0001193125-15-267570.txt : 20150729 0001193125-15-267570.hdr.sgml : 20150729 20150729114611 ACCESSION NUMBER: 0001193125-15-267570 CONFORMED SUBMISSION TYPE: 6-K PUBLIC DOCUMENT COUNT: 5 CONFORMED PERIOD OF REPORT: 20150729 FILED AS OF DATE: 20150729 DATE AS OF CHANGE: 20150729 FILER: COMPANY DATA: COMPANY CONFORMED NAME: TOTAL S.A. CENTRAL INDEX KEY: 0000879764 STANDARD INDUSTRIAL CLASSIFICATION: CRUDE PETROLEUM & NATURAL GAS [1311] IRS NUMBER: 000000000 STATE OF INCORPORATION: I0 FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 6-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-10888 FILM NUMBER: 151011740 BUSINESS ADDRESS: STREET 1: 2 PLACE JEAN MILLIER STREET 2: LA DEFENSE 6 CITY: COURBEVOIE STATE: I0 ZIP: 92400 BUSINESS PHONE: 33147444546 MAIL ADDRESS: STREET 1: 2 PLACE JEAN MILLIER STREET 2: ARCHE NORD COUPOLE/REGNAULT CITY: PARIS LA DEFENSE CEDEX STATE: I0 ZIP: 92078 FORMER COMPANY: FORMER CONFORMED NAME: TOTAL SA DATE OF NAME CHANGE: 20030508 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 6-K 1 d44377d6k.htm FORM 6-K Form 6-K

 

 

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

July 29, 2015

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. 333-203476, 333-203476-01, 333-203476-02 AND 333-203476-03) OF TOTAL S.A., TOTAL CAPITAL INTERNATIONAL, TOTAL CAPITAL CANADA LTD. AND TOTAL CAPITAL AND THE REGISTRATION STATEMENTS ON FORM S-8 (333-144415, 333-150365, 333-169828, 333-172832, 333-183144, 333-185168 AND 333-199735) OF TOTAL S.A., 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.

TOTAL S.A. is providing on this Form 6-K its results for the second quarter of 2015 and six months ended June 30, 2015, and a description of certain recent developments relating to its business, as well as a capitalization table as of June 30, 2015, and a ratio of earnings to fixed charges for the three months ended June 30, 2015 and 2014, and each of the five years ended December 31, 2014, 2013, 2012, 2011 and 2010, together with the computation of the ratio of earnings to fixed charges.

 

 

 


TABLE OF CONTENTS

 

SIGNATURES

  

Exhibit Index

  

EX-99.1: Results for the Second Quarter of 2015 and Six Months Ended June 30, 2015

  

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

  


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: July 29, 2015     By:      

/s/ HUMBERT DE WENDEL

      Name:   Humbert de WENDEL
      Title:   Treasurer


Exhibit Index

 

Exhibit 99.1    Results for the Second Quarter of 2015 and Six Months Ended June 30, 2015
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
EX-99.1 2 d44377dex991.htm EX-99.1 EX-99.1

Exhibit 99.1

OPERATING AND FINANCIAL REVIEW AND PROSPECTS

The financial information in this Form 6-K concerning TOTAL S.A. and its subsidiaries and affiliates (collectively, “TOTAL” or the “Group”) with respect to the second quarter of 2015 and six months ended June 30, 2015, has been derived from TOTAL’s unaudited consolidated financial statements for the second quarter of 2015 and six months ended June 30, 2015. The following discussion should be read in conjunction with the unaudited interim consolidated financial statements and the related notes provided elsewhere in this exhibit and with the information, including the audited financial statements and related notes, in TOTAL’s Annual Report on Form 20-F for the year ended December 31, 2014, filed with the Securities and Exchange Commission (“SEC”) on March 26, 2015, as amended on March 27, 2015.

A.   KEY FIGURES FROM THE CONSOLIDATED ACCOUNTS OF TOTAL

 

2Q15     1Q15     2Q14     2Q15 vs
2Q14
    

in millions of dollars
except earnings per share and number of shares

  1H15     1H14     1H15 vs
1H14
 
      44,715               42,313               62,561           -29%          

Sales

        87,028               123,248               -29%       
        

Adjusted net operating income from business segments*

     
  1,560           1,359           3,051               -49%          

• Upstream

    2,919           6,143           -52%       
  1,349           1,100           401           x3             

• Refining & Chemicals

    2,449           747           x3          
  425           321           372           +14%          

• Marketing & Services

    746           633           +18%       
  685           590           874           -22%          

Equity in net income (loss) of affiliates

    1,275           1,347           -5%       
  1.29           1.16           1.36           -5%          

Fully-diluted earnings per share ($)

    2.45           2.82           -13%       
  2,292           2,285           2,281           —             

Fully-diluted weighted-average shares (millions)

    2,289           2,279           —          
  2,971           2,663           3,104           -4%          

Net income (Group share)

    5,634           6,439           -13%       
  6,590           8,809           8,723           -24%          

Investments**

    15,399           14,588           +6%       
  1,893           2,984           631           x3             

Divestments

    4,877           2,471           x2          
  4,616           5,825           7,966           -42%          

Net investments***

    10,441           11,991           -13%       
  4,732           4,387           5,277           -10%          

Cash flow from operations

    9,119           10,615           -14%       

 

  *  Adjusted results are defined as income using replacement cost, adjusted for special items, excluding the impact of changes for fair value. See “Analysis of business segment results” below for further details. In addition, during the second quarter of 2015, the Group revised the classification in the statement of income of certain taxes related to its participation in the ADCO concession, effective since January 1, 2015. These taxes are now accounted for as operating taxes and therefore reclassified for $498 million from “Income taxes” to “Purchases, net of inventory variation” in the first quarter of 2015. This reclassification affects the adjusted operating income from business segments and the effective income tax rate for the Group but has no impact on net income.
  **  Including acquisitions.
  ***  Net investments = investments including acquisitions – asset sales – other transactions with non-controlling interests.

B.   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.

In accordance with IAS 2, the Group values inventories of petroleum products in the financial statements according to the First-In, First-Out (FIFO) 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 Refining & Chemicals and Marketing & Services segments 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 Last-In, First-Out (LIFO) 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 price differential between one period and another or the average prices of the period. The inventory valuation effect is the difference between the results under the FIFO and replacement cost methods.

The effect of changes in fair value presented as an adjustment item reflects, for trading inventories and storage contracts, differences between internal measures of performance used by TOTAL’s management and the accounting for these transactions under IFRS, which requires that trading inventories be recorded at their fair value using period-end spot prices. In

 

1


order to best reflect the management of economic exposure through derivative transactions, internal indicators used to measure performance include valuations of trading inventories recorded at their fair value based on forward prices. Furthermore, TOTAL, in its trading activities, enters into storage contracts, the future effects of which are recorded at fair value in the Group’s internal economic performance. IFRS, by requiring accounting for storage contracts on an accrual basis, precludes recognition of this fair value effect.

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. 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 TOTAL’s consolidated interim financial statements, see pages 19-25 and 38-47 of this exhibit.

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 and 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 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.

 

  B.1. Upstream segment

 

  Ø Environment — liquids and gas price realizations*

 

2Q15     1Q15     2Q14     2Q15 vs
2Q14
         1H15     1H14     1H15 vs
1H14
 
        61.9                  53.9                109.7                -44%          

Brent ($/b)

          57.8                108.9                -47%       
  58.2            49.5            103.0            -44%          

Average liquids price ($/b)

    53.8            102.5            -48%       
  4.67            5.38            6.52            -28%          

Average gas price ($/Mbtu)

    5.03            6.80            -26%       
  45.4            41.8            73.1            -38%          

Average hydrocarbons price ($/boe)

    43.6            73.2            -40%       

 

  *  Consolidated subsidiaries, excluding fixed margins.

 

  Ø Production

 

2Q15     1Q15     2Q14     2Q15 vs
2Q14
    

hydrocarbon production

   1H15     1H14     1H15 vs
1H14
 
      2,299                2,395                2,054            +12%          

Combined production (kboe/d)

         2,347                2,116                +11%       
  1,215            1,240            984                +23%          

• Liquids (kb/d)

     1,227            1,007            +22%       
  5,910            6,312            5,867            +1%          

• Gas (Mcf/d)

     6,110            6,066            +1%       

Hydrocarbon production was 2,299 thousand barrels of oil equivalent per day (kboe/d) in the second quarter 2015, an increase of 12% compared to the second quarter 2014, due to the following:

 

   

+5% for new project start ups, notably CLOV, West Franklin Phase 2 and Termokarstovoye;

   

+7% due to portfolio changes, mainly the addition of the new ADCO concession in the United Arab Emirates, partially offset by asset sales in the North Sea, Nigeria and Azerbaijan;

   

-4% due to the shutdown of production in Yemen; and

   

+4% due to the price effect(1), better field performance and lower maintenance, offsetting natural decline.

In the first half 2015, hydrocarbon production was 2,347 kboe/d, an increase of 11% compared to the first half 2014, due to the following:

 

   

+4% for new project start ups;

   

+6% due to portfolio changes, noted in the second quarter explanation above;

   

-2% due to the shutdown of production in Yemen; and

   

+3% due to the price effect and better field performance, offsetting natural decline.

 

 

(1) The “price effect” refers to the impact of changing hydrocarbon prices on entitlement volumes from production sharing and buyback contracts. For example, as the price of oil or gas increases above certain pre-determined levels, TOTAL’s share of production normally decreases.

 

2


  Ø Results

 

2Q15     1Q15     2Q14     2Q15 vs
2Q14
    

in millions of dollars

  1H15     1H14     1H15 vs
1H14
 
      4,498                5,225                6,205                -28%          

Non-Group sales

        9,723                12,871                -24%       
  1,641            199            4,774            -66%          

Operating income

    1,840            10,186            -82%       
  354            1,332            36            x10             

Adjustments affecting operating income

    1,686            125            x13          
  1,995            1,531            4,810            -59%          

Adjusted operating income*

    3,526            10,311            -66%       
  47.3%            48.6%            52.3%            

Effective tax rate**

    47.9%            56.3%         
  1,560            1,359            3,051            -49%          

Adjusted net operating income*

    2,919            6,143            -52%       
  489            503            769            -36%          

•  Includes adjusted income from equity affiliates

    992            1,502            -34%       
  5,653            8,151            7,999            -29%          

Investments

    13,804            13,310            +4%       
  379            1,162            568            -33%          

Divestments

    1,541            2,367            -35%       
  2,713            3,525            4,805            -44%          

Cash flow from operating activities

    6,238            8,616            -28%       

 

  *  Detail of adjustment items shown in the business segment information starting on page 19 of this exhibit. In addition, during the second quarter of 2015, the Group revised the classification in the statement of income of certain taxes related to its participation in the ADCO concession, effective since January 1, 2015. These taxes are now accounted for as operating taxes and therefore reclassified for $498 million from “Income taxes” to “Purchases, net of inventory variation” in the first quarter of 2015. This reclassification affects the adjusted operating income from business segments and the effective income tax rate for the Group but has no impact on net income.
  **  Defined as: tax on adjusted net operating income / (adjusted net operating income - income from equity affiliates - dividends received from investments + tax on adjusted net operating income).

Adjusted net operating income from the Upstream segment was:

 

   

$1,560 million in the second quarter 2015, a decrease of 49% compared to the second quarter 2014, essentially due to the decrease in the average realized price of hydrocarbons, partially offset by an increase in production, a material decrease in operating costs, and a lower effective tax rate, notably in Nigeria and in Congo; and

   

$2,919 million in the first half 2015, a decrease of 52% compared to the first half 2014, for the same reasons.

Adjusted net operating income for the Upstream segment excludes special items. In the second quarter 2015, the exclusion of special items had a positive impact on the segment’s adjusted net operating income of $509 million, consisting essentially of an impairment of assets in Yemen due to security conditions and the impact of a litigation in Qatar, compared to a positive impact of $29 million in the second quarter 2014.

 

  B.2. Refining & Chemicals segment

 

  Ø Refinery throughput and utilization rates*

 

2Q15     1Q15     2Q14     2Q15 vs
2Q14
         1H15     1H14     1H15 vs
1H14
 
      1,909                1,931                1,622                +18%          

Total refinery throughput (kb/d)

        1,920                1,662                +16%       
  613            737            634            -3%          

•  France

    675            626            +8%       
  875            795            695            +26%          

•  Rest of Europe

    835            741            +13%       
  421            399            293            +44%          

•  Rest of world

    410            295            +39%       
        

Utilization rates**

     
  84%            87%            72%            

•  Based on crude only

    85%            72%         
  87%            88%            74%            

•  Based on crude and other feedstock

    88%            76%         

 

  *  Includes share of TotalErg. Results for refineries in South Africa, French Antilles and Italy are reported in the Marketing & Services segment.
  ** Based on distillation capacity at the beginning of the year.

Refinery throughput:

 

   

increased by 18% in the second quarter 2015 compared to the second quarter 2014, due to the start up of SATORP and a lower level of maintenance in Europe. The good reliability of the sites enabled an increase in throughput to take advantage of attractive margins; and

   

increased by 16% in the first half 2015 compared to the first half 2014 for the same reasons. Utilization rates were higher in an environment of favorable margins.

 

3


  Ø Results

 

2Q15     1Q15     2Q14     2Q15 vs
2Q14
    

in millions of dollars

except European refining margin indicator (ERMI)

  1H15     1H14     1H15 vs
1H14
 
  54.1            47.1            10.9            x5             

ERMI ($/t)

    50.6            8.7            x6          
    19,793              17,464              28,143                -30%          

Non-Group sales

      37,257              55,682                -33%       
  1,696            1,529            450            x4             

Operating income

    3,225            615            x5          
  (92)            (194)            (82)            +12%          

Adjustments affecting operating income

    (286)            81            n/a          
  1,604            1,335            368            x3             

Adjusted operating income*

    2,939            696            x4          
  1,349            1,100            401            x3             

Adjusted net operating income*

    2,449            747            x3          
  135            116            174            -22%          

• Contribution of Specialty chemicals**

    251            313            -20%       
  465            434            475            -2%          

Investments

    899            725            +24%       
  874            1,766            15            n/a             

Divestments

    2,640            26            n/a          
  1,700            314            (133)            n/a             

Cash flow from operating activities

    2,014            1,460            +38%       

 

  *  Detail of adjustment items shown in the business segment information starting on page 19 of this exhibit.
  **  Hutchinson and Atotech; Bostik until February 2015.

The European refining margin indicator (“ERMI”) averaged a high level of $54/t in the second quarter 2015 due to strong product demand, particularly gasoline, and significant maintenance activity, notably in Asia. Petrochemical margins were also higher, notably due to limited production capacity as a result of numerous shut downs in the industry.

Adjusted net operating income from the Refining & Chemicals segment was:

 

   

$1,349 million in the second quarter 2015, more than three times higher than in the second quarter 2014. The segment took full advantage of the higher refining and petrochemicals margins, mainly due to improved site availability and lower level of planned maintenance compared to last year; and

   

$2,449 million for the first half 2015, in a more favorable environment, more than three times higher than the first half 2014, demonstrating the segment’s ability to capture attractive first half 2015 margins by increasing throughput one year after voluntarily reducing throughput in the face of a difficult 2014 environment.

Adjusted net operating income for the Refining & Chemicals segment excludes any after-tax inventory valuation effect and special items. In the second quarter 2015, the exclusion of the inventory valuation effect had a negative impact on the segment’s adjusted net operating income of $138 million compared to a negative impact of $77 million in the second quarter 2014. The exclusion of special items in the second quarter 2015 had a positive impact on the segment’s adjusted net operating income of $117 million compared to a positive impact of $77 million in the second quarter 2014.

Second quarter 2015 divestments included the refinancing of SATORP in Saudi Arabia. Following the successful start up of the refinery, one of the most competitive in the world, TOTAL was able to refinance its shareholder loan under favorable conditions.

 

  B.3. Marketing & Services segment

 

  Ø Petroleum product sales

 

2Q15     1Q15     2Q14     2Q15 vs
2Q14
    

sales in kb/d*

  1H15     1H14     1H15 vs
1H14
 
      1,822                1,814                1,833                  -1%          

Total Marketing & Services sales

        1,818                1,742            +4%       
  1,079            1,103            1,102            -2%          

• Europe

    1,091            1,080            +1%       
  743            711            731            +2%          

• Rest of world

    727            622                +10%       

 

  *  Excludes trading and bulk refining sales, which are reported under the Refining & Chemicals segment (see page 8 of this exhibit); includes share of TotalErg.

Petroleum product sales were:

 

   

stable in the second quarter 2015 compared to the second quarter last year, benefiting from higher sales in growth markets; and

   

4% higher in the first half 2015 compared to the first half 2014, in a more favorable market than last year, which was affected by an unusually mild winter.

