Exhibit
99.9
 |
PRESS
RELEASE |
Fourth quarter and full-year
2022 results
TotalEnergies leverages
global portfolio
to post adjusted net
income of $7.6 billion in the fourth quarter 2022
and IFRS full-year net
income of $20.5 billion
TotalEnergies confirms
2023 pay-out of 35-40% for shareholders
while ensuring its employees
and customers share in value
| | |
| 4Q22 | | |
| Change
vs 4Q21 | |
| 2022 | | |
| Change
vs 2021 | |
| Net
income (TotalEnergies share) (B$) | |
| 3.3 | | |
| -44% | |
| 20.5 | | |
| +28% | |
| Adjusted
net income (TotalEnergies share)(1) | |
| | | |
| | |
| | | |
| | |
| -
in billions of dollars (B$) | |
| 7.6 | | |
| +11% | |
| 36.2 | | |
| x2 | |
| -
in dollars per share | |
| 2.97 | | |
| +17% | |
| 13.94 | | |
| x2.1 | |
| Adjusted
EBITDA(1) (B$) | |
| 16.0 | | |
| +12% | |
| 71.6 | | |
| +69% | |
| DACF(1)
(B$) | |
| 9.4 | | |
| -4% | |
| 47.0 | | |
| +53% | |
| Cash
Flow from operations (B$) | |
| 5.6 | | |
| -52% | |
| 47.4 | | |
| +56% | |
Net-debt-to-capital
ratio(2) of 7.0% at December 31, 2022 vs. 4.0% at September 30, 2022
Final 2022 dividend set at 0.74 €/share
|
| | |
Paris, February 8, 2023 –
The Board of Directors of TotalEnergies SE, chaired by CEO Patrick Pouyanné, met on February 7, 2023, to approve the 2022 financial
statements. On the occasion, Patrick Pouyanné said:
“While down from the previous
quarter highs due to uncertainties about the demand outlook, fourth quarter oil and gas prices as well as refining margins remained strong
in supply-constrained markets. Benefiting from this favorable environment as well as the increase in its hydrocarbon production (+5%)
and LNG sales (+22%), thanks to its unique position in Europe, TotalEnergies reported cash flow of $9.1 billion and adjusted net income
of $7.6 billion. Including the $4.1 billion impairment related to the deconsolidation of Novatek at year-end 2022, IFRS net income was
$3.3 billion.
In 2022, the Company generated $45.7
billion of cash flow. IFRS net income was $20.5 billion, including nearly $15 billion in provisions related to Russia (for an adjusted
net income of $36.2 billion). Return on equity was 32% and return on capital employed was 28%, demonstrating the quality of its global
portfolio.
The iGRP segment posted adjusted
net operating income of $2.9 billion and cash flow of $3.1 billion, up 17% over the quarter, bringing annual results to $12 billion and
cash flow to $11 billion. The Company took full advantage of its global LNG portfolio. The Integrated Power activity (covering the electricity
and renewables business) generated $1 billion of cash flow over the year, with production of 33 TWh up 57%, and nearly 17 GW of gross
renewable capacity installed at the end of 2022. In order to provide shareholders with a better understanding of the growth strategy
of LNG and electricity/renewables, the Board of Directors decided that from the first quarter 2023 iGRP's results will separately report
the contributions of the Integrated LNG and Integrated Power activities.
Exploration & Production posted
adjusted net operating income of $3.5 billion and cash flow of $5.0 billion in the fourth quarter, raising its strong full-year contribution
to the Company's cash flow to $26 billion in 2022. Two new discoveries, in Cyprus and Brazil, add to the discoveries already made in
Namibia and Suriname in 2022.
Downstream achieved historic performance
in 2022 with $8.9 billion in adjusted net operating income and $10.1 billion in cash flow, supported by a refinery utilization rate of
82% that fully captured high refining margins. TotalEnergies continues to grow in petrochemicals with the launch of the Amiral project,
a world-class integrated complex in Saudi Arabia.
In line with the policy announced
in September 2022, TotalEnergies implemented a balanced cash allocation in 2022, between shareholders (37.2% payout), investments ($16.3
billion or 36% of cash flow, including $4 billion in low-carbon energies), and deleveraging (reducing net debt by $12.2 billion, or 27%
of cash flow) to end 2022 with gearing of 7%. In addition, the Company has ensured balanced profit sharing with its employees (exceptional
bonus of up to one month’s salary* and wage increases taking into account the inflation rate observed in the various countries)
and with its customers through rebates on various energy products to mitigate the increase in energy prices. Governments have also benefited
from more than $33 billion in taxes worldwide, more than double the amount in 2021, mostly paid to producing countries,
| (1) | Definition
on page 3. |
| * | Payment,
capped for high salaries, to employees of all fully owned companies and of companies in which
TotalEnergies holds more than 50%, subject to agreement by their governing bodies. |
In view of the growth in structural
cash flow forecast for 2023 and the share buybacks carried out in 2022 (5% of the share capital), the Board of Directors proposes to
the Shareholders’ Meeting the distribution of a final 2022 dividend of €0.74/share, an increase of 6.5% for the ordinary 2022
dividend to €2.81/share, plus the special dividend of €1/share paid in December 2022. In addition, the Board of Directors confirmed
a shareholder return policy for 2023 targeting a pay-out between 35-40%, which will combine an increase in interim dividends of more
than 7% to €0.74/share and share buybacks of $2 billion in the first quarter. »
1. Highlights(3)
Social and environmental responsibility
| · | Commercial
rebates on electricity prices for VSEs and SMEs |
| · | TotalEnergies
ranked first in the CAC40 for investor transparency by the Forum for Responsible Investment
|
Integrated LNG
| · | Commissioning
of the floating LNG regasification unit at the Lubmin terminal in Germany |
| · | Started
production on Block 10, and signed a long-term LNG contract for 0.8 Mt/y, in Oman |
Integrated Power
| · | Acquired
a stake in Brazil's leading renewable developer (Casa dos Ventos) with a portfolio of more
than 6 GW of onshore solar and wind projects in Brazil |
| · | Total
Eren signed an agreement for development of 1 GW wind project in Kazakhstan |
| · | Start-up
of 800 MW Al Kharsaah solar power plant in Qatar |
| · | 50%
Farm-down of a 234 MW portfolio of renewable projects, in France |
Upstream
| · | Withdrawal
of TotalEnergies representatives from Board of Directors of PAO Novatek and deconsolidation
of the Company's 19.4% stake in Novatek |
| · | Acquired
additional 4.08% interest in the Waha concessions in Libya |
| · | Divested
the Dunga field in Kazakhstan |
| · | Acquisition
by TotalEnergies EP Canada, ahead of its spin-off, of an additional interest in Fort Hills
|
| · | Launched
Lapa South-West project in Brazil |
| · | Gas
discovery on the Zeus-1 well, located on Block 6 in Cyprus |
| · | Oil
discovery in the Sépia area, Brazil |
| · | Entry
to the Agua Marinha offshore exploration block in Brazil |
| · | Launched
exploration activities on Block 9 for drilling in 2023, in Lebanon |
Downstream and new molecules
| · | Final
investment decision for the Amiral Petrochemical Complex with Aramco, Saudi Arabia |
| · | Launch
with Air Liquide of a renewable and low-carbon hydrogen production project on the Grandpuits
platform in France |
| · | Start-up
of BioBéarn, the largest biogas production unit in France with a capacity of 160 GWh
|
| · | Memorandum
of Understanding with Air France-KLM for the supply of 0.8 Mt of SAF over 10 years |
| · | Creation
of a joint venture with Air Liquide to develop a network of more than 100 hydrogen stations
for trucks in Europe |
Decarbonization
| · | Memorandum
of understanding with Holcim for a pilot project to decarbonize a cement plant in Belgium
|
| · | Entry
on two permits for CO2 storage in the North Sea, Denmark |
| (3) | Some
of the transactions mentioned in the highlights remain subject to the agreement of the authorities
or to the fulfilment of conditions precedent under the terms of the agreements. |
2. Key
figures from TotalEnergies’ consolidated financial statements(4)
| 4Q22 | |
3Q22 | |
4Q21 | |
4Q22
vs
4Q21 | |
In
millions of dollars, except effective tax rate,
earnings
per share and number of shares
| |
2022 | |
2021 | |
2022
vs
2021 |
| 15,997 | |
19,420 | |
14,285 | |
+12% | |
Adjusted
EBITDA (5) | |
71,578 | |
42,302 | |
+69% |
| 8,238 | |
10,279 | |
7,316 | |
+13% | |
Adjusted
net operating income from business segments | |
38,475 | |
20,209 | |
+90% |
| 3,528 | |
4,217 | |
3,525 | |
- | |
Exploration
& Production | |
17,479 | |
10,439 | |
+67% |
| 2,889 | |
3,649 | |
2,759 | |
+5% | |
Integrated
Gas, Renewables & Power | |
12,144 | |
6,243 | |
+95% |
| 1,487 | |
1,935 | |
553 | |
x2.7 | |
Refining
& Chemicals | |
7,302 | |
1,909 | |
x3.8 |
| 334 | |
478 | |
479 | |
-30% | |
Marketing
& Services | |
1,550 | |
1,618 | |
-4% |
| 1,873 | |
2,576 | |
1,787 | |
+5% | |
Contribution
of equity affiliates to adjusted net income | |
8,254 | |
4,190 | |
+97% |
| 41.4% | |
44.1% | |
40.2% | |
- | |
Effective
tax rate (6) | |
40.9% | |
37.9% | |
- |
| 7,561 | |
9,863 | |
6,825 | |
+11% | |
Adjusted
net income (TotalEnergies share) | |
36,197 | |
18,060 | |
x2 |
| 2.97 | |
3.83 | |
2.55 | |
+17% | |
Adjusted
fully-diluted earnings per share (dollars) (7) | |
13.94 | |
6.68 | |
x2.1 |
| 2.93 | |
3.78 | |
2.19 | |
+34% | |
Adjusted
fully-diluted earnings per share (euros)* | |
13.24 | |
5.65 | |
x2.3 |
| 2,522 | |
2,560 | |
2,644 | |
-5% | |
Fully-diluted
weighted-average shares (millions) | |
2,572 | |
2,647 | |
-3% |
| | |
| |
| |
| |
| |
| |
| |
|
| 3,264 | |
6,626 | |
5,837 | |
-44% | |
Net
income (TotalEnergies share) | |
20,526 | |
16,032 | |
+28% |
| | |
| |
| |
| |
| |
| |
| |
|
| 3,935 | |
3,116 | |
4,681 | |
-16% | |
Organic
investments (8) | |
11,852 | |
12,675 | |
-6% |
| (133) | |
1,587 | |
(396) | |
ns | |
Net
acquisitions (9) | |
4,451 | |
632 | |
x7 |
| 3,802 | |
4,703 | |
4,285 | |
-11% | |
Net
investments (10) | |
16,303 | |
13,307 | |
+23% |
| | |
| |
| |
| |
| |
| |
| |
|
| 9,135 | |
11,736 | |
9,361 | |
-2% | |
Operating
cash flow before working capital changes (11) | |
45,729 | |
29,140 | |
+57% |
| 9,361 | |
12,040 | |
9,759 | |
-4% | |
Operating
cash flow before working capital changes w/o financial charges (DACF) (12) | |
47,025 | |
30,660 | |
+53% |
| 5,618 | |
17,848 | |
11,621 | |
-52% | |
Cash
flow from operations | |
47,367 | |
30,410 | |
+56% |
* Average
€-$ exchange rate: 1.0205 in the fourth quarter 2022 and 1.0530 in 2022.
