

)

(6,660

)

(7,155

)

- Non-controlling interests

 

(156

)

(133

)

(239

)

Other transactions with non-controlling interests

 

2,153

 

 

(798

)

Net issuance (repayment) of non-current debt

 

11,102

 

6,780

 

5,664

 

Increase (decrease) in current borrowings

 

(9,037

)

(3,540

)

(5,387

)

Increase (decrease) in current financial assets and liabilities

 

1,298

 

(1,217

)

1,247

 

Cash flow used in financing activities

 

(1,521

)

(4,817

)

(5,998

)

Net increase (decrease) in cash and cash equivalents

 

(1,040

)

2,109

 

(1,026

)

Effect of exchange rates

 

831

 

153

 

(187

)

Cash and cash equivalents at the beginning of the period

 

20,409

 

18,147

 

19,360

 

Cash and cash equivalents at the end of the period

 

20,200

 

20,409

 

18,147

 

 

39



 

Consolidated statement of changes in shareholders’ equity

 

TOTAL

 

(unaudited)

 

 

 

Common shares issued

 

Paid-in surplus
and retained

 

Currency
translation

 

Treasury shares

 

Shareholders’
equity -

 

Non-controlling

 

Total
shareholders’

 

(M$)

 

Number

 

Amount

 

earnings

 

adjustment

 

Number

 

Amount

 

Group Share

 

interests

 

equity

 

As of January 1, 2011

 

2,349,640,931

 

7,398

 

78,165

 

(1,291

)

(112,487,679

)

(4,524

)

79,748

 

1,144

 

80,892

 

Net income 2011

 

 

 

17,400

 

 

 

 

17,400

 

424

 

17,824

 

Other comprehensive income

 

 

 

(153

)

(1,565

)

 

 

(1,718

)

(50

)

(1,768

)

Comprehensive Income

 

 

 

17,247

 

(1,565

)

 

 

15,682

 

374

 

16,056

 

Dividend

 

 

 

(8,988

)

 

 

 

(8,988

)

(239

)

(9,227

)

Issuance of common shares

 

14,126,382

 

49

 

621

 

 

 

 

670

 

 

670

 

Purchase of treasury shares

 

 

 

 

 

 

 

 

 

 

Sale of treasury shares(a)

 

 

 

(167

)

 

2,933,506

 

167

 

 

 

 

Share-based payments

 

 

 

224

 

 

 

 

224

 

 

224

 

Share cancellation

 

 

 

 

 

 

 

 

 

 

Other operations with non-controlling interests

 

 

 

(609

)

(28

)

 

 

(637

)

(161

)

(798

)

Other items

 

 

 

(32

)

 

 

 

(32

)

631

 

599

 

As of December 31, 2011

 

2,363,767,313

 

7,447

 

86,461

 

(2,884

)

(109,554,173

)

(4,357

)

86,667

 

1,749

 

88,416

 

Net income 2012

 

 

 

13,648

 

 

 

 

13,648

 

188

 

13,836

 

Other comprehensive income

 

 

 

(987

)

1,187

 

 

 

200

 

(18

)

182

 

Comprehensive Income

 

 

 

12,661

 

1,187

 

 

 

13,848

 

170

 

14,018

 

Dividend

 

 

 

(6,728

)

 

 

 

(6,728

)

(133

)

(6,861

)

Issuance of common shares

 

2,165,833

 

7

 

34

 

 

 

 

41

 

 

41

 

Purchase of treasury shares

 

 

 

 

 

(1,800,000

)

(88

)

(88

)

 

(88

)

Sale of treasury shares(a)

 

 

 

(171

)

 

2,962,534

 

171

 

 

 

 

Share-based payments

 

 

 

188

 

 

 

 

188

 

 

188

 

Share cancellation

 

 

 

 

 

 

 

 

 

 

Other operations with non-controlling interests

 

 

 

20

 

1

 

 

 

21

 

(21

)

 

Other items

 

 

 

20

 

 

 

 

20

 

(76

)

(56

)

As of December 31, 2012

 

2,365,933,146

 

7,454

 

92,485

 

(1,696

)

(108,391,639

)

(4,274

)

93,969

 

1,689

 

95,658

 

Net income 2013

 

 

 

11,228

 

 

 

 

11,228

 

293

 

11,521

 

Other comprehensive income

 

 

 

473

 

492

 

 

 

965

 

(56

)

909

 

Comprehensive Income

 

 

 

11,701

 

492

 

 

 

12,193

 

237

 

12,430

 

Dividend

 

 

 

(7,116

)

 

 

 

(7,116

)

(156

)

(7,272

)

Issuance of common shares

 

11,745,014

 

39

 

446

 

 

 

 

485

 

 

485

 

Purchase of treasury shares

 

 

 

 

 

(4,414,200

)

(238

)

(238

)

 

(238

)

Sale of treasury shares(a)

 

 

 

(209

)

 

3,591,391

 

209

 

 

 

 

Share-based payments

 

 

 

189

 

 

 

 

189

 

 

189

 

Share cancellation

 

 

 

 

 

 

 

 

 

 

Other operations with non-controlling interests

 

 

 

749

 

1

 

 

 

750

 

1,355

 

2,105

 

Other items

 

 

 

9

 

 

 

 

9

 

13

 

22

 

As of December 31, 2013

 

2,377,678,160

 

7,493

 

98,254

 

(1,203

)

(109,214,448

)

(4,303

)

100,241

 

3,138

 

103,379

 

 


(a) Treasury shares related to the restricted stock grants.

 

40



 

BUSINESS SEGMENT INFORMATION

TOTAL

(unaudited)

 

For the year ended December 31, 2013
(M$)

 

Upstream

 

Refining &
Chemicals

 

Marketing &
Services

 

Corporate

 

Intercompany

 

Total

 

Non-Group sales

 

26,367

 

114,483

 

110,873

 

2

 

 

251,725

 

Intersegment sales

 

37,650

 

52,275

 

2,159

 

177

 

(92,261

)

 

Excise taxes

 

 

(4,814

)

(18,942

)

 

 

(23,756

)

Revenues from sales

 

64,017

 

161,944

 

94,090

 

179

 

(92,261

)

227,969

 

Operating expenses

 

(31,875

)

(160,031

)

(91,343

)

(794

)

92,261

 

(191,782

)

Depreciation, depletion and amortization of tangible assets and mineral interests

 

(9,484

)

(1,736

)

(733

)

(41

)

 

(11,994

)

Operating income

 

22,658

 

177

 

2,014

 

(656

)

 

24,193

 

Equity in net income (loss) of affiliates and other items

 

2,688

 

181

 

55

 

(25

)

 

2,899

 

Tax on net operating income

 

(13,706

)

(612

)

(560

)

(29

)

 

(14,907

)

Net operating income

 

11,640

 

(254

)

1,509

 

(710

)

 

12,185

 

Net cost of net debt

 

 

 

 

 

 

 

 

 

 

 

(664

)

Non-controlling interests

 

 

 

 

 

 

 

 

 

 

 

(293

)

Net income

 

 

 

 

 

 

 

 

 

 

 

11,228

 

 

For the year ended December 31, 2013 (adjustments) (a)
(M$)

 

Upstream

 

Refining &
Chemicals

 

Marketing &
Services

 

Corporate

 

Intercompany

 

Total

 

Non-Group sales

 

(74

)

 

 

 

 

(74

)

Intersegment sales

 

 

 

 

 

 

 

Excise taxes

 

 

 

 

 

 

 

Revenues from sales

 

(74

)

 

 

 

 

(74

)

Operating expenses

 

(113

)

(1,405

)

(134

)

 

 

(1,652

)

Depreciation, depletion and amortization of tangible assets and mineral interests

 

(855

)

(184

)

(4

)

 

 

(1,043

)

Operating income (b)

 

(1,042

)

(1,589

)

(138

)

 

 

(2,769

)

Equity in net income (loss) of affiliates and other items

 

(305

)

(268

)

4

 

(34

)

 

(603

)

Tax on net operating income

 

537

 

(254

)

89

 

(45

)

 

327

 

Net operating income (b)

 

(810

)

(2,111

)

(45

)

(79

)

 

(3,045

)

Net cost of net debt

 

 

 

 

 

 

 

 

 

 

 

 

Non-controlling interests

 

 

 

 

 

 

 

 

 

 

 

(19

)

Net income

 

 

 

 

 

 

 

 

 

 

 

(3,064

)

 


(a) Adjustments include special items, inventory valuation effect and the effect of changes in fair value.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(b) Of which inventory valuation effect

 

 

 

 

 

 

 

 

 

 

 

 

 

On operating income

 

 

(978

)

(87

)

 

 

 

 

 

On net operating income

 

 

(656

)

(63

)

 

 

 

 

 

 

For the year ended December 31, 2013 (adjusted)
(M$) (a)

 

Upstream

 

Refining &
Chemicals

 

Marketing &
Services

 

Corporate

 

Intercompany

 

Total

 

Non-Group sales

 

26,441

 

114,483

 

110,873

 

2

 

 

251,799

 

Intersegment sales

 

37,650

 

52,275

 

2,159

 

177

 

(92,261

)

 

Excise taxes

 

 

(4,814

)

(18,942

)

 

 

(23,756

)

Revenues from sales

 

64,091

 

161,944

 

94,090

 

179

 

(92,261

)

228,043

 

Operating expenses

 

(31,762

)

(158,626

)

(91,209

)

(794

)

92,261

 

(190,130

)

Depreciation, depletion and amortization of tangible assets and mineral interests

 

(8,629

)

(1,552

)

(729

)

(41

)

 

(10,951

)

Adjusted operating income

 

23,700

 

1,766

 

2,152

 

(656

)

 

26,962

 

Equity in net income (loss) of affiliates and other items

 

2,993

 

449

 

51

 

9

 

 

3,502

 

Tax on net operating income

 

(14,243

)

(358

)

(649

)

16

 

 

(15,234

)

Adjusted net operating income

 

12,450

 

1,857

 

1,554

 

(631

)

 

15,230

 

Net cost of net debt

 

 

 

 

 

 

 

 

 

 

 

(664

)

Non-controlling interests

 

 

 

 

 

 

 

 

 

 

 

(274

)

Adjusted net income

 

 

 

 

 

 

 

 

 

 

 

14,292

 

Adjusted fully-diluted earnings per share ($)

 

 

 

 

 

 

 

 

 

 

 

6.29

 

 


(a) Except for earnings per share.

