EX-99.1 2 d248616dex991.htm EXHIBIT 99.1 Exhibit 99.1

Exhibit 99.1

OPERATING AND FINANCIAL REVIEW AND PROSPECTS

The financial information in this Form 6-K concerning TOTAL S.A. (“TOTAL”) and its subsidiaries and affiliates (collectively, the “Group”) with respect to the third quarter of 2011 and nine months ended September 30, 2011, has been derived from TOTAL’s unaudited consolidated financial statements for the third quarter of 2011 and nine months ended September 30, 2011.

The following discussion should be read in conjunction with the unaudited interim consolidated financial statements and the related notes provided elsewhere in this Form 6-K and with the information, including the audited financial statements and related notes, for the year ended December 31, 2010, in TOTAL’s Annual Report on Form 20-F for the year ended December 31, 2010, filed with the Securities and Exchange Commission on March 28, 2011.

 

 

Key figures and consolidated accounts of TOTAL*

 

 

3Q11     2Q11      3Q10      3Q11 vs
3Q10
   

in millions of euros

except earnings per share and number of shares

   9M11      9M10      9M11 vs
9M10
 
  46,163        45,009         40,180         +15  

Sales

     137,201         119,112         +15
         

Adjusted net operating income from
business segments

        
  2,323        2,457         2,123         +9  

• Upstream

     7,629         6,297         +21
  388        197         264         +47  

• Downstream

     861         902         -5
  239        247         256         -7  

• Chemicals

     724         687         +5
  1.47        1.21         1.26         +17  

Fully-diluted earnings per share (euros)

     4.43         3.81         +16
  2,261.0        2,255.5         2,244.9         +1  

Fully-diluted weighted-average shares (millions)

     2,254.9         2,243.3         +1 %
  3,314        2,726         2,827         +17  

Net income (Group share)

     9,986         8,541         +17
  3,921        7,570         4,092         -4  

Investments **

     17,174         11,247         +53
  5,082        1,338         1,074         x5     

Divestments

     7,083         2,972         x2   
  (1,161     6,232         3,018         n/a     

Net investments

     10,091         8,275         +22
  5,964        5,064         4,904         +22  

Cash flow from operations

     16,742         15,106         +11

 

*

Adjusted net operating income is defined as income using replacement cost, adjusted for special items affecting operating income and excluding the impact of changes for fair value from January 1, 2011, and, through June 30, 2010, excluding TOTAL’s equity share of adjustments related to Sanofi. See “Analysis of business segment results” below for further details.

**

Including acquisitions.

 

 

Third quarter 2011 results

> Sales

In the third quarter 2011, the Brent price averaged 113.4 $/b, an increase of 47% compared to the third quarter 2010, but a decrease of 3% compared to the second quarter 2011. The European refining margin indicator (ERMI) averaged 13.4 $/t, a decrease of 18% compared to the third quarter 2010 and the second quarter 2011.

The euro-dollar exchange rate averaged 1.41 $/€ in the third quarter 2011, 1.29 $/€ in the third quarter 2010 and 1.44 $/€ in the second quarter 2011.

In this environment, sales were €46,163 million in the third quarter 2011, an increase of 15% compared to €40,180 million in the third quarter 2010.

 

1


> Net income (Group share)

Reported net income (Group share) in the third quarter 2011 increased by 17% to €3,314 million from €2,827 million in the third quarter 2010, mainly due to the impact of the increase in hydrocarbon prices on the Upstream segment’s results. The after-tax inventory valuation effect (as defined below under “Analysis of business segment results”) had a negative impact on net income (Group share) of €87 million in the third quarter 2011 and a negative impact of €48 million in the third quarter 2010. As from January 1, 2011, the Group accounts for changes in fair value of trading inventories and storage contracts (as defined below under “Analysis of business segment results”). The changes in fair value had a negative impact on net income (Group share) of €10 million in the third quarter 2011. Special items had a positive impact on net income (Group share) of €610 million in the third quarter 2011, comprised essentially of gains on the sales of the Group’s interests in CEPSA and the Ocensa pipeline in Colombia, partially offset primarily by asset impairments. Special items had a positive impact of €400 million in the third quarter 2010.

Fully-diluted earnings per share, based on 2,261.0 million fully-diluted weighted-average shares, was €1.47 in the third quarter 2011 compared to €1.26 in the third quarter 2010, an increase of 17%.

> Investments — divestments1

Investments, excluding acquisitions of €445 million and including the change in non-current loans of €93 million, were €3.3 billion in the third quarter 2011 compared to €3.0 billion in the third quarter 2010.

Acquisitions were €445 million in the third quarter 2011, including essentially the acquisition of an additional 25% interest in the Tempa Rossa project in Italy and 40% interest in exploration blocks in Kenya.

Asset sales in the third quarter 2011 were €4,955 million, comprised essentially of the sale of the Group’s 48.83% interest in CEPSA, part of the Specialty Chemicals resins activities, a 10% interest in the Ocensa pipeline in Colombia and the sale of Sanofi shares. Asset sales in the third quarter 2010 were €987 million, comprised essentially of the sale of the Valhall and Hod fields.

Net investments2 were negative €1.2 billion in the third quarter 2011 compared to positive €3.0 billion in the third quarter 2010.

> Cash flow

Cash flow from operations was €5,964 million in the third quarter 2011 compared to €4,904 million in the third quarter 2010, an increase of 22% due mainly to the increase in net income and the favorable change in working capital. Cash flow from operating activities was affected by changes in oil and oil products prices on the Group’s working capital requirement. As IFRS rules account for inventories of petroleum products according to the FIFO method, an increase in oil and oil products prices at the end of the relevant period compared to the beginning of the same period generates, all other factors remaining equal, an increase in inventories and accounts receivable net of an increase in accounts payable, resulting in an increase in working capital requirements. Similarly, a decrease in oil and oil products prices generates a decrease in working capital requirements.

The Group’s net cash flow3 was €7,125 million in the third quarter 2011 compared to €1,886 million in the third quarter 2010, reflecting essentially the higher cash flow from operations and level of asset sales in the third quarter 2011.

 

 

Results for the first nine months of 2011

> Sales

Compared to the first nine months of 2010, the oil market environment for the first nine months of 2011 was marked by a 45% increase in the average Brent price to 111.9 $/b and the average price of gas increased by 29% to 6.44 $/Mbtu. The European refining margin indicator (ERMI) decreased by 30% to 18.1 $/t.

The average euro-dollar exchange rate was 1.41 $/€ compared to 1.31 $/€ in the first nine months of 2010.

In this environment, sales in the first nine months of 2011 were €137,201 million, an increase of 15% compared to €119,112 million in the first nine months of 2010.

 

 

1

Detail shown on page 12 of this exhibit.

2

Net investments = investments including acquisitions and changes in non-current loans – asset sales.

3

Net cash flow = cash flow from operations—net investments.

 

2


> Net income (Group share)

Reported net income (Group share) in the first nine months of 2011 increased by 17% to €9,986 million from €8,541 million in the first nine months of 2010, mainly due to the impact of the increase in hydrocarbon prices on the Upstream segment’s results. The after-tax inventory effect had a positive impact on net income (Group share) of €785 million in the first nine months of 2011 and a positive impact of €465 million in the first nine months of 2010, in each case due to the increase in prices of oil and oil products. Changes in fair value had a positive impact on net income (Group share) of €12 million in the first nine months of 2011. Special items had a positive impact on net income (Group share) of €490 million in the first nine months of 2011 and a positive impact of €425 million in the first nine months of 2010. In the first nine months of 2010, the Group’s share of adjustment items related to Sanofi had a negative impact on net income (Group share) of €81 million.

As of September 30, 2011, there were 2,263.4 million fully-diluted shares compared to 2,246.9 on September 30, 2010.

Fully-diluted earnings per share, based on 2,254.9 million weighted-average shares, was €4.43 in the first nine months of 2011, an increase of 16% compared to €3.81 in the same period of 2010.

> Investments — divestments4

Investments, excluding acquisitions and including changes in non-current loans, were in line with the budget at €9.6 billion in the first nine months of 2011 compared to €8.4 billion in the first nine months of 2010.

Acquisitions were €7.0 billion in the first nine months of 2011, comprised essentially of the acquisition of interests in Fort Hills and Voyageur in Canada, 12% of Novatek, an additional 25% interest in Tempa Rossa in Italy and 60% of SunPower.

Asset sales in the first nine months of 2011 were €6.5 billion, comprised essentially of sales of the Group’s interests in CEPSA and its E&P Cameroon subsidiary, sales of Sanofi shares, interests in the Joslyn project in Canada, in the Ocensa pipeline in Colombia and part of the Specialty Chemicals resins activities.

Net investments were €10.1 billion in the first nine months of 2011, an increase of 22% compared to €8.3 billion in the first nine months of 2010.

> Cash flow

Cash flow from operations was €16,742 million in the first nine months of 2011, an increase of 11% compared to the first nine months of 2010, essentially due to the increase in net income and more favorable changes in working capital than in 2010. Cash flow from operating activities was affected by changes in oil and oil products prices on the Group’s working capital requirement. As IFRS rules account for inventories of petroleum products according to the FIFO method, an increase in oil and oil products prices at the end of the relevant period compared to the beginning of the same period generates, all other factors remaining equal, an increase in inventories and accounts receivable net of an increase in accounts payable, resulting in an increase in working capital requirements. Similarly, a decrease in oil and oil products prices generates a decrease in working capital requirements.

The Group’s net cash flow was €6,651 million in the first nine months of 2011 compared to €6,831 million in the first nine months of 2010.

The net-debt-to-equity ratio was 15.2% on September 30, 2011, compared to 24.3% on June 30, 2011, and 18.2% on September 30, 20105.

 

 

Analysis of business segment results

The financial information for each business segment is reported on the same basis as that used internally by the chief operating decision maker in assessing segment performance and the allocation of segment resources. Due to their particular nature or significance, certain transactions qualified as “special items” are excluded from the business segment figures. In general, special items relate to transactions that are significant, infrequent or unusual. However, in certain instances, certain transactions such as restructuring costs or asset disposals, which are not considered to be representative of the normal course of business, may be qualified as special items although they may have occurred in prior years or are likely to recur in following years.

 

 

4

Detail shown on page 12 of this exhibit.

5

Detail shown on page 12 of this exhibit.

 

3


In accordance with IAS 2, the Group values inventories of petroleum products in the financial statements according to the FIFO (First-In, First-Out) method and other inventories using the weighted-average cost method. Under the FIFO method, the cost of inventory is based on the historic cost of acquisition or manufacture rather than the current replacement cost. In volatile energy markets, this can have a significant distorting effect on the reported income. Accordingly, the adjusted results of the Downstream segment and Chemicals segment are presented according to the replacement cost method in order to facilitate the comparability of the Group’s results with those of its competitors and to help illustrate the operating performance of these segments excluding the impact of oil price changes on the replacement of inventories. In the replacement cost method, which approximates the LIFO (Last-In, First-Out) method, the variation of inventory values in the statement of income is, depending on the nature of the inventory, determined using either the month-end prices differential between one period and another or the average prices of the period. The inventory valuation effect is the difference between the results according to FIFO and the replacement cost.

As from January 1, 2011, the effect of changes in fair value presented as an adjustment item reflects for some transactions differences between internal measures of performance used by TOTAL’s management and the accounting for these transactions under IFRS. IFRS requires that trading inventories be recorded at their fair value using period-end spot prices. In order to best reflect the management of economic exposure through derivative transactions, internal indicators used to measure performance include valuations of trading inventories based on forward prices. Furthermore, TOTAL, in its trading activities, enters into storage contracts, future effects of which are recorded at fair value in the Group’s internal economic performance. IFRS precludes recognition of this fair value effect.

Until June 30, 2010, the Group also adjusted for its equity share of adjustment items related to Sanofi. As of July 1, 2010, Sanofi is no longer accounted for as an equity affiliate (but is instead treated as a financial asset available for sale in the line “Other investments” of the balance sheet).

The adjusted business segment results (adjusted operating income and adjusted net operating income) are defined as replacement cost results, adjusted for special items, excluding the effect of changes in fair value as from January 1, 2011. For further information on the adjustments affecting operating income on a segment-by-segment basis, and for a reconciliation of segment figures to figures reported in the Company’s consolidated interim financial statements, see pages 23-30, 33-35 and 42-47 of this exhibit.

In addition, the Group measures performance at the segment level on the basis of net operating income and adjusted net operating income. Net operating income comprises operating income of the relevant segment after deducting the amortization and the depreciation of intangible assets other than leasehold rights, translation adjustments and gains or losses on the sale of assets, as well as all other income and expenses related to capital employed (dividends from non-consolidated companies, income from equity affiliates, capitalized interest expenses), and after income taxes applicable to the above. The income and expenses not included in net operating income that are included in net income are only interest expenses related to long-term liabilities net of interest earned on cash and cash equivalents, after applicable income taxes (net cost of net debt and minority interests). Adjusted net operating income excludes the effect of the adjustments (special items and the inventory valuation effect) described above.

Upstream

> Environment — liquids and gas price realizations*

 

3Q11

     2Q11      3Q10      3Q11 vs
3Q10
         9M11      9M10      9M11 vs
9M10
 
  113.4         117.0         76.9         +47  

Brent ($/b)

     111.9         77.1         +45
  106.8         110.6         72.8         +47  

Average liquids price ($/b)

     105.3         74.0         +42
  6.56         6.60         5.13         +28  

Average gas price ($/Mbtu)

     6.44         5.00         +29
  75.3         76.9         54.9         +37  

Average hydrocarbons price ($/boe)

     74.5         55.1         +35

 

*

Consolidated subsidiaries, excluding fixed margin and buy-back contracts.

> Production

 

3Q11

     2Q11      3Q10      3Q11 vs
3Q10
   

Hydrocarbon production

   9M11      9M10      9M11 vs
9M10
 
  2,319         2,311         2,340         -1  

Combined production (kboe/d)

     2,333         2,375         -2
  1,176         1,197         1,325         -11  

• Liquids (kb/d)

     1,222         1,341         -9
  6,228         6,077         5,529         +13  

• Gas (Mcf/d)

     6,063         5,635         +8

 

 

4


Hydrocarbon production was 2,319 thousand barrels of oil equivalent per day (kboe/d) in the third quarter 2011, a decrease of 0.9% compared to the same quarter last year, essentially as a result of:

 

 

 

-1.5% for normal decline, net of production ramp-ups on new projects and lower turnarounds;

 

 

 

+4% for changes in the portfolio, integrating the net share of Novatek production and impact of the sale of interests in CEPSA;

 

 

 

+1% for the end of OPEC reductions;

 

 

 

-2.5% for security conditions in Libya; and

 

 

 

-2% for the price effect6.

In the first nine months of 2011, hydrocarbon production was 2,333 kboe/d, a decrease of 1.8% compared to the same period last year, essentially as a result of:

 

 

 

-1.5% for normal decline, net of production ramp-ups on new projects;

 

 

 

+2.5% for changes in the portfolio, integrating the net share of Novatek production and impact of the sale of interests in CEPSA;

 

 

 

+1% for the end of OPEC reductions;

 

 

 

-2% for security conditions in Libya; and

 

 

 

-2% for the price effect.

> Results

 

3Q11

     2Q11      3Q10      3Q11 vs
3Q10
   

in millions of euros

   9M11      9M10      9M11 vs
9M10
 
  5,272         5,166         4,410         +20  

Non-Group sales

     16,582         13,525         +23
  5,119         5,335         4,175         +23  

Operating income

     16,359         12,943         +26
  89         55         15        x5.9     

Adjustments affecting operating income

     60         15         x4   
  5,208         5,390         4,190         +24  

Adjusted operating income*

     16,419         12,958         +27
  2,323         2,457         2,123         +9  

Adjusted net operating income*

     7,629         6,297         +21
  433         366         335         +29  

•   Includes income from equity affiliates

     1,173         941         +25
  3,289         6,868         3,400         -3  

Investments

     15,389         9,266         +66
  953         921         1,035         -8  

Divestments

     2,209         1,296         +70
  3,158         5,605         2,831         +12  

Cash flow from operating activities

     13,406         11,665         +15

 

*

Detail of adjustment items shown in business segment information starting on page 23 and on page 35 of this exhibit.

Adjusted net operating income from the Upstream segment was €2,323 million in the third quarter 2011 compared to €2,123 million in the third quarter 2010, an increase of 9%, reflecting mainly the impact of higher hydrocarbon prices.

Adjusted net operating income for the Upstream segment excludes special items. The exclusion of special items had a negative impact on Upstream adjusted net operating income of €317 million in the third quarter 2011, consisting essentially of the exclusion of gains on the sales of the Group’s interests in CEPSA and part of its interest in the Ocensa pipeline in Colombia, and a negative impact of €261 million in the third quarter 2010, consisting essentially of the exclusion of gains on the sale of the Group’s interests in the Valhall and Hod fields partially offset by impairment charges.

The effective tax rate for the Upstream segment was 63.9% compared to 59.5% in the third quarter 2010, essentially due to higher hydrocarbon prices, mix effects and an increase in UK petroleum taxes.