| (4) | Adjusted
results are defined as income using replacement cost, adjusted for special items, excluding
the impact of changes for fair value; adjustment items are on page 18. |
| (5) | Adjusted
EBITDA (Earnings Before Interest, Tax, Depreciation and Amortization) corresponds to the
adjusted earnings before depreciation, depletion and impairment of tangible and intangible
assets and mineral interests, income tax expense and cost of net debt, i.e., all operating
income and contribution of equity affiliates to net income. |
| (6) | Effective
tax rate = (tax on adjusted net operating income) / (adjusted net operating income –
income from equity affiliates – dividends received from investments – impairment
of goodwill + tax on adjusted net operating income). |
| (7) | In
accordance with IFRS rules, adjusted fully-diluted earnings per share is calculated from
the adjusted net income less the interest on the perpetual subordinated bonds |
| (8) | Organic
investments = net investments excluding acquisitions, asset sales and other operations with
non-controlling interests. |
| (9) | Net
acquisitions = acquisitions – assets sales – other transactions with non-controlling
interests (see page 20). |
| (10) | Net
investments = organic investments + net acquisitions (see page 20). |
| (11) | Operating
cash flow before working capital changes, is defined as cash flow from operating activities
before changes in working capital at replacement cost, excluding the mark-to-market effect
of iGRP’s contracts and including capital gains from renewable projects sale. |
The inventory valuation
effect is explained on page 22. The reconciliation table for different cash flow figures is on page 20.
| (12) | DACF
= debt adjusted cash flow, is defined as operating cash flow before working capital changes
and financial charges. |
3. Key
figures of environment, greenhouse gas emissions and production
3.1 Environment*
– liquids and gas price realizations, refining margins
| 4Q22 | |
3Q22 | |
4Q21 | |
4Q22
vs
4Q21 | |
| |
2022 | |
2021 | |
2022
vs
2021 |
| 88.8 | |
100.8 | |
79.8 | |
+11% | |
Brent
($/b) | |
101.3 | |
70.9 | |
+43% |
| 6.1 | |
7.9 | |
4.8 | |
+26% | |
Henry
Hub ($/Mbtu) | |
6.5 | |
3.7 | |
+76% |
| 32.3 | |
42.5 | |
32.8 | |
-2% | |
NBP
($/Mbtu) | |
32.4 | |
16.4 | |
+97% |
| 30.5 | |
46.5 | |
35.0 | |
-13% | |
JKM
($/Mbtu) | |
33.8 | |
18.5 | |
+83% |
| 80.6 | |
93.6 | |
72.6 | |
+11% | |
Average
price of liquids ($/b) Consolidated subsidiaries | |
91.3 | |
65.0 | |
+41% |
| 12.74 | |
16.83 | |
11.38 | |
+12% | |
Average
price of gas ($/Mbtu) Consolidated subsidiaries | |
13.15 | |
6.60 | |
+99% |
| 14.83 | |
21.51 | |
13.12 | |
+13% | |
Average
price of LNG ($/Mbtu) Consolidated subsidiaries and equity affiliates | |
15.90 | |
8.80 | |
+81% |
| 73.6 | |
99.2 | |
16.7 | |
x4.4 | |
Variable
cost margin - Refining Europe, VCM ($/t)** | |
94.1 | |
10.5 | |
x9 |
| * | The
indicators are shown on page 23. |
| ** | This
indicator represents TotalEnergies’ average margin on variable cost for refining in
Europe (equal to the difference between TotalEnergies European refined product sales and
crude oil purchases with associated variable costs divided by volumes refined in tons). |
3.2 Greenhouse
gas emissions(13)
| 4Q22 | |
3Q22 | |
4Q21 | |
4Q22
vs
4Q21 | |
GHG
emissions (MtCO2e) | |
2022 | |
2021 | |
2022
vs
2021 |
| 10.1 | |
10.3 | |
9.9 | |
+2% | |
Scope
1+2 from operated facilities (14) | |
39.7 | |
37.0 | |
+7% |
| 8.3 | |
8.2 | |
8.5 | |
-2% | |
of
which Oil & Gas | |
32.5 | |
33.1 | |
-2% |
| 1.8 | |
2.1 | |
1.4 | |
+24% | |
of
which CCGT | |
7.2 | |
3.8 | |
+86% |
| 14.7 | |
14.0 | |
- | |
- | |
Scope
1+2 - equity share | |
56.1 | |
53.7 | |
+4% |
| | |
| |
| |
| |
| |
| |
| |
|
| 107 | |
90 | |
108 | |
-1% | |
Scope
3 from Oil, Biofuels & Gas Worldwide (15) | |
389 | |
400 | |
-3% |
| 58 | |
65 | |
75 | |
-22% | |
of
which Scope 3 Oil Worldwide (16) | |
254 | |
285 | |
-11% |
Estimated 2022 quarterly emissions. 2021
quarterly equity share data are not available.
Excluding Covid-19 effect for emissions data
from 2Q20 through 2Q22.
| 4Q22 | |
3Q22 | |
4Q21 | |
4Q22
vs
4Q21 | |
Methane
emissions (ktCH4) | |
2022 | |
2021 | |
2022
vs
2021 |
| 11 | |
10 | |
12 | |
-8% | |
Methane
emissions from operated facilities | |
42 | |
49 | |
-14% |
| 10 | |
14 | |
- | |
- | |
Methane
emissions - equity share | |
47 | |
51 | |
-8% |
Estimated 2022 quarterly emissions. 2021
quarterly equity share data are not available.
The evolution of Scope 1+2 emissions
of operated installations in 2022 is mainly due to the increased use of gas-fired power plants (7.2 Mt in 2022 versus 3.8 Mt in 2021),
in the context of lower availability of nuclear power plants in France, as well as the start-up of the Landivisiau power plant. Conversely,
emissions from Oil & Gas activities fell by 2%.
| (13) | The
six greenhouse gases in the Kyoto protocol, namely CO2,
CH4,
N2O,
HFCs, PFCs and SF6,
with their respective GWP (Global Warming Potential) as described in the 2007 IPCC report.
HFCs, PFCs and SF6
are virtually
absent from the Company’s emissions or are considered as non-material and are therefore
not counted. |
| (14) | Scope
1+2 GHG emissions of operated facilities are defined as the sum of direct emissions of greenhouse
gases from sites or activities that are included in the scope of reporting (as defined in
the Company’s 2021 Universal Registration Document) and indirect emissions attributable
to brought-in energy (electricity, heat, steam), excluding purchased industrial gases (H2).
|
| (15) | TotalEnergies
reports Scope 3 GHG emissions, category 11, which correspond to indirect GHG emissions related
to the use by customers of energy products, i.e., combustion of the products to obtain energy.
The Company follows the oil & gas industry reporting guidelines published by IPIECA,
which comply with the GHG Protocol methodologies. In order to avoid double counting, this
methodology accounts for the largest volume in the oil, biofuels and gas value chains, i.e.,
the higher of the two production volumes or sales to end customers. For TotalEnergies, in
2022, the calculation of Scope 3 GHG emissions for the oil and biofuels value chains considers
products sales (higher than production) and for the gas value chain, marketable gas production
(higher than gas sales either as LNG or as part of direct sales to B2B/B2C). |
| (16) | Scope
3 GHG emissions, category 11, which correspond to indirect GHG emissions related to the sale
of petroleum products. |
| |
|
|
4Q22 |
|
|
|
2022 |
| 4Q22 |
3Q22 |
4Q21 |
vs |
Hydrocarbon production |
2022 |
2021 |
vs |
| |
|
|
4Q21 |
|
|
|
2021 |
| 2,812 |
2,669 |
2,852 |
-1% |
Hydrocarbon
production (kboe/d) |
2,765 |
2,819 |
-2% |
| 1,357 |
1,298 |
1,278 |
+6% |
Oil
(including bitumen) (kb/d) |
1,307 |
1,274 |
+3% |
| 1,455 |
1,371 |
1,574 |
-8% |
Gas
(including condensates and associated NGL) (kboe/d) |
1,458 |
1,545 |
-6% |
| |
|
|
|
|
|
|
|
| 2,812 |
2,669 |
2,852 |
-1% |
Hydrocarbon
production (kboe/d) |
2,765 |
2,819 |
-2% |
| 1,570 |
1,494 |
1,509 |
+4% |
Liquids
(kb/d) |
1,519 |
1,500 |
+1% |
| 6,681 |
6,367 |
7,328 |
-9% |
Gas
(Mcf/d) |
6,759 |
7,203 |
-6% |
* Company
production = E&P production + iGRP production.
Hydrocarbon production was 2,812 thousand barrels
of oil equivalent per day (kboe/d) in the fourth quarter of 2022, up 5% quarter-on-quarter, benefiting from projects ramp-up (Mero 1
in Brazil, Ikike in Nigeria), resumption of production from Kashagan in Kazakhstan, lower planned maintenance (notably on Ichthys in
Australia), and despite the disposal of Termokarstovoye, in Russia.