 

4


  Ø Results

 

2Q15     1Q15     2Q14     2Q15 vs
2Q14
    

in millions of dollars

   1H15     1H14     1H15 vs
1H14
 
    20,419              19,620              28,213                -28%          

Non-Group sales

       40,039              54,683              -27%       
  493            438            378            +30%          

Operating income

     931            713            +31%       
  (28)            7            27            n/a             

Adjustments affecting operating income

     (21)            45            n/a          
  465            445            405            +15%          

Adjusted operating income*

     910            758            +20%       
  425            321            372            +14%          

Adjusted net operating income*

     746            633            +18%       
  (45)            (42)            (8)            x6             

• Contribution of New Energies

     (87)            20            n/a          
  436            215            203            x2             

Investments

     651            479            +36%       
  627            52            28            n/a             

Divestments

     679            54            n/a          
  379            644            304            +25%          

Cash flow from operating activities

     1,023            393            x3          

 

  *  Detail of adjustment items shown in the business segment information starting on page 19 of this exhibit.

Adjusted net operating income from the Marketing & Services segment was:

 

   

$425 million in the second quarter 2015, an increase of 14% compared to the second quarter 2014, mainly due to higher margins; and

   

$746 million in the first half 2015, an increase of 18% compared to the first half 2014.

Adjusted net operating income for the Marketing & Services segment excludes any after-tax inventory valuation effect and special items. In the second quarter 2015, the exclusion of the inventory valuation effect had a negative impact on the segment’s adjusted net operating income of $43 million compared to a positive impact of $3 million in the second quarter 2014. The exclusion of special items in the second quarter 2015 had a negative impact on the segment’s adjusted net operating income of $335 million, consisting essentially of a gain on the disposal of Totalgaz, compared to a positive impact of $21 million in the second quarter 2014.

 

C. GROUP RESULTS

 

  Ø Net income (Group share)

Net income (Group share) was:

 

   

$2,971 million in the second quarter 2015 compared to $3,104 million in the second quarter 2014, a decrease of only 4% in an unfavorable environment. The Upstream was affected by the lower Brent price, which decreased by 44%, partially offset by a 12% increase in production and the effects of the Group’s cost reduction program. In addition, the Downstream segments reported excellent results, benefiting from higher margins; and

   

$5,634 million in the first half 2015 compared to $6,439 million in the first half 2014, a decrease of 13% in an environment where the Brent price dropped by 47%. The Group fully benefited from its cost reduction program, the resilience of the Upstream segment and the strong performance of the Downstream segments.

In the second quarter 2015, total adjustments affecting net income (Group share) were -$114 million, including asset impairment charges of $245 million (consisting essentially of impairments due to the degraded security conditions in Yemen, the unfavorable economic environment leading to the Group discontinuing the development of certain assets and an impairment loss related to the sale of Total Coal South Africa) gains on disposals of assets of $327 million (consisting essentially of a gain on the disposal of Totalgaz) and other charges of $364 million (including charges related to the impact of a litigation in Qatar), compared to -$47 million in the second quarter 2014.

In the first half 2015, total adjustments affecting net income (Group share) were -$53 million, including asset impairment charges of $1,354 million (consisting essentially of impairments due to the degraded security conditions in Libya and Yemen as well as the impairments described above), gains on disposals of assets of $1,329 million (consisting essentially of gains on the disposals of Bostik, Totalgaz and OML 29 in Nigeria) and other charges of $321 million (including the impact of the UK tax changes on deferred tax and the Qatar charge described above), compared to -$39 million in the first half 2014, including asset impairment charges of $426 million (comprised mainly of the impairment of the Shtokman project in Russia) and gains on disposals of assets of $599 million (comprised mainly of the gain realized on the sale (partial IPO) of an interest in Gaztransport & Technigaz (GTT)). For additional information concerning adjustment items in the second quarter and first half 2015, refer to page 29 of this exhibit.

The number of fully-diluted shares was 2,294 million on June 30, 2015, and 2,284 million on June 30, 2014.

 

5


  Ø Divestments — acquisitions

Asset sales were:

 

   

$733 million in the second quarter 2015, comprised mainly of the sale of Totalgaz; and

   

$3,472 million in the first half 2015, comprised mainly of the sales of Bostik, the Group’s interests in OML 18 and 29 in Nigeria and Totalgaz.

Acquisitions were:

 

   

$282 million in the second quarter 2015; and

   

$2,777 million in the first half 2015, comprised mainly of the entry into the new ADCO concession in the United Arab Emirates and the carry on the Utica gas and condensate field in the United States.

 

  Ø Cash flow

The Group’s net cash flow(1) was:

 

   

$116 million in the second quarter 2015 compared to -$2,689 million in the second quarter 2014. This increase was mainly due to a sharp decline in organic investments, including the refinancing of SATORP, and the resilience of cash flow from operations in a lower Brent price environment, mainly due to the strong performance of the Downstream segments; and

   

-$1,322 million in the first half 2015 compared to -$1,376 million in the first half 2014; an increase of 4%, showing good resistance to the 47% drop in the Brent price, mainly due to the resilience of the Upstream segment and the performance of the Downstream segments. The organic investments are in line with the objective of $23-24 billion for the year.

D.   SUMMARY AND OUTLOOK

After having recovered slightly in the second quarter, oil prices have fallen by about 10% since the beginning of July. In this context, the Group is focused on delivering its new project start ups and implementing cost reductions to sustainably reduce its breakeven and maximize cash flow. The rapid implementation of this industrial response to the weaker environment has already begun to bear positive results in the first half of the year, and it will also underpin the Group’s success in the second half and beyond.

In the Upstream segment, the start-ups of Surmont Phase 2, GLNG and Laggan-Tormore are expected in the second half. Production is expected to increase by more than 8% this year despite the shutdown of Yemen LNG.

In the Downstream, market conditions remained favorable at the start of the third quarter. The increase in demand, notably for gasoline, is positive for refining, without, however, eliminating the overcapacity in the market. The Group’s teams are continuing to reduce costs and adapt the sites, making them resistant to unfavorable environments.

Finally, after announcing the sale of interests in gas fields located in the West of Shetland area of the United Kingdom and in the Schwedt refinery in Germany for a combined amount of 1.2 billion dollars, TOTAL is pursuing discussions for the sale of several other assets.

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.

 

 

(1) Net cash flow = cash flow from operations – net investments (including other transactions with non-controlling interests).

 

6


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

 

   

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

   

changes in currency exchange rates and currency devaluations;

   

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

   

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

   

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

   

changes in the current capital expenditure plans of TOTAL;

   

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

   

the financial resources of competitors;

   

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

   

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

   

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

   

the ability to obtain governmental or regulatory approvals;

   

the ability to respond to challenges in international markets, including political or economic conditions, 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, 2014.

 

7


OPERATING INFORMATION BY SEGMENT

 

  Upstream

 

    2Q15    

       1Q15            2Q14            2Q15 vs    
2Q14
  

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

       1H15            1H14            1H15 vs    
1H14
  360           393            329            +9%          Europe      376            361            +4%      
  663           687            618            +7%          Africa      675            637            +6%      
  477           540            380            +26%          Middle East      508            393            +29%      
  107           98            91            +18%          North America      103            86            +20%      
  156           155            157            -1%          South America      155            158            -2%      
  251           261            238            +5%          Asia-Pacific      256            240            +7%      
  285           261            241            +18%          CIS      274            241            +14%      

 

 

      

 

 

       

 

 

       

 

 

       

 

  

 

 

       

 

 

       

 

 

    
  2,299           2,395            2,054            +12%          Total production      2,347            2,116            +11%      

 

 

      

 

 

       

 

 

       

 

 

       

 

  

 

 

       

 

 

       

 

 

    
  547           573            544            +1%         

• Includes equity affiliates

     560            563            -1%      
2Q15    1Q15    2Q14    2Q15 vs
2Q14
  

Liquids production by region (kb/d)

   1H15    1H14    1H15 vs
1H14
  159           162            159                     Europe      160            165            -3%      
  530           551            482            +10%          Africa      540            495            +9%      
  347           358            190            +83%          Middle East      353            197            +79%      
  48           41            40            +20%          North America      44            37            +19%      
  48           50            50            -4%          South America      49            50            -2%      
  32           37            29            +10%          Asia-Pacific      34            29            +17%      
  51           41            34            +50%          CIS      47            34            +38%      

 

 

      

 

 

       

 

 

       

 

 

       

 

  

 

 

       

 

 

       

 

 

    
    1,215           1,240            984            +23%          Total production      1,227            1,007            +22%      

 

 

      

 

 

       

 

 

       

 

 

       

 

  

 

 

       

 

 

       

 

 

    
  218           207            197            +11%         

• Includes equity affiliates

     213            202            +5%      
2Q15    1Q15    2Q14    2Q15 vs
2Q14
  

Gas production by region (Mcf/d)

   1H15    1H14    1H15 vs
1H14
  1,086           1,265            936            +16%          Europe      1,175            1,075            +9%      
  663           687            710            -7%          Africa      675            729            -7%      
  720           999            1,042            -31%          Middle East      859            1,073            -20%      
  332           315            285            +16%          North America      323            276            +17%      
  602           589            601                     South America      596            605            -1%      
  1,258           1,298            1,188            +6%          Asia-Pacific      1,278            1,194            +7%      
  1,249           1,159            1,105            +13%          CIS      1,204            1,114            +8%      

 

 

      

 

 

       

 

 

       

 

 

       

 

  

 

 

       

 

 

       

 

 

    
  5,910           6,312            5,867            +1%          Total production      6,110            6,066            +1%      

 

 

      

 

 

       

 

 

       

 

 

       

 

  

 

 

       

 

 

       

 

 

    
  1,764           1,963            1,895            -7%         

• Includes equity affiliates

     1,863            1,962            -5%      
2Q15    1Q15    2Q14    2Q15 vs
2Q14
  

Liquefied natural gas

   1H15    1H14    1H15 vs
1H14
  2.34           2.77            2.96            -21%          LNG sales* (Mt)      5.11            6.11            -16%      

 

  *  Sales, Group share, excluding trading; 2014 data restated to reflect volume estimates for Bontang LNG in Indonesia based on the 2014 SEC coefficient.

 

  Downstream (Refining & Chemicals and Marketing & Supply)

 

    2Q15            1Q15            2Q14            2Q15 vs    
2Q14
  

Refined product sales by region (kb/d)*

       1H15            1H14            1H15 vs    
1H14
  2,100           2,056            2,017            +4%          Europe**      2,078            2,011            +3%      
  657           663            587            +12%          Africa      660            531            +24%      
  625           581            643            -3%          Americas      603            559            +8%      
  641           657            611            +5%          Rest of world      649            592            +10%      

 

 

      

 

 

       

 

 

       

 

 

       

 

  

 

 

       

 

 

       

 

 

    
  4,023           3,957            3,858            +4%          Total consolidated sales      3,990            3,693            +8%      

 

 

      

 

 

       

 

 

       

 

 

       

 

  

 

 

       

 

 

       

 

 

    
  632           628            576            +10%         

• Includes bulk sales

     630            605            +4%      
     1,569           1,515            1,449            +8%         

• Includes trading

     1,542            1,346            +15%      

 

  *  Includes share of TotalErg.
  **  Restated historical amounts.

 

8


INVESTMENTS — DIVESTMENTS

 

    2Q15    

         1Q15              2Q14              2Q15 vs    
2Q14
    

in millions of dollars

       1H15              1H14              1H15 vs    
1H14
 
  5,148             6,069             7,193             -28%          

Investments excluding acquisitions

     11,217             12,395             -10%       
  396             399             362             +9%          

•  Capitalized exploration

     796             681             +17%       
  391             793             1,075             -64%          

•  Increase in non-current loans

     1,184             1,336             -11%       
  (1,160)             (245)             (430)             x3          

•  Repayment of non-current loans

       (1,405)             (794)             +77%       
  282             2,495             1,100             -74%           Acquisitions      2,777             1,399             x2       
  733             2,739             201             x4           Asset sales      3,472             1,677             x2       
  81             —             126             -36%          

Other transactions with non-controlling interests

     81             126             -36%       
  4,616             5,825             7,966             -42%           Net investments*      10,441                 11,991             -13%       

 

  *  Net investments = investments including acquisitions — asset sales — other transactions with non-controlling interests.

NET-DEBT-TO-EQUITY RATIO

 

in millions of dollars

       6/30/2015            3/31/2015            6/30/2014    

Current borrowings

     13,114            13,604            13,525      

Net current financial assets

     (2,351)            (2,262)            (531)      

Net financial assets classified as held for sale

     (16)            (27)            (62)      

Non-current financial debt

               43,363                      41,827                      39,433      

Hedging instruments of non-current debt

     (1,157)            (1,275)            (1,973)      

Cash and cash equivalents

     (27,322)            (25,051)            (22,166)      

 

  

 

 

       

 

 

       

 

 

    

Net debt

     25,631            26,816            28,226      

 

  

 

 

       

 

 

       

 

 

    

Shareholders’ equity

     97,244            95,096            102,872      

Estimated dividend payable

     (1,561)            (2,988)            (1,894)      

Non-controlling interests

     3,104            3,024            3,344      

 

  

 

 

       

 

 

       

 

 

    

Equity

     98,787            95,132            104,322      

 

  

 

 

       

 

 

       

 

 

    

 

  

 

 

       

 

 

       

 

 

    

Net-debt-to-equity ratio

     25.9%            28.2%            27.1%      

 

  

 

 

       

 

 

       

 

 

    

RETURN ON AVERAGE CAPITAL EMPLOYED

 

  Twelve months ended June 30, 2015
                                                                          

in millions of dollars

  Upstream               Refining &        
         Chemicals        
    Marketing &
Services
 

Adjusted net operating income

    7,280                 4,191                1,367           

Capital employed at 6/30/2014*

    103,572                 19,265                10,324           

Capital employed at 6/30/2015*

    107,214                 12,013                8,234           

ROACE

    6.9%                 26.8%                14.7%           

 

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

 

•       Twelve months ended March 31, 2015

     

in millions of dollars

  Upstream               Refining &        
         Chemicals        
    Marketing &
Services
 

Adjusted net operating income

    8,771                 3,243                1,314           

Capital employed at 3/31/2014*

    97,924                 18,516                10,314           

Capital employed at 3/31/2015*

              103,167                 12,534                7,928           

ROACE

    8.7%                 20.9%                14.4%           

 

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

 

•       Full-year 2014

     

in millions of dollars

  Upstream               Refining &        
         Chemicals        
    Marketing &
Services
 

Adjusted net operating income

    10,504                 2,489                1,254           

Capital employed at 12/31/2013*

    95,529                         19,752                        10,051           

Capital employed at 12/31/2014*

    100,497                 13,451                8,825           

ROACE

    10.7%                 15.0%                13.3%           

 

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

 

9


MAIN INDICATORS

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

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

Second quarter 2015

      1.11             54.1             61.9             58.2               4.67       

First quarter 2015

      1.13             47.1             53.9             49.5               5.38       

Fourth quarter 2014

      1.25             27.6             76.6             61.7               6.29       

Third quarter 2014

      1.33             29.9             101.9             94.0               6.40       

Second quarter 2014

      1.37             10.9             109.7             103.0               6.52       

 

  *  The European Refining Margin Indicator (“ERMI”) is a Group 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 contracts, including hydrocarbon production overlifting/underlifting position valued at market price.

Disclaimer: data is based on TOTAL’s reporting, is not audited and is subject to change.

 

10


CONSOLIDATED STATEMENT OF INCOME

TOTAL

(unaudited)

 

(M$) (a)   

2nd quarter

2015

   

1st quarter

2015

   

2nd quarter

2014

 

Sales

     44,715        42,313        62,561   

Excise taxes

     (5,446     (5,350     (6,354

Revenues from sales

     39,269        36,963        56,207   

Purchases, net of inventory variation *

     (26,353     (24,204     (40,371

Other operating expenses

     (6,031     (6,272     (7,229

Exploration costs

     (352     (637     (301

Depreciation, depletion and amortization of tangible assets and mineral interests

     (2,831     (3,872     (2,929

Other income

     722        1,621        96   

Other expense

     (396     (442     (163

Financial interest on debt

     (231     (262     (266

Financial income from marketable securities & cash equivalents

     28        31        31   

Cost of net debt

     (203     (231     (235

Other financial income

     255        142        265   

Other financial expense

     (163     (166     (183

Equity in net income (loss) of affiliates

     685        590        874   

Income taxes *

     (1,589     (984     (2,902

Consolidated net income

     3,013        2,508        3,129   

Group share

     2,971        2,663        3,104   

Non-controlling interests

     42        (155     25   

Earnings per share ($)

     1.29        1.16        1.37   

Fully-diluted earnings per share ($)

     1.29        1.16        1.36   
(a)  Except for per share amounts.

* During the second quarter of 2015, the Group revised the classification in the statement of income of certain taxes related to its participation in the ADCO concession, effective since January 1, 2015. These taxes are now accounted for as operating taxes and were therefore reclassified for $498 million from “Income taxes” to “Purchases, net of inventory variation” for the first quarter of 2015. This reclassification has no impact on net income.

