EX-99.6 7 y00833exv99w6.htm EX 99.6: CONSOLIDATED ACCOUNTS & THE NOTES THERETO exv99w6
 

(TOTAL LOGO)

Exhibit 99.6

Total financial statements


First quarter 2004 consolidated accounts, French GAAP

 


 

CONSOLIDATED STATEMENTS OF INCOME

Total

                 
    First quarter     First quarter  
Amounts in millions of euros (1)   2004     2003  
    (unaudited)     (unaudited)  

 
Total sales
    27,860       28,303  
Operating expenses
    (23,161 )     (23,210 )
Depreciation, depletion, and amortization of tangible assets
    (1,193 )     (1,229 )

 
 
               
Operating income
               
Corporate
    (58 )     (55 )
Business segments *
    3,564       3,919  

 
Total operating income
    3,506       3,864  

 
Interest expense, net
    (40 )     (42 )
Dividend income on non-consolidated subsidiaries
    15       5  
Dividends on subsidiaries’ redeemable preferred shares
    (1 )     (2 )
Other income (expense), net
    (23 )     (263 )
Provision for income taxes
    (1,682 )     (1,597 )
Equity in income (loss) of affiliates
    276       251  

 
Income before amortization of acquisition goodwill
    2,051       2,216  

 
Amortization of acquisition goodwill
    (30 )     (30 )

 
Consolidated net income
    2,021       2,186  

 
of which minority interest
    60       66  

 
NET INCOME **
    1,961       2,120  

 
Earnings per share (euros) ***
    3.15       3.28  

 

 
*Operating income from business segments, adjusted for special items
    3,564       3,919  

 
Net operating income from business segments, adjusted for special items
    1,924       2,051  

 
**Net income (Group share), adjusted for special items
    1,978       2,120  

 
***Earnings per share, adjusted for special items (euros)
    3.18       3.28  

 

(1) Except for earnings per share


 

CONSOLIDATED BALANCE SHEET
Total

                         
    Amounts in millions of euros
 
    31/03/2004   31/12/2003   31/03/2003
    (unaudited)       (unaudited)

 
ASSETS
                     
 
NON-CURRENT ASSETS
                       
Intangible assets, net
    2,031       2,017       2,248  
Property, plant, and equipment, net
    37,300       36,286       37,773  
Equity affiliates : investments and loans
    8,224       7,833       7,857  
Other investments
    1,170       1,162       1,221  
Other non-current assets
    3,286       3,152       3,851  

 
Total non-current assets
    52,011       50,450       52,950  

 
 
CURRENT ASSETS
                       
Inventories, net
    6,067       6,137       5,982  
Accounts receivable, net
    14,278       12,357       13,498  
Prepaid expenses and other current assets
    4,746       4,779       4,637  
Short-term investments
    1,393       1,404       1,489  
Cash and cash equivalents
    16,175       4,836       13,117  

 
Total current assets
    42,659       29,513       38,723  

 
TOTAL ASSETS
    94,670       79,963       91,673  

 
 
LIABILITIES & SHAREHOLDERS’ EQUITY
                       
 
SHAREHOLDERS’ EQUITY
                       
Common shares
    6,497       6,491       6,874  
Paid-in surplus and retained earnings
    32,402       30,408       32,689  
Cumulative translation adjustment
    (2,636 )     (3,268 )     (1,463 )
Treasury shares
    (3,858 )     (3,225 )     (6,001 )

 
Total shareholders’ equity
    32,405       30,406       32,099  

 
SUBSIDIARIES’ REDEEMABLE PREFERRED SHARES
    409       396       459  

 
MINORITY INTEREST
    715       664       715  

 
 
LONG-TERM LIABILITIES
                       
Deferred income taxes
    5,622       5,443       6,121  
Employee benefits
    3,903       3,818       3,931  
Other liabilities
    6,375       6,344       6,708  

 
Total long-term liabilities
    15,900       15,605       16,760  

 
LONG-TERM DEBT
    11,023       9,783       10,728  

 
 