 

For the year ended December 31, 2013
(M$)

 

Upstream

 

Refining &
Chemicals

 

Marketing &
Services

 

Corporate

 

Intercompany

 

Total

 

Total expenditures

 

29,750

 

2,708

 

1,814

 

159

 

 

34,431

 

Total divestments

 

5,786

 

365

 

186

 

62

 

 

6,399

 

Cash flow from operating activities

 

21,857

 

4,260

 

2,557

 

(161

)

 

28,513

 

Balance sheet as of December 31, 2013

 

 

 

 

 

 

 

 

 

 

 

 

 

Property, plant and equipment, intangible assets, net

 

103,667

 

12,407

 

6,441

 

360

 

 

122,875

 

Investments & loans in equity affiliates

 

15,862

 

3,542

 

1,013

 

 

 

20,417

 

Other non-current assets

 

5,691

 

1,427

 

2,014

 

778

 

 

9,910

 

Working capital

 

(327

)

10,458

 

3,779

 

(2,729

)

 

11,181

 

Provisions and other non-current liabilities

 

(31,574

)

(4,437

)

(2,303

)

(1,288

)

 

(39,602

)

Assets and liabilities classified as held for sale

 

2,210

 

 

 

 

 

2,210

 

Capital Employed (balance sheet)

 

95,529

 

23,397

 

10,944

 

(2,879

)

 

126,991

 

Less inventory valuation effect

 

 

(3,645

)

(893

)

(2

)

 

(4,540

)

Capital Employed (Business segment information)

 

95,529

 

19,752

 

10,051

 

(2,881

)

 

122,451

 

ROACE as a percentage (1)

 

14

%

9

%

16

%

 

 

13

%

 


(1) ROACE (Return on Average Capital Employed):  Ratio of adjusted net operating income to average capital employed between the beginning and the end of the period.

 

41



 

BUSINESS SEGMENT INFORMATION

TOTAL

(unaudited)

 

For the year ended December 31, 2012
(M$)

 

Upstream

 

Refining &
Chemicals

 

Marketing &
Services

 

Corporate

 

Intercompany

 

Total

 

Non-Group sales

 

28,449

 

117,067

 

111,281

 

240

 

 

257,037

 

Intersegment sales

 

40,498

 

57,134

 

970

 

256

 

(98,858

)

 

Excise taxes

 

 

(4,616

)

(18,205

)

 

 

(22,821

)

Revenues from sales

 

68,947

 

169,585

 

94,046

 

496

 

(98,858

)

234,216

 

Operating expenses

 

(33,361

)

(166,379

)

(91,907

)

(1,249

)

98,858

 

(194,038

)

Depreciation, depletion and amortization of tangible assets and mineral interests

 

(9,555

)

(1,856

)

(780

)

(46

)

 

(12,237

)

Operating income

 

26,031

 

1,350

 

1,359

 

(799

)

 

27,941

 

Equity in net income (loss) of affiliates and other items

 

3,005

 

271

 

(252

)

353

 

 

3,377

 

Tax on net operating income

 

(15,879

)

(337

)

(488

)

(163

)

 

(16,867

)

Net operating income

 

13,157

 

1,284

 

619

 

(609

)

 

14,451

 

Net cost of net debt

 

 

 

 

 

 

 

 

 

 

 

(615

)

Non-controlling interests

 

 

 

 

 

 

 

 

 

 

 

(188

)

Net income

 

 

 

 

 

 

 

 

 

 

 

13,648

 

 

For the year ended December 31, 2012 (adjustments) (a)
(M$)

 

Upstream

 

Refining &
Chemicals

 

Marketing &
Services

 

Corporate

 

Intercompany

 

Total

 

Non-Group sales

 

(12

)

 

 

 

 

(12

)

Intersegment sales

 

 

 

 

 

 

 

Excise taxes

 

 

 

 

 

 

 

Revenues from sales

 

(12

)

 

 

 

 

(12

)

Operating expenses

 

(752

)

(257

)

(294

)

(115

)

 

(1,418

)

Depreciation, depletion and amortization of tangible assets and mineral interests

 

(1,538

)

(266

)

(87

)

 

 

(1,891

)

Operating income (b)

 

(2,302

)

(523

)

(381

)

(115

)

 

(3,321

)

Equity in net income (loss) of affiliates and other items

 

326

 

(51

)

(154

)

188

 

 

309

 

Tax on net operating income

 

817

 

90

 

85

 

(139

)

 

853

 

Net operating income (b)

 

(1,159

)

(484

)

(450

)

(66

)

 

(2,159

)

Net cost of net debt

 

 

 

 

 

 

 

 

 

 

 

 

Non-controlling interests

 

 

 

 

 

 

 

 

 

 

 

35

 

Net income

 

 

 

 

 

 

 

 

 

 

 

(2,124

)

 


(a) Adjustments include special items, inventory valuation effect and the effect of changes in fair value.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(b) Of which inventory valuation effect

 

 

 

 

 

 

 

 

 

 

 

 

 

On operating income

 

 

(230

)

(71

)

 

 

 

 

 

On net operating income

 

 

(149

)

(50

)

 

 

 

 

 

 

For the year ended December 31, 2012 (adjusted)
(M$) (a)

 

Upstream

 

Refining &
Chemicals

 

Marketing &
Services

 

Corporate

 

Intercompany

 

Total

 

Non-Group sales

 

28,461

 

117,067

 

111,281

 

240

 

 

257,049

 

Intersegment sales

 

40,498

 

57,134

 

970

 

256

 

(98,858

)

 

Excise taxes

 

 

(4,616

)

(18,205

)

 

 

(22,821

)

Revenues from sales

 

68,959

 

169,585

 

94,046

 

496

 

(98,858

)

234,228

 

Operating expenses

 

(32,609

)

(166,122

)

(91,613

)

(1,134

)

98,858

 

(192,620

)

Depreciation, depletion and amortization of tangible assets and mineral interests

 

(8,017

)

(1,590

)

(693

)

(46

)

 

(10,346

)

Adjusted operating income

 

28,333

 

1,873

 

1,740

 

(684

)

 

31,262

 

Equity in net income (loss) of affiliates and other items

 

2,679

 

322

 

(98

)

165

 

 

3,068

 

Tax on net operating income

 

(16,696

)

(427

)

(573

)

(24

)

 

(17,720

)

Adjusted net operating income

 

14,316

 

1,768

 

1,069

 

(543

)

 

16,610

 

Net cost of net debt

 

 

 

 

 

 

 

 

 

 

 

(615

)

Non-controlling interests

 

 

 

 

 

 

 

 

 

 

 

(223

)

Adjusted net income

 

 

 

 

 

 

 

 

 

 

 

15,772

 

Adjusted fully-diluted earnings per share ($)

 

 

 

 

 

 

 

 

 

 

 

6.96

 

 


(a) Except for earnings per share.

 

For the year ended December 31, 2012
(M$)

 

Upstream

 

Refining &
Chemicals

 

Marketing &
Services

 

Corporate

 

Intercompany

 

Total

 

Total expenditures

 

25,200

 

2,502

 

1,671

 

102

 

 

29,475

 

Total divestments

 

3,595

 

392

 

196

 

3,360

 

 

7,543

 

Cash flow from operating activities

 

24,354

 

2,726

 

1,456

 

322

 

 

28,858

 

Balance sheet as of December 31, 2012

 

 

 

 

 

 

 

 

 

 

 

 

 

Property, plant and equipment, intangible assets, net

 

90,128

 

12,167

 

5,848

 

299

 

 

108,442

 

Investments & loans in equity affiliates

 

14,622

 

2,600

 

931

 

 

 

18,153

 

Other non-current assets

 

4,255

 

1,565

 

1,694

 

552

 

 

8,066

 

Working capital

 

(436

)

12,742

 

3,752

 

(2,337

)

 

13,721

 

Provisions and other non-current liabilities

 

(28,356

)

(4,020

)

(2,146

)

(1,708

)

 

(36,230

)

Assets and liabilities classified as held for sale

 

4,047

 

 

 

 

 

4,047

 

Capital Employed (balance sheet)

 

84,260

 

25,054

 

10,079

 

(3,194

)

 

116,199

 

Less inventory valuation effect

 

 

(4,271

)

(847

)

(1

)

 

(5,119

)

Capital Employed (Business segment information)

 

84,260

 

20,783

 

9,232

 

(3,195

)

 

111,080

 

ROACE as a percentage

 

18

%

9

%

12

%

 

 

15

%

 

42



 

BUSINESS SEGMENT INFORMATION

TOTAL

(unaudited)

 

For the year ended December 31, 2011
(M$)

 

Upstream

 

Refining &
Chemicals

 

Marketing &
Services

 

Corporate

 

Intercompany

 

Total

 

Non-Group sales

 

30,916

 

107,384

 

118,769

 

15

 

 

257,084

 

Intersegment sales

 

38,002

 

61,632

 

1,121

 

256

 

(101,011

)

 

Excise taxes

 

 

(3,288

)

(21,966

)

 

 

(25,254

)

Revenues from sales

 

68,918

 

165,728

 

97,924

 

271

 

(101,011

)

231,830

 

Operating expenses

 

(30,421

)

(161,980

)

(95,187

)

(923

)

101,011

 

(187,500

)

Depreciation, depletion and amortization of tangible assets and mineral interests

 

(7,014

)

(2,695

)

(690

)

(49

)

 

(10,448

)

Operating income

 

31,483

 

1,053

 

2,047

 

(701

)

 

33,882

 

Equity in net income (loss) of affiliates and other items

 

3,100

 

1,023

 

(421

)

466

 

 

4,168

 

Tax on net operating income

 

(18,897

)

(192

)

(614

)

(57

)

 

(19,760

)

Net operating income

 

15,686

 

1,884

 

1,012

 

(292

)

 

18,290

 

Net cost of net debt

 

 

 

 

 

 

 

 

 

 

 

(466

)

Non-controlling interests

 

 

 

 

 

 

 

 

 

 

 

(424

)

Net income

 

 

 

 

 

 

 

 

 

 

 

17,400

 

 

For the year ended December 31, 2011 (adjustments) (a)
(M$)

 

Upstream

 

Refining &
Chemicals

 

Marketing &
Services

 

Corporate

 

Intercompany

 

Total

 

Non-Group sales

 

62

 

 

 

 

 

62

 

Intersegment sales

 

 

 

 

 

 

 

Excise taxes

 

 

 

 

 

 

 

Revenues from sales

 

62

 

 

 

 

 

62

 

Operating expenses

 

 

1,188

 

376

 

 

 

1,564

 

Depreciation, depletion and amortization of tangible assets and mineral interests

 

(104

)

(983

)

 

 

 

(1,087

)

Operating income (b)

 

(42

)

205

 

376

 

 

 

539

 

Equity in net income (loss) of affiliates and other items

 

990

 

591

 

(402

)

125

 

 

1,304

 

Tax on net operating income

 

(60

)

(85

)

(109

)

(111

)

 

(365

)