Hydrocarbon production was 2,765 kboe/d in 2022, down 2% year-on-year,
comprised of:
| · | +3%
due to start-ups and ramp-ups, notably CLOV Phase 2 and Zinia Phase 2 in Angola, Mero 1 in
Brazil and Ikike in Nigeria, |
| · | +2%
due to the increase in OPEC+ production quotas, |
| · | -3%
portfolio effect, notably related to the end of the operating licenses for Qatargas 1 and
Bongkot North in Thailand, as well as the effective withdrawal from Myanmar, the exit from
Termokarstovoye and Kharyaga in Russia, partially offset by the entry into the Sépia
and Atapu producing fields in Brazil, |
| · | -1%
due to security-related production cuts in Libya and Nigeria, |
| · | -1%
due to price effect, |
| · | -2%
due to the natural decline of the fields. |
4. Analysis
of business segments
4.1 Integrated
Gas, Renewables & Power (iGRP)
4.1.1
iGRP Results
| |
|
|
4Q22 |
|
|
|
2022 |
| 4Q22 |
3Q22 |
4Q21 |
vs |
In
millions of dollars |
2022 |
2021 |
vs |
| |
|
|
4Q21 |
|
|
|
2021 |
| 2,889 |
3,649 |
2,759 |
+5% |
Adjusted
net operating income* |
12,144 |
6,243 |
+95% |
| 1,301 |
1,888 |
1,321 |
-2% |
including
adjusted income from equity affiliates |
5,838 |
2,696 |
x2.2 |
| |
|
|
|
|
|
|
|
| 650 |
653 |
1,190 |
-45% |
Organic
investments |
1,904 |
3,341 |
-43% |
| (211) |
1,718 |
47 |
ns |
Net
acquisitions |
2,089 |
1,165 |
+79% |
| 439 |
2,371 |
1,237 |
-65% |
Net
investments |
3,993 |
4,506 |
-11% |
| |
|
|
|
|
|
|
|
| 3,127 |
2,683 |
2,440 |
+28% |
Operating
cash flow before working capital changes ** |
10,754 |
6,124 |
+76% |
| 995 |
4,390 |
(57) |
ns |
Cash
flow from operations *** |
9,670 |
827 |
x11.7 |
| * | Detail
of adjustment items shown in the business segment information annex to financial statements.
|
| ** | Excluding
financial charges, except those related to lease contracts, excluding the impact of contracts
recognized at fair value for the sector and including capital gains on the sale of renewable
projects. |
| *** | Excluding
financial charges, except those related to leases. |
In the fourth quarter 2022:
| · | iGRP
adjusted net operating income was $2,889 million, up 5% year-on-year, mainly due to the growing
contribution of the Integrated Power business, |
| · | iGRP
operating cash flow before working capital changes was $3,127 million, up 28% year-on-year,
mainly due to the performance of the Integrated LNG business, which benefited from higher
prices and the growing contribution of the Integrated Power business, |
| · | working
capital increased during the quarter, taking into account margin calls in gas and power supply
activities. |
Full-year 2022:
| · | iGRP's
adjusted net operating income was $12,144 million, up 95% year-on-year, thanks to its integrated
LNG portfolio, in particular its regasification capacity in Europe, which positioned it to
capture the benefit of the favorable pricing environment, and thanks to the growth of the
Integrated Power business, |
| · | iGRP
operating cash flow before working capital changes was $10,754 million in 2022, up 76% year-on-year,
for the same reasons. |
Starting in the first quarter of 2023, iGRP results will
be presented in two segments:
| · | Integrated
LNG covering LNG production and trading activities as well as biogas and hydrogen activities,
|
| · | Integrated
Power covering electricity generation, storage, trading, and B2B B2C gas and power marketing
activities. |
| |
|
|
4Q22 |
|
|
|
2022 |
| 4Q22 |
3Q22 |
4Q21 |
vs |
Hydrocarbon
production for LNG |
2022 |
2021 |
vs |
| |
|
|
4Q21 |
|
|
|
2021 |
| 503 |
418 |
562 |
-11% |
iGRP
(kboe/d) |
469 |
529 |
-11% |
| 58 |
40 |
68 |
-14% |
Liquids
(kb/d) |
53 |
63 |
-16% |
| 2,420 |
2,067 |
2,697 |
-10% |
Gas
(Mcf/d) |
2,267 |
2,541 |
-11% |
| |
|
|
4Q22 |
|
|
|
2022 |
| 4Q22 |
3Q22 |
4Q21 |
vs |
Liquefied
Natural Gas in Mt |
2022 |
2021 |
vs |
| |
|
|
4Q21 |
|
|
|
2021 |
| 12.7 |
10.4 |
11.6 |
+10% |
Overall
LNG sales |
48.1 |
42.0 |
+15% |
| 4.4 |
4.0 |
4.6 |
-4% |
incl.
Sales from equity production* |
17.0 |
17.4 |
-2% |
| 11.4 |
9.2 |
10.1 |
+13% |
incl.
Sales by TotalEnergies from equity production and third party purchases |
42.8 |
35.1 |
+22% |
* The
Company’s equity production may be sold by TotalEnergies or by the joint ventures.
LNG production was 4.4 Mt in the fourth quarter,
up 10% from the previous quarter, benefiting from a full quarter of production from Ichthys LNG in Australia after a planned maintenance
in the third quarter. Production declined by 2% over the year, despite the restart of Snøhvit, Norway, in the second quarter,
due to the end of the Qatargas 1 operating license and supply issues at Nigeria LNG.
Total LNG sales were up 22% in the quarter and 15% in the year, supported
by strong LNG demand in Europe.
Adjusted net operating income for Integrated LNG
was $11.2 billion in 2022, double the $5.6 billion contribution in 2021, as the integrated LNG portfolio, in particular its regasification
capacity in Europe, was well-positioned to capture the benefit of the favorable pricing environment.
Cash flow from Integrated LNG was $9.8
billion in 2022, up nearly 80% from the $5.5 billion contribution in 2021, for the same reason.
| |
|
|
4Q22 |
|
|
|
2022 |
| 4Q22 |
3Q22 |
4Q21 |
vs |
Integrated
Power |
2022 |
2021 |
vs |
| |
|
|
4Q21 |
|
|
|
2021 |
| 69.0 |
67.8 |
43.0 |
+61% |
Portfolio
of renewable power generation gross capacity (GW) (1),(2),(3) |
69.0 |
43.0 |
+61% |
| 16.8 |
16.0 |
10.3 |
+64% |
o/w
installed capacity |
16.8 |
10.3 |
+64% |
| 6.1 |
5.4 |
6.5 |
-6% |
o/w
capacity in construction |
6.1 |
6.5 |
-6% |
| 46.0 |
46.4 |
26.2 |
+76% |
o/w
capacity in development |
46.0 |
26.2 |
+76% |
| 33.4 |
33.9 |
28.0 |
+19% |
Gross
renewables capacity with PPA (GW) (1),(2),(3) |
33.4 |
28.0 |
+19% |
| 45.5 |
45.2 |
31.7 |
+43% |
Portfolio
of renewable power generation net capacity (GW) (3) |
45.5 |
31.7 |
+43% |
| 7.7 |
7.4 |
5.1 |
+50% |
o/w
installed capacity |
7.7 |
5.1 |
+50% |
| 4.1 |
3.5 |
4.6 |
-10% |
o/w
capacity in construction |
4.1 |
4.6 |
-10% |
| 33.6 |
34.2 |
22.0 |
+53% |
o/w
capacity in development |
33.6 |
22.0 |
+53% |
| 9.4 |
8.5 |
6.7 |
+42% |
Net
power production (TWh) (4) |
33.2 |
21.2 |
+57% |
| 3.3 |
2.4 |
1.9 |
+74% |
incl.
power production from renewables |
10.4 |
6.8 |
+53% |
| 6.1 |
6.3 |
6.1 |
+1% |
Clients
power - BtB and BtC (Million) (3) |
6.1 |
6.1 |
+1% |
| 2.7 |
2.8 |
2.7 |
+1% |
Clients
gas - BtB and BtC (Million) (3) |
2.7 |
2.7 |
+1% |
| 14.6 |
12.1 |
16.1 |
-10% |
Sales
power - BtB and BtC (TWh) |
55.3 |
56.6 |
-2% |
| 28.1 |
14.2 |
31.2 |
-10% |
Sales
gas - BtB and BtC (TWh) |
96.3 |
101.2 |
-5% |
| |
|
|
|
|
|
|
|
| 767 |
460 |
447 |
+72% |
Proportional
adjusted EBITDA Integrated Power (M$) (5) |
1,864 |
1,393 |
+34% |
| 223 |
120 |
84 |
x2.7 |
incl.
from renewables business |
565 |
418 |
+35% |
| (1) | Includes
20% of Adani Green Energy Ltd’s gross capacity effective first quarter 2021. |
| (2) | Includes
50% of Clearway Energy Group’s gross capacity effective third quarter 2022. |
| (3) | End
of period data. |
| (4) | Solar,
wind, hydroelectric and combined-cycle gas turbine (CCGT) plants. |
| (5) | TotalEnergies
share (% interest) of EBITDA (Earnings Before Interest, Tax, Depreciation and Amortization)
in Integrated Power affiliates (Electricity & Renewables until fourth quarter 2022),
regardless of consolidation method. |
Gross installed renewable electricity
generation capacity reached 16.8 GW at year-end 2022, up 6.5 GW year-on-year, including nearly 4 GW from the acquisition of 50% of Clearway
Energy Group in the United States and 0.8 GW from the start-up of the Al Kharsaah photovoltaic project in Qatar.
Net electricity generation stood at
9.4 TWh in the quarter and 33.2 TWh in 2022, up 57% year-on-year thanks to higher utilization rates of flexible power plants (CCGT) as
well as a 53% increase in generation from renewable sources.
Adjusted net operating income of Integrated
Power was $1.0 billion in 2022, up nearly 60% from the $0.6 billion contribution in 2021, driven by growth in power generation.
Cash flow from Integrated Power was
$1.0 billion in 2022, up nearly 50% from the $0.7 billion contribution in 2021, for the same reason.
4.2 Exploration
& Production
| |
|
|
4Q22 |
|
|
|
2022 |
| 4Q22 |
3Q22 |
4Q21 |
vs |
Hydrocarbon
production |
2022 |
2021 |
vs |
| |
|
|
4Q21 |
|
|
|
2021 |
| 2,309 |
2,251 |
2,290 |
+1% |
EP
(kboe/d) |
2,296 |
2,290 |
- |
| 1,512 |
1,454 |
1,441 |
+5% |
Liquids
(kb/d) |
1,466 |
1,437 |
+2% |
| 4,261 |
4,300 |
4,631 |
-8% |
Gas
(Mcf/d) |
4,492 |
4,662 |
-4% |
| |
|
|
4Q22 |
|
|
|
2022 |
| 4Q22 |
3Q22 |
4Q21 |
vs |
In millions
of dollars, except effective tax rate |
2022 |
2021 |
vs |
| |
|
|
4Q21 |
|
|
|
2021 |
| 3,528 |
4,217 |
3,525 |
- |
Adjusted
net operating income* |
17,479 |
10,439 |
+67% |
| 316 |
377 |
366 |
-14% |
including
adjusted income from equity affiliates |
1,335 |
1,230 |
+9% |
| 54.4% |
55.4% |
49.7% |
- |
Effective
tax rate** |
50.8% |
45.2% |
- |
| |
|
|
|
|
|
|
|
| 2,219 |
1,989 |
2,196 |
+1% |
Organic
investments |
7,507 |
6,690 |
+12% |
| 105 |
(126) |
(162) |
ns |
Net
acquisitions |
2,520 |
(167) |
ns |
| 2,324 |
1,863 |
2,034 |
+14% |
Net
investments |
10,027 |
6,523 |
+54% |
| |
|
|
|
|
|
|
|
| 4,988 |
6,406 |
5,688 |
-12% |
Operating
cash flow before working capital changes *** |
26,080 |
18,717 |
+39% |
| 4,035 |
9,083 |
8,624 |
-53% |
Cash
flow from operations *** |
27,654 |
22,009 |
+26% |
| * | Details
on adjustment items are shown in the business segment information annex to financial statements.