Adjusted net operating income from the Upstream segment in the first nine months of 2011 was €7,629 million compared to €6,297 million for the same period last year, an increase of 21%, essentially due to the impact of higher hydrocarbon prices.

The return on average capital employed (ROACE7) for the Upstream segment was 21% for the twelve months ended September 30, 2011, stable compared to the twelve months ended June 30, 2011, and to the full year 2010. The annualized third quarter 2011 ROACE for the Upstream segment was 19%.

 

 

6

The “price effect” refers to the impact of changing hydrocarbon prices on entitlement volumes.

7

Calculated based on adjusted net operating income and average capital employed, using replacement cost, as shown on page 13 of this exhibit.

 

5


Downstream

> Refinery throughput and utilization rates*

 

3Q11

    2Q11     3Q10     3Q11 vs
3Q10
   

in millions of euros

   9M11     9M10     9M11 vs
9M10
 
  1,922        1,855        2,068        -7  

Total refinery throughput (kb/d)

     1,930        2,067        -7
  752        692        773        -3  

• France

     731        746        -2
  904        877        1,038        -13  

• Rest of Europe

     941        1,066        -12
  266        286        257        +4  

• Rest of world

     258        255        +1
       

Utilization rates**

      
  77     75     74    

• Based on crude only

     77     75  
  81     79     80    

• Based on crude and other feedstock

     82     80  

 

*

Includes share of CEPSA through July 31, 2011, and, starting October 2010, of TotalErg.

**

Based on distillation capacity at the beginning of the year.

In the third quarter 2011, refinery throughput decreased by 7% compared to the third quarter 2010 and increased by 4% compared to the second quarter 2011. The decrease compared to the third quarter 2010 was mainly due to the sale of interests in CEPSA and to the higher level of turnarounds (Antwerp, Port Arthur) than in the previous year.

In the first nine months of 2011, refinery throughput decreased by 7% compared to the same period last year, reflecting essentially a higher level of turnarounds in 2011 and work on the Lindsey refinery.

> Results

 

3Q11

    2Q11      3Q10      3Q11 vs
3Q10
   

in millions of euros (except ERMI refining margins)

   9M11     9M10     9M11 vs
9M10
 
  13.4        16.3         16.4         -18  

European refining margin indicator - ERMI ($/t)

     18.1        25.7        -30
  36,220        34,551         31,307         +16  

Non-Group sales

     105,540        92,305        +14
  141        93         166         -13  

Operating income

     1,746        1,491        +17
  341        135         71         x4.8     

Adjustments affecting operating income

     (750     (514     n/a   
  482        228         237         x2     

Adjusted operating income*

     996        977        +2
  388        197         264         +47  

Adjusted net operating income*

     861        902        -5
  (2     23         60         n/a     

• Includes income from equity affiliates

     45        118        -62
  440        462         568         -23  

Investments

     1,166        1,586        -26
  2,691        28         28         x96     

Divestments

     2,742        66        x42   
  1,775        7         900         +97  

Cash flow from operating activities

     2,940        2,396        +23

 

*

Detail of adjustment items shown in business segment information starting on page 23 and on page 35 of this exhibit.

The European refining margin indicator (ERMI) averaged 13.4 $/t in the third quarter 2011, a decrease of 18% compared to the third quarter 2010. In the first nine months of 2011, the ERMI averaged 18.1 $/t, a decrease of 30% compared to the same period in 2010.

Adjusted net operating income from the Downstream segment was €388 million in the third quarter 2011, an increase of 47% compared to the third quarter 2010 despite an environment that remained difficult, due in particular to improved operational performance in refining in the third quarter 2011, as well as more favorable conditions for supply optimization.

Adjusted net operating income for the Downstream segment excludes any after-tax inventory valuation effect and special items. The exclusion of the inventory valuation effect had a positive impact on Downstream adjusted net operating income of €83 million in the third quarter 2011 and a positive impact of €24 million in the third quarter 2010. The exclusion of special items had a negative impact on Downstream adjusted net operating income of €125 million in the third quarter 2011, consisting essentially of the exclusion of gains on the sale of the Group’s interests in CEPSA net of certain restructuring and asset impairment charges, and no impact in the third quarter 2010.

In the first nine months of 2011, adjusted net operating income from the Downstream segment was €861 million, a decrease of 5% compared to the same period last year, essentially due to the decrease of refining margins in Europe.

 

6


The ROACE for the Downstream segment was 8% for the twelve months ended September 30, 2011, compared to 6% for the twelve months ended June 30, 2011, and 8% for the full year 2010. The annualized third quarter 2011 ROACE for the Downstream segment was 11%.

Chemicals

 

3Q11

     2Q11      3Q10     3Q11 vs
3Q10
   

in millions of euros

   9M11     9M10     9M11 vs
9M10
 
  4,669         5,291         4,460        +5  

Non-Group sales

     15,065        13,272        +14
  3,096         3,400         2,748        +13  

• Base chemicals

     9,815        8,074        +22
  1,572         1,891         1,710        -8  

• Specialties

     5,249        5,185        +1
  169         263         268        -37  

Operating income

     824        768        +7
  22         15         33        -13  

Adjustments affecting operating income

     (93     (8     n/a   
  191         278         301        -37  

Adjusted operating income*

     731        760        -4
  239         247         256        -7  

Adjusted net operating income*

     724        687        +5
  137         132         133        +3  

• Base chemicals

     388        326        +19
  109         118         125        -13  

• Specialties

     348        366        -5
  168         209         111        +51  

Investments

     548        349        +57
  1,094         12         (10     n/a     

Divestments

     1,120        324        x3   
  359         138         215        +67  

Cash flow from operating activities

     353        602        -41

 

*

Detail of adjustment items shown in business segment information starting on page 23 and on page 35 of this exhibit.

In the third quarter 2011, the environment remained globally favorable for specialty chemicals but deteriorated for petrochemicals due to softer demand.

Sales for the Chemicals segment were €4.7 billion in the third quarter 2011, an increase of 5% compared to the third quarter 2010.

The adjusted net operating income for the Chemicals segment was €239 million in the third quarter 2011, a decrease of 7% compared to the third quarter 2010. The impact of lower petrochemical margins in Europe and the United States was offset mainly by stronger results from Qatar and South Korea. The slight decrease in specialty chemical results was mainly due to the sale of part of the resins activities at the beginning of the quarter.

Adjusted net operating income for the Chemicals segment excludes any after-tax inventory valuation effect and special items. The exclusion of the inventory valuation effect had a positive impact on the Chemicals segment’s adjusted net operating income of €7 million in the third quarter 2011 and a positive impact of €30 million in the third quarter 2010. The exclusion of special items had a negative impact on the Chemicals segment’s adjusted net operating income of €211 million in the third quarter of 2011, consisting essentially of the exclusion of gains on the sales of the Group’s interests in CEPSA and part of its resins activities, and a negative impact of €3 million in the third quarter 2010.

In the first nine months of 2011, adjusted net operating income for the Chemicals segment was €724 million, an increase of 5% compared to €687 million for the same period last year.

The ROACE for the Chemicals segment was 12% for the twelve months ended September 30, 2011, stable compared to the twelve months ended June 30, 2011, and to the full year 2010. The annualized third quarter 2011 ROACE for the Chemicals segment was 13%.

 

 

Summary and outlook

The net-debt-to-equity ratio as of September 30, 2011, was 15.2% compared to 24.3% at the end of the second quarter 2011. Supported by its strong results, the Group’s net-debt-to-equity ratio is expected to be in the lower end of its 20-30% range at year-end 2011.

Pursuant to the October 27, 2011 decision of the Board of Directors, TOTAL will pay the third quarter interim dividend of €0.57 per share on March 22, 20128.

 

8

Ex-dividend date will be March 19, 2012.

 

7


In the fourth quarter 2011, the production ramp-up from the Pazflor field in Angola and the progressive recovery of production in Libya are expected to be partially offset by turnarounds at Snovhit and Yemen LNG.

Pending partner approvals, TOTAL expects to launch in the coming months a series of major new projects, including Ofon 2 and Egina in Nigeria, Ichthys in Australia, and Tempa Rossa in Italy. Launching the Shtokman project in Russia remains contingent on an improvement in the fiscal regime and the agreement of the partners.

TOTAL is in the notification / consultation process with labor representatives for a project to reorganize the Downstream and Chemicals segments that should allow the company to put in place a dynamic and more competitive organization at the start of 2012.

The Group begins the fourth quarter confident in an environment where conditions remains favorable for the Upstream and refining margins have slightly improved.

Forward-looking statements

This document may contain forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These statements are based on the beliefs and assumptions of the management of TOTAL and on the information currently available to such management. Forward-looking statements include information concerning forecasts, projections, anticipated synergies, and other information concerning possible or assumed future results of TOTAL, and may be preceded by, followed by, or otherwise include the words “believes”, “expects”, “anticipates”, “intends”, “plans”, “targets”, “estimates” or similar expressions.

Forward-looking statements are not assurances of results or values. They involve risks, uncertainties and assumptions. TOTAL’s future results and share value may differ materially from those expressed in these forward-looking statements. Many of the factors that will determine these results and values are beyond TOTAL’s ability to control or predict. Except for its ongoing obligations to disclose material information as required by applicable securities laws, TOTAL does not have any intention or obligation to update forward-looking statements after the distribution of this document, even if new information, future events or other circumstances have made them incorrect or misleading.

You should understand that various factors, certain of which are discussed elsewhere in this document and in the documents referred to in, or incorporated by reference into, this document, could affect the future results of TOTAL and could cause results to differ materially from those expressed in such forward-looking statements, including:

 

 

 

material adverse changes in general economic conditions or in the markets served by TOTAL, including changes in the prices of oil, natural gas, refined products, petrochemical products and other chemicals;

 

 

 

changes in currency exchange rates and currency devaluations;

 

 

 

the success and the economic efficiency of oil and natural gas exploration, development and production programs, including without limitation, those that are not controlled and/or operated by TOTAL;

 

 

 

uncertainties about estimates of changes in proven and potential reserves and the capabilities of production facilities;

 

 

 

uncertainties about the ability to control unit costs in exploration, production, refining and marketing (including refining margins) and chemicals;

 

 

 

changes in the current capital expenditure plans of TOTAL;

 

 

 

the ability of TOTAL to realize anticipated cost savings, synergies and operating efficiencies;

 

 

 

the financial resources of competitors;

 

 

 

changes in laws and regulations, including tax and environmental laws and industrial safety regulations;

 

 

 

the quality of future opportunities that may be presented to or pursued by TOTAL;

 

 

 

the ability to generate cash flow or obtain financing to fund growth and the cost of such financing and liquidity conditions in the capital markets generally;

 

 

 

the ability to obtain governmental or regulatory approvals;

 

 

 

the ability to respond to challenges in international markets, including political or economic conditions, armed conflict, trade and regulatory matters and actual or proposed sanctions on companies that conduct business in certain countries;

 

 

 

the ability to complete and integrate appropriate acquisitions, strategic alliances and joint ventures;

 

8


 

 

changes in the political environment that adversely affect exploration, production licenses and contractual rights or impose minimum drilling obligations, price controls, nationalization or expropriation, and regulation of refining and marketing, chemicals and power generating activities;

 

 

 

the possibility that other unpredictable events such as labor disputes or industrial accidents will adversely affect the business of TOTAL; and

 

 

 

the risk that TOTAL will inadequately hedge the price of crude oil or finished products.

For additional factors, you should read the information set forth under “Item 3. Risk Factors”, “Item 4. Information on the Company — Other Matters”, “Item 5. Operating and Financial Review and Prospects” and “Item 11. Quantitative and Qualitative Disclosures about Market Risk” in TOTAL’s Form 20-F for the year ended December 31, 2010.

 

9


Operating information by segment

Third quarter and first nine months of 2011

 

 

Upstream

 

3Q11      2Q11      3Q10      3Q11 vs
3Q10
   

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

   9M11      9M10      9M11
vs
9M10
 
  474         475         521         -9  

Europe

     510         581         -12
  623         628         765         -19  

Africa

     647         754         -14
  581         571         534         +9  

Middle East

     578         522         +11
  68         66         65         +5  

North America

     67         65         +3
  194         190         179         +8  

South America

     190         178         +7
  232         241         253         -8  

Asia-Pacific

     238         251         -5
  147         140         23         x6     

CIS

     103         24         x4   
  2,319         2,311         2,340         -1  

Total production

     2,333         2,375         -2
  600         605         455         +32  

Includes equity and non-consolidated affiliates

     569         435         +31

 

3Q11      2Q11      3Q10      3Q11 vs
3Q10
   

Liquids production by region (kb/d)

   9M11      9M10      9M11
vs
9M10
 
  234         240         251         -7  

Europe

     246         270         -9
  481         484         617         -22  

Africa

     505         616         -18
  316         321         313         +1  

Middle East

     321         308         +4
  28         26         29         -3  

North America

     29         30         -3
  67         73         72         -7  

South America

     74         73         +1
  26         28         30         -13  

Asia-Pacific

     27         31         -13
  24         25         13         +85  

CIS

     20         13         +54
  1,176         1,197         1,325         -11  

Total production

     1,222         1,341         -9
  312         331         304         +3  

Includes equity and non-consolidated affiliates

     323         295         +9

 

10


3Q11      2Q11      3Q10      3Q11 vs
3Q10
   

Gas production by region (Mcf/d)

   9M11      9M10      9M11
vs
9M10
 
  1,299         1,284         1,464         -11  

Europe

     1,441         1,696         -15
  720         734         758         -5  

Africa

     724         703         +3
  1,430         1,355         1,207         +18  

Middle East

     1,392         1,164         +20
  228         226         203         +12  

North America

     219         194         +13
  707         650         593         +19  

South America

     643         581         +11
  1,173         1,209         1,249         -6  

Asia-Pacific

     1,194         1,239         -4
  671         619         55         x12     

CIS

     450         58         x8   
  6,228         6,077         5,529         +13  

Total production

     6,063         5,635         +8
  1,560         1,478         820         +90  

Includes equity and non-consolidated affiliates

     1,331         756         +76
3Q11      2Q11      3Q10      3Q11 vs
3Q10
   

Liquefied natural gas

   9M11      9M10      9M11
vs
9M10
 
  3.36         3.34         3.35         —       

LNG sales* (Mt)

     10.08         9.20         +10

 

*

Sales, Group share, excluding trading; 2010 data restated to reflect volume estimates for Bontang LNG in Indonesia based on the 2010 SEC coefficient.

 

 

Downstream

 

3Q11      2Q11      3Q10      3Q11
vs
3Q10
   

Refined products sales by region (kb/d)*

   9M11      9M10      9M11
vs
9M10
 
  1,888         1,855         1,920         -2  

Europe

     1,903         1,917         -1
  307         310         286         +7  

Africa

     304         290         +5
  101         104         102         -1  

Americas

     102         121         -16
  174         169         161         +8  

Rest of world

     170         157         +8
  2,470         2,438         2,469         —       

Total consolidated sales

     2,479         2,485         —     
  1,270         1,341         1,300         -2  

Trading

     1,266         1,272         —     
  3,740         3,779         3,769         -1  

Total refined product sales

     3,745         3,757         —     

 

*

Includes trading, share of CEPSA through July 31, 2011, and, starting October 1, 2010, of TotalErg.

 

11


Investments – Divestments

 

3Q11     2Q11      3Q10      3Q11
vs
3Q10
   

in millions of euros

   9M11      9M10      9M11 vs
9M10
 
  3,349        3,467         2,982         +12  

Investments excluding acquisitions*

     9,603         8,440         +14
  287        242         160         +79  

• Capitalized exploration

     746         580         +29
  93        210         151         -38  

• Change in non-current loans**

     95         396         -76
  445        4,008         1,023         -57  

Acquisitions

     6,982         2,545         x3   
  3,794        7,475         4,005         -5  

Investments including acquisitions*

     16,585         10,985         +51
  4,955        1,243         987         x5     

Asset sales

     6,494         2,710         x2   
  (1,161     6,232         3,018         na     

Net investments

     10,091         8,275         +22

 

*

Includes changes in non-current loans.

**

Includes net investments in equity affiliates and non-consolidated companies + net financing for employees related stock purchase plans.

