EX-99.1 2 a14-23215_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 third quarter of 2014 and nine months ended September 30, 2014, has been derived from TOTAL’s unaudited consolidated financial statements for the third quarter of 2014 and nine months ended September 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*

 

3Q14

 

2Q14

 

3Q13

 

3Q14 vs
3Q13

 

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

 

9M14

 

9M13

 

9M14 vs
9M13

 

60,363

 

 

62,561

 

 

61,844

 

 

-2

%

 

Sales

 

183,611

 

 

186,750

 

 

-2

%

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted net operating income from business segments

 

 

 

 

 

 

 

 

 

 

2,765

 

 

3,051

 

 

3,087

 

 

-10

%

 

· Upstream

 

8,908

 

 

9,385

 

 

-5

%

 

786

 

 

401

 

 

461

 

 

+70

%

 

· Refining & Chemicals

 

1,533

 

 

1,416

 

 

+8

%

 

376

 

 

372

 

 

447

 

 

-16

%

 

· Marketing & Services

 

1,009

 

 

1,225

 

 

-18

%

 

1.52

 

 

1.36

 

 

1.62

 

 

-6

%

 

Fully-diluted earnings per share (dollars)

 

4.35

 

 

3.96

 

 

+10

%

 

2,285

 

 

2,281

 

 

2,275

 

 

 

 

Fully-diluted weighted-average shares (millions)

 

2,279

 

 

2,269

 

 

 

 

3,463

 

 

3,104

 

 

3,682

 

 

-6

%

 

Net income (Group share)

 

9,902

 

 

8,994

 

 

+10

%

 

7,769

 

 

8,723

 

 

7,751

 

 

 

 

Investments**

 

22,357

 

 

23,114

 

 

-3

%

 

2,030

 

 

631

 

 

2,897

 

 

-30

%

 

Divestments

 

4,501

 

 

5,460

 

 

-18

%

 

5,740

 

 

7,966

 

 

4,804

 

 

+19

%

 

Net investments***

 

17,731

 

 

17,140

 

 

+3

%

 

7,639

 

 

5,277

 

 

9,184

 

 

-17

%

 

Cash flow from operations

 

18,254

 

 

18,935

 

 

-4

%

 

 


*                   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 - asset sales - other transactions with non-controlling interests.

 

TOTAL S.A.’s Board of Directors, under the chairmanship of Thierry Desmarest, met on October 28, 2014, and reviewed the Group’s third quarter accounts. Commenting on the results, CEO Patrick Pouyanné said:

 

Since the announcement of the death of Christophe de Margerie, TOTAL has received an outpouring of messages commemorating the man, the captain of industry, the visionary. Under his leadership, our Group changed profoundly. In an industry confronted with crucial issues, he set out with conviction to make TOTAL a stronger, more responsible company, capable of responding to the energy challenges of today and the future. Today, it is this commitment that drives me to forge ahead. The quality of our teams, the governance in place and our organization ensure more than ever the continuity of the process to transform the Group, for which, at his side, we worked on for many years.

 

1



 

·         THIRD QUARTER 2014 RESULTS

 

Ø             Sales

 

In the third quarter 2014, the Brent price averaged $101.9/b, a decrease of 8% compared to the third quarter 2013 and 7% compared to the second quarter 2014. The Group’s European refining margin indicator (“ERMI”) averaged $29.9/t compared to $10.6/t in the third quarter 2013 and $10.9/t in the second quarter 2014.

 

In this context, sales were $60,363 million in the third quarter 2014, a decrease of 2% compared to $61,844 million in the third quarter 2013.

 

Ø             Net income

 

During this period, income was impacted by a lower contribution from the Upstream segment, driven essentially by the lower price of Brent, which was largely offset by the solid performance of the Refining & Chemicals segment.

 

Net income (Group share) in the third quarter 2014 decreased by 6% to $3,463 million from $3,682 million in the third quarter 2013, mainly due to the impacts of the inventory valuation effect and special items. 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 $403 million in the third quarter 2014 compared to a negative impact of $32 million in the third quarter 2013. The changes in fair value of trading inventories and storage contracts (as defined below under “Analysis of business segment results”) had a positive impact on net income (Group share) of $14 million in the third quarter 2014 compared to a negative impact of $9 million in the third quarter 2013. Special items had a positive impact on net income (Group share) of $294 million in the third quarter 2014, including mainly the gain on the sale of the Group’s interest in the Shah Deniz field in Azerbaijan and the impairment of the Ahnet project in Algeria, compared to a positive impact of $95 million in the third quarter 2013, comprised mainly of the gain on the sale of TIGF in France essentially offset by impairments, including on assets in the Barnett field in the United States and in Syria.

 

On September 30, 2014, there were 2,285 million fully-diluted shares compared to 2,274 million shares on September 30, 2013.

 

Fully-diluted earnings per share, based on 2,285 million fully-diluted weighted-average shares, was $1.52 in the third quarter 2014 compared to $1.62 in the third quarter 2013, a decrease of 6%.

 

Ø             Investments — divestments(1)

 

Investments in the third quarter 2014, excluding acquisitions of $411 million and including changes in non-current loans of $542 million, were $7.0 billion, an increase of 7% compared to $6.6 billion in the third quarter 2013.

 

Acquisitions in the third quarter 2014 were $411 million, notably comprised of the carry on the Utica gas and condensate field in the United States and the acquisition of additional Novatek(2) shares in July. Acquisitions in the third quarter 2013 were $727 million.

 

Asset sales in the third quarter 2014 were $1,704 million, essentially comprised of the sale of the Group’s interest in the Shah Deniz field in Azerbaijan. Asset sales in the third quarter 2013 were $2,448 million.

 

Net investments in the third quarter 2014 were $5.7 billion compared to $4.8 billion in the third quarter 2013.

 

Ø             Cash flow

 

Cash flow from operations was $7,639 million in the third quarter 2014, a decrease of 17% compared to $9,184 million in the second third 2013.

 

The Group’s net cash flow(3) in the third quarter 2014 was $1,899 million compared to $4,380 million in the third quarter 2013. This 57% decrease was essentially due to a lower contribution from the Upstream segment, which was affected by the decrease in the price of Brent, and an increase in net investments.

 


(1)        Detail shown on page 12 of this exhibit.

(2)        The Group’s interest in Novatek has been 18.2% since July 18, 2014.

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

 

2



 

The net-debt-to-equity ratio was 27.8% on September 30, 2014, compared to 27.1% on June 30, 2014, and 23.0% on September 30, 2013(1).

 

·         RESULTS FOR THE FIRST NINE MONTHS OF 2014

 

Ø             Sales

 

Compared to the first nine months of 2013, the average Brent price decreased by 2% to $106.5/b. The ERMI was $15.8/t compared to $20.5/t in the first nine months of 2013, a decrease of 23%. The environment for the petrochemicals improved.

 

In this context, sales were $183,611 million in the first nine months of 2014, a decrease of 2% compared to $186,750 million in the first nine months of 2013.

 

Ø             Net income

 

During this period, income was impacted by a lower contribution from the Upstream segment in the third quarter 2014, which was affected by the decrease in the price of Brent, and the very unfavorable economic environment for the downstream in the first half 2014.

 

Net income (Group share) in the first nine months of 2014 increased by 10% to $9,902 million from $8,994 million in the first nine months of 2013, mainly due to the impacts of the inventory valuation effect and special items. 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 $460 million in the first nine months of 2014 compared to a negative impact of $625 million in the first nine months of 2013. The changes in fair value of trading inventories and storage contracts (as defined below under “Analysis of business segment results”) had a positive impact on net income (Group share) of $6 million in the first nine months of 2014 compared to a negative impact of $39 million in the first nine months of 2013. Special items had a positive impact on net income (Group share) of $320 million in the first nine months of 2014, including mainly the gain on the sale (partial IPO) of an interest in Gaztransport & Technigaz (GTT) and the gain on the sale of the Shah Deniz field in Azerbaijan, partially offset by the impairment of the Shtokman project in Russia, compared to a negative impact of $1,249 million in the first nine months of 2013, comprised mainly of the loss on the sale of the Voyageur upgrader project in Canada and the impairment of assets in the Barnett field in the United States, partially offset by the gain on the sale of TIGF in France and Upstream assets in Italy.

 

On September 30, 2014, there were 2,285 million fully-diluted shares compared to 2,274 million shares on September 30, 2013.

 

Fully-diluted earnings per share, based on 2,279 million fully-diluted weighted-average shares, was $4.35 in the first nine months of 2014 compared to $3.96 in the first nine months of 2013, an increase of 10%.

 

Ø             Investments — divestments(2)

 

Investments in the first nine months of 2014, excluding acquisitions of $1,809 million and including changes in non-current loans of $1,084 million, were $19.4 billion, stable compared to the first nine months of 2013.

 

Acquisitions in the first nine months of 2014 were $1,809 million, essentially comprised of the acquisition of an interest in the Elk and Antelope discoveries in Papua New Guinea, the acquisition of additional Novatek(3) shares and the carry on the Utica gas and condensate field in the United States. Acquisitions in the first nine months of 2013 were $2,612 million.

 

Asset sales in the first half 2014 were $3,381 million, essentially comprised of the sale of the the Group’s interest in the Shah Deniz field in Azerbaijan and the sale of block 15/06 in Angola. Asset sales in the first nine months of 2013 were $4,395 million.

 

Net investments in the first nine months of 2014 were $17.7 billion compared to $17.1 billion in the first nine months of 2013, an increase of 3%.

 


(1)        Detail shown on page 12 of this exhibit.

(2)        Detail shown on page 12 of this exhibit.

(3)        The Group’s interest in Novatek has been 18.2% since July 18, 2014.

 

3



 

Ø             Cash flow

 

Cash flow from operations was $18,254 million in the first nine months of 2014, a decrease of 4% compared to $18,935 million in the first nine months of 2013.

 

The Group’s net cash flow in the first nine months of 2014 was $523 million compared to $1,795 million in the first nine months of 2013. This 71% decrease was essentially due to a lower contribution from asset sales as well as the decrease in cash flow from operations between the two periods.

 

The net-debt-to-equity ratio was 27.8% on September 30, 2014, compared to 23.0% on September 30, 2013(1).

 

·           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 price 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.

 

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 23-31 and 33-35 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.

 


(1)        Detail shown on page 12 of this exhibit.

 

4



 

Ø             Upstream segment

 

·            Environment — liquids and gas price realizations*

 

3Q14

 

2Q14

 

3Q13

 

3Q14 vs
3Q13

 

 

 

9M14

 

9M13

 

9M14 vs
9M13

 

101.9

 

 

109.7

 

 

110.3

 

 

-8

%

 

Brent ($/b)

 

106.5

 

 

108.5

 

 

-2

%

 

94.0

 

 

103.0

 

 

107.2

 

 

-12

%

 

Average liquids price ($/b)

 

99.6

 

 

103.5

 

 

-4

%

 

6.40

 

 

6.52

 

 

7.18

 

 

-11

%

 

Average gas price ($/Mbtu)

 

6.67

 

 

7.04

 

 

-5

%

 

69.1

 

 

73.1

 

 

77.3

 

 

-11

%

 

Average hydrocarbons price ($/boe)

 

71.8

 

 

74.8

 

 

-4

%

 

 


*              Consolidated subsidiaries, excluding fixed margins.

 

·            Production

 

3Q14

 

2Q14

 

3Q13

 

3Q14 vs
3Q13

 

hydrocarbon production

 

9M14

 

9M13

 

9M14 vs
9M13

 

2,112

 

 

2,054

 

 

2,299

 

 

-8

%

 

Combined production (kboe/d)

 

2,118

 

 

2,304

 

 

-8

%

 

1,043

 

 

984

 

 

1,174

 

 

-11

%

 

· Liquids (kb/d)

 

1,019

 

 

1,175

 

 

-13

%

 

5,902

 

 

5,867

 

 

6,167

 

 

-4

%

 

· Gas (Mcf/d)

 

6,011

 

 

6,158

 

 

-2

%

 

 

Hydrocarbon production was 2,122 thousand barrels of oil equivalent per day (kboe/d) in the third quarter 2014, a decrease of 8% compared to the third quarter 2013, due to the following:

 

·              -7% essentially for the expiration of the Adco license in the United Arab Emirates;

·              -3% for natural decline, partially offset by lower planned maintenance and improved security conditions in Nigeria; and

·              +2% for production growth from start-ups, notably CLOV in Angola.

 

Excluding Adco, which expired in January 2014, hydrocarbon production in the third quarter 2014 decreased by 1.5% compared to the third quarter 2013. Hydrocarbon production in the third quarter 2014 increased by 3% compared to the second quarter 2014.

 

For the first nine months of 2014, hydrocarbon production was 2,118 kboe/d, a decrease of 8% compared to the first nine months of 2013, due to the following:

 

·             -6% essentially for the expiration of the Adco license in the United Arab Emirates;

·             -3% essentially for natural decline; and

·             +1% for production growth from start-ups.

 

For the first nine months of 2014, excluding Adco, hydrocarbon production decreased by 2% compared to the first nine months of 2013.

 

5



 

·            Results

 

3Q14

 

2Q14

 

3Q13

 

3Q14 vs
3Q13

 

in millions of dollars

 

9M14

 

9M13

 

9M14 vs
9M13

 

5,198

 

 

6,205

 

 

5,938

 

 

-12

%

 

Non-Group sales

 

18,069

 

 

19,377

 

 

-7

%

 

4,499

 

 

4,774

 

 

4,963

 

 

-9

%

 

Operating income

 

14,685

 

 

17,094

 

 

-14

%

 

172

 

 

36

 

 

980

 

 

-82

%

 

Adjustments affecting operating income

 

297

 

 

1,019

 

 

-71

%

 

4,671

 

 

4,810

 

 

5,943

 

 

-21

%

 

Adjusted operating income*

 

14,982

 

 

18,113

 

 

-17

%

 

2,765

 

 

3,051

 

 

3,087

 

 

-10

%

 

Adjusted net operating income*

 

8,908

 

 

9,385

 

 

-5

%

 

824

 

 

769

 

 

661

 

 

+25

%

 

·       Includes adjusted income from equity affiliates

 

2,326

 

 

2,185

 

 

+6

%

 

6,923

 

 

7,999

 

 

6,708

 

 

+3

%

 

Investments

 

20,233

 

 

20,252

 

 

 

 

1,924

 

 

568

 

 

2,800

 

 

-31

%

 

Divestments

 

4,291

 

 

4,974

 

 

-14

%

 

5,442

 

 

4,805

 

 

6,302

 

 

-14

%

 

Cash flow from operating activities

 

14,058

 

 

14,547

 

 

-3

%

 

 


*              Detail of adjustment items shown in the business segment information starting on page 23 of this exhibit.

 

Adjusted net operating income from the Upstream segment was $2,765 million in the third quarter 2014, a decrease of 10% compared to $3,087 in the third quarter 2013, essentially due to the decrease in the average realized prices of oil and gas.

 

Adjusted net operating income for the Upstream segment excludes special items. The exclusion of special items had a negative impact of $405 million on the segment’s adjusted net operating income in the third quarter 2014, consisting essentially of the gain on the sale of the Group’s interest in the Shah Deniz field in Azerbaijan and the impairment of the Ahnet project in Algeria, compared to a negative impact of $454 million in the third quarter 2013, comprised mainly of the gain on the sale of TIGF in France essentially offset by impairments, including on assets in the Barnett field in the United States and in Syria.

 

The effective tax rate(1) for the Upstream segment was 59.1% in the third quarter 2014, essentially stable compared to 60.1% in the third quarter 2013.

 

Adjusted net operating income from the Upstream segment in the first nine months of 2014 was $8,908 million compared to $9,385 million in the first nine months of 2013, a decrease of 5% which that was due essentially to the decrease in hydrocarbon production and the decrease in the average realized prices of oil and gas.

 

The return on average capital employed (ROACE(2)) for the Upstream segment was 12% for the twelve months ended September 30, 2014, compared to 13% for the twelve months ended June 30, 2014, and 14% for the full-year 2013.

 


(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 13 of this exhibit.

 

6



 

Ø             Refining & Chemicals segment

 

· Refinery throughput and utilization rates*

 

3Q14

 

2Q14

 

3Q13

 

3Q14 vs
3Q13

 

 

 

9M14

 

9M13

 

9M14 vs
9M13

 

1,884

 

 

1,622

 

 

1,759

 

 

+7

%

 

Total refinery throughput (kb/d)

 

1,735

 

 

1,719

 

 

+1

%

 

672

 

 

634

 

 

696

 

 

-3

%

 

· France

 

641

 

 

647

 

 

-1

%

 

840

 

 

695

 

 

784

 

 

+7

%

 

· Rest of Europe

 

774

 

 

797

 

 

-3

%

 

372

 

 

293

 

 

279

 

 

+33

%

 

· Rest of world

 

320

 

 

275

 

 

+16

%

 

 

 

 

 

 

 

 

 

 

 

 

 

Utilization rates**

 

 

 

 

 

 

 

 

 

 

82

%

 

72

%

 

81

%

 

 

 

· Based on crude only

 

75

%

 

80

%

 

 

 

86

%

 

74

%

 

86

%

 

 

 

· Based on crude and other feedstock

 

79

%

 

84

%

 

 

 

 


*              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 third quarter 2014, refinery throughput increased by 7% compared to the third quarter 2013, due to the start up of Satorp, which reached full throughput capacity, and a more limited maintenance program in Europe.