|
| ** | Tax
on adjusted net operating income / (adjusted net operating income - income from equity affiliates
- dividends received from investments - impairment of goodwill + tax on adjusted net operating
income). |
| *** | Excluding
financial charges, except those related to leases. |
Exploration
& Production adjusted net operating income was:
| · | $3,528
million in the fourth quarter 2022: |
| o | stable
year-on-year, thanks to the rise in oil prices, and despite the increase in taxes, particularly
in the United Kingdom, |
| o | down
16% in the quarter, due to lower oil and gas prices, |
| · | $
17,479 million in 2022, up 67% year-on-year, thanks to higher oil and gas prices. |
Operating
cash flow before working capital changes was as follows:
| · | $4,988
million in the fourth quarter 2022: |
| o | down
12% year-on-year, due to higher taxes, particularly in the United Kingdom, and despite rising
oil prices, |
| o | down
22% in the quarter, due to lower oil and gas prices, and despite higher production, |
| · | $26,080
million in 2022, up 39% year-on-year, thanks to higher oil and gas prices. |
The
impact of Energy Profit Levy (EPL) in the United Kingdom on current income was $0.4 billion in the fourth quarter, and $1.0 billion in
2022. The negative impact of EPL on deferred taxes was treated as a non-recurring item, amounting to $0.6 billion for the full-year 2022
and $0.3 billion in the fourth quarter.
| 4.3 | Downstream
(Refining & Chemicals and Marketing & Services) |
| |
|
|
4Q22 |
|
|
|
2022 |
| 4Q22 |
3Q22 |
4Q21 |
vs |
In
millions of dollars |
2022 |
2021 |
vs |
| |
|
|
4Q21 |
|
|
|
2021 |
| 1,821 |
2,413 |
1,032 |
+76% |
Adjusted
net operating income* |
8,852 |
3,527 |
x2.5 |
| |
|
|
|
|
|
|
|
| 1,023 |
453 |
1,267 |
-19% |
Organic
investments |
2,354 |
2,576 |
-9% |
| (28) |
(6) |
(281) |
ns |
Net
acquisitions |
(159) |
(368) |
ns |
| 995 |
447 |
986 |
+1% |
Net
investments |
2,195 |
2,208 |
-1% |
| |
|
|
|
|
|
|
|
| 1,681 |
2,944 |
1,559 |
+8% |
Operating
cash flow before working capital changes ** |
10,069 |
5,502 |
+83% |
| 939 |
4,737 |
2,832 |
-67% |
Cash
flow from operations ** |
11,787 |
8,806 |
+34% |
| * | Detail
of adjustment items shown in the business segment information annex to financial statements.
|
| ** | Excluding
financial charges, except those related to leases. |
| 4.4.1 | Refinery and petrochemicals
throughput and utilization rates |
| |
|
|
4Q22 |
|
|
|
2022 |
| 4Q22 |
3Q22 |
4Q21 |
vs |
Refinery
throughput and utilization rate* |
2022 |
2021 |
vs |
| |
|
|
4Q21 |
|
|
|
2021 |
| 1,389 |
1,599 |
1,279 |
+9% |
Total
refinery throughput (kb/d) |
1,472 |
1,180 |
+25% |
| 312 |
431 |
223 |
+40% |
France |
348 |
190 |
+83% |
| 580 |
656 |
612 |
-5% |
Rest
of Europe |
623 |
568 |
+10% |
| 497 |
512 |
444 |
+12% |
Rest
of world |
501 |
423 |
+18% |
| 77% |
88% |
73% |
- |
Utlization
rate based on crude only** |
82% |
64% |
- |
| * | Includes
refineries in Africa reported in the Marketing & Services segment. |
| ** | Based
on distillation capacity at the beginning of the year, excluding Grandpuits (shut down first
quarter 2021) from 2021 and Lindsey refinery (divested) from second quarter 2021. |
| |
|
|
4Q22 |
|
|
|
2022 |
| 4Q22 |
3Q22 |
4Q21 |
vs |
Petrochemicals
production and utilization rate |
2022 |
2021 |
vs |
| |
|
|
4Q21 |
|
|
|
2021 |
| 1,095 |
1,299 |
1,460 |
-25% |
Monomers*
(kt) |
5,005 |
5,775 |
-13% |
| 917 |
1,171 |
1,231 |
-26% |
Polymers (kt) |
4,549 |
4,938 |
-8% |
| 66% |
80% |
90% |
- |
Steamcracker
utilization rate** |
76% |
90% |
- |
| * |
Olefins. |
| ** | Based
on olefins production from steam crackers and their treatment capacity at the start of the
year. |
Refinery throughput was:
| · | down
13% over the quarter due to the impact of strikes on French facilities and a planned shutdown
at the Antwerp platform in Belgium, |
| · | up
9% year-on-year in the fourth quarter 2022, due to the recovery in demand, particularly in
Europe and the United States, and the restart of the Donges refinery in France in the second
quarter of 2022, partially offset by the items above, |
| · | up
25% in 2022, due to the increase in the utilization rate of refineries. |
Petrochemicals production was:
| · | down
25% year-on-year in the fourth quarter of 2022 for monomers and 26% for polymers, due to
the impact of strikes on French facilities and an unplanned shutdown on the BTP platform
in the United States, |
| · | in
2022 compared to 2021, down 13% for monomers and 8% for polymers, after the very strong post-Covid
increase observed in 2021. |
| |
|
|
4Q22 |
|
|
|
2022 |
| 4Q22 |
3Q22 |
4Q21 |
vs |
In millions
of dollars |
2022 |
2021 |
vs |
| |
|
|
4Q21 |
|
|
|
2021 |
| 1,487 |
1,935 |
553 |
x2.7 |
Adjusted
net operating income* |
7,302 |
1,909 |
x3.8 |
| |
|
|
|
|
|
|
|
| 585 |
224 |
680 |
-14% |
Organic
investments |
1,319 |
1,502 |
-12% |
| (5) |
1 |
(156) |
ns |
Net
acquisitions |
(38) |
(217) |
ns |
| 580 |
225 |
524 |
+11% |
Net
investments |
1,281 |
1,285 |
- |
| |
|
|
|
|
|
|
|
| 1,144 |
2,164 |
865 |
+32% |
Operating
cash flow before working capital changes ** |
7,704 |
2,946 |
x2.6 |
| 232 |
3,798 |
2,446 |
-91% |
Cash
flow from operations ** |
8,663 |
6,473 |
+34% |
| * | Detail
of adjustment items shown in the business segment information annex to financial statements.
|
| ** | Excluding
financial charges, except those related to leases. |
Adjusted
net operating income for the Refining & Chemicals segment was:
| · | $
1,487 million in the fourth quarter 2022: |
| o | down
23% in the quarter, due to the impact of strikes in France, planned maintenance at the Antwerp
refinery, and less favorable market conditions in petrochemicals, |
| o | 2.7
times higher than in the fourth quarter 2021, driven by high refining margins, |
| · | $7,302
million in 2022, up 3.8 times year-on-year, due to high refining margins in Europe and the
United States and higher refinery utilization rates. |
Operating cash flow before working
capital changes was $1,144 million in the fourth quarter 2022, down 47% on the quarter, mainly due to the impact of $719 million for
the European Solidarity Contribution for 2022 refining activities. It is up 32% in the fourth quarter of 2022 year-on-year thanks to
higher margins, and, for the full-year 2022 it was $7,704 million, 2.6 times higher than 2021, thanks to higher refining margins and
throughput.
| 4.5.1 | Petroleum product sales |
| |
|
|
4Q22 |
|
|
|
2022 |
| 4Q22 |
3Q22 |
4Q21 |
vs |
Sales
in kb/d* |
2022 |
2021 |
vs |
| |
|
|
4Q21 |
|
|
|
2021 |
| 1,450 |
1,495 |
1,553 |
-7% |
Total
Marketing & Services sales |
1,468 |
1,503 |
-2% |
| 816 |
873 |
868 |
-6% |
Europe |
824 |
826 |
- |
| 634 |
622 |
684 |
-7% |
Rest
of world |
644 |
677 |
-5% |
| * |
Excludes
trading and bulk refining sales. |
Fourth quarter 2022 sales of petroleum
products were down 3% quarter-on-quarter and 7% year-on-year, due to lower demand related to high oil product prices and above-normal
temperatures in Europe for heating oil.
Full-year 2022 sales were slightly
down 2% year-on-year, as lower sales to professional and industrial customers, particularly in Europe, were partially offset by the recovery
of aviation and network activities worldwide.
| |
|
|
4Q22 |
|
|
|
2022 |
| 4Q22 |
3Q22 |
4Q21 |
vs |
In
millions of dollars |
2022 |
2021 |
vs |
| |
|
|
4Q21 |
|
|
|
2021 |
| 334 |
478 |
479 |
-30% |
Adjusted
net operating income* |
1,550 |
1,618 |
-4% |
| |
|
|
|
|
|
|
|
| 438 |
229 |
587 |
-25% |
Organic
investments |
1,035 |
1,074 |
-4% |
| (23) |
(7) |
(125) |
ns |
Net
acquisitions |
(121) |
(151) |
ns |
| 415 |
222 |
462 |
-10% |
Net
investments |
914 |
923 |
-1% |
| |
|
|
|
|
|
|
|
| 537 |
780 |
694 |
-23% |
Operating
cash flow before working capital changes ** |
2,365 |
2,556 |
-7% |
| 707 |
939 |
386 |
+83% |
Cash
flow from operations ** |
3,124 |
2,333 |
+34% |
| * | Detail
of adjustment items shown in the business segment information annex to financial statements.
|
| ** | Excluding
financial charges, except those related to leases. |
Adjusted net operating income for the
Marketing & Services segment was $1,550 million for the full-year 2022, down 4% year-on-year, mainly impacted by the evolution of
the €-$ exchange rate.
Operating cash flow before working capital changes was $2,365
million for 2022, down 7% year-on-year.
| 5.1 | Adjusted
net operating income from business segments |
Segment adjusted net operating income was:
| · | $8,238
million in the fourth quarter 2022, compared to $7,316 million a year earlier, due to higher
oil and gas prices and refining margins, |
| · | $38,475
million in 2022, compared to $20,209 million in 2021, for the same reasons. |
| 5.2 | Adjusted
net income (TotalEnergies share) |
TotalEnergies’ adjusted net income
was $7,561 million in the fourth quarter 2022 compared to $6,825 million in the fourth quarter 2021, due to higher oil and gas prices
and refining margins.
Adjusted net income excludes
the after-tax inventory effect, non-recurring items and the impact of changes in fair value(17).