Net-debt-to-equity ratio

 

in millions of euros

   9/30/2011     6/30/2011     9/30/2010  

Current borrowings

     10,406        12,289        10,201   

Net current financial assets

     (923     (2,737     (1,351

Non-current financial debt

     22,415        20,410        21,566   

Hedging instruments of non-current debt

     (2,012     (1,756     (1,760

Cash and cash equivalents

     (19,942     (13,387     (18,247

Net debt

     9,944        14,819        10,409   

Shareholders’ equity

     65,290        61,371        57,583   

Estimated dividend payable

     (1,254     (1,248     (1,273

Minority interests

     1,467        934        838   

Equity

     65,503        61,057        57,148   

Net-debt-to-equity ratio

     15.2     24.3     18.2

 

12


Return on average capital employed

 

 

Twelve months ended September 30, 2011

 

in millions of euros

   Upstream     Downstream     Chemicals  

Adjusted net operating income

     9,929        1,127        894   

Capital employed at 9/30/2010*

     41,629        15,379        7,232   

Capital employed at 9/30/2011*

     51,851        12,691        7,194   

ROACE

     21.2     8.0     12.4

 

*

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

 

 

Twelve months ended June 30, 2011

 

in millions of euros

   Upstream     Downstream     Chemicals  

Adjusted net operating income

     9,729        1,003        911   

Capital employed at 6/30/2010*

     43,908        16,010        7,286   

Capital employed at 6/30/2011*

     46,671        14,921        7,938   

ROACE

     21.5     6.5     12.0

 

*

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

 

 

Twelve months ended September 30, 2010

 

in millions of euros

   Upstream     Downstream     Chemicals  

Adjusted net operating income

     8,245        953        759   

Capital employed at 9/30/2009*

     35,514        13,513        6,845   

Capital employed at 9/30/2010*

     41,629        15,379        7,232   

ROACE

     21.4     6.6     10.8

 

*

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

 

13


MAIN INDICATORS

Chart updated around the middle of the month following the end of each quarter.

 

     €/ $      European
refining margins
ERMI* ($/t) **
     Brent ($/b)      Average liquids
price*** ($/b)
     Average gas
price  ($/Mbtu)***
 

Third quarter 2011

     1.41         13.4         113.4         106.8         6.56   

Second quarter 2011

     1.44         16.3         117.0         110.6         6.60   

First quarter 2011

     1.37         24.6         105.4         99.5         6.19   

Fourth quarter 2010

     1.36         32.3         86.5         83.7         5.62   

Third quarter 2010

     1.29         16.4         76.9         72.8         5.13   

 

*

European Refining Margin Indicator (ERMI) is an indicator intended to represent the margin after variable costs for a hypothetical complex refinery located around Rotterdam in Northern Europe that processes a mix of crude oil and other inputs commonly supplied to this region to produce and market the main refined products at prevailing prices in this region. The indicator margin may not be representative of the actual margins achieved by the Group in any period because of the Group’s particular refinery configurations, product mix effects or other company-specific operating conditions.

**

1 $/t = 0.136 $/b.

***

Consolidated subsidiaries, excluding fixed margin and buy-back contracts.

Disclaimer: these data are based on TOTAL’s reporting and are not audited. They are subject to change.

 

14


CONSOLIDATED STATEMENT OF INCOME

TOTAL

(unaudited)

 

(M€) (a)

   3rd  quarter
2011
    2nd  quarter
2011
    3rd  quarter
2010
 

Sales

     46,163        45,009        40,180   

Excise taxes

     (4,638     (4,544     (4,952

Revenues from sales

     41,525        40,465        35,228   

Purchases, net of inventory variation

     (29,018     (28,386     (23,918

Other operating expenses

     (5,061     (4,804     (4,841

Exploration costs

     (242     (179     (160

Depreciation, depletion and amortization of tangible assets and mineral interests

     (1,873     (1,531     (1,805

Other income

     1,334        246        540   

Other expense

     (212     (138     (61

Financial interest on debt

     (262     (159     (126

Financial income from marketable securities & cash equivalents

     114        55        40   

Cost of net debt

     (148     (104     (86

Other financial income

     108        335        111   

Other financial expense

     (115     (104     (103

Equity in net income (loss) of affiliates

     497        444        401   

Income taxes

     (3,448     (3,432     (2,426
  

 

 

   

 

 

   

 

 

 

Consolidated net income

     3,347        2,812        2,880   
  

 

 

   

 

 

   

 

 

 

Group share

     3,314        2,726        2,827   

Minority interests

     33        86        53   
  

 

 

   

 

 

   

 

 

 

Earnings per share (€)

     1.47        1.21        1.27   
  

 

 

   

 

 

   

 

 

 

Fully-diluted earnings per share (€)

     1.47        1.21        1.26   
  

 

 

   

 

 

   

 

 

 

(a) Except for per share amounts.

 

15


CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME

TOTAL

(unaudited)

 

(M€)

   3rd  quarter
2011
    2nd  quarter
2011
    3rd  quarter
2010
 

Consolidated net income

     3,347        2,812        2,880   
  

 

 

   

 

 

   

 

 

 

Other comprehensive income

      

Currency translation adjustment

     2,309        (666     (3,527

Available for sale financial assets

     (389     315        4   

Cash flow hedge

     (54     (11     (38

Share of other comprehensive income of associates, net amount

     (131     (16     (200

Other

     (2     (4     (9

Tax effect

     82        (35     13   
  

 

 

   

 

 

   

 

 

 

Total other comprehensive income (net amount)

     1,815        (417     (3,757
  

 

 

   

 

 

   

 

 

 

Comprehensive income

     5,162        2,395        (877
  

 

 

   

 

 

   

 

 

 

- Group share

     5,077        2,326        (865

- Minority interests

     85        69        (12

 

16


CONSOLIDATED STATEMENT OF INCOME

TOTAL

(unaudited)

 

(M€) (a)

   9 months
2011
    9 months
2010
 

Sales

     137,201        119,112   

Excise taxes

     (13,609     (14,396

Revenues from sales

     123,592        104,716   

Purchases, net of inventory variation

     (84,659     (69,548

Other operating expenses

     (14,567     (14,386

Exploration costs

     (680     (667

Depreciation, depletion and amortization of tangible assets and mineral interests

     (5,090     (5,261

Other income

     1,665        814   

Other expense

     (409     (387

Financial interest on debt

     (557     (339

Financial income from marketable securities & cash equivalents

     216        88   

Cost of net debt

     (341     (251

Other financial income

     518        324   

Other financial expense

     (327     (293

Equity in net income (loss) of affiliates

     1,447        1,438   

Income taxes

     (10,952     (7,773
  

 

 

   

 

 

 

Consolidated net income

     10,197        8,726   
  

 

 

   

 

 

 

Group share

     9,986        8,541   

Minority interests

     211        185   
  

 

 

   

 

 

 

Earnings per share (€)

     4.45        3.82   
  

 

 

   

 

 

 

Fully-diluted earnings per share (€)

     4.43        3.81   
  

 

 

   

 

 

 

(a) Except for per share amounts.

 

17


CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME

TOTAL

(unaudited)

 

(M€)

   9 months
2011
    9 months
2010
 

Consolidated net income

     10,197        8,726   
  

 

 

   

 

 

 

Other comprehensive income

    

Currency translation adjustment

     (335     1,469   

Available for sale financial assets

     41        (48

Cash flow hedge

     (89     (89

Share of other comprehensive income of associates, net amount

     (234     275   

Other

     (4     (6

Tax effect

     53        31   
  

 

 

   

 

 

 

Total other comprehensive income (net amount)

     (568     1,632   
  

 

 

   

 

 

 

Comprehensive income

     9,629        10,358   
  

 

 

   

 

 

 

- Group share

     9,433        10,179   

- Minority interests

     196        179   

 

18


CONSOLIDATED BALANCE SHEET

TOTAL

 

(M€)

   September 30,
2011
(unaudited)
    June 30,
2011
(unaudited)
    December 31,
2010
    September 30,
2010
(unaudited)
 

ASSETS

        

Non-current assets

        

Intangible assets, net

     10,280        8,961        8,917        9,214   

Property, plant and equipment, net

     59,729        55,323        54,964        54,341   

Equity affiliates : investments and loans

     11,455        11,054        11,516        11,322   

Other investments

     3,767        5,287        4,590        4,825   

Hedging instruments of non-current financial debt

     2,012        1,756        1,870        1,760   

Other non-current assets

     4,248        3,727        3,655        3,210   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total non-current assets

     91,491        86,108        85,512        84,672   
  

 

 

   

 

 

   

 

 

   

 

 

 

Current assets

        

Inventories, net

     16,024        15,950        15,600        14,171   

Accounts receivable, net

     18,786        18,267        18,159        17,435   

Other current assets

     7,938        8,474        7,483        8,332   

Current financial assets

     1,172        3,122        1,205        1,686   

Cash and cash equivalents

     19,942        13,387        14,489        18,247   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total current assets

     63,862        59,200        56,936        59,871   
  

 

 

   

 

 

   

 

 

   

 

 

 

Assets classified as held for sale

     1,630        5,211        1,270        —     
  

 

 

   

 

 

   

 

 

   

 

 

 

Total assets

     156,983        150,519        143,718        144,543   

LIABILITIES & SHAREHOLDERS’ EQUITY

        

Shareholders’ equity

        

Common shares

     5,909        5,903        5,874        5,872   

Paid-in surplus and retained earnings

     65,862        64,148        60,538        58,569   

Currency translation adjustment

     (3,091     (5,177     (2,495     (3,286

Treasury shares

     (3,390     (3,503     (3,503     (3,572
  

 

 

   

 

 

   

 

 

   

 

 

 

Total shareholders’ equity-Group Share

     65,290        61,371        60,414        57,583   
  

 

 

   

 

 

   

 

 

   

 

 

 

Minority interests

     1,467        934        857        838   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total shareholders’ equity

     66,757        62,305        61,271        58,421   
  

 

 

   

 

 

   

 

 

   

 

 

 

Non-current liabilities

        

Deferred income taxes

     10,601        9,619        9,947        9,757   

Employee benefits

     2,180        2,111        2,171        2,125   

Provisions and other non-current liabilities

     8,920        8,419        9,098        8,693   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total non-current liabilities

     21,701        20,149        21,216        20,575   
  

 

 

   

 

 

   

 

 

   

 

 

 

Non-current financial debt

     22,415        20,410        20,783        21,566   
  

 

 

   

 

 

   

 

 

   

 

 

 

Current liabilities

        

Accounts payable

     18,753        18,395        18,450        16,191   

Other creditors and accrued liabilities

     16,361        16,191        11,989        17,254   

Current borrowings

     10,406        12,289        9,653        10,201   

Other current financial liabilities

     249        385        159        335   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total current liabilities

     45,769        47,260        40,251        43,981   
  

 

 

   

 

 

   

 

 

   

 

 

 

Liabilities directly associated with the assets classified as held for sale

     341        395        197        —     
  

 

 

   

 

 

   

 

 

   

 

 

 

Total liabilities and shareholders’ equity

     156,983        150,519        143,718        144,543   

 

19


CONSOLIDATED STATEMENT OF CASH FLOW

TOTAL

(unaudited)

 

(M€)

   3rd  quarter
2011
    2nd  quarter
2011
    3rd  quarter
2010
 

CASH FLOW FROM OPERATING ACTIVITIES

      

Consolidated net income

     3,347        2,812        2,880   

Depreciation, depletion and amortization

     2,062        1,641        1,912   

Non-current liabilities, valuation allowances and deferred taxes

     312        283        34   

Impact of coverage of pension benefit plans

     —          —          —     

(Gains) losses on sales of assets

     (1,282     (229     (445

Undistributed affiliates’ equity earnings

     (34     59        (154

(Increase) decrease in working capital

     1,501        476        649   

Other changes, net

     58        22        28   
  

 

 

   

 

 

   

 

 

 

Cash flow from operating activities

     5,964        5,064        4,904   

CASH FLOW USED IN INVESTING ACTIVITIES

      

Intangible assets and property, plant and equipment additions

     (3,802     (3,215     (2,913

Acquisitions of subsidiaries, net of cash acquired

     170        (979     (856

Investments in equity affiliates and other securities

     (69     (3,071     (85

Increase in non-current loans

     (220     (305     (238
  

 

 

   

 

 

   

 

 

 

Total expenditures

     (3,921     (7,570     (4,092

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

     213        620        873   

Proceeds from disposal of subsidiaries, net of cash sold

     399        171        (11

Proceeds from disposal of non-current investments

     4,343        452        125   

Repayment of non-current loans

     127        95        87   
  

 

 

   

 

 

   

 

 

 

Total divestments

     5,082        1,338        1,074   
  

 

 

   

 

 

   

 

 

 

Cash flow used in investing activities

     1,161        (6,232     (3,018

CASH FLOW USED IN FINANCING ACTIVITIES

      

Issuance (repayment) of shares:

      

- Parent company shareholders

     77        354        3   

- Treasury shares

     —          —          —     

- Minority shareholders

     —          —          —     

Dividends paid:

      

- Parent company shareholders

     (1,283     (2,572     —     

- Minority shareholders

     (35     (61     (8

Other transactions with minority shareholders

     —          59        —     

Net issuance (repayment) of non-current debt

     1,034        678        1,690   

Increase (decrease) in current borrowings

     (2,541     (200     383   

Increase (decrease) in current financial assets and liabilities

     1,999        (1,123     (341

Cash flow used in financing activities

     (749     (2,865     1,727   
  

 

 

   

 

 

   

 

 

 

Net increase (decrease) in cash and cash equivalents

     6,376        (4,033     3,613   

Effect of exchange rates

     179        93        (198

Cash and cash equivalents at the beginning of the period

     13,387        17,327        14,832   
  

 

 

   

 

 

   

 

 

 

Cash and cash equivalents at the end of the period

     19,942        13,387        18,247   
  

 

 

   

 

 

   

 

 

 

 

20


CONSOLIDATED STATEMENT OF CASH FLOW

TOTAL

(unaudited)

 

(M€)

   9 months
2011
    9 months
2010
 

CASH FLOW FROM OPERATING ACTIVITIES

    

Consolidated net income

     10,197        8,726   

Depreciation, depletion and amortization

     5,591        5,779   

Non-current liabilities, valuation allowances and deferred taxes

     1,160        328   

Impact of coverage of pension benefit plans

     —          —     

(Gains) losses on sales of assets

     (1,517     (617

Undistributed affiliates’ equity earnings

     (157     (337

(Increase) decrease in working capital

     1,390        1,162   

Other changes, net

     78        65   
  

 

 

   

 

 

 

Cash flow from operating activities

     16,742        15,106   

CASH FLOW USED IN INVESTING ACTIVITIES

    

Intangible assets and property, plant and equipment additions

     (12,391     (9,335

Acquisitions of subsidiaries, net of cash acquired

     (809     (856

Investments in equity affiliates and other securities

     (3,290     (398

Increase in non-current loans

     (684     (658
  

 

 

   

 

 

 

Total expenditures

     (17,174     (11,247

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

     839        996   

Proceeds from disposal of subsidiaries, net of cash sold

     570        310   

Proceeds from disposal of non-current investments

     5,085        1,404   

Repayment of non-current loans

     589        262   
  

 

 

   

 

 

 

Total divestments

     7,083        2,972   
  

 

 

   

 

 

 

Cash flow used in investing activities

     (10,091     (8,275

CASH FLOW USED IN FINANCING ACTIVITIES

    

Issuance (repayment) of shares:

    

- Parent company shareholders

     481        14   

- Treasury shares

     —          49   

- Minority shareholders

     —          —     

Dividends paid:

    

- Parent company shareholders

     (3,855     (2,548

- Minority shareholders

     (97     (90

Other transactions with minority shareholders

     59        (450

Net issuance (repayment) of non-current debt

     3,940        3,732   

Increase (decrease) in current borrowings

     (2,253     759   

Increase (decrease) in current financial assets and liabilities

     365        (1,291

Cash flow used in financing activities

     (1,360     175   
  

 

 

   

 

 

 

Net increase (decrease) in cash and cash equivalents

     5,291        7,006   

Effect of exchange rates

     162        (421

Cash and cash equivalents at the beginning of the period

     14,489        11,662   
  

 

 

   

 

 

 

Cash and cash equivalents at the end of the period

     19,942        18,247   
  

 

 

   

 

 

 

 

21


CONSOLIDATED STATEMENT OF CHANGES IN SHAREHOLDERS’ EQUITY

TOTAL

(unaudited)

 

      Common shares issued      Paid-in
surplus
and
retained
earnings
    Currency
translation
adjustment
    Treasury shares     Shareholders’
equity Group
Share
    Minority
interests
    Total
shareholders’
equity
 

(M€)

   Number      Amount          Number     Amount        

As of January 1, 2010

     2,348,422,884         5,871         55,372        (5,069     (115,407,190     (3,622     52,552        987        53,539   

Net income of the first nine months

     —           —           8,541        —          —          —          8,541        185        8,726   

Other comprehensive Income

     —           —           (155     1,793        —          —          1,638        (6     1,632   

Comprehensive Income

     —           —           8,386        1,793        —          —          10,179        179        10,358   

Dividend

     —           —           (5,096     —          —          —          (5,096     (90     (5,186

Issuance of common shares

     408,017         1         13        —          —          —          14        —          14   

Purchase of treasury shares

     —           —           —          —          —          —          —          —          —     

Sale of treasury shares (1)

     —           —           (1     —          1,270,478        50        49        —          49   

Share-based payments

     —           —           97        —          —          —          97        —          97   

Share cancellation

     —           —           —          —          —          —          —          —          —     

Other operations with minority interests

     —           —           (202     (10     —          —          (212     (238     (450

Other items

     —           —           —          —          —          —          —          —          —     

As of September 30, 2010

     2,348,830,901         5,872         58,569        (3,286     (114,136,712     (3,572     57,583        838        58,421   

Net income of the fourth quarter

     —           —           2,030        —          —          —          2,030        51        2,081   

