0001193125-12-058042.txt : 20120214 0001193125-12-058042.hdr.sgml : 20120214 20120214061600 ACCESSION NUMBER: 0001193125-12-058042 CONFORMED SUBMISSION TYPE: 6-K PUBLIC DOCUMENT COUNT: 5 CONFORMED PERIOD OF REPORT: 20120214 FILED AS OF DATE: 20120214 DATE AS OF CHANGE: 20120214 FILER: COMPANY DATA: COMPANY CONFORMED NAME: TOTAL SA CENTRAL INDEX KEY: 0000879764 STANDARD INDUSTRIAL CLASSIFICATION: CRUDE PETROLEUM & NATURAL GAS [1311] IRS NUMBER: 000000000 FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 6-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-10888 FILM NUMBER: 12602273 BUSINESS ADDRESS: STREET 1: 2 PLACE DE LA COUPOLE STREET 2: LA DEFENSE 92078 CITY: PARIS FRANCE STATE: I0 ZIP: 00000 BUSINESS PHONE: 2129693300 MAIL ADDRESS: STREET 1: 2 PLACE DE LA COUPOLE STREET 2: LA DEFENSE 92078 CITY: PARIS FRANCE STATE: I0 ZIP: 00000 FORMER COMPANY: FORMER CONFORMED NAME: TOTAL FINA ELF SA DATE OF NAME CHANGE: 20001010 FORMER COMPANY: FORMER CONFORMED NAME: TOTAL FINA SA DATE OF NAME CHANGE: 19990713 FORMER COMPANY: FORMER CONFORMED NAME: TOTAL DATE OF NAME CHANGE: 19960103 6-K 1 d298521d6k.htm FORM 6-K Form 6-K
Table of Contents

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

 

FORM 6-K

 

 

REPORT OF FOREIGN PRIVATE ISSUER

PURSUANT TO RULE 13a-16 OR 15d-16 OF

THE SECURITIES EXCHANGE ACT OF 1934

February 14, 2012

Commission File Number 001-10888

 

 

TOTAL S.A.

(Translation of registrant’s name into English)

 

 

2, place Jean Millier

La Défense 6

92400 Courbevoie

France

(Address of principal executive offices)

 

 

Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40-F.

Form 20-F  x            Form 40-F  ¨

Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(1):  ¨

Note: Regulation S-T Rule 101(b)(1) only permits the submission in paper of a Form 6-K if submitted solely to provide an attached annual report to security holders.

Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(7):  ¨

Note: Regulation S-T Rule 101(b)(7) only permits the submission in paper of a Form 6-K if submitted to furnish a report or other document that the registrant foreign private issuer must furnish and make public under the laws of the jurisdiction in which the registrant is incorporated, domiciled or legally organized (the registrant’s “home country”), or under the rules of the home country exchange on which the registrant’s securities are traded, as long as the report or other document is not a press release, is not required to be and has not been distributed to the registrant’s security holders, and, if discussing a material event, has already been the subject of a Form 6-K submission or other Commission filing on EDGAR.

Indicate by check mark whether by furnishing the information contained in this Form, the registrant is also thereby furnishing the information to the Commission pursuant to Rule 12g3-2(b) under the Securities Exchange Act of 1934.

Yes  ¨             No  x

(If “Yes” is marked, indicate below the file number assigned to the registrant in connection with Rule 12g3-2(b): 82-            .)

THIS REPORT ON FORM 6-K SHALL BE DEEMED TO BE INCORPORATED BY REFERENCE IN THE REGISTRATION STATEMENT ON FORM F-3 (NOS. 333-159335, 333-159335-01, 333-159335-02 AND 333-159335-03) OF TOTAL S.A., TOTAL CAPITAL, TOTAL CAPITAL CANADA LTD. AND TOTAL CAPITAL INTERNATIONAL AND TO BE PART THEREOF FROM THE DATE ON WHICH THIS REPORT IS FURNISHED, TO THE EXTENT NOT SUPERSEDED BY DOCUMENTS OR REPORTS SUBSEQUENTLY FILED OR FURNISHED.

 

 

 


Table of Contents

TOTAL S.A. is providing on this Form 6-K its results for the fourth quarter of 2011 and the year ended December 31, 2011, and a description of certain recent developments relating to its business, as well as a capitalization table as of December 31, 2011, and a ratio of earnings to fixed charges for each of the five years ended December 31, 2011, 2010, 2009, 2008 and 2007, together with the computation of the ratio of earnings to fixed charges.

 

2


Table of Contents

TABLE OF CONTENTS

 

SIGNATURES

  
Exhibit Index   
EX-99.1: Results for the Fourth Quarter of 2011 and the Year Ended December 31, 2011   
EX-99.2: Recent Developments   
EX-99.3: Ratio of Earnings to Fixed Charges and Capitalization and Indebtedness   
EX-99.4: Computation of Ratio of Earnings to Fixed Charges   

 

3


Table of Contents

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

 

    TOTAL S.A.
Date: February 14, 2011     By:  

/s/ HUMBERT DE WENDEL

      Name: Humbert de WENDEL
      Title: Treasurer

 

4


Table of Contents

Exhibit Index

 

Exhibit 99.1    Results for the Fourth Quarter of 2011 and the Year Ended December 31, 2011
Exhibit 99.2    Recent Developments
Exhibit 99.3    Ratio of Earnings to Fixed Charges and Capitalization and Indebtedness
Exhibit 99.4    Computation of Ratio of Earnings to Fixed Charges

 

5

EX-99.1 2 d298521dex991.htm RESULTS FOR THE FOURTH QUARTER AND YEAR ENDED DECEMBER 31, 2011 Results for the Fourth Quarter and Year Ended December 31, 2011

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 fourth quarter of 2011 and the year ended December 31, 2011, has been derived from TOTAL’s unaudited consolidated financial statements for the fourth quarter of 2011 and the year ended December 31, 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, the unaudited interim consolidated financial statements and related notes for the third quarter of 2011 and nine months ended September 30, 2011, contained in TOTAL’s Form 6-K filed with the Securities and Exchange Commission (the “SEC”) on November 2, 2011, 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 SEC on March 28, 2011.

 

 

Key figures and consolidated accounts of TOTAL*

 

4Q11      3Q11     4Q10      4Q11
vs
4Q10
   

in millions of euros

except earnings per share and number of shares

   2011      2010      2011
vs
2010
 
  47,492         46,163        40,157         +18  

Sales

     184,693         159,269         +16
         

Adjusted net operating income from business segments

        
  2,776         2,323        2,300         +21  

Upstream

     10,405         8,597         +21
  222         388        266         -17  

Downstream

     1,083         1,168         -7
  51         239        170         -70  

Chemicals

     775         857         -10

 

 

    

 

 

   

 

 

    

 

 

      

 

 

    

 

 

    

 

 

 
  1.01         1.47        0.90         +12  

Fully-diluted earnings per share (euros)

     5.44         4.71         +15

 

 

    

 

 

   

 

 

    

 

 

      

 

 

    

 

 

    

 

 

 
  2,264         2,261        2,248         +1  

Fully-diluted weighted-average shares (millions)

     2,257         2,244         +1

 

 

    

 

 

   

 

 

    

 

 

      

 

 

    

 

 

    

 

 

 
  2,290         3,314        2,030         +13  

Net income (Group share)

     12,276         10,571         +16

 

 

    

 

 

   

 

 

    

 

 

      

 

 

    

 

 

    

 

 

 
  7,367         3,921        5,026         +47  

Investments**

     24,541         16,273         +51

 

 

    

 

 

   

 

 

    

 

 

      

 

 

    

 

 

    

 

 

 
  1,495         5,082        1,344         +11  

Divestments

     8,578         4,316         +99

 

 

    

 

 

   

 

 

    

 

 

      

 

 

    

 

 

    

 

 

 
  5,872         (1,161     3,682         +59  

Net investments

     15,963         11,957         +34

 

 

    

 

 

   

 

 

    

 

 

      

 

 

    

 

 

    

 

 

 
  2,794         5,964        3,387         -18  

Cash flow from operating activities

     19,536         18,493         +6

 

 

    

 

 

   

 

 

    

 

 

      

 

 

    

 

 

    

 

 

 

 

* 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.

 

 

Fourth quarter 2011 results

> Sales

In the fourth quarter 2011, the Brent price averaged 109.3 $/b, an increase of 26% compared to the fourth quarter 2010 and a decrease of 4% compared to the third quarter 2011. The European refining margin indicator (ERMI) averaged 15.1 $/t compared to 32.3 $/t in the fourth quarter 2010 and 13.4 $/t in the third quarter 2011.

The euro-dollar exchange rate averaged 1.35 $/€ in the fourth quarter 2011 compared to 1.36 $/€ in the fourth quarter 2010 and 1.41 $/€ in the third quarter 2011.

In this environment, sales were €47,492 million in the fourth quarter 2011, an increase of 18% compared to €40,157 million in the fourth quarter 2010.

> Net income

Net income (Group share) in the fourth quarter 2011 increased by 13% to €2,290 million from €2,030 million in the fourth 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 positive impact on net income

 

1


(Group share) of €49 million in the fourth quarter 2011 and a positive impact of €283 million in the fourth quarter 2010, in each case essentially due to the increase in oil prices. 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 positive impact on net income (Group share) of €20 million in the fourth quarter 2011. Special items had a negative impact on net income (Group share) of €504 million in the fourth quarter 2011, comprised essentially of impairments on European refining and renewable energy assets, partially offset by the gain on the sale of the Gassled pipeline in Norway. Special items had a negative impact on net income (Group share) of €809 million in the fourth quarter 2010, comprised essentially of impairments on European refining assets, partially offset by gains on asset sales.

Fully-diluted earnings per share, based on 2,264 million fully-diluted weighted-average shares, was €1.01 in the fourth quarter 2011 compared to €0.90 in the fourth quarter 2010, an increase of 12%.

> Investments — divestments(1)

Investments, excluding acquisitions of €1,858 million and including the change in non-current loans of €244 million, were €5.2 billion in the fourth quarter 2011 compared to €3.5 billion in the fourth quarter 2010.

