0001193125-16-459312.txt : 20160211 0001193125-16-459312.hdr.sgml : 20160211 20160211125433 ACCESSION NUMBER: 0001193125-16-459312 CONFORMED SUBMISSION TYPE: 6-K PUBLIC DOCUMENT COUNT: 5 CONFORMED PERIOD OF REPORT: 20160211 FILED AS OF DATE: 20160211 DATE AS OF CHANGE: 20160211 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: 161410088 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 d136603d6k.htm 6-K 6-K
Table of Contents

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

 

FORM 6-K

 

 

REPORT OF FOREIGN PRIVATE ISSUER

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

THE SECURITIES EXCHANGE ACT OF 1934

February 11, 2016

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.

 

 

 


Table of Contents

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


Table of Contents

TABLE OF CONTENTS

 

SIGNATURES

Exhibit Index

EX-99.1: Results for the Fourth Quarter of 2015 and the Year Ended December 31, 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


Table of Contents

SIGNATURES

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

 

    TOTAL S.A.
Date: February 11, 2016     By:      

/s/ HUMBERT DE WENDEL

      Name:   Humbert de WENDEL
      Title:   Treasurer


Table of Contents

Exhibit Index

 

Exhibit 99.1    Results for the Fourth Quarter of 2015 and the Year Ended December 31, 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 d136603dex991.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 fourth quarter of 2015 and the year ended December 31, 2015, has been derived from TOTAL’s unaudited consolidated financial statements for the fourth quarter of 2015 and year ended December 31, 2015. The following discussion should be read in conjunction with the unaudited interim consolidated financial statements 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*

 

4Q15     3Q15     4Q14     4Q15 vs
4Q14
    

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

  2015     2014     2015 vs
2014
 
      37,749               40,580               52,511               -28%          

Sales

        165,357               236,122               -30%       
        

Adjusted net operating income from business segments

     
  748           1,107           1,596           -53%          

• Upstream

    4,774           10,504           -55%       
  1,007           1,433           956           +5%         

• Refining & Chemicals

    4,889           2,489           +96%      
  530           423           245           x2.2         

• Marketing & Services

    1,699           1,254           +35%      
  600           486           464           +29%         

Equity in net income (loss) of affiliates

    2,361           2,662           -11%       
  (0.71)           0.45           (2.47)           +71%         

Fully-diluted earnings per share ($)

    2.16           1.86           +16%      
  2,329           2,312           2,287           +2%         

Fully-diluted weighted-average shares (millions)

    2,304           2,281           +1%      
  (1,626)           1,079           (5,658)           +71%         

Net income (Group share)

    5,087           4,244           +20%      
  6,594           6,040           8,152           -19%          

Investments**

    28,033           30,509           -8%       
  2,297           410           1,689           +36%         

Divestments

    7,584           6,190           +23%      
  4,289           5,630           6,409           -33%          

Net investments***

    20,360           24,140           -16%       
  4,838           5,989           7,354           -34%          

Cash flow from operations

    19,946           25,608           -22%       

 

  *  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.
  **  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, transactions such as restructuring costs or asset disposals, which are not considered to be representative of the normal course of business, may also 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.

 

1


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 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 21-27 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*

 

4Q15     3Q15     4Q14     4Q15 vs
4Q14
         2015     2014     2015 vs
2014
 
      43.8                  50.5                  76.6                -43%          

Brent ($/b)

          52.4                99.0                -47%       
  38.1            44.0            61.7            -38%          

Average liquids price ($/b)

    47.4            89.4            -47%       
  4.45            4.47            6.29            -29%          

Average gas price ($/Mbtu)

    4.75            6.57            -28%       
  33.1            36.6            50.5            -34%          

Average hydrocarbons price ($/boe)

    39.2            66.2            -41%       

 

  * Consolidated subsidiaries, excluding fixed margins.