Other comprehensive Income

     —           —           (61     788        —          —          727        15        742   

Comprehensive Income

     —           —           1,969        788        —          —          2,757        66        2,823   

Dividend

     —           —           (2     —          —          —          (2     (62     (64

Issuance of common shares

     810,030         2         25        —          —          —          27        —          27   

Purchase of treasury shares

     —           —           —          —          —          —          —          —          —     

Sale of treasury shares (1)

     —           —           (69     —          1,649,033        69        —          —          —     

Share-based payments

     —           —           43        —          —          —          43        —          43   

Share cancellation

     —           —           —          —          —          —          —          —          —     

Other operations with minority interests

     —           —           3        3        —          —          6        15        21   

Other items

     —           —           —          —          —          —          —          —          —     

As of December 31, 2010

     2,349,640,931         5,874         60,538        (2,495     (112,487,679     (3,503     60,414        857        61,271   

Net income of the first nine months

     —           —           9,986        —          —          —          9,986        211        10,197   

Other comprehensive Income

     —           —           45        (598     —          —          (553     (15     (568

Comprehensive Income

     —           —           10,031        (598     —          —          9,433        196        9,629   

Dividend

     —           —           (5,173     —          —          —          (5,173     (97     (5,270

Issuance of common shares

     14,112,010         35         446        —          —          —          481        —          481   

Purchase of treasury shares

     —           —           —          —          —          —          —          —          —     

Sale of treasury shares (1)

     —           —           (113     —          2,931,034        113        —          —          —     

Share-based payments

     —           —           124        —          —          —          124        —          124   

Share cancellation

     —           —           —          —          —          —          —          —          —     

Other operations with minority interests

     —           —           —          2        —          —          2        57        59   

Other items

     —           —           9        —          —          —          9        454        463   

As of September 30, 2011

     2,363,752,941         5,909         65,862        (3,091     (109,556,645     (3,390     65,290        1,467        66,757   

 

(1)

Treasury shares related to the stock option purchase plans and restricted stock grants

 

22


BUSINESS SEGMENT INFORMATION

TOTAL

(unaudited)

 

3rd quarter 2011

(M€)

   Upstream     Downstream     Chemicals     Corporate     Intercompany     Total  

Non-Group sales

     5,272        36,220        4,669        2        —          46,163   

Intersegment sales

     6,571        1,582        243        45        (8,441     —     

Excise taxes

     —          (4,638     —          —          —          (4,638
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Revenues from sales

     11,843        33,164        4,912        47        (8,441     41,525   

Operating expenses

     (5,443     (32,559     (4,624     (136     8,441        (34,321

Depreciation, depletion and amortization of
tangible assets and mineral interests

     (1,281     (464     (119     (9     —          (1,873
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating income

     5,119        141        169        (98     —          5,331   

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

     922        347        319        24        —          1,612   

Tax on net operating income

     (3,401     (58     (45     41        —          (3,463
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net operating income

     2,640        430        443        (33     —          3,480   

Net cost of net debt

               (133

Minority interests

               (33
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income

               3,314   

3rd quarter 2011 (adjustments) (a)

(M€)

   Upstream     Downstream     Chemicals     Corporate     Intercompany     Total  

Non-Group sales

     (14     —          —          —            (14

Intersegment sales

            

Excise taxes

            
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Revenues from sales

     (14     —          —          —            (14

Operating expenses

     —          (173     (19     —            (192

Depreciation, depletion and amortization of
tangible assets and mineral interests

     (75     (168     (3     —            (246
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating income (b)

     (89     (341     (22     —            (452

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

     530        339        243        15          1,127   

Tax on net operating income

     (124     44        (17     (71       (168
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net operating income (b)

     317        42        204        (56       507   

Net cost of net debt

               —     

Minority interests

               6   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income

               513   

 

(a) Adjustments include special items, inventory valuation effect and, as from January 1st, 2011, the effect of changes in fair value.

(b) Of which inventory valuation effect

On operating income

     —           (100     (12     —     

On net operating income

     —           (83     (7     —     

 

3rd quarter 2011 (adjusted)

(M€) (a)

   Upstream     Downstream     Chemicals     Corporate     Intercompany     Total  

Non-Group sales

     5,286        36,220        4,669        2        —          46,177   

Intersegment sales

     6,571        1,582        243        45        (8,441     —     

Excise taxes

     —          (4,638     —          —          —          (4,638
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Revenues from sales

     11,857        33,164        4,912        47        (8,441     41,539   

Operating expenses

     (5,443     (32,386     (4,605     (136     8,441        (34,129

Depreciation, depletion and amortization of
tangible assets and mineral interests

     (1,206     (296     (116     (9     —          (1,627
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted operating income

     5,208        482        191        (98     —          5,783   

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

     392        8        76        9        —          485   

Tax on net operating income

     (3,277     (102     (28     112        —          (3,295
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted net operating income

     2,323        388        239        23        —          2,973   

Net cost of net debt

               (133

Minority interests

               (39
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ajusted net income

               2,801   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted fully-diluted earnings per share (€)

               1.24   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

(a) Except for per share amounts.

  

       

3rd quarter 2011

(M€)

   Upstream     Downstream     Chemicals     Corporate     Intercompany     Total  

Total expenditures

     3,289        440        168        24          3,921   

Total divestments

     953        2,691        1,094        344          5,082   

Cash flow from operating activities

     3,158        1,775        359        672          5,964   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

23


BUSINESS SEGMENT INFORMATION

TOTAL

(unaudited)

 

2nd quarter 2011

(M€)

   Upstream     Downstream     Chemicals     Corporate     Intercompany     Total  

Non-Group sales

     5,166        34,551        5,291        1        —          45,009   

Intersegment sales

     6,341        1,535        345        43        (8,264     —     

Excise taxes

     —          (4,544     —          —          —          (4,544
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Revenues from sales

     11,507        31,542        5,636        44        (8,264     40,465   

Operating expenses

     (5,072     (31,149     (5,251     (161     8,264        (33,369

Depreciation, depletion and amortization of
tangible assets and mineral interests

     (1,100     (300     (122     (9     —          (1,531
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating income

     5,335        93        263        (126     —          5,565   

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

     473        37        18        255        —          783   

Tax on net operating income

     (3,275     (20     (117     (53     —          (3,465
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net operating income

     2,533        110        164        76        —          2,883   

Net cost of net debt

               (71

Minority interests

               (86
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income

               2,726   

2nd quarter 2011 (adjustments) (a)

(M€)

   Upstream     Downstream     Chemicals     Corporate     Intercompany     Total  

Non-Group sales

     (55     —          —          —            (55

Intersegment sales

            

Excise taxes

            
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Revenues from sales

     (55     —          —          —            (55

Operating expenses

     —          (135     (15     —            (150

Depreciation, depletion and amortization of
tangible assets and mineral interests

     —          —          —          —            —     
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating income (b)

     (55     (135     (15     —            (205

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

     121        (2     (37     43          125   

Tax on net operating income

     10        50        (31     (2       27   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net operating income (b)

     76        (87     (83     41          (53

Net cost of net debt

               —     

Minority interests

               (15
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income

               (68

 

(a) Adjustments include special items, inventory valuation effect and, as from January 1st, 2011, the effect of changes in fair value.

(b) Of which inventory valuation effect

On operating income

     —           (72     (15     —           

On net operating income

     —           (42     (17     —           

 

2nd quarter 2011 (adjusted)

(M€) (a)

   Upstream     Downstream     Chemicals     Corporate     Intercompany     Total  

Non-Group sales

     5,221        34,551        5,291        1        —          45,064   

Intersegment sales

     6,341        1,535        345        43        (8,264     —     

Excise taxes

     —          (4,544     —          —          —          (4,544
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Revenues from sales

     11,562        31,542        5,636        44        (8,264     40,520   

Operating expenses

     (5,072     (31,014     (5,236     (161     8,264        (33,219

Depreciation, depletion and amortization of
tangible assets and mineral interests

     (1,100     (300     (122     (9     —          (1,531
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted operating income

     5,390        228        278        (126     —          5,770   

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

     352        39        55        212        —          658   

Tax on net operating income

     (3,285     (70     (86     (51     —          (3,492
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted net operating income

     2,457        197        247        35        —          2,936   

Net cost of net debt

               (71

Minority interests

               (71
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ajusted net income

               2,794   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted fully-diluted earnings per share (€)

               1.24   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(a) Except for per share amounts.

            

2nd quarter 2011
(M€)

   Upstream     Downstream     Chemicals     Corporate     Intercompany     Total  

Total expenditures

     6,868        462        209        31        —          7,570   

Total divestments

     921        28        12        377        —          1,338   

Cash flow from operating activities

     5,605        7        138        (686     —          5,064   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

24


BUSINESS SEGMENT INFORMATION

TOTAL

(unaudited)

 

3rd quarter 2010

(M€)

   Upstream     Downstream     Chemicals     Corporate     Intercompany     Total  

Non-Group sales

     4,410        31,307        4,460        3        —          40,180   

Intersegment sales

     5,660        1,149        243        44        (7,096     —     

Excise taxes

     —          (4,952     —          —          —          (4,952
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Revenues from sales

     10,070        27,504        4,703        47        (7,096     35,228   

Operating expenses

     (4,562     (27,002     (4,308     (143     7,096        (28,919

Depreciation, depletion and amortization of
tangible assets and mineral interests

     (1,333     (336     (127     (9     —          (1,805
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating income

     4,175        166        268        (105     —          4,504   

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

     595        101        43        149        —          888   

Tax on net operating income

     (2,386     (27     (82     44        —          (2,451
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net operating income

     2,384        240        229        88        —          2,941   

Net cost of net debt

               (61

Minority interests

               (53
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income

               2,827   

3rd quarter 2010 (adjustments) (a)

(M€)

   Upstream     Downstream     Chemicals     Corporate     Intercompany     Total  

Non-Group sales

            

Intersegment sales

            

Excise taxes

            
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Revenues from sales

            

Operating expenses

     —          (71     (33     —            (104

Depreciation, depletion and amortization of
tangible assets and mineral interests

     (15     —          —          —            (15
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating income (b)

     (15     (71     (33     —            (119

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

     85        25        (6     139          243   

Tax on net operating income

     191        22        12        (3       222   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net operating income (b)

     261        (24     (27     136          346   

Net cost of net debt

               —     

Minority interests

               6   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income

               352   

 

(a)

Adjustments include special items and inventory valuation effect.

(b)

Of which inventory valuation effect

On operating income

     —           (71     (33     —           

On net operating income

     —           (24     (30     —           

 

3rd quarter 2010 (adjusted)

(M€) (a)

   Upstream     Downstream     Chemicals     Corporate     Intercompany     Total  

Non-Group sales

     4,410        31,307        4,460        3        —          40,180   

Intersegment sales

     5,660        1,149        243        44        (7,096     —     

Excise taxes

     —          (4,952     —          —          —          (4,952
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Revenues from sales

     10,070        27,504        4,703        47        (7,096     35,228   

Operating expenses

     (4,562     (26,931     (4,275     (143     7,096        (28,815

Depreciation, depletion and amortization of
tangible assets and mineral interests

     (1,318     (336     (127     (9     —          (1,790
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted operating income

     4,190        237        301        (105     —          4,623   

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

     510        76        49        10        —          645   

Tax on net operating income

     (2,577     (49     (94     47        —          (2,673
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted net operating income

     2,123        264        256        (48     —          2,595   

Net cost of net debt

               (61

Minority interests

               (59
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ajusted net income

               2,475   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted fully-diluted earnings per share (€)

               1.10   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(a)

Except for per share amounts.

 

3rd quarter 2010

(M€)

   Upstream      Downstream      Chemicals     Corporate      Intercompany    Total  

Total expenditures

     3,400         568         111        13            4,092   

Total divestments

     1,035         28         (10     21            1,074   

Cash flow from operating activities

     2,831         900         215        958            4,904   
  

 

 

    

 

 

    

 

 

   

 

 

    

 

  

 

 

 

 

25


BUSINESS SEGMENT INFORMATION

TOTAL

(unaudited)

 

9 months 2011

(M€)

   Upstream     Downstream     Chemicals     Corporate     Intercompany     Total  

Non-Group sales

     16,582        105,540        15,065        14        —          137,201   

Intersegment sales

     19,851        4,699        885        129        (25,564     —     

Excise taxes

     —          (13,609     —          —          —          (13,609
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Revenues from sales

     36,433        96,630        15,950        143        (25,564     123,592   

Operating expenses

     (16,453     (93,801     (14,766     (450     25,564        (99,906

Depreciation, depletion and amortization of
tangible assets and mineral interests

     (3,621     (1,083     (360     (26     —          (5,090
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating income

     16,359        1,746        824        (333     —          18,596   

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

     1,738        443        419        294        —          2,894   

Tax on net operating income

     (10,203     (529     (286     (12     —          (11,030
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net operating income

     7,894        1,660        957        (51     —          10,460   

Net cost of net debt

               (263

Minority interests

               (211
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income

               9,986   

9 months 2011 (adjustments) (a)

(M€)

   Upstream     Downstream     Chemicals     Corporate     Intercompany     Total  

Non-Group sales

     15        —          —          —            15   

Intersegment sales

            

Excise taxes

            
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Revenues from sales

     15        —          —          —            15   

Operating expenses

     —          918        96        —            1,014   

Depreciation, depletion and amortization of
tangible assets and mineral interests

     (75     (168     (3     —            (246
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating income (b)

     (60     750        93        —            783   

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

     651        351        231        69          1,302   

Tax on net operating income

     (326     (302     (91     (73       (792
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net operating income (b)

     265        799        233        (4       1,293   

Net cost of net debt

               —     

Minority interests

               (6
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income

               1,287   

(a)    Adjustments include special items, inventory valuation effect and, as from January 1st, 2011, the effect of changes in fair value.

(b)    Of which inventory valuation effect

        

       

On operating income

     —           1,054         103         —           

On net operating income

     —           719         88         —           

 

9 months 2011 (adjusted)

(M€) (a)

   Upstream     Downstream     Chemicals     Corporate     Intercompany     Total  

Non-Group sales

     16,567        105,540        15,065        14        —          137,186   

Intersegment sales

     19,851        4,699        885        129        (25,564     —     

Excise taxes

     —          (13,609     —          —          —          (13,609
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Revenues from sales

     36,418        96,630        15,950        143        (25,564     123,577   

Operating expenses

     (16,453     (94,719     (14,862     (450     25,564        (100,920

Depreciation, depletion and amortization
of tangible assets and mineral interests

     (3,546     (915     (357     (26     —          (4,844
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted operating income

     16,419        996        731        (333     —          17,813   

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

     1,087        92        188        225        —          1,592   

Tax on net operating income

     (9,877     (227     (195     61        —          (10,238
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted net operating income

     7,629        861        724        (47     —          9,167   

Net cost of net debt

               (263

Minority interests

               (205
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ajusted net income

               8,699   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted fully-diluted earnings per share (€)

               3.86   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

(a) Except for per share amounts.

  

   

9 months 2011

(M€)

   Upstream     Downstream     Chemicals     Corporate     Intercompany     Total  

Total expenditures

     15,389        1,166        548        71          17,174   

Total divestments

     2,209        2,742        1,120        1,012          7,083   

Cash flow from operating activities

     13,406        2,940        353        43          16,742   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

26


BUSINESS SEGMENT INFORMATION

TOTAL

(unaudited)

 

9 months 2010

(M€)

   Upstream     Downstream     Chemicals     Corporate     Intercompany     Total  

Non-Group sales

     13,525        92,305        13,272        10        —          119,112   

Intersegment sales

     16,679        3,624        750        131        (21,184     —     

Excise taxes

     —          (14,396     —          —          —          (14,396
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Revenues from sales

     30,204        81,533        14,022        141        (21,184     104,716   

Operating expenses

     (13,380     (79,083     (12,861     (461     21,184        (84,601

Depreciation, depletion and amortization of
tangible assets and mineral interests

     (3,881     (959     (393     (28     —          (5,261
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating income

     12,943        1,491        768        (348     —          14,854   

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

     893        256        166        581        —          1,896   

Tax on net operating income

     (7,381     (441     (220     186        —          (7,856
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net operating income

     6,455        1,306        714        419        —          8,894   

Net cost of net debt

               (168

Minority interests

               (185
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income

               8,541   

9 months 2010 (adjustments) (a)

(M€)

   Upstream     Downstream     Chemicals     Corporate     Intercompany     Total  

Non-Group sales

            

Intersegment sales

            

Excise taxes

            
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Revenues from sales

            

Operating expenses

     —          514        16        —            530   

Depreciation, depletion and amortization of
tangible assets and mineral interests

     (15     —          (8     —            (23
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating income (b)

     (15     514        8        —            507   

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

     (61     66        16        223          244   

Tax on net operating income

     234        (176     3        (5       56   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net operating income (b)

     158        404        27        218          807   

Net cost of net debt

               —     

Minority interests

               2   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income

               809   

(a) Adjustments include special items, inventory valuation effect and, until June 30,2010, equity share of adjustments related to Sanofi.

