Equity affiliates, other investments and related parties (Tables)

12 Months Ended

Dec. 31, 2022

Equity affiliates, other investments and related parties

Schedule of equity affiliates in facing financials

Equity value
As of December 31,
(M$)	2022	2021	2020
Total Associates	9,533	17,244	15,745
Total Joint ventures	14,623	9,277	7,102
TOTAL	24,156	26,521	22,847
Loans	3,733	4,532	5,129
TOTAL	27,889	31,053	27,976

Profit/(loss)
(M$)	2022	2021	2020
Total Associates	(4,567)	1,186	753
Total Joint ventures	2,675	2,252	(301)
TOTAL	(1,892)	3,438	452

Other comprehensive income
(M$)	2022	2021	2020
Total Associates	3,368	734	(1,704)
Total Joint ventures	129	(28)	(127)
TOTAL	3,497	706	(1,831)

Schedule of information related to associates

	Novatek(a)						Liquefaction entities			PetroCedeño(a)
Exploration & production activites (M$)	2022		2021		2020		2022	2021	2020	2020
Non current assets	–		26,954		23,748		40,850	39,348	34,273	4,008
Current assets	–		8,208		4,170		8,276	11,075	7,537	6,428
TOTAL ASSETS	–		35,162		27,918		49,126	50,423	41,810	10,436
Shareholder’s equity	–		25,944		22,160		19,188	23,867	23,403	4,548
Non current liabilities	–		3,246		3,164		22,312	19,659	13,608	73
Current liabilities	–		5,972		2,594		7,626	6,897	4,799	5,815
TOTAL LIABILITIES	–		35,162		27,918		49,126	50,423	41,810	10,436
Revenue from sales	–		15,876		9,733		35,888	23,243	15,584	66
Net income	–		5,871		1,759		10,247	8,056	2,416	–
Other comprehensive income	–		(82)		(3,206)		–	–	–	–
% owned	19.40	%	19.40	%	19.40	%	–	–	–	30.32	%
Equity value	–		6,243		5,596		3,243	5,582	5,534	1,379
Including goodwill and identifiable assets	–		1,210		1,297		34	1,832	1,837	–
Profit/(loss)	(5,747)		1,065		264		(340)	1,024	237	–
Share of Other Comprehensive Income, net amount	3,118		446		(1,409)		(71)	85	(122)	–
Dividends paid to TotalEnergies	883		387		229		1,224	817	406	–

(a) Information includes the best Company’s estimates of results at the date of TotalEnergies’ financial statements.

	Adani Green
	Energy Limited (a)
Renewables and Electricity activities (M$)	2022		2021
Non current assets	6,961		6,223
Current assets	769		1,042
TOTAL ASSETS	7,730		7,265
Shareholder’s equity	807		316
Non current liabilities	5,805		5,560
Current liabilities	1,118		1,389
TOTAL LIABILITIES	7,730		7,265
Revenue from sales	1,073		545
Net income	104		35
Other comprehensive income	(112)		(10)
% owned	19.74	%	20.00	%
Equity value	1,856		2,102
including goodwill and identifiable assets	1,697		2,039
Profit/(loss)	21		7
Share of Other Comprehensive Income, net amount	23		6
Dividends paid to TotalEnergies	–		–

	Saudi Aramco Total
Refining & Chemicals activities	Refining & Petrochemicals						Qatar
(M$)	2022		2021		2020		2022	2021	2020
Non current assets	10,003		10,264		10,698		3,905	3,909	4,105
Current assets	3,615		2,221		1,211		2,491	1,908	1,521
TOTAL ASSETS	13,618		12,485		11,909		6,396	5,817	5,626
Shareholder’s equity	3,858		1,164		1,256		2,737	2,693	2,717
Non current liabilities	6,365		7,322		7,994		2,062	1,906	2,171
Current liabilities	3,395		3,999		2,659		1,597	1,218	738
TOTAL LIABILITIES	13,618		12,485		11,909		6,396	5,817	5,626
Revenue from sales	20,492		11,123		6,031		13,193	9,266	5,222
Net income	2,409		(245)		(686)		629	649	91
Other comprehensive income	284		155		(171)		(5)	(5)	–
% owned	37.50	%	37.50	%	37.50	%
Equity value	1,447		437		471		703	693	716
including goodwill and identifiable assets	–		–		–		–	–	–
Profit/(loss)	903		(92)		(257)		161	174	57
Share of Other Comprehensive Income, net amount	147		116		(128)		10	13	(16)
Dividends paid to TotalEnergies	–		–		–		138	199	63