 

  Ø Production

 

4Q15     3Q15     4Q14     4Q15 vs
4Q14
    

hydrocarbon production

   2015     2014     2015 vs
2014
 
      2,352                2,342                2,229                +6%         

Combined production (kboe/d)

         2,347                2,146                +9%      
  1,251            1,241            1,077            +16%         

• Liquids (kb/d)

     1,237            1,034            +20%      
  5,993            6,003            6,219            -4%          

• Gas (Mcf/d)

     6,054            6,063            –      

In the fourth quarter 2015, hydrocarbon production was 2,352 thousand barrels of oil equivalent per day (kboe/d), an increase of 5.5% compared to the fourth quarter 2014, due to the following:

 

   

+4% for new project start ups and ramp ups, notably GLNG, West Franklin Phase 2, Eldfisk II and Termokarstovoye;

   

+6% due to portfolio changes, mainly the extension of the ADCO concession in the United Arab Emirates, partially offset by asset sales in the North Sea, Nigeria and Azerbaijan;

   

-5% due to shutdowns in Yemen and in Libya; and

   

the price effect(1) offset natural field 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


For the full-year 2015, hydrocarbon production was 2,347 kboe/d, an increase of 9.4% compared to 2014, due to the following:

 

   

+6% for new project start ups and ramp ups, notably CLOV, West Franklin Phase 2, Eldfisk II and Termokarstovoye;

   

+6% due to portfolio changes mentioned above;

   

-4% due to shutdowns in Yemen and in Libya; and

   

+1% due to the price effect and field performance, net of natural field decline.

 

  Ø Reserves

 

Year-end reserves

  2015     2014     2015 vs
2014
 

Hydrocarbon reserves (Mboe)

        11,580                11,523                —         

• Liquids (Mb)

    5,605            5,303            +6%       

• Gas (Bcf)

    32,206            33,590            -4%       

Proved reserves based on the SEC rules (based on Brent at $54.17/b) were 11,580 Mboe on December 31, 2015. Based on the 2015 average production rate, the reserve life is more than thirteen years.

The 2015 proved reserve replacement rate(1), based on SEC rules, was 107%, notably due to the extension of the ADCO concession.

 

  Ø Results

 

4Q15     3Q15     4Q14     4Q15 vs
4Q14
    

in millions of dollars

  2015     2014     2015 vs
2014
 
      3,457                3,660                5,415                -36%          

Non-Group sales

        16,840                23,484                -28%       
  (5,106)            325            (4,191)            -22%          

Operating income

    (2,941)            10,494            n/a      
  5,511            669            6,365            -13%          

Adjustments affecting operating income

    7,866            6,662            +18%      
  405            994            2,174            -81%          

Adjusted operating income*

    4,925            17,156            -71%       
  55.1%            33.8%            57.0%            

Effective tax rate**

    45.5%            57.1%         
  748            1,107            1,596            -53%          

Adjusted net operating income*

    4,774            10,504            -55%       
  415            316            533            -22%          

• Includes adjusted income from equity affiliates

    1,723            2,859            -40%       
  5,293            5,173            6,287            -16%          

Investments

    24,270            26,520            -8%       
  1,402            272            1,473            -5%          

Divestments

    3,215            5,764            -44%       
  2,624            2,320            2,608            +1%         

Cash flow from operating activities

    11,182            16,666            -33%       

 

  * Detail of adjustment items shown in the business segment information starting on page 21 of this exhibit.
  ** 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:

 

   

$748 million in the fourth quarter 2015, a decrease of 53% compared to the fourth quarter 2014, essentially due to the lower price of hydrocarbons, partially offset by an increase in production and a decrease in operating costs; and

   

$4,774 million for the full-year 2015, a decrease of 55% compared to 2014, essentially due to the lower price of hydrocarbons, partially offset by an increase in production, a decrease in operating costs, and a lower effective tax rate.

Adjusted net operating income for the Upstream segment excludes special items. In the fourth quarter 2015, the exclusion of special items had a positive impact on the segment’s adjusted net operating income of $3,955 million, which includes an impairment on Gladstone LNG in Australia, an adjustment to depreciation on Usan in Nigeria following the cancellation of the sale process and the impairment of exploration projects that will not be developed, compared to a positive impact of $5,038 million in the fourth quarter 2014, consisting essentially of asset impairments of oil sands in Canada, unconventional gas notably in the United States and certain other assets in the Upstream segment.

