XML 521 R28.htm IDEA: XBRL DOCUMENT v3.23.1
Business segment information (Tables)
12 Months Ended
Dec. 31, 2022
Business segment information  
Schedule of information by business segment

Integrated

    

Gas,

    

    

    

    

    

    

For the year ended December 31, 2022

Renewables

Exploration &

Refining &

Marketing &

(M$)

& Power

Production

Chemicals

Services

Corporate

Intercompany

Total

External sales

 

48,753

9,942

121,618

100,661

25

280,999

Intersegment sales

 

7,000

55,190

 

45,857

 

1,433

 

248

(109,728)

 

Excise taxes

 

 

(737)

 

(16,952)

 

 

(17,689)

Revenues from sales

 

55,753

65,132

 

166,738

 

85,142

 

273

(109,728)

 

263,310

Operating expenses

 

(45,771)

(24,521)

 

(156,897)

 

(81,746)

 

(1,329)

109,728

 

(200,536)

Depreciation, depletion and impairment of tangible assets and mineral interests

 

(1,402)

(8,115)

 

(1,533)

 

(1,033)

 

(138)

 

(12,221)

Operating income

 

8,580

32,496

 

8,308

 

2,363

 

(1,194)

 

50,553

Net income (loss) from equity affiliates and other items

 

2,766

(9,943)

 

885

 

(20)

 

288

 

(6,024)

Tax on net operating income

 

(1,712)

(17,445)

 

(2,544)

 

(787)

 

281

 

(22,207)

Net operating income

 

9,634

5,108

 

6,649

 

1,556

 

(625)

 

22,322

Net cost of net debt

 

 

 

 

 

(1,278)

Non-controlling interests

 

 

 

 

 

(518)

NET INCOME - TotalEnergies SHARE

 

 

 

 

 

20,526

Integrated

For the year ended December 31, 2022

    

Gas,

    

    

    

    

    

    

(adjustments)(a)

Renewables

Exploration &

Refining &

Marketing &

(M$)

& Power

Production

Chemicals

Services

Corporate

Intercompany

Total

External sales

104

 

 

 

104

Intersegment sales

 

 

 

 

 

 

Excise taxes

 

 

 

 

 

 

Revenues from sales

 

104

 

 

104

Operating expenses

 

1,087

 

(985)

 

130

 

200

 

(600)

 

(168)

Depreciation, depletion and impairment of tangible assets and mineral interests

 

(122)

 

298

 

 

(72)

 

(9)

 

95

Operating income(b)

 

1,069

 

(687)

 

130

 

128

 

(609)

 

31

Net income (loss) from equity affiliates and other items

 

(3,490)

 

(10,925)

 

(32)

 

(23)

 

106

 

(14,364)

Tax on net operating income

 

(89)

 

(759)

 

(751)

 

(99)

 

141

 

(1,557)

Net operating income(b)

 

(2,510)

 

(12,371)

 

(653)

 

6

 

(362)

 

(15,890)

Net cost of net debt

 

 

 

 

 

277

Non-controlling interests

 

 

 

 

 

(58)

NET INCOME - TotalEnergies SHARE

 

 

 

 

 

(15,671)

(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

    

    

    

239

261

On net operating income

 

 

 

336

194

Integrated

For the year ended December 31, 2022

    

Gas,

    

    

    

    

    

    

(adjusted)

Renewables

Exploration &

Refining &

Marketing &

(M$)

& Power

Production

Chemicals

Services

Corporate

Intercompany

Total

External sales

 

48,649

9,942

121,618

100,661

25

280,895

Intersegment sales

 

7,000

55,190

 

45,857

 

1,433

 

248

(109,728)

 

Excise taxes

 

 

(737)

 

(16,952)

 

 

(17,689)

Revenues from sales

 

55,649

65,132

 

166,738

 

85,142

 

273

(109,728)

 

263,206

Operating expenses

 

(46,858)

(23,536)

 

(157,027)

 

(81,946)

 

(729)

109,728

 

(200,368)

Depreciation, depletion and impairment of tangible assets and mineral interests

 

(1,280)

(8,413)

 

(1,533)

 

(961)

 

(129)

 

(12,316)

Adjusted operating income

 

7,511

33,183

 

8,178

 

2,235

 

(585)

 

50,522

Net income (loss) from equity affiliates and other items

 