CURRENT LIABILITIES
                       
Accounts payable
    11,212       10,304       9,961  
Other creditors and accrued liabilities
    10,868       8,970       10,444  
Short-term borrowings and bank overdrafts
    12,138       3,835       10,507  

 
Total current liabilities
    34,218       23,109       30,912  

 
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY
    94,670       79,963       91,673  

 

 


 

CONSOLIDATED STATEMENTS OF CASH FLOWS
Total

                 
    First quarter   First quarter
Amounts in millions of euros   2004   2003
    (unaudited)   (unaudited)

 
CASH FLOW FROM OPERATING ACTIVITIES
               
 
Consolidated net income
    2,021       2,186  
 
Depreciation, depletion, and amortization
    1,268       1,298  
 
Long-term liabilities, valuation allowances, and deferred taxes
    (11 )     (406 )
Unsuccessful exploration costs
    73       60  
(Gains)/Losses on sales of assets
    (74 )     204  
Equity in income of affiliates (in excess of)/less than dividends received
    (228 )     (178 )
Other changes, net
    11       2  

 
Cash flow from operating activities before changes in working capital
    3,060       3,166  
(Increase)/Decrease in operating assets and liabilities
    1,023       656  

 
CASH FLOW FROM OPERATING ACTIVITIES (1)
    4,083       3,822  

 
 
CASH FLOW USED IN INVESTING ACTIVITIES
               
 
Intangible assets and property, plant, and equipment additions
    (1,269 )     (1,211 )
Exploration expenditures charged to expenses
    (73 )     (53 )
Acquisitions of subsidiaries, net of cash acquired
           
Investments in equity affiliates and other securities
    (31 )     (5 )
Increase in long-term loans
    (238 )     (225 )

 
Total expenditures
    (1,611 )     (1,494 )
Proceeds from sale of intangible assets and property, plant, and equipment
    74       77  
Proceeds from sale of subsidiaries, net of cash sold
    1       733  
Proceeds from sale of non-current investments
    26       2  
Repayment of long-term loans
    81       181  

 
Total divestitures
    182       993  
(Increase)/Decrease in short-term investments
    12       19  

 
CASH FLOW USED IN INVESTING ACTIVITIES
    (1,417 )     (482 )

 
 
CASH FLOW FROM FINANCING ACTIVITIES
               
 
Issuance and repayment of shares:
               
Parent company’s shareholders
          1  
Purchase of treasury shares
    (633 )     (1,591 )
Minority shareholders
    39       7  
Subsidiaries’ redeemable preferred shares
           
Cash dividends paid:
               
— Parent company’s shareholders
           
— Minority shareholders
    (4 )     (12 )
Net issuance/(repayment) of long-term debt
    1,225       992  
Increase/(Decrease) in short-term borrowings and bank overdrafts
    7,661       5,445  
Other changes, net
    (1 )     (2 )

 
CASH FLOW FROM FINANCING ACTIVITIES
    8,287       4,840  

 
Net increase/decrease in cash and cash equivalents
    10,953       8,180  
Effect of exchange rates and changes in reporting entity on cash and cash equivalents
    386       (29 )
Cash and cash equivalents at the beginning of the year or period
    4,836       4,966  

 
CASH AND CASH EQUIVALENTS AT THE END OF THE PERIOD
    16,175       13,117  

 

(1) Including payments relating to the Toulouse AZF plant explosion, offset by a long-term liability write-back of 130 million euros for the first quarter 2004 and 182 million euros for the first quarter 2003.

 


 

BUSINESS SEGMENTS INFORMATION
Total

(unaudited)

                                                 
    Amounts in millions of euros

 
First quarter 2004   Upstream   Downstream   Chemicals   Corporate   Intercompany   Total

 
Non-Group sales
    5,930       17,245       4,673       12               27,860  
Intersegment sales
    3,062       579       142       41       (3,824 )      

 
Total sales
    8,992       17,824       4,815       53       (3,824 )     27,860  

 
Depreciation, depletion, and amortization of tangible assets
    (778 )     (213 )     (194 )     (8 )             (1,193 )