Acquisitions were €1,858 million in the fourth quarter 2011, comprised essentially of an additional 2% interest in the share capital of Novatek, a 20% stake in Yamal LNG in Russia, a joint venture (“JV”) interest in a shale gas and condensate field in the Utica basin and the pre-payment of a carry commitment in the Barnett shale JV in the United States. Acquisitions were €970 million in the fourth quarter 2010.

Asset sales in the fourth quarter 2011 were €1,211 million, comprised essentially of UK Marketing assets, interests in two non-operated blocks in Nigeria and shares of Sanofi, compared to €742 million in the fourth quarter 2010.

Net investments(2) were €5.9 billion in the fourth quarter 2011 compared to €3.7 billion in the fourth quarter 2010.

> Cash flow

Cash flow from operating activities was €2,794 million in the fourth quarter 2011 compared to €3,387 million in the fourth quarter 2010, a decrease of 18% essentially due to changes in working capital. Cash flow from operating activities was affected by the impact of 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(3) was negative €3,078 million in the fourth quarter 2011 compared to negative €295 million in the fourth quarter 2010, reflecting mainly a higher level of net investments.

 

 

Results for the full year 2011

> Sales

Compared to the full year 2010, the 2011 oil market environment was marked by a 40% increase in the average Brent price to 111.3 $/b and a 27% increase in the average realized price of gas to 6.53 $/Mbtu. The ERMI fell to 17.4 $/t in 2011 from 27.4 $/t in 2010.

The euro-dollar exchange rate was 1.39 $/€ compared to 1.33 $/€ on average in 2010.

In this environment, sales in 2011 were €184,693 million, an increase of 16% compared to €159,269 million for 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

Net income (Group share) in 2011 increased by 16% to €12,276 million from €10,571 million in 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 €834 million in 2011 and a positive impact of €748 million in 2010, in each case essentially due to the increase in oil prices. Changes in fair value had a positive impact on net income (Group share) of €32 million in 2011. Special items had a negative impact on net income (Group share) of €14 million in 2011, comprised mainly of €1,014 million of impairments and €1,538 million of gains on asset sales. Special items had a negative impact on net income (Group share) of €384 million in 2010, comprised essentially of asset impairments that had a negative impact of €1,224 million and gains on asset sales that had a positive impact of €1,046 million. In 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 December 31, 2011, there were 2,263.8 million fully-diluted shares compared to 2,249.3 million on December 31, 2010.

Fully-diluted earnings per share, based on 2,257 million weighted-average shares, was €5.44 in 2011 compared to €4.71 in 2010, an increase of 15%.

> Investments — divestments(4)

Investments, excluding acquisitions of €8.8 billion and including the change in non-current loans of €339 million, were €14.8 billion in 2011 compared to €11.9 billion in 2010.

Acquisitions were €8.8 billion in 2011, comprised essentially of 14% of the share capital of Novatek in Russia, interests in the Fort Hills and Voyageur projects in Canada, assets in the Utica basin and 60% of SunPower. Acquisitions were €3.5 billion in 2010.

Asset sales in 2011 were €7.7 billion, comprised essentially of the Group’s interests in CEPSA and its E&P Cameroon subsidiary, Sanofi shares, interests in the Joslyn project in Canada and in the Ocensa pipeline in Colombia, UK Marketing assets and part of the Specialty Chemicals resins activities. Asset sales in 2010 were €3.5 billion.

Net investments were €16.0 billion in 2011, an increase of 34% compared to €12.0 billion in 2010.

> Cash flow

Cash flow from operating activities in 2011 was €19,536 million, an increase of 6% compared to 2010, essentially due to the increase in net income that was partially offset by changes in working capital. Cash flow from operating activities was affected by the impact of 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 in 2011 was €3,573 million compared to €6,536 million in 2010, reflecting mainly a higher level of net investments.

The net-debt-to-equity ratio was 23.0% on December 31, 2011, compared to 15.2% on September 30, 2011 and 22.2% on December 31, 2010.(5)

 

 

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 23-29 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 non-controlling 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*

 

4Q11      3Q11      4Q10      4Q11
vs
4Q10
         2011      2010      2011
vs
2010
 
  109.3         113.4         86.5         +26  

Brent ($/b)

     111.3         79.5         +40

 

 

    

 

 

    

 

 

    

 

 

      

 

 

    

 

 

    

 

 

 
  104.3         106.8         83.7         +25  

Average liquids price ($/b)

     105.0         76.3         +38
  6.79         6.56         5.62         +21  

Average gas price ($/Mbtu)

     6.53         5.15         +27

 

 

    

 

 

    

 

 

    

 

 

      

 

 

    

 

 

    

 

 

 
  75.9         75.3         61.9         +23  

Average hydrocarbons price ($/boe)

     74.9         56.7         +32

 

 

    

 

 

    

 

 

    

 

 

      

 

 

    

 

 

    

 

 

 

 

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

> Production

 

4Q11      3Q11      4Q10      4Q11
vs
4Q10
   

Hydrocarbon production

   2011      2010      2011
vs
2010
 
  2,384         2,319         2,387         —       

Combined production (kboe/d)

     2,346         2,378         -1

 

 

    

 

 

    

 

 

    

 

 

      

 

 

    

 

 

    

 

 

 
  1,237         1,176         1,337         -7  

Liquids (kb/d)

     1,226         1,340         -9
  6,201         6,228         5,692         +9  

Gas (Mcf/d)

     6,098         5,648         +8

 

 

    

 

 

    

 

 

    

 

 

      

 

 

    

 

 

    

 

 

 

 

4


Hydrocarbon production was 2,384 thousand barrels of oil equivalent per day (kboe/d) in the fourth quarter 2011, stable compared to the same quarter last year, essentially as a result of:

 

 

-1% for normal decline, net of production ramp-ups on new projects, including the initial contribution of Pazflor in Angola;

 

 

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

 

 

+0.5% for the end of OPEC reductions;

 

 

-1.5% for security conditions, mainly in Libya; and

 

 

-2% for the price effect(6).

For the full year 2011, hydrocarbon production was 2,346 kboe/d, a decrease of 1.3% compared to 2010, 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;

 

 

-1.5% for security conditions, mainly in Libya; and

 

 

-2% for the price effect.

> Reserves

 

Year-end reserves

   2011      2010      %  

Hydrocarbon reserves (Mboe)

     11,423         10,695         +7
  

 

 

    

 

 

    

 

 

 

Liquids (Mb)

     5,784         5,987         -3

Gas (Bcf)

     30,717         25,788         +19
  

 

 

    

 

 

    

 

 

 

Proved reserves based on SEC rules (based on Brent at 110.96 $/b) were 11,423 Mboe at December 31, 2011. Based on the 2011 average rate of production, the reserve life is thirteen years.

> Results

 

4Q11     3Q11      4Q10      4Q11
vs
4Q10
   

in millions of euros

   2011      2010      2011
vs
2010
 
  6,716        5,272         5,002         +34  

Non-Group sales

     23,298         18,527         +26

 

 

   

 

 

    

 

 

    

 

 

      

 

 

    

 

 

    

 

 

 
  6,085        5,119         4,507         +35  

Operating income

     22,444         17,450         +29

 

 

   

 

 

    

 

 

    

 

 

      

 

 

    

 

 

    

 

 

 
  (30     89         188         n/a     

Adjustments affecting operating income

     30         203         -85

 

 

   

 

 

    

 

 

    

 

 

      

 

 

    

 

 

    

 

 

 
  6,055        5,208         4,695         +29  

Adjusted operating income*

     22,474         17,653         +27

 

 

   

 

 

    

 

 

    

 

 

      

 

 

    

 

 

    

 

 

 
  2,776        2,323         2,300         +21  

Adjusted net operating income*

     10,405         8,597         +21
  476        433         313         +52  

includes income from equity affiliates

     1,649         1,254         +31

 

 

   

 

 

    

 

 

    

 

 

      

 

 

    

 

 

    

 

 

 
  6,300        3,289         3,942         +60  

Investments

     21,689         13,208         +64

 

 

   

 

 

    

 

 

    

 

 

      

 

 

    

 

 

    

 

 

 
  447        953         771         -42  

Divestments

     2,656         2,067         +28

 

 

   

 

 

    

 

 

    

 

 

      

 

 

    

 

 

    

 

 

 
  3,648        3,158         3,908         -7  

Cash flow from operating activities

     17,054         15,573         +10

 

 

   

 

 

    

 

 

    

 

 

      

 

 

    

 

 

    

 

 

 

 

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

Adjusted net operating income from the Upstream segment was €2,776 million in the fourth quarter 2011 compared to €2,300 million in the fourth quarter 2010, an increase of 21%, reflecting essentially the impact of higher hydrocarbon prices. Effective fourth quarter 2011, any hydrocarbon production overlifting/underlifting position is valued at market prices (positive contribution of €103 million at December 31, 2011).

Adjusted net operating income for the Upstream segment excludes special items. The exclusion of special items had a positive impact on Upstream adjusted net operating income of €136 million in the fourth quarter 2011 and a negative impact of €97 million in the fourth quarter 2010.

The effective tax rate for the Upstream segment in the fourth quarter 2011 was 60.4% compared to 58.9% in the fourth quarter 2010.

For the full year 2011, adjusted net operating income from the Upstream segment was €10,405 million compared to €8,597 million in 2010, an increase of 21%, essentially due to the impact of higher hydrocarbon prices.

 

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

 

5


Technical costs for consolidated subsidiaries, in accordance with ASC 932(7), were 18.9 $/boe in 2011 compared to 16.6 $/boe in 2010.

The return on average capital employed (ROACE(8)) for the Upstream segment was 20% for the full year 2011 compared to 21% for the full year 2010.