6,256

982

 

917

 

3

 

182

 

8,340

Tax on net operating income

 

(1,623)

(16,686)

 

(1,793)

 

(688)

 

140

 

(20,650)

Adjusted net operating income

 

12,144

17,479

 

7,302

 

1,550

 

(263)

 

38,212

Net cost of net debt

 

 

 

 

(1,555)

Non-controlling interests

 

 

 

 

(460)

ADJUSTED NET INCOME - TotalEnergies SHARE

 

 

 

 

36,197

Integrated

    

Gas,

    

    

    

    

    

    

For the year ended December 31, 2022

Renewables

Exploration &

Refining &

Marketing &

(M$)

& Power

Production

Chemicals

Services

Corporate

Intercompany

Total

Total expenditures

 

6,475

 

10,646

 

1,391

 

1,186

 

104

 

19,802

Total divestments

 

3,427

 

807

 

214

 

222

 

16

 

4,686

Cash flow from operating activities

 

9,670

 

27,654

 

8,663

 

3,124

 

(1,744)

 

47,367

Balance sheet as of December 31, 2022

Property, plant and equipment, intangible assets, net

 

30,885

 

87,833

 

11,525

 

8,120

 

669

 

139,032

Investments & loans in equity affiliates

 

20,869

 

2,138

 

4,431

 

451

 

 

27,889

Other non-current assets

 

3,669

 

3,069

 

570

 

1,050

 

130

 

8,488

Working capital

 

(432)

 

(2,831)

 

(3,293)

 

(288)

 

(3,393)

 

(10,237)

Provisions and other non-current liabilities

 

(5,250)

 

(24,633)

 

(3,760)

 

(1,303)

 

694

 

(34,252)

Assets and liabilities classified as held for sale 

 

155

 

208

 

 

 

-

 

363

Capital Employed (Balance sheet)

 

49,896

 

65,784

9,473

8,030

 

(1,900)

 

131,283

Less inventory valuation effect

 

 

(2,035)

(437)

 

 

(2,472)

CAPITAL EMPLOYED (BUSINESS SEGMENT INFORMATION)

 

49,896

 

65,784

7,438

7,593

 

(1,900)

128,811

ROACE as a percentage

 

23

%

25

%

94

%

19

%

28

%

Integrated

    

Gas,

    

    

    

    

    

    

For the year ended December 31, 2021

Renewables

Exploration &

Refining &

Marketing &

(M$)

& Power

Production

Chemicals

Services

Corporate

Intercompany

Total

External sales

 

30,704

7,246

87,600

80,288

25

205,863

Intersegment sales

 

4,260

34,896

 

27,637

 

451

 

254

(67,498)

 

Excise taxes

 

 

(1,108)

 

(20,121)

 

 

(21,229)

Revenues from sales

 

34,964

42,142

 

114,129

 

60,618

 

279

(67,498)

 

184,634

Operating expenses

 

(29,964)

(16,722)

 

(108,982)

 

(57,159)

 

(927)

67,498

 

(146,256)

Depreciation, depletion and impairment of tangible assets and mineral interests

 

(1,650)

(9,110)

 

(1,583)

 

(1,100)

 

(113)

 

(13,556)

Operating income

 

3,350

16,310

 

3,564

 

2,359

 

(761)

 

24,822

Net income (loss) from equity affiliates and other items

 

2,745

(760)

 

518

 

108

 

45

 

2,656

Tax on net operating income

 

(602)

(7,506)

 

(1,068)

 

(738)

 

152

 

(9,762)

Net operating income

 

5,493

8,044

 

3,014

 

1,729

 

(564)

 

17,716

Net cost of net debt

 

  

 

  

 

  

 

  

  

 

(1,350)

Non-controlling interests

 

  

 

  

 

  

 

  

  

 

(334)

NET INCOME - TotalEnergies SHARE

 

  

 

  

 

  

 

  

  

 

16,032

Integrated

For the year ended December 31, 2021

    

Gas,

    

    

    

    

    

    

(adjustments)(a)

Renewables

Exploration &

Refining &

Marketing &

(M$)

& Power

Production

Chemicals

Services

Corporate

Intercompany

Total

External sales

(44)

 

 

 

(44)

Intersegment sales

 

 

 

 

 

 

Excise taxes

 

 

 

 