 
Operating income
    2,819       546       199       (58 )             3,506  

 
Amortization of intangible assets and acquisition goodwill
    (4 )     (21 )     (32 )     (8 )             (65 )
Equity in income (loss) of affiliates and other items
    117       51       (6 )     145               307  
Tax on net operating income
    (1,543 )     (165 )     (54 )     68               (1,694 )

 
Net operating income
    1,389       411       107       147               2,054  

 
Net cost of net debt
                                            (32 )
Minority interests and dividends on subsidiaries’ redeemable preferred shares
                                            (61 )

 
Net income
                                            1,961  

 
                                                 
First quarter 2004                        
(special items)   Upstream   Downstream   Chemicals   Corporate   Intercompany   Total

 
Non-Group sales
                                     
Intersegment sales
                                           

 
Total sales
                                   

 
Depreciation, depletion, and amortization of tangible assets
                                     

 
Operating income
                                     

 
Amortization of intangible assets and acquisition goodwill
                                     
Equity in income (loss) of affiliates and other items
                (26 )                   (26 )
Tax on net operating income
                9                     9  

 
Net operating income
                (17 )                   (17 )

 
Net cost of net debt
                                             
Minority interests and dividends on subsidiaries’ redeemable preferred shares
                                             

 
Net income
                                            (17 )

 
                                                 
First quarter 2004                        
(adjusted for special items)   Upstream   Downstream   Chemicals   Corporate   Intercompany   Total

 
Non-Group sales
    5,930       17,245       4,673       12             27,860  
Intersegment sales
    3,062       579       142       41       (3,824 )      

 
Total sales
    8,992       17,824       4,815       53       (3,824 )     27,860  

 
Depreciation, depletion, and amortization of tangible assets
    (778 )     (213 )     (194 )     (8 )             (1,193 )

 
Operating income
    2,819       546       199       (58 )             3,506  

 
Amortization of intangible assets and acquisition goodwill
    (4 )     (21 )     (32 )     (8 )             (65 )
Equity in income (loss) of affiliates and other items
    117       51       20       145               333  
Tax on net operating income
    (1,543 )     (165 )     (63 )     68               (1,703 )

 
Net operating income
    1,389       411       124       147               2,071  

 
Net cost of net debt
                                            (32 )
Minority interests and dividends on subsidiaries’ redeemable preferred shares
                                            (61 )

 
Net income
                                            1,978  

 
                                                 
First quarter 2004   Upstream   Downstream   Chemicals   Corporate   Intercompany   Total

 
Total expenditures
    1,212       226       162       11               1,611  
Divestitures at selling price
    99       43       19       21               182  
Cash flow from operating activities (1)
    2,330       1,710       (82 )     125               4,083  

 

(1) In the Chemicals segment, this figure amounts to 48 million euros excluding an amount of 130 million euros paid relating to the Toulouse AZF plant explosion.

 


 

BUSINESS SEGMENTS INFORMATION
Total

(unaudited)

                                                 
    Amounts in millions of euros

 
First quarter 2003   Upstream   Downstream   Chemicals   Corporate   Intercompany   Total

 
Non-Group sales
    5,022       18,718       4,553       10             28,303  
Intersegment sales
    3,164       700       151       29       (4,044 )      

 
Total sales
    8,186       19,418       4,704       39       (4,044 )     28,303  

 
Depreciation, depletion, and amortization of tangible assets
    (829 )     (210 )     (180 )     (10 )             (1,229 )

 
Operating income
    3,025       779       115       (55 )             3,864  

 
Amortization of intangible assets and acquisition goodwill
    (3 )     (18 )     (33 )     (6 )             (60 )
Equity in income (loss) of affiliates and other items
    64       63       (193 )     110               44  
Tax on net operating income
    (1,681 )     (239 )     172       131               (1,617 )

 
Net operating income
    1,405       585       61       180               2,231  

 
Net cost of net debt
                                            (43 )
Minority interests and dividends on subsidiaries’ redeemable preferred shares
                                            (68 )

 
Net income
                                            2,120  

 
                                                 