Net operating income (b)

 

888

 

711

 

(135

)

14

 

 

1,478

 

Net cost of net debt

 

 

 

 

 

 

 

 

 

 

 

 

Non-controlling interests

 

 

 

 

 

 

 

 

 

 

 

(26

)

Net income

 

 

 

 

 

 

 

 

 

 

 

1,452

 

 


(a) Adjustments include special items, inventory valuation effect and the effect of changes in fair value.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(b) Of which inventory valuation effect

 

 

 

 

 

 

 

 

 

 

 

 

 

On operating income

 

 

1,292

 

399

 

 

 

 

 

 

On net operating income

 

 

931

 

278

 

 

 

 

 

 

 

For the year ended December 31, 2011 (adjusted)
(M$) (a)

 

Upstream

 

Refining &
Chemicals

 

Marketing &
Services

 

Corporate

 

Intercompany

 

Total

 

Non-Group sales

 

30,854

 

107,384

 

118,769

 

15

 

 

257,022

 

Intersegment sales

 

38,002

 

61,632

 

1,121

 

256

 

(101,011

)

 

Excise taxes

 

 

(3,288

)

(21,966

)

 

 

(25,254

)

Revenues from sales

 

68,856

 

165,728

 

97,924

 

271

 

(101,011

)

231,768

 

Operating expenses

 

(30,421

)

(163,168

)

(95,563

)

(923

)

101,011

 

(189,064

)

Depreciation, depletion and amortization of tangible assets and mineral interests

 

(6,910

)

(1,712

)

(690

)

(49

)

 

(9,361

)

Adjusted operating income

 

31,525

 

848

 

1,671

 

(701

)

 

33,343

 

Equity in net income (loss) of affiliates and other items

 

2,110

 

432

 

(19

)

341

 

 

2,864

 

Tax on net operating income

 

(18,837

)

(107

)

(505

)

54

 

 

(19,395

)

Adjusted net operating income

 

14,798

 

1,173

 

1,147

 

(306

)

 

16,812

 

Net cost of net debt

 

 

 

 

 

 

 

 

 

 

 

(466

)

Non-controlling interests

 

 

 

 

 

 

 

 

 

 

 

(398

)

Adjusted net income

 

 

 

 

 

 

 

 

 

 

 

15,948

 

Adjusted fully-diluted earnings per share ($)

 

 

 

 

 

 

 

 

 

 

 

7.07

 

 


(a) Except for earnings per share.

 

For the year ended December 31, 2011
(M$)

 

Upstream

 

Refining &
Chemicals

 

Marketing &
Services

 

Corporate

 

Intercompany

 

Total

 

Total expenditures

 

28,761

 

2,659

 

2,553

 

188

 

 

34,161

 

Total divestments

 

3,607

 

3,492

 

2,721

 

2,120

 

 

11,940

 

Cash flow from operating activities

 

23,724

 

2,987

 

753

 

(271

)

 

27,193

 

Balance sheet as of December 31, 2011

 

 

 

 

 

 

 

 

 

 

 

 

 

Property, plant and equipment, intangible assets, net

 

81,839

 

11,693

 

5,613

 

317

 

 

99,462

 

Investments & loans in equity affiliates

 

13,691

 

2,145

 

978

 

 

 

16,814

 

Other non-current assets

 

3,162

 

1,914

 

1,523

 

3,988

 

 

10,587

 

Working capital

 

904

 

12,788

 

3,784

 

(1,778

)

 

15,698

 

Provisions and other non-current liabilities

 

(25,961

)

(4,166

)

(2,153

)

(1,554

)

 

(33,834

)

Assets and liabilities classified as held for sale

 

 

 

 

 

 

 

Capital Employed (balance sheet)

 

73,635

 

24,374

 

9,745

 

973

 

 

108,727

 

Less inventory valuation effect

 

 

(4,357

)

(863

)

17

 

 

(5,203

)

Capital Employed (Business segment information)

 

73,635

 

20,017

 

8,882

 

990

 

 

103,524

 

ROACE as a percentage

 

22

%

5

%

14

%

 

 

17

%

 

43



 

Reconciliation of the information by business segment with consolidated financial statements

TOTAL

(unaudited)

 

For the year ended December 31, 2013
(M$)

 

Adjusted

 

Adjustments (a)

 

Consolidated
statement of
income

 

Sales

 

251,799

 

(74

)

251,725

 

Excise taxes

 

(23,756

)

 

(23,756

)

Revenues from sales

 

228,043

 

(74

)

227,969

 

Purchases, net of inventory variation

 

(159,784

)

(1,065

)

(160,849

)

Other operating expenses

 

(28,177

)

(587

)

(28,764

)

Exploration costs

 

(2,169

)

 

(2,169

)

Depreciation, depletion and amortization of tangible assets and mineral interests

 

(10,951

)

(1,043

)

(11,994

)

Other income

 

647

 

1,643

 

2,290

 

Other expense

 

(574

)

(2,226

)

(2,800

)

Financial interest on debt

 

(889

)

 

(889

)

Financial income from marketable securities & cash equivalents

 

85

 

 

85

 

Cost of net debt

 

(804

)

 

(804

)

Other financial income

 

696

 

 

696

 

Other financial expense

 

(702

)

 

(702

)

Equity in net income (loss) of affiliates

 

3,435

 

(20

)

3,415

 

Income taxes

 

(15,094

)

327

 

(14,767

)

Consolidated net income

 

14,566

 

(3,045

)

11,521

 

Group share

 

14,292

 

(3,064

)

11,228

 

Non-controlling interests

 

274

 

19

 

293

 

 


(a) Adjustments include special items, inventory valuation effect and the effect of changes in fair value.

 

For the year ended December 31, 2012
(M$)

 

Adjusted

 

Adjustments (a)

 

Consolidated
statement of
income

 

Sales

 

257,049

 

(12

)

257,037

 

Excise taxes

 

(22,821

)

 

(22,821

)

Revenues from sales

 

234,228

 

(12

)

234,216

 

Purchases, net of inventory variation

 

(162,607

)

(301

)

(162,908

)

Other operating expenses

 

(28,156

)

(1,117

)

(29,273

)

Exploration costs

 

(1,857

)

 

(1,857

)

Depreciation, depletion and amortization of tangible assets and mineral interests

 

(10,346

)

(1,891

)

(12,237

)

Other income

 

876

 

1,021

 

1,897

 

Other expense

 

(579

)

(599

)

(1,178

)

Financial interest on debt

 

(863

)

 

(863

)

Financial income from marketable securities & cash equivalents

 

128

 

 

128

 

Cost of net debt

 

(735

)

 

(735

)

Other financial income

 

717

 

 

717

 

Other financial expense

 

(641

)

 

(641

)

Equity in net income (loss) of affiliates

 

2,695

 

(113

)

2,582

 

Income taxes

 

(17,600

)

853

 

(16,747

)

Consolidated net income

 

15,995

 

(2,159

)

13,836

 

Group share

 

15,772

 

(2,124

)

13,648

 

Non-controlling interests

 

223

 

(35

)

188

 

 


(a) Adjustments include special items, inventory valuation effect and the effect of changes in fair value.

 

44



 

Reconciliation of the information by business segment with consolidated financial statements

TOTAL

(unaudited)

 

For the year ended December 31, 2011
(M$)

 

Adjusted

 

Adjustments (a)

 

Consolidated
statement of
income

 

Sales

 

257,022

 

62

 

257,084

 

Excise taxes

 

(25,254

)

 

(25,254

)

Revenues from sales

 

231,768

 

62

 

231,830

 

Purchases, net of inventory variation

 

(160,224

)

1,691

 

(158,533

)

Other operating expenses

 

(27,422

)

(127

)

(27,549

)

Exploration costs

 

(1,418

)

 

(1,418

)

Depreciation, depletion and amortization of tangible assets and mineral interests

 

(9,361

)

(1,087

)

(10,448

)

Other income

 

599

 

2,376

 

2,975

 

Other expense

 

(748

)

(990

)

(1,738

)

Financial interest on debt

 

(992

)

 

(992

)

Financial income from marketable securities & cash equivalents

 

380

 

 

380

 

Cost of net debt

 

(612

)

 

(612

)

Other financial income

 

848

 

 

848

 

Other financial expense

 

(597

)

 

(597

)

Equity in net income (loss) of affiliates

 

2,762

 

(82

)

2,680

 

Income taxes

 

(19,249

)

(365

)

(19,614

)

Consolidated net income

 

16,346

 

1,478

 

17,824

 

Group share

 

15,948

 

1,452

 

17,400

 

Non-controlling interests

 

398

 

26

 

424

 

 


(a) Adjustments include special items, inventory valuation effect and the effect of changes in fair value.

 

45



 

Return on Equity

TOTAL

(unaudited)

 

For the year ended December 31,
(M$)

 

2013

 

2012

 

2011

 

 

 

 

 

 

 

 

 

Adjusted net income - Group share

 

14,292

 

15,772

 

15,948

 

Adjusted non-controlling interests

 

274

 

223

 

398

 

Adjusted consolidated net income

 

14,566

 

15,995

 

16,346

 

 

 

 

 

 

 

 

 

Shareholders’ equity - Group share

 

100,241

 

93,969

 

86,667

 

Distribution of the income based on existing shares at the closing date

 

(1,908

)

(1,757

)

(1,668

)

Non-controlling interests

 

3,138

 

1,689

 

1,749

 

Adjusted shareholders’ equity(a)

 

101,471

 

93,901

 

86,748

 

 

 

 

 

 

 

 

 

ROE

 

15

%

18

%

20

%

 


(a) Adjusted shareholders’ equity as of December 31, 2010 amounted to $ 77,492 million.