 

For the first nine months of 2014, refinery throughput decreased slightly compared to the first nine months of 2013, essentially due to voluntary throughput reductions in Europe linked to low margins in the first half 2014.

 

·           Results

 

3Q14

 

2Q14

 

3Q13

 

3Q14 vs
3Q13

 

in millions of dollars 
(except ERMI refining margins)

 

9M14

 

9M13

 

9M14 vs
9M13

 

29.9

 

 

10.9

 

 

10.6

 

 

x2.8

 

 

European refining margin indicator - ERMI ($/t)

 

15.8

 

 

20.5

 

 

-23

%

 

27,417

 

 

28,143

 

 

28,161

 

 

-3

%

 

Non-Group sales

 

83,099

 

 

84,870

 

 

-2

%

 

450

 

 

450

 

 

227

 

 

+98

%

 

Operating income

 

1,065

 

 

386

 

 

x2.8

 

 

524

 

 

(82

)

 

160

 

 

x3.3

 

 

Adjustments affecting operating income

 

605

 

 

959

 

 

-37

%

 

974

 

 

368

 

 

387

 

 

x2.5

 

 

Adjusted operating income*

 

1,670

 

 

1,345

 

 

+24

%

 

786

 

 

401

 

 

461

 

 

+70

%

 

Adjusted net operating income*

 

1,533

 

 

1,416

 

 

+8

%

 

 

161

 

 

 

174

 

 

158

 

 

+2

%

 

·        Contribution of Specialty chemicals**

 

473

 

 

423

 

 

+12

%

 

422

 

 

475

 

 

550

 

 

-23

%

 

Investments

 

1,147

 

 

1,752

 

 

-35

%

 

9

 

 

15

 

 

12

 

 

-25

%

 

Divestments

 

35

 

 

320

 

 

-89

%

 

1,729

 

 

(133

)

 

1,113

 

 

+55

%

 

Cash flow from operating activities

 

3,189

 

 

2,444

 

 

+30

%

 

 


*              Detail of adjustment items shown in the business segment information starting on page 23 of this exhibit.

**         Hutchinson, Bostik, Atotech.

 

The ERMI was $29.9/t in the third quarter, nearly three times higher than in the third quarter 2013, due to the decrease in the price of Brent and relatively strong refined product prices in the context of turnarounds for maintenance, notably in the United States. The environment for petrochemicals also remained favorable during the quarter, particularly in the United States.

 

Adjusted net operating income from the Refining & Chemicals segment was $786 million in the third quarter 2014 compared to $461 million in the third quarter 2013, an increase of 70%. The segment, strengthened by ongoing plans for operational efficiencies and synergies, was able to fully benefit from the higher margins during the quarter thanks to excellent reliability.

 

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 positive impact of $370 million on the segment’s adjusted net operating income in the third quarter 2014, mainly due to the impacts of strong refining margins and ongoing operational efficiencies and synergies, compared to a positive impact of $84 million in the third quarter 2013. The exclusion of special items had a positive impact of $32 million on the segment’s adjusted net operating income in the third quarter 2014 compared to a positive impact of $294 million in the third quarter 2013, consisting essentially of a write-down of deferred tax assets in Belgium.

 

7



 

Adjusted net operating income from the Refining & Chemicals segment for the first nine months of 2014 was $1,533 million, an increase of 8% compared $1,466 million for the first nine months of 2013 despite a 23% decrease in the refining margin indicator compared to the same period last year. The segment’s restructuring is bearing fruit and, in a volatile environment, TOTAL has adapted itself by reducing its breakeven point and is able to benefit when the environment is good.

 

The ROACE for the Refining & Chemicals segment was 10% for the twelve months ended September 30, 2014, compared to 8% for the twelve months ended June 30, 2014, and 9% for the full-year 2013.

 

Ø             Marketing & Services segment

 

·           Refined product sales

 

3Q14

 

2Q14

 

3Q13

 

3Q14 vs
3Q13

 

sales in kb/d*

 

9M14

 

9M13

 

9M14 vs
9M13

 

1,107

 

 

1,102

 

 

1,144

 

 

-3

%

 

Europe

 

1,089

 

 

1,134

 

 

-4

%

 

674

 

 

731

 

 

599

 

 

+13

%

 

Rest of world

 

666

 

 

613

 

 

+9

%

 

1,781

 

 

1,833

 

 

1,743

 

 

+2

%

 

Total Marketing & Services sales

 

1,755

 

 

1,747

 

 

 

 

 


*              Excludes trading and bulk refining sales, which are reported under the Refining & Chemicals segment (see page 12 of this exhibit); includes share of TotalErg.

 

In the third quarter 2014, sales increased by 2% compared to the third quarter of last year, due to higher sales in growth areas, notably in Africa and the Middle East.

 

Sales volumes for the first nine months of 2014 were stable compared to the first nine months of 2013, reflecting a decrease of 4% in Europe that was offset by net growth in Africa and the Middle East.

 

·           Results

 

3Q14

 

2Q14

 

3Q13

 

3Q14 vs
3Q13

 

in millions of dollars

 

9M14

 

9M13

 

9M14 vs
9M13

 

27,747

 

 

28,213

 

 

27,912

 

 

-1

%

 

Non-Group sales

 

82,430

 

 

82,495

 

 

 

 

423

 

 

378

 

 

598

 

 

-29

%

 

Operating income

 

1,136

 

 

1,546

 

 

-27

%

 

 

66

 

 

 

27

 

 

(54

)

 

n/a

 

 

Adjustments affecting operating income

 

111

 

 

81

 

 

+37

%

 

489

 

 

405

 

 

544

 

 

-10

%

 

Adjusted operating income*

 

1,247

 

 

1,627

 

 

-23

%

 

376

 

 

372

 

 

447

 

 

-16

%

 

Adjusted net operating income*

 

1,009

 

 

1,225

 

 

-18

%

 

5

 

 

(8

)

 

(10

)

 

n/a

 

 

·        Contribution of New Energies

 

25

 

 

(27

)

 

n/a

 

 

398

 

 

203

 

 

430

 

 

-7

%

 

Investments

 

877

 

 

994

 

 

-12

%

 

56

 

 

28

 

 

57

 

 

-2

%

 

Divestments

 

110

 

 

123

 

 

-11

%

 

701

 

 

304

 

 

1,693

 

 

-59

%

 

Cash flow from operating activities

 

1,094

 

 

2,115

 

 

-48

%

 

 


*              Detail of adjustment items shown in the business segment information starting on page 23 of this exhibit.

 

The Marketing & Services segment’s non-Group sales were $27.7 billion in the third quarter 2014, a slight decrease compared to $27.9 billion in the third quarter 2013.

 

Adjusted net operating income for the Marketing & Services segment was $376 million in the third quarter 2014, a decrease of 16% compared to $447 million in the third quarter 2013, mainly due to lower margins in Europe, which were exceptionally high in the third quarter 2013, notably in the European network.

 

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 $46 million on the segment’s adjusted net operating income in the third quarter 2014 compared to a negative impact of $65 million in the third quarter 2013. The exclusion of special items had a positive impact of $65 million on the segment’s adjusted net operating income in the third quarter 2014 compared to a negative impact of $15 million in the third quarter 2013.

 

Adjusted net operating income from the Marketing & Services segment in the first nine months of 2014 was $1,009 million, a decrease of 18% compared to $1,225 million in the first nine months of 2013, mainly due to the impact of weather conditions in the

 

8



 

first half and a less favorable evolution of margins, which were significantly higher for the European network in the same period last year.

 

The ROACE for the Marketing & Services segment was 14% for the twelve months ended September 30, 2014, unchanged compared to the twelve months ended June 30, 2014. For the full year 2013, the ROACE was 16%.

 

·                         SUMMARY AND OUTLOOK

 

Since the end of the third quarter, the price of Brent has been weaker. Despite being prepared for periods of volatility, the Group maintains a medium and long term outlook for the price of Brent that is higher than those seen since the start of October.

 

In the Upstream segment, although it has the lowest technical costs among the majors, Total has already launched initiatives for cost reduction and is preparing for the start-up of its development projects that will fuel the growth of its cash flow.

 

In the downstream, the reduction of the breakeven point for the Refining & Chemicals segment in Europe is continuing, strengthening the profitability of its operations and capacity to adapt to less favorable environments than those experienced through mid-October. The diversified marketing activities of the Group, expanding in growth areas, will contribute to the stability of future performance.

 

With the completion of several sales announced this year, the target of $15-20 billion of asset sales for the 2012-14 period will be fully achieved.

 

As approved by the Board of Directors, TOTAL will pay a third quarter 2014 interim dividend of €0.61/share on March 25, 2014.

 

The strength of the Group is in the quality of its teams, its strategy, its discipline and its integrated portfolio. These were the qualities of Christophe de Margerie in whose memory the Group’s employees are mobilized toward success.

 

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.

 

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;

 

9



 

·                  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.

 

10



 

Operating information by segment

for the third quarter and first nine months of 2014

 

·                           Upstream

 

3Q14

 

2Q14

 

3Q13

 

3Q14 vs
3Q13

 

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

 

9M14

 

9M13

 

9M14 vs
9M13

 

340

 

 

329

 

 

386

 

 

-12%

 

 

Europe

 

354

 

 

387

 

 

-9%

 

 

665

 

 

618

 

 

656

 

 

+1%

 

 

Africa

 

646

 

 

678

 

 

-5%

 

 

387

 

 

380

 

 

553

 

 

-30%

 

 

Middle East

 

391

 

 

541

 

 

-28%

 

 

89

 

 

91

 

 

77

 

 

+16%

 

 

North America

 

87

 

 

73

 

 

+19%

 

 

159

 

 

157

 

 

172

 

 

-8%

 

 

South America

 

159

 

 

172

 

 

-8%

 

 

237

 

 

238

 

 

235

 

 

+1%

 

 

Asia-Pacific

 

239

 

 

233

 

 

+3%

 

 

245

 

 

241

 

 

220

 

 

+11%

 

 

CIS

 

242

 

 

220

 

 

+10%

 

 

2,122

 

 

2,054

 

 

2,299

 

 

-8%

 

 

Total production

 

2,118

 

 

2,304

 

 

-8%

 

 

562

 

 

544

 

 

697

 

 

-19%

 

 

Includes equity affiliates

 

563

 

 

685

 

 

-18%

 

 

 

3Q14

 

2Q14

 

3Q13

 

3Q14 vs
3Q13

 

Liquids production by region (kb/d)

 

9M14

 

9M13

 

9M14 vs
9M13

 

161

 

 

159

 

 

170

 

 

-5%

 

 

Europe

 

164

 

 

164

 

 

 

 

539

 

 

482

 

 

527

 

 

+2%

 

 

Africa

 

510

 

 

540

 

 

-6%

 

 

190

 

 

190

 

 

335

 

 

-43%

 

 

Middle East

 

194

 

 

328

 

 

-41%

 

 

39

 

 

40

 

 

29

 

 

+34%

 

 

North America

 

37

 

 

28

 

 

+32%

 

 

50

 

 

50

 

 

53

 

 

-6%

 

 

South America

 

50

 

 

55

 

 

-9%

 

 

30

 

 

29

 

 

30

 

 

 

 

Asia-Pacific

 

30

 

 

30

 

 

 

 

34

 

 

34

 

 

30

 

 

+13%

 

 

CIS

 

34

 

 

30

 

 

+13%

 

 

1,043

 

 

984

 

 

1,174

 

 

-11%

 

 

Total production

 

1,019

 

 

1,175

 

 

-13%

 

 

199

 

 

197

 

 

331

 

 

-40%

 

 

Includes equity affiliates

 

201

 

 

326

 

 

-38%

 

 

 

3Q14

 

2Q14

 

3Q13

 

3Q14 vs
3Q13

 

Gas production by region (Mcf/d)

 

9M14

 

9M13

 

9M14 vs
9M13

 

982

 

 

936

 

 

1,185

 

 

-17%

 

 

Europe

 

1,044

 

 

1,228

 

 

-15%

 

 

643

 

 

710

 

 

654

 

 

-2%

 

 

Africa

 

700

 

 

701

 

 

 

 

1,076

 

 

1,042

 

 

1,212

 

 

-11%

 

 

Middle East

 

1,074

 

 

1,161

 

 

-7%

 

 

284

 

 

285

 

 

269

 

 

+6%

 

 

North America

 

278

 

 

254

 

 

+9%

 

 

613

 

 

601

 

 

667

 

 

-8%

 

 

South America

 

608

 

 

651

 

 

-7%

 

 

1,178

 

 

1,188

 

 

1,151

 

 

+2%

 

 

Asia-Pacific

 

1,189

 

 

1,141

 

 

+4%

 

 

1,126

 

 

1,105

 

 

1,029

 

 

+9%

 

 

CIS

 

1,118

 

 

1,022

 

 

+9%

 

 

5,902

 

 

5,867

 

 

6,167

 

 

-4%

 

 

Total production

 

6,011

 

 

6,158

 

 

-2%

 

 

1,966

 

 

1,895

 

 

2,002

 

 

-2%

 

 

Includes equity affiliates

 

1,963

 

 

1,942

 

 

+1%

 

 

 

3Q14

 

2Q14

 

3Q13

 

3Q14 vs
3Q13

 

Liquefied natural gas

 

9M14

 

9M13

 

9M14 vs
9M13

 

2.95

 

 

2.93

 

 

3.01

 

 

-2%

 

 

LNG sales* (Mt)

 

9.01

 

 

8.77

 

 

+3%

 

 

 


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

 

11



 

·                           Downstream (Refining & Chemicals and Marketing & Services)

 

3Q14

 

2Q14

 

3Q13

 

3Q14 vs
3Q13

 

Refined product sales by region (kb/d)*

 

9M14

 

9M13

 

9M14 vs
9M13

 

2,053

 

 

2,017

 

 

2,111

 

 

-3%

 

 

Europe**

 

2,025

 

 

2,088

 

 

-3%

 

 

540

 

 

587

 

 

430

 

 

+26%

 

 

Africa

 

534

 

 

440

 

 

+21%

 

 

632

 

 

643

 

 

490

 

 

+29%

 

 

Americas

 

583

 

 

505

 

 

+16%

 

 

604

 

 

611

 

 

397

 

 

+52%

 

 

Rest of world

 

596

 

 

474

 

 

+26%

 

 

3,829

 

 

3,858

 

 

3,428

 

 

+12%

 

 

Total consolidated sales

 

3,738

 

 

3,507

 

 

+7%

 

 

621

 

 

576

 

 

603

 

 

+3%

 

 

Includes bulk sales

 

610

 

 

620

 

 

-2%

 

 

1,427

 

 

1,449

 

 

1,082

 

 

+32%

 

 

Includes trading

 

1,373

 

 

1,140

 

 

+20%

 

 

 


* Includes share of TotalErg.

** Restated historical amounts.

 

Investments — Divestments

 

3Q14

 

2Q14

 

3Q13

 

3Q14 vs
3Q13

 

Expressed in millions of dollars

 

9M14

 

9M13

 

9M14 vs
9M13

 

7,032

 

 

7,193

 

 

6,575

 

 

+7%

 

 

Investments excluding acquisitions

 

19,428

 

 

19,437

 

 

 

 

512

 

 

362

 

 

434

 

 

+18%

 

 

· Capitalized exploration

 

1,193

 

 

1,431

 

 

-17%

 

 

868

 

 

1,075

 

 

682

 

 

+27%

 

 

· Increase in non-current loans

 

2,204

 

 

1,673

 

 

+32%

 

 

(326

)

 

(430

)

 

(449

)

 

-27%

 

 

· Repayment of non-current loans

 

(1,120

)

 

(1,065

)

 

+5%

 

 

411

 

 

1,100

 

 

727

 

 

-44%

 

 

Acquisitions

 

1,809

 

 

2,612

 

 

-31%

 

 

1,704

 

 

201

 

 

2,448

 

 

-30%

 

 

Asset sales

 

3,381

 

 

4,395

 

 

-23%

 

 

(1

)

 

126

 

 

50

 

 

n/a

 

 

Other transactions with non-controlling interests

 

125

 

 

514

 

 

-76%

 

 

5,740

 

 

7,966

 

 

4,804

 

 

+19%

 

 

Net investments*

 

17,731

 

 

17,140

 

 

+3%

 

 

 


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

 

Net-debt-to-equity ratio

 

in millions of dollars

 

9/30/2014

 

6/30/2014

 

9/30/2013

 

Current borrowings

 

11,826

 

 

13,525

 

 

11,086

 

 

Net current financial assets

 

(848

)

 

(531

)

 

(400

)

 

Net financial assets classified as held for sale

 

(77

)

 

(62

)

 

(57

)

 

Non-current financial debt

 

43,242

 

 

39,433

 

 

33,937

 

 

Hedging instruments of non-current debt

 

(1,491

)

 

(1,973

)

 

(1,840

)

 

Cash and cash equivalents

 

(24,307

)

 

(22,166

)

 

(20,111

)

 

Net debt

 

28,345

 

 

28,226

 

 

22,615

 

 

Shareholders’ equity

 

100,408

 

 

102,872

 

 

97,938

 

 

Estimated dividend payable

 

(1,746

)

 

(1,894

)

 

(1,807

)

 

Non-controlling interests

 

3,382

 

 

3,344

 

 

2,328

 

 

Equity

 

102,044

 

 

104,322

 

 

98,459

 

 

Net-debt-to-equity ratio

 

27.8

%

 

27.1

%

 

23.0

%

 

 

12



 

Return on average capital employed

 

·                  Period of October 1, 2013 to September 30, 2014

 

 

 

 

 

 

 

 

in millions of dollars

 

Upstream

 

Refining &
Chemicals

 

Marketing
& Services

 

Adjusted net operating income

 

11,973

 

1,974

 

1,338

 

Capital employed at 9/30/2013*

 

91,140

 

20,884

 

9,254

 

Capital employed at 9/30/2014*

 

104,488

 

17,611

 

9,633

 

ROACE

 

12.2%

 

10.3%

 

14.2%

 

 


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

 

·                  Period of July 1, 2013 to 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).