The net income adjustment
items(18) represented -$4,297 million in the fourth
quarter 2022, consisting mainly of:
| · | -$3.8
billion impairments and exceptional provisions, including -$4.1 billion related to Russia
(deconsolidation of Novatek) and a +$0.7 billion impairment reversal in Canada, |
| · | -$0.7
billion stock effect, |
| · | -$1.4
billion related to the impacts of the European Solidarity Contribution, of the Energy Profits
Levy in the United Kingdom on deferred tax, and of the electricity generation infra-marginal
income contribution in France, |
| · | +$2.0
billion of fair value change effects. |
For the full-year 2022, these items amounted to -$15,671
million, consisting mainly of:
| · | -$15.7
billion impairments and exceptional provisions, including -$14.8 billion related to Russia
and - $1.0 billion related to the withdrawal from the North Platte project in the United
States, |
| · | -$1.7
billion related to the impacts of the European Solidarity Contribution, of the Energy Profits
Levy in the United Kingdom on deferred tax, and of the electricity generation infra-marginal
income contribution in France, |
| · | +$1.4
billion capital gain on the partial sale of SunPower shares and the revaluation of the retained
and consolidated share using the equity method, |
| · | +$1.1
billion of fair value change effects. |
TotalEnergies' effective tax rate was
41.4% in the fourth quarter 2022, compared to 44.1% in the third quarter 2022, mainly due to the decline in the Exploration & Production
tax rate linked to lower oil and gas prices.
In 2022, the Company’s effective
tax rate was 40.9%, versus 37.9% in 2021, mainly due to the increase in the Exploration & Production tax rate, notably linked to
the higher oil and gas prices. Income and production taxes amounted to $33.0 billion, versus $15.9 billion in 2021.
| 5.3 | Adjusted
earnings per share |
Adjusted diluted net earnings per share were:
| · | $2.97
in the fourth quarter 2022, calculated based on 2,522 million weighted-average diluted shares,
compared to $2.55 a year earlier, |
| · | $13.94
for the full-year 2022, calculated based on 2,572 million weighted-average diluted shares,
compared to $6.68 for the previous year. |
As of December 31, 2022, the number of diluted shares was
2,502 million.
As part of its shareholder return
policy, as announced in October 2022, TotalEnergies repurchased in the fourth quarter 2022 34.7 million shares for $2 billion for their
cancellation. In 2022, 128.9 million shares were repurchased for cancellation, representing 4.92% of the share capital, for $7 billion.
| (17) | These
adjustment elements are explained page 22. |
| (18) | Total
adjustment items in net income are detailed page 18 as well as in the annexes to the accounts.
|
| 5.4 | Acquisitions
- asset sales |
Acquisitions were:
| · | $292
million in the fourth quarter 2022, notably for the acquisition of an additional 4.08% of
the Waha concessions in Libya, |
| · | $5,872
million for the full-year 2022 for the above item as well as payments related to the award
of the Atapu and Sépia production sharing contracts in Brazil, the acquisition of
an interest in Clearway Energy Group and the bonus related to the New York Bight offshore
wind concession in the United States. |
Asset sales were:
| · | $425
million in the fourth quarter 2022, notably related to farm-downs in the Integrated Power
business and the disposal of interests in Block 14 in Angola, |
| · | $1,421
million for the full-year 2022 related to the above items as well as SunPower's disposal
of its Enphase shares, the partial disposal of the Landivisiau power generation plant in
France, the sale of the interest in the Sarsang field in Iraq, and an additional payment
related to the 2020 sale of interests in the CA1 offshore block in Brunei. |
TotalEnergies' net cash flow(19)
was:
| · | $5,333
million in the fourth quarter 2022 compared to $5,076 million a year earlier, reflecting
the $226 million decrease in operating cash flow before working capital changes and the $483
million decrease in net investments to $3,802 million in the fourth quarter 2022, |
| · | $29,426
million for 2022 compared with $15,833 million in 2021, reflecting the $16.6 billion increase
in operating cash flow before working capital changes and the $3.0 billion increase in net
investments to $16,303 million this year. |
Cash flow from operations was $5,618
million in the fourth quarter 2022, compared to operating cash flow before working capital changes of $9,135 million, reflecting the
$3.1 billion increase in working capital, mainly due to:
| · | a
reduction in tax liabilities linked to the pace of tax payments and the fall in oil and gas
prices, notably in Norway and the United Kingdom, partially offset by the European Solidarity
Contribution, |
| · | the
increase in margin calls and the seasonality of the gas and electricity supply activity,
|
| · | the
price and volume effect on inventories. |
Return on equity was 32.5% for the full-year 2022.
| |
January
1, 2022 |
October
1, 2021 |
January
1, 2021 |
|
| In
millions of dollars |
December
31, 2022 |
September
30, 2022 |
December
31, 2021 |
|
| Adjusted
net income |
36,657 |
35,790 |
18,391 |
|
| Average
adjusted shareholders' equity |
112,831 |
113,861 |
108,504 |
|
| Return
on equity (ROE) |
32.5% |
31.4% |
16.9% |
|
The return on average capital employed was 28.2% for the
full-year 2022.
| |
January
1, 2022 |
October
1, 2021 |
January
1, 2021 |
|
| In
millions of dollars |
December
31, 2022 |
September
30, 2022 |
December
31, 2021 |
|
| Adjusted
net operating income |
38,212 |
37,239 |
19,766 |
|
| Average
capital employed |
135,312 |
136,902 |
142,215 |
|
| ROACE |
28.2% |
27.2% |
13.9% |
|
| 6. | TotalEnergies
SE statutory accounts |
Net income for TotalEnergies SE, the
parent company, was €7,835 million in 2022 compared to €6,868 million in 2021.
(19) Net
cash flow = cash flow – net investments (including other transactions with non-controlling interest).
| 7. | Annual
2023 Sensitivities* |
| |
|
Estimated
impact on |
Estimated
impact on |
| |
Change |
adjusted |
cash
flow from |
| |
|
net
operating income |
operations |
| Dollar |
+/-
0.1 $ per € |
-/+
0.1 B$ |
~0
B$ |
| Average
liquids price** |
+/-
10 $/b |
+/-
2.5 B$ |
+/-
3.0 B$ |
| European
gas price - NBP / TTF |
+/-
2 $/Mbtu |
+/-
0.4 B$ |
+/-
0.4 B$ |
| Variable
cost margin, European refining (VCM) |
+/-
10 $/t |
+/-
0.4 B$ |
+/-
0.5 B$ |
* Sensitivities
are revised once per year upon publication of the previous year’s fourth quarter results. Sensitivities are estimates based on
assumptions about TotalEnergies’ portfolio in 2023. Actual results could vary significantly from estimates based on the application
of these sensitivities. The impact of the $-€ sensitivity on adjusted net operating income is essentially attributable to Refining
& Chemicals.
** In a 80
$/b Brent environment.
The revised 2023 sensitivities
for adjusted net operating income and cash flow take into account, in particular, the Energy Profit Levy in the United Kingdom and the
deconsolidation of the stake in PAO Novatek.
At the start of 2023, oil prices are moving between
$80-90/b in an uncertain environment, where the possible worldwide economic slowdown could be counterbalanced by the recovery of China,
global demand being expected to rise in 2023 to more than 100 Mb/d. In this context, OPEC+ countries have shown their willingness to
keep prices above $80/b. Refining margins in Europe, particularly for distillates, are expected to remain supported by the effects of
the European embargo on Russian petroleum products from February 5, 2023.
The tensions on European gas prices seen in 2022
are expected to continue into 2023, as the limited growth in global LNG production is supposed to meet both higher European LNG demand
to replace Russian gas received in 2022 and higher Chinese LNG demand.
Since December 31, 2022, the production related
to TotalEnergies' participation in Novatek, of 0.3 Mboe/d in 2022, is no longer consolidated. Excluding Novatek, TotalEnergies expects
its hydrocarbon production to increase by approximately 2% to 2.5 Mboe/d in 2023, driven by three main start-ups planned for the year:
Block 10 in Oman, Mero 2 in Brazil, and Absheron in Azerbaijan.
Continuing its growth momentum in LNG, TotalEnergies
is strengthening its unique position in Europe in 2023 with the commissioning of two floating regasification terminals, the first of
which, located in Lubmin, Germany, is already operational.
Having generated $1 billion in cash flow
in 2022, the Integrated Power business will continue to grow in 2023 with power generation expected to reach more than 40 TWh, a 30%
increase year-on-year, benefiting from the full integration of Total Eren, leading to a comparable rise in cash flow.
The implementation of an energy savings
program will strengthen Downstream’s competitiveness, allowing it to benefit from a favorable European refining environment.
In 2023, TotalEnergies expects net investments
of $16-18 billion, including $5 billion dedicated to low-carbon energies.
Supported by the strength of the Company's balance
sheet and its cash generation potential, the Board of Directors confirmed a shareholder return policy for 2023 targeting a cash pay-out
of between 35% and 40% as well as the following cash flow allocation priorities:
| · | a
sustainable ordinary dividend through cycles, that was not cut during the Covid crisis, and
whose increase is supported by underlying cash flow growth, |
| · | investments
to support of a strategy balanced between the various energies, |
| · | maintaining
a strong balance sheet with a target rating at an "AA" level, |
| · | buybacks
to share surplus cash flow generated at high prices and possibly a special dividend in the
event of very high prices. |
For 2023, this shareholder return policy
will combine a 7.2% increase to 0.74 €/share in interim dividends and share buybacks of $2 billion planned for the first quarter.
TotalEnergies confirms
its project to spin-off its affiliate, TotalEnergies EP Canada, by listing it on the Toronto stock exchange. TotalEnergies intends to
retain a 30% stake in the listed entity, and to distribute 70% of the shares to TotalEnergies SE’s shareholders, through a special
dividend in kind. This transaction would be subject to the approvals that will be taken by the General Assembly of TotalEnergies on May
26th, 2023.
* * * *
To
listen to the conference call with CEO Patrick Pouyanné and CFO Jean-Pierre Sbraire today at 11:00 (Paris time), please log on
to totalenergies.com or dial +44 (0) 121 281 8003 or +1 (718) 705-8794. The conference replay will be available on the
Company's website totalenergies.com after the event.