 

11


CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME

TOTAL

(unaudited)

 

(M$)   

2nd quarter

2015

    

1st quarter

2015

    

2nd quarter

2014

 

Consolidated net income

     3,013         2,508         3,129   

Other comprehensive income

        

Actuarial gains and losses

     248         (95)         (416)   

Tax effect

     (81)         (36)         154   

Currency translation adjustment generated by the parent company

     2,963         (8,192)         (732)   

Items not potentially reclassifiable to profit and loss

     3,130         (8,323)         (994)   

Currency translation adjustment

     (1,160)         3,748         512   

Available for sale financial assets

     (12)         8         (6)   

Cash flow hedge

     36         (130)         30   

Share of other comprehensive income of equity affiliates, net amount

     (201)         1,042         436   

Other

     (2)         3         (4)   

Tax effect

     (8)         37         (5)   

Items potentially reclassifiable to profit and loss

     (1,347)         4,708         963   

Total other comprehensive income (net amount)

     1,783         (3,615)         (31)   
                            

Comprehensive income

     4,796         (1,107)         3,098   

Group share

     4,749         (916)         3,078   

Non-controlling interests

     47         (191)         20   

 

12


CONSOLIDATED STATEMENT OF INCOME

TOTAL

(unaudited)

 

(M$) (a)   

1st half

2015

 

      

1st half

2014

 

 

Sales

     87,028           123,248   

Excise taxes

     (10,796        (12,186

Revenues from sales

     76,232           111,062   

Purchases, net of inventory variation

     (50,557        (78,703

Other operating expenses

     (12,303        (14,593

Exploration costs

     (989        (920

Depreciation, depletion and amortization of tangible assets and mineral interests

     (6,703        (5,674

Other income

     2,343           1,196   

Other expense

     (838        (312

Financial interest on debt

     (493        (467

Financial income from marketable securities & cash equivalents

     59           50   

Cost of net debt

     (434        (417

Other financial income

     397           426   

Other financial expense

     (329        (349

Equity in net income (loss) of affiliates

     1,275           1,347   

Income taxes

     (2,573        (6,499

Consolidated net income

     5,521           6,564   

Group share

     5,634           6,439   

Non-controlling interests

     (113        125   

Earnings per share ($)

     2.46           2.84   

Fully-diluted earnings per share ($)

     2.45           2.82   
(a)  Except for per share amounts.

 

13


CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME

TOTAL

(unaudited)

 

(M$)   

1st half

2015

 

      

1st half

2014

 

 

Consolidated net income

     5,521           6,564   

Other comprehensive income

       

Actuarial gains and losses

     153           (615)   

Tax effect

     (117)           211   

Currency translation adjustment generated by the parent company

     (5,229)           (729)   

Items not potentially reclassifiable to profit and loss

     (5,193)           (1,133)   

Currency translation adjustment

     2,588           548   

Available for sale financial assets

     (4)           (3)   

Cash flow hedge

     (94)           65   

Share of other comprehensive income of equity affiliates, net amount

     841           (20)   

Other

     1           (7)   

Tax effect

     29           (18)   

Items potentially reclassifiable to profit and loss

     3,361           565   

Total other comprehensive income (net amount)

     (1,832)           (568)   
                     

Comprehensive income

     3,689           5,996   

Group share

     3,833           5,879   

Non-controlling interests

     (144)           117   

 

14


CONSOLIDATED BALANCE SHEET

TOTAL

 

(M$)   

June 30,
2015

(unaudited)

   

March 31,
2015

(unaudited)

    December 31,
2014
   

June 30,
2014

(unaudited)

 

ASSETS

        

Non-current assets

        

Intangible assets, net

     16,101        16,236        14,682        18,995   

Property, plant and equipment, net

     110,023        105,806        106,876        108,468   

Equity affiliates : investments and loans

     19,380        19,552        19,274        21,256   

Other investments

     1,248        1,325        1,399        1,786   

Hedging instruments of non-current financial debt

     1,157        1,275        1,319        1,973   

Deferred income taxes

     3,145        3,435        4,079        2,842   

Other non-current assets

     4,047        4,093        4,192        4,263   

Total non-current assets

 

     155,101        151,722        151,821        159,583   

Current assets

        

Inventories, net

     17,373        15,393        15,196        23,484   

Accounts receivable, net

     14,415        15,458        15,704        21,698   

Other current assets

     15,072        14,576        15,702        16,519   

Current financial assets

     2,439        2,464        1,293        1,003   

Cash and cash equivalents

     27,322        25,051        25,181        22,166   

Assets classified as held for sale

     2,754        3,257        4,901        4,317   

Total current assets

 

     79,375        76,199        77,977        89,187   

Total assets

     234,476        227,921        229,798        248,770   

LIABILITIES & SHAREHOLDERS’ EQUITY

        

Shareholders’ equity

        

Common shares

     7,549        7,519        7,518        7,511   

Paid-in surplus and retained earnings

     103,286        102,755        94,646        101,100   

Currency translation adjustment

     (9,243     (10,830     (7,480     (1,436

Treasury shares

     (4,348     (4,348     (4,354     (4,303

Total shareholders’ equity - Group share

 

     97,244        95,096        90,330        102,872   

Non-controlling interests

 

     3,104        3,024        3,201        3,344   

Total shareholders’ equity

 

     100,348        98,120        93,531        106,216   

Non-current liabilities

        

Deferred income taxes

     13,458        13,557        14,810        16,397   

Employee benefits

     4,426        4,483        4,758        4,725   

Provisions and other non-current liabilities

     17,353        17,050        17,545        17,445   

Non-current financial debt

     43,363        41,827        45,481        39,433   

Total non-current liabilities

 

     78,600        76,917        82,594        78,000   

Current liabilities

        

Accounts payable

     22,469        22,043        24,150        28,902   

Other creditors and accrued liabilities

     18,718        15,750        16,641        19,994   

Current borrowings

     13,114        13,604        10,942        13,525   

Other current financial liabilities

     88        202        180        472   

Liabilities directly associated with the assets classified as held for sale

     1,139        1,285        1,760        1,661   

Total current liabilities

 

     55,528        52,884        53,673        64,554   

Total liabilities and shareholders’ equity

     234,476        227,921        229,798        248,770   

 

15


CONSOLIDATED STATEMENT OF CASH FLOW

TOTAL

(unaudited)

 

(M$)   

2nd quarter

2015

 

   

1st quarter

2015

 

   

2nd quarter

2014

 

 

CASH FLOW FROM OPERATING ACTIVITIES

      

Consolidated net income

     3,013        2,508        3,129   

Depreciation, depletion and amortization

     3,113        4,424        3,087   

Non-current liabilities, valuation allowances and deferred taxes

     285        (446     (156

Impact of coverage of pension benefit plans

     -        -        -   

(Gains) losses on disposals of assets

     (459     (1,357     (17

Undistributed affiliates’ equity earnings

     (221     (68     (125

(Increase) decrease in working capital

     (835     (476     (771

Other changes, net

     (164     (198     130   

Cash flow from operating activities

     4,732        4,387        5,277   

CASH FLOW USED IN INVESTING ACTIVITIES

      

Intangible assets and property, plant and equipment additions

     (5,991     (7,956     (6,800

Acquisitions of subsidiaries, net of cash acquired

     (3     (7     (414

Investments in equity affiliates and other securities

     (205     (53     (434

Increase in non-current loans

     (391     (793     (1,075

Total expenditures

     (6,590     (8,809     (8,723

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

     221        959        135   

Proceeds from disposals of subsidiaries, net of cash sold

     403        1,758        -   

Proceeds from disposals of non-current investments

     109        22        66   

Repayment of non-current loans

     1,160        245        430   

Total divestments

     1,893        2,984        631   

Cash flow used in investing activities

     (4,697     (5,825     (8,092

CASH FLOW USED IN FINANCING ACTIVITIES

      

Issuance (repayment) of shares:

      

- Parent company shareholders

     438        12        304   

- Treasury shares

     -        -        -   

Dividends paid:

      

- Parent company shareholders

     (6     (1,566     (1,901

- Non-controlling interests

     (70     (2     (139

Issuance of perpetual subordinated notes

     -        5,616        -   

Payments on perpetual subordinated notes

     -        -        -   

Other transactions with non-controlling interests

     81        -        126   

Net issuance (repayment) of non-current debt

     1,635        136        2,931   

Increase (decrease) in current borrowings

     (512     423        956   

Increase (decrease) in current financial assets and liabilities

     (79     (1,022     65   

Cash flow used in financing activities

     1,487        3,597        2,342   

Net increase (decrease) in cash and cash equivalents

     1,522        2,159        (473

Effect of exchange rates

     749        (2,289     (148

Cash and cash equivalents at the beginning of the period

     25,051        25,181        22,787   

Cash and cash equivalents at the end of the period

     27,322        25,051        22,166   

 

16


CONSOLIDATED STATEMENT OF CASH FLOW

TOTAL

(unaudited)

 

(M$)   

1st half

2015

 

      

1st half

2014

 

 

CASH FLOW FROM OPERATING ACTIVITIES

       

Consolidated net income

     5,521           6,564   

Depreciation, depletion and amortization

     7,537           6,261   

Non-current liabilities, valuation allowances and deferred taxes

     (161        243   

Impact of coverage of pension benefit plans

     -           -   

(Gains) losses on disposals of assets

     (1,816        (1,040

Undistributed affiliates’ equity earnings

     (289        (114

(Increase) decrease in working capital

     (1,311        (1,456

Other changes, net

     (362        157   

Cash flow from operating activities

     9,119           10,615   

CASH FLOW USED IN INVESTING ACTIVITIES

       

Intangible assets and property, plant and equipment additions

     (13,947        (12,248

Acquisitions of subsidiaries, net of cash acquired

     (10        (414

Investments in equity affiliates and other securities

     (258        (590

Increase in non-current loans

     (1,184        (1,336

Total expenditures

     (15,399        (14,588

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

     1,180           1,155   

Proceeds from disposals of subsidiaries, net of cash sold

     2,161           -   

Proceeds from disposals of non-current investments

     131           522   

Repayment of non-current loans

     1,405           794   

Total divestments

     4,877           2,471   

Cash flow used in investing activities

     (10,522        (12,117

CASH FLOW USED IN FINANCING ACTIVITIES

       

Issuance (repayment) of shares:

       

- Parent company shareholders

     450           337   

- Treasury shares

     -           -   

Dividends paid:

       

- Parent company shareholders

     (1,572        (3,736

- Non-controlling interests

     (72        (146

Issuance of perpetual subordinated notes

     5,616           -   

Payments on perpetual subordinated notes

     -           -   

Other transactions with non-controlling interests

     81           126   

Net issuance (repayment) of non-current debt

     1,771           7,120   

Increase (decrease) in current borrowings

     (89        (211

Increase (decrease) in current financial assets and liabilities

     (1,101        (52

Cash flow used in financing activities

     5,084           3,438   

Net increase (decrease) in cash and cash equivalents

     3,681           1,936   

Effect of exchange rates

     (1,540        30   

Cash and cash equivalents at the beginning of the period

     25,181           20,200   

Cash and cash equivalents at the end of the period

     27,322           22,166   

 

17


CONSOLIDATED STATEMENT OF CHANGES IN SHAREHOLDERS’ EQUITY

TOTAL

(unaudited)

 

     Common shares issued     Paid-in    

Currency
translation

adjustment

    Treasury shares    

Shareholders’
equity -

Group share

   

Non-

controlling

interests

   

Total
shareholders’

equity

 

(M$)

 

  Number     Amount    

surplus and

retained

earnings

      Number     Amount        

As of January 1, 2014

    2,377,678,160        7,493        98,254        (1,203)        (109,214,448)        (4,303)        100,241        3,138        103,379   

Net income of the first half 2014

    -        -        6,439        -        -        -        6,439        125        6,564   

Other comprehensive Income

    -        -        (329)        (231)        -        -        (560)        (8)        (568)   

Comprehensive Income

    -        -        6,110        (231)        -        -        5,879        117        5,996   

Dividend

    -        -        (3,794)        -        -        -        (3,794)        (146)        (3,940)   

Issuance of common shares

    5,192,417        18        319        -        -        -        337        -        337   

Purchase of treasury shares

    -        -        -        -        -        -        -        -        -   

Sale of treasury shares (1)

    -        -        -        -        7,200        -        -        -        -   

Share-based payments

    -        -        82        -        -        -        82        -        82   

Share cancellation

    -        -        -        -        -        -        -        -        -   

Issuance of perpetual subordinated notes

    -        -        -        -        -        -        -        -        -   

Payments on perpetual subordinated notes

    -        -        -        -        -        -        -        -        -   

Other operations with non-controlling interests

    -        -        128        (2)        -        -        126        183        309   

Other items

    -        -        1        -        -        -        1        52        53   

As of June 30, 2014

    2,382,870,577        7,511        101,100        (1,436)        (109,207,248)        (4,303)        102,872        3,344        106,216   

Net income from July 1 to December 31, 2014

    -        -        (2,195)        -        -        -        (2,195)        (119)        (2,314)   

Other comprehensive Income

    -        -        (578)        (6,044)        -        -        (6,622)        (35)        (6,657)   

Comprehensive Income

    -        -        (2,773)        (6,044)        -        -        (8,817)        (154)        (8,971)   

Dividend

    -        -        (3,584)        -        -        -        (3,584)        (8)        (3,592)   

Issuance of common shares

    2,396,948        7        76        -        -        -        83        -        83   

Purchase of treasury shares

    -        -        -        -        (4,386,300)        (283)        (283)        -        (283)   

Sale of treasury shares (1)

    -        -        (232)        -        4,232,135        232        -        -        -   

Share-based payments

    -        -        32        -        -        -        32        -        32   

Share cancellation

    -        -        -        -        -        -        -        -        -   

Issuance of perpetual subordinated notes

    -        -        -        -        -        -        -        -        -   

Payments on perpetual subordinated notes

    -        -        -        -        -        -        -        -        -   

Other operations with non-controlling interests

    -        -        20        -        -        -        20        12        32   

Other items

    -        -        7        -        -        -        7        7        14   

As of December 31, 2014

    2,385,267,525        7,518        94,646        (7,480)        (109,361,413)        (4,354)        90,330        3,201        93,531   

Net income of the first half 2015

    -        -        5,634        -        -        -        5,634        (113)        5,521   

Other comprehensive Income

    -        -        (38)        (1,763)        -        -        (1,801)        (31)        (1,832)   

Comprehensive Income

    -        -        5,596        (1,763)        -        -        3,833        (144)        3,689   

Dividend

    -        -        (3,123)        -        -        -        (3,123)        (72)        (3,195)   

Issuance of common shares

    11,092,565        31        419        -        -        -        450        -        450   

Purchase of treasury shares

    -        -        -        -        -        -        -        -        -   

Sale of treasury shares (1)

    -        -        (6)        -        103,150        6        -        -        -   

Share-based payments

    -        -        69        -        -        -        69        -        69   

Share cancellation

    -        -        -        -        -        -        -        -        -   

Issuance of perpetual subordinated notes

    -        -        5,616        -        -        -        5,616        -        5,616   

Payments on perpetual subordinated notes

    -        -        (31)        -        -        -        (31)        -        (31)   

Other operations with non-controlling interests

    -        -        21        -        -        -        21        57        78   

Other items

    -        -        79        -        -        -        79        62        141   

As of June 30, 2015

    2,396,360,090        7,549        103,286        (9,243)        (109,258,263)        (4,348)        97,244        3,104        100,348   

 

(1)  Treasury shares related to the restricted stock grants.

 

18


BUSINESS SEGMENT INFORMATION

TOTAL

(unaudited)

 

2nd quarter 2015

(M$)

 

   Upstream     Refining &
Chemicals
   

 

Marketing &
Services

 

    Corporate     Intercompany     Total  

Non-Group sales

     4,498        19,793        20,419        5        -        44,715   

Intersegment sales

     4,921        7,383        223        56        (12,583     -   

Excise taxes

     -        (1,007     (4,439     -        -        (5,446

Revenues from sales

     9,419        26,169        16,203        61        (12,583     39,269   

Operating expenses

     (5,449     (24,182     (15,508     (180     12,583        (32,736

Depreciation, depletion and amortization of tangible assets and mineral interests

     (2,329     (291     (202     (9     -        (2,831

Operating income

     1,641        1,696        493        (128     -        3,702   

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

     319        107        503        174        -        1,103   

Tax on net operating income

     (909     (433     (193     (93     -        (1,628

Net operating income

     1,051        1,370        803        (47     -        3,177   

Net cost of net debt

               (164

Non-controlling interests

                                             (42

Net income

               2,971   
            

2nd quarter 2015 (adjustments) (a)

(M$)

 

   Upstream     Refining &
Chemicals
   

 

Marketing &
Services

 

    Corporate     Intercompany     Total  

Non-Group sales

     (158     -        -        -        -        (158

Intersegment sales

     -        -        -        -        -        -   

Excise taxes

     -        -        -        -        -        -   

Revenues from sales

     (158     -        -        -        -        (158

Operating expenses

     (2     123        51        -        -        172   

Depreciation, depletion and amortization of tangible assets and mineral interests

     (194     (31     (23     -        -        (248

Operating income (b)

     (354     92        28        -        -        (234

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

     (191     (71     374        -        -        112   

Tax on net operating income

     36        -        (24     -        -        12   

Net operating income (b)

     (509     21        378        -        -        (110

Net cost of net debt

               -   

Non-controlling interests

                                             (4

Net income

               (114

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

     

 

(b)  Of which inventory valuation effect

     

 

On operating income

     -        199        51        -       

On net operating income

     -        138        43        -       
            

2nd quarter 2015 (adjusted)

(M$) (a)

 

   Upstream     Refining &
Chemicals
   

 

Marketing &
Services

 

    Corporate     Intercompany     Total  

Non-Group sales

     4,656        19,793        20,419        5        -        44,873   

Intersegment sales

     4,921        7,383        223        56        (12,583     -   

Excise taxes

     -        (1,007     (4,439     -        -        (5,446

Revenues from sales

     9,577        26,169        16,203        61        (12,583     39,427   

Operating expenses

     (5,447     (24,305     (15,559     (180     12,583        (32,908

Depreciation, depletion and amortization of tangible assets and mineral interests

     (2,135     (260     (179     (9     -        (2,583

Adjusted operating income

     1,995        1,604        465        (128     -        3,936   

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

     510        178        129        174        -        991   

Tax on net operating income

     (945     (433     (169     (93     -        (1,640

Adjusted net operating income

     1,560        1,349        425        (47     -        3,287   

Net cost of net debt

               (164

Non-controlling interests

                                             (38

Adjusted net income

                                             3,085   

Adjusted fully-diluted earnings per share ($)

                                             1.34   

(a)  Except for earnings per share.