 

·                  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).

 

13



 

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)***

 

Third quarter 2014

 

1.33

 

29.9

 

101.9

 

94.0

 

6.40

 

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

 

 


*                       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.

 

14



 

CONSOLIDATED STATEMENT OF INCOME

 

TOTAL

 

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

 

(M$) (a)

 

3rd quarter
2014

 

2nd quarter
2014

 

3rd quarter
2013

 

 

 

 

 

 

 

 

 

Sales

 

60,363

 

62,561

 

61,844

 

Excise taxes

 

(6,141

)

(6,354

)

(6,168

)

Revenues from sales

 

54,222

 

56,207

 

55,676

 

 

 

 

 

 

 

 

 

Purchases, net of inventory variation

 

(38,628

)

(40,371

)

(38,907

)

Other operating expenses

 

(6,925

)

(7,229

)

(6,662

)

Exploration costs

 

(433

)

(301

)

(751

)

Depreciation, depletion and amortization of tangible assets and mineral interests

 

(3,082

)

(2,929

)

(3,673

)

Other income

 

641

 

96

 

1,498

 

Other expense

 

(155

)

(163

)

(213

)

 

 

 

 

 

 

 

 

Financial interest on debt

 

(173

)

(266

)

(211

)

Financial income from marketable securities & cash equivalents

 

30

 

31

 

13

 

Cost of net debt

 

(143

)

(235

)

(198

)

 

 

 

 

 

 

 

 

Other financial income

 

176

 

265

 

182

 

Other financial expense

 

(159

)

(183

)

(203

)

 

 

 

 

 

 

 

 

Equity in net income (loss) of affiliates

 

851

 

874

 

828

 

 

 

 

 

 

 

 

 

Income taxes

 

(2,837

)

(2,902

)

(3,811

)

Consolidated net income

 

3,528

 

3,129

 

3,766

 

Group share

 

3,463

 

3,104

 

3,682

 

Non-controlling interests

 

65

 

25

 

84

 

Earnings per share ($)

 

1.52

 

1.37

 

1.62

 

Fully-diluted earnings per share ($)

 

1.52

 

1.36

 

1.62

 

 


(a) Except for per share amounts.

 

15



 

CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME

 

TOTAL

 

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

 

(M$)

 

3rd quarter
2014

 

2nd quarter
2014

 

3rd quarter
2013

 

 

 

 

 

 

 

 

 

Consolidated net income

 

3,528

 

3,129

 

3,766

 

 

 

 

 

 

 

 

 

Other comprehensive income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Actuarial gains and losses

 

(1,010

)

(416

)

44

 

Tax effect

 

358

 

154

 

(11

)

Currency translation adjustment generated by the mother company

 

(5,748

)

(732

)

2,244

 

Items not potentially reclassifiable to profit and loss

 

(6,400

)

(994

)

2,277

 

Currency translation adjustment

 

2,717

 

512

 

(766

)

Available for sale financial assets

 

(21

)

(6

)

5

 

Cash flow hedge

 

44

 

30

 

38

 

Share of other comprehensive income of equity affiliates, net amount

 

(276

)

436

 

(113

)

Other

 

7

 

(4

)

(3

)

Tax effect

 

(10

)

(5

)

(15

)

Items potentially reclassifiable to profit and loss

 

2,461

 

963

 

(854

)

Total other comprehensive income (net amount)

 

(3,939

)

(31

)

1,423

 

 

 

 

 

 

 

 

 

Comprehensive income

 

(411

)

3,098

 

5,189

 

Group share

 

(452

)

3,078

 

5,109

 

Non-controlling interests

 

41

 

20

 

80

 

 

16



 

CONSOLIDATED STATEMENT OF INCOME

 

TOTAL

 

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

 

(M$) (a)

 

9 months
2014

 

9 months
2013

 

 

 

 

 

 

 

Sales

 

183,611

 

186,750

 

Excise taxes

 

(18,327

)

(17,548

)

Revenues from sales

 

165,284

 

169,202

 

 

 

 

 

 

 

Purchases, net of inventory variation

 

(117,331

)

(118,857

)

Other operating expenses

 

(21,518

)

(21,144

)

Exploration costs

 

(1,353

)

(1,511

)

Depreciation, depletion and amortization of tangible assets and mineral interests

 

(8,756

)

(9,060

)

Other income

 

1,837

 

2,002

 

Other expense

 

(467

)

(2,354

)

 

 

 

 

 

 

Financial interest on debt

 

(640

)

(672

)

Financial income from marketable securities & cash equivalents

 

80

 

59

 

Cost of net debt

 

(560

)

(613

)

 

 

 

 

 

 

Other financial income

 

602

 

524

 

Other financial expense

 

(508

)

(551

)

 

 

 

 

 

 

Equity in net income (loss) of affiliates

 

2,198

 

2,571

 

 

 

 

 

 

 

Income taxes

 

(9,336

)

(11,015

)

Consolidated net income

 

10,092

 

9,194

 

Group share

 

9,902

 

8,994

 

Non-controlling interests

 

190

 

200

 

Earnings per share ($)

 

4.36

 

3.97

 

Fully-diluted earnings per share ($)

 

4.35

 

3.96

 

 


(a) Except for per share amounts.

 

17



 

CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME

 

TOTAL

 

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

 

(M$)

 

9 months
2014

 

9 months
2013

 

 

 

 

 

 

 

Consolidated net income

 

10,092

 

9,194

 

 

 

 

 

 

 

Other comprehensive income

 

 

 

 

 

 

 

 

 

 

 

Actuarial gains and losses

 

(1,625

)

19

 

Tax effect

 

569

 

(3

)

Currency translation adjustment generated by the mother company

 

(6,477

)

1,645

 

Items not potentially reclassifiable to profit and loss

 

(7,533

)

1,661

 

Currency translation adjustment

 

3,265

 

(1,157

)

Available for sale financial assets

 

(24

)

8

 

Cash flow hedge

 

109

 

133

 

Share of other comprehensive income of equity affiliates, net amount

 

(296

)

(607

)

Other

 

 

(15

)

Tax effect

 

(28

)

(50

)

Items potentially reclassifiable to profit and loss

 

3,026

 

(1,688

)

Total other comprehensive income (net amount)

 

(4,507

)

(27

)

 

 

 

 

 

 

Comprehensive income

 

5,585

 

9,167

 

Group share

 

5,427

 

9,017

 

Non-controlling interests

 

158

 

150

 

 

18



 

CONSOLIDATED BALANCE SHEET

 

TOTAL

 

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

 

(M$)

 

September 30,
2014

 

June 30,
2014

 

December 31,
2013

 

September 30,
2013

 

 

 

 

 

 

 

 

 

 

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-current assets

 

 

 

 

 

 

 

 

 

Intangible assets, net

 

18,071

 

18,995

 

18,395

 

17,007

 

Property, plant and equipment, net

 

109,437

 

108,468

 

104,480

 

97,134

 

Equity affiliates : investments and loans

 

21,043

 

21,256

 

20,417

 

19,750

 

Other investments

 

1,645

 

1,786

 

1,666

 

1,777

 

Hedging instruments of non-current financial debt

 

1,491

 

1,973

 

1,418

 

1,840

 

Deferred income taxes

 

2,684

 

2,842

 

3,838

 

3,691

 

Other non-current assets

 

4,184

 

4,263

 

4,406

 

3,930

 

Total non-current assets

 

158,555

 

159,583

 

154,620

 

145,129

 

 

 

 

 

 

 

 

 

 

 

Current assets

 

 

 

 

 

 

 

 

 

Inventories, net

 

20,873

 

23,484

 

22,097

 

21,469

 

Accounts receivable, net

 

20,511

 

21,698

 

23,422

 

24,883

 

Other current assets

 

15,798

 

16,519

 

14,892

 

15,185

 

Current financial assets

 

1,205

 

1,003

 

739

 

457

 

Cash and cash equivalents

 

24,307

 

22,166

 

20,200

 

20,111

 

Assets classified as held for sale

 

5,327

 

4,317

 

3,253

 

3,112

 

Total current assets

 

88,021

 

89,187

 

84,603

 

85,217

 

Total assets

 

246,576

 

248,770

 

239,223

 

230,346

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES & SHAREHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shareholders’ equity

 

 

 

 

 

 

 

 

 

Common shares

 

7,516

 

7,511

 

7,493

 

7,491

 

Paid-in surplus and retained earnings

 

101,979

 

101,100

 

98,254

 

96,442

 

Currency translation adjustment

 

(4,727

)

(1,436

)

(1,203

)

(1,695

)

Treasury shares

 

(4,360

)

(4,303

)

(4,303

)

(4,300

)

Total shareholders’ equity - Group Share

 

100,408

 

102,872

 

100,241

 

97,938

 

Non-controlling interests

 

3,382

 

3,344

 

3,138

 

2,328

 

Total shareholders’ equity

 

103,790

 

106,216

 

103,379

 

100,266

 

 

 

 

 

 

 

 

 

 

 

Non-current liabilities

 

 

 

 

 

 

 

 

 

Deferred income taxes

 

16,222

 

16,397

 

17,850

 

17,442

 

Employee benefits

 

5,232

 

4,725

 

4,235

 

4,799

 

Provisions and other non-current liabilities

 

17,017

 

17,445

 

17,517

 

14,786

 

Non-current financial debt

 

43,242

 

39,433

 

34,574

 

33,937

 

Total non-current liabilities

 

81,713

 

78,000

 

74,176

 

70,964

 

 

 

 

 

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

 

 

 

Accounts payable

 

27,394

 

28,902

 

30,282

 

27,811

 

Other creditors and accrued liabilities

 

19,610

 

19,994

 

18,948

 

19,299

 

Current borrowings

 

11,826

 

13,525

 

11,193

 

11,086

 

Other current financial liabilities

 

357

 

472

 

381

 

57

 

Liabilities directly associated with the assets classified as held for sale

 

1,886

 

1,661

 

864

 

863

 

Total current liabilities

 

61,073

 

64,554

 

61,668

 

59,116

 

Total liabilities and shareholders’ equity

 

246,576

 

248,770

 

239,223

 

230,346

 

 

19



 

CONSOLIDATED STATEMENT OF CASH FLOW

 

TOTAL

 

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

 

(M$)

 

3rd quarter
2014

 

2nd quarter
2014

 

3rd quarter
2013

 

 

 

 

 

 

 

 

 

CASH FLOW FROM OPERATING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated net income

 

3,528

 

3,129

 

3,766

 

Depreciation, depletion and amortization

 

3,288

 

3,087

 

4,190

 

Non-current liabilities, valuation allowances and deferred taxes

 

106

 

(156

)

791

 

Impact of coverage of pension benefit plans

 

 

 

 

(Gains) losses on disposals of assets

 

(479

)

(17

)

(1,397

)

Undistributed affiliates’ equity earnings

 

(260

)

(125

)

(301

)

(Increase) decrease in working capital

 

1,461

 

(771

)

2,009

 

Other changes, net

 

(5

)

130

 

126

 

Cash flow from operating activities

 

7,639

 

5,277

 

9,184

 

 

 

 

 

 

 

 

 

CASH FLOW USED IN INVESTING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Intangible assets and property, plant and equipment additions

 

(6,733

)

(6,800

)

(6,801

)

Acquisitions of subsidiaries, net of cash acquired

 

(1

)

(414

)

 

Investments in equity affiliates and other securities

 

(167

)

(434

)

(268

)

Increase in non-current loans

 

(868

)

(1,075

)

(682

)

Total expenditures

 

(7,769

)

(8,723

)

(7,751

)

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

 

1,413

 

135

 

56

 

Proceeds from disposals of subsidiaries, net of cash sold

 

 

 

2,369

 

Proceeds from disposals of non-current investments

 

291

 

66

 

23

 

Repayment of non-current loans

 

326

 

430

 

449

 

Total divestments

 

2,030

 

631

 

2,897

 

Cash flow used in investing activities

 

(5,739

)

(8,092

)

(4,854

)

 

 

 

 

 

 

 

 

CASH FLOW USED IN FINANCING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Issuance (repayment) of shares:

 

 

 

 

 

 

 

- Parent company shareholders

 

53

 

304

 

24

 

- Treasury shares

 

(289

)

 

(236

)

Dividends paid:

 

 

 

 

 

 

 

- Parent company shareholders

 

(1,837

)

(1,901

)

(1,775

)

- Non-controlling interests

 

(7

)

(139

)

(13

)

Other transactions with non-controlling interests

 

(1

)

126

 

50

 

Net issuance (repayment) of non-current debt

 

5,019

 

2,931

 

4,466

 

Increase (decrease) in current borrowings

 

(1,235

)

956

 

(2,457

)

Increase (decrease) in current financial assets and liabilities

 

(44

)

65

 

66

 

Cash flow used in financing activities

 

1,659

 

2,342

 

125

 

Net increase (decrease) in cash and cash equivalents

 

3,559

 

(473

)

4,455

 

Effect of exchange rates

 

(1,418

)

(148

)

538

 

Cash and cash equivalents at the beginning of the period

 

22,166

 

22,787

 

15,118

 

Cash and cash equivalents at the end of the period

 

24,307

 

22,166

 

20,111

 

 

20



 

CONSOLIDATED STATEMENT OF CASH FLOW

 

TOTAL

 

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

 

(M$)

 

9 months
2014

 

9 months
2013

 

 

 

 

 

 

 

CASH FLOW FROM OPERATING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

 

Consolidated net income

 

10,092

 

9,194

 

Depreciation, depletion and amortization

 

9,549

 

9,995

 

Non-current liabilities, valuation allowances and deferred taxes

 

349

 

742

 

Impact of coverage of pension benefit plans

 

 

 

(Gains) losses on disposals of assets

 

(1,519

)

113

 

Undistributed affiliates’ equity earnings

 

(374

)

(673

)

(Increase) decrease in working capital

 

5

 

(742

)

Other changes, net

 

152

 

306

 

Cash flow from operating activities

 

18,254

 

18,935

 

 

 

 

 

 

 

CASH FLOW USED IN INVESTING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

 

Intangible assets and property, plant and equipment additions

 

(18,981

)

(20,126

)

Acquisitions of subsidiaries, net of cash acquired

 

(415

)

(21

)

Investments in equity affiliates and other securities

 

(757

)

(1,294

)

Increase in non-current loans

 

(2,204

)

(1,673

)

Total expenditures

 

(22,357

)

(23,114

)

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

 

2,568

 

1,716

 

Proceeds from disposals of subsidiaries, net of cash sold

 

 

2,633

 

Proceeds from disposals of non-current investments

 

813

 

46

 

Repayment of non-current loans

 

1,120

 

1,065

 

Total divestments

 

4,501

 

5,460

 

Cash flow used in investing activities

 

(17,856

)

(17,654

)

 

 

 

 

 

 

CASH FLOW USED IN FINANCING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

 

Issuance (repayment) of shares:

 

 

 

 

 

- Parent company shareholders

 

390

 

456

 

- Treasury shares

 

(289

)

(236

)

Dividends paid:

 

 

 

- Parent company shareholders

 

(5,573

)

(5,307

)

- Non-controlling interests

 

(153

)

(107

)

Other transactions with non-controlling interests

 

125

 

514

 

Net issuance (repayment) of non-current debt

 

12,139

 

8,965

 

Increase (decrease) in current borrowings

 

(1,446

)

(7,619

)

Increase (decrease) in current financial assets and liabilities

 

(96

)

1,250

 

Cash flow used in financing activities

 

5,097

 

(2,084

)

Net increase (decrease) in cash and cash equivalents

 

5,495

 

(803

)

Effect of exchange rates

 

(1,388

)

505

 

Cash and cash equivalents at the beginning of the period

 

20,200

 

20,409

 

Cash and cash equivalents at the end of the period

 

24,307

 