* * * *
TotalEnergies contacts
| Media
Relations: | |
+33
(0)1 47 44 46 99 l presse@totalenergies.com l @TotalEnergiesPR |
| Investor Relations: | |
+33 (0)1 47
44 46 46 l ir@totalenergies.com |
| 9. | Results
from Russian assets |
| Russian
Upstream Assets (M$) |
4Q22 |
3Q22 |
2022 |
| Net
income (TotalEnergies share) |
(3,466) |
(1,907) |
(11,578) |
| Cash
flow from operations |
732 |
349 |
1,480 |
Capital employed by TotalEnergies in Russia
as of December 31, 2022 was $2,874 million after taking into account in the fourth quarter 2022 a $4.1 billion impairment related to
the decision to no longer equity account for the 19.4% stake in Novatek.
| 10. | Operating
information by segment |
| 10.1 | Company’s
production (Exploration & Production + iGRP) |
| 4Q22 |
3Q22 |
4Q21 |
4Q22
vs
4Q21 |
Combined
liquids and gas
production
by region (kboe/d) |
2022 |
2021 |
2022
vs
2021 |
|
| |
| |
| |
| |
| 994 |
920 |
1,063 |
-7% |
Europe
and Central Asia |
982 |
1,022 |
-4% |
|
| 477 |
463 |
508 |
-6% |
Africa |
474 |
532 |
-11% |
|
| 703 |
692 |
682 |
+3% |
Middle
East and North Africa |
687 |
667 |
+3% |
|
| 442 |
449 |
363 |
+22% |
Americas |
425 |
372 |
+14% |
|
| 196 |
145 |
235 |
-17% |
Asia-Pacific |
198 |
226 |
-12% |
|
| 2,812 |
2,669 |
2,852 |
-1% |
Total
production |
2,765 |
2,819 |
-2% |
|
| 670 |
656 |
739 |
-9% |
includes
equity affiliates |
682 |
732 |
-7% |
|
| 4Q22 |
3Q22 |
4Q21 |
4Q22
vs
4Q21 |
Liquids
production by region (kb/d) |
2022 |
2021 |
2022
vs
2021 |
|
| |
| |
| 348 |
302 |
378 |
-8% |
Europe
and Central Asia |
334 |
366 |
-9% |
|
| 358 |
352 |
379 |
-5% |
Africa |
358 |
398 |
-10% |
|
| 565 |
557 |
534 |
+6% |
Middle
East and North Africa |
552 |
516 |
+7% |
|
| 259 |
260 |
174 |
+48% |
Americas |
238 |
179 |
+33% |
|
| 40 |
23 |
45 |
-10% |
Asia-Pacific |
37 |
40 |
-8% |
|
| 1,570 |
1,494 |
1,509 |
+4% |
Total
production |
1,519 |
1,500 |
+1% |
|
| 199 |
202 |
205 |
-3% |
includes
equity affiliates |
203 |
206 |
-2% |
|
| 4Q22 |
3Q22 |
4Q21 |
4Q22
vs
4Q21 |
Gas
production by region (Mcf/d) |
2022 |
2021 |
2022
vs
2021 |
|
| |
| |
| 3,460 |
3,322 |
3,683 |
-6% |
Europe
and Central Asia |
3,476 |
3,524 |
-1% |
|
| 592 |
559 |
664 |
-11% |
Africa |
584 |
681 |
-14% |
|
| 745 |
740 |
825 |
-10% |
Middle
East and North Africa |
739 |
838 |
-12% |
|
| 1,030 |
1,061 |
1,064 |
-3% |
Americas |
1,049 |
1,086 |
-3% |
|
| 854 |
685 |
1,092 |
-22% |
Asia-Pacific |
911 |
1,074 |
-15% |
|
| 6,681 |
6,367 |
7,328 |
-9% |
Total
production |
6,759 |
7,203 |
-6% |
|
| 2,535 |
2,444 |
2,889 |
-12% |
includes
equity affiliates |
2,581 |
2,842 |
-9% |
|
10.2 Downstream
(Refining & Chemicals and Marketing & Services)
| | |
| |
| |
4Q22 | |
| |
| |
| |
2022 |
| 4Q22 | |
3Q22 | |
4Q21 | |
vs | |
Petroleum
product sales by region (kb/d) | |
2022 | |
2021 | |
vs |
| | |
| |
| |
4Q21 | |
| |
| |
| |
2021 |
| 1,665 | |
1,816 | |
1,668 | |
- | |
Europe | |
1,732 | |
1,582 | |
+10% |
| 743 | |
690 | |
780 | |
-5% | |
Africa | |
732 | |
701 | |
+4% |
| 740 | |
907 | |
817 | |
-9% | |
Americas | |
836 | |
800 | |
+5% |
| 558 | |
569 | |
526 | |
+6% | |
Rest
of world | |
591 | |
500 | |
+18% |
| 3,706 | |
3,982 | |
3,791 | |
-2% | |
Total
consolidated sales | |
3,891 | |
3,581 | |
+9% |
| 388 | |
438 | |
437 | |
-11% | |
Includes
bulk sales | |
411 | |
383 | |
+7% |
| 1,868 | |
2,049 | |
1,801 | |
+4% | |
Includes
trading | |
2,012 | |
1,696 | |
+19% |
| | |
| |
| |
4Q22 | |
| |
| |
| |
2022 |
| 4Q22 | |
3Q22 | |
4Q21 | |
vs | |
Petrochemicals
production* (kt) | |
2022 | |
2021 | |
vs |
| | |
| |
| |
4Q21 | |
| |
| |
| |
2021 |
| 835 | |
1,078 | |
1,249 | |
-33% | |
Europe | |
4,196 | |
5,069 | |
-17% |
| 477 | |
670 | |
689 | |
-31% | |
Americas | |
2,387 | |
2,629 | |
-9% |
| 700 | |
722 | |
753 | |
-7% | |
Middle
East and Asia | |
2,971 | |
3,014 | |
-1% |
* Olefins,
polymers.
10.3
Renewables
| |
| 4Q22 | |
| 3Q22 | |
| Installed
power generation gross capacity (GW) (1),(2) |
| Solar | |
| Onshore
Wind | |
| Offshore
Wind | |
| Other | |
| Total | |
| Solar | |
| Onshore
Wind | |
| Offshore
Wind | |
| Other | |
| Total | |
| France |
| 0.8 | |
| 0.6 | |
| 0.0 | |
| 0.1 | |
| 1.5 | |
| 0.7 | |
| 0.6 | |
| 0.0 | |
| 0.1 | |
| 1.4 | |
| Rest
of Europe |
| 0.2 | |
| 1.1 | |
| 0.3 | |
| 0.0 | |
| 1.6 | |
| 0.2 | |
| 1.1 | |
| 0.2 | |
| 0.0 | |
| 1.4 | |
| Africa |
| 0.1 | |
| 0.0 | |
| 0.0 | |
| 0.0 | |
| 0.1 | |
| 0.1 | |
| 0.0 | |
| 0.0 | |
| 0.0 | |
| 0.1 | |
| Middle
East |
| 1.2 | |
| 0.0 | |
| 0.0 | |
| 0.0 | |
| 1.2 | |
| 0.7 | |
| 0.0 | |
| 0.0 | |
| 0.0 | |
| 0.7 | |
| North
America |
| 2.9 | |
| 2.1 | |
| 0.0 | |
| 0.1 | |
| 5.1 | |
| 2.9 | |
| 2.1 | |
| 0.0 | |
| 0.0 | |
| 5.0 | |
| South
America |
| 0.4 | |
| 0.3 | |
| 0.0 | |
| 0.0 | |
| 0.7 | |
| 0.4 | |
| 0.3 | |
| 0.0 | |
| 0.0 | |
| 0.7 | |
| India |
| 4.9 | |
| 0.4 | |
| 0.0 | |
| 0.0 | |
| 5.3 | |
| 4.9 | |
| 0.3 | |
| 0.0 | |
| 0.0 | |
| 5.3 | |
| Asia-Pacific |
| 1.2 | |
| 0.0 | |
| 0.1 | |
| 0.0 | |
| 1.4 | |
| 1.2 | |
| 0.0 | |
| 0.1 | |
| 0.0 | |
| 1.3 | |
| Total |
| 11.7 | |
| 4.5 | |
| 0.4 | |
| 0.2 | |
| 16.8 | |
| 11.1 | |
| 4.4 | |
| 0.3 | |
| 0.2 | |
| 16.0 | |
| |
| 4Q22 | |
| 3Q22 | |
Power
generation gross capacity from renewables
in construction (GW) (1),(2) |
| Solar | |
| Onshore
Wind | |
| Offshore
Wind | |
| Other | |
| Total | |
| Solar | |
| Onshore
Wind | |
| Offshore
Wind | |
| Other | |
| Total | |
| France |
| 0.2 | |
| 0.1 | |
| 0.0 | |
| 0.1 | |
| 0.4 | |
| 0.2 | |
| 0.1 | |
| 0.0 | |
| 0.1 | |
| 0.5 | |
| Rest
of Europe |
| 0.1 | |
| 0.0 | |
| 0.9 | |
| 0.0 | |
| 1.0 | |
| 0.1 | |
| 0.0 | |
| 1.0 | |
| 0.0 | |
| 1.1 | |
| Africa |
| 0.0 | |
| 0.0 | |
| 0.0 | |
| 0.0 | |
| 0.0 | |
| 0.0 | |
| 0.0 | |
| 0.0 | |
| 0.0 | |
| 0.0 | |
| Middle
East |
| 0.0 | |
| 0.0 | |
| 0.0 | |
| 0.0 | |
| 0.0 | |
| 0.4 | |
| 0.0 | |
| 0.0 | |
| 0.0 | |
| 0.4 | |
| North
America |
| 2.6 | |
| 0.0 | |
| 0.0 | |
| 0.5 | |
| 3.1 | |
| 1.6 | |
| 0.0 | |
| 0.0 | |
| 0.2 | |
| 1.7 | |
| South
America |
| 0.0 | |
| 0.0 | |
| 0.0 | |
| 0.0 | |
| 0.0 | |
| 0.0 | |
| 0.0 | |
| 0.0 | |
| 0.0 | |
| 0.0 | |
| India |
| 0.8 | |
| 0.2 | |
| 0.0 | |
| 0.0 | |
| 1.0 | |
| 0.8 | |
| 0.2 | |
| 0.0 | |
| 0.0 | |
| 1.0 | |
| Asia-Pacific |
| 0.1 | |
| 0.0 | |
| 0.5 | |
| 0.0 | |
| 0.6 | |
| 0.1 | |
| 0.0 | |
| 0.5 | |
| 0.0 | |
| 0.7 | |
| Total |
| 3.8 | |
| 0.3 | |
| 1.4 | |
| 0.6 | |
| 6.1 | |
| 3.3 | |
| 0.3 | |
| 1.5 | |
| 0.2 | |
| 5.4 | |
| |
| 4Q22 | |
| 3Q22 | |
Power
generation gross capacity from renewables
in development (GW) (1),(2) |
| Solar | |
| Onshore
Wind | |
| Offshore
Wind | |
| Other | |
| Total | |
| Solar | |
| Onshore
Wind | |
| Offshore
Wind | |
| Other | |
| Total | |
| France |
| 1.6 | |
| 0.4 | |
| 0.0 | |
| 0.0 | |
| 2.0 | |
| 2.1 | |
| 0.4 | |
| 0.0 | |
| 0.0 | |
| 2.5 | |
| Rest
of Europe |
| 3.8 | |
| 0.4 | |
| 4.4 | |
| 0.1 | |
| 8.6 | |
| 4.8 | |
| 0.3 | |
| 4.4 | |
| 0.1 | |
| 9.6 | |
| Africa |
| 0.6 | |
| 0.1 | |
| 0.0 | |
| 0.1 | |
| 0.9 | |
| 0.6 | |
| 0.1 | |
| 0.0 | |
| 0.1 | |
| 0.9 | |
| Middle
East |
| 0.6 | |
| 0.0 | |
| 0.0 | |
| 0.0 | |
| 0.6 | |
| 0.5 | |
| 0.0 | |
| 0.0 | |
| 0.0 | |
| 0.5 | |
| North
America |
| 10.8 | |
| 3.4 | |
| 4.1 | |
| 4.1 | |
| 22.4 | |
| 11.8 | |
| 3.4 | |
| 4.0 | |
| 4.5 | |
| 23.7 | |
| South
America |
| 0.8 | |
| 1.1 | |
| 0.0 | |
| 0.2 | |
| 2.0 | |
| 0.7 | |
| 0.5 | |
| 0.0 | |
| 0.2 | |
| 1.4 | |
| India |
| 4.4 | |
| 0.1 | |
| 0.0 | |
| 0.0 | |
| 4.5 | |
| 3.9 | |
| 0.1 | |
| 0.0 | |
| 0.0 | |
| 4.0 | |
| Asia-Pacific |
| 2.2 | |
| 0.1 | |
| 2.3 | |
| 0.4 | |
| 5.0 | |
| 2.0 | |
| 0.3 | |
| 1.2 | |
| 0.3 | |
| 3.7 | |
| Total |
| 24.8 | |
| 5.5 | |
| 10.8 | |
| 4.9 | |
| 46.0 | |
| 26.5 | |
| 5.1 | |
| 9.6 | |
| 5.3 | |
| 46.4 | |
| (1) | Includes
20% of the gross capacities of Adani Green Energy Limited and 50% of Clearway Energy Group.
