EX-99.1 2 a14-17824_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 second quarter of 2014 and six months ended June 30, 2014, has been derived from TOTAL’s unaudited consolidated financial statements for the second quarter of 2014 and six months ended June 30, 2014.

 

TOTAL changed the presentation currency of the Group’s Consolidated Financial Statements from the Euro to the US Dollar, effective January 1, 2014. Comparative 2013 information has been restated (see note 11 to the Group’s unaudited consolidated financial statements included in Exhibit 99.1 to TOTAL’s Form 6-K filed with the Securities and Exchange Commission (“SEC”) on May 2, 2014 (the “Q1 2014 6-K”), including the interpretation of IFRIC 21 “Levies” applied retrospectively (see notes 1 and 11 to the Q1 2014 6-K)). Unless otherwise noted, currency amounts are expressed in U.S. dollars (“dollars” or “$”) or euros (“euros” or “€”).

 

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 SEC on March 27, 2014.

 

·             KEY FIGURES AND CONSOLIDATED ACCOUNTS OF TOTAL*

 

2Q14

 

1Q14

 

2Q13

 

2Q14 vs
2Q13

 

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

 

1H14

 

1H13

 

1H14 vs
1H13

 

62,561

 

 

60,687

 

 

61,345

 

 

+2

%

 

Sales

 

123,248

 

 

124,906

 

 

-1

%

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted net operating income from business segments

 

 

 

 

 

 

 

 

 

 

3,051

 

 

3,092

 

 

3,041

 

 

 

 

· Upstream

 

6,143

 

 

6,298

 

 

-2

%

 

401

 

 

346

 

 

518

 

 

-23

%

 

· Refining & Chemicals

 

747

 

 

955

 

 

-22

%

 

372

 

 

261

 

 

446

 

 

-17

%

 

· Marketing & Services

 

633

 

 

778

 

 

-19

%

 

1.36

 

 

1.46

 

 

1.48

 

 

-8

%

 

Fully-diluted earnings per share (dollars)

 

2.82

 

 

2.34

 

 

+21

%

 

2,281

 

 

2,277

 

 

2,274

 

 

 

 

Fully-diluted weighted-average shares (millions)

 

2,279

 

 

2,272

 

 

 

 

3,104

 

 

3,335

 

 

3,364

 

 

-8

%

 

Net income (Group share)

 

6,439

 

 

5,312

 

 

+21

%

 

8,723

 

 

5,865

 

 

7,459

 

 

+17

%

 

Investments**

 

14,588

 

 

15,363

 

 

-5

%

 

631

 

 

1,840

 

 

1,750

 

 

-64

%

 

Divestments

 

2,471

 

 

2,563

 

 

-4

%

 

7,966

 

 

4,025

 

 

5,716

 

 

+39

%

 

Net investments***

 

11,991

 

 

12,336

 

 

-3

%

 

5,277

 

 

5,338

 

 

4,838

 

 

+9

%

 

Cash flow from operations

 

10,615

 

 

9,751

 

 

+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 non-controlling interests.

 

·         SECOND QUARTER 2014 RESULTS

 

Ø             Sales

 

In the second quarter 2014, the Brent price averaged $109.7/b, an increase of 7% compared to the second quarter 2013 and 1% compared to the first quarter 2014. The Group’s European refining margin indicator (“ERMI”) averaged $10.9/t compared to $24.1/t in the second quarter 2013 and $6.6/t in the first quarter 2014.

 

In this context, sales were $62,561 million in the second quarter 2014, an increase of 2% compared to $61,345 million in the second quarter 2013.

 

Ø             Net income

 

Net income (Group share) in the second quarter 2014 decreased by 8% to $3,104 million from $3,364 million in the second quarter 2014, mainly due to the impacts of the inventory valuation effect and special items (as described below). The after-tax inventory valuation effect (as defined below under “Analysis of business segment results”) had a positive impact on net income (Group share) of $80 million in the second quarter 2014 compared to a negative impact of $525 million in the second quarter 2013. The changes in fair value of trading inventories and storage contracts (as defined below under “Analysis of business segment results”) had a negative impact on net income (Group share) of $29 million in the second quarter 2014 compared to a negative impact of $31 million in the

 

1



 

second quarter 2013. Special items had a negative impact on net income (Group share) of $98 million in the second quarter 2014 compared to a positive impact of $339 million in the second quarter 2013.

 

On June 30, 2014, there were 2,284 million fully-diluted shares compared to 2,277 million shares on June 30, 2013.

 

Fully-diluted earnings per share, based on 2,281 million fully-diluted weighted-average shares, was $1.36 in the second quarter 2014 compared to $1.48 in the second quarter 2013, a decrease of 8%.

 

Ø             Investments — divestments(1)

 

Investments in the second quarter 2014, excluding acquisitions of $1,100 million and including changes in non-current loans of $645 million, were $7.2 billion compared to $6.4 billion in the second quarter 2013, an increase of 12%.

 

Acquisitions in the second quarter 2014 were $1,100 million, essentially comprised of the acquisition of an interest in the Elk and Antelope discoveries in Papua New Guinea, the acquisition of additional Novatek(2) shares and the carry on the Utica gas and condensate field in the United States. Acquisitions in the second quarter 2013 were $653 million.

 

Asset sales in the second quarter 2014 were $201 million. Asset sales in the second quarter 2013 were $1,393 million.

 

Net investments in the second quarter 2014 were $8.0 billion compared to $5.7 billion in the second quarter 2013.

 

The sale of Usan was not completed with Sinopec. The Group is actively pursuing the sale process for this asset.

 

Ø             Cash flow

 

Cash flow from operations was $5,277 million in the second quarter 2014, an increase of 9% compared to $4,838 million in the second quarter 2013.

 

The Group’s net cash flow(3) in the second quarter 2014 was negative $2,689 million compared to negative $878 million in the second quarter 2013, reflecting essentially an increase in net investments between the two periods.

 

The net-debt-to-equity ratio was 27.1% on June 30, 2014, compared to 23.5% on March 31, 2014, and 27.6% on June 30, 2013(4).

 

·         FIRST HALF 2014 RESULTS

 

Ø             Sales

 

In the first half 2014, the price of Brent averaged $108.9/b compared to $107.5/b in the first half 2013. The ERMI was $8.7/t compared to $25.5/t in the first half 2013.

 

In this context, sales were $123,248 million in the first half 2014, a decrease of 1% compared to $124,906 million in the first half 2013.

 

Ø             Net income

 

Net income (Group share) in the first half 2014 increased by 21% to $6,439 million from $5,312 million in the first half 2013, mainly due to the impacts of the inventory valuation effect and special items (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 $57 million in the first half 2014 compared to a negative impact of $593 million in the first half 2013. The changes in fair value of trading inventories and storage contracts (as defined below under “Analysis of business segment results”) had a negative impact on net income (Group share) of $8 million in the first half 2014 compared to a negative impact of $30 million in the first half 2013. Special items had a positive impact on net income (Group share) of $26 million in the first half 2014, including mainly the gain on the sale (partial IPO) of an interest in Gaztransport & Technigaz (GTT) partially offset by the impairment of the Shtokman project in Russia, compared to a negative impact of $1,344 million in the first half 2013, mainly due to a loss on the sale of the Group’s interest in the Voyageur upgrader project in Canada, which was partially offset by a gain on the sale of an Upstream asset in Italy.

 

Effective January 1, 2014, due to its fiscal situation in France, the Group is no longer recognizing the benefit of tax credits related to net operating losses in France.

 


(1)                                     Detail shown on page 11 of this exhibit.

(2)                                     The Group’s interest in Novatek was 18.0% at June 30, 2014.

(3)                                     Net cash flow = cash flow from operations - net investments (including other transactions with non-controlling interests).

(4)                                     Detail shown on page 11 of this exhibit.

 

2



 

On June 30, 2014, there were 2,284 million fully-diluted shares compared to 2,277 million shares on June 30, 2013.

 

Fully-diluted earnings per share, based on 2,279 million fully-diluted weighted-average shares, was $2.82 in the first half 2014 compared to $2.34 in the first half 2013, an increase of 21%.

 

Ø             Investments — divestments

 

Investments in the first half 2014, excluding acquisitions of $1,399 million and including changes in non-current loans of $542 million, were $12.4 billion compared to $12.9 billion in the first half 2013, a decrease of 4%.

 

Acquisitions in the first half 2014 were $1,399 million, essentially comprised of the acquisition of an interest in the Elk and Antelope discoveries in Papua New Guinea, the acquisition of additional Novatek(1) shares and the carry on the Utica gas and condensate field in the United States. Acquisitions in the first half 2013 were $1,883 million.

 

Asset sales in the first half 2014 were $1,677 million, essentially comprised of the sale of block 15/06 in Angola and the sale (partial IPO) of an interest in Gaztransport & Technigaz (GTT). Asset sales in the first half 2013 were $1,947 million.

 

Net investments in the first half 2014 were $12.0 billion compared to $12.3 billion in the first half 2013.

 

The sale of Usan was not completed with Sinopec. The Group is actively pursuing the sale process for this asset.

 

Ø             Cash flow

 

Cash flow from operations was $10,615 million in the first half 2014, an increase of 9% compared to $9,751 million in the first half 2013.

 

The Group’s net cash flow in the first half 2014 was negative $1,376 million compared to negative $2,585 million in the first half 2013, reflecting essentially a decrease in investments and an increase in cash flow between the two periods.

 

The net-debt-to-equity ratio was 27.1% on June 30, 2014, compared to 27.6% on June 30, 2013(2).

 

·            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 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.

 


(1)                   The Group’s interest in Novatek was 18.0% at June 30, 2014.

(2)                                     Detail shown on page 11 of this exhibit.

 

3



 

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 22-28 and 30-32 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*

 

2Q14

 

1Q14

 

2Q13

 

2Q14 vs
2Q13

 

 

 

1H14

 

1H13

 

1H14 vs
1H13

 

109.7

 

 

108.2

 

 

102.4

 

 

+7

%

 

Brent ($/b)

 

108.9

 

 

107.5

 

 

+1

%

 

103.0

 

 

102.1

 

 

96.6

 

 

+7

%

 

Average liquids price ($/b)

 

102.5

 

 

101.7

 

 

+1

%

 

6.52

 

 

7.06

 

 

6.62

 

 

-2

%

 

Average gas price ($/Mbtu)

 

6.80

 

 

6.97

 

 

-2

%

 

73.1

 

 

73.4

 

 

69.8

 

 

+5

%

 

Average hydrocarbons price ($/boe)

 

73.2

 

 

73.6

 

 

-1

%

 

 


*              Consolidated subsidiaries, excluding fixed margins.

 

·            Production

 

2Q14

 

1Q14

 

2Q13

 

2Q14 vs
2Q13

 

hydrocarbon production

 

1H14

 

1H13

 

1H14 vs
1H13

 

2,054

 

 

2,179

 

 

2,290

 

 

-10

%

 

Combined production (kboe/d)

 

2,116

 

 

2,306

 

 

-8

%

 

984

 

 

1,031

 

 

1,160

 

 

-15

%

 

· Liquids (kb/d)

 

1,007

 

 

1,176

 

 

-14

%

 

5,867

 

 

6,268

 

 

6,169

 

 

-5

%

 

· Gas (Mcf/d)

 

6,066

 

 

6,153

 

 

-1

%

 

 

Hydrocarbon production was 2,054 thousand barrels of oil equivalent per day (kboe/d) in the second quarter 2014, a decrease of 10% compared to the second quarter 2013, essentially due to the following:

 

·            -6.5% for changes in the portfolio, essentially the expiration of the ADCO license in the United Arab Emirates;

·             -0.5% for security conditions which improved in Nigeria but deteriorated in Libya; and

·             -3% for the normal production decline and the high level of planned maintenance, partially offset by the ramp up on new projects.

 

Excluding the ADCO license, which expired in January 2014, hydrocarbon production in the second quarter 2014 decreased by 4% and 5% compared to the second quarter 2013 and first quarter 2014, respectively.

 

In the first half 2014, hydrocarbon production was 2,116 kboe/d, a decrease of 8% compared to the first half 2013, essentially due to the following:

 

·             -5.5% for changes in the portfolio, essentially the expiration of the ADCO license in the United Arab Emirates;

·             -1% for security conditions in Libya and Nigeria; and

·             -1.5% for the normal production decline and the high level of planned maintenance, partially offset by the ramp up on new projects.

 

In the first half 2014, excluding the ADCO license, hydrocarbon production decreased by 3% compared to the first half 2013.

 

4



 

·            Results

 

2Q14

 

1Q14

 

2Q13

 

2Q14 vs
2Q13

 

in millions of dollars

 

1H14

 

1H13

 

1H14 vs
1H13

 

6,205

 

 

6,666

 

 

6,240

 

 

-1

%

 

Non-Group sales

 

12,871

 

 

13,439

 

 

-4

%

 

4,774

 

 

5,412

 

 

5,579

 

 

-14

%

 

Operating income

 

10,186

 

 

12,131

 

 

-16

%

 

36

 

 

89

 

 

42

 

 

-14

%

 

Adjustments affecting operating income

 

125

 

 

39

 

 

x3

 

 

4,810

 

 

5,501

 

 

5,621

 

 

-14

%

 

Adjusted operating income*

 

10,311

 

 

12,170

 

 

-15

%

 

3,051

 

 

3,092

 

 

3,041

 

 

 

 

Adjusted net operating income*

 

6,143

 

 

6,298

 

 

-2

%

 

769

 

 

733

 

 

687

 

 

+12

%

 

·       Includes adjusted income from equity affiliates

 

1,502

 

 

1,524

 

 

-1

%

 

7,999

 

 

5,311

 

 

6,603

 

 

+21

%

 

Investments

 

13,310

 

 

13,544

 

 

-2

%

 

568

 

 

1,799

 

 

1,456

 

 

-61

%

 

Divestments

 

2,367

 

 

2,174

 

 

+9

%

 

4,805

 

 

3,811

 

 

2,764

 

 

+74

%

 

Cash flow from operating activities

 

8,616

 

 

8,245

 

 

+4

%

 

 


*              Detail of adjustment items shown in the business segment information starting on page 22 of this exhibit.