20,111

 

 

21



 

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 9 months 2013

 

 

 

8,994

 

 

 

 

8,994

 

200

 

9,194

 

Other comprehensive Income

 

 

 

23

 

 

 

 

23

 

(50

)

(27

)

Comprehensive Income

 

 

 

9,017

 

 

 

 

9,017

 

150

 

9,167

 

Dividend

 

 

 

(5,300

)

 

 

 

(5,300

)

(107

)

(5,407

)

Issuance of common shares

 

11,263,033

 

37

 

419

 

 

 

 

456

 

 

456

 

Purchase of treasury shares

 

 

 

 

 

(4,414,200

)

(236

)

(236

)

 

(236

)

Sale of treasury shares (1)

 

 

 

(210

)

 

3,590,641

 

210

 

 

 

 

Share-based payments

 

 

 

148

 

 

 

 

148

 

 

148

 

Share cancellation

 

 

 

 

 

 

 

 

 

 

Other operations with non-controlling interests

 

 

 

(120

)

1

 

 

 

(119

)

587

 

468

 

Other items

 

 

 

3

 

 

 

 

3

 

9

 

12

 

As of September 30, 2013

 

2,377,196,179

 

7,491

 

96,442

 

(1,695

)

(109,215,198

)

(4,300

)

97,938

 

2,328

 

100,266

 

Net income from October 1 to December 31, 2013

 

 

 

2,234

 

 

 

 

2,234

 

93

 

2,327

 

Other comprehensive Income

 

 

 

450

 

492

 

 

 

942

 

(6

)

936

 

Comprehensive Income

 

 

 

2,684

 

492

 

 

 

3,176

 

87

 

3,263

 

Dividend

 

 

 

(1,816

)

 

 

 

(1,816

)

(49

)

(1,865

)

Issuance of common shares

 

481,981

 

2

 

27

 

 

 

 

29

 

 

29

 

Purchase of treasury shares

 

 

 

 

 

 

(2

)

(2

)

 

(2

)

Sale of treasury shares (1)

 

 

 

1

 

 

750

 

(1

)

 

 

 

Share-based payments

 

 

 

41

 

 

 

 

41

 

 

41

 

Share cancellation

 

 

 

 

 

 

 

 

 

 

Other operations with non-controlling interests

 

 

 

869

 

 

 

 

869

 

768

 

1,637

 

Other items

 

 

 

6

 

 

 

 

6

 

4

 

10

 

As of December 31, 2013

 

2,377,678,160

 

7,493

 

98,254

 

(1,203

)

(109,214,448

)

(4,303

)

100,241

 

3,138

 

103,379

 

Net income of the first 9 months 2014

 

 

 

9,902

 

 

 

 

9,902

 

190

 

10,092

 

Other comprehensive Income

 

 

 

(953

)

(3,522

)

 

 

(4,475

)

(32

)

(4,507

)

Comprehensive Income

 

 

 

8,949

 

(3,522

)

 

 

5,427

 

158

 

5,585

 

Dividend

 

 

 

(5,644

)

 

 

 

(5,644

)

(153

)

(5,797

)

Issuance of common shares

 

6,848,895

 

23

 

367

 

 

 

 

390

 

 

390

 

Purchase of treasury shares

 

 

 

 

 

(4,386,300

)

(289

)

(289

)

 

(289

)

Sale of treasury shares (1)

 

 

 

(232

)

 

4,239,135

 

232

 

 

 

 

Share-based payments

 

 

 

119

 

 

 

 

119

 

 

119

 

Share cancellation

 

 

 

 

 

 

 

 

 

 

Other operations with non-controlling interests

 

 

 

106

 

(2

)

 

 

104

 

183

 

287

 

Other items

 

 

 

60

 

 

 

 

60

 

56

 

116

 

As of September 30, 2014

 

2,384,527,055

 

7,516

 

101,979

 

(4,727

)

(109,361,613

)

(4,360

)

100,408

 

3,382

 

103,790

 

 


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

 

22



 

BUSINESS SEGMENT INFORMATION

TOTAL

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

 

3rd quarter 2014
(M$)

 

Upstream

 

Refining &
Chemicals

 

Marketing &
Services

 

Corporate

 

Intercompany

 

Total

 

Non-Group sales

 

5,198

 

27,417

 

27,747

 

1

 

 

60,363

 

Intersegment sales

 

7,560

 

11,931

 

466

 

67

 

(20,024

)

 

Excise taxes

 

 

(1,292

)

(4,849

)

 

 

(6,141

)

Revenues from sales

 

12,758

 

38,056

 

23,364

 

68

 

(20,024

)

54,222

 

Operating expenses

 

(5,763

)

(37,230

)

(22,742

)

(275

)

20,024

 

(45,986

)

Depreciation, depletion and amortization of tangible assets and mineral interests

 

(2,496

)

(376

)

(199

)

(11

)

 

(3,082

)

Operating income

 

4,499

 

450

 

423

 

(218

)

 

5,154

 

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

 

1,298

 

41

 

(35

)

50

 

 

1,354

 

Tax on net operating income

 

(2,627

)

(107

)

(123

)

(31

)

 

(2,888

)

Net operating income

 

3,170

 

384

 

265

 

(199

)

 

3,620

 

Net cost of net debt

 

 

 

 

 

 

 

 

 

 

 

(92

)

Non-controlling interests

 

 

 

 

 

 

 

 

 

 

 

(65

)

Net income

 

 

 

 

 

 

 

 

 

 

 

3,463

 

 

3rd quarter 2014 (adjustments) (a)
(M$)

 

Upstream

 

Refining &
Chemicals

 

Marketing &
Services

 

Corporate

 

Intercompany

 

Total

 

Non-Group sales

 

17

 

 

 

 

 

17

 

Intersegment sales

 

 

 

 

 

 

 

Excise taxes

 

 

 

 

 

 

 

Revenues from sales

 

17

 

 

 

 

 

17

 

Operating expenses

 

(79

)

(512

)

(66

)

 

 

(657

)

Depreciation, depletion and amortization of tangible assets and mineral interests

 

(110

)

(12

)

 

 

 

(122

)

Operating income (b)

 

(172

)

(524

)

(66

)

 

 

(762

)

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

 

432

 

(45

)

(65

)

 

 

322

 

Tax on net operating income

 

145

 

167

 

20

 

 

 

332

 

Net operating income (b)

 

405

 

(402

)

(111

)

 

 

(108

)

Net cost of net debt

 

 

 

 

 

 

 

 

 

 

 

 

Non-controlling interests

 

 

 

 

 

 

 

 

 

 

 

13

 

Net income

 

 

 

 

 

 

 

 

 

 

 

(95

)

 


(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

 

(497

)

(66

)

 

 

 

 

 

On net operating income

 

(370

)

(46

)

 

 

 

 

 

 

3rd quarter 2014 (adjusted)
(M$) (a)

 

Upstream

 

Refining &
Chemicals

 

Marketing &
Services

 

Corporate

 

Intercompany

 

Total

 

Non-Group sales

 

5,181

 

27,417

 

27,747

 

1

 

 

60,346

 

Intersegment sales

 

7,560

 

11,931

 

466

 

67

 

(20,024

)

 

Excise taxes

 

 

(1,292

)

(4,849

)

 

 

(6,141

)

Revenues from sales

 

12,741

 

38,056

 

23,364

 

68

 

(20,024

)

54,205

 

Operating expenses

 

(5,684

)

(36,718

)

(22,676

)

(275

)

20,024

 

(45,329

)

Depreciation, depletion and amortization of tangible assets and mineral interests

 

(2,386

)

(364

)

(199

)

(11

)

 

(2,960

)

Adjusted operating income

 

4,671

 

974

 

489

 

(218

)

 

5,916

 

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

 

866

 

86

 

30

 

50

 

 

1,032

 

Tax on net operating income

 

(2,772

)

(274

)

(143

)

(31

)

 

(3,220

)

Adjusted net operating income

 

2,765

 

786

 

376

 

(199

)

 

3,728

 

Net cost of net debt

 

 

 

 

 

 

 

 

 

 

 

(92

)

Non-controlling interests

 

 

 

 

 

 

 

 

 

 

 

(78

)

Adjusted net income

 

 

 

 

 

 

 

 

 

 

 

3,558

 

Adjusted fully-diluted earnings per share ($)

 

 

 

 

 

 

 

 

 

 

 

1.56

 

 


(a) Except for earnings per share.

 

3rd quarter 2014
(M$)

 

Upstream

 

Refining &
Chemicals

 

Marketing &

Services

 

Corporate

 

Intercompany

 

Total

 

Total expenditures

 

6,923

 

422

 

398

 

26

 

 

7,769

 

Total divestments

 

1,924

 

9

 

56

 

41

 

 

2,030

 

Cash flow from operating activities

 

5,442

 

1,729

 

701

 

(233

)

 

7,639

 

 

23



 

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

 

 

24



 

BUSINESS SEGMENT INFORMATION

TOTAL

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

 

3rd quarter 2013
(M$)

 

Upstream

 

Refining &

Chemicals

 

Marketing &
Services

 

Corporate

 

Intercompany

 

Total

 

Non-Group sales

 

5,938

 

28,161

 

27,912

 

(167

)

 

61,844

 

Intersegment sales

 

9,237

 

13,334

 

570

 

18

 

(23,159

)

 

Excise taxes

 

 

(1,290

)

(4,878

)

 

 

(6,168

)

Revenues from sales

 

15,175

 

40,205

 

23,604

 

(149

)

(23,159

)

55,676

 

Operating expenses

 

(7,106

)

(39,601

)

(22,826

)

54

 

23,159

 

(46,320

)

Depreciation, depletion and amortization of tangible assets and mineral interests

 

(3,106

)

(377

)

(180

)

(10

)

 

(3,673

)

Operating income

 

4,963

 

227

 

598

 

(105

)

 

5,683

 

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

 

1,974

 

99

 

85

 

(66

)

 

2,092

 

Tax on net operating income

 

(3,396

)

(243

)

(156

)

(43

)

 

(3,838

)

Net operating income

 

3,541

 

83

 

527

 

(214

)

 

3,937

 

Net cost of net debt

 

 

 

 

 

 

 

 

 

 

 

(171

)

Non-controlling interests

 

 

 

 

 

 

 

 

 

 

 

(84

)

Net income

 

 

 

 

 

 

 

 

 

 

 

3,682

 

 

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

 

Upstream

 

Refining &
Chemicals

 

Marketing &
Services

 

Corporate

 

Intercompany

 

Total

 

Non-Group sales

 

(12

)

 

 

 

 

(12

)

Intersegment sales

 

 

 

 

 

 

 

Excise taxes

 

 

 

 

 

 

 

Revenues from sales

 

(12

)

 

 

 

 

(12

)

Operating expenses

 

(113

)

(153

)

54

 

 

 

(212

)

Depreciation, depletion and amortization of tangible assets and mineral interests

 

(855

)

(7

)

 

 

 

(862

)

Operating income (b)

 

(980

)

(160

)

54

 

 

 

(1,086

)

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

 

1,239

 

(5

)

40

 

(34

)

 

1,240

 

Tax on net operating income

 

195

 

(213

)

(14

)

(45

)

 

(77

)

Net operating income (b)

 

454

 

(378

)

80

 

(79

)

 

77

 

Net cost of net debt

 

 

 

 

 

 

 

 

 

 

 

 

Non-controlling interests

 

 

 

 

 

 

 

 

 

 

 

(23

)

Net income

 

 

 

 

 

 

 

 

 

 

 

54

 

 


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

 

(b) Of which inventory valuation effect

On operating income

 

(153

)

93

 

 

 

 

 

 

On net operating income

 

(84

)

65

 

 

 

 

 

 

 

3rd quarter 2013 (adjusted)
(M$) (a)

 

Upstream

 

Refining &
Chemicals

 

Marketing &
Services

 

Corporate

 

Intercompany

 

Total

 

Non-Group sales

 

5,950

 

28,161

 

27,912

 

(167

)

 

61,856

 

Intersegment sales

 

9,237

 

13,334

 

570

 

18

 

(23,159

)

 

Excise taxes

 

 

(1,290

)

(4,878

)

 

 

(6,168

)

Revenues from sales

 

15,187

 

40,205

 

23,604

 

(149

)

(23,159

)

55,688

 

Operating expenses

 

(6,993

)

(39,448

)

(22,880

)

54

 

23,159

 

(46,108

)

Depreciation, depletion and amortization of tangible assets and mineral interests

 

(2,251

)

(370

)

(180

)

(10

)

 

(2,811

)

Adjusted operating income

 

5,943

 

387

 

544

 

(105

)

 

6,769

 

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

 

735

 

104

 

45

 

(32

)

 

852

 

Tax on net operating income

 

(3,591

)

(30

)

(142

)

2

 

 

(3,761

)

Adjusted net operating income

 

3,087

 

461

 

447

 

(135

)

 

3,860

 

Net cost of net debt

 

 

 

 

 

 

 

 

 

 

 

(171

)

Non-controlling interests

 

 

 

 

 

 

 

 

 

 

 

(61

)

Adjusted net income

 

 

 

 

 

 

 

 

 

 

 

3,628

 

Adjusted fully-diluted earnings per share ($)

 

 

 

 

 

 

 

 

 

 

 

1.59

 

 


(a) Except for earnings per share.

 

3rd quarter 2013
(M$)

 

Upstream

 

Refining &
Chemicals

 

Marketing &
Services

 

Corporate

 

Intercompany

 

Total

 

Total expenditures

 

6,708

 

550

 

430

 

63

 

 

7,751

 

Total divestments

 

2,800

 

12

 

57

 

28

 

 

2,897

 

Cash flow from operating activities

 

6,302

 

1,113

 

1,693

 

76

 

 

9,184

 

 

25



 

BUSINESS SEGMENT INFORMATION

TOTAL

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

 

9 months 2014
(M$)

 

Upstream

 

Refining &
Chemicals

 

Marketing &
Services

 

Corporate

 

Intercompany

 

Total

 

Non-Group sales

 

18,069

 

83,099

 

82,430

 

13

 

 

183,611

 

Intersegment sales

 

23,053

 

35,627

 

1,276

 

162

 

(60,118

)

 

Excise taxes

 

 

(3,733

)

(14,594

)

 

 

(18,327

)

Revenues from sales

 

41,122

 

114,993

 

69,112

 

175

 

(60,118

)

165,284

 

Operating expenses

 

(19,451

)

(112,766

)

(67,397

)

(706

)

60,118

 

(140,202

)

Depreciation, depletion and amortization of tangible assets and mineral interests

 

(6,986

)

(1,162

)

(579

)

(29

)

 

(8,756

)

Operating income

 

14,685

 

1,065

 

1,136

 

(560

)

 

16,326

 

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

 

3,344

 

160

 

55

 

103

 

 

3,662

 

Tax on net operating income

 

(8,590

)

(215

)

(331

)

(323

)

 

(9,459

)

Net operating income

 

9,439

 

1,010

 

860

 

(780

)

 

10,529

 

Net cost of net debt

 

 

 

 

 

 

 

 

 

 

 

(437

)

Non-controlling interests

 

 

 

 

 

 

 

 

 

 

 

(190

)

Net income

 

 

 

 

 

 

 

 

 

 

 

9,902

 

 

9 months 2014 (adjustments) (a)
(M$)

 

Upstream

 

Refining &
Chemicals

 

Marketing &

Services

 

Corporate

 

Intercompany

 

Total

 

Non-Group sales

 

7

 

 

 

 

 

7

 

Intersegment sales

 

 

 

 

 

 

 

Excise taxes

 

 

 

 

 

 

 

Revenues from sales

 

7

 

 

 

 

 

7

 

Operating expenses

 

(194

)

(553

)

(111

)

 

 

(858

)

Depreciation, depletion and amortization of tangible assets and mineral interests

 

(110

)

(52

)

 

 

 

(162

)

Operating income (b)

 

(297

)

(605

)

(111

)

 

 

(1,013

)

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

 

712

 

(85

)

(72

)

 

 

555

 

Tax on net operating income

 

116

 

167

 

34

 

 

 

317

 

Net operating income (b)

 

531

 

(523

)

(149

)

 

 

(141

)

Net cost of net debt

 

 

 

 

 

 

 

 

 

 

 

 

Non-controlling interests

 

 

 

 

 

 

 

 

 

 

 

7

 

Net income

 

 

 

 

 

 

 

 

 

 

 

(134

)

 


(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

 

(538

)

(89

)

 

 

 

 

 

On net operating income

 

(404

)

(63

)

 

 

 

 

 

 

9 months 2014 (adjusted)
(M$) (a)

 

Upstream

 

Refining &
Chemicals

 

Marketing &
Services

 

Corporate

 

Intercompany

 

Total

 

Non-Group sales

 

18,062

 

83,099

 

82,430

 

13

 

 

183,604

 

Intersegment sales

 

23,053

 

35,627

 

1,276

 

162

 

(60,118

)

 

Excise taxes

 

 

(3,733

)

(14,594

)

 

 

(18,327

)

Revenues from sales

 

41,115

 

114,993

 

69,112

 

175

 

(60,118

)

165,277

 

Operating expenses

 

(19,257

)

(112,213

)

(67,286

)

(706

)

60,118

 

(139,344

)

Depreciation, depletion and amortization of tangible assets and mineral interests

 

(6,876

)

(1,110

)

(579

)

(29

)

 

(8,594

)

Adjusted operating income

 

14,982

 

1,670

 

1,247

 

(560

)

 

17,339

 

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

 

2,632

 

245

 

127

 

103

 

 

3,107

 

Tax on net operating income

 

(8,706

)

(382

)

(365

)

(323

)

 

(9,776

)

Adjusted net operating income

 

8,908

 

1,533

 

1,009

 

(780

)

 

10,670

 

Net cost of net debt

 

 

 

 

 

 

 

 

 

 

 

(437

)

Non-controlling interests

 

 

 

 

 

 

 

 

 

 

 

(197

)

Adjusted net income

 

 

 

 

 

 

 

 

 

 

 

10,036

 

Adjusted fully-diluted earnings per share ($)

 

 

 

 

 

 

 

 

 

 

 

4.40

 

 


(a) Except for earnings per share.