(b) Of which inventory valuation effect

   

  

On operating income

     —          564        32        —         

On net operating income

     —          443        20        —         

(c) Of which equity share of adjustments related to Sanofi

     —          —          —          (81    

 

9 months 2010 (adjusted)

(M€) (a)

   Upstream     Downstream     Chemicals     Corporate     Intercompany     Total  

Non-Group sales

     13,525        92,305        13,272        10        —          119,112   

Intersegment sales

     16,679        3,624        750        131        (21,184     —     

Excise taxes

     —          (14,396     —          —          —          (14,396
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Revenues from sales

     30,204        81,533        14,022        141        (21,184     104,716   

Operating expenses

     (13,380     (79,597     (12,877     (461     21,184        (85,131

Depreciation, depletion and amortization of
tangible assets and mineral interests

     (3,866     (959     (385     (28     —          (5,238
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted operating income

     12,958        977        760        (348     —          14,347   

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

     954        190        150        358        —          1,652   

Tax on net operating income

     (7,615     (265     (223     191        —          (7,912
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted net operating income

     6,297        902        687        201        —          8,087   

Net cost of net debt

               (168

Minority interests

               (187
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ajusted net income

               7,732   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted fully-diluted earnings per
share (€)

               3.45   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

(a) Except for per share amounts.

  

9 months 2010
(M€)

   Upstream     Downstream     Chemicals     Corporate     Intercompany     Total  

Total expenditures

     9,266        1,586        349        46          11,247   

Total divestments

     1,296        66        324        1,286          2,972   

Cash flow from operating activities

     11,665        2,396        602        443          15,106   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

27


Consolidated Financial Statements as of September 30, 2011

Nature of the elements of adjustment by business segment

(M€)

ADJUSTMENTS TO OPERATING INCOME

 

(M€)

        Upstream     Downstream     Chemicals     Corporate     Total  

3rd quarter 2011

   Inventory valuation effect      —          (100     (12     —          (112
   Effect of changes in fair value      (14     —          —          —          (14
   Restructuring charges      —          —          —          —          —     
   Asset impairment charges      (75     (168     (2     —          (245
   Other items      —          (73     (8     —          (81

Total

        (89     (341     (22     —          (452
     

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

3rd quarter 2010

   Inventory valuation effect      —          (71     (33     —          (104
   Effect of changes in fair value      —          —          —          —          —     
   Restructuring charges      —          —          —          —          —     
   Asset impairment charges      (15     —          —          —          (15
   Other items      —          —          —          —          —     

Total

        (15     (71     (33     —          (119
     

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

9 months 2011

   Inventory valuation effect      —          1,054        103        —          1,157   
   Effect of changes in fair value      15        —          —          —          15   
   Restructuring charges      —          —          —          —          —     
   Asset impairment charges      (75     (168     (2     —          (245
   Other items      —          (136     (8     —          (144

Total

        (60     750        93        —          783   
     

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

9 months 2010

   Inventory valuation effect      —          564        32        —          596   
   Effect of changes in fair value      —          —          —          —          —     
   Restructuring charges      —          —          —          —          —     
   Asset impairment charges      (15     —          (8     —          (23
   Other items      —          (50     (16     —          (66

Total

        (15     514        8        —          507   
     

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

ADJUSTMENTS TO NET INCOME GROUP SHARE

  

(M€)

        Upstream     Downstream     Chemicals     Corporate     Total  

3rd quarter 2011

   Inventory valuation effect      —          (80     (7     —          (87
   Effect of changes in fair value      (10     —          —          —          (10
   TOTAL’s equity share of adjustments related to Sanofi      —          —          —          —          —     
   Restructuring charges      —          (56     —          —          (56
   Asset impairment charges      (75     (175     (1     —          (251
   Gains (losses) on disposals of assets      427        412        212        3        1,054   
   Other items      (25     (53     —          (59     (137

Total

        317        48        204        (56     513   
     

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

3rd quarter 2010

   Inventory valuation effect      —          (18     (30     —          (48
   Effect of changes in fair value      —          —          —          —          —     
   TOTAL’s equity share of adjustments related to Sanofi      —          —          —          —          —     
   Restructuring charges      —          —          (1     —          (1
   Asset impairment charges      (101     —          —          —          (101
   Gains (losses) on disposals of assets      362        —          4        136        502   
   Other items      —          —          —          —          —     

Total

        261        (18     (27     136        352   
     

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

9 months 2011

   Inventory valuation effect      —          697        88        —          785   
   Effect of changes in fair value      12        —          —          —          12   
   TOTAL’s equity share of adjustments related to Sanofi      —          —          —          —          —     
   Restructuring charges      —          (56     —          —          (56
   Asset impairment charges      (122     (175     (1     —          (298
   Gains (losses) on disposals of assets      591        412        212        55        1,270   
   Other items      (203     (98     (66     (59     (426

Total

        278        780        233        (4     1,287   
     

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

9 months 2010

   Inventory valuation effect      —          445        20        —          465   
   Effect of changes in fair value      —          —          —          —          —     
   TOTAL’s equity share of adjustments related to Sanofi      —          —          —          (81     (81
   Restructuring charges      —          —          (11     —          (11
   Asset impairment charges      (160     —          (6     —          (166
   Gains (losses) on disposals of assets      362        —          33        299        694   
   Other items      (44     (39     (9     —          (92

Total

        158        406        27        218        809   
     

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

28


Reconciliation of the information by business segment with consolidated financial statements

TOTAL

(unaudited)

 

3rd quarter 2011

(M€)

   Adjusted     Adjustments  (a)     Consolidated
statement of income
 

Sales

     46,177        (14     46,163   

Excise taxes

     (4,638     —          (4,638

Revenues from sales

     41,539        (14     41,525   

Purchases net of inventory variation

     (28,906     (112     (29,018

Other operating expenses

     (4,981     (80     (5,061

Exploration costs

     (242     —          (242

Depreciation, depletion and amortization of tangible assets and
mineral interests

     (1,627     (246     (1,873

Other income

     69        1,265        1,334   

Other expense

     (95     (117     (212

Financial interest on debt

     (262     —          (262

Financial income from marketable securities & cash equivalents

     114        —          114   

Cost of net debt

     (148     —          (148

Other financial income

     108        —          108   

Other financial expense

     (115     —          (115

Equity in net income (loss) of affiliates

     518        (21     497   

Income taxes

     (3,280     (168     (3,448
  

 

 

   

 

 

   

 

 

 

Consolidated net income

     2,840        507        3,347   

Group share

     2,801        513        3,314   

Minority interests

     39        (6     33   

 

(a)

Adjustments include special items, inventory valuation effect and, as from January 1st, 2011, the effect of changes in fair value.

 

3rd quarter 2010

(M€)

   Adjusted     Adjustments  (a)     Consolidated
statement of income
 

Sales

     40,180        —          40,180   

Excise taxes

     (4,952     —          (4,952

Revenues from sales

     35,228        —          35,228   

Purchases net of inventory variation

     (23,814     (104     (23,918

Other operating expenses

     (4,841     —          (4,841

Exploration costs

     (160     —          (160

Depreciation, depletion and amortization of tangible assets and
mineral interests

     (1,790     (15     (1,805

Other income

     223        317        540   

Other expense

     (41     (20     (61

Financial interest on debt

     (126     —          (126

Financial income from marketable securities & cash equivalents

     40        —          40   

Cost of net debt

     (86     —          (86

Other financial income

     111        —          111   

Other financial expense

     (103     —          (103

Equity in net income (loss) of affiliates

     455        (54     401   

Income taxes

     (2,648     222        (2,426
  

 

 

   

 

 

   

 

 

 

Consolidated net income

     2,534        346        2,880   

Group share

     2,475        352        2,827   

Minority interests

     59        (6     53   

 

(a)

Adjustments include special items and inventory valuation effect.

 

29


Reconciliation of the information by business segment with consolidated financial statements

TOTAL

(unaudited)

 

9 months 2011

(M€)

   Adjusted     Adjustments  (a)     Consolidated
statement of income
 

Sales

     137,186        15        137,201   

Excise taxes

     (13,609     —          (13,609

Revenues from sales

     123,577        15        123,592   

Purchases net of inventory variation

     (85,816     1,157        (84,659

Other operating expenses

     (14,424     (143     (14,567

Exploration costs

     (680     —          (680

Depreciation, depletion and amortization of tangible assets and
mineral interests

     (4,844     (246     (5,090

Other income

     178        1,487        1,665   

Other expense

     (224     (185     (409

Financial interest on debt

     (557     —          (557

Financial income from marketable securities & cash equivalents

     216        —          216   

Cost of net debt

     (341     —          (341

Other financial income

     518        —          518   

Other financial expense

     (327     —          (327

Equity in net income (loss) of affiliates

     1,447        —          1,447   

Income taxes

     (10,160     (792     (10,952
  

 

 

   

 

 

   

 

 

 

Consolidated net income

     8,904        1,293        10,197   

Group share

     8,699        1,287        9,986   

Minority interests

     205        6        211   

 

(a)

Adjustments include special items, inventory valuation effect and, as from January 1st, 2011, the effect of changes in fair value.

 

9 months 2010

(M€)

   Adjusted     Adjustments  (a)     Consolidated
statement of income
 

Sales

     119,112        —          119,112   

Excise taxes

     (14,396     —          (14,396

Revenues from sales

     104,716        —          104,716   

Purchases net of inventory variation

     (70,144     596        (69,548

Other operating expenses

     (14,320     (66     (14,386

Exploration costs

     (667     —          (667

Depreciation, depletion and amortization of tangible assets and
mineral interests

     (5,238     (23     (5,261

Other income

     303        511        814   

Other expense

     (208     (179     (387

Financial interest on debt

     (339     —          (339

Financial income from marketable securities & cash equivalents

     88        —          88   

Cost of net debt

     (251     —          (251

Other financial income

     324        —          324   

Other financial expense

     (293     —          (293

Equity in net income (loss) of affiliates

     1,526        (88     1,438   

Income taxes

     (7,829     56        (7,773
  

 

 

   

 

 

   

 

 

 

Consolidated net income

     7,919        807        8,726   

Group share

     7,732        809        8,541   

Minority interests

     187        (2     185   

 

(a)

Adjustments include special items, inventory valuation effect and, until June 30,2010, equity share of adjustments related to Sanofi.

 

30


TOTAL

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

FOR THE FIRST NINE MONTHS OF 2011

(unaudited)

1) Accounting policies

 

 

 

Accounting policies applicable in 2011

The interim consolidated financial statements of TOTAL S.A. and its subsidiaries (the Group) as of September 30, 2011 are presented in Euros and have been prepared in accordance with International Accounting Standard (IAS) 34 “Interim Financial Reporting”. The accounting policies applied for the consolidated financial statements as of September 30, 2011 do not differ significantly from those applied for the consolidated financial statements as of December 31, 2010 which have been prepared on the basis of IFRS (International Financial Reporting Standards) as adopted by the European Union and IFRS as issued by the IASB (International Accounting Standard Board). The new accounting standards and amendments mandatory for the annual period beginning January 1, 2011 are described in Note 1W to the consolidated financial statements as of December 31, 2010 and have no material effect on the Group’s consolidated financial statements for the first nine months of 2011.

The preparation of financial statements in accordance with IFRS requires the management to make estimates and assumptions that affect the reported amounts of assets, liabilities and contingent liabilities at the date of preparation of the financial statements and reported income and expenses for the period. The management reviews these estimates and assumptions on an ongoing basis, by reference to past experience and various other factors considered as reasonable which form the basis for assessing the carrying amount of assets and liabilities. Actual results may differ significantly from these estimates, if different assumptions or circumstances apply. These judgments and estimates relate principally to the application of the successful efforts method for the oil and gas accounting, the valuation of long-lived assets, the provisions for asset retirement obligations and environmental remediation, the pensions and post-retirement benefits and the income tax computation. These estimates and assumptions are described in the Notes to the consolidated financial statements as of December 31, 2010.

Furthermore, when the accounting treatment of a specific transaction is not addressed by any accounting standard or interpretation, the management applies its judgment to define and apply accounting policies that will lead to relevant and reliable information, so that the financial statements:

 

 

 

give a true and fair view of the Group’s financial position, financial performance and cash flows;

 

 

 

reflect the substance of transactions;

 

 

 

are neutral;

 

 

 

are prepared on a prudent basis; and

 

 

 

are complete in all material aspects.

Pursuant to the accrual basis of accounting followed by the Group, the financial statements reflect the effects of transactions and other events when they occur. Assets and liabilities such as property, plant and equipment and intangible assets are usually measured at amortized cost. Financial assets and liabilities are usually measured at fair value.

 

 

 

Accounting policies not yet applicable

In May 2011, the IASB issued a package of standards on consolidation : standard IFRS 10 “Consolidated financial statements”, standard IFRS 11 “Joint arrangements”, standard IFRS 12 “Disclosure of interests in other entities”, revised standard IAS 27 “Separate financial statements” and revised standard IAS 28 “Investments in associates and joint ventures”. These standards are applicable for annual periods beginning on or after January 1, 2013.

In June 2011, the IASB issued revised standard IAS 19 “Employee benefits”, which leads in particular to the full recognition of the net position in respect of employee benefits obligations (liabilities net of assets) in the balance sheet and the elimination of the corridor approach currently used by the Group. This standard is applicable for annual periods beginning on or after January 1, 2013.

In addition, the IASB published in May 2011 standard IFRS 13 “Fair value measurement”, applicable for annual periods beginning on or after January 1, 2013, and in June 2011 revised standard IAS 1 “Presentation of financial statements”, applicable for annual periods beginning on or after July 1, 2012.

The impact of the application of these standards is currently assessed by the Group.

 

31


2) Changes in the Group structure, main acquisitions and divestments

 

 

 

Upstream

 

 

 

TOTAL finalized in March 2011 the acquisition from Santos of an additional 7.5% interest in Australia’s GLNG project. This increases TOTAL’s overall stake in the project to 27.5%.

The acquisition cost amounts to €200 million ($281 million) and mainly corresponds to the value of mineral interests that have been recognized as intangible assets on the face of the consolidated balance sheet for €217 million.

 

 

 

In March 2011, Total E&P Canada Ltd., a TOTAL subsidiary, and Suncor Energy Inc. (Suncor) have finalized a strategic oil sands alliance encompassing the Suncor-operated Fort Hills mining project, the TOTAL-operated Joslyn mining project and the Suncor-operated Voyageur upgrader project. All three assets are located in the Athabasca region of the province of Alberta, in Canada.

TOTAL acquired 19.2% of Suncor’s interest in the Fort Hills project, increasing TOTAL’s overall interest in the project to 39.2%. Suncor, as operator, holds 40.8%. TOTAL also acquired a 49% stake in the Suncor-operated Voyageur upgrader project. For those two acquisitions, the Group paid €1,939 million (CAD 2,666 million) mainly representing the value of intangible assets for €445 million and the value of tangible assets for €1,453 million.

Furthermore, TOTAL sold to Suncor 36.75% interest in the Joslyn project for €612 million (CAD 842 million), and received the cash payment in April 2011. The Group, as operator, retains a 38.25% interest in the project.

 

 

 

TOTAL finalized in April 2011 the sale of its 75.8% interest in its upstream Cameroonian affiliate Total E&P Cameroun to Perenco, for an amount of €173 million ($254 million), net of cash sold.

 

 

 

TOTAL and the Russian company Novatek signed in March 2011 two Memorandums of Cooperation to develop the cooperation between TOTAL on one side, and Novatek and its main shareholders on the other side.

This cooperation is developed around two transactions:

 

 

-

TOTAL took a 12.09% shareholding in Novatek. This transaction has been effective since April 1, 2011 and amounted to €2,901 million ($4,108 million). TOTAL considers that it has a significant influence through its representation on the Board of Directors of Novatek and its participation in the Yamal LNG project. Therefore, the interest in Novatek is accounted for by the equity method as from the second quarter 2011.

 

 

-

In October 2011, TOTAL became the main international partner on the Yamal LNG project holding a 20% share, and Novatek still holds a 51% interest in the project.

 

 

 

After the all-cash tender of $23.25 per share launched on April 28, 2011 and completed on June 21, 2011, TOTAL has acquired a 60% stake in SunPower Corp., a U.S. company listed on the Nasdaq with headquarters in San Jose (California), one of the most established players in the American solar industry. Shares of SunPower Corp. continue to be traded on the Nasdaq.

The acquisition cost, whose cash payment occurred on June 21, 2011, amounts to €974 million ($1,394 million). In accordance with revised IFRS 3, TOTAL is currently assessing the fair value of identifiable acquired assets, liabilities and contingent liabilities. Based on available information, provisional fair value of net assets acquired at 100% amounts to $1,540 million.

Given the estimated fair value of instruments that are likely to confer rights to minority interests, provisional goodwill amounts to $532 million. This goodwill must be allocated within twelve months from the acquisition date.

Provisional allocation of fair value by main categories of assets and liabilities is as follows:

 

(M$)

   Fair value
at acquisition
date
 

Intangible assets

     476   

Tangible assets

     589   

Net debt

     (427

Other capital employed

     902   
  

 

 

 

Net assets of SunPower (100%) as of June 21, 2011

     1,540   
  

 

 

 

 

32


Acquisition-related costs recognized in the statement of income for the first nine months of 2011 amounts to €9 million.