Downstream

> Refinery throughput and utilization rates*

 

4Q11     3Q11     4Q10     4Q11
vs
4Q10
         2011     2010     2011
vs
2010
 
  1,674        1,922        1,832        -9  

Total refinery throughput (kb/d)

     1,863        2,009        -7

 

 

   

 

 

   

 

 

   

 

 

      

 

 

   

 

 

   

 

 

 
  742        752        550        +35  

France

     732        697        +5
  714        904        1,039        -31  

Rest of Europe

     885        1,059        -16
  218        266        243        -10  

Rest of world

     246        253        -3

 

 

   

 

 

   

 

 

   

 

 

      

 

 

   

 

 

   

 

 

 
       

Utilization rates**

      
  77     83     66    

Based on crude only

     78     73  
  79     88     71    

Based on crude and other feedstock

     83     77  

 

 

   

 

 

   

 

 

        

 

 

   

 

 

   

 

* Includes share of CEPSA through July 31, 2011, and, starting October 2010, of TotalErg.
** Based on distillation capacity at the beginning of the year, excluding share of CEPSA effective August 1, 2011 (3Q11 utilization rates presented herein have been adjusted accordingly).

In the fourth quarter 2011, refinery throughput decreased by 9% compared to the fourth quarter 2010. The decrease was essentially the result of the sale of the Group’s interest in CEPSA, partially offset by a comparative increase in fourth quarter throughput in France due to the impact of strikes in 2010.

For the full year 2011, refinery throughput decreased by 7% compared 2010, essentially due to the sale of the Group’s interest in CEPSA and a higher level of major turnarounds than in 2010.

> Results

 

4Q11     3Q11     4Q10     4Q11
vs
4Q10
   

in millions of euros

(except the ERMI refining margin indicator)

   2011     2010      2011
vs
2010
 
  15.1        13.4        32.3        -53  

European refining margin indicator — ERMI ($/t)

     17.4        27.4         -36

 

 

   

 

 

   

 

 

   

 

 

      

 

 

   

 

 

    

 

 

 
  36,367        36,220        30,940        +18  

Non-Group sales

     141,907        123,245         +15

 

 

   

 

 

   

 

 

   

 

 

      

 

 

   

 

 

    

 

 

 
  (52     141        (509     n/a     

Operating income

     1,694        982         +73

 

 

   

 

 

   

 

 

   

 

 

      

 

 

   

 

 

    

 

 

 
  294        341        783        -62  

Adjustments affecting operating income

     (456     269         n/a   

 

 

   

 

 

   

 

 

   

 

 

      

 

 

   

 

 

    

 

 

 
  242        482        274        -12  

Adjusted operating income*

     1,238        1,251         -1

 

 

   

 

 

   

 

 

   

 

 

      

 

 

   

 

 

    

 

 

 
  222        388        266        -17  

Adjusted net operating income*

     1,083        1,168         -7
  (15     (2     61        n/a     

includes income from equity affiliates

     30        179         -83

 

 

   

 

 

   

 

 

   

 

 

      

 

 

   

 

 

    

 

 

 
  704        440        757        -7  

Investments

     1,870        2,343         -20

 

 

   

 

 

   

 

 

   

 

 

      

 

 

   

 

 

    

 

 

 
  493        2,691        433        +14  

Divestments

     3,235        499         x6   

 

 

   

 

 

   

 

 

   

 

 

      

 

 

   

 

 

    

 

 

 
  (775     1,775        (955     n/a     

Cash flow from operating activities

     2,165        1,441         +50

 

 

   

 

 

   

 

 

   

 

 

      

 

 

   

 

 

    

 

 

 

 

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

The European refinery margin indicator (ERMI) averaged 15.1 $/t in the fourth quarter 2011, about half of the 32.3 $/t average in the fourth quarter 2010. For the full year 2011, the ERMI was 17.4$/t, a decrease of 36% compared to 2010.

Adjusted net operating income from the Downstream segment was €222 million in the fourth quarter 2011 compared to €266 million in the fourth quarter 2010, reflecting the weaker environment for refining.

 

7  FASB Accounting Standards Codification Topic 932, Extractive industries – Oil and Gas.
8  Calculated based on adjusted net operating income and average capital employed, using replacement cost, as shown on page 13 of this exhibit.

 

6


The persistence of an unfavorable economic environment for refining, affecting Europe in particular, led the Group to recognize an impairment in the Downstream on European refining assets, in the fourth quarter 2011 in the amount of €532 million in operating income and €348 million in net operating income. These elements have been treated as adjustment items.

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 negative impact on Downstream adjusted net operating income of €140 million in the fourth quarter 2011 and a negative impact of €197 million in the fourth quarter 2010. The exclusion of special items had a positive impact on Downstream adjusted net operating income of €336 million in the fourth quarter 2011, reflecting mainly impairments on European refining assets, and a positive impact of €847 million in the fourth quarter 2010, reflecting mainly impairments on European refining assets.

For the full year 2011, adjusted net operating income for the Downstream segment was €1,083 million, a decrease of 7% compared to €1,168 million in 2010. The decrease is essentially due to the negative impact of the deterioration in refining margins in 2011 while marketing performed nearly at the 2010 level.

The ROACE for the Downstream segment was 7% in 2011 compared to 8% in 2010.

Chemicals

 

4Q11     3Q11      4Q10     4Q11
vs
4Q10
   

in millions of euros

   2011      2010     2011
vs
2010
 
  4,412        4,669         4,218        +5   Non-Group sales      19,477         17,490        +11
  2,841        3,096         2,579        +10  

Base chemicals

     12,656         10,653        +19
  1,570        1,572         1,639        -4  

Specialties

     6,819         6,824        —     

 

 

   

 

 

    

 

 

   

 

 

      

 

 

    

 

 

   

 

 

 
  (166     169         196        n/a      Operating income      658         964        -32

 

 

   

 

 

    

 

 

   

 

 

      

 

 

    

 

 

   

 

 

 
  132        22         (63     n/a      Adjustments affecting operating income      39         (71     n/a   

 

 

   

 

 

    

 

 

   

 

 

      

 

 

    

 

 

   

 

 

 
  (34     191         133        n/a      Adjusted operating income*      697         893        -22

 

 

   

 

 

    

 

 

   

 

 

      

 

 

    

 

 

   

 

 

 
  51        239         170        -70   Adjusted net operating income*      775         857        -10
  (15     137         67        n/a     

Base chemicals

     373         393        -5
  78        109         109        -28  

Specialties

     426         475        -10

 

 

   

 

 

    

 

 

   

 

 

      

 

 

    

 

 

   

 

 

 
  299        168         292        +2   Investments      847         641        +32

 

 

   

 

 

    

 

 

   

 

 

      

 

 

    

 

 

   

 

 

 
  44        1,094         23        +91   Divestments      1,164         347        x3   

 

 

   

 

 

    

 

 

   

 

 

      

 

 

    

 

 

   

 

 

 
  159        359         332        -52   Cash flow from operating activities      512         934        -45

 

 

   

 

 

    

 

 

   

 

 

      

 

 

    

 

 

   

 

 

 

 

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

In the fourth quarter 2011, the environment for petrochemicals deteriorated significantly due to a decrease in product demand.

Sales, excluding intra-Group sales, for the Chemicals segment were €4,412 million in the fourth quarter 2011, an increase of 5% compared to the fourth quarter 2010.

The adjusted net operating income for the Chemicals segment was €51 million in the fourth quarter 2011 compared to €170 million in the fourth quarter 2010, reflecting in particular the impact of lower petrochemical margins in Europe and the United States as well as the sale of part of the resins activities and the Group’s interest in CEPSA in the third quarter 2011.

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 €78 million in the fourth quarter 2011 and a negative impact of €93 million in the fourth quarter 2010. The exclusion of special items had a positive impact on the Chemicals segment’s adjusted net operating income of €26 million in the fourth quarter 2011 and a positive impact of €65 million in the fourth quarter 2010.

For the full year 2011, Chemicals segment sales, excluding intra-Group sales, were €19,477 million, an increase of 11% compared to €17,490 million in 2010.

The adjusted net operating income for the Chemicals segment was €775 million compared to €857 million in 2010. The decrease

 

7


reflects essentially the impact of the sale of the Group’s interest in CEPSA and part of the resins activities. Globally, for the full year 2011, Petrochemicals benefited from ramp-ups in its activities in Qatar and South Korea, but suffered from deteriorating margins in the second half of the year in Europe and in the United States. Specialty chemicals, excluding the effect of changes in the portfolio, maintained results at a level close to the 2010 level.

The ROACE for the Chemicals segment was 10% in 2011 compared to 12% in 2010.

 

 

Total S.A., parent company accounts and proposed dividend

Net income for Total S.A., the parent company, was €9,766 million in 2011 compared to €5,840 million in 2010. After closing the accounts, the Board of Directors decided to propose at the May 11, 2012, Annual Shareholders Meeting a dividend of €2.28 per share for 2011, stable compared to the previous year.

Taking into account the three 2011 interim dividends, the remaining €0.57 per share would be paid on June 21, 2012(9).

 

 

Summary and outlook

The 2012 net investment budget is $20 billion (approximately €14.3 billion). TOTAL intends to continue to actively manage its asset portfolio with, in particular, a program of non-strategic asset sales. The 2012 budget for organic investments is $24 billion (approximately €17.1 billion), of which more than 80% will be dedicated to the Upstream segment.

In the Upstream segment, TOTAL expects in 2012 to implement its strategy to accelerate production growth and increase the profitability of its asset portfolio. The ramp-up of Pazflor in Angola and the start-up of several major projects, including Usan in Nigeria, Angola LNG, and Bongkot South in Thailand, will contribute to expected production growth in 2012 and to achieving the objective of growing production by 2.5% per year on average between 2010 and 2015. After launching Ichthys in Australia, announced at the start of this year, the Group intends to continue work on the drivers for post-2015 growth by preparing to launch, notably, projects in West Africa, Russia and Canada. At the same time, the Group intends to continue the dynamic exploration effort and has budgeted $2.5 billion (approximately €1.8 billion), a 20% increase from the previous year, to fund its ambitious program.

With a new organization better adapted to face challenges in the market, the Group expects to realize soon the first benefits from an integrated Refining-Chemicals segment and a more customer-oriented Supply-Marketing segment.

The Group confirms its commitment in favor of a competitive policy for returns to shareholders, based on an average payout ratio of 50%, in keeping with its objective of sustainable growth.