 

9 months 2014
(M$)

 

Upstream

 

Refining &
Chemicals

 

Marketing &

Services

 

Corporate

 

Intercompany

 

Total

 

Total expenditures

 

20,233

 

1,147

 

877

 

100

 

 

22,357

 

Total divestments

 

4,291

 

35

 

110

 

65

 

 

4,501

 

Cash flow from operating activities

 

14,058

 

3,189

 

1,094

 

(87

)

 

18,254

 

 

26



 

BUSINESS SEGMENT INFORMATION

TOTAL

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

 

9 months 2013
(M$)

 

Upstream

 

Refining &
Chemicals

 

Marketing &

Services

 

Corporate

 

Intercompany

 

Total

 

Non-Group sales

 

19,377

 

84,870

 

82,495

 

8

 

 

186,750

 

Intersegment sales

 

27,432

 

39,235

 

1,771

 

120

 

(68,558

)

 

Excise taxes

 

 

(3,477

)

(14,071

)

 

 

(17,548

)

Revenues from sales

 

46,809

 

120,628

 

70,195

 

128

 

(68,558

)

169,202

 

Operating expenses

 

(22,377

)

(119,082

)

(68,117

)

(494

)

68,558

 

(141,512

)

Depreciation, depletion and amortization of tangible assets and mineral interests

 

(7,338

)

(1,160

)

(532

)

(30

)

 

(9,060

)

Operating income

 

17,094

 

386

 

1,546

 

(396

)

 

18,630

 

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

 

1,880

 

256

 

93

 

(37

)

 

2,192

 

Tax on net operating income

 

(10,380

)

(226

)

(438

)

(71

)

 

(11,115

)

Net operating income

 

8,594

 

416

 

1,201

 

(504

)

 

9,707

 

Net cost of net debt

 

 

 

 

 

 

 

 

 

 

 

(513

)

Non-controlling interests

 

 

 

 

 

 

 

 

 

 

 

(200

)

Net income

 

 

 

 

 

 

 

 

 

 

 

8,994

 

 

9 months 2013 (adjustments) (a)
(M$)

 

Upstream

 

Refining &
Chemicals

 

Marketing &

Services

 

Corporate

 

Intercompany

 

Total

 

Non-Group sales

 

(51

)

 

 

 

 

(51

)

Intersegment sales

 

 

 

 

 

 

 

Excise taxes

 

 

 

 

 

 

 

Revenues from sales

 

(51

)

 

 

 

 

(51

)

Operating expenses

 

(113

)

(947

)

(81

)

 

 

(1,141

)

Depreciation, depletion and amortization of tangible assets and mineral interests

 

(855

)

(12

)

 

 

 

(867

)

Operating income (b)

 

(1,019

)

(959

)

(81

)

 

 

(2,059

)

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

 

(305

)

(66

)

27

 

(34

)

 

(378

)

Tax on net operating income

 

533

 

25

 

30

 

(45

)

 

543

 

Net operating income (b)

 

(791

)

(1,000

)

(24

)

(79

)

 

(1,894

)

Net cost of net debt

 

 

 

 

 

 

 

 

 

 

 

 

Non-controlling interests

 

 

 

 

 

 

 

 

 

 

 

(19

)

Net income

 

 

 

 

 

 

 

 

 

 

 

(1,913

)

 


(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

 

(896

)

(42

)

 

 

 

 

 

On net operating income

 

(590

)

(26

)

 

 

 

 

 

 

9 months 2013 (adjusted)
(M$) (a)

 

Upstream

 

Refining &
Chemicals

 

Marketing &
Services

 

Corporate

 

Intercompany

 

Total

 

Non-Group sales

 

19,428

 

84,870

 

82,495

 

8

 

 

186,801

 

Intersegment sales

 

27,432

 

39,235

 

1,771

 

120

 

(68,558

)

 

Excise taxes

 

 

(3,477

)

(14,071

)

 

 

(17,548

)

Revenues from sales

 

46,860

 

120,628

 

70,195

 

128

 

(68,558

)

169,253

 

Operating expenses

 

(22,264

)

(118,135

)

(68,036

)

(494

)

68,558

 

(140,371

)

Depreciation, depletion and amortization of tangible assets and mineral interests

 

(6,483

)

(1,148

)

(532

)

(30

)

 

(8,193

)

Adjusted operating income

 

18,113

 

1,345

 

1,627

 

(396

)

 

20,689

 

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

 

2,185

 

322

 

66

 

(3

)

 

2,570

 

Tax on net operating income

 

(10,913

)

(251

)

(468

)

(26

)

 

(11,658

)

Adjusted net operating income

 

9,385

 

1,416

 

1,225

 

(425

)

 

11,601

 

Net cost of net debt

 

 

 

 

 

 

 

 

 

 

 

(513

)

Non-controlling interests

 

 

 

 

 

 

 

 

 

 

 

(181

)

Adjusted net income

 

 

 

 

 

 

 

 

 

 

 

10,907

 

Adjusted fully-diluted earnings per share ($)

 

 

 

 

 

 

 

 

 

 

 

4.81

 

 


(a) Except for earnings per share.

 

9 months 2013
(M$)

 

Upstream

 

Refining &
Chemicals

 

Marketing &

Services

 

Corporate

 

Intercompany

 

Total

 

Total expenditures

 

20,252

 

1,752

 

994

 

116

 

 

23,114

 

Total divestments

 

4,974

 

320

 

123

 

43

 

 

5,460

 

Cash flow from operating activities

 

14,547

 

2,444

 

2,115

 

(171

)

 

18,935

 

 

27



 

BUSINESS SEGMENT INFORMATION

TOTAL

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

 

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

 

Upstream

 

Refining &
Chemicals

 

Marketing &

Services

 

Corporate

 

Intercompany

 

Total

 

Non-Group sales

 

28,449

 

117,067

 

111,281

 

240

 

 

257,037

 

Intersegment sales

 

40,498

 

57,134

 

970

 

256

 

(98,858

)

 

Excise taxes

 

 

(4,616

)

(18,205

)

 

 

(22,821

)

Revenues from sales

 

68,947

 

169,585

 

94,046

 

496

 

(98,858

)

234,216

 

Operating expenses

 

(33,361

)

(166,379

)

(91,907

)

(1,249

)

98,858

 

(194,038

)

Depreciation, depletion and amortization of tangible assets and mineral interests

 

(9,555

)

(1,856

)

(780

)

(46

)

 

(12,237

)

Operating income

 

26,031

 

1,350

 

1,359

 

(799

)

 

27,941

 

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

 

3,005

 

271

 

(252

)

353

 

 

3,377

 

Tax on net operating income

 

(15,879

)

(337

)

(488

)

(163

)

 

(16,867

)

Net operating income

 

13,157

 

1,284

 

619

 

(609

)

 

14,451

 

Net cost of net debt

 

 

 

 

 

 

 

 

 

 

 

(615

)

Non-controlling interests

 

 

 

 

 

 

 

 

 

 

 

(188

)

Net income

 

 

 

 

 

 

 

 

 

 

 

13,648

 

 

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

 

Upstream

 

Refining &
Chemicals

 

Marketing &
Services

 

Corporate

 

Intercompany

 

Total

 

Non-Group sales

 

(12

)

 

 

 

 

(12

)

Intersegment sales

 

 

 

 

 

 

 

Excise taxes

 

 

 

 

 

 

 

Revenues from sales

 

(12

)

 

 

 

 

(12

)

Operating expenses

 

(752

)

(257

)

(294

)

(115

)

 

(1,418

)

Depreciation, depletion and amortization of tangible assets and mineral interests

 

(1,538

)

(266

)

(87

)

 

 

(1,891

)

Operating income (b)

 

(2,302

)

(523

)

(381

)

(115

)

 

(3,321

)

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

 

326

 

(51

)

(154

)

188

 

 

309

 

Tax on net operating income

 

817

 

90

 

85

 

(139

)

 

853

 

Net operating income (b)

 

(1,159

)

(484

)

(450

)

(66

)

 

(2,159

)

Net cost of net debt

 

 

 

 

 

 

 

 

 

 

 

 

Non-controlling interests

 

 

 

 

 

 

 

 

 

 

 

35

 

Net income

 

 

 

 

 

 

 

 

 

 

 

(2,124

)

 


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

 

(b) Of which inventory valuation effect

On operating income

 

(230

)

(71

)

 

 

 

 

 

On net operating income

 

(149

)

(50

)

16

 

 

 

 

 

 

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

 

Upstream

 

Refining &
Chemicals

 

Marketing &
Services

 

Corporate

 

Intercompany

 

Total

 

Non-Group sales

 

28,461

 

117,067

 

111,281

 

240

 

 

257,049

 

Intersegment sales

 

40,498

 

57,134

 

970

 

256

 

(98,858

)

 

Excise taxes

 

 

(4,616

)

(18,205

)

 

 

(22,821

)

Revenues from sales

 

68,959

 

169,585

 

94,046

 

496

 

(98,858

)

234,228

 

Operating expenses

 

(32,609

)

(166,122

)

(91,613

)

(1,134

)

98,858

 

(192,620

)

Depreciation, depletion and amortization of tangible assets and mineral interests

 

(8,017

)

(1,590

)

(693

)

(46

)

 

(10,346

)

Adjusted operating income

 

28,333

 

1,873

 

1,740

 

(684

)

 

31,262

 

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

 

2,679

 

322

 

(98

)

165

 

 

3,068

 

Tax on net operating income

 

(16,696

)

(427

)

(573

)

(24

)

 

(17,720

)

Adjusted net operating income

 

14,316

 

1,768

 

1,069

 

(543

)

 

16,610

 

Net cost of net debt

 

 

 

 

 

 

 

 

 

 

 

(615

)

Non-controlling interests

 

 

 

 

 

 

 

 

 

 

 

(223

)

Adjusted net income

 

 

 

 

 

 

 

 

 

 

 

15,772

 

Adjusted fully-diluted earnings per share ($)

 

 

 

 

 

 

 

 

 

 

 

5.08

 

 


(a) Except for earnings per share.

 

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

 

Upstream

 

Refining &
Chemicals

 

Marketing &
Services

 

Corporate

 

Intercompany

 

Total

 

Total expenditures

 

25,200

 

2,502

 

1,671

 

102

 

 

29,475

 

Total divestments

 

3,595

 

392

 

196

 

3,360

 

 

7,543

 

Cash flow from operating activities

 

24,354

 

2,726

 

1,456

 

322

 

 

28,858

 

 

28



 

Consolidated Financial Statements as of September 30, 2014

 

Adjustment items by business segment
(M$)

 

ADJUSTMENTS TO OPERATING INCOME

 

(M$)

 

 

 

Upstream

 

Refining &
Chemicals

 

Marketing & 
Services

 

Corporate

 

Total

 

3rd quarter 2014

 

Inventory valuation effect

 

 

(497

)

(66

)

 

(563

)

 

 

Effect of changes in fair value

 

17

 

 

 

 

17

 

 

 

Restructuring charges

 

 

 

 

 

 

 

 

Asset impairment charges

 

(110

)

(12

)

 

 

(122

)

 

 

Other items

 

(79

)

(15

)

 

 

(94

)

Total

 

 

 

(172

)

(524

)

(66

)

 

(762

)

3rd quarter 2013

 

Inventory valuation effect

 

 

(153

)

93

 

 

(60

)

 

 

Effect of changes in fair value

 

(12

)

 

 

 

(12

)

 

 

Restructuring charges

 

 

 

 

 

 

 

 

Asset impairment charges

 

(855

)

(7

)

 

 

(862

)

 

 

Other items

 

(113

)

 

(39

)

 

(152

)

Total

 

 

 

(980

)

(160

)

54

 

 

(1,086

)

9 months 2014

 

Inventory valuation effect

 

 

(538

)

(89

)

 

(627

)

 

 

Effect of changes in fair value

 

7

 

 

 

 

7

 

 

 

Restructuring charges

 

 

 

 

 

 

 

 

Asset impairment charges

 

(110

)

(52

)

 

 

(162

)

 

 

Other items

 

(194

)

(15

)

(22

)

 

(231

)

Total

 

 

 

(297

)

(605

)

(111

)

 

(1,013

)

9 months 2013

 

Inventory valuation effect

 

 

(896

)

(42

)

 

(938

)

 

 

Effect of changes in fair value

 

(51

)

 

 

 

(51

)

 

 

Restructuring charges

 

 

(2

)

 

 

(2

)

 

 

Asset impairment charges

 

(855

)

(12

)

 

 

(867

)

 

 

Other items

 

(113

)

(49

)

(39

)

 

(201

)

Total

 

 

 

(1,019

)

(959

)

(81

)

 

(2,059

)

 

ADJUSTMENTS TO NET INCOME, GROUP SHARE

 

(M$)

 

 

 

Upstream

 

Refining &
Chemicals

 

Marketing & 
Services

 

Corporate

 

Total

 

3rd quarter 2014

 

Inventory valuation effect

 

 

(370

)

(33

)

 

(403

)

 

 

Effect of changes in fair value

 

14

 

 

 

 

14

 

 

 

TOTAL’s equity share of adjustments related to Sanofi

 

 

 

 

 

 

 

 

Restructuring charges

 

 

(7

)

 

 

(7

)

 

 

Asset impairment charges

 

(110

)

(12

)

(65

)

 

(187

)

 

 

Gains (losses) on disposals of assets

 

580

 

 

 

 

580

 

 

 

Other items

 

(79

)

(13

)

 

 

(92

)

Total

 

 

 

405

 

(402

)

(98

)

 

(95

)

3rd quarter 2013

 

Inventory valuation effect

 

 

(84

)

52

 

 

(32

)

 

 

Effect of changes in fair value

 

(9

)

 

 

 

(9

)

 

 

TOTAL’s equity share of adjustments related to Sanofi

 

 

 

 

 

 

 

 

Restructuring charges

 

 

(12

)

(9

)

 

(21

)

 

 

Asset impairment charges

 

(581

)

(7

)

 

 

(588

)

 

 

Gains (losses) on disposals of assets

 

1,157

 

 

 

 

1,157

 

 

 

Other items

 

(113

)

(275

)

14

 

(79

)

(453

)

Total

 

 

 

454

 

(378

)

57

 

(79

)

54

 

9 months 2014

 

Inventory valuation effect

 

 

(404

)

(56

)

 

(460

)

 

 

Effect of changes in fair value

 

6

 

 

 

 

6

 

 

 

Restructuring charges

 

 

(8

)

(4

)

 

(12

)

 

 

Asset impairment charges

 

(460

)

(88

)

(65

)

 

(613

)

 

 

Gains (losses) on disposals of assets

 

1,179

 

 

 

 

1,179

 

 

 

Other items

 

(194

)

(23

)

(17

)

 

(234

)

Total

 

 

 

531

 

(523

)

(142

)

 

(134

)

9 months 2013

 

Inventory valuation effect

 

 

(590

)

(35

)

 

(625

)

 

 

Effect of changes in fair value

 

(39

)

 

 

 

(39

)

 

 

Restructuring charges

 

 

(32

)

(22

)

 

(54

)

 

 

Asset impairment charges

 

(581

)

(11

)

 

 

(592

)

 

 

Gains (losses) on disposals of assets

 

(58

)

(59

)

 

 

(117

)

 

 

Other items

 

(113

)

(308

)

14

 

(79

)

(486

)

Total

 

 

 

(791

)

(1,000

)

(43

)

(79

)

(1,913

)

 

29



 

Reconciliation of the information by business segment with consolidated financial statements

 

TOTAL

 

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

 

3rd quarter 2014
(M$)

 

Adjusted

 

Adjustments (a)

 

Consolidated
statement of income

 

 

 

 

 

 

 

 

 

Sales

 

60,346

 

17

 

60,363

 

Excise taxes

 

(6,141

)

 

(6,141

)

Revenues from sales

 

54,205

 

17

 

54,222

 

 

 

 

 

 

 

 

 

Purchases, net of inventory variation

 

(38,065

)

(563

)

(38,628

)

Other operating expenses

 

(6,831

)