 

Adjusted net operating income from the Upstream segment was $3,051 million in the second quarter 2014, stable compared to the second quarter 2013. The negative impact of the decrease in hydrocarbon production and the increase in costs due to the high level of planned maintenance was offset mainly by the higher realized price for liquids and the lower tax rate.

 

Adjusted net operating income for the Upstream segment excludes special items. The exclusion of special items had a positive impact of $29 million on the segment’s adjusted net operating income in the second quarter 2014 compared to a negative impact of $400 million in the second quarter 2013, which consisted essentially of capital gains on the sale of an interest in the Tempa Rossa field in Italy.

 

The effective tax rate(1) for the Upstream segment was 52.3% compared to 58.2% in the second quarter 2013. This decrease is mainly due to tax allowances in the UK, notably on the Laggan field, recognized in the second quarter 2014.

 

Adjusted net operating income from the Upstream segment in the first half 2014 was $6,143 million compared to $6,298 million in the first half 2013, a decrease of 2% reflecting essentially the lower production and higher costs due to the high level of planned maintenance, partially offset by the lower tax rate.

 

The return on average capital employed (ROACE(2)) for the Upstream segment was 13% for the twelve months ended June 30, 2014, compared to 13% for the twelve months ended March 31, 2014, and 14% for the full-year 2013.

 

Ø             Refining & Chemicals segment

 

· Refinery throughput and utilization rates*

 

2Q14

 

1Q14

 

2Q13

 

2Q14 vs
2Q13

 

 

 

1H14

 

1H13

 

1H14 vs
1H13

 

1,622

 

 

1,700

 

 

1,772

 

 

-8

%

 

Total refinery throughput (kb/d)

 

1,662

 

 

1,769

 

 

-6

%

 

634

 

 

617

 

 

729

 

 

-13

%

 

· France

 

626

 

 

678

 

 

-8

%

 

695

 

 

787

 

 

781

 

 

-11

%

 

· Rest of Europe

 

741

 

 

824

 

 

-10

%

 

293

 

 

296

 

 

262

 

 

+12

%

 

· Rest of world

 

295

 

 

267

 

 

+10

%

 

 

 

 

 

 

 

 

 

 

 

 

 

Utilization rates**

 

 

 

 

 

 

 

 

 

 

72

%

 

77

%

 

83

%

 

 

 

· Based on crude only

 

72

%

 

83

%

 

 

 

74

%

 

83

%

 

87

%

 

 

 

· Based on crude and other feedstock

 

76

%

 

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.

 

In the second quarter 2014, refinery throughput decreased by 8% compared to the second quarter 2013, reflecting essentially the turnarounds at Leuna and Vlissingen as well as voluntary shutdowns in response to weak refining margins in Europe. Included in June are the first runs from the new Satorp refinery, where all the units are now operational.

 


(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 12 of this exhibit.

 

5



 

In the first half 2014, refinery throughput decreased by 6% compared to the first half 2013, reflecting essentially the turnarounds at Grandpuits, Leuna and Vlissingen, as well as voluntary shutdowns in response to weak refining margins in Europe.

 

·           Results

 

2Q14

 

1Q14

 

2Q13

 

2Q14 vs
2Q13

 

in millions of dollars (except ERMI refining margins)

 

1H14

 

1H13

 

1H14 vs
1H13

 

10.9

 

 

6.6

 

 

24.1

 

 

-55

%

 

European refining margin indicator - ERMI ($/t)

 

8.7

 

 

25.5

 

 

-66

%

 

28,143

 

 

27,539

 

 

28,160

 

 

 

 

Non-Group sales

 

55,682

 

 

56,709

 

 

-2

%

 

450

 

 

165

 

 

(184

)

 

n/a

 

 

Operating income

 

615

 

 

159

 

 

x4

 

 

(82

)

 

163

 

 

704

 

 

n/a

 

 

Adjustments affecting operating income

 

81

 

 

799

 

 

-90

%

 

368

 

 

328

 

 

520

 

 

-29

%

 

Adjusted operating income*

 

696

 

 

958

 

 

-27

%

 

401

 

 

346

 

 

518

 

 

-23

%

 

Adjusted net operating income*

 

747

 

 

955

 

 

-22

%

 

 

174

 

 

139

 

 

146

 

 

+18

%

 

·        Contribution of Specialty chemicals**

 

313

 

 

265

 

 

+18

%

 

475

 

 

250

 

 

499

 

 

-5

%

 

Investments

 

725

 

 

1,202

 

 

-40

%

 

15

 

 

11

 

 

272

 

 

-94

%

 

Divestments

 

26

 

 

308

 

 

-92

%

 

(133

)

 

1,593

 

 

1,713

 

 

n/a

 

 

Cash flow from operating activities

 

1,460

 

 

1,331

 

 

+10

%

 

 


*              Detail of adjustment items shown in the business segment information starting on page 22 of this exhibit.

**         Hutchinson, Bostik, Atotech.

 

The ERMI averaged $10.9/t in the second quarter 2014, a decrease of 55% compared to the second quarter 2013. Petrochemical margins remained high in the United States, but retreated in Europe and Asia.

 

Adjusted net operating income from the Refining & Chemicals segment was $401 million in the second quarter 2014, compared to $518 million in the second quarter 2013, reflecting essentially the deterioration of the European refining environment, partially offset by the ongoing implementation of synergy and efficiency plans between the two periods.

 

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 had a negative impact of $77 million on the segment’s adjusted net operating income in the second quarter 2014 compared to a positive impact of $460 million in the second quarter 2013. The exclusion of special items had a positive impact of $77 million on the segment’s adjusted net operating income in the second quarter 2014 compared to a positive impact of $92 million in the second quarter 2013.

 

Adjusted net operating income from the Refining & Chemicals segment for the first half 2014 was $747 million, a decrease of 22% compared to the first half 2013, reflecting essentially the strong deterioration of the European refining environment.

 

The ROACE for the Refining & Chemicals segment was 8% for the twelve months ended June 30, 2014, compared to 9% for the twelve months ended March 31, 2014, and 9% for the full-year 2013.

 

Ø             Marketing & Services segment

 

·           Refined product sales

 

2Q14

 

1Q14

 

2Q13

 

2Q14 vs
2Q13

 

sales in kb/d*

 

1H14

 

1H13

 

1H14 vs
1H13

 

1,102

 

 

1,058

 

 

1,150

 

 

-4

%

 

Europe

 

1,080

 

 

1,129

 

 

-4

%

 

731

 

 

593

 

 

633

 

 

+15

%

 

Rest of world

 

662

 

 

620

 

 

+7

%

 

1,833

 

 

1,651

 

 

1,783

 

 

+3

%

 

Total Marketing & Services sales

 

1,742

 

 

1,749

 

 

 

 

 


*              Excludes trading and bulk refining sales, which are reported under the Refining & Chemicals segment (see page 10 of this exhibit); includes share of TotalErg.

 

In the second quarter 2014, sales increased by 3% compared to the second quarter last year, mainly due to higher network sales, particularly in Africa, Middle East and Europe, partially offset by lower sales of domestic fuels and LPGs.

 

Sales volumes for the first half 2014 were stable compared to the first half 2013, due to the offsetting effects of a 4% decrease in European sales and net growth outside of Europe, particularly in the Americas and Middle East.

 

6



 

·           Results

 

2Q14

 

1Q14

 

2Q13

 

2Q14 vs
2Q13

 

in millions of dollars

 

1H14

 

1H13

 

1H14 vs
1H13

 

28,213

 

 

26,470

 

 

26,851

 

 

+5

%

 

Non-Group sales

 

54,683

 

 

54,583

 

 

 

 

378

 

 

335

 

 

460

 

 

-18

%

 

Operating income

 

713

 

 

948

 

 

-25

%

 

 

27

 

 

18

 

 

107

 

 

-75

%

 

Adjustments affecting operating income

 

45

 

 

135

 

 

-67

%

 

405

 

 

353

 

 

567

 

 

-29

%

 

Adjusted operating income*

 

758

 

 

1,083

 

 

-30

%

 

372

 

 

261

 

 

446

 

 

-17

%

 

Adjusted net operating income*

 

633

 

 

778

 

 

-19

%

 

(8

)

 

28

 

 

 

 

n/a

 

 

·        Contribution of New Energies

 

20

 

 

(17

)

 

n/a

 

 

203

 

 

276

 

 

318

 

 

-36

%

 

Investments

 

479

 

 

564

 

 

-15

%

 

28

 

 

26

 

 

16

 

 

+75

%

 

Divestments

 

54

 

 

66

 

 

-18

%

 

304

 

 

89

 

 

542

 

 

-44

%

 

Cash flow from operating activities

 

393

 

 

422

 

 

-7

%

 

 


*              Detail of adjustment items shown in the business segment information starting on page 22 of this exhibit.

 

The Marketing & Services segment’s non-Group sales were $28.2 billion in the second quarter 2014, an increase of 5% compared to $26.9 billion in the second quarter 2013.

 

Adjusted net operating income from the Marketing & Services segment was $372 million in the second quarter 2014, a decrease of 17% compared to $446 million in the second quarter 2013, reflecting in particular less favorable margins in Europe related to weather conditions.

 

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 had a positive impact of $3 million on the segment’s adjusted net operating income in the second quarter 2014 compared to a positive impact of $73 million in the second quarter 2013. The exclusion of special items had a positive impact of $21 million on the segment’s adjusted net operating income in the second quarter 2014 compared to no impact in the second quarter 2013.

 

Adjusted net operating income from the Marketing & Services segment in the first half 2014 was $633 million, a decrease of 19% compared to $778 million in the first half 2013, essentially due to the impact of weather conditions on sales and a less favorable trend in European margins, partially offset by a global increase in the marketing of petroleum products in growing markets

 

The ROACE for the Marketing & Services segment was 14% for the twelve months ended June 30, 2014, compared to 15% for the twelve months ended March 31, 2014, and 16% for the full-year 2013.

 

·                          SUMMARY AND OUTLOOK

 

As approved by the Board of Directors on April 29, 2014, TOTAL will pay a first quarter 2014 interim dividend of €0.61/share on September 26, 2014.

 

In the Upstream, before the end of this year, CLOV should reach its production plateau of 160 kb/d, and the Group should start up Laggan-Tormore and Ofon Phase 2. In exploration, results are expected in the coming months from high-potential wells currently drilling in Angola’s Kwanza basin, in South Africa and in Indonesia.

 

In the downstream, all of the units at the Satorp refinery in Saudi Arabia are operational. Since the start of the third quarter 2014, European refining margins have improved compared to the very low levels in the first half 2014, but remain very volatile.

 

Several asset sales have been announced this year, and, as they are closed, the program total will be well within the objective of $15-20 billion for the 2012-14 period.

 

In addition, all of the teams are involved in the finalization of the announced cost reduction plan.

 

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.

 

7



 

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.

 

8



 

Operating information by segment

for the second quarter and first half 2014

 

·                           Upstream

 

2Q14

 

1Q14

 

2Q13

 

2Q14 vs
2Q13

 

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

 

1H14

 

1H13

 

1H14 vs
1H13

 

329

 

 

394

 

 

383

 

 

-14%

 

 

Europe

 

361

 

 

388

 

 

-7%

 

 

618

 

 

655

 

 

688

 

 

-10%

 

 

Africa

 

637

 

 

690

 

 

-8%

 

 

380

 

 

405

 

 

527

 

 

-28%

 

 

Middle East

 

393

 

 

535

 

 

-27%

 

 

91

 

 

82

 

 

70

 

 

+30%

 

 

North America

 

86

 

 

71

 

 

+21%

 

 

157

 

 

159

 

 

171

 

 

-8%

 

 

South America

 

158

 

 

172

 

 

-8%

 

 

238

 

 

242

 

 

229

 

 

+4%

 

 

Asia-Pacific

 

240

 

 

232

 

 

+3%

 

 

241

 

 

242

 

 

222

 

 

+9%

 

 

CIS

 

241

 

 

218

 

 

+11%

 

 

2,054

 

 

2,179

 

 

2,290

 

 

-10%

 

 

Total production

 

2,116

 

 

2,306

 

 

-8%

 

 

544

 

 

583

 

 

678

 

 

-20%

 

 

Includes equity affiliates

 

563

 

 

679

 

 

-17%

 

 

 

2Q14

 

1Q14

 

2Q13

 

2Q14 vs
2Q13

 

Liquids production by region (kb/d)

 

1H14

 

1H13

 

1H14 vs
1H13

 

159

 

 

172

 

 

154

 

 

+3%

 

 

Europe

 

165

 

 

160

 

 

+3%

 

 

482

 

 

508

 

 

542

 

 

-11%

 

 

Africa

 

495

 

 

547

 

 

-10%

 

 

190

 

 

203

 

 

320

 

 

-41%

 

 

Middle East

 

197

 

 

324

 

 

-39%

 

 

40

 

 

34

 

 

27

 

 

+48%

 

 

North America

 

37

 

 

27

 

 

+37%

 

 

50

 

 

50

 

 