 

46



 

Net-debt-to-equity ratio

TOTAL

(unaudited)

 

As of December 31,
(M$)

 

2013

 

2012

 

2011

 

(Assets) / Liabilities

 

 

 

 

 

 

 

Current borrowings

 

11,193

 

14,535

 

12,519

 

Other current financial liabilities

 

381

 

232

 

216

 

Current financial assets

 

(739

)

(2,061

)

(906

)

Net financial assets and liabilities held for sale or exchange

 

(179

)

997

 

 

Non-current financial debt

 

34,574

 

29,392

 

29,186

 

Hedging instruments on non-current financial debt

 

(1,418

)

(2,145

)

(2,557

)

Cash and cash equivalents

 

(20,200

)

(20,409

)

(18,147

)

Net financial debt

 

23,612

 

20,541

 

20,311

 

 

 

 

 

 

 

 

 

Shareholders’ equity - Group share

 

100,241

 

93,969

 

86,667

 

Distribution of the income based on existing shares at the closing date

 

(1,908

)

(1,757

)

(1,668

)

Non-controlling interests

 

3,138

 

1,689

 

1,749

 

Adjusted shareholders’ equity

 

101,471

 

93,901

 

86,748

 

 

 

 

 

 

 

 

 

Net-debt-to-equity ratio

 

23.3

%

21.9

%

23.4

%

 

47



 

CONSOLIDATED STATEMENT OF INCOME

 

TOTAL

 

(unaudited)

 

(M$) (a)

 

1st quarter
2013

 

2nd quarter
2013

 

3rd quarter
2013

 

4th quarter
2013

 

Year
2013

 

Sales

 

63,561

 

61,345

 

61,844

 

64,975

 

251,725

 

Excise taxes

 

(5,541

)

(5,839

)

(6,168

)

(6,208

)

(23,756

)

Revenues from sales

 

58,020

 

55,506

 

55,676

 

58,767

 

227,969

 

Purchases, net of inventory variation

 

(40,319

)

(39,631

)

(38,907

)

(41,992

)

(160,849

)

Other operating expenses

 

(7,194

)

(7,288

)

(6,662

)

(7,620

)

(28,764

)

Exploration costs

 

(406

)

(354

)

(751

)

(658

)

(2,169

)

Depreciation, depletion and amortization of tangible assets and mineral interests

 

(2,853

)

(2,534

)

(3,673

)

(2,934

)

(11,994

)

Other income

 

42

 

462

 

1,498

 

288

 

2,290

 

Other expense

 

(2,021

)

(120

)

(213

)

(446

)

(2,800

)

Financial interest on debt

 

(223

)

(238

)

(211

)

(217

)

(889

)

Financial income from marketable securities & cash equivalents

 

28

 

18

 

13

 

26

 

85

 

Cost of net debt

 

(195

)

(220

)

(198

)

(191

)

(804

)

Other financial income

 

136

 

206

 

182

 

172

 

696

 

Other financial expense

 

(169

)

(179

)

(203

)

(151

)

(702

)

Equity in net income (loss) of affiliates

 

949

 

794

 

828

 

844

 

3,415

 

Income taxes

 

(3,975

)

(3,229

)

(3,811

)

(3,752

)

(14,767

)

Consolidated net income

 

2,015

 

3,413

 

3,766

 

2,327

 

11,521

 

Group share

 

1,948

 

3,364

 

3,682

 

2,234

 

11,228

 

Non-controlling interests

 

67

 

49

 

84

 

93

 

293

 

Earnings per share ($)

 

0.86

 

1.49

 

1.62

 

0.98

 

4.96

 

Fully-diluted earnings per share ($)

 

0.86

 

1.48

 

1.62

 

0.98

 

4.94

 

 


(a) Except for per share amounts.

 

48



 

CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME

 

TOTAL

 

(unaudited)

 

(M$)

 

1st quarter
2013

 

2nd quarter
2013

 

3rd quarter
2013

 

4th quarter
2013

 

Year
2013

 

Consolidated net income

 

2,015

 

3,413

 

3,766

 

2,327

 

11,521

 

Other comprehensive income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Actuarial gains and losses

 

223

 

(248

)

44

 

663

 

682

 

Tax effect

 

(87

)

95

 

(11

)

(284

)

(287

)

Currency translation adjustment generated by the mother company

 

(2,212

)

1,613

 

2,244

 

1,484

 

3,129

 

Items not potentially reclassifiable to profit and loss

 

(2,076

)

1,460

 

2,277

 

1,863

 

3,524

 

Currency translation adjustment

 

597

 

(988

)

(766

)

(768

)

(1,925

)

Available for sale financial assets

 

(5

)

8

 

5

 

25

 

33

 

Cash flow hedge

 

15

 

80

 

38

 

23

 

156

 

Share of other comprehensive income of equity affiliates, net amount

 

47

 

(541

)

(113

)

(198

)

(805

)

Other

 

(11

)

(1

)

(3

)

3

 

(12

)

Tax effect

 

(3

)

(32

)

(15

)

(12

)

(62

)

Items potentially reclassifiable to profit and loss

 

640

 

(1,474

)

(854

)

(927

)

(2,615

)

Total other comprehensive income (net amount)

 

(1,436

)

(14

)

1,423

 

936

 

909

 

 

 

 

 

 

 

 

 

 

 

 

 

Comprehensive income

 

579

 

3,399

 

5,189

 

3,263

 

12,430

 

- Group share

 

540

 

3,368

 

5,109

 

3,176

 

12,193

 

- Non-controlling interests

 

39

 

31

 

80

 

87

 

237

 

 

49



 

CONSOLIDATED BALANCE SHEET

 

TOTAL

 

(unaudited)

 

(M$)

 

March 31,
2013

 

June 30,
2013

 

September 30,
2013

 

December 31,
2013

 

 

 

 

 

 

 

 

 

 

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-current assets

 

 

 

 

 

 

 

 

 

Intangible assets, net

 

17,354

 

17,424

 

17,007

 

18,395

 

Property, plant and equipment, net

 

90,505

 

93,387

 

97,134

 

104,480

 

Equity affiliates : investments and loans

 

19,385

 

19,037

 

19,750

 

20,417

 

Other investments

 

1,566

 

1,583

 

1,777

 

1,666

 

Hedging instruments of non-current financial debt

 

1,885

 

1,708

 

1,840

 

1,418

 

Deferred income taxes

 

3,297

 

3,704

 

3,691

 

3,838

 

Other non-current assets

 

3,643

 

3,813

 

3,930

 

4,406

 

Total non-current assets

 

137,635

 

140,656

 

145,129

 

154,620

 

 

 

 

 

 

 

 

 

 

 

Current assets

 

 

 

 

 

 

 

 

 

Inventories, net

 

21,890

 

20,196

 

21,469

 

22,097

 

Accounts receivable, net

 

28,164

 

25,587

 

24,883

 

23,422

 

Other current assets

 

13,956

 

14,850

 

15,185

 

14,892

 

Current financial assets

 

799

 

668

 

457

 

739

 

Cash and cash equivalents

 

17,178

 

15,118

 

20,111

 

20,200

 

Assets classified as held for sale

 

5,833

 

5,104

 

3,112

 

3,253

 

Total current assets

 

87,820

 

81,523

 

85,217

 

84,603

 

Total assets

 

225,455

 

222,179

 

230,346

 

239,223

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES & SHAREHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shareholders’ equity

 

 

 

 

 

 

 

 

 

Common shares

 

7,454

 

7,490

 

7,491

 

7,493

 

Paid-in surplus and retained earnings

 

94,559

 

94,637

 

96,442

 

98,254

 

Currency translation adjustment

 

(3,215

)

(3,063

)

(1,695

)

(1,203

)

Treasury shares

 

(4,274

)

(4,274

)

(4,300

)

(4,303

)

Total shareholders’ equity - Group Share

 

94,524

 

94,790

 

97,938

 

100,241

 

Non-controlling interests

 

2,286

 

2,225

 

2,328

 

3,138

 

Total shareholders’ equity

 

96,810

 

97,015

 

100,266

 

103,379

 

 

 

 

 

 

 

 

 

 

 

Non-current liabilities

 

 

 

 

 

 

 

 

 

Deferred income taxes

 

16,480

 

16,736

 

17,442

 

17,850

 

Employee benefits

 

4,486

 

4,751

 

4,799

 

4,235

 

Provisions and other non-current liabilities

 

14,795

 

14,464

 

14,786

 

17,517

 

Non-current financial debt

 

29,294

 

29,557

 

33,937

 

34,574

 

Total non-current liabilities

 

65,055

 

65,508

 

70,964

 

74,176

 

 

 

 

 

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

 

 

 

Accounts payable

 

27,927

 

26,380

 

27,811

 

30,282

 

Other creditors and accrued liabilities

 

19,581

 

18,162

 

19,299

 

18,948

 

Current borrowings

 

13,751

 

13,119

 

11,086

 

11,193

 

Other current financial liabilities

 

114

 

59

 

57

 

381

 

Liabilities directly associated with the assets classified as held for sale

 

2,217

 

1,936

 

863

 

864

 

Total current liabilities

 

63,590

 

59,656

 

59,116

 

61,668

 

Total liabilities and shareholders’ equity

 

225,455

 

222,179

 

230,346

 

239,223

 

 

50



 

CONSOLIDATED STATEMENT OF CASH FLOW

 

TOTAL

 

(unaudited)

 

(M$)

 

1st quarter
2013

 

2nd quarter
2013

 

3rd quarter
2013

 

4th quarter
2013

 

Year
2013

 

CASH FLOW FROM OPERATING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

 

Consolidated net income

 

2,015

 

3,413

 

3,766

 

2,327

 

11,521

 

Depreciation, depletion and amortization

 

3,046

 

2,759

 

4,190

 

3,363

 

13,358

 

Non-current liabilities, valuation allowances and deferred taxes

 

59

 

(108

)

791

 

825

 

1,567

 

Impact of coverage of pension benefit plans

 

 

 

 

 

 

(Gains) losses on disposals of assets

 

1,873

 

(363

)

(1,397

)

(193

)

(80

)

Undistributed affiliates’ equity earnings

 

(466

)

94

 

(301

)

(102

)

(775

)

(Increase) decrease in working capital

 

(1,726

)

(1,025

)

2,009

 

3,267

 

2,525

 

Other changes, net

 

112

 

68

 

126

 

91

 

397

 

Cash flow from operating activities

 

4,913

 

4,838

 

9,184

 

9,578

 

28,513

 

CASH FLOW USED IN INVESTING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

 

Intangible assets and property, plant and equipment additions

 

(6,489

)

(6,836

)

(6,801

)

(9,622

)

(29,748

)

Acquisitions of subsidiaries, net of cash acquired

 

(21

)

 

 

 

(21

)

Investments in equity affiliates and other securities

 

(770

)

(256

)

(268

)

(462

)

(1,756

)

Increase in non-current loans

 

(624

)

(367

)

(682

)

(1,233

)

(2,906

)

Total expenditures

 

(7,904

)

(7,459

)

(7,751

)

(11,317

)

(34,431

)

Proceeds from disposals of intangible assets and property, plant and equipment

 

554

 

1,106

 

56

 

50

 

1,766

 

Proceeds from disposals of subsidiaries, net of cash sold

 

 

264

 

2,369

 

21

 

2,654

 

Proceeds from disposals of non-current investments

 

 

23

 

23

 

284

 

330

 

Repayment of non-current loans

 

259

 

357

 

449

 

584

 

1,649

 

Total divestments

 

813

 

1,750

 

2,897

 

939

 

6,399

 

Cash flow used in investing activities

 

(7,091

)

(5,709

)

(4,854

)

(10,378

)

(28,032

)

CASH FLOW USED IN FINANCING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

 