As part of the transaction, various agreements were signed, including a financial guarantee agreement through which TOTAL guarantees up to $1 billion SunPower’s repayment obligations under letters of credit that would be issued during the next five years for the development of solar power plants and large roofs activities. Furthermore, the contractual obligations of SunPower are now included in TOTAL’s notes to the consolidated financial statements. As of December 31, 2010, these obligations mainly included purchase commitments for $4.3 billion.

 

 

 

TOTAL finalized in July 2011 the sale of 10% of its interest in the Colombian pipeline OCENSA. The Group still holds a 5.2% interest in this asset.

 

 

 

TOTAL finalized in September 2011 the acquisition of Esso Italiana’s interests respectively in the Gorgoglione concession (25% interest), which contains the Tempa Rossa field, and in two exploration licenses located in the same area (51.7% for each one). The acquisition increases TOTAL’s interest in the operated Tempa Rossa field to 75%.

 

 

 

Downstream

 

 

 

TOTAL and International Petroleum Investment Company (a company wholly-owned by the Government of Abu Dhabi) entered into an agreement on February 15, 2011 for the sale, to International Petroleum Investment Company (IPIC), of the 48.83% equity interest held by TOTAL in the share capital of CEPSA, to be completed within the framework of a public tender offer being launched by IPIC for all of the CEPSA shares not yet held by IPIC, at a unit purchase price of €28 per CEPSA share. TOTAL sold to IPIC all of its equity interest in CEPSA and received, as of July 29, 2011, an amount of €3,659 million.

 

 

 

Chemicals

 

 

 

TOTAL finalized in July 2011 the sale of its photocure and coatings resins businesses to Arkema for an amount of €520 million, net of cash sold.

3) Adjustment items

Financial information by business segment is reported in accordance with the internal reporting system and shows internal segment information that is used to manage and measure the performance of TOTAL.

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

Adjustment items include:

(i) Special items

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

(ii) Inventory valuation effect

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

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

 

33


(iii) Effect of changes in fair value

As from January 1, 2011, the effect of changes in fair value presented as adjustment item reflects for some transactions differences between internal measure of performance used by TOTAL’s management and the accounting for these transactions under IFRS.

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

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

(iv) Until June 30, 2010, TOTAL’s equity share of adjustment items reconciling “Business net income” to Net income attributable to equity holders of Sanofi

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 as from January 1, 2011 and excluding TOTAL’s equity share of adjustment items related to Sanofi until June 30, 2010.

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

ADJUSTMENTS TO OPERATING INCOME

 

(M€)

        Upstream     Downstream     Chemicals     Corporate      Total  

3rd quarter 2011

   Inventory valuation effect      —          (100     (12     —           (112
   Effect of changes in fair value      (14     —          —          —           (14
   Restructuring charges      —          —          —          —           —     
   Asset impairment charges      (75     (168     (2     —           (245
   Other items      —          (73     (8     —           (81
     

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Total

        (89     (341     (22     —           (452
     

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

3rd quarter 2010

   Inventory valuation effect      —          (71     (33     —           (104
   Effect of changes in fair value      —          —          —          —           —     
   Restructuring charges      —          —          —          —           —     
   Asset impairment charges      (15     —          —          —           (15
   Other items      —          —          —          —           —     
     

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Total

        (15     (71     (33     —           (119
     

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

9 months 2011

   Inventory valuation effect      —          1,054        103        —           1,157   
   Effect of changes in fair value      15        —          —          —           15   
   Restructuring charges      —          —          —          —           —     
   Asset impairment charges      (75     (168     (2     —           (245
   Other items      —          (136     (8     —           (144
     

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Total

        (60     750        93        —           783   
     

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

9 months 2010

   Inventory valuation effect      —          564        32        —           596   
   Effect of changes in fair value      —          —          —          —           —     
   Restructuring charges      —          —          —          —           —     
   Asset impairment charges      (15     —          (8     —           (23
   Other items      —          (50     (16     —           (66
     

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Total

        (15     514        8        —           507   
     

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

 

34


ADJUSTMENTS TO NET INCOME GROUP SHARE

 

(M€)

        Upstream     Downstream     Chemicals     Corporate     Total  

3rd quarter 2011

   Inventory valuation effect      —          (80     (7     —          (87
   Effect of changes in fair value      (10     —          —          —          (10
   TOTAL’s equity share of adjustments related to Sanofi      —          —          —          —          —     
   Restructuring charges      —          (56     —          —          (56
   Asset impairment charges      (75     (175     (1     —          (251
   Gains (losses) on disposals of assets      427        412        212        3        1,054   
   Other items      (25     (53     —          (59     (137
     

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

        317        48        204        (56     513   
     

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

3rd quarter 2010

   Inventory valuation effect      —          (18     (30     —          (48
   Effect of changes in fair value      —          —          —          —          —     
   TOTAL’s equity share of adjustments related to Sanofi      —          —          —          —          —     
   Restructuring charges      —          —          (1     —          (1
   Asset impairment charges      (101     —          —          —          (101
   Gains (losses) on disposals of assets      362        —          4        136        502   
   Other items      —          —          —          —          —     
     

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

        261        (18     (27     136        352   
     

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

9 months 2011

   Inventory valuation effect      —          697        88        —          785   
   Effect of changes in fair value      12        —          —          —          12   
   TOTAL’s equity share of adjustments related to Sanofi      —          —          —          —          —     
   Restructuring charges      —          (56     —          —          (56
   Asset impairment charges      (122     (175     (1     —          (298
   Gains (losses) on disposals of assets      591        412        212        55        1,270   
   Other items      (203     (98     (66     (59     (426
     

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

        278        780        233        (4     1,287   
     

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

9 months 2010

   Inventory valuation effect      —          445        20        —          465   
   Effect of changes in fair value      —          —          —          —          —     
   TOTAL’s equity share of adjustments related to Sanofi      —          —          —          (81     (81
   Restructuring charges      —          —          (11     —          (11
   Asset impairment charges      (160     —          (6     —          (166
   Gains (losses) on disposals of assets      362        —          33        299        694   
   Other items      (44     (39     (9     —          (92
     

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

        158        406        27        218        809   
     

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

In the first nine months of 2011, the heading “Other items” includes the impact of the change in taxation in the United Kingdom on the deferred tax liability for €(178) million. The House of Commons voted the increase of the Supplementary charge applicable to oil activities from 20% to 32%, within the framework of the Finance Act 2011 enacted July 19, 2011.

Furthermore, since 1966, the Group has been taxed in accordance with the consolidated income tax treatment approved on a three-year renewable basis by the French Ministry of Economy, Finance and Industry. The approval for the period 2008-2010 expired on December 31, 2010 and in July 2011, TOTAL S.A. announced that it took the decision not to ask for the renewal of this agreement.

As a consequence, TOTAL S.A. is taxed in accordance with the French common tax regime as from 2011. The exit from the consolidated income tax treatment has no significant impact, neither on the Group’s financial situation nor on the consolidated results.

4) Shareholders’ equity

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

As of September 30, 2011, TOTAL S.A. held 9,225,377 of its own shares, representing 0.39% of its share capital, detailed as follows:

 

 

 

6,712,528 shares allocated to TOTAL restricted shares plans for Group employees; and

 

 

 

2,512,849 shares intended to be allocated to new TOTAL share purchase option plans or to new restricted shares plans.

These 9,225,377 shares are deducted from the consolidated shareholders’ equity.

 

35


Treasury shares (TOTAL shares held by Group subsidiaries)

As of September 30, 2011, TOTAL S.A. held indirectly through its subsidiaries 100,331,268 of its own shares, representing 4.24% of its share capital, detailed as follows:

 

 

 

2,023,672 shares held by a consolidated subsidiary, Total Nucléaire, 100% indirectly held by TOTAL S.A.;

 

 

 

98,307,596 shares held by subsidiaries of Elf Aquitaine (Financière Valorgest, Sogapar and Fingestval).

These 100,331,268 shares are deducted from the consolidated shareholders’ equity.

Dividend

The Board of Directors of October 28, 2010 decided to pay interim dividends on a quarterly basis beginning in fiscal year 2011. The interim dividend of €0.57 per share for the first quarter 2011, approved by the Board of Directors of April 28, 2011, was paid on September 22, 2011.

The Board of Directors of July 28, 2011 and the one of October 27, 2011 approved interim dividends of €0.57 per share for the second quarter 2011 and €0.57 per share for the third quarter 2011, that will be paid on December 22, 2011 (ex-dividend date will be December 19, 2011) and March 22, 2012 (ex-dividend date will be March 19, 2012), respectively.

Other Comprehensive Income

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

 

(M€)

   9 months 2011     9 months 2010  

Currency translation adjustment

       (335       1,469   

- unrealized gain/(loss) of the period

     (318       1,472     

- less gain/(loss) included in net income

     17          3     

Available for sale financial assets

       41          (48

- unrealized gain/(loss) of the period

     79          1     

- less gain/(loss) included in net income

     38          49     

Cash flow hedge

       (89       (89

- unrealized gain/(loss) of the period

     (75       (170  

- less gain/(loss) included in net income

     14          (81  

Share of other comprehensive income of equity affiliates, net amount

       (234       275   

Other

       (4       (6

- unrealized gain/(loss) of the period

     (4       (6  

- less gain/(loss) included in net income

     —            —       
    

 

 

     

 

 

 

Tax effect

       53          31   
    

 

 

     

 

 

 

Total other comprehensive income, net amount

       (568       1,632   
    

 

 

     

 

 

 

 

36


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

 

     9 months 2011     9 months 2010  

(M€)

   Pre-tax
amount
    Tax effect      Net amount     Pre-tax
amount
    Tax effect      Net amount  

Currency translation adjustment

     (335        (335     1,469           1,469   

Available for sale financial assets

     41        22         63        (48     2         (46

Cash flow hedge

     (89     31         (58     (89     29         (60

Share of other comprehensive income of equity affiliates, net amount

     (234        (234     275           275   

Other

     (4        (4     (6        (6
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

    

 

 

 

Total other comprehensive income

     (621     53         (568     1,601        31         1,632   
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

    

 

 

 

5) Financial debt

The Group issued bonds, mainly through its subsidiaries Total Capital and Total Capital Canada Ltd. During the first nine months of 2011, both subsidiaries issued bonds as follows:

 

 

 

Bond 6.500% 2011-2016 (150 million AUD)

 

 

 

Bond 3.875% 2011-2018 (500 million GBP)

 

 

 

Bond 4.125% 2011-2021 (500 million USD)

 

 

 

Bond 1.625% 2011-2014 (750 million USD)

 

 

 

Bond Libor USD 3 months + 0.380% 2011-2014 (750 million USD)

 

 

 

Bond 5.750% 2011-2014 (100 million AUD)

 

 

 

Bond Libor USD 3 months + 0.09% 2011-2013 (1,000 million USD)

 

 

 

Bond 4.000% 2011-2016 (600 million NOK)

 

 

 

Bond 3.625% 2011-2016 (600 million SEK)

The Group reimbursed bonds during the first nine months of 2011:

 

 

 

Bond 5.750% 2005-2011 (100 million AUD)

 

 

 

Bond 4.000% 2005-2011 (100 million CAD)

 

 

 

Bond 5.750% 2004-2011 (100 million AUD)

 

 

 

Bond 7.500% 2008-2011 (150 million AUD)

 

 

 

Bond 4.875% 2004-2011 (200 million CAD)

 

 

 

Bond 1.625% 2005-2011 (550 million CHF)

 

 

 

Bond 3.875% 2006-2011 (1,400 million EUR)

 

 

 

Bond Euribor 3 months + 0.04% 2006-2011 (42 million EUR)

 

 

 

Bond JPY Libor + 0.15% 2008-2011 (10,000 million JPY)

 

 

 

Bond 3.750% 2008-2011 (150 million USD)

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

6) Related parties

The related parties are principally equity affiliates and non-consolidated investments. There were no major changes concerning transactions with related parties during the first nine months of 2011.

 

37


7) Other risks and contingent liabilities

TOTAL is not currently aware of any exceptional event, dispute, risks or contingent liabilities that could have a material impact on the assets and liabilities, results, financial position or operations of the Group.

Antitrust investigations

During the third quarter of 2011, the Group has not been fined pursuant to a Court ruling. The principal antitrust proceedings in which the Group’s companies are involved are described thereafter.

Chemicals segment

 

 

As part of the spin-off of Arkema1 in 2006, TOTAL S.A. or certain other Group companies agreed to grant Arkema guarantees for potential monetary consequences related to antitrust proceedings arising from events prior to the spin-off.

These guarantees cover, for a period of ten years, 90% of amounts paid by Arkema related to (i) fines imposed by European authorities or European member-states for competition law violations, (ii) fines imposed by U.S. courts or antitrust authorities for federal antitrust violations or violations of the competition laws of U.S. states, (iii) damages awarded in civil proceedings related to the government proceedings mentioned above, and (iv) certain costs related to these proceedings. The guarantee related to anti-competition violations in Europe applies to amounts above a €176.5 million threshold. On the other hand, the agreements provide that Arkema will indemnify TOTAL S.A. or any Group company for 10% of any amount that TOTAL S.A. or any Group company are required to pay under any of the proceedings covered by these guarantees.

If one or more individuals or legal entities, acting alone or together, directly or indirectly holds more than one-third of the voting rights of Arkema, or if Arkema transfers more than 50% of its assets (as calculated under the enterprise valuation method, as of the date of the transfer) to a third party or parties acting together, irrespective of the type or number of transfers, these guarantees will become void.

 

 

In the United States, investigations into certain commercial practices of some subsidiaries of the Arkema group have been closed since 2007; no charges have been brought against Arkema. Civil liability lawsuits, for which TOTAL S.A. has been named as the parent company, are about to be closed and are not expected to have a significant impact on the Group’s financial position.

 

 

In Europe, since 2006, the European Commission has fined companies of the Group in its configuration prior to the spin-off an overall amount of €385.47 million, of which Elf Aquitaine and/or TOTAL S.A. were held jointly liable for €280.17 million, Elf Aquitaine being personally fined €23.6 million for deterrence. These fines are entirely settled as of today.

As a result, since the spin-off, the Group has paid the overall amount of €188.07 million2, corresponding to 90% of the fines overall amount once the threshold provided for by the guarantee is deducted.

The European Commission imposed these fines following investigations between 2000 and 2004 into commercial practices involving eight products sold by Arkema. Five of these investigations resulted in prosecutions from the European Commission for which Elf Aquitaine has been named as the parent company, and two of these investigations named TOTAL S.A. as the ultimate parent company of the Group.

TOTAL S.A. and Elf Aquitaine are contesting their liability based solely on their status as parent companies and appealed for cancellation and reformation of the rulings that are still pending before the relevant EU court of appeals or supreme court of appeals. Within the framework of one of these proceedings, the General Court of the European Union, in a decision dated June 7, 2011, partially accepted Arkema’s appeal, reducing the fine pronounced against it by the amount of €105.79 million. On the same day, the General Court rejected the appeal lodged by TOTAL S.A. and Elf Aquitaine. An appeal has been lodged by the parent companies against this decision during the third quarter of 2011. Considering the parent companies remain liable for Arkema’s infringement, the European Commission demanded the payment of €105.79 million (plus interest of €31.31 million). Elf Aquitaine paid these amounts in July 2011 and lodged an appeal against this recovery.

On September 29, 2011, in another proceeding, the supreme court of the European Union has squashed the European Commission’s decision of January 19, 2005, as well as the decision of the General Court of the European Union of September 30, 2009, stating Elf Aquitaine’s liability, but confirmed the decision vis-à-vis Arkema. Due to the guarantees that benefit to Arkema, this favorable decision has no financial impact for the Group.

 

 

1

Arkema is used in this section to designate those companies of the Arkema group whose ultimate parent company is Arkema S.A. Arkema became an independent company after being spun-off from TOTAL S.A. in May 2006.

2

This amount does not take into account a case that led to Arkema, prior to Arkema’s spin-off from TOTAL, and Elf Aquitaine being fined jointly €45 million and Arkema being fined €13.5 million.

 

38


Besides, civil proceedings against Arkema and other groups of companies were initiated before German and Dutch courts by third parties for alleged damages pursuant to two of the above mentioned legal proceedings engaged by the European Commission. TOTAL S.A. was summoned to serve notice of the dispute before the German court. At this point, the probability to have a favorable verdict and the financial impacts of these procedures are uncertain due to the number of legal difficulties they gave rise to, the lack of documented claims and evaluations of the alleged damages.

Arkema began implementing compliance procedures in 2001 that are designed to prevent its employees from violating antitrust provisions. However, it is not possible to exclude the possibility that the relevant authorities could commence additional proceedings involving Arkema regarding events prior to the spin-off, as well as Elf Aquitaine and/or TOTAL S.A. based on their status as parent company.

Within the framework of the legal proceedings described above, a €17 million reserve remains booked in the Group’s consolidated financial statements as of September 30, 2011.