(94

)

(6,925

)

Exploration costs

 

(433

)

 

(433

)

Depreciation, depletion and amortization of tangible assets and mineral interests

 

(2,960

)

(122

)

(3,082

)

Other income

 

209

 

432

 

641

 

Other expense

 

(143

)

(12

)

(155

)

 

 

 

 

 

 

 

 

Financial interest on debt

 

(173

)

 

(173

)

Financial income from marketable securities & cash equivalents

 

30

 

 

30

 

Cost of net debt

 

(143

)

 

(143

)

 

 

 

 

 

 

 

 

Other financial income

 

176

 

 

176

 

Other financial expense

 

(159

)

 

(159

)

 

 

 

 

 

 

 

 

Equity in net income (loss) of affiliates

 

949

 

(98

)

851

 

 

 

 

 

 

 

 

 

Income taxes

 

(3,169

)

332

 

(2,837

)

Consolidated net income

 

3,636

 

(108

)

3,528

 

Group share

 

3,558

 

(95

)

3,463

 

Non-controlling interests

 

78

 

(13

)

65

 

 


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

 

3rd quarter 2013
(M$)

 

Adjusted

 

Adjustments (a)

 

Consolidated
statement of income

 

 

 

 

 

 

 

 

 

Sales

 

61,856

 

(12

)

61,844

 

Excise taxes

 

(6,168

)

 

(6,168

)

Revenues from sales

 

55,688

 

(12

)

55,676

 

 

 

 

 

 

 

 

 

Purchases, net of inventory variation

 

(38,847

)

(60

)

(38,907

)

Other operating expenses

 

(6,510

)

(152

)

(6,662

)

Exploration costs

 

(751

)

 

(751

)

Depreciation, depletion and amortization of tangible assets and mineral interests

 

(2,811

)

(862

)

(3,673

)

Other income

 

186

 

1,312

 

1,498

 

Other expense

 

(129

)

(84

)

(213

)

 

 

 

 

 

 

 

 

Financial interest on debt

 

(211

)

 

(211

)

Financial income from marketable securities & cash equivalents

 

13

 

 

13

 

Cost of net debt

 

(198

)

 

(198

)

 

 

 

 

 

 

 

 

Other financial income

 

182

 

 

182

 

Other financial expense

 

(203

)

 

(203

)

 

 

 

 

 

 

 

 

Equity in net income (loss) of affiliates

 

816

 

12

 

828

 

 

 

 

 

 

 

 

 

Income taxes

 

(3,734

)

(77

)

(3,811

)

Consolidated net income

 

3,689

 

77

 

3,766

 

Group share

 

3,628

 

54

 

3,682

 

Non-controlling interests

 

61

 

23

 

84

 

 


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

 

30



 

Reconciliation of the information by business segment with consolidated financial statements

 

TOTAL

 

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

 

9 months 2014
(M$)

 

Adjusted

 

Adjustments (a)

 

Consolidated
statement of income

 

 

 

 

 

 

 

 

 

Sales

 

183,604

 

7

 

183,611

 

Excise taxes

 

(18,327

)

 

(18,327

)

Revenues from sales

 

165,277

 

7

 

165,284

 

 

 

 

 

 

 

 

 

Purchases, net of inventory variation

 

(116,704

)

(627

)

(117,331

)

Other operating expenses

 

(21,287

)

(231

)

(21,518

)

Exploration costs

 

(1,353

)

 

(1,353

)

Depreciation, depletion and amortization of tangible assets and mineral interests

 

(8,594

)

(162

)

(8,756

)

Other income

 

757

 

1,080

 

1,837

 

Other expense

 

(406

)

(61

)

(467

)

 

 

 

 

 

 

 

 

Financial interest on debt

 

(640

)

 

(640

)

Financial income from marketable securities & cash equivalents

 

80

 

 

80

 

Cost of net debt

 

(560

)

 

(560

)

 

 

 

 

 

 

 

 

Other financial income

 

602

 

 

602

 

Other financial expense

 

(508

)

 

(508

)

 

 

 

 

 

 

 

 

Equity in net income (loss) of affiliates

 

2,662

 

(464

)

2,198

 

 

 

 

 

 

 

 

 

Income taxes

 

(9,653

)

317

 

(9,336

)

Consolidated net income

 

10,233

 

(141

)

10,092

 

Group share

 

10,036

 

(134

)

9,902

 

Non-controlling interests

 

197

 

(7

)

190

 

 


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

 

9 months 2013
(M$)

 

Adjusted

 

Adjustments (a)

 

Consolidated
statement of income

 

 

 

 

 

 

 

 

 

Sales

 

186,801

 

(51

)

186,750

 

Excise taxes

 

(17,548

)

 

(17,548

)

Revenues from sales

 

169,253

 

(51

)

169,202

 

 

 

 

 

 

 

 

 

Purchases, net of inventory variation

 

(117,919

)

(938

)

(118,857

)

Other operating expenses

 

(20,941

)

(203

)

(21,144

)

Exploration costs

 

(1,511

)

 

(1,511

)

Depreciation, depletion and amortization of tangible assets and mineral interests

 

(8,193

)

(867

)

(9,060

)

Other income

 

359

 

1,643

 

2,002

 

Other expense

 

(345

)

(2,009

)

(2,354

)

 

 

 

 

 

 

 

 

Financial interest on debt

 

(672

)

 

(672

)

Financial income from marketable securities & cash equivalents

 

59

 

 

59

 

Cost of net debt

 

(613

)

 

(613

)

 

 

 

 

 

 

 

 

Other financial income

 

524

 

 

524

 

Other financial expense

 

(551

)

 

(551

)

 

 

 

 

 

 

 

 

Equity in net income (loss) of affiliates

 

2,583

 

(12

)

2,571

 

 

 

 

 

 

 

 

 

Income taxes

 

(11,558

)

543

 

(11,015

)

Consolidated net income

 

11,088

 

(1,894

)

9,194

 

Group share

 

10,907

 

(1,913

)

8,994

 

Non-controlling interests

 

181

 

19

 

200

 

 


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

 

31



 

TOTAL

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

FOR THE FIRST NINE 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 September 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 September 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 September 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.

 

32



 

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 nine months of 2014 the acquisition of an additional 1.28% interest in Novatek for an amount of $434 million, bringing TOTAL’s overall interest in Novatek to 18.24% as at September 30, 2014. Since July 18, 2014 the Group has not acquired any additional shares of Novatek.

 

·                  TOTAL finalized in August 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 for an amount of $1,513 million. This sale generated a gain on disposal of $580 million after tax.

 

3) Adjustment items

 

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

 

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

 

Adjustment items include:

 

(i) Special items

 

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

 

(ii) Inventory valuation effect

 

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

 

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

 

(iii) Effect of changes in fair value

 

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

 

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

 

33



 

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

 

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

 

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

 

ADJUSTMENTS TO OPERATING INCOME

 

(M$)

 

 

 

Upstream

 

Refining &
Chemicals

 

Marketing
& Services

 

Corporate

 

Total

 

3rd quarter 2014

 

Inventory valuation effect

 

 

(497

)

(66

)

 

(563

)

 

 

Effect of changes in fair value

 

17

 

 

 

 

17

 

 

 

Restructuring charges

 

 

 

 

 

 

 

 

Asset impairment charges

 

(110

)

(12

)

 

 

(122

)

 

 

Other items

 

(79

)

(15

)

 

 

(94

)

Total

 

 

 

(172

)

(524

)

(66

)

 

(762

)

3rd quarter 2013

 

Inventory valuation effect

 

 

(153

)

93

 

 

(60

)

 

 

Effect of changes in fair value

 

(12

)

 

 

 

(12

)

 

 

Restructuring charges

 

 

 

 

 

 

 

 

Asset impairment charges

 

(855

)

(7

)

 

 

(862

)

 

 

Other items

 

(113

)

 

(39

)

 

(152

)

Total

 

 

 

(980

)

(160

)

54

 

 

(1,086

)

9 months 2014

 

Inventory valuation effect

 

 

(538

)

(89

)

 

(627

)

 

 

Effect of changes in fair value

 

7

 

 

 

 

7

 

 

 

Restructuring charges

 

 

 

 

 

 

 

 

Asset impairment charges

 

(110

)

(52

)

 

 

(162

)

 

 

Other items

 

(194

)

(15

)

(22

)

 

(231

)

Total

 

 

 

(297

)

(605

)

(111

)

 

(1,013

)

9 months 2013

 

Inventory valuation effect

 

 

(896

)

(42

)

 

(938

)

 

 

Effect of changes in fair value

 

(51

)

 

 

 

(51

)

 

 

Restructuring charges

 

 

(2

)

 

 

(2

)

 

 

Asset impairment charges

 

(855

)

(12

)

 

 

(867

)

 

 

Other items

 

(113

)

(49

)

(39

)

 

(201

)

Total

 

 

 

(1,019

)

(959

)

(81

)

 

(2,059

)

 

34



 

ADJUSTMENTS TO NET INCOME, GROUP SHARE

 

(M$)

 

 

 

Upstream

 

Refining &
Chemicals

 

Marketing
& Services

 

Corporate

 

Total

 

3rd quarter 2014

 

Inventory valuation effect

 

 

(370

)

(33

)

 

(403

)

 

 

Effect of changes in fair value

 

14

 

 

 

 

14

 

 

 

Restructuring charges

 

 

(7

)

 

 

(7

)

 

 

Asset impairment charges

 

(110

)

(12

)

(65

)

 

(187

)

 

 

Gains (losses) on disposals of assets

 

580

 

 

 

 

580

 

 

 

Other items

 

(79

)

(13

)

 

 

(92

)

Total

 

 

 

405

 

(402

)

(98

)

 

(95

)

3rd quarter 2013

 

Inventory valuation effect

 

 

(84

)

52

 

 

(32

)

 

 

Effect of changes in fair value

 

(9

)

 

 

 

(9

)

 

 

Restructuring charges

 

 

(12

)

(9

)

 

(21

)

 

 

Asset impairment charges

 

(581

)

(7

)

 

 

(588

)

 

 

Gains (losses) on disposals of assets

 

1,157

 

 

 

 

1,157

 

 

 

Other items

 

(113

)

(275

)

14

 

(79

)

(453

)

Total

 

 

 

454

 

(378

)

57

 

(79

)

54

 

9 months 2014

 

Inventory valuation effect

 

 

(404

)

(56

)

 

(460

)

 

 

Effect of changes in fair value

 

6

 

 

 

 

6

 

 

 

Restructuring charges

 

 

(8

)

(4

)

 

(12

)

 

 

Asset impairment charges

 

(460

)

(88

)

(65

)

 

(613

)

 

 

Gains (losses) on disposals of assets

 

1,179

 

 

 

 

1,179

 

 

 

Other items

 

(194

)

(23

)

(17

)

 

(234

)

Total

 

 

 

531

 

(523

)

(142

)

 

(134

)

9 months 2013

 

Inventory valuation effect

 

 

(590

)

(35

)

 

(625

)

 

 

Effect of changes in fair value

 

(39

)

 

 

 

(39

)

 

 

Restructuring charges

 

 

(32

)

(22

)

 

(54

)

 

 

Asset impairment charges

 

(581

)

(11

)

 

 

(592

)

 

 

Gains (losses) on disposals of assets

 

(58

)

(59

)

 

 

(117

)

 

 

Other items

 

(113

)

(308

)

14

 

(79

)

(486

)

Total

 

 

 

(791

)

(1,000

)

(43

)

(79

)

(1,913

)

 

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 decided to depreciate its investment of $350 million in this project in the 1st quarter 2014.

 

35



 

4) Shareholders’ equity

 

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

 

As of September 30, 2014, TOTAL S.A. holds 9,030,345 of its own shares, representing 0.38% of its share capital, detailed as follows:

 

·                  8,946,930 shares allocated to TOTAL share grant plans for Group employees; and

 

·                  83,415 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 September 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 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, was paid on September 26, 2014 (the ex-dividend date was 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).

 

A third quarterly dividend for the fiscal year 2014 of €0.61 per share, decided by the Board of Directors on October 28, 2014, will be paid on March 25, 2015 (the ex-dividend date will be March 23, 2015).

 

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 1.15 Euro per share for the 3rd quarter 2014 (1.00 Euro per share for the 2nd quarter 2014 and 1.22 Euro per share for the 3rd quarter 2013). Diluted earnings per share calculated using the same method amounted to 1.15 Euro per share for the 3rd quarter 2014 (0.99 Euro per share for the 2nd quarter 2014 and 1.22 Euro per share for the 3rd quarter 2013).

 

36



 

Other comprehensive income

 

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

 

(M$)

 

9 months 2014

 

9 months 2013

 

Actuarial gains and losses

 

 

 

(1,625

)

 

 

19

 

Tax effect

 

 

 

569

 

 

 

(3

)

Currency translation adjustment generated by the mother company

 

 

 

(6,477

)

 

 

1,645

 

Items not potentially reclassifiable to profit or loss

 

 

 

(7,533

)

 

 

1,661

 

 

 

 

 

 

 

 

 

 

 

Currency translation adjustment

 

 

 

3,265

 

 

 

(1,157

)

- unrealized gain/(loss) of the period

 

3,301

 

 

 

(1,199

)

 

 

- less gain/(loss) included in net income

 

36

 

 

 

(42

)

 

 

 

 

 

 

 

 

 

 

 

 

Available for sale financial assets

 

 

 

(24

)

 

 

8

 

- unrealized gain/(loss) of the period

 

(33

)

 

 

8

 

 

 

- less gain/(loss) included in net income

 

(9

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flow hedge

 

 

 

109

 

 

 

133

 

- unrealized gain/(loss) of the period

 

(105

)

 

 

170

 

 

 

- less gain/(loss) included in net income

 

(214

)

 

 

37

 

 

 

 

 

 

 

 

 

 

 

 

 

Share of other comprehensive income of equity affiliates, net amount

 

 

 

(296

)

 

 

(607

)

 

 

 

 

 

 

 

 

 

 

Other

 

 

 

 

 

 

(15

)

- unrealized gain/(loss) of the period

 

 

 

 

(15

)

 

 

- less gain/(loss) included in net income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tax effect

 

 

 

(28

)

 

 

(50

)

Items potentially reclassifiable to profit or loss

 

 

 

3,026

 

 

 

(1,688

)

Total other comprehensive income, net amount

 

 

 

(4,507

)

 

 

(27

)

 

37



 

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

 

 

 

9 months 2014

 

9 months 2013

 

(M$)

 

Pre-tax
amount

 

Tax effect

 

Net amount

 

Pre-tax
amount

 

Tax effect

 

Net amount

 

Actuarial gains and losses

 

(1,625

)

569

 

(1,056

)

19

 

(3

)

16

 

Currency translation adjustment generated by the mother company

 

(6,477

)

 

(6,477

)

1,645

 

 

1,645

 

Items not potentially reclassifiable to profit or loss

 

(8,102

)

569

 

(7,533

)

1,664

 

(3

)

1,661

 

Currency translation adjustment

 

3,265

 

 

3,265

 

(1,157

)

 

(1,157

)

Available for sale financial assets

 

(24

)

10

 

(14

)

8

 

(1

)

7

 

Cash flow hedge

 

109

 

(38

)

71

 

133

 

(49

)

84

 

Share of other comprehensive income of equity affiliates, net amount

 

(296

)

 

(296

)

(607

)

 

(607

)

Other

 

 

 

 

(15

)

 

(15

)

Items potentially reclassifiable to profit or loss

 

3,054

 

(28

)

3,026

 

(1,638

)

(50

)

(1,688

)

Total other comprehensive income

 

(5,048

)

541

 

(4,507

)

26

 

(53

)

(27

)

 

5) Financial debt

 

The Group issued bonds through its subsidiary Total Capital International and Total Capital Canada Ltd, during the first nine 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)

-                    Bond 5.000% 2014-2019 (100 millions de NZD)

-                    Bond GBP Libor 3 months +30 bp 2014-2019 (275 million GBP)

-                    Bond 1.000% 2014-2024 (800 million CHF)

-                    Bond 5.000% 2014-2020 (100 million NZD)

-                    Bond 2.125% 2014-2020 (100 million CAD)

-                    Bond 1.125% 2014-2022 (1,000 million EUR)

-                    Bond 2.125% 2014-2029 (1,500 million EUR)

-                    Bond 3.750% 2014-2020 (100 million AUD)

 

The Group reimbursed bonds during the first nine 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)

-                    Bond 5.750% 2010-2014 (150 million AUD)

-                    Bond 2.500% 2010-2014 (150 million CAD)

-                    Bond 4.750% 2010-2014 (100 million NZD)

 

38



 

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 nine months of 2014.

 

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,

 


(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.

 

39



 

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. 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 €11.3 million reserve remains booked in the Group’s consolidated financial statements as of September 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.

 

40



 

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, 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 late 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. By order notified in October 2014, the investigating magistrate decided to refer the case to trial.

 

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. 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 late Chairman and Chief Executive Officer, formerly President of the Group’s Exploration & Production division, 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 late 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 late 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 late Chairman and Chief Executive Officer’s acquittal issued on July 8, 2013 was 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.