Issuance (repayment) of shares:

 

 

 

 

 

 

 

 

 

 

 

- Parent company shareholders

 

 

432

 

24

 

29

 

485

 

- Treasury shares

 

 

 

(236

)

(2

)

(238

)

Dividends paid:

 

 

 

 

 

 

 

 

 

 

 

- Parent company shareholders

 

(1,760

)

(1,772

)

(1,775

)

(1,821

)

(7,128

)

- Non-controlling interests

 

(2

)

(92

)

(13

)

(49

)

(156

)

Other transactions with non-controlling interests

 

471

 

(7

)

50

 

1,639

 

2,153

 

Net issuance (repayment) of non-current debt

 

3,765

 

734

 

4,466

 

2,137

 

11,102

 

Increase (decrease) in current borrowings

 

(4,268

)

(894

)

(2,457

)

(1,418

)

(9,037

)

Increase (decrease) in current financial assets and liabilities

 

1,178

 

6

 

66

 

48

 

1,298

 

Cash flow used in financing activities

 

(616

)

(1,593

)

125

 

563

 

(1,521

)

Net increase (decrease) in cash and cash equivalents

 

(2,794

)

(2,464

)

4,455

 

(237

)

(1,040

)

Effect of exchange rates

 

(437

)

404

 

538

 

326

 

831

 

Cash and cash equivalents at the beginning of the period

 

20,409

 

17,178

 

15,118

 

20,111

 

20,409

 

Cash and cash equivalents at the end of the period

 

17,178

 

15,118

 

20,111

 

20,200

 

20,200

 

 

51



 

Consolidated statement of changes in shareholders’ equity

TOTAL

(unaudited)

 

 

 

Common shares issued

 

Paid-in surplus
and retained

 

Currency
translation

 

Treasury shares

 

Shareholders’
equity -

 

Non-controlling

 

Total
shareholders’

 

(M$)

 

Number

 

Amount

 

earnings

 

adjustment

 

Number

 

Amount

 

Group Share

 

interests

 

equity

 

As of January 1, 2013

 

2,365,933,146

 

7,454

 

92,485

 

(1,696

)

(108,391,639

)

(4,274

)

93,969

 

1,689

 

95,658

 

Net income 1st quarter 2013

 

 

 

1,948

 

 

 

 

1,948

 

67

 

2,015

 

Other comprehensive income

 

 

 

111

 

(1,519

)

 

 

(1,408

)

(28

)

(1,436

)

Comprehensive Income

 

 

 

2,059

 

(1,519

)

 

 

540

 

39

 

579

 

Dividend

 

 

 

 

 

 

 

 

(2

)

(2

)

Issuance of common shares

 

480

 

 

 

 

 

 

 

 

 

Purchase of treasury shares

 

 

 

 

 

 

 

 

 

 

Sale of treasury shares(a)

 

 

 

 

 

220

 

 

 

 

 

Share-based payments

 

 

 

55

 

 

 

 

55

 

 

55

 

Share cancellation

 

 

 

 

 

 

 

 

 

 

Other operations with non-controlling interests

 

 

 

(87

)

 

 

 

(87

)

558

 

471

 

Other items

 

 

 

47

 

 

 

 

47

 

2

 

49

 

As of March 31, 2013

 

2,365,933,626

 

7,454

 

94,559

 

(3,215

)

(108,391,419

)

(4,274

)

94,524

 

2,286

 

96,810

 

Net income 2nd quarter 2013

 

 

 

3,364

 

 

 

 

3,364

 

49

 

3,413

 

Other comprehensive income

 

 

 

(148

)

152

 

 

 

4

 

(18

)

(14

)

Comprehensive Income

 

 

 

3,216

 

152

 

 

 

3,368

 

31

 

3,399

 

Dividend

 

 

 

(3,526

)

 

 

 

(3,526

)

(92

)

(3,618

)

Issuance of common shares

 

10,802,365

 

36

 

396

 

 

 

 

432

 

 

432

 

Purchase of treasury shares

 

 

 

 

 

 

 

 

 

 

Sale of treasury shares(a)

 

 

 

 

 

760

 

 

 

 

 

Share-based payments

 

 

 

42

 

 

 

 

42

 

 

42

 

Share cancellation

 

 

 

 

 

 

 

 

 

 

Other operations with non-controlling interests

 

 

 

(5

)

 

 

 

(5

)

(2

)

(7

)

Other items

 

 

 

(45

)

 

 

 

(45

)

2

 

(43

)

As of June 30, 2013

 

2,376,735,991

 

7,490

 

94,637

 

(3,063

)

(108,390,659

)

(4,274

)

94,790

 

2,225

 

97,015

 

Net income 3rd quarter 2013

 

 

 

3,682

 

 

 

 

3,682

 

84

 

3,766

 

Other comprehensive income

 

 

 

60

 

1,367

 

 

 

1,427

 

(4

)

1,423

 

Comprehensive Income

 

 

 

3,742

 

1,367

 

 

 

5,109

 

80

 

5,189

 

Dividend

 

 

 

(1,774

)

 

 

 

(1,774

)

(13

)

(1,787

)

Issuance of common shares

 

460,188

 

1

 

23

 

 

 

 

24

 

 

24

 

Purchase of treasury shares

 

 

 

 

 

(4,414,200

)

(236

)

(236

)

 

(236

)

Sale of treasury shares(a)

 

 

 

(210

)

 

3,589,661

 

210

 

 

 

 

Share-based payments

 

 

 

51

 

 

 

 

51

 

 

51

 

Share cancellation

 

 

 

 

 

 

 

 

 

 

Other operations with non-controlling interests

 

 

 

(28

)

1

 

 

 

(27

)

31

 

4

 

Other items

 

 

 

1

 

 

 

 

1

 

5

 

6

 

As of September 30, 2013

 

2,377,196,179

 

7,491

 

96,442

 

(1,695

)

(109,215,198

)

(4,300

)

97,938

 

2,328

 

100,266

 

Net income 4th quarter 2013

 

 

 

2,234

 

 

 

 

2,234

 

93

 

2,327

 

Other comprehensive income

 

 

 

450

 

492

 

 

 

942

 

(6

)

936

 

Comprehensive Income

 

 

 

2,684

 

492

 

 

 

3,176

 

87

 

3,263

 

Dividend

 

 

 

(1,816

)

 

 

 

(1,816

)

(49

)

(1,865

)

Issuance of common shares

 

481,981

 

2

 

27

 

 

 

 

29

 

 

29

 

Purchase of treasury shares

 

 

 

 

 

 

(2

)

(2

)

 

(2

)

Sale of treasury shares(a)

 

 

 

1

 

 

750

 

(1

)

 

 

 

Share-based payments

 

 

 

41

 

 

 

 

41

 

 

41

 

Share cancellation

 

 

 

 

 

 

 

 

 

 

Other operations with non-controlling interests

 

 

 

869

 

 

 

 

869

 

768

 

1,637

 

Other items

 

 

 

6

 

 

 

 

6

 

4

 

10

 

As of December 31, 2013

 

2,377,678,160

 

7,493

 

98,254

 

(1,203

)

(109,214,448

)

(4,303

)

100,241

 

3,138

 

103,379

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of January 1, 2013

 

2,365,933,146

 

7,454

 

92,485

 

(1,696

)

(108,391,639

)

(4,274

)

93,969

 

1,689

 

95,658

 

Net income 2013

 

 

 

11,228

 

 

 

 

11,228

 

293

 

11,521

 

Other comprehensive income

 

 

 

473

 

492

 

 

 

965

 

(56

)

909

 

Comprehensive Income

 

 

 

11,701

 

492

 

 

 

12,193

 

237

 

12,430

 

Dividend

 

 

 

(7,116

)

 

 

 

(7,116

)

(156

)

(7,272

)

Issuance of common shares

 

11,745,014

 

39

 

446

 

 

 

 

485

 

 

485

 

Purchase of treasury shares

 

 

 

 

 

(4,414,200

)

(238

)

(238

)

 

(238

)

Sale of treasury shares(a)

 

 

 

(209

)

 

3,591,391

 

209

 

 

 

 

Share-based payments

 

 

 

189

 

 

 

 

189

 

 

189

 

Share cancellation

 

 

 

 

 

 

 

 

 

 

Other operations with non-controlling interests

 

 

 

749

 

1

 

 

 

750

 

1,355

 

2,105

 

Other items

 

 

 

9

 

 

 

 

9

 

13

 

22

 

As of December 31, 2013

 

2,377,678,160

 

7,493

 

98,254

 

(1,203

)

(109,214,448

)

(4,303

)

100,241

 

3,138

 

103,379

 

 


(a) Treasury shares related to the restricted stock grants.

 

52



 

BUSINESS SEGMENT INFORMATION

TOTAL

 

(unaudited)

 

1st quarter 2013
(M$)

 

Upstream

 

Refining &
Chemicals

 

Marketing &
Services

 

Corporate

 

Intercompany

 

Total

 

Non-Group sales

 

7,199

 

28,549

 

27,732

 

81

 

 

63,561

 

Intersegment sales

 

9,687

 

13,092

 

143

 

67

 

(22,989

)

 

Excise taxes

 

 

(1,096

)

(4,445

)

 

 

(5,541

)

Revenues from sales

 

16,886

 

40,545

 

23,430

 

148

 

(22,989

)

58,020

 

Operating expenses

 

(8,076

)

(39,809

)

(22,750

)

(273

)

22,989

 

(47,919

)

Depreciation, depletion and amortization of tangible assets and mineral interests

 

(2,258

)

(393

)

(192

)

(10

)

 

(2,853

)

Operating income

 

6,552

 

343

 

488

 

(135

)

 

7,248

 

Equity in net income (loss) of affiliates and other items

 

(1,116

)

95

 

(43

)

1

 

 

(1,063

)

Tax on net operating income

 

(3,824

)

(71

)

(144

)

29

 

 

(4,010

)

Net operating income

 

1,612

 

367

 

301

 

(105

)

 

2,175

 

Net cost of net debt

 

 

 

 

 

 

 

 

 

 

 

(160

)

Non-controlling interests

 

 

 

 

 

 

 

 

 

 

 

(67

)

Net income

 

 

 

 

 

 

 

 

 

 

 

1,948

 

 

1st quarter 2013 (adjustments) (a)
(M$)

 

Upstream

 

Refining &
Chemicals

 

Marketing &
Services

 

Corporate

 

Intercompany

 

Total

 

Non-Group sales

 

3

 

 

 

 

 

3

 

Intersegment sales

 

 

 

 

 

 

 

Excise taxes

 

 

 

 

 

 

 

Revenues from sales

 

3

 

 

 

 

 

3

 

Operating expenses

 

 

(90

)

(28

)

 

 

(118

)

Depreciation, depletion and amortization of tangible assets and mineral interests

 

 

(5

)

 

 

 

(5

)

Operating income (b)

 

3

 

(95

)

(28

)

 

 

(120

)

Equity in net income (loss) of affiliates and other items

 

(1,875

)

(13

)

(13

)

 

 

(1,901

)

Tax on net operating income

 

227

 

38

 

10

 

 

 

275

 

Net operating income (b)

 

(1,645

)

(70

)

(31

)

 

 

(1,746

)

Net cost of net debt

 

 

 

 

 

 

 

 

 

 

 

 

Non-controlling interests

 

 

 

 

 

 

 

 

 

 

 

(4

)

Net income

 

 

 

 

 

 

 

 

 

 

 

(1,750

)

 


(a) Adjustments include special items, inventory valuation effect and the effect of changes in fair value.