Downstream segment

 

 

Pursuant to a statement of objections received by Total Nederland N.V. and TOTAL S.A. (based on its status as parent company) from the European Commission, Total Nederland N.V. was fined in 2006 €20.25 million, for which TOTAL S.A. was held jointly liable for €13.5 million. TOTAL S.A. appealed this decision before the relevant court and this appeal is still pending. Within the framework of this legal proceeding, a €24 million reserve is booked in the Group’s consolidated financial statements as of September 30, 2011.

In addition, pursuant to a statement of objections received by Total Raffinage Marketing (formerly Total France) and TOTAL S.A. from the European Commission regarding another product line of the Refining & Marketing division, Total Raffinage Marketing was fined €128.2 million in 2008, which has been paid, and for which TOTAL S.A. was held jointly liable based on its status as parent company. TOTAL S.A. also appealed this decision before the relevant court and this appeal is still pending.

 

 

Finally, TotalGaz and Total Raffinage Marketing received a statement of objections in July 2009 from the French Antitrust Authority (Autorité de la concurrence française) regarding alleged antitrust practices concerning another product line of the Refining & Marketing division. The case was dismissed by decision of the French antitrust authorities on December 17, 2010.

Whatever the evolution of the investigations and proceedings described above, the Group believes that their outcome should not have a material adverse effect on the Group’s financial situation or consolidated results.

Buncefield

On December 11, 2005, several explosions, followed by a major fire, occurred at an oil storage depot at Buncefield, north of London. This depot was operated by Hertfordshire Oil Storage Limited (HOSL), a company in which TOTAL’s UK subsidiary holds 60% and another oil group holds 40%.

The explosion caused injuries, most of which were minor injuries, to a number of people and caused property damage to the depot and the buildings and homes located nearby. The official Independent Investigation Board has indicated that the explosion was caused by the overflow of a tank at the depot. The Board’s final report was released on December 11, 2008. The civil procedure for claims, which had not yet been settled, took place between October and December 2008. The Court’s decision of March 20, 2009, declared TOTAL’s UK subsidiary liable for the accident and solely liable for indemnifying the victims. The subsidiary appealed the decision. The appeal trial took place in January 2010. The Court of Appeals, by a decision handed down on March 4, 2010, confirmed the prior judgment. The Supreme Court of United Kingdom has partially authorized TOTAL’s UK subsidiary to contest the decision. TOTAL’s UK subsidiary finally decided to withdraw from this recourse following settlement agreements reached in mid-February 2011.

The Group carries insurance for damage to its interests in these facilities, business interruption and civil liability claims from third parties. The provision for the civil liability that appears in the Group’s consolidated financial statements as of September 30, 2011, stands at €81 million after taking into account the payments previously made.

The Group believes that, based on the information currently available, on a reasonable estimate of its liability and on provisions recognized, this accident should not have a significant impact on the Group’s financial situation or consolidated results.

In addition, on December 1, 2008, the Health and Safety Executive (HSE) and the Environment Agency (EA) issued a Notice of prosecution against five companies, including TOTAL’s UK subsidiary. By a judgment on July 16, 2010, the subsidiary was fined £3.6 million and paid it. The decision takes into account a number of elements that have mitigated the impact of the charges brought against it.

 

39


Erika

Following the sinking in December 1999 of the Erika, a tanker that was transporting products belonging to one of the Group companies, the Tribunal de grande instance of Paris convicted TOTAL S.A. of marine pollution pursuant to a judgment issued on January 16, 2008, finding that TOTAL S.A. was negligent in its vetting procedure for vessel selection, and ordering TOTAL S.A. to pay a fine of €375,000. The court also ordered compensation to be paid to those affected by the pollution from the Erika up to an aggregate amount of €192 million, declaring TOTAL S.A. jointly and severally liable for such payments together with the Erika’s inspection and classification firm, the Erika’s owner and the Erika’s manager.

TOTAL has appealed the verdict of January 16, 2008. In the meantime, it nevertheless proposed to pay third parties who so requested definitive compensation as determined by the court. Forty-two third parties have been compensated for an aggregate amount of €171.5 million.

By a decision dated March 30, 2010, the Court of Appeal of Paris upheld the lower court verdict pursuant to which TOTAL S.A. was convicted of marine pollution and fined €375,000. TOTAL appealed this decision to the French Supreme Court (Cour de cassation).

However, the Court of Appeal ruled that TOTAL S.A. bears no civil liability according to the applicable international conventions and consequently ruled that TOTAL S.A. be not convicted.

TOTAL S.A. believes that, based on the information currently available, the case should not have a significant impact on the Group’s financial situation or consolidated results.

Blue Rapid and the Russian Olympic Committee – Russian regions and Interneft

Blue Rapid, a Panamanian company, and the Russian Olympic Committee filed a claim for damages with the Paris Commercial Court against Elf Aquitaine, alleging a so-called non-completion by a former subsidiary of Elf Aquitaine of a contract related to an exploration and production project in Russia negotiated in the early 1990s. Elf Aquitaine believed this claim to be unfounded and opposed it. On January 12, 2009, the Commercial Court of Paris rejected Blue Rapid’s claim against Elf Aquitaine and found that the Russian Olympic Committee did not have standing in the matter. Blue Rapid and the Russian Olympic Committee appealed this decision. On June 30, 2011, the Court of Appeal of Paris dismissed as inadmissible the claim of Blue Rapid and the Russian Olympic Committee against Elf Aquitaine, notably on the grounds of the contract’s termination.

In connection with the same facts, and fifteen years after the termination of the exploration and production contract, a Russian company, which was held not to be the contracting party to the contract, and two regions of the Russian Federation which were not even parties to the contract, have launched an arbitration procedure against the aforementioned former subsidiary of Elf Aquitaine that was liquidated in 2005, claiming alleged damages of $ 22.4 billion. For the same reasons as those successfully adjudicated by Elf Aquitaine against Blue Rapid and the Russian Olympic Committee, the Group considers this claim to be unfounded as to a matter of law or fact. The Group has lodged a criminal complaint to denounce the fraudulent claim which the Group believes it is a victim of and has taken, and reserved its rights to take, other actions and measures to defend its interests.

Iran

In 2003, the United States Securities and Exchange Commission (SEC) followed by the Department of Justice (DoJ) issued a formal order directing an investigation in connection with the pursuit of business in Iran, by certain oil companies including, among others, TOTAL.

The inquiry concerns an agreement concluded by the Company with a consultant concerning a gas field in Iran and aims to verify whether certain payments made under this agreement would have benefited Iranian officials in violation of the Foreign Corrupt Practices Act (FCPA) and the Company’s accounting obligations.

Investigations are still pending and the Company is cooperating with the SEC and the DoJ. In 2010, the Company opened talks with U.S. authorities, without any acknowledgement of facts, to consider an out-of-court settlement. Generally, out-of-court settlements with U.S. authorities include payment of fines and the obligation to improve internal compliance systems or other measures.

In this same case, a judicial inquiry related to TOTAL was initiated in France in 2006. In 2007, the Company’s Chief Executive Officer was placed under formal investigation in relation to this inquiry, as the former President of the Middle East department of the Group’s Exploration & Production division. The Company has not been notified of any significant developments in the proceedings since the formal investigation was launched.

At this point, the Company cannot determine when these investigations will terminate, and cannot predict their results, or the outcome of the talks that have been initiated, or the costs of a potential out-of-court settlement. Resolving this case is not expected to have a significant impact on the Group’s financial situation or any impact on its future planned operations.

 

40


Oil-for-Food Program

Several countries have launched investigations concerning possible violations related to the United Nations (UN) Oil-for-Food program in Iraq.

Pursuant to a French criminal investigation, certain current or former Group employees were placed under formal criminal investigation for possible charges as accessories to the misappropriation of corporate assets and as accessories to the corruption of foreign public agents. The Chairman and Chief Executive Officer of the Company, formerly President of the Group’s Exploration & Production division, was also placed under formal investigation in October 2006. In 2007, the criminal investigation was closed and the case was transferred to the Prosecutor’s office. In 2009, the Prosecutor’s office recommended to the investigating judge that the case against the Group’s current and former employees and TOTAL’s Chairman and Chief Executive Officer not be pursued.

In early 2010, despite the recommendation of the Prosecutor’s office, a new investigating judge, having taken over the case, decided to indict TOTAL S.A. on bribery charges as well as complicity and influence peddling. The indictment was brought eight years after the beginning of the investigation without any new evidence being added to the affair.

In October 2010, the Prosecutor’s office recommended to the investigating judge that the case against TOTAL S.A. the Group’s current and former employees and TOTAL’s Chairman and Chief Executive Officer not be pursued. However, by ordinance notified in early August 2011, the investigating judge on the matter decided to send the case to trial.

The Company believes that its activities related to the Oil-for-Food program have been in compliance with this program, as organized by the UN in 1996. The Volcker report released by the independent investigating committee set up by the UN had discarded any bribery grievance within the framework of the Oil-For-Food program with respect to TOTAL.

Libya

Stopped since early March 2011 due to the security context in Libya, the Group’s production started up again at the end of September 2011 on the offshore Al Jurf field located in contractual areas 15, 16 & 32 (ex C137) at the level existing before the events. The restart of the Group’s production on the onshore fields remains subject to the stabilization of the security context.

In addition, in June 2011, the United States Securities and Exchange Commission (SEC) issued to certain oil companies – including, among others, TOTAL – a formal request for information related to their operations in Libya. TOTAL is cooperating with this non public investigation.

Syria

Since May 10, 2011, the European Union has adopted measures prohibiting the supply of certain equipment to Syria, as well as prohibiting certain financial and asset transactions with respect to a list of named individuals and entities. These measures apply to European persons and to entities constituted under the laws of a EU Member State. In addition, since September 3, 2011, the European Union has adopted further measures, including, notably, a prohibition on the purchase, import or transportation from Syria of crude oil and petroleum products. TOTAL does not believe that its current business activities in Syria are in contravention of these measures.

During the third quarter of 2011, the Group’s production in Syria was not significantly reduced. In addition, in early September 2011, the Group ceased to purchase hydrocarbons from Syria.

Yemen

During the third quarter of 2011, the Group’s activities have not been significantly impacted by the security context in Yemen.

Commitments

In the Upstream, the Group has signed during the first nine months of 2011 guarantees in respect of construction contracts for an amount of about €3.1 billion.

 

41


8) Information by business segment

 

9 months 2011

(M€)

   Upstream     Downstream     Chemicals     Corporate     Intercompany     Total  

Non-Group sales

     16,582        105,540        15,065        14        —          137,201   

Intersegment sales

     19,851        4,699        885        129        (25,564     —     

Excise taxes

     —          (13,609     —          —          —          (13,609
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Revenues from sales

     36,433        96,630        15,950        143        (25,564     123,592   

Operating expenses

     (16,453     (93,801     (14,766     (450     25,564        (99,906

Depreciation, depletion and amortization of tangible assets and mineral interests

     (3,621     (1,083     (360     (26     —          (5,090
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating income

     16,359        1,746        824        (333     —          18,596   

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

     1,738        443        419        294        —          2,894   

Tax on net operating income

     (10,203     (529     (286     (12     —          (11,030
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net operating income

     7,894        1,660        957        (51     —          10,460   

Net cost of net debt

               (263

Minority interests

               (211
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income

               9,986   

 

9 months 2011 (adjustments) (a)

(M€)

   Upstream     Downstream     Chemicals     Corporate     Intercompany    Total  

Non-Group sales

     15        —          —          —             15   

Intersegment sales

             

Excise taxes

             
  

 

 

   

 

 

   

 

 

   

 

 

   

 

  

 

 

 

Revenues from sales

     15        —          —          —             15   

Operating expenses

     —          918        96        —             1,014   

Depreciation, depletion and amortization of tangible assets and mineral interests

     (75     (168     (3     —             (246
  

 

 

   

 

 

   

 

 

   

 

 

   

 

  

 

 

 

Operating income (b)

     (60     750        93        —             783   

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

     651        351        231        69           1,302   

Tax on net operating income

     (326     (302     (91     (73        (792
  

 

 

   

 

 

   

 

 

   

 

 

   

 

  

 

 

 

Net operating income (b)

     265        799        233        (4        1,293   

Net cost of net debt

                —     

Minority interests

                (6
  

 

 

   

 

 

   

 

 

   

 

 

   

 

  

 

 

 

Net income

                1,287   

 

(a)

Adjustments include special items, inventory valuation effect and, as from January 1 st , 2011, the effect of changes in fair value.

(b)

Of which inventory valuation effect

On operating income

     —           1,054         103         —     

On net operating income

     —           719         88         —     

 

9 months 2011 (adjusted)

(M€) (a)

   Upstream     Downstream     Chemicals     Corporate     Intercompany     Total  

Non-Group sales

     16,567        105,540        15,065        14        —          137,186   

Intersegment sales

     19,851        4,699        885        129        (25,564     —     

Excise taxes

     —          (13,609     —          —          —          (13,609
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Revenues from sales

     36,418        96,630        15,950        143        (25,564     123,577   

Operating expenses

     (16,453     (94,719     (14,862     (450     25,564        (100,920

Depreciation, depletion and amortization of tangible assets and mineral interests

     (3,546     (915     (357     (26     —          (4,844
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted operating income

     16,419        996        731        (333     —          17,813   

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

     1,087        92        188        225        —          1,592   

Tax on net operating income

     (9,877     (227     (195     61        —          (10,238
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted net operating income

     7,629        861        724        (47     —          9,167   

Net cost of net debt

               (263

Minority interests

               (205
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ajusted net income

               8,699   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted fully-diluted earnings per share (€)

               3.86   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(a)

Except for per share amounts.

 

9 months 2011

(M€)

   Upstream      Downstream      Chemicals      Corporate      Intercompany    Total  

Total expenditures

     15,389         1,166         548         71            17,174   

Total divestments

     2,209         2,742         1,120         1,012            7,083   

Cash flow from operating activities

     13,406         2,940         353         43            16,742   

 

42


9 months 2010

(M€)

   Upstream     Downstream     Chemicals     Corporate     Intercompany     Total  

Non-Group sales

     13,525        92,305        13,272        10        —          119,112   

Intersegment sales

     16,679        3,624        750        131        (21,184     —     

Excise taxes

     —          (14,396     —          —          —          (14,396
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Revenues from sales

     30,204        81,533        14,022        141        (21,184     104,716   

Operating expenses

     (13,380     (79,083     (12,861     (461     21,184        (84,601

Depreciation, depletion and amortization
of tangible assets and mineral interests

     (3,881     (959     (393     (28     —          (5,261
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating income

     12,943        1,491        768        (348     —          14,854   

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

     893        256        166        581        —          1,896   

Tax on net operating income

     (7,381     (441     (220     186        —          (7,856
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net operating income

     6,455        1,306        714        419        —          8,894   

Net cost of net debt

               (168

Minority interests

               (185
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income

               8,541   

 

9 months 2010 (adjustments) (a)

(M€)

   Upstream     Downstream     Chemicals     Corporate     Intercompany    Total  

Non-Group sales

             

Intersegment sales

             

Excise taxes

             

Revenues from sales

             
  

 

 

   

 

 

   

 

 

   

 

 

   

 

  

 

 

 

Operating expenses

     —          514        16        —             530   

Depreciation, depletion and amortization
of tangible assets and mineral interests

     (15     —          (8     —             (23
  

 

 

   

 

 

   

 

 

   

 

 

   

 

  

 

 

 

Operating income (b)

     (15     514        8        —             507   

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

     (61     66        16        223           244   

Tax on net operating income

     234        (176     3        (5        56   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

  

 

 

 

Net operating income (b)

     158        404        27        218           807   

Net cost of net debt

                —     

Minority interests

                2   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

  

 

 

 

Net income

                809   

 

(a)

Adjustments include special items, inventory valuation effect and, until June 30,2010, equity share of adjustments related to Sanofi.

 

(b)

Of which inventory valuation effect

On operating income

     —           564         32         —     

On net operating income

     —           443         20         —     

(c)     Of which equity share of adjustments related to Sanofi

     —           —           —           (81

 

9 months 2010 (adjusted)

(M€) (a)

   Upstream     Downstream     Chemicals     Corporate     Intercompany     Total  

Non-Group sales

     13,525        92,305        13,272        10        —          119,112   

Intersegment sales

     16,679        3,624        750        131        (21,184     —     

Excise taxes

     —          (14,396     —          —          —          (14,396
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Revenues from sales

     30,204        81,533        14,022        141        (21,184     104,716   

Operating expenses

     (13,380     (79,597     (12,877     (461     21,184        (85,131

Depreciation, depletion and amortization
of tangible assets and mineral interests

     (3,866     (959     (385     (28     —          (5,238
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted operating income

     12,958        977        760        (348     —          14,347   

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

     954        190        150        358        —          1,652   

Tax on net operating income

     (7,615     (265     (223     191        —          (7,912
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted net operating income

     6,297        902        687        201        —          8,087   

Net cost of net debt

               (168

Minority interests

               (187
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ajusted net income

               7,732   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted fully-diluted earnings per share (€)

               3.45   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(a)

Except for per share amounts.