First quarter 2003                        
(special items)   Upstream   Downstream   Chemicals   Corporate   Intercompany   Total

 
Non-Group sales
                                               
Intersegment sales
                                               

 
Total sales
                                               

 
Depreciation, depletion, and amortization of tangible assets
                                             

 
Operating income
                                             

 
Amortization of intangible assets and acquisition goodwill
                                             
Equity in income (loss) of affiliates and other items
                                             
Tax on net operating income
                                             

 
Net operating income
                                     

 
Net cost of net debt
Minority interests and dividends on subsidiaries’ redeemable preferred shares
                                               

 
Net income
                                             

 
                                                 
First quarter 2003                        
(adjusted for special items)   Upstream   Downstream   Chemicals   Corporate   Intercompany   Total

 
Non-Group sales
    5,022       18,718       4,553       10             28,303  
Intersegment sales
    3,164       700       151       29       (4,044 )      

 
Total sales
    8,186       19,418       4,704       39       (4,044 )     28,303  

 
Depreciation, depletion, and amortization of tangible assets
    (829 )     (210 )     (180 )     (10 )             (1,229 )

 
Operating income
    3,025       779       115       (55 )             3,864  

 
Amortization of intangible assets and acquisition goodwill
    (3 )     (18 )     (33 )     (6 )             (60 )
Equity in income (loss) of affiliates and other items
    64       63       (193 )     110               44  
Tax on net operating income
    (1,681 )     (239 )     172       131               (1,617 )

 
Net operating income
    1,405       585       61       180               2,231  

 
Net cost of net debt
                                            (43 )
Minority interests and dividends on subsidiaries’ redeemable preferred shares
                                            (68 )

 
Net income
                                            2,120  

 
                                                 
First quarter 2003   Upstream   Downstream   Chemicals   Corporate   Intercompany   Total

 
Total expenditures
    1,166       125       175       28               1,494  
Divestitures at selling price
    180       44       755       14               993  
Cash flow from operating activities
    2,571       1,560       (81 )     (228 )             3,822  

 

(1)   In the Chemicals segment, this figure amounts to 101 million euros excluding an amount of 182 million euros paid relating to the Toulouse AZF plant explosion.

 


 

CONSOLIDATED STATEMENTS OF INCOME (Impact of special items)
Total

                                 
    First quarter   First quarter
    2004   2003
   
 
Amounts in millions of euros   Adjusted for   Special items   Consolidated   Adjusted for
    special items       statement of   special items
            income    

 
Total sales
    27,860             27,860       28,303  
Operating expenses
    (23,161 )           (23,161 )     (23,210 )
Depreciation, depletion, and amortization of tangible assets
    (1,193 )           (1,193 )     (1,229 )

 
Operating income
                               
Corporate
    (58 )           (58 )     (55 )
Business segments
    3,564             3,564       3,919  

 
Total operating income
    3,506             3,506       3,864  

 
Interest expense, net
    (40 )           (40 )     (42 )
Dividend income on non-consolidated subsidiaries
    15             15       5  
Dividends on subsidiaries’ redeemable preferred shares
    (1 )           (1 )     (2 )
Other income (expense), net
    3       (26 )     (23 )     (263 )
Provision for income taxes
    (1,691 )     9       (1,682 )     (1,597 )
Equity in income (loss) of affiliates
    276             276       251  

 
Income before amortization of acquisition goodwill
    2,068       (17 )     2,051       2,216  

 
Amortization of acquisition goodwill
    (30 )           (30 )     (30 )

 
Consolidated net income
    2,038       (17 )     2,021       2,186  

 
of which minority interest
    60             60       66  

 
NET INCOME
    1,978       (17 )     1,961       2,120  

 

 


 

TOTAL

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS FOR

THE FIRST THREE MONTHS OF 2004

(unaudited)

I.     ACCOUNTING POLICIES

The consolidated financial statements of TOTAL and its subsidiaries (together, the Company or Group) have been prepared in accordance with generally accepted accounting principles in France (French “GAAP”) and comply with the principles and methodology relative to consolidated financial statements, Regulation No. 99-02 approved by the decree dated June 22, 1999 of the French Accounting Regulations Committee.