 

(b) Of which inventory valuation effect

On operating income

 

(88

)

(28

)

 

 

 

 

 

On net operating income

 

(46

)

(18

)

 

 

 

 

 

 

1st quarter 2013 (adjusted)
(M$) (a)

 

Upstream

 

Refining &
Chemicals

 

Marketing &
Services

 

Corporate

 

Intercompany

 

Total

 

Non-Group sales

 

7,196

 

28,549

 

27,732

 

81

 

 

63,558

 

Intersegment sales

 

9,687

 

13,092

 

143

 

67

 

(22,989

)

 

Excise taxes

 

 

(1,096

)

(4,445

)

 

 

(5,541

)

Revenues from sales

 

16,883

 

40,545

 

23,430

 

148

 

(22,989

)

58,017

 

Operating expenses

 

(8,076

)

(39,719

)

(22,722

)

(273

)

22,989

 

(47,801

)

Depreciation, depletion and amortization of tangible assets and mineral interests

 

(2,258

)

(388

)

(192

)

(10

)

 

(2,848

)

Adjusted operating income

 

6,549

 

438

 

516

 

(135

)

 

7,368

 

Equity in net income (loss) of affiliates and other items

 

759

 

108

 

(30

)

1

 

 

838

 

Tax on net operating income

 

(4,051

)

(109

)

(154

)

29

 

 

(4,285

)

Adjusted net operating income

 

3,257

 

437

 

332

 

(105

)

 

3,921

 

Net cost of net debt

 

 

 

 

 

 

 

 

 

 

 

(160

)

Non-controlling interests

 

 

 

 

 

 

 

 

 

 

 

(63

)

Adjusted net income

 

 

 

 

 

 

 

 

 

 

 

3,698

 

Adjusted fully-diluted earnings per share ($)

 

 

 

 

 

 

 

 

 

 

 

1.63

 

 


(a) Except for earnings per share.

 

1st quarter 2013
(M$)

 

Upstream

 

Refining &
Chemicals

 

Marketing &
Services

 

Corporate

 

Intercompany

 

Total

 

Total expenditures

 

6,941

 

703

 

246

 

14

 

 

7,904

 

Total divestments

 

718

 

36

 

50

 

9

 

 

813

 

Cash flow from operating activities

 

5,481

 

(382

)

(120

)

(66

)

 

4,913

 

 

53



 

BUSINESS SEGMENT INFORMATION

TOTAL

 

(unaudited)

 

2nd quarter 2013
(M$)

 

Upstream

 

Refining &
Chemicals

 

Marketing &
Services

 

Corporate

 

Intercompany

 

Total

 

Non-Group sales

 

6,240

 

28,160

 

26,851

 

94

 

 

61,345

 

Intersegment sales

 

8,508

 

12,809

 

1,058

 

35

 

(22,410

)

 

Excise taxes

 

 

(1,091

)

(4,748

)

 

 

(5,839

)

Revenues from sales

 

14,748

 

39,878

 

23,161

 

129

 

(22,410

)

55,506

 

Operating expenses

 

(7,195

)

(39,672

)

(22,541

)

(275

)

22,410

 

(47,273

)

Depreciation, depletion and amortization of tangible assets and mineral interests

 

(1,974

)

(390

)

(160

)

(10

)

 

(2,534

)

Operating income

 

5,579

 

(184

)

460

 

(156

)

 

5,699

 

Equity in net income (loss) of affiliates and other items

 

1,022

 

62

 

51

 

28

 

 

1,163

 

Tax on net operating income

 

(3,160

)

88

 

(138

)

(57

)

 

(3,267

)

Net operating income

 

3,441

 

(34

)

373

 

(185

)

 

3,595

 

Net cost of net debt

 

 

 

 

 

 

 

 

 

 

 

(182

)

Non-controlling interests

 

 

 

 

 

 

 

 

 

 

 

(49

)

Net income

 

 

 

 

 

 

 

 

 

 

 

3,364

 

 

2nd quarter 2013 (adjustments) (a)
(M$) 

 

Upstream

 

Refining &
Chemicals

 

Marketing &
Services

 

Corporate

 

Intercompany

 

Total

 

Non-Group sales

 

(42

)

 

 

 

 

(42

)

Intersegment sales

 

 

 

 

 

 

 

Excise taxes

 

 

 

 

 

 

 

Revenues from sales

 

(42

)

 

 

 

 

(42

)

Operating expenses

 

 

(704

)

(107

)

 

 

(811

)

Depreciation, depletion and amortization of tangible assets and mineral interests

 

 

 

 

 

 

 

Operating income (b)

 

(42

)

(704

)

(107

)

 

 

(853

)

Equity in net income (loss) of affiliates and other items

 

331

 

(48

)

 

 

 

283

 

Tax on net operating income

 

111

 

200

 

34

 

 

 

345

 

Net operating income (b)

 

400

 

(552

)

(73

)

 

 

(225

)

Net cost of net debt

 

 

 

 

 

 

 

 

 

 

 

 

Non-controlling interests

 

 

 

 

 

 

 

 

 

 

 

8

 

Net income

 

 

 

 

 

 

 

 

 

 

 

(217

)

 


(a) Adjustments include special items, inventory valuation effect and the effect of changes in fair value.

 

(b) Of which inventory valuation effect

On operating income

 

(655

)

(107

)

 

 

 

 

 

On net operating income

 

(460

)

(73

)

 

 

 

 

 

 

 

2nd quarter 2013 (adjusted)
(M$) (a)

 

Upstream

 

Refining &
Chemicals

 

Marketing &
Services

 

Corporate

 

Intercompany

 

Total

 

Non-Group sales

 

6,282

 

28,160

 

26,851

 

94

 

 

61,387

 

Intersegment sales

 

8,508

 

12,809

 

1,058

 

35

 

(22,410

)

 

Excise taxes

 

 

(1,091

)

(4,748

)

 

 

(5,839

)

Revenues from sales

 

14,790

 

39,878

 

23,161

 

129

 

(22,410

)

55,548

 

Operating expenses

 

(7,195

)

(38,968

)

(22,434

)

(275

)

22,410

 

(46,462

)

Depreciation, depletion and amortization of tangible assets and mineral interests

 

(1,974

)

(390

)

(160

)

(10

)

 

(2,534

)

Adjusted operating income

 

5,621

 

520

 

567

 

(156

)

 

6,552

 

Equity in net income (loss) of affiliates and other items

 

691

 

110

 

51

 

28

 

 

880

 

Tax on net operating income

 

(3,271

)

(112

)

(172

)

(57

)

 

(3,612

)

Adjusted net operating income

 

3,041

 

518

 

446

 

(185

)

 

3,820

 

Net cost of net debt

 

 

 

 

 

 

 

 

 

 

 

(182

)

Non-controlling interests

 

 

 

 

 

 

 

 

 

 

 

(57

)

Adjusted net income

 

 

 

 

 

 

 

 

 

 

 

3,581

 

Adjusted fully-diluted earnings per share ($)

 

 

 

 

 

 

 

 

 

 

 

1.57

 

 


(a) Except for earnings per share.

 

2nd quarter 2013
(M$)

 

Upstream

 

Refining &
Chemicals

 

Marketing &
Services

 

Corporate

 

Intercompany

 

Total

 

Total expenditures

 

6,603

 

499

 

318

 

39

 

 

7,459

 

Total divestments

 

1,456

 

272

 

16

 

6

 

 

1,750

 

Cash flow from operating activities

 

2,764

 

1,713

 

542

 

(181

)

 

4,838

 

 

54



 

BUSINESS SEGMENT INFORMATION

TOTAL

(unaudited)

 

3rd quarter 2013
(M$)

 

Upstream

 

Refining &
Chemicals

 

Marketing &
Services

 

Corporate

 

Intercompany

 

Total

 

Non-Group sales

 

5,938

 

28,161

 

27,912

 

(167

)

 

61,844

 

Intersegment sales

 

9,237

 

13,334

 

570

 

18

 

(23,159

)

 

Excise taxes

 

 

(1,290

)

(4,878

)

 

 

(6,168

)

Revenues from sales

 

15,175

 

40,205

 

23,604

 

(149

)

(23,159

)

55,676

 

Operating expenses

 

(7,106

)

(39,601

)

(22,826

)

54

 

23,159

 

(46,320

)

Depreciation, depletion and amortization of tangible assets and mineral interests

 

(3,106

)

(377

)

(180

)

(10

)

 

(3,673

)

Operating income

 

4,963

 

227

 

598

 

(105

)

 

5,683

 

Equity in net income (loss) of affiliates and other items

 

1,974

 

99

 

85

 

(66

)

 

2,092

 

Tax on net operating income

 

(3,396

)

(243

)

(156

)

(43

)

 

(3,838

)

Net operating income

 

3,541

 

83

 

527

 

(214

)

 

3,937

 

Net cost of net debt

 

 

 

 

 

 

 

 

 

 

 

(171

)

Non-controlling interests

 

 

 

 

 

 

 

 

 

 

 

(84

)

Net income

 

 

 

 

 

 

 

 

 

 

 

3,682

 

 

3rd quarter 2013 (adjustments) (a)
(M$)

 

Upstream

 

Refining &
Chemicals

 

Marketing &
Services

 

Corporate

 

Intercompany

 

Total

 

Non-Group sales

 

(12

)

 

 

 

 

(12

)

Intersegment sales

 

 

 

 

 

 

 

Excise taxes

 

 

 

 

 

 

 

Revenues from sales

 

(12

)

 

 

 

 

(12

)

Operating expenses

 

(113

)

(153

)

54

 

 

 

(212

)

Depreciation, depletion and amortization of tangible assets and mineral interests

 

(855

)

(7

)

 

 

 

(862

)

Operating income (b)

 

(980

)

(160

)

54

 

 

 

(1,086

)

Equity in net income (loss) of affiliates and other items

 

1,239

 

(5

)

40

 

(34

)

 

1,240

 

Tax on net operating income

 

195

 

(213

)

(14

)

(45

)

 

(77

)

Net operating income (b)

 

454

 

(378

)

80

 

(79

)

 

77

 

Net cost of net debt

 

 

 

 

 

 

 

 

 

 

 

 

Non-controlling interests

 

 

 

 

 

 

 

 

 

 

 

(23

)

Net income

 

 

 

 

 

 

 

 

 

 

 

54

 

 


(a) Adjustments include special items, inventory valuation effect and the effect of changes in fair value.