Technical costs for consolidated subsidiaries, calculated in accordance with ASC 932(2), were $23.0/boe in 2015 compared to $28.3/boe in 2014. This reduction is essentially due to the execution of the Group’s program to reduce operating costs (which decreased from $9.9/boe to $7.4/boe) and lower depreciation (portfolio effect).

 

 

(1) Change in reserves excluding production, i.e., (revisions + discoveries, extensions + acquisitions – divestments) / production for the period.
(2) FASB Accounting Standards Codification Topic 932, Extractive industries – Oil and Gas.

 

3


  B.2. Refining & Chemicals segment

 

  Ø Refinery throughput and utilization rates*

 

4Q15     3Q15     4Q14     4Q15 vs
4Q14
         2015     2014     2015 vs
2014
 
      1,931                1,973                1,887                +2%         

Total refinery throughput (kb/d)

        1,938                1,775                +9%      
  682            662            632            +8%         

• France

    674            639            +5%      
  831            891            852            -2%          

• Rest of Europe

    849            794            +7%      
  418            420            403            +4%         

• Rest of world

    415            342            +21%      
        

Utilization rates**

     
  87%            87%            82%            

• Based on crude only

    86%            77%         
  88%            90%            86%            

• Based on crude and other feedstock

    89%            81%         

 

  *  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 2% in the fourth quarter 2015 compared to the fourth quarter 2014, due to strong industrial performance, despite the partial shutdown of the Antwerp platform for planned maintenance; and

   

increased by 9% in 2015 compared to 2014. Measures to improve availability in Europe resulted in a high utilization rate of 89%. The segment also benefited from the ramp up of the SATORP refinery in Saudi Arabia.

 

  Ø Results

 

4Q15     3Q15     4Q14     4Q15 vs
4Q14
    

in millions of dollars

except European refining margin indicator (ERMI)

  2015     2014     2015 vs
2014
 
  38.1            54.8            27.6                +38%         

ERMI ($/t)

    48.5            18.7            x2.6      
      15,969                17,397            23,025            -31%          

Non-Group sales

        70,623                106,124                -33%       
  529            790            (2,756)            n/a         

Operating income

    4,544            (1,691)            n/a      
  468            923                3,825            -88%          

Adjustments affecting operating income

    1,105            4,430            -75%       
  997            1,713            1,069            -7%          

Adjusted operating income*

    5,649            2,739            x2.1      
  1,007            1,433            956            +5%         

Adjusted net operating income*

    4,889            2,489            x2.0      
  117            128            155            -25%          

• Contribution of Specialty chemicals**

    496            629            -21%       
  586            358            875            -33%          

Investments

    1,843            2,022            -9%       
  836            12            157            x5.3         

Divestments

    3,488            192            x18      
  2,127            2,291            3,113            -32%          

Cash flow from operating activities

    6,432            6,302            +2%      

 

  *  Detail of adjustment items shown in the business segment information starting on page 21 of this exhibit.
  **  Hutchinson and Atotech; Bostik until February 2015.

In 2015, the Refining & Chemicals segment benefited from a favorable environment, notably in Europe. The Group’s European refining margin indicator (“ERMI”) averaged $48.5/t in 2015 compared to $18.7/t in 2014, mainly due to strong demand for gasoline. Petrochemical margins in Europe increased in 2015 due to strong demand for polymers and the decrease in raw material costs.

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

 

   

$1,007 million in the fourth quarter 2015, an increase of 5% compared to the fourth quarter 2014 in a globally favorable environment; and

   

$4,889 million for the full-year 2015, twice the level of 2014, due to strong industrial performance during a period of high margins and cost reduction programs.

Adjusted net operating income for the Refining & Chemicals segment excludes any after-tax inventory valuation effect and special items. In the fourth quarter 2015, the exclusion of the inventory valuation effect had a positive impact on the segment’s adjusted net operating income of $247 million, compared to a positive impact in the fourth quarter 2014 of $1,710 million, which was mainly due a reduction in stock. The exclusion of special items in the fourth quarter 2015 had a negative impact on the segment’s adjusted net operating income of $454 million compared to a positive impact of $1,466 million in the fourth quarter 2014, consisting essentially of impairments of European refining assets.