55

 

 

-9%

 

 

South America

 

50

 

 

56

 

 

-11%

 

 

29

 

 

30

 

 

29

 

 

 

 

Asia-Pacific

 

29

 

 

30

 

 

-3%

 

 

34

 

 

34

 

 

33

 

 

+3%

 

 

CIS

 

34

 

 

32

 

 

+6%

 

 

984

 

 

1,031

 

 

1,160

 

 

-15%

 

 

Total production

 

1,007

 

 

1,176

 

 

-14%

 

 

197

 

 

208

 

 

323

 

 

-39%

 

 

Includes equity affiliates

 

202

 

 

324

 

 

-38%

 

 

 

9



 

2Q14

 

1Q14

 

2Q13

 

2Q14 vs
2Q13

 

Gas production by region (Mcf/d)

 

1H14

 

1H13

 

1H14 vs
1H13

 

936

 

 

1,215

 

 

1,285

 

 

-27%

 

 

Europe

 

1,075

 

 

1,250

 

 

-14%

 

 

710

 

 

748

 

 

741

 

 

-4%

 

 

Africa

 

729

 

 

724

 

 

+1%

 

 

1,042

 

 

1,104

 

 

1,105

 

 

-6%

 

 

Middle East

 

1,073

 

 

1,135

 

 

-5%

 

 

285

 

 

266

 

 

242

 

 

+18%

 

 

North America

 

276

 

 

246

 

 

+12%

 

 

601

 

 

609

 

 

649

 

 

-7%

 

 

South America

 

605

 

 

643

 

 

-6%

 

 

1,188

 

 

1,202

 

 

1,121

 

 

+6%

 

 

Asia-Pacific

 

1,194

 

 

1,136

 

 

+5%

 

 

1,105

 

 

1,124

 

 

1,026

 

 

+8%

 

 

CIS

 

1,114

 

 

1,019

 

 

+9%

 

 

5,867

 

 

6,268

 

 

6,169

 

 

-5%

 

 

Total production

 

6,066

 

 

6,153

 

 

-1%

 

 

1,895

 

 

2,029

 

 

1,900

 

 

 

 

Includes equity affiliates

 

1,962

 

 

1,911

 

 

+3%

 

 

 

2Q14

 

1Q14

 

2Q13

 

2Q14 vs
2Q13

 

Liquefied natural gas

 

1H14

 

1H13

 

1H14 vs
1H13

 

2.93

 

 

3.12

 

 

2.89

 

 

+1%

 

 

LNG sales* (Mt)

 

6.05

 

 

5.82

 

 

+4%

 

 

 


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

 

·                           Downstream (Refining & Chemicals and Marketing & Supply)

 

2Q14

 

1Q14

 

2Q13

 

2Q14
vs
2Q13

 

Refined product sales by region (kb/d)*

 

1H14

 

1H13

 

1H14
vs
1H13

 

2,017

 

 

2,005

 

 

2,074

 

 

-3%

 

 

Europe**

 

2,011

 

 

2,077

 

 

-3%

 

 

587

 

 

475

 

 

442

 

 

+33%

 

 

Africa

 

531

 

 

445

 

 

+19%

 

 

643

 

 

474

 

 

544

 

 

+18%

 

 

Americas

 

559

 

 

513

 

 

+9%

 

 

611

 

 

573

 

 

520

 

 

+18%

 

 

Rest of world

 

592

 

 

513

 

 

+15%

 

 

3,858

 

 

3,528

 

 

3,580

 

 

+8%

 

 

Total consolidated sales

 

3,693

 

 

3,547

 

 

+4%

 

 

576

 

 

634

 

 

635

 

 

-9%

 

 

Includes bulk sales

 

605

 

 

629

 

 

-4%

 

 

1,449

 

 

1,243

 

 

1,162

 

 

+25%

 

 

Includes trading

 

1,346

 

 

1,169

 

 

+15%

 

 

 


* Includes share of TotalErg.

** Restated historical amounts.

 

10



 

Investments — Divestments

 

2Q14

 

1Q14

 

2Q13

 

2Q14
vs
2Q13

 

Expressed in millions of dollars

 

1H14

 

1H13

 

1H14
vs
1H13

 

7,193

 

 

5,202

 

 

6,449

 

 

+12%

 

 

Investments excluding acquisitions

 

12,395

 

 

12,864

 

 

-4%

 

 

362

 

 

319

 

 

518

 

 

-30%

 

 

· Capitalized exploration

 

681

 

 

996

 

 

-32%

 

 

1,075

 

 

261

 

 

367

 

 

x3

 

 

· Increase in non-current loans

 

1,336

 

 

991

 

 

+35%

 

 

(430

)

 

(364

)

 

(357

)

 

+20%

 

 

· Repayment of non-current loans

 

(794

)

 

(616

)

 

+29%

 

 

1,100

 

 

299

 

 

653

 

 

+68%

 

 

Acquisitions

 

1,399

 

 

1,883

 

 

-26%

 

 

201

 

 

1,476

 

 

1,393

 

 

-86%

 

 

Asset sales

 

1,677

 

 

1,947

 

 

-14%

 

 

126

 

 

 

 

(7

)

 

n/a

 

 

Other transactions with non-controlling interests

 

126

 

 

464

 

 

-73%

 

 

7,966

 

 

4,025

 

 

5,716

 

 

+39%

 

 

Net investments*

 

11,991

 

 

12,336

 

 

-3%

 

 

 


* Net investments = investments including acquisitions — asset sales — other transactions with non-controlling interests.

 

Net-debt-to-equity ratio

 

in millions of dollars

 

6/30/2014

 

3/31/2014

 

6/30/2013

 

Current borrowings

 

13,525

 

 

11,676

 

 

13,119

 

 

Net current financial assets

 

(531

)

 

(522

)

 

(609

)

 

Net financial assets classified as held for sale

 

(62

)

 

(17

)

 

1,014

 

 

Non-current financial debt

 

39,433

 

 

37,506

 

 

29,557

 

 

Hedging instruments of non-current debt

 

(1,973

)

 

(1,758

)

 

(1,708

)

 

Cash and cash equivalents

 

(22,166

)

 

(22,787

)

 

(15,118

)

 

Net debt

 

28,226

 

 

24,098

 

 

26,255

 

 

Shareholders’ equity

 

102,872

 

 

103,136

 

 

94,790

 

 

Estimated dividend payable

 

(1,894

)

 

(3,817

)

 

(1,750

)

 

Non-controlling interests

 

3,344

 

 

3,248

 

 

2,225

 

 

Equity

 

104,322

 

 

102,567

 

 

95,265

 

 

 

 

 

 

 

 

 

 

 

 

 

Net-debt-to-equity ratio

 

27.1

%

 

23.5

%

 

27.6

%

 

 

11



 

Return on average capital employed

 

·                  Twelve months ended June 30, 2014

 

in millions of dollars

 

Upstream

 

Refining &
Chemicals

 

Marketing
& Services

 

Adjusted net operating income

 

12,295

 

1,649

 

1,409

 

Capital employed at 6/30/2013*

 

91,097

 

20,924

 

9,838

 

Capital employed at 6/30/2014*

 

103,572

 

19,265

 

10,324

 

ROACE

 

12.6%

 

8.2%

 

14.0%

 

 


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

 

·                  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).

 

12



 

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)***

 

Second quarter 2014

 

1.37

 

 

10.9

 

 

109.7

 

 

103.0

 

 

6.52

 

 

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

 

 

 


*                       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.

 

13



 

CONSOLIDATED STATEMENT OF INCOME

 

TOTAL

 

(unaudited, 2013 data converted from the Euro to the US Dollar)

 

(M$) (a)

 

2nd quarter
2014

 

1st quarter
2014

 

2nd quarter
2013

 

 

 

 

 

 

 

 

 

Sales

 

62,561

 

60,687

 

61,345

 

Excise taxes

 

(6,354

)

(5,832

)

(5,839

)

Revenues from sales

 

56,207

 

54,855

 

55,506

 

 

 

 

 

 

 

 

 

Purchases, net of inventory variation

 

(40,371

)

(38,332

)

(39,631

)

Other operating expenses

 

(7,229

)

(7,364

)

(7,288

)

Exploration costs

 

(301

)

(619

)

(354

)

Depreciation, depletion and amortization of tangible assets and mineral interests

 

(2,929

)

(2,745

)

(2,534

)

Other income

 

96

 

1,100

 

462

 

Other expense

 

(163

)

(149

)

(120

)

 

 

 

 

 

 

 

 

Financial interest on debt

 

(266

)

(201

)

(238

)

Financial income from marketable securities & cash equivalents

 

31

 

19

 

18

 

Cost of net debt

 

(235

)

(182

)

(220

)

 

 

 

 

 

 

 

 

Other financial income

 

265

 

161

 

206

 

Other financial expense

 

(183

)

(166

)

(179

)

 

 

 

 

 

 

 

 

Equity in net income (loss) of affiliates

 

874

 

473

 

794

 

 

 

 

 

 

 

 

 

Income taxes

 

(2,902

)

(3,597

)

(3,229

)

Consolidated net income

 

3,129

 

3,435

 

3,413

 

Group share

 

3,104

 

3,335

 

3,364

 

Non-controlling interests

 

25

 

100

 

49

 

Earnings per share ($)

 

1.37

 

1.47

 

1.49

 

Fully-diluted earnings per share ($)

 

1.36

 

1.46

 

1.48

 

 


(a) Except for per share amounts.

 

14



 

CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME

 

TOTAL

 

(unaudited, 2013 data converted from the Euro to the US Dollar)

 

(M$)

 

2nd quarter
2014

 

1st quarter
2014

 

2nd quarter
2013

 

 

 

 

 

 

 

 

 

Consolidated net income

 

3,129

 

3,435

 

3,413

 

 

 

 

 

 

 

 

 

Other comprehensive income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Actuarial gains and losses

 

(416

)

(199

)

(248

)

Tax effect

 

154

 

57

 

95

 

Currency translation adjustment generated by the mother company

 

(732

)

3

 

1,613

 

Items not potentially reclassifiable to profit and loss

 

(994

)

(139

)

1,460

 

Currency translation adjustment

 

512

 

36

 

(988

)

Available for sale financial assets

 

(6

)

3

 

8

 

Cash flow hedge

 

30

 

35

 

80

 

Share of other comprehensive income of equity affiliates, net amount

 

436

 

(456

)

(541

)

Other

 

(4

)

(3

)

(1

)

Tax effect

 

(5

)

(13

)

(32

)

Items potentially reclassifiable to profit and loss

 

963

 

(398

)

(1,474

)

Total other comprehensive income (net amount)

 

(31

)

(537

)

(14

)

 

 

 

 

 

 

 

 

Comprehensive income

 

3,098

 

2,898

 

3,399

 

- Group share

 

3,078

 

2,801

 

3,368

 

- Non-controlling interests

 

20

 

97

 

31

 

 

15



 

CONSOLIDATED STATEMENT OF INCOME

 

TOTAL

 

(unaudited, 2013 data converted from the Euro to the US Dollar)

 

(M$) (a)

 

1st half
2014

 

1st half
2013

 

 

 

 

 

 

 

Sales

 

123,248

 

124,906

 

Excise taxes

 

(12,186

)

(11,380

)

Revenues from sales

 

111,062

 

113,526

 

 

 

 

 

 

 

Purchases, net of inventory variation

 

(78,703

)

(79,950

)

Other operating expenses

 

(14,593

)

(14,482

)

Exploration costs

 

(920

)

(760

)

Depreciation, depletion and amortization of tangible assets and mineral interests

 

(5,674

)

(5,387

)

Other income

 

1,196

 

504

 

Other expense

 

(312

)

(2,141

)

 

 

 

 

 

 

Financial interest on debt

 

(467

)

(461

)

Financial income from marketable securities & cash equivalents

 

50

 

46

 

Cost of net debt

 

(417

)

(415

)

 

 

 

 

 

 

Other financial income

 

426

 

342

 

Other financial expense

 

(349

)

(348

)

 

 

 

 

 

 

Equity in net income (loss) of affiliates

 

1,347

 

1,743

 

 

 

 

 

 

 

Income taxes

 

(6,499

)

(7,204

)

Consolidated net income

 

6,564

 

5,428

 

Group share

 

6,439

 

5,312

 

Non-controlling interests

 

125

 

116

 

Earnings per share ($)

 

2.84

 

2.35

 

Fully-diluted earnings per share ($)

 

2.82

 

2.34

 

 


(a) Except for per share amounts.