Since the beginning of the first quarter 2012, the environment remained favorable in the Upstream segment and refining margins improved appreciably following the sharp fall observed at the end of 2011.

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;

 

9  The ex-dividend date for the remainder of the 2011 dividend would be June 18, 2012; for the ADR (NYSE : TOT) the ex-dividend date would be June 13, 2012.

 

8


   

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, including international armed conflict, and trade and regulatory matters;

 

   

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

 

   

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

Fourth quarter and full year 2011

 

 

Upstream

 

4Q11

     3Q11      4Q10      4Q11
vs
4Q10
   

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

   2011      2010      2011
vs
2010
 
  518         474         573         -10   Europe      512         580         -12
  693         623         764         -9   Africa      659         756         -13
  546         581         540         +1   Middle East      570         527         +8
  67         68         68         -1   North America      67         65         +3
  182         194         179         +2   South America      188         179         +5
  212         232         241         -12   Asia-Pacific      231         248         -7
  166         147         22         x8      CIS      119         23         x5   

 

 

    

 

 

    

 

 

    

 

 

      

 

 

    

 

 

    

 

 

 
  2,384         2,319         2,387         —        Total production      2,346         2,378         -1

 

 

    

 

 

    

 

 

    

 

 

      

 

 

    

 

 

    

 

 

 
  580         600         477         +22   Includes equity and non-consolidated affiliates      571         444         +29

 

 

    

 

 

    

 

 

    

 

 

      

 

 

    

 

 

    

 

 

 

4Q11

     3Q11      4Q10      4Q11
vs
4Q10
   

Liquids production by region (kb/d)

   2011      2010      2011
vs
2010
 
  244         234         265         -8   Europe      245         269         -9
  553         481         614         -10   Africa      517         616         -16
  304         316         310         -2   Middle East      317         308         +3
  22         28         30         -27   North America      27         30         -10
  62         67         83         -25   South America      71         76         -7
  25         26         22         +14   Asia-Pacific      27         28         -4
  27         24         13         x2      CIS      22         13         +69

 

 

    

 

 

    

 

 

    

 

 

      

 

 

    

 

 

    

 

 

 
  1,237         1,176         1,337         -7   Total production      1,226         1,340         -9

 

 

    

 

 

    

 

 

    

 

 

      

 

 

    

 

 

    

 

 

 
  295         312         318         -7   Includes equity and non-consolidated affiliates      316         301         +5

 

 

    

 

 

    

 

 

    

 

 

      

 

 

    

 

 

    

 

 

 

 

10


 

4Q11

     3Q11      4Q10      4Q11
vs
4Q10
   

Gas production by region (Mcf/d)

   2011      2010      2011
vs
2010
 
  1,491         1,299         1,676         -11   Europe      1,453         1,690         -14
  688         720         739         -7   Africa      715         712         —     
  1,307         1,430         1,253         +4   Middle East      1,370         1,185         +16
  246         228         214         +15   North America      227         199         +14
  664         707         533         +25   South America      648         569         +14
  1,056         1,173         1,226         -14   Asia-Pacific      1,160         1,237         -6
  749         671         51         x15      CIS      525         56         x9   

 

 

    

 

 

    

 

 

    

 

 

      

 

 

    

 

 

    

 

 

 
  6,201         6,228         5,692         +9   Total production      6,098         5,648         +8

 

 

    

 

 

    

 

 

    

 

 

      

 

 

    

 

 

    

 

 

 
  1,537         1,560         857         +79   Includes equity and non-consolidated affiliates      1,383         781         +77

 

 

    

 

 

    

 

 

    

 

 

      

 

 

    

 

 

    

 

 

 

4Q11

     3Q11      4Q10      4Q11
vs
4Q10
   

Liquefied natural gas

   2011      2010      2011
vs
2010
 
  3.15         3.35         3.12         +1   LNG sales* (Mt)      13.19         12.32         +7

 

 

    

 

 

    

 

 

    

 

 

      

 

 

    

 

 

    

 

 

 

 

* Sales, Group share, excluding trading; 2011 data restated to reflect volume estimates for Bontang LNG in Indonesia based on the 2011 SEC coefficient.

 

 

Downstream

 

4Q11

     3Q11      4Q10      4Q11
vs
4Q10
   

Refined products sales by region (kb/d)*

   2011      2010      2011
vs
2010
 
  1,685         1,888         1,968         -14   Europe      1,848         1,929         -4
  304         307         295         +3   Africa      304         292         +4
  94         101         95         -1   Americas      100         115         -13
  177         174         165         +7   Rest of world      172         159         +8

 

 

    

 

 

    

 

 

    

 

 

      

 

 

    

 

 

    

 

 

 
  2,260         2,470         2,523         -10   Total consolidated sales      2,424         2,495         -3

 

 

    

 

 

    

 

 

    

 

 

      

 

 

    

 

 

    

 

 

 
  1,062         1,270         1,307         -19   Trading      1,215         1,281         -5

 

 

    

 

 

    

 

 

    

 

 

      

 

 

    

 

 

    

 

 

 
  3,322         3,740         3,830         -13   Total refined product sales      3,639         3,776         -4

 

 

    

 

 

    

 

 

    

 

 

      

 

 

    

 

 

    

 

 

 

 

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

 

11


Investments – Divestments

 

4Q11

     3Q11     4Q10     4Q11
vs
4Q10
   

in millions of euros

   2011      2010      2011
vs
2010
 
  5,225         3,349        3,454        +51   Investments excluding acquisitions*      14,828         11,894         +25
  328         287        462        -29  

• Capitalized exploration

     1,074         1,042         +3
  244         93        (315     n/a     

• Change in non-current loans**

     339         81         x4   

 

 

    

 

 

   

 

 

   

 

 

      

 

 

    

 

 

    

 

 

 
  1,858         445        970        +92   Acquisitions      8,840         3,515         x3   

 

 

    

 

 

   

 

 

   

 

 

      

 

 

    

 

 

    

 

 

 
  7,083         3,794        4,424        +60   Investments including acquisitions*      23,668         15,409         +54

 

 

    

 

 

   

 

 

   

 

 

      

 

 

    

 

 

    

 

 

 
  1,211         4,955        742        +63   Asset sales      7,705         3,452         x2   

 

 

    

 

 

   

 

 

   

 

 

      

 

 

    

 

 

    

 

 

 
  5,872         (1,161     3,682        +59   Net investments      15,963         11,957         +34

 

 

    

 

 

   

 

 

   

 

 

      

 

 

    

 

 

    

 

 

 

 

* 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

   12/31/2011     9/30/2011     12/31/2010  

Current borrowings

     9,675        10,406        9,653   

Net current financial assets

     (533     (923     (1,046

Non-current financial debt

     22,557        22,415        20,783   

Hedging instruments of non-current debt

     (1,976     (2,012     (1,870

Cash and cash equivalents

     (14,025     (19,942     (14,489
  

 

 

   

 

 

   

 

 

 

Net debt

     15,698        9,944        13,031   
  

 

 

   

 

 

   

 

 

 

Shareholders’ equity

     68,037        65,290        60,414   

Estimated dividend payable

     (1,255     (1,254     (2,553

Non-controlling interests

     1,352        1,467        857   
  

 

 

   

 

 

   

 

 

 

Equity

     68,134        65,503        58,718   
  

 

 

   

 

 

   

 

 

 

Net-debt-to-equity ratio

     23.0     15.2     22.2
  

 

 

   

 

 

   

 

 

 

 

12


Return on average capital employed

 

 

Full year 2011

 

in millions of euros

   Upstream     Downstream     Chemicals  

Adjusted net operating income

     10,405        1,083        775   

Capital employed at 12/31/2010*

     43,972        15,561        7,312   

Capital employed at 12/31/2011*

     58,939        13,801        7,473   
  

 

 

   

 

 

   

 

 

 

ROACE

     20.2     7.4     10.5
  

 

 

   

 

 

   

 

 

 

 

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

 

 

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).

 

 

Full year 2010

 

in millions of euros

   Upstream     Downstream     Chemicals  

Adjusted net operating income

     8,597        1,168        857   

Capital employed at 12/31/2009*

     37,397        15,299        6,898   

Capital employed at 12/31/2010*

     43,972        15,561        7,312   
  

 

 

   

 

 

   

 

 

 

ROACE

     21.1     7.6     12.1
  

 

 

   

 

 

   

 

 

 

 

* 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)***
 

Fourth quarter 2011

     1.35         15.1         109.3         104.3         6.79   

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   

 

* 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)

   4th  quarter
2011
    3rd  quarter
2011
    4th  quarter
2010
 

Sales

     47,492        46,163        40,157   

Excise taxes

     (4,534     (4,638     (4,397

Revenues from sales

     42,958        41,525        35,760   

Purchases, net of inventory variation

     (29,233     (29,018     (23,623

Other operating expenses

     (5,276     (5,061     (4,749

Exploration costs

     (339     (242     (197

Depreciation, depletion and amortization of tangible assets and mineral interests

     (2,416     (1,873     (3,160

Other income

     281        1,334        582   

Other expense

     (838     (212     (513

Financial interest on debt

     (156     (262     (126

Financial income from marketable securities & cash equivalents

     57        114        43   

Cost of net debt

     (99     (148     (83

Other financial income

     91        108        118   

Other financial expense

     (102     (115     (114

Equity in net income (loss) of affiliates

     478        497        515   

Income taxes

     (3,121     (3,448     (2,455
  

 

 

   

 

 

   

 

 

 

Consolidated net income

     2,384        3,347        2,081   
  

 

 

   

 

 

   

 

 

 

Group share

     2,290        3,314        2,030   

Non-controlling interests

     94        33        51   
  

 

 

   

 

 

   

 

 

 

Earnings per share (€)

     1.02        1.47        0.91   
  

 

 

   

 

 

   

 

 

 

Fully-diluted earnings per share (€)

     1.01        1.47        0.90   
  

 

 

   

 

 

   

 

 

 

 

(a) Except for per share amounts.