 

(b) Of which inventory valuation effect

On operating income

 

(153

)

93

 

 

 

 

 

 

On net operating income

 

(84

)

65

 

 

 

 

 

 

 

3rd quarter 2013 (adjusted)
(M$) (a)

 

Upstream

 

Refining &
Chemicals

 

Marketing &
Services

 

Corporate

 

Intercompany

 

Total

 

Non-Group sales

 

5,950

 

28,161

 

27,912

 

(167

)

 

61,856

 

Intersegment sales

 

9,237

 

13,334

 

570

 

18

 

(23,159

)

 

Excise taxes

 

 

(1,290

)

(4,878

)

 

 

(6,168

)

Revenues from sales

 

15,187

 

40,205

 

23,604

 

(149

)

(23,159

)

55,688

 

Operating expenses

 

(6,993

)

(39,448

)

(22,880

)

54

 

23,159

 

(46,108

)

Depreciation, depletion and amortization of tangible assets and mineral interests

 

(2,251

)

(370

)

(180

)

(10

)

 

(2,811

)

Adjusted operating income

 

5,943

 

387

 

544

 

(105

)

 

6,769

 

Equity in net income (loss) of affiliates and other items

 

735

 

104

 

45

 

(32

)

 

852

 

Tax on net operating income

 

(3,591

)

(30

)

(142

)

2

 

 

(3,761

)

Adjusted net operating income

 

3,087

 

461

 

447

 

(135

)

 

3,860

 

Net cost of net debt

 

 

 

 

 

 

 

 

 

 

 

(171

)

Non-controlling interests

 

 

 

 

 

 

 

 

 

 

 

(61

)

Adjusted net income

 

 

 

 

 

 

 

 

 

 

 

3,628

 

Adjusted fully-diluted earnings per share ($)

 

 

 

 

 

 

 

 

 

 

 

1.59

 

 


(a) Except for earnings per share.

 

3rd quarter 2013
(M$)

 

Upstream

 

Refining &
Chemicals

 

Marketing &
Services

 

Corporate

 

Intercompany

 

Total

 

Total expenditures

 

6,708

 

550

 

430

 

63

 

 

7,751

 

Total divestments

 

2,800

 

12

 

57

 

28

 

 

2,897

 

Cash flow from operating activities

 

6,302

 

1,113

 

1,693

 

76

 

 

9,184

 

 

55



 

BUSINESS SEGMENT INFORMATION

TOTAL

(unaudited)

 

4th quarter 2013
(M$)

 

Upstream

 

Refining &
Chemicals

 

Marketing &
Services

 

Corporate

 

Intercompany

 

Total

 

Non-Group sales

 

6,990

 

29,613

 

28,378

 

(6

)

 

64,975

 

Intersegment sales

 

10,218

 

13,040

 

388

 

57

 

(23,703

)

 

Excise taxes

 

 

(1,337

)

(4,871

)

 

 

(6,208

)

Revenues from sales

 

17,208

 

41,316

 

23,895

 

51

 

(23,703

)

58,767

 

Operating expenses

 

(9,498

)

(40,949

)

(23,226

)

(300

)

23,703

 

(50,270

)

Depreciation, depletion and amortization of tangible assets and mineral interests

 

(2,146

)

(576

)

(201

)

(11

)

 

(2,934

)

Operating income

 

5,564

 

(209

)

468

 

(260

)

 

5,563

 

Equity in net income (loss) of affiliates and other items

 

808

 

(75

)

(38

)

12

 

 

707

 

Tax on net operating income

 

(3,326

)

(386

)

(122

)

42

 

 

(3,792

)

Net operating income

 

3,046

 

(670

)

308

 

(206

)

 

2,478

 

Net cost of net debt

 

 

 

 

 

 

 

 

 

 

 

(151

)

Non-controlling interests

 

 

 

 

 

 

 

 

 

 

 

(93

)

Net income

 

 

 

 

 

 

 

 

 

 

 

2,234

 

 

4th quarter 2013 (adjustments) (a)
(M$)

 

Upstream

 

Refining &
Chemicals

 

Marketing &
Services

 

Corporate

 

Intercompany

 

Total

 

Non-Group sales

 

(23

)

 

 

 

 

(23

)

Intersegment sales

 

 

 

 

 

 

 

Excise taxes

 

 

 

 

 

 

 

Revenues from sales

 

(23

)

 

 

 

 

(23

)

Operating expenses

 

 

(458

)

(53

)

 

 

(511

)

Depreciation, depletion and amortization of tangible assets and mineral interests

 

 

(172

)

(4

)

 

 

(176

)

Operating income (b)

 

(23

)

(630

)

(57

)

 

 

(710

)

Equity in net income (loss) of affiliates and other items

 

 

(202

)

(23

)

 

 

(225

)

Tax on net operating income

 

4

 

(279

)

59

 

 

 

(216

)

Net operating income (b)

 

(19

)

(1,111

)

(21

)

 

 

(1,151

)

Net cost of net debt

 

 

 

 

 

 

 

 

 

 

 

 

Non-controlling interests

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

 

 

 

 

 

 

 

 

 

 

(1,151

)

 


(a) Adjustments include special items, inventory valuation effect and the effect of changes in fair value.

 

(b) Of which inventory valuation effect

On operating income

 

(82

)

(45

)

 

 

 

 

 

On net operating income

 

(66

)

(37

)

 

 

 

 

 

 

4th quarter 2013 (adjusted)
(M$) (a)

 

Upstream

 

Refining &
Chemicals

 

Marketing &
Services

 

Corporate

 

Intercompany

 

Total

 

Non-Group sales

 

7,013

 

29,613

 

28,378

 

(6

)

 

64,998

 

Intersegment sales

 

10,218

 

13,040

 

388

 

57

 

(23,703

)

 

Excise taxes

 

 

(1,337

)

(4,871

)

 

 

(6,208

)

Revenues from sales

 

17,231

 

41,316

 

23,895

 

51

 

(23,703

)

58,790

 

Operating expenses

 

(9,498

)

(40,491

)

(23,173

)

(300

)

23,703

 

(49,759

)

Depreciation, depletion and amortization of tangible assets and mineral interests

 

(2,146

)

(404

)

(197

)

(11

)

 

(2,758

)

Adjusted operating income

 

5,587

 

421

 

525

 

(260

)

 

6,273

 

Equity in net income (loss) of affiliates and other items

 

808

 

127

 

(15

)

12

 

 

932

 

Tax on net operating income

 

(3,330

)

(107

)

(181

)

42

 

 

(3,576

)

Adjusted net operating income

 

3,065

 

441

 

329

 

(206

)

 

3,629

 

Net cost of net debt

 

 

 

 

 

 

 

 

 

 

 

(151

)

Non-controlling interests

 

 

 

 

 

 

 

 

 

 

 

(93

)

Adjusted net income

 

 

 

 

 

 

 

 

 

 

 

3,385

 

Adjusted fully-diluted earnings per share ($)

 

 

 

 

 

 

 

 

 

 

 

1.49

 

 


(a) Except for earnings per share.

 

4th quarter 2013
(M$)

 

Upstream

 

Refining &
Chemicals

 

Marketing &
Services

 

Corporate

 

Intercompany

 

Total

 

Total expenditures

 

9,498

 

956

 

820

 

43

 

 

11,317

 

Total divestments

 

812

 

45

 

63

 

19

 

 

939

 

Cash flow from operating activities

 

7,310

 

1,816

 

442

 

10

 

 

9,578

 

 

56



 

Reconciliation of the information by business segment with consolidated financial statements

 

TOTAL

 

(unaudited)

 

1st quarter 2013
(M$)

 

Adjusted

 

Adjustments (a)

 

Consolidated
statement of
income

 

Sales

 

63,558

 

3

 

63,561

 

Excise taxes

 

(5,541

)

 

(5,541

)

Revenues from sales

 

58,017

 

3

 

58,020

 

Purchases, net of inventory variation

 

(40,203

)

(116

)

(40,319

)

Other operating expenses

 

(7,192

)

(2

)

(7,194

)

Exploration costs

 

(406

)

 

(406

)

Depreciation, depletion and amortization of tangible assets and mineral interests

 

(2,848

)

(5

)

(2,853

)

Other income

 

42

 

 

42

 

Other expense

 

(127

)

(1,894

)

(2,021

)

Financial interest on debt

 

(223

)

 

(223

)

Financial income from marketable securities & cash equivalents

 

28

 

 

28

 

Cost of net debt

 

(195

)

 

(195

)

Other financial income

 

136

 

 

136

 

Other financial expense

 

(169

)

 

(169

)

Equity in net income (loss) of affiliates

 

956

 

(7

)

949

 

Income taxes

 

(4,250

)

275

 

(3,975

)

Consolidated net income

 

3,761

 

(1,746

)

2,015

 

Group share

 

3,698

 

(1,750

)

1,948

 

Non-controlling interests

 

63

 

4

 

67

 

 


(a) Adjustments include special items, inventory valuation effect and the effect of changes in fair value.

 

2nd quarter 2013
(M$)

 

Adjusted

 

Adjustments (a)

 

Consolidated
statement of
income

 

Sales

 

61,387

 

(42

)

61,345

 

Excise taxes

 

(5,839

)

 

(5,839

)

Revenues from sales

 

55,548

 

(42

)

55,506

 

Purchases, net of inventory variation

 

(38,869

)

(762

)

(39,631

)

Other operating expenses

 

(7,239

)

(49

)

(7,288

)

Exploration costs

 

(354

)

 

(354

)

Depreciation, depletion and amortization of tangible assets and mineral interests

 

(2,534

)

 

(2,534

)

Other income

 

131

 

331

 

462

 

Other expense

 

(89

)

(31

)

(120

)

Financial interest on debt

 

(238

)

 

(238

)

Financial income from marketable securities & cash equivalents

 

18

 

 

18

 

Cost of net debt

 

(220

)

 

(220

)

Other financial income

 

206

 

 

206

 

Other financial expense

 

(179

)

 

(179

)

Equity in net income (loss) of affiliates

 

811

 

(17

)

794

 

Income taxes

 

(3,574

)

345

 

(3,229

)

Consolidated net income

 

3,638

 

(225

)

3,413

 

Group share

 

3,581

 

(217

)

3,364

 

Non-controlling interests

 

57

 

(8

)

49

 

 


(a) Adjustments include special items, inventory valuation effect and the effect of changes in fair value.