 

4


  B.3. Marketing & Services segment

 

  Ø Petroleum product sales

 

4Q15      3Q15      4Q14     

4Q15 vs
4Q14

  

sales in kb/d*

   2015      2014     

2015 vs
2014

      1,797                 1,825                 1,810           -1%       

Total Marketing & Services sales

         1,818             1,769               +3%    
  1,065             1,103             1,132           -6%       

• Europe

     1,092                 1,100           -1%    
  732             722             678           +8%       

• Rest of world

     726             669           +9%    

 

  * 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 fourth quarter 2015 compared to the fourth quarter 2014. The strong sales in growth markets were partially offset by portfolio changes in Europe due to the sale of Totalgaz and Total Suisse; and

   

3% higher in 2015 compared to 2014. In addition to strong growth in Africa, the sector benefited from its strategic repositioning in Europe and a market stimulated by lower prices.

 

  Ø Results

 

4Q15      3Q15      4Q14     

4Q15 vs
4Q14

  

in millions of dollars

   2015      2014     

2015 vs
2014

    18,326             19,522               24,079               -24%       

Non-Group sales

       77,887               106,509             -27%    
  529             298             22           x24       

Operating income

     1,758             1,158           +52%    
  162             199             440           -63%       

Adjustments affecting operating income

     340             551           -38%    
  691             497             462           +50%       

Adjusted operating income*

     2,098             1,709           +23%    
  530             423             245           x2.2       

Adjusted net operating income*

     1,699             1,254           +35%    
  277             (82)             (15)           n/a       

• Contribution of New Energies

     108             10           x10.8    
  689             501             941           -27%       

Investments

     1,841             1,818           +1%    
  56             121             53           +6%       

Divestments

     856             163           x5.3    
  289             1,011             1,627           -82%       

Cash flow from operating activities

     2,323             2,721           -15%    

 

  * Detail of adjustment items shown in the business segment information starting on page 21 of this exhibit.

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

 

   

$530 million in the fourth quarter 2015, more than double compared to the fourth quarter 2014, mainly due to the contribution of New Energies, related to the completion of the Quinto solar farm in the United States; and

   

$1,699 million for the full-year 2015, an increase of 35% compared to 2014, benefiting from the increase in sales and margins in a favorable environment and the contribution of SunPower.

Adjusted net operating income for the Marketing & Services segment excludes any after-tax inventory valuation effect and special items. In the fourth quarter 2015, the exclusion of the inventory valuation effect had a positive impact on the segment’s adjusted net operating income of $68 million, compared to a positive impact of $321 million in the fourth quarter 2014, which was mainly due a reduction in stock. The exclusion of special items in the fourth quarter 2015 had a positive impact on the segment’s adjusted net operating income of $165 million compared to a positive impact of $110 million in the fourth quarter 2014.

 

5


C. GROUP RESULTS

 

  Ø Net income (Group share)

Net income (Group share) was:

 

   

-$1,626 million in the fourth quarter 2015 compared to -$5,658 million in the fourth quarter 2014, an increase of 71% mainly due to less negative impacts on net income (Group share) of special items and the after-tax inventory valuation effect (as detailed below), with the weaker Upstream performance, due to lower hydrocarbon prices, being partially offset by solid Downstream results; and

   

$5,087 million for the full-year 2015 compared to $4,244 million in 2014, an increase of 20% mainly due to less negative impacts on net income (Group share) of special items and the after-tax inventory valuation effect (as detailed below), with the strong performance of the Group’s integrated model and its cost reduction program being demonstrated despite the 47% drop in the Brent price.

Adjustment items(1) had a negative impact on net income (Group share) of $3,701 million in the fourth quarter 2015. This includes an impairment on Gladstone LNG in Australia, an adjustment to depreciation on Usan in Nigeria following the cancellation of the sale process, the impairment of exploration projects that will not be developed and a negative inventory effect. In the fourth quarter 2014, total adjustments affecting net income (Group share) were -$8,459 million, including impairments of oil sands in Canada, unconventional gas notably in the United States, refining in Europe and certain other assets in the Upstream and a negative inventory effect.