Schedule of information related to joint ventures

	Liquefaction entities			Hanwha TotalEnergies
	(Integrated Gas, Renewables & Power)			Petrochemical Co
				(Refining & Chemicals)
(M$)	2022	2021	2020	2022		2021		2020
Non current assets	65,293	66,924	70,425	4,113		4,443		4,664
Current assets excluding cash and cash equivalents	2,630	2,912	1,513	2,326		2,117		1,575
Cash and cash equivalents	4,375	2,312	1,834	82		151		303
TOTAL ASSETS	72,298	72,148	73,772	6,521		6,711		6,542
Shareholder’s equity	17,455	9,956	4,433	3,146		3,538		3,443
Other non current liabilities	10,785	8,205	8,259	180		164		167
Non current financial debts	41,452	50,920	58,128	1,220		1,241		1,703
Other current liabilities	2,606	3,067	2,952	1,117		1,055		583
Current financial debts	–	–	–	858		713		646
TOTAL LIABILITIES	72,298	72,148	73,772	6,521		6,711		6,542
Revenue from sales	24,701	14,380	8,543	10,824		8,600		5,734
Depreciation and depletion of tangible assets and mineral interests	(2,814)	(3,058)	(3,130)	(289)		(312)		(278)
Interest income	17	–	2	–		–		–
Interest expense	(2,453)	(2,599)	(2,972)	(47)		(44)		(2)
Income taxes	(2,804)	(1,448)	77	(65)		(222)		(69)
Net income	12,791	5,600	(2,399)	123		620		133
Other comprehensive income	526	323	(323)	(189)		(308)		194
% owned				50.00	%	50.00	%	50.00	%
Equity value	4,315	2,725	1,602	1,573		1,769		1,721
including goodwill and identifiable assets	465	502	546	–		–		–
Profit/(loss)	2,616	1,119	(633)	62		310		67
Share of Other Comprehensive Income, net amount	137	84	(84)	(59)		(150)		87
Dividends paid to TotalEnergies	1,166	81	–	162		109		102

Schedule of main aggregated financial items in equity consolidated affiliates not presented individually

	2022		2021		2020
As of December 31,		Joint		Joint		Joint
(M$)	Associates	ventures	Associates	ventures	Associates	ventures
Non Current assets	6,014	17,484	5,987	9,745	5,454	7,002
Current assets	1,591	3,485	1,849	1,799	1,299	1,671
TOTAL ASSETS	7,605	20,969	7,836	11,544	6,753	8,673
Shareholder's equity - TotalEnergies share	1,423	4,042	1,366	2,531	1,183	1,963
Shareholder's equity - Non controlling interests	–	1,414	–	–	–	–
Non current liabilities	5,296	12,422	5,455	7,460	4,881	5,469
Current liabilities	886	3,091	1,015	1,553	689	1,241
TOTAL LIABILITIES	7,605	20,969	7,836	11,544	6,753	8,673

	2022		2021		2020
For the year ended December 31,		Joint		Joint		Joint
(M$)	Associates	ventures	Associates	ventures	Associates	ventures
Revenues from sales	2,338	7,202	2,450	4,850	2,154	3,116
Net income	488	436	514	381	478	202
Non controlling interests	–	110	–	–	–	–
Share of other comprehensive income items	140	52	68	38	(29)	(130)
Equity value	2,285	8,735	2,188	4,782	2,049	3,779
Profit/(Loss)	436	(3)	(992)	823	452	265
Dividends paid to TotalEnergies	469	109	498	96	409	59