 

9 months 2010

(M€)

   Upstream      Downstream      Chemicals      Corporate      Intercompany    Total  

Total expenditures

     9,266         1,586         349         46            11,247   

Total divestments

     1,296         66         324         1,286            2,972   

Cash flow from operating activities

     11,665         2,396         602         443            15,106   

 

43


3rd quarter 2011

(M€)

   Upstream     Downstream     Chemicals     Corporate     Intercompany     Total  

Non-Group sales

     5,272        36,220        4,669        2        —          46,163   

Intersegment sales

     6,571        1,582        243        45        (8,441     —     

Excise taxes

     —          (4,638     —          —          —          (4,638
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Revenues from sales

     11,843        33,164        4,912        47        (8,441     41,525   

Operating expenses

     (5,443     (32,559     (4,624     (136     8,441        (34,321

Depreciation, depletion and amortization
of tangible assets and mineral interests

     (1,281     (464     (119     (9     —          (1,873
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating income

     5,119        141        169        (98     —          5,331   

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

     922        347        319        24        —          1,612   

Tax on net operating income

     (3,401     (58     (45     41        —          (3,463
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net operating income

     2,640        430        443        (33     —          3,480   

Net cost of net debt

               (133

Minority interests

               (33
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income

               3,314   

 

3rd quarter 2011 (adjustments) (a)

(M€)

   Upstream     Downstream     Chemicals     Corporate     Intercompany    Total  

Non-Group sales

     (14     —          —          —             (14

Intersegment sales

             

Excise taxes

             
  

 

 

   

 

 

   

 

 

   

 

 

   

 

  

 

 

 

Revenues from sales

     (14     —          —          —             (14

Operating expenses

     —          (173     (19     —             (192

Depreciation, depletion and amortization
of tangible assets and mineral interests

     (75     (168     (3     —             (246
  

 

 

   

 

 

   

 

 

   

 

 

   

 

  

 

 

 

Operating income (b)

     (89     (341     (22     —             (452

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

     530        339        243        15           1,127   

Tax on net operating income

     (124     44        (17     (71        (168
  

 

 

   

 

 

   

 

 

   

 

 

   

 

  

 

 

 

Net operating income (b)

     317        42        204        (56        507   

Net cost of net debt

                —     

Minority interests

                6   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

  

 

 

 

Net income

                513   

 

(a)

Adjustments include special items, inventory valuation effect and, as from January 1 st , 2011, the effect of changes in fair value.

(b)

Of which inventory valuation effect

On operating income

     —           (100     (12     —     

On net operating income

     —           (83     (7     —     

 

3rd quarter 2011 (adjusted)

(M€) (a)

   Upstream     Downstream     Chemicals     Corporate     Intercompany     Total  

Non-Group sales

     5,286        36,220        4,669        2        —          46,177   

Intersegment sales

     6,571        1,582        243        45        (8,441     —     

Excise taxes

     —          (4,638     —          —          —          (4,638
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Revenues from sales

     11,857        33,164        4,912        47        (8,441     41,539   

Operating expenses

     (5,443     (32,386     (4,605     (136     8,441        (34,129

Depreciation, depletion and amortization
of tangible assets and mineral interests

     (1,206     (296     (116     (9     —          (1,627
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted operating income

     5,208        482        191        (98     —          5,783   

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

     392        8        76        9        —          485   

Tax on net operating income

     (3,277     (102     (28     112        —          (3,295
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted net operating income

     2,323        388        239        23        —          2,973   

Net cost of net debt

               (133

Minority interests

               (39
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ajusted net income

               2,801   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted fully-diluted earnings per share (€)

               1.24   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(a)

Except for per share amounts.

 

3rd quarter 2011

(M€)

   Upstream      Downstream      Chemicals      Corporate      Intercompany    Total  

Total expenditures

     3,289         440         168         24            3,921   

Total divestments

     953         2,691         1,094         344            5,082   

Cash flow from operating activities

     3,158         1,775         359         672            5,964   

 

44


3rd quarter 2010

(M€)

   Upstream     Downstream     Chemicals     Corporate     Intercompany     Total  

Non-Group sales

     4,410        31,307        4,460        3        —          40,180   

Intersegment sales

     5,660        1,149        243        44        (7,096     —     

Excise taxes

     —          (4,952     —          —          —          (4,952
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Revenues from sales

     10,070        27,504        4,703        47        (7,096     35,228   

Operating expenses

     (4,562     (27,002     (4,308     (143     7,096        (28,919

Depreciation, depletion and amortization
of tangible assets and mineral interests

     (1,333     (336     (127     (9     —          (1,805
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating income

     4,175        166        268        (105     —          4,504   

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

     595        101        43        149        —          888   

Tax on net operating income

     (2,386     (27     (82     44        —          (2,451
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net operating income

     2,384        240        229        88        —          2,941   

Net cost of net debt

               (61

Minority interests

               (53
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income

               2,827   

 

3rd quarter 2010 (adjustments) (a)

(M€)

   Upstream     Downstream     Chemicals     Corporate     Intercompany    Total  

Non-Group sales

             

Intersegment sales

             

Excise taxes

             

Revenues from sales

             
  

 

 

   

 

 

   

 

 

   

 

 

   

 

  

 

 

 

Operating expenses

     —          (71     (33     —             (104

Depreciation, depletion and amortization
of tangible assets and mineral interests

     (15     —          —          —             (15
  

 

 

   

 

 

   

 

 

   

 

 

   

 

  

 

 

 

Operating income (b)

     (15     (71     (33     —             (119

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

     85        25        (6     139           243   

Tax on net operating income

     191        22        12        (3        222   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

  

 

 

 

Net operating income (b)

     261        (24     (27     136           346   

Net cost of net debt

                —     

Minority interests

                6   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

  

 

 

 

Net income

                352   

 

(a)

Adjustments include special items and inventory valuation effect.

(b)

Of which inventory valuation effect

On operating income

     —           (71     (33     —     

On net operating income

     —           (24     (30     —     

 

3rd quarter 2010 (adjusted)

(M€) (a)

   Upstream     Downstream     Chemicals     Corporate     Intercompany     Total  

Non-Group sales

     4,410        31,307        4,460        3        —          40,180   

Intersegment sales

     5,660        1,149        243        44        (7,096     —     

Excise taxes

     —          (4,952     —          —          —          (4,952
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Revenues from sales

     10,070        27,504        4,703        47        (7,096     35,228   

Operating expenses

     (4,562     (26,931     (4,275     (143     7,096        (28,815

Depreciation, depletion and amortization
of tangible assets and mineral interests

     (1,318     (336     (127     (9     —          (1,790
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted operating income

     4,190        237        301        (105     —          4,623   

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

     510        76        49        10        —          645   

Tax on net operating income

     (2,577     (49     (94     47        —          (2,673
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted net operating income

     2,123        264        256        (48     —          2,595   

Net cost of net debt

               (61

Minority interests

               (59
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ajusted net income

               2,475   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted fully-diluted earnings per share (€)

               1.10   
            

 

 

 

 

(a)

Except for per share amounts.

 

3rd quarter 2010

(M€)

   Upstream      Downstream      Chemicals     Corporate      Intercompany    Total  

Total expenditures

     3,400         568         111        13            4,092   

Total divestments

     1,035         28         (10     21            1,074   

Cash flow from operating activities

     2,831         900         215        958            4,904   

 

45


9) Impact of adjustments on the consolidated statement of income

 

9 months 2011

(M€)

   Adjusted     Adjustments  (a)     Consolidated
statement of
income
 

Sales

     137,186        15        137,201   

Excise taxes

     (13,609     —          (13,609

Revenues from sales

     123,577        15        123,592   

Purchases net of inventory variation

     (85,816     1,157        (84,659

Other operating expenses

     (14,424     (143     (14,567

Exploration costs

     (680     —          (680

Depreciation, depletion and amortization of tangible assets and mineral interests

     (4,844     (246     (5,090

Other income

     178        1,487        1,665   

Other expense

     (224     (185     (409

Financial interest on debt

     (557     —          (557

Financial income from marketable securities & cash equivalents

     216        —          216   

Cost of net debt

     (341     —          (341

Other financial income

     518        —          518   

Other financial expense

     (327     —          (327

Equity in net income (loss) of affiliates

     1,447        —          1,447   

Income taxes

     (10,160     (792     (10,952
  

 

 

   

 

 

   

 

 

 

Consolidated net income

     8,904        1,293        10,197   

Group share

     8,699        1,287        9,986   

Minority interests

     205        6        211   

 

(a)

Adjustments include special items, inventory valuation effect and, as from January 1st, 2011, the effect of changes in fair value.

 

9 months 2010

(M€)

   Adjusted     Adjustments  (a)     Consolidated
statement of
income
 

Sales

     119,112        —          119,112   

Excise taxes

     (14,396     —          (14,396

Revenues from sales

     104,716        —          104,716   

Purchases net of inventory variation

     (70,144     596        (69,548

Other operating expenses

     (14,320     (66     (14,386

Exploration costs

     (667     —          (667

Depreciation, depletion and amortization of tangible assets and mineral interests

     (5,238     (23     (5,261

Other income

     303        511        814   

Other expense

     (208     (179     (387

Financial interest on debt

     (339     —          (339

Financial income from marketable securities & cash equivalents

     88        —          88   

Cost of net debt

     (251     —          (251

Other financial income

     324        —          324   

Other financial expense

     (293     —          (293

Equity in net income (loss) of affiliates

     1,526        (88     1,438   

Income taxes

     (7,829     56        (7,773
  

 

 

   

 

 

   

 

 

 

Consolidated net income

     7,919        807        8,726   

Group share

     7,732        809        8,541   

Minority interests

     187        (2     185   

 

(a)

Adjustments include special items, inventory valuation effect and, until June 30,2010, equity share of adjustments related to Sanofi.

 

46


3rd quarter 2011

(M€)

   Adjusted     Adjustments  (a)     Consolidated
statement of
income
 

Sales

     46,177        (14     46,163   

Excise taxes

     (4,638     —          (4,638

Revenues from sales

     41,539        (14     41,525   

Purchases net of inventory variation

     (28,906     (112     (29,018

Other operating expenses

     (4,981     (80     (5,061

Exploration costs

     (242     —          (242

Depreciation, depletion and amortization of tangible assets and mineral interests

     (1,627     (246     (1,873

Other income

     69        1,265        1,334   

Other expense

     (95     (117     (212

Financial interest on debt

     (262     —          (262

Financial income from marketable securities & cash equivalents

     114        —          114   

Cost of net debt

     (148     —          (148

Other financial income

     108        —          108   

Other financial expense

     (115     —          (115

Equity in net income (loss) of affiliates

     518        (21     497   

Income taxes

     (3,280     (168     (3,448
  

 

 

   

 

 

   

 

 

 

Consolidated net income

     2,840        507        3,347   

Group share

     2,801        513        3,314   

Minority interests

     39        (6     33   

 

(a)

Adjustments include special items, inventory valuation effect and, as from January 1st, 2011, the effect of changes in fair value.

 

3rd quarter 2010

(M€)

   Adjusted     Adjustments  (a)     Consolidated
statement of
income
 

Sales

     40,180        —          40,180   

Excise taxes

     (4,952     —          (4,952

Revenues from sales

     35,228        —          35,228   

Purchases net of inventory variation

     (23,814     (104     (23,918

Other operating expenses

     (4,841     —          (4,841

Exploration costs

     (160     —          (160

Depreciation, depletion and amortization of tangible assets and mineral interests

     (1,790     (15     (1,805

Other income

     223        317        540   

Other expense

     (41     (20     (61

Financial interest on debt

     (126     —          (126

Financial income from marketable securities & cash equivalents

     40        —          40   

Cost of net debt

     (86     —          (86

Other financial income

     111        —          111   

Other financial expense

     (103     —          (103

Equity in net income (loss) of affiliates

     455        (54     401   

Income taxes

     (2,648     222        (2,426
  

 

 

   

 

 

   

 

 

 

Consolidated net income

     2,534        346        2,880   

Group share

     2,475        352        2,827   

Minority interests

     59        (6     53   

 

(a)

Adjustments include special items and inventory valuation effect.

 

47


10) Sales by segment

 

(M€)

   Upstream      Downstream     Chemicals      Corporate      Intercompany     Total  

1st quarter 2011

               

Non-Group sales

     6,144         34,769        5,105         11         —          46,029   

Intersegment sales

     6,939         1,582        297         41         (8,859     —     

Excise taxes

     —           (4,427     —           —           —          (4,427
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

Revenues from sales

     13,083         31,924        5,402         52         (8,859     41,602   
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

2nd quarter 2011

               

Non-Group sales

     5,166         34,551        5,291         1         —          45,009   

Intersegment sales

     6,341         1,535        345         43         (8,264     —     

Excise taxes

     —           (4,544     —           —           —          (4,544
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

Revenues from sales

     11,507         31,542        5,636         44         (8,264     40,465   
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

3rd quarter 2011

               

Non-Group sales

     5,272         36,220        4,669         2         —          46,163   

Intersegment sales

     6,571         1,582        243         45         (8,441     —     

Excise taxes

     —           (4,638     —           —           —          (4,638
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

Revenues from sales

     11,843         33,164        4,912         47         (8,441     41,525   
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

9 months 2011

               

Non-Group sales

     16,582         105,540        15,065         14         —          137,201   

Intersegment sales

     19,851         4,699        885         129         (25,564     —     

Excise taxes

     —           (13,609     —           —           —          (13,609
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

Revenues from sales

     36,433         96,630        15,950         143         (25,564     123,592   
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

1st quarter 2010

               

Non-Group sales

     4,569         28,808        4,223         3         —          37,603   

Intersegment sales

     5,302         1,081        237         42         (6,662     —     

Excise taxes

     —           (4,442     —           —           —          (4,442
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

Revenues from sales

     9,871         25,447        4,460         45         (6,662     33,161   
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

2nd quarter 2010

               

Non-Group sales

     4,546         32,190        4,589         4         —          41,329   

Intersegment sales

     5,717         1,394        270         45         (7,426     —     

Excise taxes

     —           (5,002     —           —           —          (5,002
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

Revenues from sales

     10,263         28,582        4,859         49         (7,426     36,327   
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

3rd quarter 2010

               

Non-Group sales

     4,410         31,307        4,460         3         —          40,180   

Intersegment sales

     5,660         1,149        243         44         (7,096     —     

Excise taxes

     —           (4,952     —           —           —          (4,952
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

Revenues from sales

     10,070         27,504        4,703         47         (7,096     35,228   
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

9 months 2010

               

Non-Group sales

     13,525         92,305        13,272         10         —          119,112   

Intersegment sales

     16,679         3,624        750         131         (21,184     —     

Excise taxes

     —           (14,396     —           —           —          (14,396
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

Revenues from sales

     30,204         81,533        14,022         141         (21,184     104,716   
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

11) Changes in progress in the Group structure

 

 

 

Upstream

 

 

 

TOTAL signed in March 2011 agreements for the acquisition in Uganda of a one-third interest in Blocks 1, 2 and 3A held by Tullow Oil plc for $1,467 million (amount as of January 1, 2010, to which will add costs of interim period). Following this acquisition, TOTAL would become an equal partner with Tullow and CNOOC in the blocks, each with a one-third interest and each being an operator of one of the blocks. Subject to the decision of the Authorities, TOTAL would be the operator of Block 1.

 

 

 

TOTAL announced in June 2011 the signing of an agreement with Silex Gas Norway AS, a wholly owned subsidiary of Allianz, to sell its entire stake in Gassled (6.4%) and related entities for a price of NOK 4.64 billion. The transaction is subject to approval by the relevant authorities.

As of September 30, 2011, the assets and liabilities included in the transaction have been classified respectively as “Assets classified as held for sale” on the face of the consolidated balance sheet for €529 million and as “Liabilities directly associated with the assets classified as held for sale” on the face of the consolidated balance sheet for €338 million.

 

48


 

 

Downstream

 

 

 

TOTAL signed in June 2011, a sale and purchase agreement to sell most of its Marketing assets in the United Kingdom, the Channel Islands and the Isle of Man to Rontec Investments LLP, a consortium led by Snax 24, one of the leading independent forecourt operators in the UK. This transaction is expected to be completed later in 2011.

The sale process for TOTAL’s refining assets in the UK is ongoing.

As of September 30, 2011, assets and liabilities of the Marketing businesses included in the transaction and of the Refining business have been classified respectively as “Assets classified as held for sale” on the face of the consolidated balance sheet for €1,101 million and as “Liabilities directly associated with the assets classified as held for sale” on the face of the consolidated balance sheet for €3 million.

12) Post-closing events

The Group announced in October 2011 a plan of reorganization of its business segments Downstream and Chemicals. This plan would change the current organization through the creation of:

 

 

 

a Refining & Chemicals division that would be a major production hub combining all of TOTAL’s refining, petrochemical, and specialty chemicals operations.

 

 

 

a Supply & Marketing division that would be dedicated to the global supply and marketing of petroleum products.

The consultation and notification process towards employee representatives is in progress.

 

49