The adjustment items had a negative impact on net income (Group share) of $5,431 million in 2015. This includes impairments on Fort Hills in Canada and Gladstone LNG in Australia as well as in Libya, an adjustment to depreciation on Usan in Nigeria following the cancellation of the sale process, the impairment of exploration projects that will not be developed and a negative inventory effect. In 2014, total adjustments affecting net income (Group share) were -$8,593 million, including impairments of oil sands in Canada, unconventional gas notably in the United States, refining in Europe and certain other assets in the Upstream, and a negative inventory effect, which were partially offset by a gain on asset sales, including for the Group’s interests in Shah Deniz in Azerbaijan and GTT.

The number of fully-diluted shares was 2,336 million on December 31, 2015, compared to 2,285 million on December 31, 2014.

 

  Ø Divestments — acquisitions

Asset sales were:

 

   

$2,101 million in the fourth quarter 2015, comprised notably of the sales of the Schwedt refinery, the Géosel oil storage facility and partial interests in Laggan-Tormore and Fort Hills, compared to $1,269 million in the fourth quarter 2014; and

   

$5,968 million for the full-year 2015, comprised mainly of the sales of Bostik, interests in onshore blocks in Nigeria, Totalgaz, the Schwedt refinery, the Géosel oil storage facility, coal mining assets in South Africa, and partial interests in Laggan-Tormore and Fort Hills, compared to $4,650 million for the full-year 2014.

Acquisitions were:

 

   

$33 million in the fourth quarter 2015, compared to $730 million in the fourth quarter 2014; and

   

$3,441 million for the full-year 2015, comprised mainly of the extension of the ADCO concession in the United Arab Emirates, the acquisition of a further 0.7% in the capital of Novatek in Russia, bringing the participation to 18.9%, and the carry on the Utica gas and condensate field in the United States, compared to $2,539 million for the full-year 2014.

 

  Ø Cash flow

The Group’s net cash flow(2) was:

 

    $549 million in the fourth quarter 2015 compared to $945 million in the fourth quarter 2014. This decrease was due to the decline in the Upstream results, partially offset by strong Downstream results and the decrease in investments; and

 

 

(1) Details shown on page 10 of this exhibit.
(2) Net cash flow = cash flow from operations – net investments (including other transactions with non-controlling interests).

 

6


    -$414 million for the full-year 2015 compared to $1,468 million for the full-year 2014. The decrease in net investments partially offset the decrease in cash flow from operations in the context of a 47% lower Brent price.

 

D. PROPOSED DIVIDEND

After closing the 2015 accounts, the Board of Directors decided on February 10, 2016, to propose to the Annual Shareholders’ Meeting on May 24, 2016 an annual dividend of €2.44/share for 2015, stable compared to 2014.

Taking into account the interim dividends of €0.61/share for the first three quarters of 2015, a remaining dividend of the same amount of €0.61/share is therefore proposed. The Board of Directors will also propose to the Annual Shareholders’ Meeting that shareholders have the option of receiving the remaining 2015 dividend payment in cash or in new shares of the company, benefiting from a 10% discount, consistent with the first three 2015 interim dividends. Pending approval at the Annual Shareholders’ Meeting, the ex-dividend date would be June 6, 2016, and the payment date for the cash dividend or the delivery of the new shares, depending on the election of the shareholder, would be set for June 23, 2016.

 

E. SUMMARY AND OUTLOOK

In 2015, the return on equity for the Group was 11.5%. TOTAL resisted the drop in prices by leveraging the effectiveness of its integrated model and its strong operational performance. The Group will further pursue this strategy and all of the necessary actions will continue to be implemented to reduce costs and maintain a solid balance sheet, demonstrating once again the Group’s capacity to adapt.

In 2016, the Group will reduce its organic Capex to around $19 billion, a reduction of more than 15% compared to 2015. This marks a transition to a sustainable level of investments of $17-19 billion from 2017 onwards. The cost reduction program launched in 2014 will be reinforced, enabling Opex savings of $2.4 billion in 2016 and underpinning the objective of more than $3 billion in 2017. The asset sales program will continue in line with the plan, with $4 billion expected in 2016, the same level as 2015.

In the Upstream, five major start ups are planned in 2016. The first of these, Laggan-Tormore, took place on February 8. Production is expected to grow by 4% in 2016 compared to 2015, following more than 9% in 2015 compared to 2014, confirming the growth target of 5% per year on average between 2014 and 2019.