 

 

Revenues from sales

 

(44)

 

 

 

 

 

(44)

Operating expenses

 

(271)

 

(187)

 

1,470

 

278

 

 

1,290

Depreciation, depletion and impairment of tangible assets and mineral interests

 

(342)

 

(418)

 

(25)

 

(36)

 

 

(821)

Operating income(b)

 

(657)

 

(605)

 

1,445

 

242

 

 

425

Net income (loss) from equity affiliates and other items

 

(215)

 

(1,839)

 

56

 

(61)

 

(54)

 

(2,113)

Tax on net operating income

 

122

 

49

 

(396)

 

(70)

 

(67)

 

(362)

Net operating income(b)

 

(750)

 

(2,395)

 

1,105

 

111

 

(121)

 

(2,050)

Net cost of net debt

 

  

 

  

 

  

 

  

 

25

Non-controlling interests

 

  

 

  

 

  

 

  

  

 

(3)

NET INCOME - TotalEnergies SHARE

 

  

 

  

 

  

 

  

  

 

(2,028)

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

(b) Of which inventory valuation effect

On operating income

    

    

    

1,481

    

315

On net operating income

 

 

 

1,296

 

236

Integrated

For the year ended December 31, 2021

    

Gas,

    

    

    

    

    

    

(adjusted)

Renewables

Exploration &

Refining &

Marketing &

(M$)

& Power

Production

Chemicals

Services

Corporate

Intercompany

Total

External sales

 

30,748

7,246

87,600

80,288

25

205,907

Intersegment sales

 

4,260

34,896

 

27,637

 

451

 

254

(67,498)

 

Excise taxes

 

 

(1,108)

 

(20,121)

 

 

(21,229)

Revenues from sales

 

35,008

42,142

 

114,129

 

60,618

 

279

(67,498)

 

184,678

Operating expenses

 

(29,693)

(16,535)

 

(110,452)

 

(57,437)

 

(927)

67,498

 

(147,546)

Depreciation, depletion and impairment of tangible assets and mineral interests

 

(1,308)

(8,692)

 

(1,558)

 

(1,064)

 

(113)

 

(12,735)

Adjusted operating income

 

4,007

16,915

 

2,119

 

2,117

 

(761)

 

24,397

Net income (loss) from equity affiliates and other items

 

2,960

1,079

 

462

 

169

 

99

 

4,769

Tax on net operating income

 

(724)

(7,555)

 

(672)

 

(668)

 

219

 

(9,400)

Adjusted net operating income

 

6,243

10,439

 

1,909

 

1,618

 

(443)

 

19,766

Net cost of net debt

 

  

 

  

 

  

 

  

  

 

(1,375)

Non-controlling interests

 

  

 

  

 

  

 

  

  

 

(331)

AJUSTED NET INCOME - TotalEnergies SHARE

 

  

 

  

 

  

 

  

  

 

18,060

Integrated

    

Gas,

    

    

    

    

    

    

For the year ended December 31, 2021

Renewables

Exploration &

Refining &

Marketing &

(M$)

& Power

Production

Chemicals

Services

Corporate

Intercompany

Total

Total expenditures

 

6,341

 

7,276

 

1,638

 

1,242

 

92

 

16,589

Total divestments

 

1,350

 

894

 

348

 

319

 

22

 

2,933

Cash flow from operating activities

 

827

 

22,009

 

6,473

 

2,333

 

(1,232)

 

30,410

Balance sheet as of December 31, 2021

Property, plant and equipment, intangible assets, net

 

31,525

 

86,418

 

11,884

 

8,578

 

638

 

139,043

Investments & loans in equity affiliates

 

20,501

 

6,337

 

3,729

 

486

 

 

31,053

Other non-current assets

 

3,359

 

4,441

 

608

 

1,105

 

309

 

9,822

Working capital

 

5,058

 

(1,216)

 

(2,558)

 

378

 

(4,220)

 

(2,558)

Provisions and other non-current liabilities

 

(4,495)

 

(24,613)

 

(3,840)

 

(1,478)

 

581

 

(33,845)

Assets and liabilities classified as held for sale

 

30

 

308

 

 

 

 

338

Capital Employed (Balance sheet)

 

55,978

 

71,675

 

9,823

 

9,069

 

(2,692)

 

143,853

Less inventory valuation effect

 