 

15


CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME

TOTAL

(unaudited)

 

(M€)

   4th  quarter
2011
    3rd  quarter
2011
    4th  quarter
2010
 

Consolidated net income

     2,384        3,347        2,081   
  

 

 

   

 

 

   

 

 

 

Other comprehensive income

      

Currency translation adjustment

     1,833        2,309        762   

Available for sale financial assets

     296        (389     (52

Cash flow hedge

     5        (54     9   

Share of other comprehensive income of associates, net amount

     219        (131     27   

Other

     2        (2     (1

Tax effect

     (108     82        (3
  

 

 

   

 

 

   

 

 

 

Total other comprehensive income (net amount)

     2,247        1,815        742   
  

 

 

   

 

 

   

 

 

 
      
  

 

 

   

 

 

   

 

 

 

Comprehensive income

     4,631        5,162        2,823   
  

 

 

   

 

 

   

 

 

 

- Group share

     4,478        5,077        2,757   

- Non-controlling interests

     153        85        66   

 

16


CONSOLIDATED STATEMENT OF INCOME

TOTAL

 

(M€) (a)

   Year
2011
    Year
2010
 

Sales

     184,693        159,269   

Excise taxes

     (18,143     (18,793

Revenues from sales

     166,550        140,476   

Purchases, net of inventory variation

     (113,892     (93,171

Other operating expenses

     (19,843     (19,135

Exploration costs

     (1,019     (864

Depreciation, depletion and amortization of tangible assets and mineral interests

     (7,506     (8,421

Other income

     1,946        1,396   

Other expense

     (1,247     (900

Financial interest on debt

     (713     (465

Financial income from marketable securities & cash equivalents

     273        131   

Cost of net debt

     (440     (334

Other financial income

     609        442   

Other financial expense

     (429     (407

Equity in net income (loss) of affiliates

     1,925        1,953   

Income taxes

     (14,073     (10,228
  

 

 

   

 

 

 

Consolidated net income

     12,581        10,807   
  

 

 

   

 

 

 

Group share

     12,276        10,571   

Non-controlling interests

     305        236   
  

 

 

   

 

 

 

Earnings per share (€)

     5.46        4.73   
  

 

 

   

 

 

 

Fully-diluted earnings per share (€)

     5.44        4.71   
  

 

 

   

 

 

 

 

(a) Except for per share amounts.

 

17


CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME

TOTAL

 

(M€)

   Year
2011
    Year
2010
 

Consolidated net income

     12,581        10,807   
  

 

 

   

 

 

 

Other comprehensive income

    

Currency translation adjustment

     1,498        2,231   

Available for sale financial assets

     337        (100

Cash flow hedge

     (84     (80

Share of other comprehensive income of associates, net amount

     (15     302   

Other

     (2     (7

Tax effect

     (55     28   
  

 

 

   

 

 

 

Total other comprehensive income (net amount)

     1,679        2,374   
  

 

 

   

 

 

 

Comprehensive income

     14,260        13,181   
  

 

 

   

 

 

 

- Group share

     13,911        12,936   

- Non-controlling interests

     349        245   

 

18


CONSOLIDATED BALANCE SHEET

TOTAL

 

(M€)

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

ASSETS

      

Non-current assets

      

Intangible assets, net

     12,413        10,280        8,917   

Property, plant and equipment, net

     64,457        59,729        54,964   

Equity affiliates : investments and loans

     12,995        11,455        11,516   

Other investments

     3,674        3,767        4,590   

Hedging instruments of non-current financial debt

     1,976        2,012        1,870   

Other non-current assets

     4,871        4,248        3,655   
  

 

 

   

 

 

   

 

 

 

Total non-current assets

     100,386        91,491        85,512   
  

 

 

   

 

 

   

 

 

 

Current assets

      

Inventories, net

     18,122        16,024        15,600   

Accounts receivable, net

     20,049        18,786        18,159   

Other current assets

     10,767        7,938        7,483   

Current financial assets

     700        1,172        1,205   

Cash and cash equivalents

     14,025        19,942        14,489   
  

 

 

   

 

 

   

 

 

 

Total current assets

     63,663        63,862        56,936   
  

 

 

   

 

 

   

 

 

 

Assets classified as held for sale

     —          1,630        1,270   
  

 

 

   

 

 

   

 

 

 

Total assets

     164,049        156,983        143,718   

LIABILITIES & SHAREHOLDERS’ EQUITY

      

Shareholders’ equity

      

Common shares

     5,909        5,909        5,874   

Paid-in surplus and retained earnings

     66,506        65,862        60,538   

Currency translation adjustment

     (988     (3,091     (2,495

Treasury shares

     (3,390     (3,390     (3,503
  

 

 

   

 

 

   

 

 

 

Total shareholders’ equity - Group Share

     68,037        65,290        60,414   
  

 

 

   

 

 

   

 

 

 

Non-controlling interests

     1,352        1,467        857   
  

 

 

   

 

 

   

 

 

 

Total shareholders’ equity

     69,389        66,757        61,271   
  

 

 

   

 

 

   

 

 

 

Non-current liabilities

      

Deferred income taxes

     12,260        10,601        9,947   

Employee benefits

     2,232        2,180        2,171   

Provisions and other non-current liabilities

     10,909        8,920        9,098   

Non-current financial debt

     22,557        22,415        20,783   
  

 

 

   

 

 

   

 

 

 

Total non-current liabilities

     47,958        44,116        41,999   
  

 

 

   

 

 

   

 

 

 

Current liabilities

      

Accounts payable

     22,086        18,753        18,450   

Other creditors and accrued liabilities

     14,774        16,361        11,989   

Current borrowings

     9,675        10,406        9,653   

Other current financial liabilities

     167        249        159   
  

 

 

   

 

 

   

 

 

 

Total current liabilities

     46,702        45,769        40,251   
  

 

 

   

 

 

   

 

 

 

Liabilities directly associated with the assets classified as held for sale

     —          341        197   
  

 

 

   

 

 

   

 

 

 

Total liabilities and shareholders’ equity

     164,049        156,983        143,718   

 

19


CONSOLIDATED STATEMENT OF CASH FLOW

TOTAL

(unaudited)

 

(M€)

   4th  quarter
2011
    3rd  quarter
2011
    4th  quarter
2010
 

CASH FLOW FROM OPERATING ACTIVITIES

      

Consolidated net income

     2,384        3,347        2,081   

Depreciation, depletion and amortization

     3,037        2,062        3,338   

Non-current liabilities, valuation allowances and deferred taxes

     505        312        199   

Impact of coverage of pension benefit plans

     —          —          (60

(Gains) losses on sales of assets

     (73     (1,282     (429

Undistributed affiliates’ equity earnings

     50        (34     (133

(Increase) decrease in working capital

     (3,129     1,501        (1,658

Other changes, net

     20        58        49   
  

 

 

   

 

 

   

 

 

 

Cash flow from operating activities

     2,794        5,964        3,387   

CASH FLOW USED IN INVESTING ACTIVITIES

      

Intangible assets and property, plant and equipment additions

     (5,559     (3,802     (4,477

Acquisitions of subsidiaries, net of cash acquired

     (45     170        (6

Investments in equity affiliates and other securities

     (1,235     (69     (256

Increase in non-current loans

     (528     (220     (287
  

 

 

   

 

 

   

 

 

 

Total expenditures

     (7,367     (3,921     (5,026

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

     600        213        538   

Proceeds from disposal of subsidiaries, net of cash sold

     5        399        —     

Proceeds from disposal of non-current investments

     606        4,343        204   

Repayment of non-current loans

     284        127        602   
  

 

 

   

 

 

   

 

 

 

Total divestments

     1,495        5,082        1,344   
  

 

 

   

 

 

   

 

 

 

Cash flow used in investing activities

     (5,872     1,161        (3,682

CASH FLOW USED IN FINANCING ACTIVITIES

      

Issuance (repayment) of shares:

      

- Parent company shareholders

     —          77        27   

- Treasury shares

     —          —          —     

Dividends paid:

      

- Parent company shareholders

     (1,285     (1,283     (2,550

- Non-controlling interests

     (75     (35     (62

Other transactions with non-controlling interests

     (632     —          21   

Net issuance (repayment) of non-current debt

     129        1,034        57   

Increase (decrease) in current borrowings

     (1,617     (2,541     (1,490

Increase (decrease) in current financial assets and liabilities

     531        1,999        474   

Cash flow used in financing activities

     (2,949     (749     (3,523
  

 

 

   

 

 

   

 

 

 

Net increase (decrease) in cash and cash equivalents

     (6,027     6,376        (3,818

Effect of exchange rates

     110        179        60   

Cash and cash equivalents at the beginning of the period

     19,942        13,387        18,247   
  

 

 

   

 

 

   

 

 

 

Cash and cash equivalents at the end of the period

     14,025        19,942        14,489   
  

 

 

   

 

 

   

 

 

 

 

20


CONSOLIDATED STATEMENT OF CASH FLOW

TOTAL

 

(M€)

   Year
2011
    Year
2010
 

CASH FLOW FROM OPERATING ACTIVITIES

    

Consolidated net income

     12,581        10,807   

Depreciation, depletion and amortization

     8,628        9,117   

Non-current liabilities, valuation allowances and deferred taxes

     1,665        527   

Impact of coverage of pension benefit plans

     —          (60

(Gains) losses on sales of assets

     (1,590     (1,046

Undistributed affiliates’ equity earnings

     (107     (470

(Increase) decrease in working capital

     (1,739     (496

Other changes, net

     98        114   
  

 

 

   

 

 

 

Cash flow from operating activities

     19,536        18,493   

CASH FLOW USED IN INVESTING ACTIVITIES

    

Intangible assets and property, plant and equipment additions

     (17,950     (13,812

Acquisitions of subsidiaries, net of cash acquired

     (854     (862

Investments in equity affiliates and other securities

     (4,525     (654

Increase in non-current loans

     (1,212     (945
  

 

 

   

 

 

 

Total expenditures

     (24,541     (16,273

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

     1,439        1,534   

Proceeds from disposal of subsidiaries, net of cash sold

     575        310   

Proceeds from disposal of non-current investments

     5,691        1,608   

Repayment of non-current loans

     873        864   
  

 