            
            

2nd quarter 2015

(M$)

 

   Upstream     Refining &
Chemicals
   

 

Marketing &
Services

 

    Corporate     Intercompany     Total  

Total expenditures

     5,653        465        436        36        -        6,590   

Total divestments

     379        874        627        13        -        1,893   

Cash flow from operating activities

     2,713        1,700        379        (60     -        4,732   

 

19


BUSINESS SEGMENT INFORMATION

TOTAL

(unaudited)

 

1st quarter 2015

(M$)

 

   Upstream     Refining &
Chemicals
   

 

Marketing &
Services

 

    Corporate     Intercompany     Total  

Non-Group sales

     5,225        17,464        19,620        4        -        42,313   

Intersegment sales

     4,384        6,967        272        52        (11,675     -   

Excise taxes

     -        (933     (4,417     -        -        (5,350

Revenues from sales

     9,609        23,498        15,475        56        (11,675     36,963   

Operating expenses

     (5,969     (21,717     (14,863     (239     11,675        (31,113

Depreciation, depletion and amortization of tangible assets and mineral interests

     (3,441     (252     (174     (5     -        (3,872

Operating income

     199        1,529        438        (188     -        1,978   

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

     769        762        (80     294        -        1,745   

Tax on net operating income

     (368     (446     (131     (82     -        (1,027

Net operating income

     600        1,845        227        24        -        2,696   

Net cost of net debt

               (188

Non-controlling interests

                                             155   

Net income

               2,663   
            

1st quarter 2015 (adjustments) (a)

(M$)

 

   Upstream     Refining &
Chemicals
   

 

Marketing &
Services

 

    Corporate     Intercompany     Total  

Non-Group sales

     (146     -        -        -        -        (146

Intersegment sales

     -        -        -        -        -        -   

Excise taxes

     -        -        -        -        -        -   

Revenues from sales

     (146     -        -        -        -        (146

Operating expenses

     (140     194        (7     -        -        47   

Depreciation, depletion and amortization of tangible assets and mineral interests

     (1,046     -        -        -        -        (1,046

Operating income (b)

     (1,332     194        (7     -        -        (1,145

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

     136        661        (89     -        -        708   

Tax on net operating income

     437        (110     2        -        -        329   

Net operating income (b)

     (759     745        (94     -        -        (108

Net cost of net debt

               -   

Non-controlling interests

                                             169   

Net income

               61   

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

     

 

(b)  Of which inventory valuation effect

     

 

On operating income

     -        235        (7     -       

On net operating income

     -        150        (5     -       
            

1st quarter 2015 (adjusted)

(M$) (a)

 

   Upstream     Refining &
Chemicals
   

 

Marketing &
Services

 

    Corporate     Intercompany     Total  

Non-Group sales

     5,371        17,464        19,620        4        -        42,459   

Intersegment sales

     4,384        6,967        272        52        (11,675     -   

Excise taxes

     -        (933     (4,417     -        -        (5,350

Revenues from sales

     9,755        23,498        15,475        56        (11,675     37,109   

Operating expenses

     (5,829     (21,911     (14,856     (239     11,675        (31,160

Depreciation, depletion and amortization of tangible assets and mineral interests

     (2,395     (252     (174     (5     -        (2,826

Adjusted operating income

     1,531        1,335        445        (188     -        3,123   

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

     633        101        9        294        -        1,037   

Tax on net operating income

     (805     (336     (133     (82     -        (1,356

Adjusted net operating income

     1,359        1,100        321        24        -        2,804   

Net cost of net debt

               (188

Non-controlling interests

                                             (14

Adjusted net income

                                             2,602   

Adjusted fully-diluted earnings per share ($)

                                             1.13   

(a)  Except for earnings per share.

            
            

1st quarter 2015

(M$)

 

   Upstream     Refining &
Chemicals
   

 

Marketing &
Services

 

    Corporate     Intercompany     Total  

Total expenditures

     8,151        434        215        9        -        8,809   

Total divestments

     1,162        1,766        52        4        -        2,984   

Cash flow from operating activities

     3,525        314        644        (96     -        4,387   

 

20


BUSINESS SEGMENT INFORMATION

TOTAL

(unaudited)

 

2nd quarter 2014

(M$)

 

   Upstream     Refining &
Chemicals
   

 

Marketing &
Services

 

    Corporate     Intercompany     Total  

Non-Group sales

     6,205        28,143        28,213        -        -        62,561   

Intersegment sales

     8,057        11,740        402        46        (20,245     -   

Excise taxes

     -        (1,281     (5,073     -        -        (6,354

Revenues from sales

     14,262        38,602        23,542        46        (20,245     56,207   

Operating expenses

     (7,174     (37,744     (22,966     (262     20,245        (47,901

Depreciation, depletion and amortization of tangible assets and mineral interests

     (2,314     (408     (198     (9     -        (2,929

Operating income

     4,774        450        378        (225     -        5,377   

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

     719        65        98        7        -        889   

Tax on net operating income

     (2,471     (114     (128     (218     -        (2,931

Net operating income

     3,022        401        348        (436     -        3,335   

Net cost of net debt

               (206

Non-controlling interests

                                             (25

Net income

               3,104   
            

2nd quarter 2014 (adjustments) (a)

(M$)

 

   Upstream     Refining &
Chemicals
   

 

Marketing &
Services

 

    Corporate     Intercompany     Total  

Non-Group sales

     (36     -        -        -        -        (36

Intersegment sales

     -        -        -        -        -        -   

Excise taxes

     -        -        -        -        -        -   

Revenues from sales

     (36     -        -        -        -        (36

Operating expenses

     -        122        (27     -        -        95   

Depreciation, depletion and amortization of tangible assets and mineral interests

     -        (40     -        -        -        (40

Operating income (b)

     (36     82        (27     -        -        19   

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

     -        (32     (7     -        -        (39

Tax on net operating income

     7        (50     10        -        -        (33

Net operating income (b)

     (29     -        (24     -        -        (53

Net cost of net debt

               -   

Non-controlling interests

                                             6   

Net income

               (47

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

     

 

(b)  Of which inventory valuation effect

     

 

On operating income

     -        122        (5     -       

On net operating income

     -        77        (3     -       
            

2nd quarter 2014 (adjusted)

(M$) (a)

 

   Upstream     Refining &
Chemicals
   

 

Marketing &
Services

 

    Corporate     Intercompany     Total  

Non-Group sales

     6,241        28,143        28,213        -        -        62,597   

Intersegment sales

     8,057        11,740        402        46        (20,245     -   

Excise taxes

     -        (1,281     (5,073     -        -        (6,354

Revenues from sales

     14,298        38,602        23,542        46        (20,245     56,243   

Operating expenses

     (7,174     (37,866     (22,939     (262     20,245        (47,996

Depreciation, depletion and amortization of tangible assets and mineral interests

     (2,314     (368     (198     (9     -        (2,889

Adjusted operating income

     4,810        368        405        (225     -        5,358   

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

     719        97        105        7        -        928   

Tax on net operating income

     (2,478     (64     (138     (218     -        (2,898

Adjusted net operating income

     3,051        401        372        (436     -        3,388   

Net cost of net debt

               (206

Non-controlling interests

                                             (31

Adjusted net income

                                             3,151   

Adjusted fully-diluted earnings per share ($)

                                             1.38   

(a)  Except for earnings per share.

            
            

2nd quarter 2014

(M$)

 

   Upstream     Refining &
Chemicals
   

 

Marketing &
Services

 

    Corporate     Intercompany     Total  

Total expenditures

     7,999        475        203        46        -        8,723   

Total divestments

     568        15        28        20        -        631   

Cash flow from operating activities

     4,805        (133     304        301        -        5,277   

 

21


BUSINESS SEGMENT INFORMATION

TOTAL

(unaudited)

 

1st half 2015

(M$)

 

   Upstream     Refining &
Chemicals
   

 

Marketing &
Services

 

    Corporate     Intercompany     Total  

Non-Group sales

     9,723        37,257        40,039        9        -        87,028   

Intersegment sales

     9,305        14,350        495        108        (24,258     -   

Excise taxes

     -        (1,940     (8,856     -        -        (10,796

Revenues from sales

     19,028        49,667        31,678        117        (24,258     76,232   

Operating expenses

     (11,418     (45,899     (30,371     (419     24,258        (63,849

Depreciation, depletion and amortization of tangible assets and mineral interests

     (5,770     (543     (376     (14     -        (6,703

Operating income

     1,840        3,225        931        (316     -        5,680   

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

     1,088        869        423        468        -        2,848   

Tax on net operating income

     (1,277     (879     (324     (175     -        (2,655

Net operating income

     1,651        3,215        1,030        (23     -        5,873   

Net cost of net debt

               (352

Non-controlling interests

                                             113   

Net income

               5,634   
            

1st half 2015 (adjustments) (a)

(M$)

 

   Upstream     Refining &
Chemicals
   

 

Marketing &
Services

 

    Corporate     Intercompany     Total  

Non-Group sales

     (304     -        -        -        -        (304

Intersegment sales

     -        -        -        -        -        -   

Excise taxes

     -        -        -        -        -        -   

Revenues from sales

     (304     -        -        -        -        (304

Operating expenses

     (142     317        44        -        -        219   

Depreciation, depletion and amortization of tangible assets and mineral interests

     (1,240     (31     (23     -        -        (1,294

Operating income (b)

     (1,686     286        21        -        -        (1,379

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

     (55     590        285        -        -        820   

Tax on net operating income

     473        (110     (22     -        -        341   

Net operating income (b)

     (1,268     766        284        -        -        (218

Net cost of net debt

               -   

Non-controlling interests

                                             165   

Net income

               (53

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

     

 

(b)  Of which inventory valuation effect

     

 

On operating income

     -        434        44        -       

On net operating income

     -        288        38        -       
            

1st half 2015 (adjusted)

(M$) (a)

 

   Upstream     Refining &
Chemicals
   

 

Marketing &
Services

 

    Corporate     Intercompany     Total  

Non-Group sales

     10,027        37,257        40,039        9        -        87,332   

Intersegment sales

     9,305        14,350        495        108        (24,258     -   

Excise taxes

     -        (1,940     (8,856     -        -        (10,796

Revenues from sales

     19,332        49,667        31,678        117        (24,258     76,536   

Operating expenses

     (11,276     (46,216     (30,415     (419     24,258        (64,068

Depreciation, depletion and amortization of tangible assets and mineral interests

     (4,530     (512     (353     (14     -        (5,409

Adjusted operating income

     3,526        2,939        910        (316     -        7,059   

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

     1,143        279        138        468        -        2,028   

Tax on net operating income

     (1,750     (769     (302     (175     -        (2,996

Adjusted net operating income

     2,919        2,449        746        (23     -        6,091   

Net cost of net debt

               (352

Non-controlling interests

                                             (52

Adjusted net income

                                             5,687   

Adjusted fully-diluted earnings per share ($)

                                             2.47   

(a)  Except for earnings per share.

            
            

1st half 2015

(M$)

 

   Upstream     Refining &
Chemicals
   

 

Marketing &
Services

 

    Corporate     Intercompany     Total  

Total expenditures

     13,804        899        651        45        -        15,399   

Total divestments

     1,541        2,640        679        17        -        4,877   

Cash flow from operating activities

     6,238        2,014        1,023        (156     -        9,119   

 

22


BUSINESS SEGMENT INFORMATION

TOTAL

(unaudited)

 

             

1st half 2014

(M$)

   Upstream     Refining &
Chemicals
    Marketing &
Services
    Corporate     Intercompany     Total  
                                             

Non-Group sales

     12,871        55,682        54,683        12        -        123,248   

Intersegment sales

     15,493        23,696        810        95        (40,094     -   

Excise taxes

     -        (2,441     (9,745     -        -        (12,186

Revenues from sales

     28,364        76,937        45,748        107        (40,094     111,062   

Operating expenses

     (13,688     (75,536     (44,655     (431     40,094        (94,216

Depreciation, depletion and amortization of tangible assets and mineral interests

     (4,490     (786     (380     (18     -        (5,674

Operating income

     10,186        615        713        (342     -        11,172   

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

     2,046        119        90        53        -        2,308   

Tax on net operating income

     (5,963     (108     (208     (292     -        (6,571

Net operating income

     6,269        626        595        (581     -        6,909   

Net cost of net debt

               (345

Non-controlling interests

                                             (125

Net income

               6,439   
            
             

1st half 2014 (adjustments) (a)

(M$)

   Upstream     Refining &
Chemicals
    Marketing &
Services
    Corporate     Intercompany     Total  
                                             

Non-Group sales

     (10     -        -        -        -        (10

Intersegment sales

     -        -        -        -        -        -   

Excise taxes

     -        -        -        -        -        -   

Revenues from sales

     (10     -        -        -        -        (10

Operating expenses

     (115     (41     (45     -        -        (201

Depreciation, depletion and amortization of tangible assets and mineral interests

     -        (40     -        -        -        (40

Operating income (b)

     (125     (81     (45     -        -        (251

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

     280        (40     (7     -        -        233   

Tax on net operating income

     (29     -        14        -        -        (15

Net operating income (b)

     126        (121     (38     -        -        (33

Net cost of net debt

               -   

Non-controlling interests

                                             (6

Net income

               (39

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

  

   

(b) Of which inventory valuation effect

  

     

        On operating income

     -        (41     (23     -       

        On net operating income

     -        (34     (17     -       
            
             

1st half 2014 (adjusted)

(M$) (a)

   Upstream     Refining &
Chemicals
    Marketing &
Services
    Corporate     Intercompany     Total  
                                             

Non-Group sales

     12,881        55,682        54,683        12        -        123,258   

Intersegment sales

     15,493        23,696        810        95        (40,094     -   

Excise taxes

     -        (2,441     (9,745     -        -        (12,186

Revenues from sales

     28,374        76,937        45,748        107        (40,094     111,072   

Operating expenses

     (13,573     (75,495     (44,610     (431     40,094        (94,015

Depreciation, depletion and amortization of tangible assets and mineral interests

     (4,490     (746     (380     (18     -        (5,634

Adjusted operating income

     10,311        696        758        (342     -        11,423   

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

     1,766        159        97        53        -        2,075   

Tax on net operating income

     (5,934     (108     (222     (292     -        (6,556

Adjusted net operating income

     6,143        747        633        (581     -        6,942   

Net cost of net debt

               (345

Non-controlling interests

                                             (119

Adjusted net income

                                             6,478   

Adjusted fully-diluted earnings per share ($)

                                             2.84   

(a) Except for earnings per share.