 

 

(1,754)

 

(286)

 

 

(2,040)

CAPITAL EMPLOYED (BUSINESS SEGMENT INFORMATION)

 

55,978

 

71,675

 

8,069

 

8,783

 

(2,692)

141,813

ROACE as a percentage

 

12

%

14

%

20

%

18

%

14

%

Integrated

    

Gas,

    

    

    

    

    

    

For the year ended December 31, 2020

Renewables

Exploration &

Refining &

Marketing &

(M$)

& Power

Production

Chemicals

Services

Corporate

Intercompany

Total

External sales

 

15,629

4,973

56,615

63,451

17

140,685

Intersegment sales

 

2,003

18,483

 

17,378

 

357

 

223

(38,444)

 

Excise taxes

 

 

(2,405)

 

(18,576)

 

 

(20,981)

Revenues from sales

 

17,632

23,456

 

71,588

 

45,232

 

240

(38,444)

 

119,704

Operating expenses

 

(15,847)

(11,972)

 

(70,524)

 

(42,807)

 

(1,049)

38,444

 

(103,755)

Depreciation, depletion and impairment of tangible assets and mineral interests

 

(2,312)

(16,998)

 

(1,878)

 

(984)

 

(92)

 

(22,264)

Operating income

 

(527)

(5,514)

 

(814)

 

1,441

 

(901)

 

(6,315)

Net income (loss) from equity affiliates and other items

 

794

697

 

(393)

 

37

 

272

 

1,407

Tax on net operating income

 

71

(208)

 

59

 

(515)

 

(67)

 

(660)

Net operating income

 

338

(5,025)

 

(1,148)

 

963

 

(696)

 

(5,568)

Net cost of net debt

  

 

  

 

  

 

  

  

 

(1,768)

Non-controlling interests

  

 

  

 

  

 

  

  

 

94

NET INCOME - TotalEnergies SHARE

  

 

  

 

  

 

  

  

 

(7,242)

Integrated

For the year ended December 31, 2020

Gas,

    

    

    

    

    

    

(adjustments)(a)

    

Renewables

Exploration &

Refining &

Marketing &

(M$)

& Power

Production

Chemicals

Services

Corporate

Intercompany

Total

External sales

 

20

 

 

 

20

Intersegment sales

 

 

 

 

 

 

Excise taxes

 

 

 

 

 

 

Revenues from sales

 

20

 

 

 

 

 

20

Operating expenses

 

(423)

 

(137)

 

(1,552)

 

(330)

 

(60)

 

(2,502)

Depreciation, depletion and impairment of tangible assets and mineral interests

 

(953)

 

(7,693)

 

(306)

 

 

 

(8,952)

Operating income(b)

 

(1,356)

 

(7,830)

 

(1,858)

 

(330)

 

(60)

 

(11,434)

Net income (loss) from equity affiliates and other items

 

(382)

 

54

 

(677)

 

(24)

 

107

 

(922)

Tax on net operating income

 

298

 

388

 

348

 

93

 

(145)

 

982

Net operating income(b)

 

(1,440)

 

(7,388)

 

(2,187)

 

(261)

 

(98)

 

(11,374)

Net cost of net debt

  

 

  

 

  

 

  

 

(29)

Non-controlling interests

  

 

  

 

  

 

  

  

 

102

NET INCOME - TotalEnergies SHARE

  

 

  

 

  

 

  

  

 

(11,301)

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

(b) Of which inventory valuation effect

On operating income

    

    

    

(1,244)

    

(196)

On net operating income

 

 

 

(1,165)

 

(137)

Integrated

For the year ended December 31, 2020

    

Gas,

    

    

    

    

    

    

(adjusted)

Renewables

Exploration &

Refining &

Marketing &

(M$)

& Power

Production

Chemicals

Services

Corporate

Intercompany

Total

External sales

 

15,609

4,973

56,615

63,451

17

140,665

Intersegment sales

 

2,003

18,483

 

17,378

 

357

 

223

(38,444)

 

Excise taxes

 

 

(2,405)

 

(18,576)

 

 

(20,981)

Revenues from sales

 

17,612

23,456

 

71,588

 

45,232

 

240

(38,444)

 

119,684

Operating expenses

 

(15,424)

(11,835)

 

(68,972)

 

(42,477)

 

(989)