 

41



 

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.

 

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, 2013. Production was resumed but then stopped again shortly thereafter following the detection of another leak. 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.

 

After the identification of a significant number of anomalies in the oil and gas export lines, it was 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 in order 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. Within the scope of this procedure, an administrative fine of $54 million, of which TOTAL’s share is $9 million, was issued and subsequently paid under protest by the consortium.

 

Russia

 

Since July 2014, the United States, the European Union and others have adopted economic sanctions against certain Russian entities due to the situation in Ukraine.

 

In particular, the U.S. Treasury Department’s Office of Foreign Assets Control (OFAC) has adopted economic sanctions targeting various Russian entities in the financial and energy sectors, including OAO Novatek (a Russian company listed on the Moscow Interbank Currency Exchange and the London Stock Exchange) and entities in which OAO Novatek owns an interest of at least 50%. These sanctions prohibit U.S. persons from dealing with financing operations involving new long-term debt of greater than 90 days maturity for certain Russian entities targeted by the sanctions. Consequently, the use of the U.S. dollar for such financing is effectively prohibited.

 

As a result, the financing plan for the Yamal LNG project is being adapted to this new situation and the project’s partners are carrying out studies to find an adequate financing plan in view of the sanctions regime. In parallel, the development of the project is progressing in a satisfactory manner.

 

TOTAL continues to monitor the possible impacts of the different economic sanctions adopted by the U.S. and the EU on all of its activities in Russia. Within this framework, the Group is filing the requests for prior authorizations required by EU restrictive measures concerning the sale, supply, transfer or export of certain technologies, as well as the technical assistance, brokering services, financing and financial assistance related to such technologies.

 

As of September 30, 2014, the Group held through its subsidiary TOTAL E&P Arctic Russia, an 18.24% interest in the share capital of Novatek.  Novatek holds a 60% interest in OAO Yamal LNG alongside TOTAL (20%) and CNODC (20%), a subsidiary of CNPC.  Novatek also holds a 51% stake in ZOA Terneftegas, which holds the development and production license in the Termokarstovoye field, alongside TOTAL (49%). Since July 18, 2014, the Group has not acquired any additional shares of Novatek.

 

42



 

Djibouti

 

Following the confirmation of their conviction by a final judgment of the facts regarding pollution that occurred in the port of Djibouti in 1997, Total Djibouti SA and Total Marketing Djibouti SA each received in September 2014, an order to pay €53.8 million to the Republic of Djibouti. This amount was contested by the two companies who, unable to deal with the liability, have, in accordance with local law, filed with the court on October 7, 2014 declarations of insolvency. With respect to Djibouti TOTAL SA, the insolvency proceeding comprises a recovery plan.

 

Total Djibouti SA, a wholly-owned subsidiary of TOTAL S.A., fully holds the capital of Total Marketing Djibouti SA.

 

43



 

8) Information by business segment

 

9 months 2014
(M$)

 

Upstream

 

Refining &
Chemicals

 

Marketing &
Services

 

Corporate

 

Intercompany

 

Total

 

Non-Group sales 

 

18,069

 

83,099

 

82,430

 

13

 

 

183,611

 

Intersegment sales

 

23,053

 

35,627

 

1,276

 

162

 

(60,118

)

 

Excise taxes 

 

 

(3,733

)

(14,594

)

 

 

(18,327

)

Revenues from sales 

 

41,122

 

114,993

 

69,112

 

175

 

(60,118

)

165,284

 

Operating expenses 

 

(19,451

)

(112,766

)

(67,397

)

(706

)

60,118

 

(140,202

)

Depreciation, depletion and amortization of tangible assets and mineral interests 

 

(6,986

)

(1,162

)

(579

)

(29

)

 

(8,756

)

Operating income 

 

14,685

 

1,065

 

1,136

 

(560

)

 

16,326

 

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

 

3,344

 

160

 

55

 

103

 

 

3,662

 

Tax on net operating income 

 

(8,590

)

(215

)

(331

)

(323

)

 

(9,459

)

Net operating income 

 

9,439

 

1,010

 

860

 

(780

)

 

10,529

 

Net cost of net debt 

 

 

 

 

 

 

 

 

 

 

 

(437

)

Non-controlling interests 

 

 

 

 

 

 

 

 

 

 

 

(190

)

Net income 

 

 

 

 

 

 

 

 

 

 

 

9,902

 

 

9 months 2014 (adjustments) (a)

 

 

 

Refining &

 

Marketing &

 

 

 

 

 

 

 

(M$) 

 

Upstream

 

Chemicals

 

Services

 

Corporate

 

Intercompany

 

Total

 

Non-Group sales 

 

7

 

 

 

 

 

7

 

Intersegment sales

 

 

 

 

 

 

 

Excise taxes 

 

 

 

 

 

 

 

Revenues from sales 

 

7

 

 

 

 

 

7

 

Operating expenses 

 

(194

)

(553

)

(111

)

 

 

(858

)

Depreciation, depletion and amortization of tangible assets and mineral interests 

 

(110

)

(52

)

 

 

 

(162

)

Operating income (b)

 

(297

)

(605

)

(111

)

 

 

(1,013

)

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

 

712

 

(85

)

(72

)

 

 

555

 

Tax on net operating income 

 

116

 

167

 

34

 

 

 

317

 

Net operating income (b)

 

531

 

(523

)

(149

)

 

 

(141

)

Net cost of net debt 

 

 

 

 

 

 

 

 

 

 

 

 

Non-controlling interests 

 

 

 

 

 

 

 

 

 

 

 

7

 

Net income 

 

 

 

 

 

 

 

 

 

 

 

(134

)

 


(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 

 

(538

)

(89

)

 

 

 

 

 

- On net operating income 

 

(404

)

(63

)

 

 

 

 

 

 

44



 

9 months 2014 (adjusted)

 

 

 

Refining &

 

Marketing &

 

 

 

 

 

 

 

(M$)(a)

 

Upstream

 

Chemicals

 

Services

 

Corporate

 

Intercompany

 

Total

 

Non-Group sales 

 

18,062

 

83,099

 

82,430

 

13

 

 

183,604

 

Intersegment sales

 

23,053

 

35,627

 

1,276

 

162

 

(60,118

)

 

Excise taxes 

 

 

(3,733

)

(14,594

)

 

 

(18,327

)

Revenues from sales 

 

41,115

 

114,993

 

69,112

 

175

 

(60,118

)

165,277

 

Operating expenses 

 

(19,257

)

(112,213

)

(67,286

)

(706

)

60,118

 

(139,344

)

Depreciation, depletion and amortization of tangible assets and mineral interests 

 

(6,876

)

(1,110

)

(579

)

(29

)

 

(8,594

)

Adjusted operating income 

 

14,982

 

1,670

 

1,247

 

(560

)

 

17,339

 

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

 

2,632

 

245

 

127

 

103

 

 

3,107

 

Tax on net operating income 

 

(8,706

)

(382

)

(365

)

(323

)

 

(9,776

)

Adjusted net operating income 

 

8,908

 

1,533

 

1,009

 

(780

)

 

10,670

 

Net cost of net debt 

 

 

 

 

 

 

 

 

 

 

 

(437

)

Non-controlling interests 

 

 

 

 

 

 

 

 

 

 

 

(197

)

Adjusted net income 

 

 

 

 

 

 

 

 

 

 

 

10,036

 

Adjusted fully-diluted earnings per share ($)

 

 

 

 

 

 

 

 

 

 

 

4.40

 

 


(a) Except for earnings per share.

 

9 months 2014

 

 

 

Refining &

 

Marketing &

 

 

 

 

 

 

 

(M$)

 

Upstream

 

Chemicals

 

Services

 

Corporate

 

Intercompany

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total expenditures 

 

20,233

 

1,147

 

877

 

100

 

 

22,357

 

Total divestments 

 

4,291

 

35

 

110

 

65

 

 

4,501

 

Cash flow from operating activities

 

14,058

 

3,189

 

1,094

 

(87

)

 

18,254

 

 

45



 

9 months 2013 

 

 

 

Refining &

 

Marketing &

 

 

 

 

 

 

 

(M$) 

 

Upstream

 

Chemicals

 

Services

 

Corporate

 

Intercompany

 

Total

 

Non-Group sales 

 

19,377

 

84,870

 

82,495

 

8

 

 

186,750

 

Intersegment sales 

 

27,432

 

39,235

 

1,771

 

120

 

(68,558

)

 

Excise taxes 

 

 

(3,477

)

(14,071

)

 

 

(17,548

)

Revenues from sales 

 

46,809

 

120,628

 

70,195

 

128

 

(68,558

)

169,202

 

Operating expenses 

 

(22,377

)

(119,082

)

(68,117

)

(494

)

68,558

 

(141,512

)

Depreciation, depletion and amortization of tangible assets and mineral interests 

 

(7,338

)

(1,160

)

(532

)

(30

)

 

(9,060

)

Operating income 

 

17,094

 

386

 

1,546

 

(396

)

 

18,630

 

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

 

1,880

 

256

 

93

 

(37

)

 

2,192

 

Tax on net operating income 

 

(10,380

)

(226

)

(438

)

(71

)

 

(11,115

)

Net operating income 

 

8,594

 

416

 

1,201

 

(504

)

 

9,707

 

Net cost of net debt 

 

 

 

 

 

 

 

 

 

 

 

(513

)

Non-controlling interests 

 

 

 

 

 

 

 

 

 

 

 

(200

)

Net income 

 

 

 

 

 

 

 

 

 

 

 

8,994

 

 

9 months 2013 (adjustments) (a)

 

 

 

Refining &

 

Marketing &

 

 

 

 

 

 

 

(M$) 

 

Upstream

 

Chemicals

 

Services

 

Corporate

 

Intercompany

 

Total

 

Non-Group sales 

 

(51

)

 

 

 

 

(51

)

Intersegment sales 

 

 

 

 

 

 

 

Excise taxes 

 

 

 

 

 

 

 

Revenues from sales 

 

(51

)

 

 

 

 

(51

)

Operating expenses 

 

(113

)

(947

)

(81

)

 

 

(1,141

)

Depreciation, depletion and amortization of tangible assets and mineral interests 

 

(855

)

(12

)

 

 

 

(867

)

Operating income (b)

 

(1,019

)

(959

)

(81

)

 

 

(2,059

)

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

 

(305

)

(66

)

27

 

(34

)

 

(378

)

Tax on net operating income 

 

533

 

25

 

30

 

(45

)

 

543

 

Net operating income (b)

 

(791

)

(1,000

)

(24

)

(79

)

 

(1,894

)

Net cost of net debt 

 

 

 

 

 

 

 

 

 

 

 

 

Non-controlling interests 

 

 

 

 

 

 

 

 

 

 

 

(19

)

Net income 

 

 

 

 

 

 

 

 

 

 

 

(1,913

)

 


(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 

 

(896

)

(42

)

 

 

 

 

 

- On net operating income 

 

(590

)

(26

)

 

 

 

 

 

 

46



 

9 months 2013 (adjusted) 

 

 

 

Refining &

 

Marketing &

 

 

 

 

 

 

 

(M$) (a)

 

Upstream

 

Chemicals

 

Services

 

Corporate

 

Intercompany

 

Total

 

Non-Group sales 

 

19,428

 

84,870

 

82,495

 

8

 

 

186,801

 

Intersegment sales

 

27,432

 

39,235

 

1,771

 

120

 

(68,558

)

 

Excise taxes 

 

 

(3,477

)

(14,071

)

 

 

(17,548

)

Revenues from sales 

 

46,860

 

120,628

 

70,195

 

128

 

(68,558

)

169,253

 

Operating expenses 

 

(22,264

)

(118,135

)

(68,036

)

(494

)

68,558

 

(140,371

)

Depreciation, depletion and amortization of tangible assets and mineral interests 

 

(6,483

)

(1,148

)

(532

)

(30

)

 

(8,193

)

Adjusted operating income 

 

18,113

 

1,345

 

1,627

 

(396

)

 

20,689

 

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

 

2,185

 

322

 

66

 

(3

)

 

2,570

 

Tax on net operating income 

 

(10,913

)

(251

)

(468

)

(26

)

 

(11,658

)

Adjusted net operating income 

 

9,385

 

1,416

 

1,225

 

(425

)

 

11,601

 

Net cost of net debt 

 

 

 

 

 

 

 

 

 

 

 

(513

)

Non-controlling interests 

 

 

 

 

 

 

 

 

 

 

 

(181

)

Adjusted net income 

 

 

 

 

 

 

 

 

 

 

 

10,907

 

Adjusted fully-diluted earnings per share ($)

 

 

 

 

 

 

 

 

 

 

 

4.81

 

 


(a) Except for earnings per share.

 

9 months 2013

 

 

 

Refining &

 

Marketing &

 

 

 

 

 

 

 

(M$)

 

Upstream

 

Chemicals

 

Services

 

Corporate

 

Intercompany

 

Total

 

Total expenditures 

 

20,252

 

1,752

 

994

 

116

 

 

23,114

 

Total divestments 

 

4,974

 

320

 

123

 

43

 

 

5,460

 

Cash flow from operating activities

 

14,547

 

2,444

 

2,115

 

(171

)

 

18,935

 

 

47



 

3rd  quarter 2014 

 

 

 

Refining &

 

Marketing &

 

 

 

 

 

 

 

(M$) 

 

Upstream

 

Chemicals

 

Services

 

Corporate

 

Intercompany

 

Total

 

Non-Group sales 

 

5,198

 

27,417

 

27,747

 

1

 

 

60,363

 

Intersegment sales

 

7,560

 

11,931

 

466

 

67

 

(20,024

)

 

Excise taxes 

 

 

(1,292

)

(4,849

)

 

 

(6,141

)

Revenues from sales 

 

12,758

 

38,056

 

23,364

 

68

 

(20,024

)

54,222

 

Operating expenses 

 

(5,763

)

(37,230

)

(22,742

)

(275

)

20,024

 

(45,986

)

Depreciation, depletion and amortization of tangible assets and mineral interests 

 

(2,496

)

(376

)

(199

)

(11

)

 

(3,082

)

Operating income 

 

4,499

 

450

 

423

 

(218

)

 

5,154

 

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

 

1,298

 

41

 

(35

)

50

 

 

1,354

 

Tax on net operating income 

 

(2,627

)

(107

)

(123

)

(31

)

 

(2,888

)

Net operating income 

 

3,170

 

384

 

265

 

(199

)

 

3,620

 

Net cost of net debt 

 

 

 

 

 

 

 

 

 

 

 

(92

)

Non-controlling interests 

 

 

 

 

 

 

 

 

 

 

 

(65

)

Net income 

 

 

 

 

 

 

 

 

 

 

 

3,463

 

 

3rd  quarter 2014 (adjustments) (a)

 

 

 

Refining &

 

Marketing &

 

 

 

 

 

 

 

(M$) 

 

Upstream

 

Chemicals

 

Services

 

Corporate

 

Intercompany

 

Total

 

Non-Group sales 

 

17

 

 

 

 

 

17

 

Intersegment sales

 

 

 

 

 

 

 

Excise taxes 

 

 

 

 

 

 

 

Revenues from sales 

 

17

 

 

 

 

 

17

 

Operating expenses 

 

(79

)

(512

)

(66

)

 

 

(657

)

Depreciation, depletion and amortization of tangible assets and mineral interests 

 

(110

)

(12

)

 

 

 

(122

)

Operating income (b)

 

(172

)

(524

)

(66

)

 

 

(762

)

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

 

432

 

(45

)

(65

)

 

 

322

 

Tax on net operating income 

 

145

 

167

 

20

 

 

 

332

 

Net operating income (b)

 

405

 

(402

)

(111

)

 

 

(108

)

Net cost of net debt 

 

 

 

 

 

 

 

 

 

 

 

 

Non-controlling interests 

 

 

 

 

 

 

 

 

 

 

 

13

 

Net income 

 

 

 

 

 

 

 

 

 

 

 

(95

)

 


(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

 

(497

)

(66

)

 

 

 

 

 

- On net operating income

 

(370

)

(46

)

 

 

 

 

 

 

48



 

3rd  quarter 2014 (adjusted) 

 

 

 

Refining &

 

Marketing &

 

 

 

 

 

 

 

(M$) (a)

 

Upstream

 

Chemicals

 

Services

 

Corporate

 

Intercompany

 

Total

 

Non-Group sales 

 

5,181

 

27,417

 

27,747

 

1

 

 

60,346

 

Intersegment sales

 

7,560

 

11,931

 

466

 

67

 

(20,024

)

 

Excise taxes 

 

 

(1,292

)

(4,849

)

 

 

(6,141

)

Revenues from sales 

 

12,741

 

38,056

 

23,364

 

68

 

(20,024

)

54,205

 

Operating expenses 

 

(5,684

)

(36,718

)

(22,676

)

(275

)

20,024

 

(45,329

)

Depreciation, depletion and amortization of tangible assets and mineral interests 

 

(2,386

)

(364

)

(199

)

(11

)

 

(2,960

)

Adjusted operating income 

 

4,671

 

974

 

489

 

(218

)

 

5,916

 

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

 

866

 

86

 

30

 

50

 

 

1,032

 

Tax on net operating income 

 

(2,772

)

(274

)

(143

)

(31

)

 

(3,220

)

Adjusted net operating income 

 

2,765

 

786

 

376

 

(199

)

 

3,728

 

Net cost of net debt 

 

 

 

 

 

 

 

 

 

 

 

(92

)

Non-controlling interests 

 

 

 

 

 

 

 

 

 

 

 

(78

)

Adjusted net income 

 

 

 

 

 

 

 

 

 

 

 

3,558

 

Adjusted fully-diluted earnings per share ($)

 

 

 

 

 

 

 

 

 

 

 

1.56

 

 


(a) Except for earnings per share.