  

     
            
             

1st half 2014

(M$)

   Upstream         Refining &    
Chemicals    
    Marketing &
Services
    Corporate     Intercompany     Total  
                                             

Total expenditures

     13,310        725        479        74        -        14,588   

Total divestments

     2,367        26        54        24        -        2,471   

Cash flow from operating activities

     8,616        1,460        393        146        -        10,615   

 

23


Reconciliation of the information by business segment with consolidated financial statements

TOTAL

(unaudited)

 

2nd quarter 2015

(M$)

   Adjusted         Adjustments (a)         Consolidated
statement of income
 
                          

Sales

     44,873        (158     44,715   

Excise taxes

     (5,446     -        (5,446

Revenues from sales

     39,427        (158     39,269   

Purchases, net of inventory variation

     (26,603     250        (26,353

Other operating expenses

     (5,955     (76     (6,031

Exploration costs

     (350     (2     (352

Depreciation, depletion and amortization of tangible assets and mineral interests

     (2,583     (248     (2,831

Other income

     358        364        722   

Other expense

     (136     (260     (396

Financial interest on debt

     (231     -        (231

Financial income from marketable securities & cash equivalents

     28        -        28   

Cost of net debt

     (203     -        (203

Other financial income

     255        -        255   

Other financial expense

     (163     -        (163

Equity in net income (loss) of affiliates

     677        8        685   

Income taxes

     (1,601     12        (1,589

Consolidated net income

     3,123        (110     3,013   

Group share

     3,085        (114     2,971   

Non-controlling interests

     38        4        42   

 

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

 

2nd quarter 2014

(M$)

   Adjusted         Adjustments (a)         Consolidated
statement of income
 
                          

Sales

     62,597        (36     62,561   

Excise taxes

     (6,354     -        (6,354

Revenues from sales

     56,243        (36     56,207   

Purchases, net of inventory variation

     (40,488     117        (40,371

Other operating expenses

     (7,207     (22     (7,229

Exploration costs

     (301     -        (301

Depreciation, depletion and amortization of tangible assets and mineral interests

     (2,889     (40     (2,929

Other income

     96        -        96   

Other expense

     (133     (30     (163

Financial interest on debt

     (266     -        (266

Financial income from marketable securities & cash equivalents

     31        -        31   

Cost of net debt

     (235     -        (235

Other financial income

     265        -        265   

Other financial expense

     (183     -        (183

Equity in net income (loss) of affiliates

     883        (9     874   

Income taxes

     (2,869     (33     (2,902

Consolidated net income

     3,182        (53     3,129   

Group share

     3,151        (47     3,104   

Non-controlling interests

     31        (6     25   

 

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

 

24


Reconciliation of the information by business segment with consolidated financial statements

TOTAL

(unaudited)

 

1st half 2015

(M$)

   Adjusted         Adjustments (a)         Consolidated
statement of income
 
                          

Sales

     87,332        (304     87,028   

Excise taxes

     (10,796     -        (10,796

Revenues from sales

     76,536        (304     76,232   

Purchases, net of inventory variation

     (51,035     478        (50,557

Other operating expenses

     (12,131     (172     (12,303

Exploration costs

     (902     (87     (989

Depreciation, depletion and amortization of tangible assets and mineral interests

     (5,409     (1,294     (6,703

Other income

     884        1,459        2,343   

Other expense

     (235     (603     (838

Financial interest on debt

     (493     -        (493

Financial income from marketable securities & cash equivalents

     59        -        59   

Cost of net debt

     (434     -        (434

Other financial income

     397        -        397   

Other financial expense

     (329     -        (329

Equity in net income (loss) of affiliates

     1,311        (36     1,275   

Income taxes

     (2,914     341        (2,573

Consolidated net income

     5,739        (218     5,521   

Group share

     5,687        (53     5,634   

Non-controlling interests

     52        (165     (113

 

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

 

1st half 2014

(M$)

   Adjusted         Adjustments (a)         Consolidated
statement of income
 
                          

Sales

     123,258        (10     123,248   

Excise taxes

     (12,186     -        (12,186

Revenues from sales

     111,072        (10     111,062   

Purchases, net of inventory variation

     (78,639     (64     (78,703

Other operating expenses

     (14,456     (137     (14,593

Exploration costs

     (920     -        (920

Depreciation, depletion and amortization of tangible assets and mineral interests

     (5,634     (40     (5,674

Other income

     548        648        1,196   

Other expense

     (263     (49     (312

Financial interest on debt

     (467     -        (467

Financial income from marketable securities & cash equivalents

     50        -        50   

Cost of net debt

     (417     -        (417

Other financial income

     426        -        426   

Other financial expense

     (349     -        (349

Equity in net income (loss) of affiliates

     1,713        (366     1,347   

Income taxes

     (6,484     (15     (6,499

Consolidated net income

     6,597        (33     6,564   

Group share

     6,478        (39     6,439   

Non-controlling interests

     119        6        125   

 

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

 

25


TOTAL

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

FOR THE FIRST SIX MONTHS OF 2015

(unaudited)

 

 

1) Accounting policies

The interim consolidated financial statements of TOTAL S.A. and its subsidiaries (the Group) as of June 30, 2015 are presented in U.S. dollars and have been prepared in accordance with International Accounting Standard (IAS) 34 “Interim Financial Reporting”.

The accounting policies applied for the consolidated financial statements as of June 30, 2015 do not differ significantly from those applied for the consolidated financial statements as of December 31, 2014 which have been prepared on the basis of IFRS (International Financial Reporting Standards) as adopted by the European Union and IFRS as issued by the IASB (International Accounting Standards Board). New texts or amendments which were mandatory for the periods beginning on or after January 1, 2015 did not have a material impact on the Group’s consolidated financial statements as of June 30, 2015.

The preparation of financial statements in accordance with IFRS requires the executive management to make estimates and assumptions that affect the reported amounts of assets, liabilities and contingent liabilities at the date of preparation of the financial statements and reported income and expenses for the period. The management reviews these estimates and assumptions on an ongoing basis, by reference to past experience and various other factors considered as reasonable which form the basis for assessing the carrying amount of assets and liabilities. Actual results may differ significantly from these estimates, if different assumptions or circumstances apply. These judgments and estimates relate principally to the application of the successful efforts method for the oil and gas accounting, the valuation of long-lived assets, the provisions for asset retirement obligations and environmental remediation, the pensions and post-retirement benefits and the income tax computation. These estimates and assumptions are described in the Notes to the consolidated financial statements as of December 31, 2014.

Furthermore, when the accounting treatment of a specific transaction is not addressed by any accounting standard or interpretation, the management applies its judgment to define and apply accounting policies that provide information consistent with the general IFRS concepts: faithful representation, relevance and materiality.

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

 

  Ø   Upstream

 

   

In January 2015, TOTAL was granted a 10% interest in the new ADCO concession in Abu Dhabi (United Arab Emirates) for a duration of 40 years, effective January 1, 2015.

 

   

TOTAL completed in March 2015 the sale of its entire stake in onshore Oil Mining Lease (OML) 29 to Aiteo Eastern E&P, a Nigerian company, for an amount of $569 million.

 

  Ø  

Refining & Chemicals

 

   

In February 2015, TOTAL sold its Bostik adhesives activity to Arkema for an amount of $1,746 million.

 

  Ø  

Marketing & Services

 

   

In May 2015, TOTAL sold 100% of Totalgaz, distributor of liquefied petroleum gas (LPG) in France to the U.S. company UGI Corporation, the parent company of Antargaz.

 

26


3) Adjustment items

Financial information by business segment is reported in accordance with the internal reporting system and shows internal segment information that is used to manage and measure the performance of TOTAL and which is reviewed by the main operational decision-making body of the Group, namely the Executive committee.

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

Adjustment items include:

(i) Special items

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

(ii) Inventory valuation effect

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

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

(iii) Effect of changes in fair value

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

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

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

The adjusted results (adjusted operating income, adjusted net operating income, adjusted net income) are defined as replacement cost results, adjusted for special items and the effect of changes in fair value.

 

27


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

ADJUSTMENTS TO OPERATING INCOME

 

(M$)    Upstream         Refining &    
Chemicals    
    Marketing &
Services
    Corporate          Total      

2nd quarter 2015

   Inventory valuation effect      -        199       51       -         250  
   Effect of changes in fair value      (10     -        -        -         (10
   Restructuring charges      -        -        -        -         -   
   Asset impairment charges      (194     (31     (23     -         (248
   Other items      (150     (76     -        -         (226

Total

          (354     92       28       -         (234

2nd quarter 2014

   Inventory valuation effect      -        122       (5     -         117  
   Effect of changes in fair value      (36     -        -        -         (36
   Restructuring charges      -        -        -        -         -   
   Asset impairment charges      -        (40     -        -         (40
   Other items      -        -        (22     -         (22

Total

          (36     82       (27     -         19  

1st half 2015

   Inventory valuation effect      -        434       44       -         478  
   Effect of changes in fair value      (6     -        -        -         (6
   Restructuring charges      -        -        -        -         -   
   Asset impairment charges      (1,240     (31     (23     -         (1,294
   Other items      (440     (117     -        -         (557

Total

          (1,686     286       21       -         (1,379

1st half 2014

   Inventory valuation effect      -        (41     (23     -         (64
   Effect of changes in fair value      (10     -        -        -         (10
   Restructuring charges      -        -        -        -         -   
   Asset impairment charges      -        (40     -        -         (40
   Other items      (115     -        (22     -         (137

Total

          (125     (81     (45     -         (251

 

28


ADJUSTMENTS TO NET INCOME, GROUP SHARE

 

(M$)    Upstream         Refining &    
Chemicals    
    Marketing &
Services
    Corporate          Total      

2nd quarter 2015

   Inventory valuation effect      -        138       36       -         174  
   Effect of changes in fair value      (6     -        -        -         (6
   Restructuring charges      -        -        -        -         -   
   Asset impairment charges      (194     (31     (20     -         (245
   Gains (losses) on disposals of assets      (29     (4     360       -         327  
   Other items      (280     (82     (2     -         (364

Total

          (509     21       374       -         (114

2nd quarter 2014

   Inventory valuation effect      -        77       3       -         80  
   Effect of changes in fair value      (29     -        -        -         (29
   Restructuring charges      -        (1     (4     -         (5
   Asset impairment charges      -        (76     -        -         (76
   Gains (losses) on disposals of assets      -        -        -        -         -   
   Other items      -        -        (17     -         (17

Total

          (29     -        (18     -         (47

1st half 2015

   Inventory valuation effect      -        288       40       -         328  
   Effect of changes in fair value      (4     -        -        -         (4
   Restructuring charges      -        (26     (5     -         (31
   Asset impairment charges      (1,286     (31     (37     -         (1,354
   Gains (losses) on disposals of assets      299       670       360       -         1,329  
   Other items      (140     (135     (46     -         (321

Total

          (1,131     766       312       -         (53

1st half 2014

   Inventory valuation effect      -        (34     (23     -         (57
   Effect of changes in fair value      (8     -        -        -         (8
   Restructuring charges      -        (1     (4     -         (5
   Asset impairment charges      (350     (76     -        -         (426
   Gains (losses) on disposals of assets      599       -        -        -         599  
   Other items      (115     (10     (17     -         (142

Total

          126       (121     (44     -         (39

During the first half of 2015, the Group recognized impairment charges in the Upstream segment. Due to a significant deterioration in the safety conditions during the first quarter, some of its assets have been impaired in Libya ($(757) million in operating income, $(661) million in net income, Group share) and in Yemen ($(107) million in operating income, $(93) million in net income, Group share). In addition, in an unfavorable economic environment the Group decided during the first half of 2015 to discontinue the development of certain assets, that have therefore been impaired. Finally, new negotiations with Exxaro Resources Ltd took place in July 2015 for the sale of TOTAL’s 100% stake in Total Coal South Africa, following which an impairment loss was recognized over the assets of this entity, which appear in “assets classified as held for sale” in the consolidated balance sheet.

In the Upstream segment, the heading “Other Items” includes charges for impaired assets in Yemen and Libya ($(440) million in operating income, $(378) million in net income, Group share), the impact of a litigation in Qatar ($(162) million in net income, Group share) and the impact of the UK tax changes on deferred tax, for an amount of $424 million. This follows the vote on the 2015 budget by Parliament, which included a decrease in the rate of the Supplementary Charge from 32% to 20%, with retroactive effect from January 1, 2015 and a decrease in the rate of Petroleum Revenue Tax from 50% to 35% as of January 1, 2016.

The heading “Gains on disposals of assets” includes the impacts of the sales of Bostik, Totalgaz and OML 29 in Nigeria.

 

29


4) Shareholders’ equity

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

As of June 30, 2015, TOTAL S.A. held 8,926,995 of its own shares, representing 0.37% of its share capital, detailed as follows:

 

   

8,844,030 shares allocated to TOTAL share grant plans for Group employees;

 

   

82,965 shares intended to be allocated to new TOTAL share purchase option plans or to new share grant plans.

These shares were deducted from the consolidated shareholders’ equity.

TOTAL shares held by Group subsidiaries

As of June 30, 2015, TOTAL S.A. held indirectly through its subsidiaries 100,331,268 of its own shares, representing 4.19% detailed as follows:

 

   

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

 

   

98,307,596 shares held by subsidiaries of Elf Aquitaine (Financière Valorgest, Sogapar and Fingestval), 100% indirectly controlled by TOTAL S.A.

These shares are deducted from the consolidated shareholders’ equity.

Dividend

The shareholders’ meeting on May 29, 2015 approved the payment of a dividend of 2.44 per share for the 2014 fiscal year. Taking into account the three quarterly dividends of 0.61 per share that have already been paid on September 26 2014, December 17, 2014 and March 25, 2015, the remaining balance of 0.61 per share was paid on July 1, 2015. The shareholders’ meeting on May 29, 2015, approved the option for shareholders to receive the fourth quarter dividend in shares or in cash. The number of shares issued in lieu of the cash dividend will be based on the dividend amount divided by 42.02 per share, equal to 90% of the average Euronext Paris opening price of the shares for the 20 trading days preceding the shareholders meeting reduced by the amount of the dividend remainder. On July 1, 2015, 18 609 466 shares have been issued at a price of 42,02 per share.

Another resolution has been approved at the shareholders’ meeting on May 29, 2015, being that if one or more interim dividends are decided by the Board of Directors for the fiscal year 2015, then shareholders have the option to receive this or these interim dividends in shares or in cash.

A first interim dividend for the fiscal year 2015 of 0.61 per share, decided by the Board of Directors on April 27, 2015 would be paid on October 21, 2015 (the ex-dividend date will be September 28, 2015).

A second interim dividend for the fiscal year 2015 of 0.61 per share, decided by the Board of Directors on July 28, 2015, would be paid on January 14, 2016 (the ex-dividend date will be December 21, 2015).

Issuance of perpetual subordinated notes

The Group issued notes through Total SA, during the first six months of 2015:

 

  -

Deeply subordinated note 2.250% perpetual maturity callable after 6 years (2,500 million EUR)

 

  -

Deeply subordinated note 2.625% perpetual maturity callable after 10 years (2,500 million EUR)

Based on their characteristics and in compliance with the IAS 32 standard, these notes were recorded in equity.

Earnings per share

Earnings per share in Euro, calculated from the earnings per share in U.S. dollars converted at the average Euro/USD exchange rate for the period, amounted to 1.17 Euro per share for the 2nd quarter 2015 (1.03 Euro per share for the 1st quarter 2015 and 1.00 Euro per share for the 2nd quarter 2014). Diluted earnings per share calculated using the same method amounted to 1.17 Euro per share for the 2nd quarter 2015 (1.03 Euro per share for the 1st quarter 2015 and 0.99 Euro per share for the 2nd quarter 2014).

Earnings per share includes the effects of the remuneration of perpetual subordinated notes.

 

30


Other comprehensive income

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

 

(M$)           st half 2015                  st half 2014  

Actuarial gains and losses

       153            (615

Tax effect

       (117          211  

Currency translation adjustment generated by the parent company

       (5,229          (729
         

Items not potentially reclassifiable to profit and loss

       (5,193          (1,133
                                     

Currency translation adjustment

       2,588            548  

- unrealized gain/(loss) of the period

     3,044            549    

- less gain/(loss) included in net income

     456            1    

Available for sale financial assets

       (4          (3

- unrealized gain/(loss) of the period

     2            (12  

- less gain/(loss) included in net income

     6            (9  

Cash flow hedge

       (94          65  

- unrealized gain/(loss) of the period

     (314          (17  

- less gain/(loss) included in net income

     (220          (82  

Share of other comprehensive income of equity affiliates, net amount

       841            (20

Other

       1            (7

- unrealized gain/(loss) of the period

     1            (7  

- less gain/(loss) included in net income

     -            -    

Tax effect

       29            (18
         

Items potentially reclassifiable to profit and loss

 

            

 

3,361

 

 

 

              

 

565

 

 

 

Total other comprehensive income, net amount

 

            

 

(1,832

 

 

              

 

(568

 

 

 

31


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

 

   
    

st half 2015

 

   

st half 2014

 

 
     
    (M$)    Pre-tax amount     Tax effect     Net amount     Pre-tax amount     Tax effect     Net amount  

Actuarial gains and losses

     153       (117     36       (615     211       (404
       

Currency translation adjustment generated by the parent company

     (5,229     -       (5,229     (729     -       (729

Items not potentially reclassifiable to profit and loss

     (5,076     (117     (5,193     (1,344     211       (1,133

Currency translation adjustment

     2,588       -       2,588       548       -       548  

Available for sale financial assets

     (4     -       (4     (3     3       -  

Cash flow hedge

     (94     29       (65     65       (21     44  
       

Share of other comprehensive income of equity affiliates, net amount

     841       -       841       (20     -       (20

Other

     1       -       1       (7     -       (7

Items potentially reclassifiable to profit and loss

     3,332       29       3,361       583       (18     565  

Total other comprehensive income

     (1,744     (88     (1,832     (761     193       (568

5) Financial debt

The Group issued bonds through its subsidiary Total Capital International, during the first six months of 2015:

 

  - Bond 0.500% 2015-2027 (200 million CHF)
  - Bond 2.250% 2015-2022 (250 million GBP)

The Group reimbursed bonds during the first six months of 2015:

 

  - Bond 6.000% 2009-2015 (150 million AUD)
  - Bond 6.000% 2010-2015 (100 million AUD)
  - Bond 2.875% 2010-2015 (250 million USD)
  - Bond 6.000% 2010-2015 (100 million AUD)
  - Bond 6.000% 2010-2015 (100 million AUD)
  - Bond 3.625% 2009-2015 (550 million EUR)
  - Bond 3.000% 2010-2015 (1,250 million USD)

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

6) Related parties

The related parties are principally equity affiliates and non-consolidated investments. There were no major changes concerning transactions with related parties during the first six months of 2015.