|
11. Adjustment items to net income (TotalEnergies
share)
| 4Q22 | |
3Q22 | |
4Q21 | |
In
millions of dollars | |
2022 | |
2021 |
| (5,585) | |
(2,186) | |
(1,074) | |
Special
items affecting net income (TotalEnergies share) | |
(17,310) | |
(3,329) |
| - | |
1,391 | |
(170) | |
Gain
(loss) on asset sales | |
1,391 | |
(1,726) |
| (14) | |
(17) | |
6 | |
Restructuring
charges | |
(42) | |
(308) |
| (3,845) | |
(3,118) | |
(670) | |
Impairments | |
(15,743) | |
(910) |
| (1,726) | |
(442) | |
(240) | |
Other | |
(2,916) | |
(385) |
| (705) | |
(827) | |
111 | |
After-tax
inventory effect : FIFO vs. replacement cost | |
501 | |
1,495 |
| 1,993 | |
(224) | |
(25) | |
Effect
of changes in fair value | |
1,138 | |
(194) |
| (4,297) | |
(3,237) | |
(988) | |
Total
adjustments affecting net income | |
(15,671) | |
(2,028) |
12. Reconciliation of adjusted EBITDA with consolidated
financial statements
12.1 Reconciliation
of net income (TotalEnergies share) to adjusted EBITDA
| | |
| |
| |
4Q22 | |
| |
| |
| |
2022 |
| 4Q22 | |
3Q22 | |
4Q21 | |
vs | |
In
millions of dollars | |
2022 | |
2021 | |
vs |
| | |
| |
| |
4Q21 | |
| |
| |
| |
2021 |
| 3,264 | |
6,626 | |
5,837 | |
-44% | |
Net
income - TotalEnergies share | |
20,526 | |
16,032 | |
+28% |
| 4,297 | |
3,237 | |
988 | |
x4.3 | |
Less:
adjustment items to net income (TotalEnergies share) | |
15,671 | |
2,028 | |
x7.7 |
| 7,561 | |
9,863 | |
6,825 | |
+11% | |
Adjusted
net income - TotalEnergies share | |
36,197 | |
18,060 | |
x2 |
| | |
| |
| |
| |
Adjusted
items | |
| |
| |
|
| 210 | |
85 | |
79 | |
x2.7 | |
Add:
non-controlling interests | |
460 | |
331 | |
+39% |
| 4,530 | |
6,037 | |
3,606 | |
+26% | |
Add:
income taxes | |
20,565 | |
9,211 | |
x2.2 |
| 3,204 | |
2,926 | |
3,278 | |
-2% | |
Add:
depreciation, depletion and impairment of tangible assets and mineral interests | |
12,316 | |
12,735 | |
-3% |
| 111 | |
95 | |
119 | |
-7% | |
Add:
amortization and impairment of intangible assets | |
400 | |
401 | |
- |
| 719 | |
633 | |
483 | |
+49% | |
Add:
financial interest on debt | |
2,386 | |
1,904 | |
+25% |
| (338) | |
(219) | |
(105) | |
ns | |
Less:
financial income and expense from cash & cash equivalents | |
(746) | |
(340) | |
ns |
| 15,997 | |
19,420 | |
14,285 | |
+12% | |
Adjusted
EBITDA | |
71,578 | |
42,302 | |
+69% |
12.2 Reconciliation
of revenues from sales to adjusted EBITDA and net income (TotalEnergies share)
| | |
| |
| |
4Q22 | |
| |
| |
| |
2022 |
| 4Q22 | |
3Q22 | |
4Q21 | |
vs | |
In millions of dollars | |
2022 | |
2021 | |
vs |
| | |
| |
| |
4Q21 | |
| |
| |
| |
2021 |
| | |
| |
| |
| |
Adjusted
items | |
| |
| |
|
| 63,884 | |
64,924 | |
55,298 | |
+16% | |
Revenues
from sales | |
263,206 | |
184,678 | |
+43% |
| (42,755) | |
(41,509) | |
(36,189) | |
ns | |
Purchases,
net of inventory variation | |
(171,049) | |
(120,160) | |
ns |
| (7,027) | |
(6,689) | |
(6,630) | |
ns | |
Other
operating expenses | |
(28,745) | |
(26,754) | |
ns |
| (250) | |
(71) | |
(215) | |
ns | |
Exploration
costs | |
(574) | |
(632) | |
ns |
| 636 | |
163 | |
551 | |
+15% | |
Other
income | |
1,349 | |
1,300 | |
+4% |
| (480) | |
(58) | |
(374) | |
ns | |
Other
expense, excluding amortization and impairment of intangible assets | |
(1,142) | |
(543) | |
ns |
| 266 | |
196 | |
195 | |
+36% | |
Other
financial income | |
812 | |
762 | |
+7% |
| (150) | |
(112) | |
(138) | |
ns | |
Other
financial expense | |
(533) | |
(539) | |
ns |
| 1,873 | |
2,576 | |
1,787 | |
+5% | |
Net
income (loss) from equity affiliates | |
8,254 | |
4,190 | |
+97% |
| 15,997 | |
19,420 | |
14,285 | |
+12% | |
Adjusted
EBITDA | |
71,578 | |
42,302 | |
+69% |
| | |
| |
| |
| |
Adjusted
items | |
| |
| |
|
| (3,204) | |
(2,926) | |
(3,278) | |
ns | |
Less:
depreciation, depletion and impairment of tangible assets and mineral interests | |
(12,316) | |
(12,735) | |
ns |
| (111) | |
(95) | |
(119) | |
ns | |
Less:
amortization of intangible assets | |
(400) | |
(401) | |
ns |
| (719) | |
(633) | |
(483) | |
ns | |
Less:
financial interest on debt | |
(2,386) | |
(1,904) | |
ns |
| 338 | |
219 | |
105 | |
x3.2 | |
Add:
financial income and expense from cash & cash equivalents | |
746 | |
340 | |
x2.2 |
| (4,530) | |
(6,037) | |
(3,606) | |
ns | |
Less:
income taxes | |
(20,565) | |
(9,211) | |
ns |
| (210) | |
(85) | |
(79) | |
ns | |
Less:
non-controlling interests | |
(460) | |
(331) | |
ns |
| (4,297) | |
(3,237) | |
(988) | |
ns | |
Add:
adjustment - TotalEnergies share | |
(15,671) | |
(2,028) | |
ns |
| 3,264 | |
6,626 | |
5,837 | |
-44% | |
Net
income - TotalEnergies share | |
20,526 | |
16,032 | |
+28% |
13. Investments - Divestments
| |
|
|
4Q22 |
|
|
|
2022 |
| 4Q22 |
3Q22 |
4Q21 |
vs |
In
millions of dollars |
2022 |
2021 |
vs |
| |
|
|
4Q21 |
|
|
|
2021 |
| 3,935 |
3,116 |
4,681 |
-16% |
Organic
investments ( a ) |
11,852 |
12,675 |
-6% |
| 287 |
169 |
182 |
+58% |
Capitalized
exploration |
669 |
841 |
-21% |
| 210 |
233 |
348 |
-40% |
Increase
in non-current loans |
954 |
1,231 |
-23% |
| (259) |
(214) |
(234) |
ns |
Repayment
of non-current loans, excluding organic loan repayment from equity affiliates |
(1,082) |
(531) |
ns |
| (124) |
4 |
(52) |
ns |
Change
in debt from renewable projects (TotalEnergies share) |
(310) |
(222) |
ns |
| 292 |
1,716 |
288 |
+1% |
Acquisitions
( b ) |
5,872 |
3,284 |
+79% |
| 425 |
129 |
684 |
-38% |
Asset
sales ( c ) |
1,421 |
2,652 |
-46% |
| 109 |
(4) |
34 |
x3.2 |
Change
in debt from renewable projects (partner share) |
279 |
134 |
x2.1 |
| (133) |
1,587 |
(396) |
ns |
Net
acquisitions |
4,451 |
632 |
x7 |
| 3,802 |
4,703 |
4,285 |
-11% |
Net
investments ( a + b - c ) |
16,303 |
13,307 |
+23% |
| 50 |
- |
- |
ns |
Other
transactions with non-controlling interests ( d ) |
50 |
757 |
-93% |
| (335) |
(570) |
(398) |
ns |
Organic
loan repayment from equity affiliates ( e ) |
(1,630) |
(626) |
ns |
| 233 |
(8) |
86 |
x2.7 |
Change
in debt from renewable projects financing * ( f ) |
589 |
356 |
+65% |
| 61 |
43 |
34 |
+79% |
Capex
linked to capitalized leasing contracts ( g ) |
177 |
111 |
+59% |
| 8 |
7 |
27 |
-70% |
Expenditures
related to carbon credits ( h ) |
19 |
27 |
-30% |
| 3,681 |
4,075 |
3,912 |
-6% |
Cash
flow used in investing activities ( a + b - c + d + e + f - g - h ) |
15,116 |
13,656 |
+11% |
* Change
in debt from renewable projects (TotalEnergies share and partner share).