 

16



 

CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME

 

TOTAL

 

(unaudited, 2013 data converted from the Euro to the US Dollar)

 

(M$)

 

1st half
2014

 

1st half
2013

 

 

 

 

 

 

 

Consolidated net income

 

6,564

 

5,428

 

 

 

 

 

 

 

Other comprehensive income

 

 

 

 

 

 

 

 

 

 

 

Actuarial gains and losses

 

(615

)

(25

)

Tax effect

 

211

 

8

 

Currency translation adjustment generated by the mother company

 

(729

)

(599

)

Items not potentially reclassifiable to profit and loss

 

(1,133

)

(616

)

Currency translation adjustment

 

548

 

(391

)

Available for sale financial assets

 

(3

)

3

 

Cash flow hedge

 

65

 

95

 

Share of other comprehensive income of equity affiliates, net amount

 

(20

)

(494

)

Other

 

(7

)

(12

)

Tax effect

 

(18

)

(35

)

Items potentially reclassifiable to profit and loss

 

565

 

(834

)

Total other comprehensive income (net amount)

 

(568

)

(1,450

)

 

 

 

 

 

 

Comprehensive income

 

5,996

 

3,978

 

- Group share

 

5,879

 

3,908

 

- Non-controlling interests

 

117

 

70

 

 

17



 

CONSOLIDATED BALANCE SHEET

 

TOTAL

 

(unaudited, 2013 data converted from the Euro to the US Dollar)

 

(M$)

 

June 30,
2014

 

March 31,
2014

 

December 31,
2013

 

June 30,
2013

 

 

 

 

 

 

 

 

 

 

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-current assets

 

 

 

 

 

 

 

 

 

Intangible assets, net

 

18,995

 

18,899

 

18,395

 

17,424

 

Property, plant and equipment, net

 

108,468

 

106,377

 

104,480

 

93,387

 

Equity affiliates : investments and loans

 

21,256

 

19,951

 

20,417

 

19,037

 

Other investments

 

1,786

 

2,091

 

1,666

 

1,583

 

Hedging instruments of non-current financial debt

 

1,973

 

1,758

 

1,418

 

1,708

 

Deferred income taxes

 

2,842

 

2,933

 

3,838

 

3,704

 

Other non-current assets

 

4,263

 

4,265

 

4,406

 

3,813

 

Total non-current assets

 

159,583

 

156,274

 

154,620

 

140,656

 

 

 

 

 

 

 

 

 

 

 

Current assets

 

 

 

 

 

 

 

 

 

Inventories, net

 

23,484

 

21,755

 

22,097

 

20,196

 

Accounts receivable, net

 

21,698

 

23,359

 

23,422

 

25,587

 

Other current assets

 

16,519

 

15,873

 

14,892

 

14,850

 

Current financial assets

 

1,003

 

872

 

739

 

668

 

Cash and cash equivalents

 

22,166

 

22,787

 

20,200

 

15,118

 

Assets classified as held for sale

 

4,317

 

2,472

 

3,253

 

5,104

 

Total current assets

 

89,187

 

87,118

 

84,603

 

81,523

 

Total assets

 

248,770

 

243,392

 

239,223

 

222,179

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES & SHAREHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shareholders’ equity

 

 

 

 

 

 

 

 

 

Common shares

 

7,511

 

7,496

 

7,493

 

7,490

 

Paid-in surplus and retained earnings

 

101,100

 

101,568

 

98,254

 

94,637

 

Currency translation adjustment

 

(1,436

)

(1,625

)

(1,203

)

(3,063

)

Treasury shares

 

(4,303

)

(4,303

)

(4,303

)

(4,274

)

Total shareholders’ equity - Group Share

 

102,872

 

103,136

 

100,241

 

94,790

 

Non-controlling interests

 

3,344

 

3,248

 

3,138

 

2,225

 

Total shareholders’ equity

 

106,216

 

106,384

 

103,379

 

97,015

 

 

 

 

 

 

 

 

 

 

 

Non-current liabilities

 

 

 

 

 

 

 

 

 

Deferred income taxes

 

16,397

 

17,045

 

17,850

 

16,736

 

Employee benefits

 

4,725

 

4,362

 

4,235

 

4,751

 

Provisions and other non-current liabilities

 

17,445

 

17,582

 

17,517

 

14,464

 

Non-current financial debt

 

39,433

 

37,506

 

34,574

 

29,557

 

Total non-current liabilities

 

78,000

 

76,495

 

74,176

 

65,508

 

 

 

 

 

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

 

 

 

Accounts payable

 

28,902

 

28,621

 

30,282

 

26,380

 

Other creditors and accrued liabilities

 

19,994

 

19,097

 

18,948

 

18,162

 

Current borrowings

 

13,525

 

11,676

 

11,193

 

13,119

 

Other current financial liabilities

 

472

 

350

 

381

 

59

 

Liabilities directly associated with the assets classified as held for sale

 

1,661

 

769

 

864

 

1,936

 

Total current liabilities

 

64,554

 

60,513

 

61,668

 

59,656

 

Total liabilities and shareholders’ equity

 

248,770

 

243,392

 

239,223

 

222,179

 

 

18



 

CONSOLIDATED STATEMENT OF CASH FLOW

 

TOTAL

 

(unaudited, 2013 data converted from the Euro to the US Dollar)

 

(M$)

 

2nd quarter
2014

 

1st quarter
2014

 

2nd quarter
2013

 

 

 

 

 

 

 

 

 

CASH FLOW FROM OPERATING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated net income

 

3,129

 

3,435

 

3,413

 

Depreciation, depletion and amortization

 

3,087

 

3,174

 

2,759

 

Non-current liabilities, valuation allowances and deferred taxes

 

(156

)

399

 

(108

)

Impact of coverage of pension benefit plans

 

 

 

 

(Gains) losses on disposals of assets

 

(17

)

(1,023

)

(363

)

Undistributed affiliates’ equity earnings

 

(125

)

11

 

94

 

(Increase) decrease in working capital

 

(771

)

(685

)

(1,025

)

Other changes, net

 

130

 

27

 

68

 

Cash flow from operating activities

 

5,277

 

5,338

 

4,838

 

 

 

 

 

 

 

 

 

CASH FLOW USED IN INVESTING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Intangible assets and property, plant and equipment additions

 

(6,800

)

(5,448

)

(6,836

)

Acquisitions of subsidiaries, net of cash acquired

 

(414

)

 

 

Investments in equity affiliates and other securities

 

(434

)

(156

)

(256

)

Increase in non-current loans

 

(1,075

)

(261

)

(367

)

Total expenditures

 

(8,723

)

(5,865

)

(7,459

)

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

 

135

 

1,020

 

1,106

 

Proceeds from disposals of subsidiaries, net of cash sold

 

 

 

264

 

Proceeds from disposals of non-current investments

 

66

 

456

 

23

 

Repayment of non-current loans

 

430

 

364

 

357

 

Total divestments

 

631

 

1,840

 

1,750

 

Cash flow used in investing activities

 

(8,092

)

(4,025

)

(5,709

)

 

 

 

 

 

 

 

 

CASH FLOW USED IN FINANCING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Issuance (repayment) of shares:

 

 

 

 

 

 

 

- Parent company shareholders

 

304

 

33

 

432

 

- Treasury shares

 

 

 

 

Dividends paid:

 

 

 

 

 

 

 

- Parent company shareholders

 

(1,901

)

(1,835

)

(1,772

)

- Non-controlling interests

 

(139

)

(7

)

(92

)

Other transactions with non-controlling interests

 

126

 

 

(7

)

Net issuance (repayment) of non-current debt

 

2,931

 

4,189

 

734

 

Increase (decrease) in current borrowings

 

956

 

(1,167

)

(894

)

Increase (decrease) in current financial assets and liabilities

 

65

 

(117

)

6

 

Cash flow used in financing activities

 

2,342

 

1,096

 

(1,593

)

Net increase (decrease) in cash and cash equivalents

 

(473

)

2,409

 

(2,464

)

Effect of exchange rates

 

(148

)

178

 

404

 

Cash and cash equivalents at the beginning of the period

 

22,787

 

20,200

 

17,178

 

Cash and cash equivalents at the end of the period

 

22,166

 

22,787

 

15,118

 

 

19



 

CONSOLIDATED STATEMENT OF CASH FLOW

 

TOTAL

 

(unaudited, 2013 data converted from the Euro to the US Dollar)

 

(M$)

 

1st half
2014

 

1st half
2013

 

 

 

 

 

 

 

CASH FLOW FROM OPERATING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

 

Consolidated net income

 

6,564

 

5,428

 

Depreciation, depletion and amortization

 

6,261

 

5,805

 

Non-current liabilities, valuation allowances and deferred taxes

 

243

 

(49

)

Impact of coverage of pension benefit plans

 

 

 

(Gains) losses on disposals of assets

 

(1,040

)

1,510

 

Undistributed affiliates’ equity earnings

 

(114

)

(372

)

(Increase) decrease in working capital

 

(1,456

)

(2,751

)

Other changes, net

 

157

 

180

 

Cash flow from operating activities

 

10,615

 

9,751

 

 

 

 

 

 

 

CASH FLOW USED IN INVESTING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

 

Intangible assets and property, plant and equipment additions

 

(12,248

)

(13,325

)

Acquisitions of subsidiaries, net of cash acquired

 

(414

)

(21

)

Investments in equity affiliates and other securities

 

(590

)

(1,026

)

Increase in non-current loans

 

(1,336

)

(991

)

Total expenditures

 

(14,588

)

(15,363

)

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

 

1,155

 

1,660

 

Proceeds from disposals of subsidiaries, net of cash sold

 

 

264

 

Proceeds from disposals of non-current investments

 

522

 

23

 

Repayment of non-current loans

 

794

 

616

 

Total divestments

 

2,471

 

2,563

 

Cash flow used in investing activities

 

(12,117

)

(12,800

)

 

 

 

 

 

 

CASH FLOW USED IN FINANCING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

 

Issuance (repayment) of shares:

 

 

 

 

 

- Parent company shareholders

 

337

 

432

 

- Treasury shares

 

 

 

Dividends paid:

 

 

 

- Parent company shareholders

 

(3,736

)

(3,532

)

- Non-controlling interests

 

(146

)

(94

)

Other transactions with non-controlling interests

 

126

 

464

 

Net issuance (repayment) of non-current debt

 

7,120

 

4,499

 

Increase (decrease) in current borrowings

 

(211

)

(5,162

)

Increase (decrease) in current financial assets and liabilities

 

(52

)

1,184

 

Cash flow used in financing activities

 

3,438

 

(2,209

)

Net increase (decrease) in cash and cash equivalents

 

1,936

 

(5,258

)

Effect of exchange rates

 

30

 

(33

)

Cash and cash equivalents at the beginning of the period

 

20,200

 

20,409

 

Cash and cash equivalents at the end of the period

 

22,166

 

15,118

 

 

20



 

CONSOLIDATED STATEMENT OF CHANGES IN SHAREHOLDERS’ EQUITY

TOTAL

(unaudited, 2013 data converted from the Euro to the US Dollar)

 

 

 

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 half 2013

 

 

 

5,312

 

 

 

 

5,312

 

116

 

5,428

 

Other comprehensive Income

 

 

 

(37

)

(1,367

)

 

 

(1,404

)

(46

)

(1,450

)

Comprehensive Income

 

 

 

5,275

 

(1,367

)

 

 

3,908

 

70

 

3,978

 

Dividend

 

 

 

(3,526

)

 

 

 

(3,526

)

(94

)

(3,620

)

Issuance of common shares

 

10,802,845

 

36

 

396

 

 

 

 

432

 

 

432

 

Purchase of treasury shares

 

 

 

 

 

 

 

 

 

 

Sale of treasury shares (1)

 

 

 

 

 

980

 

 

 

 

 

Share-based payments

 

 

 

97

 

 

 

 

97

 

 

97

 

Share cancellation

 

 

 

 

 

 

 

 

 

 

Other operations with non-controlling interests

 

 

 

(92

)

 

 

 

(92

)

556

 

464

 

Other items

 

 

 

2

 

 

 

 

2

 

4

 

6

 

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 from July 1 to December 31, 2013

 

 

 

5,916

 

 

 

 

5,916

 

177

 

6,093

 

Other comprehensive Income

 

 

 

510

 

1,859

 

 

 

2,369

 

(10

)

2,359

 

Comprehensive Income

 

 

 

6,426

 

1,859

 

 

 

8,285

 

167

 

8,452

 

Dividend

 

 

 

(3,590

)

 

 

 

(3,590

)

(62

)

(3,652

)

Issuance of common shares

 

942,169

 

3

 

50

 

 

 

 

53

 

 

53

 

Purchase of treasury shares

 

 

 

 

 

(4,414,200

)

(238

)

(238

)

 

(238

)

Sale of treasury shares (1)

 

 

 

(209

)

 

3,590,411

 

209

 

 

 

 

Share-based payments

 

 

 

92

 

 

 

 

92

 

 

92

 

Share cancellation

 

 

 

 

 

 

 

 

 

 

Other operations with non-controlling interests

 

 

 

841

 

1

 

 

 

842

 

799

 

1,641

 

Other items

 

 

 

7

 

 

 

 

7

 

9

 

16

 

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 half 2014

 

 

 

6,439

 

 

 

 

6,439

 

125

 

6,564

 

Other comprehensive Income

 

 

 

(329

)

(231

)

 

 

(560

)

(8

)

(568

)

Comprehensive Income

 

 

 

6,110

 

(231

)

 

 

5,879

 

117

 

5,996

 

Dividend

 

 

 

(3,794

)

 

 

 

(3,794

)

(146

)

(3,940

)

Issuance of common shares

 

5,192,417

 

18

 

319

 

 

 

 

337

 

 

337

 

Purchase of treasury shares

 

 

 

 

 

 

 

 

 

 

Sale of treasury shares (1)

 

 

 

 

 

7,200

 

 

 

 

 

Share-based payments

 

 

 

82

 

 

 

 

82

 

 

82

 

Share cancellation

 

 

 

 

 

 

 

 

 

 

Other operations with non-controlling interests

 

 

 

128

 

(2

)

 

 

126

 

183

 

309

 

Other items

 

 

 

1

 

 

 

 

1

 

52

 

53

 

As of June 30, 2014

 

2,382,870,577

 

7,511

 

101,100

 

(1,436

)

(109,207,248

)

(4,303

)

102,872

 

3,344

 

106,216

 

 


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

 

21



 

BUSINESS SEGMENT INFORMATION

TOTAL

(unaudited, 2013 data converted from the Euro to the US Dollar)

 

2nd quarter 2014
(M$)

 

Upstream

 

Refining &
Chemicals

 