Furthermore, the Company applies the standards issued by the Financial Accounting Standard Board (FASB) which are compatible with the French Regulations and which contribute, in their current wording, to better reflect the assets and liabilities of the Company and the best comparability with the other oil majors, namely those from North America. The exceptions to the use of FASB standards are presented in the Annual Report as well as in the Annual Report under US Generally Accepted Accounting Principles (Form 20-F).

The accounting policies applied for the consolidated financial statements as of March 31, 2004 are the same as those used for the Financial Statements as of December 31, 2003.

II.     CHANGES IN THE GROUP STRUCTURE

There were no major changes in the Group structure during the first three months of 2004.

III.     SPECIAL ITEMS

For the first three months of 2004

Special items of operating income

There were no special items affecting the operating income during the first quarter of 2004.

Special items of net income

                                         
(in millions of euros)   Upstream   Downstream   Chemicals   Corporate   Total

 
Restructuring charges
                (17 )           (17 )

 
Asset impairment
                             

 
Gain on assets’ sales
                             

 
Other items
                             

 
Total
                (17 )           (17 )

 

For the first three months of 2003

There were no special items during the first quarter of 2003.

1


 

IV.     SHAREHOLDERS’ EQUITY

Shares held by the parent company, TOTAL S.A.

As of March 31, 2004, TOTAL S.A. held 16,201,889 of its own shares, representing 2.49% of its share capital, detailed as follows:

    10,221,889 shares allocated to covering share purchase option plans for Company employees; these shares are recorded as short-term investments and maintained within the total assets,
 
    5,980,000 shares, of which 1,680,000 shares were purchased in November and December 2003, and 4,300,000 during the first three months of 2004, pursuant to the authorization granted by the Ordinary and Extraordinary Shareholders’ Meeting held on May 6, 2003. These shares are deducted from the consolidated shareholders’ equity.

Shares held by the subsidiaries

As of March 31, 2004, TOTAL S.A. held indirectly, through its subsidiaries 25,082,817 of its own shares, representing 3.86% of its share capital:

    505,918 shares held by a consolidated subsidiary, Total Nucléaire, indirectly controlled by TOTAL S.A. These shares were initially acquired in order to realize short-term cash investments and are recorded in short-term investments in the consolidated financial statements;
 
    24,576,899 shares held by subsidiaries of Elf Aquitaine, Financière Valorgest, Sogapar and Fingestval. These shares were deducted from the consolidated shareholders’ equity.

2


 

Consolidated statements of changes in shareholders’ equity

                                                         
                    Paid-in            
    Common shares issued   surplus and   Cumulative   Treasury shares    
   
  retained   translation  
  Shareholders’
(in millions of euros)   Number   Amount   earnings   adjustments   Number   Amount   equity

 
As of December 31, 2003
    649,118,236       6,491       30,408       (3,268 )     (26,256,899 )     (3,225 )     30,406  

 
Cash dividend
                                         

 
Net income – 1st quarter 2003
                1,961                         1,961  

 
Issuance of common shares
    622,573       6       33                         39  

 
Purchase of treasury shares
                            (4,300,000 )     (633 )     (633 )

 
Cancellation of purchased treasury shares
                                         

 
Translation adjustments
                      632                   632  

 
Other changes, net
                                         

 
As of March 31, 2004
    649,740,809       6,497       32,402       (2,636 )     (30,556,899 )     (3,858 )     32,405  

 
                                                         
                    Paid-in            
    Common shares issued   surplus and   Cumulative   Treasury shares    
   
  retained   translation  
  Shareholders’
(in millions of euros)   Number   Amount   earnings   adjustments   Number   Amount   equity

 
As of December 31, 2002
    687,190,510       6,872       30,514       (830 )     (35,026,899 )     (4,410 )     32,146  

 
Cash dividend
                                         

 
Net income – 1st quarter 2002
                2,120                         2,120  

 
Issuance of common shares
    236,642       2       5                         7  

 
Purchase of treasury shares
                            (13,115,000 )     (1,591 )     (1,591 )

 
Cancellation of purchased treasury shares
                                         

 
Translation adjustments
                      (633 )                 (633 )

 
Other changes, net (1)
                50                         50  

 
As of March 31, 2003
    687,427,152       6,874       32,689       (1,463 )     (48,141,899 )     (6,001 )     32,099  

 

(1) The change in the category “Other” is primarily due to the effect of the first application of the standard FAS No. 143.