38,444

 

(101,253)

Depreciation, depletion and impairment of tangible assets and mineral interests

 

(1,359)

(9,305)

 

(1,572)

 

(984)

 

(92)

 

(13,312)

Adjusted operating income

 

829

2,316

 

1,044

 

1,771

 

(841)

 

5,119

Net income (loss) from equity affiliates and other items

 

1,176

643

 

284

 

61

 

165

 

2,329

Tax on net operating income

 

(227)

(596)

 

(289)

 

(608)

 

78

 

(1,642)

Adjusted net operating income

 

1,778

2,363

 

1,039

 

1,224

 

(598)

 

5,806

Net cost of net debt

 

  

 

  

 

  

 

  

  

 

(1,739)

Non-controlling interests

 

  

 

  

 

  

 

  

  

 

(8)

ADJUSTED NET INCOME - TotalEnergies SHARE

 

  

 

  

 

  

 

  

  

 

4,059

Integrated

    

Gas,

    

    

    

    

    

    

For the year ended December 31, 2020

Renewables

Exploration &

Refining &

Marketing &

(M$)

& Power

Production

Chemicals

Services

Corporate

Intercompany

Total

Total expenditures

 

6,230

 

6,782

 

1,325

 

1,052

 

145

 

15,534

Total divestments

 

1,152

 

819

 

149

 

158

 

177

 

2,455

Cash flow from operating activities

 

2,129

 

9,922

 

2,438

 

2,101

 

(1,787)

 

14,803

Balance sheet as of December 31, 2020

Property, plant and equipment, intangible assets, net

 

30,704

 

89,207

 

12,486

 

8,734

 

732

 

141,863

Investments & loans in equity affiliates

 

16,455

 

7,328

 

3,638

 

555

 

 

27,976

Other non-current assets

 

3,647

 

5,093

 

791

 

1,260

 

1,042

 

11,833

Working capital

 

(1,004)

 

1,968

 

(264)

 

(43)

 

(4,470)

 

(3,813)

Provisions and other non-current liabilities

 

(4,566)

 

(24,909)

 

(4,658)

 

(1,641)

 

606

 

(35,168)

Assets and liabilities classified as held for sale

 

375

 

241

 

(83)

 

 

 

533

Capital Employed (Balance sheet)

 

45,611

 

78,928

 

11,910

 

8,865

 

(2,090)

 

143,224

Less inventory valuation effect

 

 

 

(535)

 

(72)

 

 

(607)

CAPITAL EMPLOYED (BUSINESS SEGMENT INFORMATION)

 

45,611

 

78,928

 

11,375

 

8,793

 

(2,090)

142,617

ROACE as a percentage

 

4

%

3

%

9

%

14

%

4

%

Schedule of reconciliation of the information by business segment with consolidated financial statements

    

    

Consolidated

For the year ended December 31, 2022

statement of

(M$)

    

Adjusted

    

Adjustments(a)

    

income

Sales

 

280,895

 

104

 

280,999

Excise taxes

 

(17,689)

 

 

(17,689)

Revenues from sales

 

263,206

 

104

 

263,310

Purchases, net of inventory variation

 

(171,049)

 

1,601

 

(169,448)

Other operating expenses

 

(28,745)

 

(1,044)

 

(29,789)

Exploration costs

 

(574)

 

(725)

 

(1,299)

Depreciation, depletion and impairment of tangible assets and mineral interests

 

(12,316)

 

95

 

(12,221)

Other income

 

1,349

 

1,500

 

2,849

Other expense

 

(1,542)

 

(5,802)

 

(7,344)

Financial interest on debt

 

(2,386)

 

 

(2,386)

Financial income and expense from cash & cash equivalents

 

746

 

397

 

1,143

Cost of net debt

 

(1,640)

 

397

 

(1,243)

Other financial income

 

812

 

84

 

896

Other financial expense

 

(533)

 

 

(533)

Net income (loss) from equity affiliates

 

8,254

 

(10,146)

 

(1,892)

Income taxes

 

(20,565)

 

(1,677)

 

(22,242)

CONSOLIDATED NET INCOME

 

36,657

 

(15,613)

 

21,044

TotalEnergies share

 

36,197

 

(15,671)

 

20,526

Non-controlling interests

 

460

 

58

 

518

(a)

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

    

    

    