 

   

 

 

 

Total divestments

     8,578        4,316   
  

 

 

   

 

 

 

Cash flow used in investing activities

     (15,963     (11,957

CASH FLOW USED IN FINANCING ACTIVITIES

    

Issuance (repayment) of shares:

    

- Parent company shareholders

     481        41   

- Treasury shares

     —          49   

Dividends paid:

    

- Parent company shareholders

     (5,140     (5,098

- Non controlling interests

     (172     (152

Other transactions with non-controlling interests

     (573     (429

Net issuance (repayment) of non-current debt

     4,069        3,789   

Increase (decrease) in current borrowings

     (3,870     (731

Increase (decrease) in current financial assets and liabilities

     896        (817

Cash flow used in financing activities

     (4,309     (3,348
  

 

 

   

 

 

 

Net increase (decrease) in cash and cash equivalents

     (736     3,188   

Effect of exchange rates

     272        (361

Cash and cash equivalents at the beginning of the period

     14,489        11,662   
  

 

 

   

 

 

 

Cash and cash equivalents at the end of the period

     14,025        14,489   
  

 

 

   

 

 

 

 

21


CONSOLIDATED STATEMENT OF CHANGES IN SHAREHOLDERS’ EQUITY

TOTAL

 

     Common shares issued      Paid-in
surplus and
retained
earnings
    Currency
translation
adjustment
    Treasury shares     Shareholders’
equity Group
Share
    Non-
controlling
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 2010

     —           —           10,571        —          —          —          10,571        236        10,807   

Other comprehensive income

     —           —           (216     2,581        —          —          2,365        9        2,374   

Comprehensive income

     —           —           10,355        2,581        —          —          12,936        245        13,181   

Dividend

     —           —           (5,098     —          —          —          (5,098     (152     (5,250

Issuance of common shares

     1,218,047         3         38        —          —          —          41        —          41   

Purchase of treasury shares

     —           —           —          —          —          —          —          —          —     

Sale of treasury shares (1)

     —           —           (70     —          2,919,511        119        49        —          49   

Share-based payments

     —           —           140        —          —          —          140        —          140   

Share cancellation

     —           —           —          —          —          —          —          —          —     

Other operations with non-controlling interests

     —           —           (199     (7     —          —          (206     (223     (429

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 2011

     —           —           12,276        —          —          —          12,276        305        12,581   

Other comprehensive income

     —           —           231        1,404        —          —          1,635        44        1,679   

Comprehensive income

     —           —           12,507        1,404        —          —          13,911        349        14,260   

Dividend

     —           —           (6,457     —          —          —          (6,457     (172     (6,629

Issuance of common shares

     14,126,382         35         446        —          —          —          481        —          481   

Purchase of treasury shares

     —           —           —          —          —          —          —          —          —     

Sale of treasury shares (1)

     —           —           (113     —          2,933,506        113        —          —          —     

Share-based payments

     —           —           161        —          —          —          161        —          161   

Share cancellation

     —           —           —          —          —          —          —          —          —     

Other operations with non-controlling interests

     —           —           (553     103        —          —          (450     (123     (573

Other items

     —           —           (23     —          —          —          (23     441        418   

As of December 31, 2011

     2,363,767,313         5,909         66,506        (988     (109,554,173     (3,390     68,037        1,352        69,389   
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

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

 

22


BUSINESS SEGMENT INFORMATION

TOTAL

(unaudited)

 

4th quarter 2011

(M€)

   Upstream     Downstream     Chemicals     Corporate     Intercompany     Total  

Non-Group sales

     6,716        36,367        4,412        (3     —          47,492   

Intersegment sales

     7,450        1,284        349        56        (9,139     —     

Excise taxes

     —          (4,534     —          —          —          (4,534
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Revenues from sales

     14,166        33,117        4,761        53        (9,139     42,958   

Operating expenses

     (6,626     (32,344     (4,800     (217     9,139        (34,848

Depreciation, depletion and amortization of tangible assets and mineral interests

     (1,455     (825     (127     (9     —          (2,416
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating income

     6,085        (52     (166     (173     —          5,694   

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

     (142     (42     52        42        —          (90

Tax on net operating income

     (3,303     120        61        (26     —          (3,148
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net operating income

     2,640        26        (53     (157     —          2,456   

Net cost of net debt

               (72

Non-controlling interests

               (94
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income

               2,290   

4th quarter 2011 (adjustments) (a)

(M€)

   Upstream     Downstream     Chemicals     Corporate     Intercompany     Total  

Non-Group sales

     30        —          —          —            30   

Intersegment sales

            

Excise taxes

            
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Revenues from sales

     30        —          —          —            30   

Operating expenses

     —          238        (129     —            109   

Depreciation, depletion and amortization of tangible assets and mineral interests

     —          (532     (3     —            (535
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating income (b)

     30        (294     (132     —            (396

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

     (460     (95     (22     21          (556

Tax on net operating income

     294        193        50        (7       530   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net operating income (b)

     (136     (196     (104     14          (422

Net cost of net debt

               —     

Non-controlling interests

               (13
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income

               (435
            

(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

     —          170        (112     —         

On net operating income

     —          140        (78     —         

4th quarter 2011 (adjusted)

(M€) (a)

   Upstream     Downstream     Chemicals     Corporate     Intercompany     Total  

Non-Group sales

     6,686        36,367        4,412        (3     —          47,462   

Intersegment sales

     7,450        1,284        349        56        (9,139     —     

Excise taxes

     —          (4,534     —          —          —          (4,534
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Revenues from sales

     14,136        33,117        4,761        53        (9,139     42,928   

Operating expenses

     (6,626     (32,582     (4,671     (217     9,139        (34,957

Depreciation, depletion and amortization of tangible assets and mineral interests

     (1,455     (293     (124     (9     —          (1,881
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted operating income

     6,055        242        (34     (173     —          6,090   

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

     318        53        74        21        —          466   

Tax on net operating income

     (3,597     (73     11        (19     —          (3,678
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted net operating income

     2,776        222        51        (171     —          2,878   

Net cost of net debt

               (72

Non-controlling interests

               (81
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted net income

               2,725   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted fully-diluted earnings per share (€)

               1.20   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
            

(a)    Except for per share amounts.

            

4th quarter 2011

(M€)

   Upstream     Downstream     Chemicals     Corporate     Intercompany     Total  

Total expenditures

     6,300        704        299        64          7,367   

Total divestments

     447        493        44        511          1,495   

Cash flow from operating activities

     3,648        (775     159        (238       2,794   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

23


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

Non-controlling 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

               —     

Non-controlling 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

Non-controlling interests

               (39
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted 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   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

24


BUSINESS SEGMENT INFORMATION

TOTAL

(unaudited)

 

4th quarter 2010

(M€)

   Upstream     Downstream     Chemicals     Corporate     Intercompany     Total  

Non-Group sales

     5,002        30,940        4,218        (3     —          40,157   

Intersegment sales

     5,861        1,069        231        55        (7,216     —     

Excise taxes

     —          (4,397     —          —          —          (4,397
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Revenues from sales

     10,863        27,612        4,449        52        (7,216     35,760   

Operating expenses

     (4,891     (26,577     (4,113     (204     7,216        (28,569

Depreciation, depletion and amortization of tangible assets and mineral interests

     (1,465     (1,544     (140     (11     —          (3,160
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating income

     4,507        (509     196        (163     —          4,031   

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

     640        (115     49        14        —          588   

Tax on net operating income

     (2,750     240        (47     77        —          (2,480
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net operating income

     2,397        (384     198        (72     —          2,139   

Net cost of net debt

               (58

Non-controlling interests

               (51
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income

               2,030   

4th quarter 2010 (adjustments) (a)

(M€)

   Upstream     Downstream     Chemicals     Corporate     Intercompany     Total  

Non-Group sales

            

Intersegment sales

            

Excise taxes

            
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Revenues from sales

            

Operating expenses

     —          409        76        —            485   

Depreciation, depletion and amortization of tangible assets and mineral interests

     (188     (1,192     (13     —            (1,393
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating income (b)

     (188     (783     63        —            (908

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

     244        (192     (32     4          24   

Tax on net operating income

     41        325        (3     (1       362   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net operating income (b)

     97        (650     28        3          (522

Net cost of net debt

               —     

Non-controlling interests

               (4
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income

               (526
            

(a)    Adjustments include special items and inventory valuation effect.

(b)    Of which inventory valuation effect

 

       

       

   

On operating income

     —          299        98        —         

On net operating income

     —          197        93        —         

4th quarter 2010 (adjusted)

(M€) (a)

   Upstream     Downstream     Chemicals     Corporate     Intercompany     Total  

Non-Group sales

     5,002        30,940        4,218        (3     —          40,157   

Intersegment sales

     5,861        1,069        231        55        (7,216     —     

Excise taxes

     —          (4,397     —          —          —          (4,397
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Revenues from sales

     10,863        27,612        4,449        52        (7,216     35,760   

Operating expenses

     (4,891     (26,986     (4,189     (204     7,216        (29,054

Depreciation, depletion and amortization of tangible assets and mineral interests

     (1,277     (352     (127     (11     —          (1,767
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted operating income

     4,695        274        133        (163     —          4,939   

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

     396        77        81        10        —          564   

Tax on net operating income

     (2,791     (85     (44     78        —          (2,842
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted net operating income

     2,300        266        170        (75     —          2,661   

Net cost of net debt

               (58

Non-controlling interests

               (47
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted net income

               2,556   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted fully-diluted earnings per share (€)

               1.14   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
            

(a)    Except for per share amounts.