Marketing &
Services

 

Corporate

 

Intercompany

 

Total

 

Non-Group sales

 

6,205

 

28,143

 

28,213

 

 

 

62,561

 

Intersegment sales

 

8,057

 

11,740

 

402

 

46

 

(20,245

)

 

Excise taxes

 

 

(1,281

)

(5,073

)

 

 

(6,354

)

Revenues from sales

 

14,262

 

38,602

 

23,542

 

46

 

(20,245

)

56,207

 

Operating expenses

 

(7,174

)

(37,744

)

(22,966

)

(262

)

20,245

 

(47,901

)

Depreciation, depletion and amortization of tangible assets and mineral interests

 

(2,314

)

(408

)

(198

)

(9

)

 

(2,929

)

Operating income

 

4,774

 

450

 

378

 

(225

)

 

5,377

 

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

 

719

 

65

 

98

 

7

 

 

889

 

Tax on net operating income

 

(2,471

)

(114

)

(128

)

(218

)

 

(2,931

)

Net operating income

 

3,022

 

401

 

348

 

(436

)

 

3,335

 

Net cost of net debt

 

 

 

 

 

 

 

 

 

 

 

(206

)

Non-controlling interests

 

 

 

 

 

 

 

 

 

 

 

(25

)

Net income

 

 

 

 

 

 

 

 

 

 

 

3,104

 

 

2nd quarter 2014 (adjustments) (a)
(M$)

 

Upstream

 

Refining &
Chemicals

 

Marketing &
Services

 

Corporate

 

Intercompany

 

Total

 

Non-Group sales

 

(36

)

 

 

 

 

(36

)

Intersegment sales

 

 

 

 

 

 

 

Excise taxes

 

 

 

 

 

 

 

Revenues from sales

 

(36

)

 

 

 

 

(36

)

Operating expenses

 

 

122

 

(27

)

 

 

95

 

Depreciation, depletion and amortization of tangible assets and mineral interests

 

 

(40

)

 

 

 

(40

)

Operating income (b)

 

(36

)

82

 

(27

)

 

 

19

 

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

 

 

(32

)

(7

)

 

 

(39

)

Tax on net operating income

 

7

 

(50

)

10

 

 

 

(33

)

Net operating income (b)

 

(29

)

 

(24

)

 

 

(53

)

Net cost of net debt

 

 

 

 

 

 

 

 

 

 

 

 

Non-controlling interests

 

 

 

 

 

 

 

 

 

 

 

6

 

Net income

 

 

 

 

 

 

 

 

 

 

 

(47

)

 


(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

 

122

 

(5

)

 

 

 

 

 

On net operating income

 

77

 

(3

)

 

 

 

 

 

 

2nd quarter 2014 (adjusted)
(M$) (a)

 

Upstream

 

Refining &
Chemicals

 

Marketing &
Services

 

Corporate

 

Intercompany

 

Total

 

Non-Group sales

 

6,241

 

28,143

 

28,213

 

 

 

62,597

 

Intersegment sales

 

8,057

 

11,740

 

402

 

46

 

(20,245

)

 

Excise taxes

 

 

(1,281

)

(5,073

)

 

 

(6,354

)

Revenues from sales

 

14,298

 

38,602

 

23,542

 

46

 

(20,245

)

56,243

 

Operating expenses

 

(7,174

)

(37,866

)

(22,939

)

(262

)

20,245

 

(47,996

)

Depreciation, depletion and amortization of tangible assets and mineral interests

 

(2,314

)

(368

)

(198

)

(9

)

 

(2,889

)

Adjusted operating income

 

4,810

 

368

 

405

 

(225

)

 

5,358

 

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

 

719

 

97

 

105

 

7

 

 

928

 

Tax on net operating income

 

(2,478

)

(64

)

(138

)

(218

)

 

(2,898

)

Adjusted net operating income

 

3,051

 

401

 

372

 

(436

)

 

3,388

 

Net cost of net debt

 

 

 

 

 

 

 

 

 

 

 

(206

)

Non-controlling interests

 

 

 

 

 

 

 

 

 

 

 

(31

)

Adjusted net income

 

 

 

 

 

 

 

 

 

 

 

3,151

 

Adjusted fully-diluted earnings per share ($)

 

 

 

 

 

 

 

 

 

 

 

1.38

 

 


(a) Except for earnings per share.

 

2nd quarter 2014
(M$)

 

Upstream

 

Refining &
Chemicals

 

Marketing &
Services

 

Corporate

 

Intercompany

 

Total

 

Total expenditures

 

7,999

 

475

 

203

 

46

 

 

8,723

 

Total divestments

 

568

 

15

 

28

 

20

 

 

631

 

Cash flow from operating activities

 

4,805

 

(133

)

304

 

301

 

 

5,277

 

 

22



 

BUSINESS SEGMENT INFORMATION

TOTAL

(unaudited, 2013 data converted from the Euro to the US Dollar)

 

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

 

 

23



 

BUSINESS SEGMENT INFORMATION

TOTAL

(unaudited, 2013 data converted from the Euro to the US Dollar)

 

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

 

 

24



 

BUSINESS SEGMENT INFORMATION

TOTAL

(unaudited, 2013 data converted from the Euro to the US Dollar)

 

1st half 2014
(M$)

 

Upstream

 

Refining &
Chemicals

 

Marketing &
Services

 

Corporate

 

Intercompany

 

Total

 

Non-Group sales

 

12,871

 

55,682

 

54,683

 

12

 

 

123,248

 

Intersegment sales

 

15,493

 

23,696

 

810

 

95

 

(40,094

)

 

Excise taxes

 

 

(2,441

)

(9,745

)

 

 

(12,186

)

Revenues from sales

 

28,364

 

76,937

 

45,748

 

107

 

(40,094

)

111,062

 

Operating expenses

 

(13,688

)

(75,536

)

(44,655

)

(431

)

40,094

 

(94,216

)

Depreciation, depletion and amortization of tangible assets and mineral interests

 

(4,490

)

(786

)

(380

)

(18

)

 

(5,674

)

Operating income

 

10,186

 

615

 

713

 

(342

)

 

11,172

 

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

 

2,046

 

119

 

90

 

53

 

 

2,308

 

Tax on net operating income

 

(5,963

)

(108

)

(208

)

(292

)

 

(6,571

)

Net operating income

 

6,269

 

626

 

595

 

(581

)

 

6,909

 

Net cost of net debt

 

 

 

 

 

 

 

 

 

 

 

(345

)

Non-controlling interests

 

 

 

 

 

 

 

 

 

 

 

(125

)

Net income

 

 

 

 

 

 

 

 

 

 

 

6,439

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1st half 2014 (adjustments) (a)
(M$)

 

Upstream

 

Refining &
Chemicals

 

Marketing &
Services

 

Corporate

 

Intercompany

 

Total

 

Non-Group sales

 

(10

)

 

 

 

 

(10

)

Intersegment sales

 

 

 

 

 

 

 

Excise taxes

 

 

 

 

 

 

 

Revenues from sales

 

(10

)

 

 

 

 

(10

)

Operating expenses

 

(115

)

(41

)

(45

)

 

 

(201

)

Depreciation, depletion and amortization of tangible assets and mineral interests

 

 

(40

)

 

 

 

(40

)

Operating income (b)

 

(125

)

(81

)

(45

)

 

 

(251

)

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

 

280

 

(40

)

(7

)

 

 

233

 

Tax on net operating income

 

(29

)

 

14

 

 

 

(15

)

Net operating income (b)

 

126

 

(121

)

(38

)

 

 

(33

)

Net cost of net debt

 

 

 

 

 

 

 

 

 

 

 

 

Non-controlling interests

 

 

 

 

 

 

 

 

 

 

 

(6

)

Net income

 

 

 

 

 

 

 

 

 

 

 

(39

)

 


(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

 

(41

)

(23

)

 

 

 

 

 

On net operating income

 

(34

)

(17

)

 

 

 

 

 

 

1st half 2014 (adjusted)
(M$) (a)

 

Upstream

 

Refining &
Chemicals

 

Marketing &
Services

 

Corporate

 

Intercompany

 

Total

 

Non-Group sales

 

12,881

 

55,682

 

54,683

 

12

 

 

123,258

 

Intersegment sales

 

15,493

 

23,696

 

810

 

95

 

(40,094

)

 

Excise taxes

 

 

(2,441

)

(9,745

)

 

 

(12,186

)

Revenues from sales

 

28,374

 

76,937

 

45,748

 

107

 

(40,094

)

111,072

 

Operating expenses

 

(13,573

)

(75,495

)

(44,610

)

(431

)

40,094

 

(94,015

)

Depreciation, depletion and amortization of tangible assets and mineral interests

 

(4,490

)

(746

)

(380

)

(18

)

 

(5,634

)

Adjusted operating income

 

10,311

 

696

 

758

 

(342

)

 

11,423

 

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

 

1,766

 

159

 

97

 

53

 

 

2,075

 

Tax on net operating income

 

(5,934

)

(108

)

(222

)

(292

)

 

(6,556

)

Adjusted net operating income

 

6,143

 

747

 

633

 

(581

)

 

6,942

 

Net cost of net debt

 

 

 

 

 

 

 

 

 

 

 

(345

)

Non-controlling interests

 

 

 

 

 

 

 

 

 

 

 

(119

)

Adjusted net income

 

 

 

 

 

 

 

 

 

 

 

6,478

 

Adjusted fully-diluted earnings per share ($)

 

 

 

 

 

 

 

 

 

 

 

2.84

 

 


(a) Except for earnings per share.

 

1st half 2014
(M$)

 

Upstream

 

Refining &
Chemicals

 

Marketing &
Services

 

Corporate

 

Intercompany

 

Total

 

Total expenditures

 

13,310

 

725

 

479

 

74

 

 

14,588

 

Total divestments

 

2,367

 

26

 

54

 

24

 

 

2,471

 

Cash flow from operating activities

 

8,616

 

1,460

 

393

 

146

 

 

10,615

 

 

25



 

BUSINESS SEGMENT INFORMATION

TOTAL

(unaudited, 2013 data converted from the Euro to the US Dollar)

 

1st half 2013
(M$)

 

Upstream

 

Refining &
Chemicals

 

Marketing &
Services

 

Corporate

 

Intercompany

 

Total

 

Non-Group sales

 

13,439

 

56,709

 

54,583

 

175

 

 

124,906

 

Intersegment sales

 

18,195

 

25,901

 

1,201

 

102

 

(45,399

)

 

Excise taxes

 

 

(2,187

)

(9,193

)

 

 

(11,380

)

Revenues from sales

 

31,634

 

80,423

 

46,591

 

277

 

(45,399

)

113,526

 

Operating expenses

 

(15,271

)

(79,481

)

(45,291

)

(548

)

45,399

 

(95,192

)

Depreciation, depletion and amortization of tangible assets and mineral interests

 

(4,232

)

(783

)

(352

)

(20

)

 

(5,387

)

Operating income

 

12,131

 

159

 

948

 

(291

)

 

12,947

 

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

 

(94

)

157

 

8

 

29

 

 

100

 

Tax on net operating income

 

(6,984

)

17

 

(282

)

(28

)

 

(7,277

)

Net operating income

 

5,053

 

333

 

674

 

(290

)

 

5,770

 

Net cost of net debt

 

 

 

 

 

 

 

 

 

 

 

(342

)

Non-controlling interests

 

 

 

 

 

 

 

 

 

 

 

(116

)

Net income

 

 

 

 

 

 

 

 

 

 

 

5,312

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1st half 2013 (adjustments) (a)
(M$)

 

Upstream

 

Refining &
Chemicals

 

Marketing &
Services

 

Corporate

 

Intercompany

 

Total

 

Non-Group sales

 

(39

)

 

 

 

 

(39

)

Intersegment sales

 

 

 

 

 

 

 

Excise taxes

 

 

 

 

 

 

 

Revenues from sales

 

(39

)

 

 

 

 

(39

)

Operating expenses

 

 

(794

)

(135

)

 

 

(929

)

Depreciation, depletion and amortization of tangible assets and mineral interests

 

 

(5

)

 

 

 

(5

)

Operating income (b)

 

(39

)

(799

)

(135

)

 

 

(973

)

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

 

(1,544

)

(61

)

(13

)

 

 

(1,618

)

Tax on net operating income

 

338

 

238

 

44

 

 

 

620

 

Net operating income (b)

 

(1,245

)

(622

)

(104

)

 

 

(1,971

)

Net cost of net debt

 

 

 

 

 

 

 

 

 

 

 

 

Non-controlling interests

 

 

 

 

 

 

 

 

 

 

 

4

 

Net income

 

 

 

 

 

 

 

 

 

 

 

(1,967

)

 


(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

 

(743

)

(135

)

 

 

 

 

 

On net operating income

 

(506

)

(91

)

 

 

 

 

 

 

1st half 2013 (adjusted)
(M$) (a)

 

Upstream

 

Refining &
Chemicals

 

Marketing &
Services

 

Corporate

 

Intercompany

 

Total

 

Non-Group sales

 

13,478

 

56,709

 

54,583

 

175

 

 

124,945

 

Intersegment sales

 

18,195

 

25,901

 

1,201

 

102

 

(45,399

)

 

Excise taxes

 

 

(2,187

)

(9,193

)

 

 

(11,380

)

Revenues from sales

 

31,673

 

80,423

 

46,591

 

277

 

(45,399

)

113,565

 

Operating expenses

 

(15,271

)

(78,687

)

(45,156

)

(548

)

45,399

 

(94,263

)

Depreciation, depletion and amortization of tangible assets and mineral interests

 

(4,232

)

(778

)

(352

)

(20

)

 

(5,382

)

Adjusted operating income

 

12,170

 

958

 

1,083

 

(291

)

 

13,920

 

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

 

1,450

 

218

 

21

 

29

 

 

1,718

 

Tax on net operating income

 

(7,322

)

(221

)

(326

)

(28

)

 

(7,897

)

Adjusted net operating income

 

6,298

 

955

 

778

 

(290

)

 

7,741

 

Net cost of net debt

 

 

 

 

 

 

 

 

 

 

 

(342

)

Non-controlling interests

 

 

 

 

 

 

 

 

 

 

 

(120

)

Adjusted net income

 

 

 

 

 

 

 

 

 

 

 

7,279

 

Adjusted fully-diluted earnings per share ($)

 

 

 

 

 

 

 

 

 

 

 

3.20

 

 


(a) Except for earnings per share.