 

32


7) Other risks and contingent liabilities

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

Antitrust investigations

The principal antitrust proceedings in which the Group’s companies are involved are described below.

Refining & Chemicals segment

As part of the spin-off of Arkema1 in 2006, TOTAL S.A. and certain other Group companies agreed to grant Arkema for a period of ten years a guarantee for potential monetary consequences related to antitrust proceedings arising from events prior to the spin-off. As of December 31, 2013, all public and civil proceedings covered by the guarantee were definitively resolved in Europe and in the United States. Despite the fact that Arkema has implemented since 2001 compliance procedures that are designed to prevent its employees from violating antitrust provisions, it is not possible to exclude the possibility that the relevant authorities could commence additional proceedings involving Arkema regarding events prior to the spin-off.

Marketing & Services segment

 

   

Following the appeal lodged by the Group’s companies against the European Commission’s 2008 decision fining Total Marketing Services an amount of 128.2 million in relation to practices regarding a product line of the Marketing & Services segment, which the company had already paid, and concerning which TOTAL S.A. was declared jointly liable as the parent company, the relevant European court decided during the third quarter of 2013 to reduce the fine imposed on Total Marketing Services to 125.5 million without modifying the liability of TOTAL S.A. as parent company. Appeals have been lodged against this judgment.

 

   

In the Netherlands, a civil proceeding was initiated against TOTAL S.A., Total Marketing Services and other companies by third parties alleging damages in connection with practices already sanctioned by the European Commission. At this stage, it appears this matter should not have material financial consequences for the concerned Group companies.

 

   

Finally, in Italy, in 2013, a civil proceeding was initiated against TOTAL S.A. and its subsidiary Total Aviazione Italia Srl before the competent Italian civil court. The plaintiff claims against TOTAL S.A., its subsidiary and other third parties, damages that it estimates to be nearly 908 million. This procedure follows practices that had been sanctioned by the Italian competition authority in 2006. The parties have exchanged preliminary deeds; the existence and the assessment of the alleged damages in this procedure involving multiple defendants remain strongly contested.

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

Grande Paroisse

An explosion occurred at the Grande Paroisse industrial site in the city of Toulouse in France on September 21, 2001. Grande Paroisse, a former subsidiary of Atofina which became a subsidiary of Elf Aquitaine Fertilisants on December 31, 2004, as part of the reorganization of the Chemicals segment, was principally engaged in the production and sale of agricultural fertilizers. The explosion, which involved a stockpile of ammonium nitrate pellets, destroyed a portion of the site and caused the death of thirty-one people, including twenty-one workers at the site, and injured many others. The explosion also caused significant damage to certain property in part of the city of Toulouse.

This plant has been closed and individual assistance packages have been provided for employees. The site has been rehabilitated.

On December 14, 2006, Grande Paroisse signed, under the supervision of the city of Toulouse, a deed whereby it donated the former site of the AZF plant to the greater agglomeration of Toulouse (CAGT) and the Caisse des dépôts et consignations and its subsidiary ICADE. Under this deed, TOTAL S.A. guaranteed the site remediation obligations of Grande Paroisse and granted a 10 million endowment to the InNaBioSanté research foundation as part of the setting up of a cancer research center at the site by the city of Toulouse.

 

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

 

33


After having articulated several hypotheses, the Court-appointed experts did not maintain in their final report filed on May 11, 2006, that the accident was caused by pouring a large quantity of a chlorine compound over ammonium nitrate. Instead, the experts have retained a scenario where a container of chlorine compound sweepings was poured between a layer of wet ammonium nitrate covering the floor and a quantity of dry agricultural nitrate at a location not far from the principal storage site. This is claimed to have caused an explosion which then spread into the main storage site. Grande Paroisse was investigated based on this new hypothesis in 2006; Grande Paroisse is contesting this explanation, which it believes to be based on elements that are not factually accurate.

On July 9, 2007, the investigating magistrate brought charges against Grande Paroisse and the former Plant Manager before the Toulouse Criminal Court. In late 2008, TOTAL S.A. and Mr. Thierry Desmarest, Chairman and CEO at the time of the event, were summoned to appear in Court pursuant to a request by a victims association.

On November 19, 2009, the Toulouse Criminal Court acquitted both the former Plant Manager, and Grande Paroisse due to the lack of reliable evidence for the explosion. The Court also ruled that the summonses against TOTAL S.A. and Mr. Thierry Desmarest were inadmissible.

Due to the presumption of civil liability that applied to Grande Paroisse, the Court declared Grande Paroisse civilly liable for the damages caused by the explosion to the victims in its capacity as custodian and operator of the plant.

The Prosecutor’s office, together with certain third parties, appealed the Toulouse Criminal Court verdict. In order to preserve its rights, Grande Paroisse lodged a cross-appeal with respect to civil charges.

By its decision of September 24, 2012, the Court of Appeal of Toulouse (Cour d’appel de Toulouse) upheld the lower court verdict pursuant to which the summonses against TOTAL S.A. and Mr. Thierry Desmarest were determined to be inadmissible. This element of the decision has been appealed by certain third parties before the French Supreme Court (Cour de cassation).

The Court of Appeal considered, however, that the explosion was the result of the chemical accident described by the court-appointed experts. Accordingly, it convicted the former Plant Manager and Grande Paroisse. This element of the decision has been appealed by the former Plant Manager and Grande Paroisse before the French Supreme Court (Cour de cassation), which has the effect of suspending their criminal sentences.

On January 13, 2015, the French Supreme Court (Cour de cassation) fully quashed the decision of September 24, 2012. The impugned decision is set aside and the parties find themselves in the position they were in before the decision was rendered. The case is referred back to the Court of Appeal of Paris for a new criminal trial. The trial date has not yet been set.

A compensation mechanism for victims was set up immediately following the explosion. 2.3 billion was paid for the compensation of claims and related expenses amounts. A 8.3 million reserve remains booked in the Group’s consolidated financial statements as of June 30, 2015.

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

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

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

 

34


Iran

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

The inquiry concerned an agreement concluded by the Company with consultants concerning gas fields in Iran and aimed at verifying whether certain payments made under this agreement would have benefited Iranian officials in violation of the Foreign Corrupt Practices Act (FCPA) and the Company’s accounting obligations.

In late May 2013, and after several years of discussions, TOTAL reached settlements with the U.S. authorities (a Deferred Prosecution Agreement with the DoJ and a Cease and Desist Order with the SEC). These settlements, which put an end to these investigations, were concluded without admission of guilt and in exchange for TOTAL respecting a number of obligations, including the payment of a fine ($245.2 million) and civil compensation ($153 million) that occurred during the second quarter of 2013. The reserve of $398.2 million that was booked in the financial statements as of June 30, 2012, has been fully released. By virtue of these settlements, TOTAL also accepted the appointment of a French independent compliance monitor to review the Group’s compliance program and to recommend possible improvements. For more information, refer to “Item 4 — C. Other Matters — 7.3.7.1. Preventing corruption” in TOTAL’s Annual Report on Form 20-F for the year ended December 31, 2014, filed with the SEC on March 26, 2015, as amended on March 27, 2015.

With respect to the same facts, TOTAL and its late Chairman and Chief Executive Officer, who was President of the Middle East division at the time of the facts, were placed under formal investigation in France following a judicial inquiry initiated in 2006. In late May 2013, the Prosecutor’s office recommended that the case be sent to trial. This position was reiterated by the Prosecutor’s office in June 2014. By order notified in October 2014, the investigating magistrate decided to refer the case to trial.

At this point, the Company considers that the resolution of these cases is not expected to have a significant impact on the Group’s financial situation or consequences for its future planned operations.

Oil-for-Food Program

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

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

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

In October 2010, the Prosecutor’s office recommended to the investigating magistrate that the case against TOTAL S.A., the Group’s former employees and TOTAL’s late Chairman and Chief Executive Officer not be pursued. However, by ordinance notified in early August 2011, the investigating magistrate on the matter decided to send the case to trial. On July 8, 2013, TOTAL S.A., the Group’s former employees and TOTAL’s late Chairman and Chief Executive Officer were cleared of all charges by the Criminal Court, which found that none of the offenses for which they had been prosecuted were established. On July 18, 2013, the Prosecutor’s office appealed the parts of the Criminal Court’s decision acquitting TOTAL S.A. and certain of the Group’s former employees. TOTAL’s late Chairman and Chief Executive Officer’s acquittal issued on July 8, 2013 was irrevocable since the Prosecutor’s office did not appeal this part of the Criminal Court’s decision. The appeal hearing is expected to start in October 2015.

Italy

As part of an investigation led by the Prosecutor of the Republic of the Potenza Court, Total Italia and certain Group employees were the subjects of an investigation related to certain calls for tenders that Total Italia made for the preparation and development of an oil field.

The criminal investigation was closed in the first half of 2010.

In May 2012, the Judge of the preliminary hearing decided to dismiss the charges against some of the Group’s employees and to refer the case for trial for a reduced number of charges. The trial started in September 2012.

 

35


Rivunion

On July 9, 2012, the Swiss Tribunal Fédéral (Switzerland’s Supreme Court) rendered a decision against Rivunion, a wholly-owned subsidiary of Elf Aquitaine, confirming a tax reassessment in the amount of CHF 171 million (excluding interest for late payment). According to the Tribunal, Rivunion was held liable as tax collector for withholding taxes owed by the beneficiaries of taxable services. Rivunion, in liquidation since March 13, 2002 and unable to recover the amounts corresponding to the withholding taxes in order to meet its fiscal obligations, has been subject to insolvency proceedings since November 1, 2012. On August 29, 2013, the Swiss federal tax administration lodged a claim as part of the insolvency proceedings of Rivunion, for an amount of CHF 284 million, including CHF 171 million of principal as well as interest for late payment. Rivunion’s insolvency proceedings was terminated on December 4, 2014 and the company was removed from the Geneva commercial register on December 11, 2014.

Kashagan

In Kazakhstan, the start-up of production of the Kashagan field, in which TOTAL holds an interest of 16.81%, occurred in September 2013 and was stopped following a gas leak from the export pipeline.

After the identification of a significant number of anomalies in the oil and gas export lines, it was decided to replace both pipelines. The remedial work is being conducted according to best international oil and gas field practices and strict HSE requirements in order to address, mitigate and remedy all problems prior to the restart of production.

On December 13, 2014, the Republic of Kazakhstan and the co-venturers of the consortium concluded an agreement and settled the disputes raised over the last several years concerning a number of operational, financial and environmental matters.

Russia

Since July 2014, members of the international community have adopted economic sanctions against certain Russian persons and entities, including various entities operating in the financial, energy and defense sectors, in response to the situation in Ukraine.

Among other things, the U.S. Treasury Department’s Office of Foreign Assets Control (OFAC) has adopted economic sanctions targeting OAO Novatek, a Russian company listed on the Moscow Interbank Currency Exchange and the London Stock Exchange in which the Group held an 18.64% interest as of June 30, 2015 through its subsidiary TOTAL E&P Holdings Russia, and entities in which OAO Novatek (individually or with other similarly targeted persons or entities collectively) owns an interest of at least 50%. The OFAC sanctions applicable to OAO Novatek prohibit U.S. persons from transacting in, providing financing for or otherwise dealing in debt issued after July 16, 2014 of greater than 90 days maturity, including OAO Yamal LNG, which is jointly-owned by OAO Novatek (60%), TOTAL E&P Yamal (20%) and CNODC (20%), a subsidiary of CNPC. Consequently, the use of the U.S. dollar for such financing is effectively prohibited.

In order to comply with these sanctions, the financing plan for the Yamal LNG project is being reviewed, and the project’s partners are engaged in efforts to develop a financing plan in compliance with the applicable regulations.

TOTAL continues to closely monitor the different international economic sanctions with respect to its activities in Russia. Within this framework, the Group filed the requests for prior authorizations required by EU restrictive measures concerning technical assistance, brokering services, financing and financial assistance related to certain technologies. The Treasury Department of the French Ministry of Finance, the competent authority on the subject, issued authorizations especially for the projects of Yamal LNG, Kharyaga and Termokarstovoye. The United States has also imposed export controls and restrictions relating to the export of certain goods, services, and technologies destined for projects located in Russia in the field of oil exploration, which, to date, do not affect TOTAL’s activities in Russia. In July 2015, TOTAL signed an agreement to transfer the exploration licenses it held in the Bazhenov play located in Western Siberia (tight oil) to OAO Lukoil. This agreement also sets out the conditions under which TOTAL and OAO Lukoil could potentially resume their joint activities in Russia.

Djibouti

Following the confirmation of their conviction by a final judgment of the facts regarding pollution that occurred in the port of Djibouti in 1997, Total Djibouti SA and Total Marketing Djibouti SA each received in September 2014 an order to pay 53.8 million to the Republic of Djibouti. The amounts were contested by the two companies which, unable to deal with the liability, in accordance with local law, filed declarations of insolvency with the court on October 7, 2014. With respect to Total Djibouti SA, the insolvency proceeding comprised a recovery plan.

Following a judgment delivered on November 18, 2014, the recovery plan proposed by Total Djibouti SA was rejected and the two companies were put into liquidation.

 

36


Total Djibouti SA, a subsidiary indirectly 100% owned of TOTAL S.A., fully holds the capital of Total Marketing Djibouti SA.

Yemen

Due to further degradation of the safety conditions in the vicinity of Balhaf, the company Yemen LNG, in which the Group holds a stake of 39.62%, has decided to stop all LNG producing and exporting operations. The plant will remain in a preservation mode and no expatriate personnel remain on site. As a consequence of the current situation, Yemen LNG has declared Force Majeure to its various stakeholders.

 

37


8) Information by business segment

 

             

1st half 2015

(M$)

  Upstream     Refining &
Chemicals
   

Marketing &

Services

    Corporate     Intercompany     Total  
                                            
Non-Group sales     9,723       37,257       40,039       9       -        87,028  
Intersegment sales     9,305       14,350       495       108       (24,258     -   
Excise taxes     -        (1,940     (8,856     -        -        (10,796
Revenues from sales     19,028       49,667       31,678       117       (24,258     76,232  
Operating expenses     (11,418     (45,899     (30,371     (419     24,258       (63,849

Depreciation, depletion and amortization of tangible assets and mineral interests

    (5,770     (543     (376     (14     -        (6,703
Operating income     1,840       3,225       931       (316     -        5,680  
Equity in net income (loss) of affiliates and other items     1,088       869       423       468       -        2,848  
Tax on net operating income     (1,277     (879     (324     (175     -        (2,655
Net operating income     1,651       3,215       1,030       (23     -        5,873  
Net cost of net debt               (352
Non-controlling interests                                             113  
Net income               5,634  
           
             

1st half 2015 (adjustments) (a) 

(M$)

    Upstream         Refining &  
Chemicals
   

  Marketing &  

Services

       Corporate            Intercompany              Total       
                                            
Non-Group sales     (304     -        -        -        -        (304
Intersegment sales     -        -        -        -        -        -   
Excise taxes     -        -        -        -        -        -   
Revenues from sales     (304     -        -        -        -        (304
Operating expenses     (142     317       44       -        -        219  

Depreciation, depletion and amortization of tangible assets and mineral interests

    (1,240     (31     (23     -        -        (1,294
Operating income (b)      (1,686     286       21       -        -        (1,379
Equity in net income (loss) of affiliates and other items     (55     590       285       -        -        820  
Tax on net operating income     473       (110     (22     -        -        341  
Net operating income (b)      (1,268     766       284       -        -        (218
Net cost of net debt               -   
Non-controlling interests                                             165  
Net income               (53

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

 

   

(b) Of which inventory valuation effect

 

     

- On operating income

    -        434       44       -       

- On net operating income

    -        288       38       -       

 

38


             

1st half 2015 (adjusted)

(M$)(a)

   Upstream     Refining &
Chemicals
   

Marketing &

Services

    Corporate     Intercompany     Total  
                                             
Non-Group sales      10,027       37,257       40,039       9       -        87,332  
Intersegment sales      9,305       14,350       495       108       (24,258     -   
Excise taxes      -        (1,940     (8,856     -        -        (10,796
Revenues from sales      19,332       49,667       31,678       117       (24,258     76,536  
Operating expenses      (11,276     (46,216     (30,415     (419     24,258       (64,068

Depreciation, depletion and amortization of tangible assets and mineral interests

     (4,530     (512     (353     (14     -        (5,409
Adjusted operating income      3,526       2,939       910       (316     -        7,059  

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

     1,143       279       138       468       -        2,028  
Tax on net operating income      (1,750     (769     (302     (175     -        (2,996
Adjusted net operating income      2,919       2,449       746       (23     -        6,091  
Net cost of net debt                (352
Non-controlling interests                                              (52
Adjusted net income                                              5,687  

Adjusted fully-diluted earnings per share ($)

                                             2.47  

(a) Except for earnings per share.