Consolidated

For the year ended December 31, 2021

statement of

(M$)

Adjusted

Adjustments(a)

income

Sales

 

205,907

 

(44)

 

205,863

Excise taxes

 

(21,229)

 

 

(21,229)

Revenues from sales

 

184,678

 

(44)

 

184,634

Purchases, net of inventory variation

 

(120,160)

 

1,538

 

(118,622)

Other operating expenses

 

(26,754)

 

(140)

 

(26,894)

Exploration costs

 

(632)

 

(108)

 

(740)

Depreciation, depletion and impairment of tangible assets and mineral interests

 

(12,735)

 

(821)

 

(13,556)

Other income

 

1,300

 

12

 

1,312

Other expense

 

(944)

 

(1,373)

 

(2,317)

Financial interest on debt

 

(1,904)

 

 

(1,904)

Financial income and expense from cash & cash equivalents

 

340

 

39

 

379

Cost of net debt

 

(1,564)

 

39

 

(1,525)

Other financial income

 

762

 

 

762

Other financial expense

 

(539)

 

 

(539)

Net income (loss) from equity affiliates

 

4,190

 

(752)

 

3,438

Income taxes

 

(9,211)

 

(376)

 

(9,587)

CONSOLIDATED NET INCOME

 

18,391

 

(2,025)

 

16,366

TotalEnergies share

 

18,060

 

(2,028)

 

16,032

Non-controlling interests

 

331

 

3

 

334

(a)

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

    

    

    

Consolidated

For the year ended December 31, 2020

statement of

(M$)

Adjusted

Adjustments(a)

income

Sales

 

140,665

 

20

 

140,685

Excise taxes

 

(20,981)

 

 

(20,981)

Revenues from sales

 

119,684

 

20

 

119,704

Purchases, net of inventory variation

 

(75,672)

 

(1,814)

 

(77,486)

Other operating expenses

 

(24,850)

 

(688)

 

(25,538)

Exploration costs

 

(731)

 

 

(731)

Depreciation, depletion and impairment of tangible assets and mineral interests

 

(13,312)

 

(8,952)

 

(22,264)

Other income

 

1,405

 

832

 

2,237

Other expense

 

(689)

 

(817)

 

(1,506)

Financial interest on debt

 

(2,140)

 

(7)

 

(2,147)

Financial income and expense from cash & cash equivalents

 

68

 

(31)

 

37

Cost of net debt

 

(2,072)

 

(38)

 

(2,110)

Other financial income

 

914

 

 

914

Other financial expense

 

(689)

 

(1)

 

(690)

Net income (loss) from equity affiliates

 

1,388

 

(936)

 

452

Income taxes

 

(1,309)

 

991

 

(318)

CONSOLIDATED NET INCOME

 

4,067

 

(11,403)

 

(7,336)

TotalEnergies share

 

4,059

 

(11,301)

 

(7,242)

Non-controlling interests

 

8

 

(102)

 

(94)

(a)

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

Schedule of detail of the adjustment items

Adjustments to operating income

Integrated

    

    

    

    

Gas,

    

For the year ended December 31, 2022

Renewables

Exploration &

Refining &

Marketing &

(M$)

    

& Power

    

Production

    

Chemicals

    

Services

    

Corporate

    

Total

Inventory valuation effect

 

 

 

239

 

261

 

 

500

Effect of changes in fair value

 

1,248

 

 

 

 

 

1,248

Restructuring charges

 

(25)

 

 

 

(5)

 

 

(30)

Asset impairment and provisions charges

 

(126)

 

(588)

 

 

(98)

 

(9)

 

(821)

Gains (losses) on disposals of assets

 

 

 

 

 

Other items

 

(28)

 

(99)

 

(109)

 

(30)

 

(600)

 

(866)

TOTAL

 

1,069

 

(687)

 

130

 

128

 

(609)

 

31

Adjustments to net income, TotalEnergies share

    

Integrated

    

    

    

    

Gas,

    

For the year ended December 31, 2022

Renewables

Exploration &

Refining &

Marketing &

(M$)

    

& Power

    

Production

    

Chemicals

    

Services

    

Corporate

    

Total

Inventory valuation effect

 

 

 

323

 

178

 

 

501

Effect of changes in fair value

 

1,138

 

 

 

 

 

1,138

Restructuring charges

 