14. Cash flow
|
|
|
4Q22 |
|
|
|
2022 |
| 4Q22 |
3Q22 |
4Q21 |
vs |
In
millions of dollars |
2022 |
2021 |
vs |
| |
|
|
4Q21 |
|
|
|
2021 |
| 9,361 |
12,040 |
9,759 |
-4% |
Operating
cash flow before working capital changes w/o financial charges (DACF) |
47,025 |
30,660 |
+53% |
| (226) |
(304) |
(398) |
ns |
Financial
charges |
(1,296) |
(1,520) |
ns |
| 9,135 |
11,736 |
9,361 |
-2% |
Operating
cash flow before working capital changes ( a ) * |
45,729 |
29,140 |
+57% |
| (2,247) |
7,692 |
2,591 |
ns |
(Increase)
decrease in working capital ** |
2,831 |
188 |
x15.1 |
| (895) |
(1,010) |
85 |
ns |
Inventory
effect |
501 |
1,796 |
-72% |
| (40) |
0 |
(19) |
ns |
Capital
gain from renewable project sales |
(64) |
(89) |
ns |
| (335) |
(570) |
(398) |
ns |
Organic
loan repayments from equity affiliates |
(1,630) |
(626) |
ns |
| 5,618 |
17,848 |
11,621 |
-52% |
Cash
flow from operations |
47,367 |
30,410 |
+56% |
| |
|
|
|
|
|
|
|
| 3,935 |
3,116 |
4,681 |
-16% |
Organic
investments ( b ) |
11,852 |
12,675 |
-6% |
5,200 |
8,620 |
4,680 |
+11% |
Free
cash flow after organic investments, w/o net asset sales ( a - b ) |
33,877 |
16,465 |
x2.1 |
| |
|
|
|
|
|
|
|
| 3,802 |
4,703 |
4,285 |
-11% |
Net
investments ( c ) |
16,303 |
13,307 |
+23% |
| 5,333 |
7,033 |
5,076 |
+5% |
Net
cash flow ( a - c ) |
29,426 |
15,833 |
+86% |
| * | Operating
cash flow before working capital changes, is defined as cash flow from operating activities
before changes in working capital at replacement cost, excluding the mark-to-market effect
of iGRP’s contracts and including capital gain from renewable projects sale. |
Historical data have
been restated to cancel the impact of fair valuation of iGRP sector’s contracts.
| ** | Changes
in working capital are presented excluding the mark-to-market effect of iGRP’s contracts.
|
15. Gearing ratio
| |
|
|
|
| In
millions of dollars |
12/31/2022 |
09/30/2022 |
12/31/2021 |
| Current
borrowings (1) |
14,065 |
15,556 |
13,645 |
| Other
current financial liabilities |
488 |
861 |
372 |
| Current
financial assets (1),(2) |
(8,556) |
(11,532) |
(12,183) |
| Net
financial assets classified as held for sale |
(38) |
(36) |
(4) |
| Non-current
financial debt (1) |
36,987 |
37,506 |
41,868 |
| Non-current
financial assets (1) |
(1,303) |
(1,406) |
(1,557) |
| Cash
and cash equivalents |
(33,026) |
(35,941) |
(21,342) |
| Net
debt (a) |
8,617 |
5,008 |
20,799 |
| |
|
|
|
| Shareholders’
equity - TotalEnergies share |
111,724 |
117,821 |
111,736 |
| Non-controlling
interests |
2,846 |
2,851 |
3,263 |
| Shareholders'
equity (b) |
114,570 |
120,672 |
114,999 |
| |
|
|
|
| Net-debt-to-capital
ratio = a / (a+b) |
7.0% |
4.0% |
15.3% |
| |
|
|
|
| Leases
(c) |
8,096 |
7,669 |
8,055 |
| Net-debt-to-capital
ratio including leases (a+c) / (a+b+c) |
12.7% |
9.5% |
20.1% |
| (1) | Excludes
leases receivables and leases debts. |
| (2) | Including
initial margins held as part of the Company's activities on organized markets. |
16. Return on average capital employed
Full year 2022
| |
Integrated
Gas, |
|
|
|
|
|
| In
millions of dollars |
Renewables
& |
Exploration
& |
Refining
& |
Marketing
& |
|
Company |
| |
Power |
Production |
Chemicals |
Services |
|
|
| Adjusted
net operating income |
12,144 |
17,479 |
7,302 |
1,550 |
|
38,212 |
| Capital
employed at 12/31/2021* |
55,978 |
71,675 |
8,069 |
8,783 |
|
141,813, |
| Capital
employed at 12/31/2022* |
49,896 |
65,784 |
7,438 |
7,593 |
|
128,811 |
| ROACE |
22.9% |
25.4% |
94.2% |
18.9% |
|
28.2% |
Twelve
months ended September 30, 2022
| |
Integrated
Gas, |
|
|
|
|
|
| In
millions of dollars |
Renewables
& |
Exploration
& |
Refining
& |
Marketing
& |
|
Company |
| |
Power |
Production |
Chemicals |
Services |
|
|
| Adjusted
net operating income |
12,014 |
17,476 |
6,368 |
1,695 |
|
37,239 |
| Capital
employed at 09/30/2021* |
52,401 |
75,499 |
9,156 |
8,281 |
|
143,383 |
| Capital
employed at 09/30/2022* |
54,923 |
65,041 |
5,801 |
7,141 |
|
130,420 |
| ROACE |
22.4% |
24.9% |
85.2% |
22.2% |
|
27.2% |
Full
year 2021
| |
Integrated
Gas, |
|
|
|
|
|
| In
millions of dollars |
Renewables
& |
Exploration
& |
Refining
& |
Marketing
& |
|
Company |
| |
Power |
Production |
Chemicals |
Services |
|
|
| Adjusted
net operating income |
6,243 |
10,439 |
1,909 |
1,618 |
|
19,766 |
| Capital
employed at 12/31/2020* |
45,611 |
78,928 |
11,375 |
8,793 |
|
142,617 |
| Capital
employed at 12/31/2021* |
55,978 |
71,675 |
8,069 |
8,783 |
|
141,813 |
| ROACE |
12.3% |
13.9% |
19.6% |
18.4% |
|
13.9% |
* At replacement cost (excluding after-tax inventory
effect).
Disclaimer:
The terms “TotalEnergies”, “TotalEnergies
company” and “Company” in this document are used to designate TotalEnergies SE and the consolidated entities directly
or indirectly controlled by TotalEnergies SE. Likewise, the words “we”, “us” and “our” may also be
used to refer to these entities or their employees. The entities in which TotalEnergies SE directly or indirectly owns a shareholding
are separate and independent legal entities.
This press release presents the results for the
fourth quarter 2022 and the full-year 2022 from the consolidated financial statements of TotalEnergies SE as of December 31, 2022 (unaudited).
The audit procedures by the Statutory Auditors are underway. The consolidated financial statements (unaudited) are available on the website
totalenergies.com. This document does not constitute the annual financial report (rapport financier annuel) within the meaning
of article L.451.1.2 of the French monetary and financial code (code monétaire et financier).
This document may contain forward-looking statements
within the meaning of the Private Securities Litigation Reform Act of 1995, notably with respect to the financial condition, results
of operations, business activities and industrial strategy of TotalEnergies. This document may also contain statements regarding the
perspectives, objectives, areas of improvement and goals of TotalEnergies, including with respect to climate change and carbon neutrality
(net zero emissions). An ambition expresses an outcome desired by TotalEnergies, it being specified that the means to be deployed do
not depend solely on TotalEnergies. These forward-looking statements may generally be identified by the use of the future or conditional
tense or forward-looking words such as “envisions”, “intends”, “anticipates”, “believes”,
“considers”, “plans”, “expects”, “thinks”, “targets”, “aims”
or similar terminology. Such forward-looking statements included in this document are based on economic data, estimates and assumptions
prepared in a given economic, competitive and regulatory environment and considered to be reasonable by TotalEnergies as of the date
of this document.
These forward-looking statements are not historical
data and should not be interpreted as assurances that the perspectives, objectives or goals announced will be achieved. They may prove
to be inaccurate in the future, and may evolve or be modified with a significant difference between the actual results and those initially
estimated, due to the uncertainties notably related to the economic, financial, competitive and regulatory environment, or due to the
occurrence of risk factors, such as, notably, the price fluctuations in crude oil and natural gas, the evolution of the demand and price
of petroleum products, the changes in production results and reserves estimates, the ability to achieve cost reductions and operating
efficiencies without unduly disrupting business operations, changes in laws and regulations including those related to the environment
and climate, currency fluctuations, as well as economic and political developments, changes in market conditions, loss of market share
and changes in consumer preferences, or pandemics such as the COVID-19 pandemic. Additionally, certain financial information is based
on estimates particularly in the assessment of the recoverable value of assets and potential impairments of assets relating thereto.
Neither TotalEnergies SE nor any of its subsidiaries
assumes any obligation to update publicly any forward-looking information or statement, objectives or trends contained in this document
whether as a result of new information, future events or otherwise. The information on risk factors that could have a significant adverse
effect on TotalEnergies’ business, financial condition, including its operating income and cash flow, reputation, outlook or the
value of financial instruments issued by TotalEnergies is provided in the most recent version of the Universal Registration Document
which is filed by TotalEnergies SE with the French Autorité des Marchés Financiers and the annual report on Form
20-F filed with the United States
Securities and Exchange Commission (“SEC”).
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 TotalEnergies. In addition to IFRS measures, certain alternative performance indicators are presented, such as performance
indicators excluding the adjustment items described below (adjusted operating income, adjusted net operating income, adjusted net income),
return on equity (ROE), return on average capital employed (ROACE), gearing ratio, operating cash flow before working capital changes,
the shareholder rate of return. These indicators are meant to facilitate the analysis of the financial performance of TotalEnergies and
the comparison of income between periods. They allow investors to track the measures used internally to manage and measure the performance
of TotalEnergies.
These 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 TotalEnergies’ principal 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 price differentials 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 an adjustment item reflects, for some transactions, differences between internal measures of performance used by TotalEnergies’
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.
TotalEnergies, in its trading activities, enters
into storage contracts, whose future effects are recorded at fair value in TotalEnergies’ internal economic performance. IFRS precludes
recognition of this fair value effect.
Furthermore, TotalEnergies enters into derivative
instruments to risk manage certain operational contracts or assets. Under IFRS, these derivatives are recorded at fair value while the
underlying operational transactions are recorded as they occur. Internal indicators defer the fair value on derivatives to match with
the transaction occurrence.
The adjusted results (adjusted operating income,
adjusted net operating income, adjusted net income) are defined as replacement cost results, adjusted for special items, excluding the
effect of changes in fair value.
Euro amounts presented for the fully adjusted-diluted
earnings per share represent dollar amounts converted at the average euro-dollar (€-$) exchange rate for the applicable period and
are not the result of financial statements prepared in euros.
Cautionary Note to U.S. Investors – The
SEC permits oil and gas companies, in their filings with the SEC, to separately disclose proved, probable and possible reserves that
a company has determined in accordance with SEC rules. We may use certain terms in this press release, such as “potential reserves”
or “resources”, that the SEC’s guidelines strictly prohibit us from including in filings with the SEC. U.S. investors
are urged to consider closely the disclosure in the Form 20-F of TotalEnergies SE, File N° 1-10888, available from us at 2, place
Jean Millier – Arche Nord Coupole/Regnault - 92078 Paris-La Défense Cedex, France, or at our website totalenergies.com.
You can also obtain this form from the SEC by calling 1-800-SEC-0330 or on the SEC’s website sec.gov.