V.     SUBSIDIARIES’ REDEEMABLE PREFERRED SHARES

There were no operations on these preferred shares during the first three months of 2004.

3


 

VI.     LONG-TERM DEBT

The Group has issued debenture loans through its subsidiary Total Capital during the first three months of 2004:

    Debenture 2.375% 2003-2010 (200 million CHF)
    Debenture 4.875% 2004-2010 (250 million GBP)
    Debenture 3.75% 2004-2010 (500 million EUR)
    Debenture 6% 2004-2009 (150 million AUD)
    Debenture 4.875% 2004-2010 (100 million GBP)

The Group has not reimbursed any debenture loan during the first three months of 2004.

In the context of its active cash management, the Group may increase temporarily its short-term borrowings, particularly in the form of commercial paper. The short-term borrowings and the cash and cash equivalents resulting from this cash management in the quarterly financial statements are not necessarily representative of a steady position.

4


 

VII.     INFORMATION BY BUSINESS SEGMENT

                                                 
    Amounts in millions of euros
First quarter 2004   Upstream   Downstream   Chemicals   Corporate   Intercompany   Total

 
Non-Group sales
    5,930       17,245       4,673       12               27,860  
Intersegment sales
    3,062       579       142       41       (3,824 )      

 
Total sales
    8,992       17,824       4,815       53       (3,824 )     27,860  

 
Depreciation, depletion, and amortization of tangible assets
    (778 )     (213 )     (194 )     (8 )             (1,193 )

 
Operating income
    2,819       546       199       (58 )             3,506  

 
Amortization of intangible assets and acquisition goodwill
    (4 )     (21 )     (32 )     (8 )             (65 )
Equity in income (loss) of affiliates and other items
    117       51       (6 )     145               307  
Tax on net operating income
    (1,543 )     (165 )     (54 )     68               (1,694 )

 
Net operating income
    1,389       411       107       147               2,054  

 
Net cost of net debt
                                            (32 )
Minority interests and dividends on subsidiaries’ redeemable preferred shares
                                            (61 )

 
Net income
                                            1,961  

 
                                                 
First quarter 2004                        
(special items)   Upstream   Downstream   Chemicals   Corporate   Intercompany   Total

 
Non-Group sales
                                     
Intersegment sales
                                           

 
Total sales
                                   

 
Depreciation, depletion, and amortization of tangible assets
                                     

 
Operating income
                                     

 
Amortization of intangible assets and acquisition goodwill
                                     
Equity in income (loss) of affiliates and other items
                (26 )                   (26 )
Tax on net operating income
                9                     9  

 
Net operating income
                (17 )                   (17 )

 
Net cost of net debt
                                             
Minority interests and dividends on subsidiaries’ redeemable preferred shares
                                             

 
Net income
                                            (17 )

 
                                                 
First quarter 2004                        
(adjusted for special items)   Upstream   Downstream   Chemicals   Corporate   Intercompany   Total

 
Non-Group sales
    5,930       17,245       4,673       12             27,860  
Intersegment sales
    3,062       579       142       41       (3,824 )      

 
Total sales
    8,992       17,824       4,815       53       (3,824 )     27,860  

 
Depreciation, depletion, and amortization of tangible assets
    (778 )     (213 )     (194 )     (8 )             (1,193 )

 
Operating income
    2,819       546       199       (58 )             3,506  

 
Amortization of intangible assets and acquisition goodwill
    (4 )     (21 )     (32 )     (8 )             (65 )
Equity in income (loss) of affiliates and other items
    117       51       20       145               333  
Tax on net operating income
    (1,543 )     (165 )     (63 )     68               (1,703 )