Schedule of other investments

	As of			As of
As of December 31, 2022	January 1,	Increase -	Change in	December 31,
(M$)	2022	Decrease	fair value	2022
Enphase Energy Inc	457	(579)	122	–
Other shares through fair value OCI (unit value < $50M)	116	13	(10)	119
Equity instruments recorded through fair value OCI	573	(566)	112	119
BTC Limited	14	–	(9)	5
Hubei Cathay Smart Energy Fund	36	7	11	54
Other shares through fair value P&L (unit value < $50M)	1,002	(54)	(75)	873
Equity instruments recorded through fair value P&L	1,052	(47)	(73)	932
TOTAL EQUITY INSTRUMENTS	1,625	(613)	39	1,051

	As of			As of
As of December 31, 2021	January 1,	Increase -	Change in	December 31,
(M$)	2021	Decrease	fair value	2021
Enphase Energy Inc	613	(177)	21	457
Tellurian Investments Inc.	57	(111)	54	–
Other shares through fair value OCI (unit value < $50M)	113	12	(9)	116
Equity instruments recorded through fair value OCI	783	(276)	66	573
BBPP	58	(58)	–	–
BTC Limited	27	–	(13)	14
Hubei Cathay Smart Energy Fund	36	1	(1)	36
Other shares through fair value P&L (unit value < $50M)	1,103	(107)	6	1,002
Equity instruments recorded through fair value P&L	1,224	(164)	(8)	1,052
TOTAL EQUITY INSTRUMENTS	2,007	(440)	58	1,625

	As of			As of
As of December 31, 2020	January 1,	Increase -	Change in	December 31,
(M$)	2020	Decrease	fair value	2020
Enphase Energy Inc	173	(251)	691	613
Tellurian Investments Inc.	207	(1)	(149)	57
Other shares through fair value OCI (unit value < $50M)	126	(4)	(9)	113
Equity instruments recorded through fair value OCI	506	(256)	533	783
BBPP	62	(4)	–	58
BTC Limited	28	–	(1)	27
Hubei Cathay Smart Energy Fund	15	21	–	36
Tas Helat Marketing Company (a)	108	(108)	–	–
Other shares through fair value P&L (unit value < $50M)	1,059	63	(19)	1,103
Equity instruments recorded through fair value P&L	1,272	(28)	(20)	1,224
TOTAL EQUITY INSTRUMENTS	1,778	(284)	513	2,007

(a) Tas Helat Marketing Company is a joint venture with SAUDI ARAMCO to develop the retail business. It was consolidated in 2020 (using the equity method).

Schedule of main transactions and receivable and payable balances with related parties

As of December 31,
(M$)	2022	2021	2020
Balance sheet
Receivables
Debtors and other debtors	1,231	809	545
Loans (excl. loans to equity accounted for affiliates)	184	113	89
Payables
Creditors and other creditors	1,610	1,347	662
Debts	5	2	3

For the year ended December 31,
(M$)	2022	2021	2020
Statement of income
Sales	6,806	4,250	3,134
Purchases	(25,656)	(13,473)	(7,183)
Financial income	3	–	1
Financial expense	(9)	(8)	(6)

Schedule of affiliates direct and indirect compensation

For the year ended December 31,
(M$)	2022	2021	2020
Number of people	11	11	11
Direct or indirect compensation	12.4	11.9	12.6
Pension expenses (a)	1.9	1.4	1.5
Share-based payments expense (IFRS 2) (b)	7.7	4.9	7.2

(a) The benefits provided for Executive Officers of the Company and the members of the Board of Directors, who are employees of the Company, include severance to be paid upon retirement, supplementary pension schemes and insurance plans, which represent a commitment of $64.3 million as of December 31, 2022 (against $90.7 million as of December 31, 2021 and $129.0 million as of December 31, 2020). Converted into Euros, this commitment amounts to €60.3 million as of December 31, 2022 (against €80.1 million as of December 31, 2021 and €105.2 million as of December 31, 2020). The decrease is related to the increase in discount rates.

(b) Share-based payments expense computed for the Executive Officers and the members of the Board of Directors who are employees of TotalEnergies and based on the principles of IFRS 2 “Share-based payments” described in Note 9. The increase of the expense between 2021 and 2022 is mainly related to the increase in the TotalEnergies share price.