 

1st half 2013
(M$)

 

Upstream

 

Refining &
Chemicals

 

Marketing &
Services

 

Corporate

 

Intercompany

 

Total

 

Total expenditures

 

13,544

 

1,202

 

564

 

53

 

 

15,363

 

Total divestments

 

2,174

 

308

 

66

 

15

 

 

2,563

 

Cash flow from operating activities

 

8,245

 

1,331

 

422

 

(247

)

 

9,751

 

 

26



 

Reconciliation of the information by business segment with consolidated financial statements

 

TOTAL

 

(unaudited, 2013 data converted from the Euro to the US Dollar)

 

2nd quarter 2014
(M$)

 

Adjusted

 

Adjustments (a)

 

Consolidated
statement of income

 

 

 

 

 

 

 

 

 

Sales

 

62,597

 

(36

)

62,561

 

Excise taxes

 

(6,354

)

 

(6,354

)

Revenues from sales

 

56,243

 

(36

)

56,207

 

 

 

 

 

 

 

 

 

Purchases, net of inventory variation

 

(40,488

)

117

 

(40,371

)

Other operating expenses

 

(7,207

)

(22

)

(7,229

)

Exploration costs

 

(301

)

 

(301

)

Depreciation, depletion and amortization of tangible assets and mineral interests

 

(2,889

)

(40

)

(2,929

)

Other income

 

96

 

 

96

 

Other expense

 

(133

)

(30

)

(163

)

 

 

 

 

 

 

 

 

Financial interest on debt

 

(266

)

 

(266

)

Financial income from marketable securities & cash equivalents

 

31

 

 

31

 

Cost of net debt

 

(235

)

 

(235

)

 

 

 

 

 

 

 

 

Other financial income

 

265

 

 

265

 

Other financial expense

 

(183

)

 

(183

)

 

 

 

 

 

 

 

 

Equity in net income (loss) of affiliates

 

883

 

(9

)

874

 

 

 

 

 

 

 

 

 

Income taxes

 

(2,869

)

(33

)

(2,902

)

Consolidated net income

 

3,182

 

(53

)

3,129

 

Group share

 

3,151

 

(47

)

3,104

 

Non-controlling interests

 

31

 

(6

)

25

 

 


(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.

 

27



 

Reconciliation of the information by business segment with consolidated financial statements

 

TOTAL

 

(unaudited, 2013 data converted from the Euro to the US Dollar)

 

1st half 2014
(M$)

 

Adjusted

 

Adjustments (a)

 

Consolidated
statement of income

 

 

 

 

 

 

 

 

 

Sales

 

123,258

 

(10

)

123,248

 

Excise taxes

 

(12,186

)

 

(12,186

)

Revenues from sales

 

111,072

 

(10

)

111,062

 

 

 

 

 

 

 

 

 

Purchases, net of inventory variation

 

(78,639

)

(64

)

(78,703

)

Other operating expenses

 

(14,456

)

(137

)

(14,593

)

Exploration costs

 

(920

)

 

(920

)

Depreciation, depletion and amortization of tangible assets and mineral interests

 

(5,634

)

(40

)

(5,674

)

Other income

 

548

 

648

 

1,196

 

Other expense

 

(263

)

(49

)

(312

)

 

 

 

 

 

 

 

 

Financial interest on debt

 

(467

)

 

(467

)

Financial income from marketable securities & cash equivalents

 

50

 

 

50

 

Cost of net debt

 

(417

)

 

(417

)

 

 

 

 

 

 

 

 

Other financial income

 

426

 

 

426

 

Other financial expense

 

(349

)

 

(349

)

 

 

 

 

 

 

 

 

Equity in net income (loss) of affiliates

 

1,713

 

(366

)

1,347

 

 

 

 

 

 

 

 

 

Income taxes

 

(6,484

)

(15

)

(6,499

)

Consolidated net income

 

6,597

 

(33

)

6,564

 

Group share

 

6,478

 

(39

)

6,439

 

Non-controlling interests

 

119

 

6

 

125

 

 


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

 

1st half 2013
(M$)

 

Adjusted

 

Adjustments (a)

 

Consolidated
statement of income

 

 

 

 

 

 

 

 

 

Sales

 

124,945

 

(39

)

124,906

 

Excise taxes

 

(11,380

)

 

(11,380

)

Revenues from sales

 

113,565

 

(39

)

113,526

 

 

 

 

 

 

 

 

 

Purchases, net of inventory variation

 

(79,072

)

(878

)

(79,950

)

Other operating expenses

 

(14,431

)

(51

)

(14,482

)

Exploration costs

 

(760

)

 

(760

)

Depreciation, depletion and amortization of tangible assets and mineral interests

 

(5,382

)

(5

)

(5,387

)

Other income

 

173

 

331

 

504

 

Other expense

 

(216

)

(1,925

)

(2,141

)

 

 

 

 

 

 

 

 

Financial interest on debt

 

(461

)

 

(461

)

Financial income from marketable securities & cash equivalents

 

46

 

 

46

 

Cost of net debt

 

(415

)

 

(415

)

 

 

 

 

 

 

 

 

Other financial income

 

342

 

 

342

 

Other financial expense

 

(348

)

 

(348

)

 

 

 

 

 

 

 

 

Equity in net income (loss) of affiliates

 

1,767

 

(24

)

1,743

 

 

 

 

 

 

 

 

 

Income taxes

 

(7,824

)

620

 

(7,204

)

Consolidated net income

 

7,399

 

(1,971

)

5,428

 

Group share

 

7,279

 

(1,967

)

5,312

 

Non-controlling interests

 

120

 

(4

)

116

 

 


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

 

28



 

TOTAL

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

FOR THE FIRST SIX MONTHS OF 2014

 

(unaudited, 2013 data converted from the Euro to the US Dollar)

 

1) Accounting policies

 

The interim consolidated financial statements of TOTAL S.A. and its subsidiaries (the Group) as of June 30, 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 accounting policies applied for the consolidated financial statements as of June 30, 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 June 30, 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.

 

29



 

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 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.

 

·                  TOTAL finalized during the first half of 2014 the acquisition of an additional 1.05% interest in Novatek for an amount of $355 million, bringing TOTAL’s overall interest in Novatek to 18.0% as at June 30, 2014.

 

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.

 

30



 

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

 

ADJUSTMENTS TO OPERATING INCOME

 

(M$)

 

 

 

Upstream

 

Refining &
Chemicals

 

Marketing
& Services

 

Corporate

 

Total

 

2nd quarter 2014

 

Inventory valuation effect

 

 

122

 

(5

)

 

117

 

 

 

Effect of changes in fair value

 

(36

)

 

 

 

(36

)

 

 

Restructuring charges

 

 

 

 

 

 

 

 

Asset impairment charges

 

 

(40

)

 

 

(40

)

 

 

Other items

 

 

 

(22

)

 

(22

)

Total

 

 

 

(36

)

82

 

(27

)

 

19

 

2nd quarter 2013

 

Inventory valuation effect

 

 

(655

)

(107

)

 

(762

)

 

 

Effect of changes in fair value

 

(42

)

 

 

 

(42

)

 

 

Restructuring charges

 

 

 

 

 

 

 

 

Asset impairment charges

 

 

 

 

 

 

 

 

Other items

 

 

(49

)

 

 

(49

)

Total

 

 

 

(42

)

(704

)

(107

)

 

(853

)

1st half 2014

 

Inventory valuation effect

 

 

(41

)

(23

)

 

(64

)

 

 

Effect of changes in fair value

 

(10

)

 

 

 

(10

)

 

 

Restructuring charges

 

 

 

 

 

 

 

 

Asset impairment charges

 

 

(40

)

 

 

(40

)

 

 

Other items

 

(115

)

 

(22

)

 

(137

)

Total

 

 

 

(125

)

(81

)

(45

)

 

(251

)

1st half 2013

 

Inventory valuation effect

 

 

(743

)

(135

)

 

(878

)

 

 

Effect of changes in fair value

 

(39

)

 

 

 

(39

)

 

 

Restructuring charges

 

 

(2

)

 

 

(2

)

 

 

Asset impairment charges

 

 

(5

)

 

 

(5

)

 

 

Other items

 

 

(49

)

 

 

(49

)

Total

 

 

 

(39

)

(799

)

(135

)

 

(973

)

 

31



 

ADJUSTMENTS TO NET INCOME, GROUP SHARE

 

(M$)

 

 

 

Upstream

 

Refining &
Chemicals

 

Marketing
& Services

 

Corporate

 

Total

 

2nd quarter 2014

 

Inventory valuation effect

 

 

77

 

3

 

 

80

 

 

 

Effect of changes in fair value

 

(29

)

 

 

 

(29

)

 

 

Restructuring charges

 

 

(1

)

(4

)

 

(5

)

 

 

Asset impairment charges

 

 

(76

)

 

 

(76

)

 

 

Gains (losses) on disposals of assets

 

 

 

 

 

 

 

 

Other items

 

 

 

(17

)

 

(17

)

Total

 

 

 

(29

)

 

(18

)

 

(47

)

2nd quarter 2013

 

Inventory valuation effect

 

 

(460

)

(65

)

 

(525

)

 

 

Effect of changes in fair value

 

(31

)

 

 

 

(31

)

 

 

Restructuring charges

 

 

 

 

 

 

 

 

Asset impairment charges

 

 

 

 

 

 

 

 

Gains (losses) on disposals of assets

 

431

 

(59

)

 

 

372

 

 

 

Other items

 

 

(33

)

 

 

(33

)

Total

 

 

 

400

 

(552

)

(65

)

 

(217

)

1st half 2014

 

Inventory valuation effect

 

 

(34

)

(23

)

 

(57

)

 

 

Effect of changes in fair value

 

(8

)

 

 

 

(8

)

 

 

Restructuring charges

 

 

(1

)

(4

)

 

(5

)

 

 

Asset impairment charges

 

(350

)

(76

)

 

 

(426

)

 

 

Gains (losses) on disposals of assets

 

599

 

 

 

 

599

 

 

 

Other items

 

(115

)

(10

)

(17

)

 

(142

)

Total

 

 

 

126

 

(121

)

(44

)

 

(39

)

1st half 2013

 

Inventory valuation effect

 

 

(506

)

(87

)

 

(593

)

 

 

Effect of changes in fair value

 

(30

)

 

 

 

(30

)

 

 

Restructuring charges

 

 

(20

)

(13

)

 

(33

)

 

 

Asset impairment charges

 

 

(4

)

 

 

(4

)

 

 

Gains (losses) on disposals of assets

 

(1,215

)

(59

)

 

 

(1,274

)

 

 

Other items

 

 

(33

)

 

 

(33

)

Total

 

 

 

(1,245

)

(622

)

(100

)

 

(1,967

)

 

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.

 

32



 

4) Shareholders’ equity

 

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

 

As of June 30, 2014, TOTAL S.A. holds 8,875,980 of its own shares, representing 0.37% of its share capital, detailed as follows:

 

·                  8,757,120 shares allocated to TOTAL share grant plans for Group employees; and

 

·                  118,860 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 June 30, 2014, TOTAL S.A. held indirectly through its subsidiaries 100,331,268 of its own shares, representing 4.21% 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

 

The shareholders’ meeting on May 16, 2014 approved the payment of a cash dividend of €2.38 per share for the 2013 fiscal year. Taking into account the three quarterly dividends of €0.59 per share that have already been paid on September 27, 2013, December 19, 2013, and March 27, 2014, the remaining balance of €0.61 per share was paid on June 5, 2014.

 

A first quarterly dividend for the fiscal year 2014 of €0.61 per share, decided by the Board of Directors on April 29, 2014, will be paid on September 26, 2014 (the ex-dividend date will be September 23, 2014).

 

A second quarterly dividend for the fiscal year 2014 of €0.61 per share, decided by the Board of Directors on July 29, 2014, will be paid on December 17, 2014 (the ex-dividend date will be December 15, 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 1.00 Euro per share for the 2nd quarter 2014 (1.07 Euro per share for the 1st quarter 2014 and 1.14 Euro per share for the 2nd quarter 2013). Diluted earnings per share calculated using the same method amounted to 0.99 Euro per share for the 2nd quarter 2014 (1.07 Euro per share for the 1st quarter 2014 and 1.12 Euro per share for the 2nd quarter 2013).