(28)

 

 

 

(14)

 

 

(42)

Asset impairment and provisions charges

 

(4,481)

 

(11,141)

 

 

(112)

 

(9)

 

(15,743)

Gains (losses) on disposals of assets

1,391

1,391

Other items

 

(576)

 

(1,093)

 

(990)

 

(60)

 

(197)

 

(2,916)

TOTAL

 

(2,556)

 

(12,234)

 

(667)

 

(8)

 

(206)

 

(15,671)

Adjustments to operating income

    

Integrated

    

    

    

    

Gas,

    

For the year ended December 31, 2021

Renewables

Exploration &

Refining &

Marketing &

(M$)

    

& Power

    

Production

    

Chemicals

    

Services

    

Corporate

    

Total

Inventory valuation effect

 

 

 

1,481

 

315

 

 

1,796

Effect of changes in fair value

 

(217)

 

 

 

 

 

(217)

Restructuring charges

 

(17)

 

(59)

 

(10)

 

 

 

(86)

Asset impairment and provisions charges

 

(342)

 

(356)

 

(25)

 

(36)

 

 

(759)

Gains (losses) on disposals of assets

 

 

(170)

 

 

 

 

(170)

Other items

 

(81)

 

(20)

 

(1)

 

(37)

 

 

(139)

TOTAL

 

(657)

 

(605)

 

1,445

 

242

 

 

425

Adjustments to net income, TotalEnergies share

    

Integrated

    

    

    

    

Gas,

    

For the year ended December 31, 2021

Renewables

Exploration &

Refining &

Marketing &

(M$)

    

& Power

    

Production

    

Chemicals

    

Services

    

Corporate

    

Total

Inventory valuation effect

 

 

 

1,277

 

218

 

 

1,495

Effect of changes in fair value

 

(194)

 

 

 

 

 

(194)

Restructuring charges

 

(17)

 

(75)

 

(118)

 

(44)

 

(54)

 

(308)

Asset impairment and provisions charges

 

(332)

 

(500)

 

(42)

 

(36)

 

 

(910)

Gains (losses) on disposals of assets(a)

(1,726)

(1,726)

Other items

 

(196)

 

(51)

 

(31)

 

(40)

 

(67)

 

(385)

TOTAL

 

(739)

 

(2,352)

 

1,086

 

98

 

(121)

 

(2,028)

(a)Of which $(1,379) million relate to the impact of the TotalEnergies' interest sale of Petrocedeño to PDVSA.

Adjustments to operating income

    

Integrated

    

    

    

    

    

Gas,

    

For the year ended December 31, 2020

Renewables

Exploration &

Refining &

Marketing &

(M$)

    

& Power

    

Production

    

Chemicals

    

Services

    

Corporate

    

Total

Inventory valuation effect

 

 

 

(1,244)

 

(196)

 

 

(1,440)

Effect of changes in fair value

 

20

 

 

 

 

 

20

Restructuring charges

 

(39)

 

(35)

 

(30)

 

 

 

(104)

Asset impairment and provisions charges

 

(953)

 

(7,693)

 

(306)

 

 

 

(8,952)

Other items

 

(384)

 

(102)

 

(278)

 

(134)

 

(60)

 

(958)

TOTAL

 

(1,356)

 

(7,830)

 

(1,858)

 

(330)

 

(60)

 

(11,434)

Adjustments to net income, TotalEnergies share

    

Integrated

    

    

    

    

Gas,

    

For the year ended December 31, 2020

Renewables

Exploration &

Refining &

Marketing &

(M$)

    

& Power

    

Production

    

Chemicals

    

Services

    

Corporate

    

Total

Inventory valuation effect

 

 

 

(1,160)

 

(120)

 

 

(1,280)

Effect of changes in fair value

 

23

 

 

 

 

 

23

Restructuring charges

 

(43)

 

(29)

 

(292)

 

 

 

(364)

Asset impairment and provisions charges

 

(829)

 

(7,328)

 

(306)

 

(2)

 

 

(8,465)

Gains (losses) on disposals of assets

 

 

 

 

 

104

 

104

Other items

 

(566)

 

 

(423)

 

(106)

 

(224)

 

(1,319)

TOTAL

 

(1,415)

 

(7,357)

 

(2,181)

 

(228)

 

(120)

 

(11,301)