  

     
                 
             

1st half 2015

(M$)

     Upstream         Refining &  
Chemicals
   

  Marketing &  

Services

       Corporate            Intercompany              Total       
                                             
Total expenditures      13,804       899       651       45       -        15,399  
Total divestments      1,541       2,640       679       17       -        4,877  

Cash flow from operating activities

     6,238       2,014       1,023       (156     -        9,119  

 

39


             

1st half 2014

(M$)

  Upstream    

Refining &

Chemicals

   

Marketing &

Services

    Corporate     Intercompany     Total  
                                            
Non-Group sales     12,871       55,682       54,683       12       -        123,248  
Intersegment sales     15,493       23,696       810       95       (40,094     -   
Excise taxes     -        (2,441     (9,745     -        -        (12,186
Revenues from sales     28,364       76,937       45,748       107       (40,094     111,062  
Operating expenses     (13,688     (75,536     (44,655     (431     40,094       (94,216

Depreciation, depletion and amortization of tangible assets and mineral interests

    (4,490     (786     (380     (18     -        (5,674
Operating income     10,186       615       713       (342     -        11,172  

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

    2,046       119       90       53       -        2,308  

Tax on net operating income

    (5,963     (108     (208     (292     -        (6,571
Net operating income     6,269       626       595       (581     -        6,909  
Net cost of net debt               (345
Non-controlling interests                                             (125
Net income               6,439  
                
             

1st half 2014 (adjustments) (a) 

(M$)

    Upstream      

  Refining &  

Chemicals

   

  Marketing &  

Services

       Corporate            Intercompany              Total       
                                            
Non-Group sales     (10     -        -        -        -        (10
Intersegment sales     -        -        -        -        -        -   
Excise taxes     -        -        -        -        -        -   
Revenues from sales     (10     -        -        -        -        (10
Operating expenses     (115     (41     (45     -        -        (201

Depreciation, depletion and amortization of tangible assets and mineral interests

    -        (40     -        -        -        (40
Operating income (b)      (125     (81     (45     -        -        (251
Equity in net income (loss) of affiliates and other items     280       (40     (7     -        -        233  
Tax on net operating income     (29     -        14       -        -        (15
Net operating income (b)      126       (121     (38     -        -        (33
Net cost of net debt               -   
Non-controlling interests                                             (6
Net income               (39

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

 

     

(b) Of which inventory valuation effect

 

     

- On operating income

    -        (41     (23     -       

- On net operating income

    -        (34     (17     -       

 

40


             

1st half 2014 (adjusted)

(M$) (a) 

   Upstream     Refining &
Chemicals
   

Marketing &

Services

    Corporate     Intercompany     Total  
                                             
Non-Group sales      12,881       55,682       54,683       12       -        123,258  
Intersegment sales      15,493       23,696       810       95       (40,094     -   
Excise taxes      -        (2,441     (9,745     -        -        (12,186
Revenues from sales      28,374       76,937       45,748       107       (40,094     111,072  
Operating expenses      (13,573     (75,495     (44,610     (431     40,094       (94,015

Depreciation, depletion and amortization of tangible assets and mineral interests

     (4,490     (746     (380     (18     -        (5,634
Adjusted operating income      10,311       696       758       (342     -        11,423  
Equity in net income (loss) of affiliates and other items      1,766       159       97       53       -        2,075  
Tax on net operating income      (5,934     (108     (222     (292     -        (6,556
Adjusted net operating income      6,143       747       633       (581     -        6,942  
Net cost of net debt                (345
Non-controlling interests                                              (119
Adjusted net income                6,478  

Adjusted fully-diluted earnings per share ($)

                                             2.84  

(a) Except for earnings per share.

  

     
                 
             

1st half 2014

(M$)

     Upstream         Refining &  
Chemicals
   

  Marketing &  

Services

       Corporate            Intercompany              Total       
                                             
Total expenditures      13,310       725       479       74       -        14,588  
Total divestments      2,367       26       54       24       -        2,471  

Cash flow from operating activities

     8,616       1,460       393       146       -        10,615  

 

41


             

2nd quarter 2015

(M$)

   Upstream     Refining &
Chemicals
   

Marketing &

Services

    Corporate     Intercompany     Total  
                                             
Non-Group sales      4,498       19,793       20,419       5       -        44,715  
Intersegment sales      4,921       7,383       223       56       (12,583     -   
Excise taxes      -        (1,007     (4,439     -        -        (5,446
Revenues from sales      9,419       26,169       16,203       61       (12,583     39,269  
Operating expenses      (5,449     (24,182     (15,508     (180     12,583       (32,736

Depreciation, depletion and amortization of tangible assets and mineral interests

     (2,329     (291     (202     (9     -        (2,831
Operating income      1,641       1,696       493       (128     -        3,702  
Equity in net income (loss) of affiliates and other items      319       107       503       174       -        1,103  
Tax on net operating income      (909     (433     (193     (93     -        (1,628
Net operating income      1,051       1,370       803       (47     -        3,177  
Net cost of net debt                (164
Non-controlling interests                                              (42
Net income                2,971  
                 
             

2nd quarter 2015 (adjustments) (a)

(M$)

     Upstream         Refining &  
Chemicals
   

  Marketing &  

Services

       Corporate            Intercompany              Total       
                                             
Non-Group sales      (158     -        -        -        -        (158
Intersegment sales      -        -        -        -        -        -   
Excise taxes      -        -        -        -        -        -   
Revenues from sales      (158     -        -        -        -        (158
Operating expenses      (2     123       51       -        -        172  

Depreciation, depletion and amortization of tangible assets and mineral interests

     (194     (31     (23     -        -        (248
Operating income (b)       (354     92       28       -        -        (234
Equity in net income (loss) of affiliates and other items      (191     (71     374       -        -        112  
Tax on net operating income      36       -        (24     -        -        12  
Net operating income (b)       (509     21       378       -        -        (110
Net cost of net debt                -   
Non-controlling interests                                              (4
Net income                (114

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

  

     

(b) Of which inventory valuation effect

 

     

- On operating income

     -        199       51       -       

- On net operating income

     -        138       43       -       

 

42


             

2nd quarter 2015 (adjusted)

(M$) (a) 

   Upstream     Refining &
Chemicals
   

Marketing &

Services

    Corporate     Intercompany     Total  
                                             
Non-Group sales      4,656       19,793       20,419       5       -        44,873  
Intersegment sales      4,921       7,383       223       56       (12,583     -   
Excise taxes      -        (1,007     (4,439     -        -        (5,446
Revenues from sales      9,577       26,169       16,203       61       (12,583     39,427  
Operating expenses      (5,447     (24,305     (15,559     (180     12,583       (32,908

Depreciation, depletion and amortization of tangible assets and mineral interests

     (2,135     (260     (179     (9     -        (2,583
Adjusted operating income      1,995       1,604       465       (128     -        3,936  
Equity in net income (loss) of affiliates and other items      510       178       129       174       -        991  
Tax on net operating income      (945     (433     (169     (93     -        (1,640

Adjusted net operating income

     1,560       1,349       425       (47     -        3,287  
Net cost of net debt                (164
Non-controlling interests                                              (38
Adjusted net income                3,085  

Adjusted fully-diluted earnings per share ($)

                                             1.34  

(a) Except for earnings per share.

  

     
                 
             

2nd quarter 2015

(M$)

     Upstream         Refining &  
Chemicals
   

  Marketing &  

Services

       Corporate            Intercompany              Total       
                                             
Total expenditures      5,653       465       436       36       -        6,590  
Total divestments      379       874       627       13       -        1,893  

Cash flow from operating activities

     2,713       1,700       379       (60     -        4,732  

 

43


             

2nd quarter 2014

(M$)

   Upstream     Refining &
Chemicals
   

Marketing &

Services

    Corporate     Intercompany     Total  
                                             
Non-Group sales      6,205       28,143       28,213       -        -        62,561  
Intersegment sales      8,057       11,740       402       46       (20,245     -   
Excise taxes      -        (1,281     (5,073     -        -        (6,354
Revenues from sales      14,262       38,602       23,542       46       (20,245     56,207  
Operating expenses      (7,174     (37,744     (22,966     (262     20,245       (47,901

Depreciation, depletion and amortization of tangible assets and mineral interests

     (2,314     (408     (198     (9     -        (2,929
Operating income      4,774       450       378       (225     -        5,377  

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

     719       65       98       7       -        889  
Tax on net operating income      (2,471     (114     (128     (218     -        (2,931
Net operating income      3,022       401       348       (436     -        3,335  
Net cost of net debt                (206
Non-controlling interests                                              (25
Net income                3,104  
                 
             

2nd quarter 2014 (adjustments) (a) 

(M$)

     Upstream         Refining &  
Chemicals
   

  Marketing &  

Services

      Corporate         Intercompany         Total    
                                             
Non-Group sales      (36     -        -        -        -        (36
Intersegment sales      -        -        -        -        -        -   
Excise taxes      -        -        -        -        -        -   
Revenues from sales      (36     -        -        -        -        (36
Operating expenses      -        122       (27     -        -        95  

Depreciation, depletion and amortization of tangible assets and mineral interests

     -        (40     -        -        -        (40
Operating income (b)       (36     82       (27     -        -        19  

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

     -        (32     (7     -        -        (39
Tax on net operating income      7       (50     10       -        -        (33
Net operating income (b)       (29     -        (24     -        -        (53
Net cost of net debt                -   
Non-controlling interests                                              6  
Net income                (47

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

 

     

(b) Of which inventory valuation effect

 

     

- On operating income

     -        122       (5     -       

- On net operating income

     -        77       (3     -       

 

44


             

2nd quarter 2014 (adjusted)

(M$) (a) 

   Upstream         Refining &    
Chemicals    
   

Marketing &    

Services    

    Corporate         Intercompany         Total        
                                             

Non-Group sales

     6,241       28,143       28,213       -        -        62,597  

Intersegment sales

     8,057       11,740       402       46       (20,245     -   

Excise taxes

     -        (1,281     (5,073     -        -        (6,354

Revenues from sales

     14,298       38,602       23,542       46       (20,245     56,243  

Operating expenses

     (7,174     (37,866     (22,939     (262     20,245       (47,996

Depreciation, depletion and amortization of tangible assets and mineral interests

     (2,314     (368     (198     (9     -        (2,889

Adjusted operating income

     4,810       368       405       (225     -        5,358  

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

     719       97       105       7       -        928  

Tax on net operating income

     (2,478     (64     (138     (218     -        (2,898

Adjusted net operating income

     3,051       401       372       (436     -        3,388  

Net cost of net debt

               (206

Non-controlling interests

                                             (31

Adjusted net income

               3,151  

Adjusted fully-diluted earnings per share ($)

                                             1.38  

(a) Except for earnings per share.

  

     
                 
             

2nd quarter 2014

(M$)

   Upstream         Refining &    
Chemicals    
   

Marketing &    

Services    

    Corporate         Intercompany         Total        
                                             

Total expenditures

     7,999       475       203       46       -        8,723  

Total divestments

     568       15       28       20       -        631  

Cash flow from operating activities

     4,805       (133     304       301       -        5,277  

 

45


9) Reconciliation of the information by business segment with consolidated financial statements

 

1st half 2015

(M$)

   Adjusted     Adjustments (a)     Consolidated
statement of
income
 

Sales

     87,332       (304     87,028  

Excise taxes

     (10,796     -        (10,796

Revenues from sales

     76,536       (304     76,232  

Purchases net of inventory variation

     (51,035     478       (50,557

Other operating expenses

     (12,131     (172     (12,303

Exploration costs

     (902     (87     (989

Depreciation, depletion and amortization of tangible assets and mineral interests

     (5,409     (1,294     (6,703

Other income

     884       1,459       2,343  

Other expense

     (235     (603     (838

Financial interest on debt

     (493     -        (493

Financial income from marketable securities & cash equivalents

     59       -        59  

Cost of net debt

     (434     -        (434

Other financial income

     397       -        397  

Other financial expense

     (329     -        (329

Equity in net income (loss) of affiliates

     1,311       (36     1,275  

Income taxes

     (2,914     341       (2,573

Consolidated net income

     5,739       (218     5,521  

Group share

     5,687       (53     5,634  

Non-controlling interests

     52       (165     (113

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

 

1st half 2014

(M$)

   Adjusted     Adjustments (a)     Consolidated
statement
of income
 

Sales

     123,258       (10     123,248  

Excise taxes

     (12,186     -        (12,186

Revenues from sales

     111,072       (10     111,062  

Purchases net of inventory variation

     (78,639     (64     (78,703

Other operating expenses

     (14,456     (137     (14,593

Exploration costs

     (920     -        (920

Depreciation, depletion and amortization of tangible assets and mineral interests

     (5,634     (40     (5,674

Other income

     548       648       1,196  

Other expense

     (263     (49     (312

Financial interest on debt

     (467     -        (467

Financial income from marketable securities & cash equivalents

     50       -        50  

Cost of net debt

     (417     -        (417

Other financial income

     426       -        426  

Other financial expense

     (349     -        (349

Equity in net income (loss) of affiliates

     1,713       (366     1,347  

Income taxes

     (6,484     (15     (6,499

Consolidated net income

     6,597       (33     6,564  

Group share

     6,478       (39     6,439  

Non-controlling interests

     119       6       125  

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

 

 

46


2nd quarter 2015

(M$)

   Adjusted     Adjustments (a)     Consolidated
statement
of income
 

Sales

     44,873       (158     44,715  

Excise taxes

     (5,446     -        (5,446

Revenues from sales

     39,427       (158     39,269  

Purchases net of inventory variation

     (26,603     250       (26,353

Other operating expenses

     (5,955     (76     (6,031

Exploration costs

     (350     (2     (352

Depreciation, depletion and amortization of tangible assets and mineral interests

     (2,583     (248     (2,831

Other income

     358       364       722  

Other expense

     (136     (260     (396

Financial interest on debt

     (231     -        (231

Financial income from marketable securities & cash equivalents

     28       -        28  

Cost of net debt

     (203     -        (203

Other financial income

     255       -        255  

Other financial expense

     (163     -        (163

Equity in net income (loss) of affiliates

     677       8       685  

Income taxes

     (1,601     12       (1,589

Consolidated net income

     3,123       (110     3,013  

Group share

     3,085       (114     2,971  

Non-controlling interests

     38       4       42  

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

 

2nd quarter 2014

(M$)

   Adjusted     Adjustments (a)     Consolidated
statement
of income
 

Sales

     62,597       (36     62,561  

Excise taxes

     (6,354     -        (6,354

Revenues from sales

     56,243       (36     56,207  

Purchases net of inventory variation

     (40,488     117       (40,371

Other operating expenses

     (7,207     (22     (7,229

Exploration costs

     (301     -        (301

Depreciation, depletion and amortization of tangible assets and mineral interests

     (2,889     (40     (2,929

Other income

     96       -        96  

Other expense

     (133     (30     (163

Financial interest on debt

     (266     -        (266

Financial income from marketable securities & cash equivalents

     31       -        31  

Cost of net debt

     (235     -        (235

Other financial income

     265       -        265  

Other financial expense

     (183     -        (183

Equity in net income (loss) of affiliates

     883       (9     874  

Income taxes

     (2,869     (33     (2,902

Consolidated net income

     3,182       (53     3,129  

Group share

     3,151       (47     3,104  

Non-controlling interests

     31       (6     25  

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

 

 

47


10) Changes in progress in the Group structure

 

Ø           Upstream

 

   

TOTAL announced in November 2012 an agreement for the sale in Nigeria of its 20% interest in block OML 138 to a subsidiary of China Petrochemical Corporation (Sinopec). On July 17, 2014, Sinopec informed the Group of its decision to not complete the transaction. The Group is actively pursuing its divestment process. At June 30, 2015 the assets and liabilities remain respectively classified in the consolidated balance sheet in “assets classified as held for sale” for an amount of $2,477 million and “liabilities directly associated with the assets classified as held for sale” for an amount of $1,083 million. The assets concerned mainly include tangible assets for an amount of $2,238 million.

 

   

TOTAL has signed in July 2014 an agreement with Exxaro Resources Ltd for the sale of its 100% stake in Total Coal South Africa, its coal-producing affiliate in South Africa. Completion of the sale is subject to approval by the relevant authorities. At June 30, 2015 the assets and liabilities remain respectively classified in the consolidated balance sheet in “assets classified as held for sale” for an amount of $277 million and “liabilities directly associated with the assets classified as held for sale” for an amount of $56 million. The assets concerned mainly include tangible assets for an amount of $209 million.

11) Post-closing and other events

 

   

In July 2015 new negotiations with Exxaro Resources Ltd took place in relation with the sale of TOTAL’s 100% stake in Total Coal South Africa. The accounting impacts of these new negotiations have been taken into account in the Group’s consolidated financial statements at June 30, 2015.

 

   

On July 28, 2015, TOTAL signed an agreement to sell 20% of its interests in the Laggan, Tormore, Edradour and Glenlivet fields located in the West of Shetland area to SSE E&P Ltd.

 

48

EX-99.2 3 d44377dex992.htm EX-99.2 EX-99.2

Exhibit 99.2

RECENT DEVELOPMENTS

UK: Total sells minority interests in West of Shetland fields for £565 million

On July 29, 2015, TOTAL S.A. (together with its subsidiaries and affiliates, “TOTAL” or the “Company”) announced the signature of an agreement to sell 20% of its interests in the Laggan, Tormore, Edradour and Glenlivet fields, located in the West of Shetland area, to SSE E&P UK Limited Ltd for £565 million (around $876 million), subject to the customary approvals.