 

33



 

Other comprehensive income

 

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

 

(M$)

 

st half 2014

 

st half 2013

 

Actuarial gains and losses

 

 

 

(615

)

 

 

(25

)

Tax effect

 

 

 

211

 

 

 

8

 

Currency translation adjustment generated by the mother company

 

 

 

(729

)

 

 

(599

)

Items not potentially reclassifiable to profit or loss

 

 

 

(1,133

)

 

 

(616

)

 

 

 

 

 

 

 

 

 

 

Currency translation adjustment

 

 

 

548

 

 

 

(391

)

- unrealized gain/(loss) of the period

 

549

 

 

 

(414

)

 

 

- less gain/(loss) included in net income

 

1

 

 

 

(23

)

 

 

 

 

 

 

 

 

 

 

 

 

Available for sale financial assets

 

 

 

(3

)

 

 

3

 

- unrealized gain/(loss) of the period

 

(12

)

 

 

3

 

 

 

- less gain/(loss) included in net income

 

(9

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flow hedge

 

 

 

65

 

 

 

95

 

- unrealized gain/(loss) of the period

 

(17

)

 

 

19

 

 

 

- less gain/(loss) included in net income

 

(82

)

 

 

(76

)

 

 

 

 

 

 

 

 

 

 

 

 

Share of other comprehensive income of equity affiliates, net amount

 

 

 

(20

)

 

 

(494

)

 

 

 

 

 

 

 

 

 

 

Other

 

 

 

(7

)

 

 

(12

)

- unrealized gain/(loss) of the period

 

(7

)

 

 

(12

)

 

 

- less gain/(loss) included in net income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tax effect

 

 

 

(18

)

 

 

(35

)

Items potentially reclassifiable to profit or loss

 

 

 

565

 

 

 

(834

)

Total other comprehensive income, net amount

 

 

 

(568

)

 

 

(1,450

)

 

34



 

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

 

 

 

st half 2014

 

st half 2013

 

(M$)

 

Pre-tax
amount

 

Tax effect

 

Net amount

 

Pre-tax
amount

 

Tax effect

 

Net amount

 

Actuarial gains and losses

 

(615

)

211

 

(404

)

(25

)

8

 

(17

)

Currency translation adjustment generated by the mother company

 

(729

)

 

(729

)

(599

)

 

(599

)

Items not potentially reclassifiable to profit or loss

 

(1,344

)

211

 

(1,133

)

(624

)

8

 

(616

)

Currency translation adjustment

 

548

 

 

548

 

(391

)

 

(391

)

Available for sale financial assets

 

(3

)

3

 

 

3

 

1

 

4

 

Cash flow hedge

 

65

 

(21

)

44

 

95

 

(36

)

59

 

Share of other comprehensive income of equity affiliates, net amount

 

(20

)

 

(20

)

(494

)

 

(494

)

Other

 

(7

)

 

(7

)

(12

)

 

(12

)

Items potentially reclassifiable to profit or loss

 

583

 

(18

)

565

 

(799

)

(35

)

(834

)

Total other comprehensive income

 

(761

)

193

 

(568

)

(1,423

)

(27

)

(1,450

)

 

5) Financial debt

 

The Group issued bonds through its subsidiary Total Capital International, during the first six 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)

-                    Bond 2.500% 2014-2026 (250 million EUR)

-                    Bond 2.100% 2014-2019 (1,000 million USD)

-                    Bond US Libor 3 months +35 bp 2014-2019 (250 million USD)

-                    Bond 2.750% 2014-2021 (1,000 million USD)

-                    Bond 3.750% 2014-2019 (100 million AUD)

 

The Group reimbursed bonds during the first six 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)

-                    Bond 1.723% 2007-2014 (8,000 million JPY)

 

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 six months of 2014.

 

35



 

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 below.

 

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.

 

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.

 


(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.

 

36



 

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 €11.6 million reserve remains booked in the Group’s consolidated financial statements as of June 30, 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 $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,

 

37



 

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. This position was reiterated by the Prosecutor’s office in June 2014.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. The appeal hearing is expected to start in October 2015.

 

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 subjects 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 in September 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 for 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.

 

38



 

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 $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. Discussions with the competent authorities are continuing.

 

Kashagan

 

In Kazakhstan, the start-up of production of the Kashagan field, in which TOTAL holds an interest of 16.81%, occurred on September 11, 2013. Following the detection of a gas leak from the export pipeline, production was stopped on September 24. Production was resumed but then stopped again on October 9 after another leak was found. Pressure tests were performed in a fully controlled environment revealing some other potential leaks/cracks. The production of the field was stopped and a thorough investigation was launched.

 

Today a significant number of anomalies have been identified in the oil and gas export lines. As a consequence it has now been decided to replace both pipelines and an action plan for remedial works is currently being finalized. Best international oil and gas field practices under strict HSE requirements are integral at all times within the Venture to address, mitigate and remedy all problems prior to the restart of production.

 

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

 

Russia

 

On July 16, 2014, the U.S. Treasury Department’s Office of Foreign Assets Control (OFAC) adopted new economic sanctions involving various Russian entities in the financial and energy sectors, including Novatek (a Russian company listed on the Moscow Interbank Currency Exchange and the London Stock Exchange) and entities in which Novatek owns an interest of 50% or more.

 

TOTAL is closely monitoring the situation and the sanctions imposed on Novatek. In addition, the Group is continuing to study the possible impacts of sanctions on its activities in Russia, in particular on the Yamal LNG project.

 

As of June 30, 2014, the Group held through its subsidiary TOTAL E&P Arctic Russia, an 18.0% interest in the share capital of Novatek.  Novatek holds a 60% interest in Yamal LNG alongside TOTAL (20%) and CNPC (20%).  Novatek also holds a 51% stake in ZOA Terneftegas, which holds the development and production license in the Termokarstovoye field, alongside TOTAL (49%).

 

39



 

8) Information by business segment

 

1st  half 2014
(M$)

 

Upstream

 

Refining & 
Chemicals

 

Marketing & 
Services

 

Corporate

 

Intercompany

 

Total

 

Non-Group sales 

 

12,871

 

55,682

 

54,683

 

12

 

 

123,248

 

Intersegment sales

 

15,493

 

23,696

 

810

 

95

 

(40,094

)

 

Excise taxes 

 

 

(2,441

)

(9,745

)

 

 

(12,186

)

Revenues from sales 

 

28,364

 

76,937

 

45,748

 

107

 

(40,094

)

111,062

 

Operating expenses 

 

(13,688

)

(75,536

)

(44,655

)

(431

)

40,094

 

(94,216

)

Depreciation, depletion and amortization of tangible assets and mineral interests 

 

(4,490

)

(786

)

(380

)

(18

)

 

(5,674

)

Operating income 

 

10,186

 

615

 

713

 

(342

)

 

11,172

 

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

 

2,046

 

119

 

90

 

53

 

 

2,308

 

Tax on net operating income 

 

(5,963

)

(108

)

(208

)

(292

)

 

(6,571

)

Net operating income 

 

6,269

 

626

 

595

 

(581

)

 

6,909

 

Net cost of net debt 

 

 

 

 

 

 

 

 

 

 

 

(345

)

Non-controlling interests 

 

 

 

 

 

 

 

 

 

 

 

(125

)

Net income 

 

 

 

 

 

 

 

 

 

 

 

6,439

 

 

 

1st half 2014 (adjustments) (a)
(M$)

 

Upstream

 

Refining &
Chemicals

 

Marketing &
Services

 

Corporate

 

Intercompany

 

Total

 

Non-Group sales 

 

(10

)

 

 

 

 

(10

)

Intersegment sales

 

 

 

 

 

 

 

Excise taxes 

 

 

 

 

 

 

 

Revenues from sales 

 

(10

)

 

 

 

 

(10

)

Operating expenses 

 

(115

)

(41

)

(45

)

 

 

(201

)

Depreciation, depletion and amortization of tangible assets and mineral interests 

 

 

(40

)

 

 

 

(40

)

Operating income (b) 

 

(125

)

(81

)

(45

)

 

 

(251

)

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

 

280

 

(40

)

(7

)

 

 

233

 

Tax on net operating income 

 

(29

)

 

14

 

 

 

(15

)

Net operating income (b) 

 

126

 

(121

)

(38

)

 

 

(33

)

Net cost of net debt 

 

 

 

 

 

 

 

 

 

 

 

 

Non-controlling interests 

 

 

 

 

 

 

 

 

 

 

 

(6

)

Net income 

 

 

 

 

 

 

 

 

 

 

 

(39

)

 


(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

 

(41

)

(23

)

 

 

 

 

 

- On net operating income

 

(34

)

(17

)

 

 

 

 

 

 

40



 

1st half 2014 (adjusted)
(M$) (a)

 

Upstream

 

Refining &
Chemicals

 

Marketing &
Services

 

Corporate

 

Intercompany

 

Total

 

Non-Group sales 

 

12,881

 

55,682

 

54,683

 

12

 

 

123,258

 

Intersegment sales

 

15,493

 

23,696

 

810

 

95

 

(40,094

)

 

Excise taxes 

 

 

(2,441

)

(9,745

)

 

 

(12,186

)

Revenues from sales 

 

28,374

 

76,937

 

45,748

 

107

 

(40,094

)

111,072

 

Operating expenses 

 

(13,573

)

(75,495

)

(44,610

)

(431

)

40,094

 

(94,015

)

Depreciation, depletion and amortization of tangible assets and mineral interests 

 

(4,490

)

(746

)

(380

)

(18

)

 

(5,634

)

Adjusted operating income 

 

10,311

 

696

 

758

 

(342

)

 

11,423

 

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

 

1,766

 

159

 

97

 

53

 

 

2,075

 

Tax on net operating income 

 

(5,934

)

(108

)

(222

)

(292

)

 

(6,556

)

Adjusted net operating income 

 

6,143

 

747

 

633

 

(581

)

 

6,942

 

Net cost of net debt 

 

 

 

 

 

 

 

 

 

 

 

(345

)

Non-controlling interests 

 

 

 

 

 

 

 

 

 

 

 

(119

)

Adjusted net income 

 

 

 

 

 

 

 

 

 

 

 

6,478

 

Adjusted fully-diluted earnings per share ($)

 

 

 

 

 

 

 

 

 

 

 

2.84

 

 


(a) Except for earnings per share.

 

1st half 2014
(M$)

 

Upstream

 

Refining &
Chemicals

 

Marketing &
Services

 

Corporate

 

Intercompany

 

Total

 

Total expenditures 

 

13,310

 

725

 

479

 

74

 

 

14,588

 

Total divestments 

 

2,367

 

26

 

54

 

24

 

 

2,471

 

Cash flow from operating activities

 

8,616

 

1,460

 

393

 

146

 

 

10,615

 

 

41



 

1st half 2013
(M$)

 

Upstream

 

Refining &
Chemicals

 

Marketing &
Services

 

Corporate

 

Intercompany

 

Total

 

Non-Group sales 

 

13,439

 

56,709

 

54,583

 

175

 

 

124,906

 

Intersegment sales 

 

18,195

 

25,901

 

1,201

 

102

 

(45,399

)

 

Excise taxes 

 

 

(2,187

)

(9,193

)

 

 

(11,380

)

Revenues from sales 

 

31,634

 

80,423

 

46,591

 

277

 

(45,399

)

113,526

 

Operating expenses 

 

(15,271

)

(79,481

)

(45,291

)

(548

)

45,399

 

(95,192

)

Depreciation, depletion and amortization of tangible assets and mineral interests 

 

(4,232

)

(783

)

(352

)

(20

)

 

(5,387

)

Operating income 

 

12,131

 

159

 

948

 

(291

)

 

12,947

 

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

 

(94

)

157

 

8

 

29

 

 

100

 

Tax on net operating income 

 

(6,984

)

17

 

(282

)

(28

)

 

(7,277

)

Net operating income 

 

5,053

 

333

 

674

 

(290

)

 

5,770

 

Net cost of net debt 

 

 

 

 

 

 

 

 

 

 

 

(342

)

Non-controlling interests 

 

 

 

 

 

 

 

 

 

 

 

(116

)

Net income 

 

 

 

 

 

 

 

 

 

 

 

5,312

 

 

1st half 2013 (adjustments) (a)
(M$)

 

Upstream

 

Refining &
Chemicals

 

Marketing &
Services

 

Corporate

 

Intercompany

 

Total

 

Non-Group sales 

 

(39

)

 

 

 

 

(39

)

Intersegment sales 

 

 

 

 

 

 

 

Excise taxes 

 

 

 

 

 

 

 

Revenues from sales 

 

(39

)

 

 

 

 

(39

)

Operating expenses 

 

 

(794

)

(135

)

 

 

(929

)

Depreciation, depletion and amortization of tangible assets and mineral interests 

 

 

(5

)

 

 

 

(5

)

Operating income (b) 

 

(39

)

(799

)

(135

)

 

 

(973

)

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

 

(1,544

)

(61

)

(13

)

 

 

(1,618

)

Tax on net operating income 

 

338

 

238

 

44

 

 

 

620

 

Net operating income (b) 

 

(1,245

)

(622

)

(104

)

 

 

(1,971

)

Net cost of net debt 

 

 

 

 

 

 

 

 

 

 

 

 

Non-controlling interests 

 

 

 

 

 

 

 

 

 

 

 

4

 

Net income 

 

 

 

 

 

 

 

 

 

 

 

(1,967

)

 


(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

 

(743

)

(135

)

 

 

 

 

 

- On net operating income

 

(506

)

(91

)

 

 

 

 

 

 

42



 

1st half 2013 (adjusted)
(M$) 
(a)

 

Upstream

 

Refining &
Chemicals

 

Marketing &
Services

 

Corporate

 

Intercompany

 

Total

 

Non-Group sales

 

13,478

 

56,709

 

54,583

 

175

 

 

124,945

 

Intersegment sales

 

18,195

 

25,901

 

1,201

 

102

 

(45,399

)

 

Excise taxes

 

 

(2,187

)

(9,193

)

 

 

(11,380

)

Revenues from sales

 

31,673

 

80,423

 

46,591

 

277

 

(45,399

)

113,565

 

Operating expenses

 

(15,271

)

(78,687

)

(45,156

)

(548

)

45,399

 

(94,263

)

Depreciation, depletion and amortization of tangible assets and mineral interests

 

(4,232

)

(778

)

(352

)

(20

)

 

(5,382

)

Adjusted operating income

 

12,170

 

958

 

1,083

 

(291

)

 

13,920

 

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

 

1,450

 

218

 

21

 

29

 

 

1,718

 

Tax on net operating income

 

(7,322

)

(221

)

(326

)

(28

)

 

(7,897

)

Adjusted net operating income

 

6,298

 

955

 

778

 

(290

)

 

7,741

 

Net cost of net debt

 

 

 

 

 

 

 

 

 

 

 

(342

)

Non-controlling interests

 

 

 

 

 

 

 

 

 

 

 

(120

)

Adjusted net income

 

 

 

 

 

 

 

 

 

 

 

7,279

 

Adjusted fully-diluted earnings per share ($)

 

 

 

 

 

 

 

 

 

 

 

3.20

 

 


(a) Except for earnings per share.