 

3rd  quarter 2014 

 

 

 

Refining &

 

Marketing &

 

 

 

 

 

 

 

(M$) 

 

Upstream

 

Chemicals

 

Services

 

Corporate

 

Intercompany

 

Total

 

Total expenditures 

 

6,923

 

422

 

398

 

26

 

 

7,769

 

Total divestments 

 

1,924

 

9

 

56

 

41

 

 

2,030

 

Cash flow from operating activities

 

5,442

 

1,729

 

701

 

(233

)

 

7,639

 

 

49



 

3rd  quarter 2013 

 

 

 

Refining &

 

Marketing &

 

 

 

 

 

 

 

(M$) 

 

Upstream

 

Chemicals

 

Services

 

Corporate

 

Intercompany

 

Total

 

Non-Group sales 

 

5,938

 

28,161

 

27,912

 

(167

)

 

61,844

 

Intersegment sales

 

9,237

 

13,334

 

570

 

18

 

(23,159

)

 

Excise taxes 

 

 

(1,290

)

(4,878

)

 

 

(6,168

)

Revenues from sales 

 

15,175

 

40,205

 

23,604

 

(149

)

(23,159

)

55,676

 

Operating expenses 

 

(7,106

)

(39,601

)

(22,826

)

54

 

23,159

 

(46,320

)

Depreciation, depletion and amortization of tangible assets and mineral interests 

 

(3,106

)

(377

)

(180

)

(10

)

 

(3,673

)

Operating income 

 

4,963

 

227

 

598

 

(105

)

 

5,683

 

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

 

1,974

 

99

 

85

 

(66

)

 

2,092

 

Tax on net operating income 

 

(3,396

)

(243

)

(156

)

(43

)

 

(3,838

)

Net operating income 

 

3,541

 

83

 

527

 

(214

)

 

3,937

 

Net cost of net debt 

 

 

 

 

 

 

 

 

 

 

 

(171

)

Non-controlling interests 

 

 

 

 

 

 

 

 

 

 

 

(84

)

Net income 

 

 

 

 

 

 

 

 

 

 

 

3,682

 

 

3rd  quarter 2013 (adjustments) (a)

 

 

 

Refining &

 

Marketing &

 

 

 

 

 

 

 

(M$) 

 

Upstream

 

Chemicals

 

Services

 

Corporate

 

Intercompany

 

Total

 

Non-Group sales 

 

(12

)

 

 

 

 

(12

)

Intersegment sales

 

 

 

 

 

 

 

Excise taxes 

 

 

 

 

 

 

 

Revenues from sales 

 

(12

)

 

 

 

 

(12

)

Operating expenses 

 

(113

)

(153

)

54

 

 

 

(212

)

Depreciation, depletion and amortization of tangible assets and mineral interests 

 

(855

)

(7

)

 

 

 

(862

)

Operating income (b)

 

(980

)

(160

)

54

 

 

 

(1,086

)

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

 

1,239

 

(5

)

40

 

(34

)

 

1,240

 

Tax on net operating income 

 

195

 

(213

)

(14

)

(45

)

 

(77

)

Net operating income (b)

 

454

 

(378

)

80

 

(79

)

 

77

 

Net cost of net debt 

 

 

 

 

 

 

 

 

 

 

 

 

Non-controlling interests 

 

 

 

 

 

 

 

 

 

 

 

(23

)

Net income 

 

 

 

 

 

 

 

 

 

 

 

54

 

 


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

(b) Of which inventory valuation effect 

 

- On operating income

 

(153

)

93

 

 

 

 

 

 

- On net operating income

 

(84

)

65

 

 

 

 

 

 

 

50



 

3rd  quarter 2013 (adjusted) 

 

 

 

Refining &

 

Marketing &

 

 

 

 

 

 

 

(M$) (a)

 

Upstream

 

Chemicals

 

Services

 

Corporate

 

Intercompany

 

Total

 

Non-Group sales 

 

5,950

 

28,161

 

27,912

 

(167

)

 

61,856

 

Intersegment sales

 

9,237

 

13,334

 

570

 

18

 

(23,159

)

 

Excise taxes 

 

 

(1,290

)

(4,878

)

 

 

(6,168

)

Revenues from sales 

 

15,187

 

40,205

 

23,604

 

(149

)

(23,159

)

55,688

 

Operating expenses 

 

(6,993

)

(39,448

)

(22,880

)

54

 

23,159

 

(46,108

)

Depreciation, depletion and amortization of tangible assets and mineral interests 

 

(2,251

)

(370

)

(180

)

(10

)

 

(2,811

)

Adjusted operating income 

 

5,943

 

387

 

544

 

(105

)

 

6,769

 

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

 

735

 

104

 

45

 

(32

)

 

852

 

Tax on net operating income 

 

(3,591

)

(30

)

(142

)

2

 

 

(3,761

)

Adjusted net operating income 

 

3,087

 

461

 

447

 

(135

)

 

3,860

 

Net cost of net debt 

 

 

 

 

 

 

 

 

 

 

 

(171

)

Non-controlling interests 

 

 

 

 

 

 

 

 

 

 

 

(61

)

Adjusted net income 

 

 

 

 

 

 

 

 

 

 

 

3,628

 

Adjusted fully-diluted earnings per share ($)

 

 

 

 

 

 

 

 

 

 

 

1.59

 

 


(a) Except for earnings per share.

 

3rd  quarter 2013 

 

 

 

Refining &

 

Marketing &

 

 

 

 

 

 

 

(M$)

 

Upstream

 

Chemicals

 

Services

 

Corporate

 

Intercompany

 

Total

 

Total expenditures 

 

6,708

 

550

 

430

 

63

 

 

7,751

 

Total divestments 

 

2,800

 

12

 

57

 

28

 

 

2,897

 

Cash flow from operating activities

 

6,302

 

1,113

 

1,693

 

76

 

 

9,184

 

 

51



 

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

 

 

 

 

 

 

 

Consolidated

 

9 months 2014

 

 

 

 

 

statement of

 

(M$) 

 

Adjusted

 

Adjustments(a)

 

income

 

Sales

 

183,604

 

7

 

183,611

 

Excise taxes

 

(18,327

)

 

(18,327

)

Revenues from sales

 

165,277

 

7

 

165,284

 

 

 

 

 

 

 

 

 

Purchases net of inventory variation

 

(116,704

)

(627

)

(117,331

)

Other operating expenses

 

(21,287

)

(231

)

(21,518

)

Exploration costs

 

(1,353

)

 

(1,353

)

Depreciation, depletion and amortization of tangible assets and mineral interests

 

(8,594

)

(162

)

(8,756

)

Other income

 

757

 

1,080

 

1,837

 

Other expense

 

(406

)

(61

)

(467

)

 

 

 

 

 

 

 

 

Financial interest on debt

 

(640

)

 

(640

)

Financial income from marketable securities & cash equivalents

 

80

 

 

80

 

Cost of net debt

 

(560

)

 

(560

)

 

 

 

 

 

 

 

 

Other financial income

 

602

 

 

602

 

Other financial expense

 

(508

)

 

(508

)

 

 

 

 

 

 

 

 

Equity in net income (loss) of affiliates

 

2,662

 

(464

)

2,198

 

 

 

 

 

 

 

 

 

Income taxes

 

(9,653

)

317

 

(9,336

)

Consolidated net income 

 

10,233

 

(141

)

10,092

 

Group share 

 

10,036

 

(134

)

9,902

 

Non-controlling interests 

 

197

 

(7

)

190

 

 


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

 

 

 

 

 

 

 

Consolidated

 

9 months 2013

 

 

 

 

 

statement

 

(M$)

 

Adjusted

 

Adjustments(a)

 

of income

 

Sales

 

186,801

 

(51

)

186,750

 

Excise taxes

 

(17,548

)

 

(17,548

)

Revenues from sales

 

169,253

 

(51

)

169,202

 

 

 

 

 

 

 

 

 

Purchases net of inventory variation

 

(117,919

)

(938

)

(118,857

)

Other operating expenses

 

(20,941

)

(203

)

(21,144

)

Exploration costs

 

(1,511

)

 

(1,511

)

Depreciation, depletion and amortization of tangible assets and mineral interests

 

(8,193

)

(867

)

(9,060

)

Other income

 

359

 

1,643

 

2,002

 

Other expense

 

(345

)

(2,009

)

(2,354

)

 

 

 

 

 

 

 

 

Financial interest on debt

 

(672

)

 

(672

)

Financial income from marketable securities & cash equivalents

 

59

 

 

59

 

Cost of net debt

 

(613

)

 

(613

)

 

 

 

 

 

 

 

 

Other financial income

 

524

 

 

524

 

Other financial expense

 

(551

)

 

(551

)

 

 

 

 

 

 

 

 

Equity in net income (loss) of affiliates

 

2,583

 

(12

)

2,571

 

 

 

 

 

 

 

 

 

Income taxes

 

(11,558

)

543

 

(11,015

)

Consolidated net income

 

11,088

 

(1,894

)

9,194

 

Group share 

 

10,907

 

(1,913

)

8,994

 

Non-controlling interests 

 

181

 

19

 

200

 

 


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

 

52



 

 

 

 

 

 

 

Consolidated

 

3rd quarter 2014

 

 

 

 

 

statement

 

(M$)

 

Adjusted

 

Adjustments(a)

 

of income

 

Sales

 

60,346

 

17

 

60,363

 

Excise taxes

 

(6,141

)

 

(6,141

)

Revenues from sales

 

54,205

 

17

 

54,222

 

 

 

 

 

 

 

 

 

Purchases net of inventory variation

 

(38,065

)

(563

)

(38,628

)

Other operating expenses

 

(6,831

)

(94

)

(6,925

)

Exploration costs

 

(433

)

 

(433

)

Depreciation, depletion and amortization of tangible assets and mineral interests

 

(2,960

)

(122

)

(3,082

)

Other income

 

209

 

432

 

641

 

Other expense

 

(143

)

(12

)

(155

)

 

 

 

 

 

 

 

 

Financial interest on debt

 

(173

)

 

(173

)

Financial income from marketable securities & cash equivalents

 

30

 

 

30

 

Cost of net debt

 

(143

)

 

(143

)

 

 

 

 

 

 

 

 

Other financial income

 

176

 

 

176

 

Other financial expense

 

(159

)

 

(159

)

 

 

 

 

 

 

 

 

Equity in net income (loss) of affiliates

 

949

 

(98

)

851

 

 

 

 

 

 

 

 

 

Income taxes

 

(3,169

)

332

 

(2,837

)

Consolidated net income

 

3,636

 

(108

)

3,528

 

Group share 

 

3,558

 

(95

)

3,463

 

Non-controlling interests 

 

78

 

(13

)

65

 

 


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

 

 

 

 

 

 

 

Consolidated

 

3rd quarter 2013

 

 

 

 

 

statement

 

(M$)

 

Adjusted

 

Adjustments(a)

 

of income

 

Sales

 

61,856

 

(12

)

61,844

 

Excise taxes

 

(6,168

)

 

(6,168

)

Revenues from sales

 

55,688

 

(12

)

55,676

 

 

 

 

 

 

 

 

 

Purchases net of inventory variation

 

(38,847

)

(60

)

(38,907

)

Other operating expenses

 

(6,510

)

(152

)

(6,662

)

Exploration costs

 

(751

)

 

(751

)

Depreciation, depletion and amortization of tangible assets and mineral interests

 

(2,811

)

(862

)

(3,673

)

Other income

 

186

 

1,312

 

1,498

 

Other expense

 

(129

)

(84

)

(213

)

 

 

 

 

 

 

 

 

Financial interest on debt

 

(211

)

 

(211

)

Financial income from marketable securities & cash equivalents

 

13

 

 

13

 

Cost of net debt

 

(198

)

 

(198

)

 

 

 

 

 

 

 

 

Other financial income

 

182

 

 

182

 

Other financial expense

 

(203

)

 

(203

)

 

 

 

 

 

 

 

 

Equity in net income (loss) of affiliates

 

816

 

12

 

828

 

 

 

 

 

 

 

 

 

Income taxes

 

(3,734

)

(77

)

(3,811

)

Consolidated net income

 

3,689

 

77

 

3,766

 

Group share 

 

3,628

 

54

 

3,682

 

Non-controlling interests 

 

61

 

23

 

84

 

 


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

 

53



 

10) Sales by business segment

 

 

 

 

 

Refining &

 

Marketing &

 

 

 

 

 

 

 

(M$) 

 

Upstream

 

Chemicals

 

Services

 

Corporate

 

Intercompany

 

Total

 

1st quarter 2014 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

2nd quarter 2014 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

3rd quarter 2014 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-Group sales 

 

5,198

 

27,417

 

27,747

 

1

 

 

60,363

 

Intersegment sales

 

7,560

 

11,931

 

466

 

67

 

(20,024

)

 

Excise taxes 

 

 

(1,292

)

(4,849

)

 

 

(6,141

)

Revenues from sales 

 

12,758

 

38,056

 

23,364

 

68

 

(20,024

)

54,222

 

9  months 2014 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-Group sales 

 

18,069

 

83,099

 

82,430

 

13

 

 

183,611

 

Intersegment sales

 

23,053

 

35,627

 

1,276

 

162

 

(60,118

)

 

Excise taxes 

 

 

(3,733

)

(14,594

)

 

 

(18,327

)

Revenues from sales 

 

41,122

 

114,993

 

69,112

 

175

 

(60,118

)

165,284

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1st quarter 2013 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-Group sales 

 

7,199

 

28,549

 

27,732

 

81

 

 

63,561

 

Intersegment sales

 

9,687

 

13,092

 

143

 

67

 

(22,989

)

 

Excise taxes 

 

 

(1,096

)

(4,445

)

 

 

(5,541

)

Revenues from sales 

 

16,886

 

40,545

 

23,430

 

148

 

(22,989

)

58,020

 

2nd quarter 2013 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

3rd quarter 2013 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-Group sales 

 

5,938

 

28,161

 

27,912

 

(167

)

 

61,844

 

Intersegment sales

 

9,237

 

13,334

 

570

 

18

 

(23,159

)

 

Excise taxes 

 

 

(1,290

)

(4,878

)

 

 

(6,168

)

Revenues from sales 

 

15,175

 

40,205

 

23,604

 

(149

)

(23,159

)

55,676

 

9  months 2013 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-Group sales 

 

19,377

 

84,870

 

82,495

 

8

 

 

186,750

 

Intersegment sales

 

27,432

 

39,235

 

1,771

 

120

 

(68,558

)

 

Excise taxes 

 

 

(3,477

)

(14,071

)

 

 

(17,548

)

Revenues from sales 

 

46,809

 

120,628

 

70,195

 

128

 

(68,558

)

169,202

 

 

54



 

11) 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 September 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 $2,497 million and “liabilities directly associated with the assets classified as held for sale” for an amount of $918 million. The assets concerned mainly include tangible assets for an amount of $2,134 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 September 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 $477 million and “liabilities directly associated with the assets classified as held for sale” for an amount of $78 million. The assets concerned mainly include tangible assets for an amount of $391 million.

 

·                  TOTAL has signed in September 2014 an agreement to sell its 25% stake in Cardinal Gas Services LLC, a company specializing in the gathering and transport of gas in Ohio’s Utica shale play area, to E1 Corporation and a consortium led by Samchully, both from Korea. The sale has been finalized in October 2014. At September 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 $194 million and “liabilities directly associated with the assets classified as held for sale” for an amount of $18 million. The assets concerned mainly include tangible assets for an amount of $192 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 September 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 $364 million and “liabilities directly associated with the assets classified as held for sale” for an amount of $271 million. The assets and liabilities concerned mainly include tangible assets for an amount of $154 million, trade receivables for an amount of $120 million, deposits and guarantees received for an amount of $126 million and accounts payable for an amount of $82 million.

 

Ø             Refining & Chemicals

 

·                  TOTAL announced in September 2014 that it had received an offer from the French group Arkema, one of the worlds major players in specialty chemicals, to acquire its subsidiary Bostik, a global company specializing in chemical adhesives. At September 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 $1,795 million and “liabilities directly associated with the assets classified as held for sale” for an amount of $601 million. The assets and liabilities concerned mainly include intangible assets for an amount of $573, tangible assets for an amount of $353 million, trade receivables for an amount of $407 million, inventories for an amount of $251 million, provisions for employee benefits for an amount of $160 million and accounts payable for an amount of $191 million.

 

55