       

4th quarter 2010

(M€)

   Upstream     Downstream     Chemicals     Corporate     Intercompany     Total  

Total expenditures

     3,942        757        292        35          5,026   

Total divestments

     771        433        23        117          1,344   

Cash flow from operating activities

     3,908        (955     332        102          3,387   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

25


BUSINESS SEGMENT INFORMATION

TOTAL

 

Year 2011

(M€)

   Upstream     Downstream     Chemicals     Corporate     Intercompany     Total  

Non-Group sales

     23,298        141,907        19,477        11        —          184,693   

Intersegment sales

     27,301        5,983        1,234        185        (34,703     —     

Excise taxes

     —          (18,143     —          —          —          (18,143
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Revenues from sales

     50,599        129,747        20,711        196        (34,703     166,550   

Operating expenses

     (23,079     (126,145     (19,566     (667     34,703        (134,754

Depreciation, depletion and amortization of tangible assets and mineral interests

     (5,076     (1,908     (487     (35     —          (7,506
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating income

     22,444        1,694        658        (506     —          24,290   

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

     1,596        401        471        336        —          2,804   

Tax on net operating income

     (13,506     (409     (225     (38     —          (14,178
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net operating income

     10,534        1,686        904        (208     —          12,916   

Net cost of net debt

               (335

Non-controlling interests

               (305
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income

               12,276   

Year 2011 (adjustments) (a)

(M€)

   Upstream     Downstream     Chemicals     Corporate     Intercompany     Total  

Non-Group sales

     45        —          —          —            45   

Intersegment sales

            

Excise taxes

            
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Revenues from sales

     45        —          —          —            45   

Operating expenses

     —          1,156        (33     —            1,123   

Depreciation, depletion and amortization of tangible assets and mineral interests

     (75     (700     (6     —            (781
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating income (b)

     (30     456        (39     —            387   

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

     191        256        209        90          746   

Tax on net operating income

     (32     (109     (41     (80       (262
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net operating income (b)

     129        603        129        10          871   

Net cost of net debt

               —     

Non-controlling interests

               (19
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income

               852   
            

(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

     —          1,224        (9     —         

On net operating income

     —          859        10        —         

Year 2011 (adjusted)

(M€) (a)

   Upstream     Downstream     Chemicals     Corporate     Intercompany     Total  

Non-Group sales

     23,253        141,907        19,477        11        —          184,648   

Intersegment sales

     27,301        5,983        1,234        185        (34,703     —     

Excise taxes

     —          (18,143     —          —          —          (18,143
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Revenues from sales

     50,554        129,747        20,711        196        (34,703     166,505   

Operating expenses

     (23,079     (127,301     (19,533     (667     34,703        (135,877

Depreciation, depletion and amortization of tangible assets and mineral interests

     (5,001     (1,208     (481     (35     —          (6,725
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted operating income

     22,474        1,238        697        (506     —          23,903   

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

     1,405        145        262        246        —          2,058   

Tax on net operating income

     (13,474     (300     (184     42        —          (13,916
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted net operating income

     10,405        1,083        775        (218     —          12,045   

Net cost of net debt

               (335

Non-controlling interests

               (286
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted net income

               11,424   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted fully-diluted earnings per share (€)

               5.06   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
            

(a)    Except for per share amounts.

            

Year 2011

(M€)

   Upstream     Downstream     Chemicals     Corporate     Intercompany     Total  

Total expenditures

     21,689        1,870        847        135          24,541   

Total divestments

     2,656        3,235        1,164        1,523          8,578   

Cash flow from operating activities

     17,054        2,165        512        (195       19,536   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

26


BUSINESS SEGMENT INFORMATION

TOTAL

 

Year 2010

(M€)

   Upstream     Downstream     Chemicals     Corporate     Intercompany     Total  

Non-Group sales

     18,527        123,245        17,490        7        —          159,269   

Intersegment sales

     22,540        4,693        981        186        (28,400     —     

Excise taxes

     —          (18,793     —          —          —          (18,793
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Revenues from sales

     41,067        109,145        18,471        193        (28,400     140,476   

Operating expenses

     (18,271     (105,660     (16,974     (665     28,400        (113,170

Depreciation, depletion and amortization of tangible assets and mineral interests

     (5,346     (2,503     (533     (39     —          (8,421
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating income

     17,450        982        964        (511     —          18,885   

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

     1,533        141        215        595        —          2,484   

Tax on net operating income

     (10,131     (201     (267     263        —          (10,336
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net operating income

     8,852        922        912        347        —          11,033   

Net cost of net debt

               (226

Non-controlling interests

               (236
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income

               10,571   

Year 2010 (adjustments) (a)

(M€)

   Upstream     Downstream     Chemicals     Corporate     Intercompany     Total  

Non-Group sales

            

Intersegment sales

            

Excise taxes

            
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Revenues from sales

            

Operating expenses

     —          923        92        —            1,015   

Depreciation, depletion and amortization of tangible assets and mineral interests

     (203     (1,192     (21     —            (1,416
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating income (b)

     (203     (269     71        —            (401

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

     183        (126     (16     227          268   

Tax on net operating income

     275        149        —          (6       418   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net operating income (b)

     255        (246     55        221          285   

Net cost of net debt

               —     

Non-controlling interests

               (2
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income

               283   
            

(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

     —          863        130        —         

On net operating income

     —          640        113        —         

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

     —          —          —          (81    

Year 2010 (adjusted)

(M€) (a)

   Upstream     Downstream     Chemicals     Corporate     Intercompany     Total  

Non-Group sales

     18,527        123,245        17,490        7        —          159,269   

Intersegment sales

     22,540        4,693        981        186        (28,400     —     

Excise taxes

     —          (18,793     —          —          —          (18,793
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Revenues from sales

     41,067        109,145        18,471        193        (28,400     140,476   

Operating expenses

     (18,271     (106,583     (17,066     (665     28,400        (114,185

Depreciation, depletion and amortization of tangible assets and mineral interests

     (5,143     (1,311     (512     (39     —          (7,005
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted operating income

     17,653        1,251        893        (511     —          19,286   

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

     1,350        267        231        368        —          2,216   

Tax on net operating income

     (10,406     (350     (267     269        —          (10,754
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted net operating income

     8,597        1,168        857        126        —          10,748   

Net cost of net debt

               (226

Non-controlling interests

               (234
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted net income

               10,288   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted fully-diluted earnings per share (€)

               4.58   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
            

(a)    Except for per share amounts.

 

            

Year 2010

(M€)

   Upstream     Downstream     Chemicals     Corporate     Intercompany     Total  

Total expenditures

     13,208        2,343        641        81          16,273   

Total divestments

     2,067        499        347        1,403          4,316   

Cash flow from operating activities

     15,573        1,441        934        545          18,493   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

27


Reconciliation of the information by business segment with consolidated financial statements

TOTAL

(unaudited)

 

4th quarter 2011

(M€)

   Adjusted     Adjustments  (a)     Consolidated
statement of  income
 

Sales

     47,462        30        47,492   

Excise taxes

     (4,534     —          (4,534

Revenues from sales

     42,928        30        42,958   

Purchases net of inventory variation

     (29,291     58        (29,233

Other operating expenses

     (5,327     51        (5,276

Exploration costs

     (339     —          (339

Depreciation, depletion and amortization of tangible assets and mineral interests

     (1,881     (535     (2,416

Other income

     252        29        281   

Other expense

     (312     (526     (838

Financial interest on debt

     (156     —          (156

Financial income from marketable securities & cash equivalents

     57        —          57   

Cost of net debt

     (99     —          (99

Other financial income

     91        —          91   

Other financial expense

     (102     —          (102

Equity in net income (loss) of affiliates

     537        (59     478   

Income taxes

     (3,651     530        (3,121
  

 

 

   

 

 

   

 

 

 

Consolidated net income

     2,806        (422     2,384   

Group share

     2,725        (435     2,290   

Non-controlling interests

     81        13        94   

 

(a) 

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

 

4th quarter 2010

(M€)

   Adjusted     Adjustments  (a)     Consolidated
statement of  income
 

Sales

     40,157        —          40,157   

Excise taxes

     (4,397     —          (4,397

Revenues from sales

     35,760        —          35,760   

Purchases net of inventory variation

     (24,142     519        (23,623

Other operating expenses

     (4,715     (34     (4,749

Exploration costs

     (197     —          (197

Depreciation, depletion and amortization of tangible assets and mineral interests

     (1,767     (1,393     (3,160

Other income

     221        361        582   

Other expense

     (138     (375     (513

Financial interest on debt

     (126     —          (126

Financial income from marketable securities & cash equivalents

     43        —          43   

Cost of net debt

     (83     —          (83

Other financial income

     118        —          118   

Other financial expense

     (114     —          (114

Equity in net income (loss) of affiliates

     477        38        515   

Income taxes

     (2,817     362        (2,455
  

 

 

   

 

 

   

 

 

 

Consolidated net income

     2,603        (522     2,081   

Group share

     2,556        (526     2,030   

Non-controlling interests

     47        4        51   

 

(a) 

Adjustments include special items and inventory valuation effect.