 
Net operating income
    1,389       411       124       147               2,071  

 
Net cost of net debt
                                            (32 )
Minority interests and dividends on subsidiaries’ redeemable preferred shares
                                            (61 )

 
Net income
                                            1,978  

 
                                                 
First quarter 2004   Upstream   Downstream   Chemicals   Corporate   Intercompany   Total

 
Total expenditures
    1,212       226       162       11               1,611  
Divestitures at selling price
    99       43       19       21               182  
Cash flow from operating activities (1)
    2,330       1,710       (82 )     125               4,083  

 

(1) In the Chemicals segment, this figure amounts to 48 million euros excluding an amount of 130 million euros paid relating to the Toulouse AZF plant explosion.

5


 

                                                 
    Amounts in millions of euros
First quarter 2003   Upstream   Downstream   Chemicals   Corporate   Intercompany   Total

 
Non-Group sales
    5,022       18,718       4,553       10             28,303  
Intersegment sales
    3,164       700       151       29       (4,044 )      

 
Total sales
    8,186       19,418       4,704       39       (4,044 )     28,303  

 
Depreciation, depletion, and amortization of tangible assets
    (829 )     (210 )     (180 )     (10 )             (1,229 )

 
Operating income
    3,025       779       115       (55 )             3,864  

 
Amortization of intangible assets and acquisition goodwill
    (3 )     (18 )     (33 )     (6 )             (60 )
Equity in income (loss) of affiliates and other items
    64       63       (193 )     110               44  
Tax on net operating income
    (1,681 )     (239 )     172       131               (1,617 )

 
Net operating income
    1,405       585       61       180               2,231  

 
Net cost of net debt
                                            (43 )
Minority interests and dividends on subsidiaries’ redeemable preferred shares
                                            (68 )

 
Net income
                                            2,120  

 
                                                 
First quarter 2003                        
(special items)   Upstream   Downstream   Chemicals   Corporate   Intercompany   Total

 
Non-Group sales
                                               
Intersegment sales
                                               

 
Total sales
                                               

 
Depreciation, depletion, and amortization of tangible assets
                                             

 
Operating income
                                             

 
Amortization of intangible assets and acquisition goodwill
                                             
Equity in income (loss) of affiliates and other items
                                             
Tax on net operating income
                                             

 
Net operating income
                                     

 
Net cost of net debt
                                               
Minority interests and dividends on subsidiaries’ redeemable preferred shares
                                               

 
Net income
                                             

 
                                                 
First quarter 2003                        
(adjusted for special items)   Upstream   Downstream   Chemicals   Corporate   Intercompany   Total

 
Non-Group sales
    5,022       18,718       4,553       10             28,303  
Intersegment sales
    3,164       700       151       29       (4,044 )      

 
Total sales
    8,186       19,418       4,704       39       (4,044 )     28,303  

 
Depreciation, depletion, and amortization of tangible assets
    (829 )     (210 )     (180 )     (10 )             (1,229 )

 
Operating income
    3,025       779       115       (55 )             3,864  

 
Amortization of intangible assets and acquisition goodwill
    (3 )     (18 )     (33 )     (6 )             (60 )
Equity in income (loss) of affiliates and other items
    64       63       (193 )     110               44  
Tax on net operating income
    (1,681 )     (239 )     172       131               (1,617 )

 
Net operating income
    1,405       585       61       180               2,231  

 
Net cost of net debt
                                            (43 )
Minority interests and dividends on subsidiaries’ redeemable preferred shares
                                            (68 )

 
Net income
                                            2,120  

 
                                                 
First quarter 2003   Upstream   Downstream   Chemicals   Corporate   Intercompany   Total

 
Total expenditures
    1,166       125       175       28               1,494  
Divestitures at selling price
    180       44       755       14               993  
Cash flow from operating activities
    2,571       1,560       (81 )     (228 )             3,822  

 

(1) In the Chemicals segment, this figure amounts to 101 million euros excluding an amount of 182 million euros paid relating to the Toulouse AZF plant explosion.

6