Following completion of the transaction, TOTAL will hold a 60% operated interest in the Laggan, Tormore, Edradour and Glenlivet fields, alongside partners DONG E&P (UK) Limited (20%) and SSE E&P UK Limited (20%). The sale also includes 20% of TOTAL’s interest in the Shetland Gas Plant and interests in several exploration licenses located in the West of Shetland area, including the Tobermory discovery.

 

    Laggan and Tormore

The Laggan and Tormore fields are located around 140 kilometers west of the Shetland Islands on Blocks 206/1a, 205/4b and 205/5a, in 600 meters of water. Development of the fields was launched in 2010 and first gas is expected in the coming months. The development concept consists of a 140-kilometer tie-back of five subsea wells to the new onshore Shetland Gas Plant, with a peak production rate expected of 500 million standard cubic feet per day.

 

    Edradour and Glenlivet

Development of the Edradour and Glenlivet fields was launched in 2014. The Edradour discovery is located 75 kilometers northwest of Shetland on Block 206/4a, in 300 meters of water. The Glenlivet discovery is located north of Edradour on Block 214/30a, in 400 meters of water. Edradour’s development plan includes converting the discovery well into a production well connected to the main Laggan-Tormore flowline by a 16-kilometer subsea tie-back. Glenlivet’s development plan includes two wells and a 17-kilometer production pipeline tied back to Edradour. Edradour is expected to start up in 2017, followed by Glenlivet in 2018.

TOTAL announces its second quarter 2015 interim dividend

On July 29, 2015, TOTAL announced that its Board of Directors met on July 28, 2015, and approved a second quarter 2015 interim dividend of €0.61 per share. This interim dividend, unchanged compared to the first quarter of 2015, is payable in euros according to the following timetable:

 

    ex-dividend date: December 21, 2015;
    record date: December 18, 2015; and
    payment date in cash or shares issued in lieu of cash: January 14, 2016.

The Board of Directors will meet on December 16, 2015, to:

 

    declare the second quarter 2015 interim dividend;
    offer the option for shareholders to receive the second quarter 2015 interim dividend in cash or in new shares of the Company;
    set the price of the new shares with a discount of up to 10% based on the average opening price on the Euronext Paris for the 20 trading days preceding the Board of Directors’ meeting, and reduced by the amount of the second quarter 2015 interim dividend; and
    confirm the payment of the dividend in cash or the delivery of shares issued in lieu of the cash dividend as from January 14, 2016.

 

1


American Depositary Receipts (“ADRs”) will receive the second quarter 2015 interim dividend in dollars based on the then-prevailing exchange rate according to the following timetable:

 

    ADR ex-dividend date: December 16, 2015;
    ADR record date: December 18, 2015; and
    ADR payment date in cash or shares issued in lieu of cash: January 22, 2016.

Registered ADR holders may also contact JP Morgan Chase Bank for additional information. Non-registered ADR holders should contact their broker, financial intermediary, bank or financial institution for additional information.

Angola: TOTAL starts up production from Dalia Phase 1A on deep offshore Block 17

On July 17, 2015, TOTAL announced the start of production from Dalia Phase 1A, a new development on its deep offshore operated Block 17, located 135 km off the coast of Angola. Dalia Phase 1A is expected to contribute 30,000 barrels per day (b/d) to the block’s production.

The Dalia Phase 1A project involves the drilling of seven infill wells tied back to the Dalia Floating Production Storage and Offloading (FPSO) unit.

Singapore: TOTAL starts up its world’s largest lubricants oil blending plant to accelerate growth in Asia

On July 3, 2015, TOTAL announced the start up of its largest state-of-the-art lubricants oil blending plant in the world, located in Singapore. With an annual production capacity of 310,000 metric tons, this new major hub will boost TOTAL’s lubricant supply in the Asia-Pacific region, which already represents more than 25% of TOTAL’s lubricants sales.

TOTAL intends to increase its Asian sales signficantly, with production from the new plant accounting for a majority of the accelerated growth. The new facility will produce the highest quality lubricant oils and supply a wide range of segments in the Asia Pacific region, including automotives (two wheelers and cars), industrials and marine.

Results of the option to receive the final dividend for 2014 in shares

Regarding the option for each shareholder to receive the final dividend of €0.61 per share in cash or in new shares of the Company (as further described below), the period for exercising the option ran from June 8, 2015 to June 22, 2015. On June 29, 2015, TOTAL announced that, at the end of the option period, 54% of rights were exercised in favor of receiving the payment for the final dividend for 2014 in shares.

18,609,466 new shares will be issued, representing 0.78% of the Company’s share capital on the basis of the share capital of May 31, 2015. The share price for the new shares to be issued as payment of the remaining dividend was set at €42.02 on May 29, 2015.

The total remaining cash dividend paid to shareholders who did not elect to receive the final dividend for 2014 in shares amounted to €666 million and the date for the payment in cash was July 1, 2015.

 

2


Germany: TOTAL sells its interest in the Schwedt Refinery to Rosneft

On June 19, 2015, TOTAL announced the signature of an agreement to sell its 16.67% interest in the Schwedt Refinery in northeastern Germany (Brandenburg) to Rosneft, which already indirectly holds an 18.75% stake in the facility. The transaction is valued at $300 million excluding working capital and remains subject to customary approvals.

The sale of TOTAL’s minority interest in the Schwedt Refinery is in line with TOTAL’s 2017 target to reduce its European refining and petrochemical capacity by 20%, as announced in 2012.

Located in northeastern Germany, the Schwedt Refinery has a capacity of 12 million tons per year. The refinery is owned by Shell (37.5%) and indirectly by Rosneft (18.75%), BP (18.75%), TOTAL (16.67%) and ENI (8.33%).

Oil and gas majors call for carbon pricing

On June 1, 2015, six Major oil and gas companies, BG Group plc, BP plc, Eni S.p.A., Royal Dutch Shell plc, Statoil ASA and TOTAL S.A., announced their call to governments around the world and to the United Nations Framework Convention on Climate Change (UNFCCC) to introduce carbon pricing systems and create clear, stable, ambitious policy frameworks that could eventually connect national systems. These would reduce uncertainty and encourage the most cost effective ways of reducing carbon emissions widely.

The six companies set out their position in a joint letter from their chief executives to the UNFCCC Executive Secretary and the President of the COP21. This comes ahead of the UNFCCC’s COP21 climate meetings in Paris this December.

With this unprecedented joint initiative, the companies recognize both the importance of the climate challenge and the importance of energy to human life and well-being. They acknowledge the current trend of greenhouse gas emissions is in excess of what the Intergovernmental Panel on Climate Change says is needed to limit global temperature rise to no more than 2 degrees Centigrade, and say they are ready to contribute solutions.

Ordinary General Meeting of May 29, 2015 – Approval of resolutions proposed by the Board of Directors

The Ordinary General Meeting of TOTAL was held on May 29, 2015, under the chairmanship of Thierry Desmarest. Shareholders adopted all resolutions recommended by the Board of Directors, including:

 

    The approval of the 2014 financial statements and payment of an annual dividend for 2014 of €2.44 per share, an increase of 2.5% from the previous year;

 

    The option for shareholders to receive the final dividend for 2014 and any interim dividends for 2015 in cash or in new shares of the Company (as further detailed below); and

 

    The election of the Chief Executive Officer Mr. Patrick Pouyanné as director and re-election of Mr. Patrick Artus and Mrs. Anne-Marie Idrac as directors, for three-year terms.

The Shareholders’ Meeting was also an opportunity for Thierry Desmarest, Patrick Pouyanné and Patrick de La Chevardière, Chief Financial Officer, to report on corporate governance, present the Group’s performance and outlook, and pay tribute to former Chairman and CEO Christophe de Margerie.

 

3


Thierry Desmarest emphasized the quality of TOTAL’s corporate governance, highlighting the implementation of the managerial transition without delay following the loss of Christophe de Margerie. He also stressed the strong involvement of the directors and in particular thanked Mrs. Anne Lauvergeon, Mr. Michel Pébereau and Mr. Bertrand Collomb, who are stepping down from the board after 15 years of active participation.

Patrick Pouyanné outlined TOTAL’s medium and long-term strategy in the context of the challenges of increasing energy demand and climate change. This strategy consists of growing production through the start-up of fifteen Upstream projects, continuing to adapt Refining & Chemicals and expanding Marketing & Services in growth markets. The Group also intends to provide solutions to the challenge of climate change, relying notably on the development of natural gas and solar energy.

Patrick Pouyanné then addressed the sharp decline in oil prices since September 2014. In this context, TOTAL realized strong results in 2014 demonstrating resilience and benefiting from its integrated model. The Group also launched an ambitious response plan in order to reduce its spending, lower its breakevens and adapt to this new environment. This plan already started to bear fruit in the first quarter 2015, as the Group’s results benefited from realized cost reductions, Upstream production growth and high Downstream returns.

Finally, Patrick de La Chevardière provided details on the executive directors’ compensation for 2014, explaining in particular the performance criteria of the CEO’s annual variable compensation. He underlined the dividend increase, as well as the Group’s commitment to a competitive shareholder return, and presented the option for shareholders to receive the final dividend payment for 2014 in shares.

Thierry Desmarest concluded by thanking the 3,200 shareholders present for their loyalty. Through the full mobilization of its teams, the Group is confident in its ability to adapt and pursue its growth for the benefit of its shareholders, with safety as the first priority.

Ordinary General Meeting of May 29, 2015 – 2014 Dividend of €2.44 per share

The Ordinary General Meeting, held on May 29, 2015 under the chairmanship of Thierry Desmarest, declared a dividend for 2014 of €2.44 per share. Taking into account the three interim dividends of €0.61 per share paid on September 26, 2014, December 17, 2014, and March 25, 2015 respectively, the final dividend for 2014 paid was equal to €0.61 per share. In addition, the Ordinary General Meeting decided that each shareholder had the option between payment of this final dividend in cash or in new shares of the Company, each choice being exclusive of the other.

Angola: TOTAL produces two billion barrels on deep offshore Block 17

On May 27, 2015, TOTAL announced having achieved the significant milestone of producing a cumulative two billion barrels from its operated deep offshore Block 17 located 150 km off the coast of Angola. With the recent start up of CLOV, Block 17 has become TOTAL’s most prolific site with production of over 700,000 barrels per day.

The Group operates four Floating Production Storage and Offloading (FPSO) units on the major production zones of the block: Girassol, Dalia, Pazflor and CLOV.

Russia: Termokarstovoye gas field brought on stream in Northern Siberia

On May 20, 2015, TOTAL announced the start-up of gas and condensate production from the onshore Termokarstovoye field, located in the Yamalo Nenets Autonomous District of the Russian Federation. The field is expected to produce around 6.6 million cubic meters of gas and 20 thousand barrels of condensate per day, with a combined production capacity of 65 thousand barrels of oil equivalent per day.

The project infrastructure is adapted to arctic conditions and includes a gas gathering network, a gas treatment plant, a gas condensate de-ethanization facility and export pipelines.

The Termokarstovoye field is operated by Terneftegas, a joint-venture between Russia’s 2nd biggest natural gas producer Novatek (51%) and TOTAL (49%).

 

4

EX-99.3 4 d44377dex993.htm EX-99.3 EX-99.3

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. and its subsidiaries and affiliates (collectively, “TOTAL” or the “Group”), computed based on information used in the preparation of our consolidated financial statements 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 six months ended June 30, 2015 and 2014 and the fiscal years ended December 31, 2014, 2013, 2012, 2011 and 2010.

 

    

Six Months Ended
June 30,

  

Years Ended December 31,

    

2015

  

2014

  

2014

  

2013*

  

2012**

  

2011**

  

2010**

For the Group (IFRS)

   11.14    19.26    10.91    19.57    24.35    27.55    29.90

 

  * Figures for 2013 have been restated pursuant to the retrospective application of the accounting interpretation IFRIC 21 from January 1, 2014.
  ** Figures for 2012, 2011 and 2010 have been restated pursuant to the retrospective application of the revised accounting standard IAS 19 from January 1, 2013.

Earnings for the computations above under IFRS were calculated by adding pre-tax income from continuing operations before adjustment for minority 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.

As noted in Exhibit 99.1 to this Form 6-K, during the second quarter of 2015, the Group revised the classification in the statement of income of certain taxes related to its participation in the ADCO concession, effective since January 1, 2015. These taxes are now accounted for as operating taxes and therefore reclassified for $498 million from “Income taxes” to “Purchases, net of inventory variation” in the first quarter of 2015. This reclassification affects the adjusted operating income from business segments and the effective income tax rate for the Group but has no impact on net income. As a result of this reclassification, the Group’s ratio of earnings to fixed charges for the three months ended March 31, 2015 was 9.64 instead of the previously reported figure of 10.91.

 

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 June 30, 2015, prepared on the basis of IFRS. Currency amounts are expressed in U.S. dollars (“dollars” or “$”) or in euros (“euros” or “€”).

 

     At June 30,
2015
 
     (in millions of dollars)  

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

  

Current portion of non-current financial debt

     5,555   

Current financial debt

     7,559   

Current portion of financial instruments for interest rate swaps liabilities

     29   

Other current financial instruments — liabilities

     59   

Financial liabilities directly associated with assets held for sale

     5   
  

 

 

 

Total current financial debt

     13,207   
  

 

 

 

Non-current financial debt

     43,363   

Non-controlling interests

     3,104   

Shareholders’ equity

  

Common shares

     7,549   

Paid-in surplus and retained earnings

     103,286   

Currency translation adjustment

     (9,243

Treasury shares

     (4,348
  

 

 

 

Total shareholders’ equity — Group share

     97,244   
  

 

 

 

Total capitalization and non-current indebtedness

     143,711   
  

 

 

 

As of June 30, 2015, TOTAL had an authorized share capital of 3,434,539,334 ordinary shares with a par value of €2.50 per share, and an issued share capital of 2,396,360,090 ordinary shares (including 109,258,263 treasury shares from shareholders’ equity).

As of June 30, 2015, approximately $638 million of TOTAL’s non-current financial debt was secured and approximately $42,725 million was unsecured, and all of TOTAL’s current financial debt of $7,559 million was unsecured. As of June 30, 2015, TOTAL had no outstanding guarantees from third parties relating to its consolidated indebtedness. For more information about TOTAL’s commitments and contingencies, see 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, 2014, filed with the Securities and Exchange Commission (“SEC”) on March 26, 2015, as amended on March 27, 2015.

Except as disclosed herein, there have been no material changes in the consolidated capitalization, indebtedness and contingent liabilities of TOTAL since June 30, 2015.

 

2

EX-99.4 5 d44377dex994.htm EX-99.4 EX-99.4

Exhibit 99.4

COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES

(Unaudited)

 

                                                                                                        
     Six Months
Ended June 30,
    Years Ended December 31,  

(Amounts in millions of dollars)

   2015     2014     2014      2013     2012      2011     2010  

Net income(a)(b)

     5,521        6,564        4,244         11,228        13,648         17,400        14,740   

Income tax expenses(a)(b)

     2,573        6,499        8,614         14,767        16,747         19,614        13,583   

Non-controlling interests

     (113     125        6         293        188         424        313   

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

     (289     (114     29         (775     272         (149     (623

Interest expensed

     385        361        536         656        649         862        551   

Estimate of the interest within rental expense

     203        184        406         357        334         299        268   

Amortization of capitalized interest

     76        74        160         135        205         280        317   
  

 

 

   

 

 

   

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

Total(a)(b)

     8,356        13,693        13,995         26,661        32,043         38,730        29,149   
  

 

 

   

 

 

   

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

Interest expensed

     385        361        536         656        649         862        551   

Capitalized interest

     162        166        341         349        333         245        156   

Estimate of the interest within rental expense

     203        184        406         357        334         299        268   

Preference security dividend requirements of consolidated subsidiaries

                                                   
  

 

 

   

 

 

   

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

Fixed charges

     750        711        1,283         1,362        1,316         1,406        975   
  

 

 

   

 

 

   

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

Ratio of earnings to fixed charges(a)(b)

     11.14        19.26        10.91         19.57        24.35         27.55        29.90   
  

 

 

   

 

 

   

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

 

  (a) Figures for 2013 have been restated pursuant to the retrospective application of the accounting interpretation IFRIC 21 from January 1, 2014.
  (b) Figures for 2012, 2011 and 2010 have been restated pursuant to the retrospective application of the revised accounting standard IAS 19 from January 1, 2013.

As noted in Exhibit 99.1 to this Form 6-K, during the second quarter of 2015, the Group revised the classification in the statement of income of certain taxes related to its participation in the ADCO concession, effective since January 1, 2015. These taxes are now accounted for as operating taxes and therefore reclassified for $498 million from “Income taxes” to “Purchases, net of inventory variation” in the first quarter of 2015. This reclassification affects the adjusted operating income from business segments and the effective income tax rate for the Group but has no impact on net income. As a result of this reclassification, the Group’s ratio of earnings to fixed charges for the three months ended March 31, 2015 was 9.64 instead of the previously reported figure of 10.91.