 

28


Reconciliation of the information by business segment with consolidated financial statements

TOTAL

 

Year 2011

(M€)

   Adjusted     Adjustments  (a)     Consolidated
statement of  income
 

Sales

     184,648        45        184,693   

Excise taxes

     (18,143     —          (18,143

Revenues from sales

     166,505        45        166,550   

Purchases net of inventory variation

     (115,107     1,215        (113,892

Other operating expenses

     (19,751     (92     (19,843

Exploration costs

     (1,019     —          (1,019

Depreciation, depletion and amortization of tangible assets and mineral interests

     (6,725     (781     (7,506

Other income

     430        1,516        1,946   

Other expense

     (536     (711     (1,247

Financial interest on debt

     (713     —          (713

Financial income from marketable securities & cash equivalents

     273        —          273   

Cost of net debt

     (440     —          (440

Other financial income

     609        —          609   

Other financial expense

     (429     —          (429

Equity in net income (loss) of affiliates

     1,984        (59     1,925   

Income taxes

     (13,811     (262     (14,073
  

 

 

   

 

 

   

 

 

 

Consolidated net income

     11,710        871        12,581   

Group share

     11,424        852        12,276   

Non-controlling interests

     286        19        305   

 

(a) 

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

 

Year 2010

(M€)

   Adjusted     Adjustments  (a)     Consolidated
statement of  income
 

Sales

     159,269        —          159,269   

Excise taxes

     (18,793     —          (18,793

Revenues from sales

     140,476        —          140,476   

Purchases net of inventory variation

     (94,286     1,115        (93,171

Other operating expenses

     (19,035     (100     (19,135

Exploration costs

     (864     —          (864

Depreciation, depletion and amortization of tangible assets and mineral interests

     (7,005     (1,416     (8,421

Other income

     524        872        1,396   

Other expense

     (346     (554     (900

Financial interest on debt

     (465     —          (465

Financial income from marketable securities & cash equivalents

     131        —          131   

Cost of net debt

     (334     —          (334

Other financial income

     442        —          442   

Other financial expense

     (407     —          (407

Equity in net income (loss) of affiliates

     2,003        (50     1,953   

Income taxes

     (10,646     418        (10,228
  

 

 

   

 

 

   

 

 

 

Consolidated net income

     10,522        285        10,807   

Group share

     10,288        283        10,571   

Non-controlling interests

     234        2        236   

 

(a) 

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

 

29

EX-99.2 3 d298521dex992.htm RECENT DEVELOPMENTS Recent Developments

Exhibit 99.2

RECENT DEVELOPMENTS

Board of Directors Meeting Held on February 9, 2012

On February 9, 2012, TOTAL S.A. (together with its subsidiaries and affiliates, “TOTAL”) announced that its Board of Directors met on February 9, 2012, under the chairmanship of Christophe de Margerie, Chairman and Chief Executive Officer. It reviewed the Group’s accounts for the fourth quarter of 2011 and approved the 2011 consolidated financial statements, as well as the parent company financial statements and the proposed dividend of €2.28 per share, which will be submitted to the Annual Shareholders’ Meeting for approval. The ex-dividend date for the final dividend of €0.57 per share will be June 18, 20121.

The Board decided to ask shareholders at the Annual Meeting, to be held in Paris on May 11, 2012, to re-elect Patrick Artus, Bertrand Collomb, Christophe de Margerie, Anne Lauvergeon and Michel Pébereau to new three-year terms as directors.

The Board decided to ask shareholders at the Annual Meeting on May 11, 2012 to elect Anne-Marie Idrac as a director of the Company for a three-year term and to ratify the appointment of Gérard Lamarche, who has been a director since January 12, 2012.

In addition, subject to decisions by the Board of Directors and shareholders at the Annual Meeting to approve the 2011 financial statements and the final dividend for 2011, the ex-dividend dates of the quarterly interim dividends and the final dividend for 2012 will be:

 

   

September 24, 2012.

 

   

December 17, 2012.

 

   

March 18, 2013.

 

   

June 24, 2013.

Colombia: sale of TEPMA BV and other assets

On February 8, 2012, TOTAL announced the signature of an agreement with Sinochem to sell TEPMA BV. This wholly-owned affiliate of TOTAL holds a working interest in the Cusiana field as well as a participation in the OAM and ODC pipelines in Colombia. TOTAL’s share of production of Cusiana is around 7,000 barrels of oil equivalent per day. This transaction is subject to approval by the relevant authorities. This sale follows a divestiture of a 5% working interest in the Ocensa pipeline to Petrominerales and of another 5% to CEPSA in July 2011. The combined value of the three transactions amounts to approximately $1 billion (approximately €760 million).

TOTAL will continue its exploration activities in Colombia on the Niscota (50%) and Mundo Nuevo (55%) blocks. In 2009, a substantial gas condensate discovery was made in the southern part of Niscota by the well Huron 1. The promising appreciation well Huron 2 is being drilled with a further appreciation well Huron 3 to be drilled later in 2012. TOTAL retains a 5.2% share in the Ocensa pipeline.

Nigeria: TOTAL launches Phase 2 development of offshore Ofon field

On February 7, 2012, TOTAL announced that the second phase of the Ofon field development in offshore Nigeria (Ofon Phase 2) had begun. Construction and installation contracts have been awarded for Ofon Phase 2, which is scheduled to come on stream in 2014.

The Ofon field is located in Oil Mining Lease (OML) 102, sixty-five kilometers off the Nigerian shores in a water depth of forty meters.

Ofon Phase 2 will unlock the field’s undeveloped reserves with an expected increase of production to 90,000 barrels of oil equivalent per day from 30,000 barrels, by installing four new platforms: two production platforms, a processing platform and an accommodation platform. Most of the development is dedicated to recovering natural gas, which will be compressed and evacuated to shore.

In line with TOTAL’s environmental stewardship commitments, Ofon Phase 2 is a major step forward in the Group’s plan to reduce its flaring of associated gas and its greenhouse gas emissions.

The partners in OML 102 are Total Exploration-Production Nigeria Ltd (40%, operator) and Nigerian National Petroleum Corporation (NNPC - 60%).

 

1 

Payment date will be June 21, 2012.

 

1

EX-99.3 4 d298521dex993.htm RATIO OF EARNINGS TO FIXED CHARGES AND CAPITALIZATION AND INDEBTEDNESS Ratio of Earnings to Fixed Charges and Capitalization and Indebtedness

Exhibit 99.3

RATIO OF EARNINGS TO FIXED CHARGES

(Unaudited)

The following table shows the ratios of earnings to fixed charges for TOTAL S.A. (“TOTAL”) and its subsidiaries and affiliates (collectively, the “Group”), computed in accordance with International Financial Reporting Standards (“IFRS”) as issued by the International Accounting Standards Board and as adopted by the European Union, for the fiscal years ended December 31, 2011, 2010, 2009, 2008 and 2007.

 

     Years Ended December 31,  
     2011      2010      2009      2008      2007  

For the Group (IFRS)

     27.31         29.11         21.11         20.86         14.06   

Earnings for the computations above under IFRS were calculated by adding pre-tax income from continuing operations before adjustment for non-controlling interests in consolidated subsidiaries or income or loss from equity investees, fixed charges and distributed income of equity investees. Fixed charges for the computations above consist of interest (including capitalized interest) on all indebtedness, amortization of debt discount and expense and that portion of rental expense representative of the interest factor.

 

1


CAPITALIZATION AND INDEBTEDNESS OF TOTAL

(Unaudited)

The following table sets out the unaudited consolidated capitalization and long-term indebtedness, as well as short-term indebtedness, of the Group as of December 31, 2011, prepared on the basis of IFRS.

 

     At December 31,
2011
 
     (in millions of euros)  

Current financial debt, including current portion of non-current financial debt

  

Current portion of non-current financial debt

     3,856   

Current financial debt

     5,819   

Current portion of financial instruments for interest rate swaps liabilities

     40   

Other current financial instruments – liabilities

     127   
  

 

 

 

Total current financial debt

     9,842   
  

 

 

 

Non-current financial debt

     22,557   

Non-controlling interests

     1,352   

Shareholders’ equity

  

Common shares

     5,909   

Paid-in surplus and retained earnings

     66,506   

Currency translation adjustment

     (988

Treasury shares

     (3,390
  

 

 

 

Total shareholders’ equity

     68,037   
  

 

 

 

Total capitalization and non-current indebtedness

     91,946   
  

 

 

 

As of December 31, 2011, TOTAL had an authorized share capital of 3,446,401,650 ordinary shares with a par value of €2.50 per share, and an issued share capital of 2,363,767,313 ordinary shares (including 109,554,173 treasury shares from shareholders’ equity).

As of December 31, 2011, approximately €349 million of TOTAL’s non-current financial debt was secured and approximately €22,208 million was unsecured, and all of TOTAL’s current financial debt of €5,819 million was unsecured. As of December 31, 2011, TOTAL had no outstanding guarantees from third parties relating to its consolidated indebtedness. For more information about TOTAL’s commitments and contingencies, see Note 5 of the Notes to TOTAL’s unaudited interim consolidated financial statements in Exhibit 99.1 to its Form 6-K filed with the Securities and Exchange Commission (“SEC”) on November 2, 2011, and Note 23 of the Notes to TOTAL’s audited consolidated financial statements in its Annual Report on Form 20-F for the year ended December 31, 2010, filed with the SEC on March 28, 2011. Since December 31, 2011, Total Capital International has issued (after swaps) non-current financial debt of approximately AUD$100 million (or approximately €81 million using the February 13, 2012, European Central Bank reference exchange rate of €1=AUD$1.23).

On October 27, 2011, the board of directors of TOTAL S.A. (the “Board”) approved a third interim dividend for 2011 of €0.57 per share, representing approximately €1.4 billion, to be paid on March 22, 2012. On February 9, 2012, the Board decided to propose at the May 11, 2012 Annual Shareholders Meeting a dividend of €2.28 per share for 2011. Taking into account the three 2011 interim dividends, the remaining €0.57 per share, representing approximately €1.4 billion, would be paid on June 21, 2012.

Except as disclosed herein, there have been no material changes in the consolidated capitalization, indebtedness and contingent liabilities of TOTAL since December 31, 2011.

 

2

EX-99.4 5 d298521dex994.htm COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES Computation of Ratio of Earnings to Fixed Charges

Exhibit 99.4

COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES

 

     Years Ended December 31,  

(Amounts in millions of euros)

   2011     2010     2009     2008     2007  
     (unaudited)  

Net income

     12,276        10,571        8,447        10,590        13,181   

Income tax expenses

     14,073        10,228        7,751        14,146        13,575   

Non-controlling interest

     305        236        182        363        354   

Equity in income of affiliates (in excess of)/ less than dividends received

     (107     (470     (378     (311     (821

Interest expensed

     619        416        450        779        1,547   

Estimate of the interest within rental expense

     215        202        204        142        128   

Amortization of capitalized interest

     201        239        129        115        108   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

     27,582        21,422        16,785        25,824        28,072   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Interest expensed

     619        416        450        779        1,547   

Capitalized interest

     176        118        141        317        321   

Estimate of the interest within rental expense

     215        202        204        142        128   

Preference security dividend requirements of consolidated subsidiaries

     —          —          —          —          —     
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Fixed charges

     1,010        736        795        1,238        1,996   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ratio of Earnings to fixed charges

     27.31        29.11        21.11        20.86        14.06