 

57



 

Reconciliation of the information by business segment with consolidated financial statements

 

TOTAL

(unaudited)

 

3rd quarter 2013
(M$)

 

Adjusted

 

Adjustments (a)

 

Consolidated
statement of
income

 

Sales

 

61,856

 

(12

)

61,844

 

Excise taxes

 

(6,168

)

 

(6,168

)

Revenues from sales

 

55,688

 

(12

)

55,676

 

Purchases, net of inventory variation

 

(38,847

)

(60

)

(38,907

)

Other operating expenses

 

(6,510

)

(152

)

(6,662

)

Exploration costs

 

(751

)

 

(751

)

Depreciation, depletion and amortization of tangible assets and mineral interests

 

(2,811

)

(862

)

(3,673

)

Other income

 

186

 

1,312

 

1,498

 

Other expense

 

(129

)

(84

)

(213

)

Financial interest on debt

 

(211

)

 

(211

)

Financial income from marketable securities & cash equivalents

 

13

 

 

13

 

Cost of net debt

 

(198

)

 

(198

)

Other financial income

 

182

 

 

182

 

Other financial expense

 

(203

)

 

(203

)

Equity in net income (loss) of affiliates

 

816

 

12

 

828

 

Income taxes

 

(3,734

)

(77

)

(3,811

)

Consolidated net income

 

3,689

 

77

 

3,766

 

Group share

 

3,628

 

54

 

3,682

 

Non-controlling interests

 

61

 

23

 

84

 

 


(a) Adjustments include special items, inventory valuation effect and the effect of changes in fair value.

 

4th quarter 2013
(M$)

 

Adjusted

 

Adjustments (a)

 

Consolidated
statement of
income

 

Sales

 

64,998

 

(23

)

64,975

 

Excise taxes

 

(6,208

)

 

(6,208

)

Revenues from sales

 

58,790

 

(23

)

58,767

 

Purchases, net of inventory variation

 

(41,865

)

(127

)

(41,992

)

Other operating expenses

 

(7,236

)

(384

)

(7,620

)

Exploration costs

 

(658

)

 

(658

)

Depreciation, depletion and amortization of tangible assets and mineral interests

 

(2,758

)

(176

)

(2,934

)

Other income

 

288

 

 

288

 

Other expense

 

(229

)

(217

)

(446

)

Financial interest on debt

 

(217

)

 

(217

)

Financial income from marketable securities & cash equivalents

 

26

 

 

26

 

Cost of net debt

 

(191

)

 

(191

)

Other financial income

 

172

 

 

172

 

Other financial expense

 

(151

)

 

(151

)

Equity in net income (loss) of affiliates

 

852

 

(8

)

844

 

Income taxes

 

(3,536

)

(216

)

(3,752

)

Consolidated net income

 

3,478

 

(1,151

)

2,327

 

Group share

 

3,385

 

(1,151

)

2,234

 

Non-controlling interests

 

93

 

 

93

 

 


(a) Adjustments include special items, inventory valuation effect and the effect of changes in fair value.

 

58



 

The unaudited consolidated financial information in U.S. dollars of TOTAL S.A. (“TOTAL”) and its subsidiaries (the “Group”, with TOTAL and Group used interchangeably herein) included in this document has been prepared on the basis of IFRS (International Financial Reporting Standards) as adopted by the European Union and IFRS as issued by the IASB (International Accounting Standard Board).

 

Change in presentation currency of the Consolidated Financial Statements

 

The change in the presentation currency will have the following effects on the Group’s Consolidated Financial Statements:

 

·                  The different components of assets and liabilities in dollars correspond to the amounts published in Euros converted at the US Dollar/Euro closing rate applicable at the end of the reporting period. The same methodology is applied for shareholders’ equity as a whole. As a result, the change in presentation currency has no impact on the different components of assets and liabilities, shareholders’ equity as a whole or the net-debt-to-equity ratio(1).

 

·                  The recalculation of currency translation adjustments in dollars has an impact on the distribution of shareholders’ equity for comparative periods between currency translation adjustment and other components of equity and on other comprehensive income at year end 2011, 2012 and 2013 as set out in the following tables:

 

December 31, 2013

 

Historical
consolidated
financial
statements in
million euros

 

Historical
consolidated
financial
statements in
million dollars
(a)

 

Restatements
(b)

 

Impact of
applying
interpretation
IFRIC 21

 

Consolidated
financial
statements in
million dollars

 

Shareholders’ equity

 

 

 

 

 

 

 

 

 

 

 

Common shares

 

5,944

 

8,197

 

(704

)

 

 

7,493

 

Paid-in surplus and retained earnings

 

74,449

 

102,673

 

(4,488

)

69

 

98,254

 

Currency translation adjustment

 

(4,385

)

(6,047

)

4,840

 

4

 

(1,203

)

Treasury shares

 

(3,379

)

(4,660

)

357

 

 

 

(4,303

)

Total shareholders’ equity - Group Share

 

72,629

 

100,163

 

5

 

73

 

100,241

 

 


(a)             Conversion at the closing exchange rate applicable at the end of the reporting period (0.72511 euro per dollar)

(b)             Differences between historical exchange rates and the closing exchange rate applicable at the end of the reporting period (0.72511 euro per dollar)

 

December 31, 2012

 

Historical
consolidated
financial
statements in
million euros

 

Historical
consolidated
financial
statements in
million dollars
(a)

 

Restatements
(b)

 

Impact of
applying
interpretation
IFRIC 21

 

Consolidated
financial
statements in
million dollars

 

Shareholders’ equity

 

 

 

 

 

 

 

 

 

 

 

Common shares

 

5,915

 

7,804

 

(350

)

 

 

7,454

 

Paid-in surplus and retained earnings

 

70,116

 

92,511

 

(72

)

46

 

92,485

 

Currency translation adjustment

 

(1,504

)

(1,984

)

287

 

1

 

(1,696

)

Treasury shares

 

(3,342

)

(4,409

)

135

 

 

 

(4,274

)

Total shareholders’ equity - Group Share

 

71,185

 

93,922

 

 

47

 

93,969

 

 


(a)             Conversion at the closing exchange rate applicable at the end of the reporting period (0.75792 euro per dollar)

(b)             Differences between historical exchange rates and the closing exchange rate applicable at the end of the reporting period (0.75792 euro per dollar)

 


(1)    Net-debt-to-equity ratio = net debt (the sum of current borrowings, other current financial liabilities and non-current financial debt, net of current financial assets, net financial assets and liabilities related to assets classified in accordance with IFRS 5 as non-current assets held for sale, hedging instruments on non-current financial debt and cash and cash equivalents) divided by the sum of shareholders’ equity and non-controlling interests after expected dividends payable.

 

59



 

December 31, 2011

 

Historical
consolidated
financial
statements in
million euros

 

Historical
consolidated
financial
statements in
million dollars
(a)

 

Restatements
(b)

 

Impact of
applying
interpretation
IFRIC 21

 

Consolidated
financial
statements in
million dollars

 

Shareholders’ equity

 

 

 

 

 

 

 

 

 

 

 

Common shares

 

5,909

 

7,646

 

(199

)

 

 

7,447

 

Paid-in surplus and retained earnings

 

65,430

 

84,660

 

1,755

 

46

 

86,461

 

Currency translation adjustment

 

(1,004

)

(1,299

)

(1,585

)

 

 

(2,884)

 

Treasury shares

 

(3,390

)

(4,386

)

29

 

 

 

(4,357

)

Total shareholders’ equity - Group Share

 

66,945

 

86,621

 

 

46

 

86,667

 

 


(a)             Conversion at the closing exchange rate applicable at the end of the reporting period (0.772857 euro per dollar)

(b)             Differences between historical exchange rates and the closing exchange rate applicable at the end of the reporting period (0.772857 euro per dollar)

 

·                  Statement of income and statement of cash flow amounts in dollars correspond to the amounts published in Euros converted at the US Dollar/Euro average rate of the reporting period. The reclassification on the disposal of foreign operations from equity to profit or loss of the cumulative amount of exchange differences relating to the disposed assets has an impact on net income for the years 2011, 2012 and 2013 as set out in the following table:

 

Net income, Group share

 

Historical
consolidated
financial
statements in
million euros

 

Historical
consolidated
financial
statements in
million dollars
(a)

 

Restatements
(b)

 

Impact of
applying
interpretation
IFRIC 21

 

Consolidated
financial
statements in
million dollars

 

2013

 

8,440

 

11,209

 

(5

)

24

 

11,228

 

2012

 

10,609

 

13,630

 

18

 

 

13,648

 

2011

 

12,309

 

17,134

 

266

 

 

17,400

 

 


(a)             Conversion at the average exchange rate, i.e. 0.752945 euro per dollar in 2013, 0.778338 euro per dollar in 2012 and 0.718414 euro per dollar in 2011

(b)             Reclassification on the disposal of foreign operations from equity to profit or loss of the cumulative amount of exchange differences relating to the disposed assets

 

Excluding the above reclassification adjustments, the change in presentation currency has no impact on TOTAL’s net income for comparative periods. Such reclassification adjustments are not included in adjusted net operating income for the business segments, and are also excluded from adjusted net income.

 

·                  Return on average capital employed (ROACE) and return on equity (ROE) for comparative periods presented in euro are converted to dollars by dividing the applicable statement of income item (converted at the US Dollar/Euro average rate for the reporting period) by the applicable balance sheet item (converted at the US Dollar/Euro closing rate applicable at the end of the reporting period). The difference between average exchange rates and closing exchange rates has an insignificant effect on ROACE and ROE.

 

·                  As the functional currency of the parent company of the Group remains the Euro, translation adjustments resulting from translation to the US Dollar are presented in the new line item “Currency translation adjustment generated by the parent company” included in “Items not potentially reclassifiable to profit and loss” of the statement of Other Comprehensive Income. These translation adjustments are presented in the line item “Currency Translation Adjustment” of the balance sheet.

 

Application of interpretation IFRIC 21 “Levies”

 

In May 2013, the IASB issued the interpretation IFRIC 21 “Levies”. This interpretation is applicable retrospectively for annual periods beginning on or after January 1, 2014. The text indicates that the obligating event for the recognition of a liability is the activity described in the relevant legislation that triggers the payment of the levy. The comparative consolidated financial statements have been restated accordingly.

 

In 2014, the application of IFRIC 21 will have a similar effect as in 2013 due mainly to the accounting for levies in the statement of income in the first quarter.

 

60