 

1st half 2013
(M$)

 

Upstream

 

Refining &
Chemicals

 

Marketing &
Services

 

Corporate

 

Intercompany

 

Total

 

Total expenditures

 

13,544

 

1,202

 

564

 

53

 

 

15,363

 

Total divestments

 

2,174

 

308

 

66

 

15

 

 

2,563

 

Cash flow from operating activities

 

8,245

 

1,331

 

422

 

(247

)

 

9,751

 

 

43



 

2nd  quarter 2014
(M$)

 

Upstream

 

Refining &
Chemicals

 

Marketing &
Services

 

Corporate

 

Intercompany

 

Total

 

Non-Group sales

 

6,205

 

28,143

 

28,213

 

 

 

62,561

 

Intersegment sales

 

8,057

 

11,740

 

402

 

46

 

(20,245

)

 

Excise taxes

 

 

(1,281

)

(5,073

)

 

 

(6,354

)

Revenues from sales

 

14,262

 

38,602

 

23,542

 

46

 

(20,245

)

56,207

 

Operating expenses

 

(7,174

)

(37,744

)

(22,966

)

(262

)

20,245

 

(47,901

)

Depreciation, depletion and amortization of tangible assets and mineral interests

 

(2,314

)

(408

)

(198

)

(9

)

 

(2,929

)

Operating income

 

4,774

 

450

 

378

 

(225

)

 

5,377

 

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

 

719

 

65

 

98

 

7

 

 

889

 

Tax on net operating income

 

(2,471

)

(114

)

(128

)

(218

)

 

(2,931

)

Net operating income

 

3,022

 

401

 

348

 

(436

)

 

3,335

 

Net cost of net debt

 

 

 

 

 

 

 

 

 

 

 

(206

)

Non-controlling interests

 

 

 

 

 

 

 

 

 

 

 

(25

)

Net income

 

 

 

 

 

 

 

 

 

 

 

3,104

 

 

2nd  quarter 2014 (adjustments) (a)
(M$)

 

Upstream

 

Refining &
Chemicals

 

Marketing &
Services

 

Corporate

 

Intercompany

 

Total

 

Non-Group sales

 

(36

)

 

 

 

 

(36

)

Intersegment sales

 

 

 

 

 

 

 

Excise taxes

 

 

 

 

 

 

 

Revenues from sales

 

(36

)

 

 

 

 

(36

)

Operating expenses

 

 

122

 

(27

)

 

 

95

 

Depreciation, depletion and amortization of tangible assets and mineral interests

 

 

(40

)

 

 

 

(40

)

Operating income (b)

 

(36

)

82

 

(27

)

 

 

19

 

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

 

 

(32

)

(7

)

 

 

(39

)

Tax on net operating income

 

7

 

(50

)

10

 

 

 

(33

)

Net operating income (b)

 

(29

)

 

(24

)

 

 

(53

)

Net cost of net debt

 

 

 

 

 

 

 

 

 

 

 

 

Non-controlling interests

 

 

 

 

 

 

 

 

 

 

 

6

 

Net income

 

 

 

 

 

 

 

 

 

 

 

(47

)

 


(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

 

122

 

(5

)

 

 

 

 

 

- On net operating income

 

77

 

(3

)

 

 

 

 

 

 

44



 

2nd  quarter 2014 (adjusted)
(M$) 
(a) 

 

Upstream

 

Refining &
Chemicals

 

Marketing &
Services

 

Corporate

 

Intercompany

 

Total

 

Non-Group sales

 

6,241

 

28,143

 

28,213

 

 

 

62,597

 

Intersegment sales

 

8,057

 

11,740

 

402

 

46

 

(20,245

)

 

Excise taxes 

 

 

(1,281

)

(5,073

)

 

 

(6,354

)

Revenues from sales 

 

14,298

 

38,602

 

23,542

 

46

 

(20,245

)

56,243

 

Operating expenses 

 

(7,174

)

(37,866

)

(22,939

)

(262

)

20,245

 

(47,996

)

Depreciation, depletion and amortization of tangible assets and mineral interests 

 

(2,314

)

(368

)

(198

)

(9

)

 

(2,889

)

Adjusted operating income 

 

4,810

 

368

 

405

 

(225

)

 

5,358

 

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

 

719

 

97

 

105

 

7

 

 

928

 

Tax on net operating income 

 

(2,478

)

(64

)

(138

)

(218

)

 

(2,898

)

Adjusted net operating income 

 

3,051

 

401

 

372

 

(436

)

 

3,388

 

Net cost of net debt 

 

 

 

 

 

 

 

 

 

 

 

(206

)

Non-controlling interests 

 

 

 

 

 

 

 

 

 

 

 

(31

)

Adjusted net income 

 

 

 

 

 

 

 

 

 

 

 

3,151

 

Adjusted fully-diluted earnings per share ($)

 

 

 

 

 

 

 

 

 

 

 

1.38

 

 


(a) Except for earnings per share.

 

2nd  quarter 2014
(M$)

 

Upstream

 

Refining &
Chemicals

 

Marketing &
Services

 

Corporate

 

Intercompany

 

Total

 

Total expenditures

 

7,999

 

475

 

203

 

46

 

 

8,723

 

Total divestments

 

568

 

15

 

28

 

20

 

 

631

 

Cash flow from operating activities

 

4,805

 

(133

)

304

 

301

 

 

5,277

 

 

45



 

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

)

 

 

 

 

 

 

46



 

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

 

 

47



 

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

 

 

 

 

 

 

 

Consolidated

 

1st half 2014

 

 

 

 

 

statement of

 

(M$) 

 

Adjusted

 

Adjustments(a)

 

income

 

Sales

 

123,258

 

(10

)

123,248

 

Excise taxes

 

(12,186

)

 

(12,186

)

Revenues from sales

 

111,072

 

(10

)

111,062

 

 

 

 

 

 

 

 

 

Purchases net of inventory variation

 

(78,639

)

(64

)

(78,703

)

Other operating expenses

 

(14,456

)

(137

)

(14,593

)

Exploration costs

 

(920

)

 

(920

)

Depreciation, depletion and amortization of tangible assets and mineral interests

 

(5,634

)

(40

)

(5,674

)

Other income

 

548

 

648

 

1,196

 

Other expense

 

(263

)

(49

)

(312

)

 

 

 

 

 

 

 

 

Financial interest on debt

 

(467

)

 

(467

)

Financial income from marketable securities & cash equivalents

 

50

 

 

50

 

Cost of net debt

 

(417

)

 

(417

)

 

 

 

 

 

 

 

 

Other financial income

 

426

 

 

426

 

Other financial expense

 

(349

)

 

(349

)

 

 

 

 

 

 

 

 

Equity in net income (loss) of affiliates

 

1,713

 

(366

)

1,347

 

 

 

 

 

 

 

 

 

Income taxes

 

(6,484

)

(15

)

(6,499

)

Consolidated net income 

 

6,597

 

(33

)

6,564

 

Group share 

 

6,478

 

(39

)

6,439

 

Non-controlling interests 

 

119

 

6

 

125

 

 


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

 

 

 

 

 

 

 

Consolidated

 

1sthalf 2013

 

 

 

 

 

statement

 

(M$)

 

Adjusted

 

Adjustments(a)

 

of income

 

Sales

 

124,945

 

(39

)

124,906

 

Excise taxes

 

(11,380

)

 

(11,380

)

Revenues from sales

 

113,565

 

(39

)

113,526

 

 

 

 

 

 

 

 

 

Purchases net of inventory variation

 

(79,072

)

(878

)

(79,950

)

Other operating expenses

 

(14,431

)

(51

)

(14,482

)

Exploration costs

 

(760

)

 

(760

)

Depreciation, depletion and amortization of tangible assets and mineral interests

 

(5,382

)

(5

)

(5,387

)

Other income

 

173

 

331

 

504

 

Other expense

 

(216

)

(1,925

)

(2,141

)

 

 

 

 

 

 

 

 

Financial interest on debt

 

(461

)

 

(461

)

Financial income from marketable securities & cash equivalents

 

46

 

 

46

 

Cost of net debt

 

(415

)

 

(415

)

 

 

 

 

 

 

 

 

Other financial income

 

342

 

 

342

 

Other financial expense

 

(348

)

 

(348

)

 

 

 

 

 

 

 

 

Equity in net income (loss) of affiliates

 

1,767

 

(24

)

1,743

 

 

 

 

 

 

 

 

 

Income taxes

 

(7,824

)

620

 

(7,204

)

Consolidated net income

 

7,399

 

(1,971

)

5,428

 

Group share

 

7,279

 

(1,967

)

5,312

 

Non-controlling interests

 

120

 

(4

)

116

 

 


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

 

48



 

 

 

 

 

 

 

Consolidated

 

2nd quarter 2014

 

 

 

 

 

statement

 

(M$)

 

Adjusted

 

Adjustments(a)

 

of income

 

Sales

 

62,597

 

(36

)

62,561

 

Excise taxes

 

(6,354

)

 

(6,354

)

Revenues from sales

 

56,243

 

(36

)

56,207

 

 

 

 

 

 

 

 

 

Purchases net of inventory variation

 

(40,488

)

117

 

(40,371

)

Other operating expenses

 

(7,207

)

(22

)

(7,229

)

Exploration costs

 

(301

)

 

(301

)

Depreciation, depletion and amortization of tangible assets and mineral interests

 

(2,889

)

(40

)

(2,929

)

Other income

 

96

 

 

96

 

Other expense

 

(133

)

(30

)

(163

)

 

 

 

 

 

 

 

 

Financial interest on debt

 

(266

)

 

(266

)

Financial income from marketable securities & cash equivalents

 

31

 

 

31

 

Cost of net debt

 

(235

)

 

(235

)

 

 

 

 

 

 

 

 

Other financial income

 

265

 

 

265

 

Other financial expense

 

(183

)

 

(183

)

 

 

 

 

 

 

 

 

Equity in net income (loss) of affiliates

 

883

 

(9

)

874

 

 

 

 

 

 

 

 

 

Income taxes

 

(2,869

)

(33

)

(2,902

)

Consolidated net income

 

3,182

 

(53

)

3,129

 

Group share 

 

3,151

 

(47

)

3,104

 

Non-controlling interests 

 

31

 

(6

)

25

 

 


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

 

 

 

 

 

 

 

Consolidated

 

2nd quarter 2013

 

 

 

 

 

statement

 

(M$)

 

Adjusted

 

Adjustments(a)

 

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.

 

49



 

10) CHANGES IN PROGRESS IN THE GROUP STRUCTURE

 

Ø                                     Upstream

 

·                  TOTAL announced in November 2012 an agreement for the sale in Nigeria of its 20% interest in block OML 138 to a subsidiary of China Petrochemical Corporation (Sinopec). On July 17, 2014, Sinopec informed the Group of its decision to not complete the transaction. The Group is actively pursuing its divestment process. At June 30, 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 $2,359 million and “liabilities directly associated with the assets classified as held for sale” for an amount of $912 million. The assets concerned mainly include tangible assets for an amount of $2,102 million.

 

·                  TOTAL announced in May 2014 the finalization of an agreement for the sale of its 10% interest in the Shah Deniz field and the South Caucasus Pipeline to TPAO, the Turkish state-owned exploration and production company. This transaction remains subject to the approval by the relevant authorities. At June 30, 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 $1,097 million and “liabilities directly associated with the assets classified as held for sale” for an amount of $374 million. The assets concerned mainly include tangible assets for an amount of $891 million.

 

·                  TOTAL has signed in July 2014 an agreement with Exxaro Resources Ltd for the sale of its 100% stake in Total Coal South Africa, its coal-producing affiliate in South Africa. Completion of the sale is subject to approval by the relevant authorities. At June 30, 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 $481 million and “liabilities directly associated with the assets classified as held for sale” for an amount of $81 million. The assets concerned mainly include tangible assets for an amount of $390 million.

 

Ø                                     Marketing & Services

 

·                  TOTAL announced in July 2014 that it had entered into exclusive negotiations with UGI Corporation, the parent company of Antargaz, having received a firm offer from the U.S. company to acquire 100% of the outstanding shares of Totalgaz, the Group’s liquefied petroleum gas distributor in France. At June 30, 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 $380 million and “liabilities directly associated with the assets classified as held for sale” for an amount of $294 million. The assets and liabilities concerned mainly include tangible assets for an amount of $161 million, trade receivables for an amount of $129 million, deposits and guarantees received for an amount of $137 million and accounts payable for an amount of $83 million.

 

50