In the Downstream, the target to reduce European refining capacity by 20% will be achieved by end-2016, one year ahead of the initial plan announced in 2012. The cessation of traditional refining activities at La Mède in view of its conversion to a bio-refinery, the restructuring of the Lindsey refinery and the modernization of the Antwerp refinery will be finalized before the end of the year, with the first benefits expected from 2017.

The strategy implemented by the Group in 2015 based on its four priorities of Safety, Delivery, Costs and Cash, will continue in 2016, notably for the benefit of its shareholders.

FORWARD-LOOKING STATEMENTS

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

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

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

 

   

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

 

7


   

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.

 

8


OPERATING INFORMATION BY SEGMENT

 

  Upstream

 

    4Q15    

       3Q15            4Q14            4Q15 vs    
4Q14
  

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

       2015            2014            2015 vs    
2014
  381           364            393            -3%          Europe      374            364            +3%      
  676           685            690            -2%          Africa      678            657            +3%      
  465           486            391            +19%          Middle East      492            391            +26%      
  110           96            99            +11%          North America      103            90            +14%      
  145           153            151            -4%          South America      152            157            -3%      
  275           245            235            +17%          Asia-Pacific      258            238            +8%      
  300           313            270            +11%          CIS      290            249            +16%      

 

 

      

 

 

       

 

 

       

 

 

       

 

  

 

 

       

 

 

       

 

 

    
  2,352           2,342            2,229            +6%          Total production      2,347            2,146            +9%      

 

 

      

 

 

       

 

 

       

 

 

       

 

  

 

 

       

 

 

       

 

 

    
  544           574            594            -8%         

• Includes equity affiliates

     559            571            -2%      
4Q15    3Q15    4Q14    4Q15 vs
4Q14
  

Liquids production by region (kb/d)

   2015    2014    2015 vs
2014
  163           159            168            -3%          Europe      161            165            -2%      
  545           542            558            -2%          Africa      542            522            +4%      
  341           359            185            +84%          Middle East      351            192            +83%      
  56           45            45            +24%          North America      48            39            +23%      
  44           46            49            -10%          South America      47            50            -6%      
  37           30            33            +12%          Asia-Pacific      34            30            +13%      
  65           60            39            +67%          CIS      54            36            +50%      

 

 

      

 

 

       

 

 

       

 

 

       

 

  

 

 

       

 

 

       

 

 

    
  1,251           1,241            1,077            +16%          Total production      1,237            1,034            +20%      

 

 

      

 

 

       

 

 

       

 

 

       

 

  

 

 

       

 

 

       

 

 

    
  220           230            197            +11%         

• Includes equity affiliates

     219            200            +9%      
4Q15    3Q15    4Q14    4Q15 vs
4Q14
  

Gas production by region (Mcf/d)

   2015    2014    2015 vs
2014
  1,179           1,115            1,224            -4%          Europe      1,161            1,089            +7%      
  639           719            674            -5%          Africa      677            693            -2%      
  686           708            1,113            -38%          Middle East      778            1,084            -28%      
  305           280            305                     North America      308            285            +8%      
  564           598            573            -2%          South America      588            599            -2%      
  1,364           1,240            1,144            +19%          Asia-Pacific      1,290            1,178            +10%      
  1,256           1,343            1,186            +6%          CIS      1,252            1,135            +10%      

 

 

      

 

 

       

 

 

       

 

 

       

 

  

 

 

       

 

 

       

 

 

    
  5,993           6,003            6,219            -4%          Total production      6,054            6,063                 

 

 

      

 

 

       

 

 

       

 

 

       

 

  

 

 

       

 

 

       

 

 

    
  1,739           1,850            2,064            -16%         

• Includes equity affiliates

     1,828            1,998            -8%      
4Q15    3Q15    4Q14    4Q15 vs
4Q14
  

Liquefied natural gas

   2015    2014    2015 vs
2014
  2.48           2.53            3.06            -19%          LNG sales* (Mt)      10.22            12.15            -16%      

 

  *  Sales, Group share, excluding trading; 2014 and 2015 data restated to reflect volume estimates for Bontang LNG in Indonesia based on the 2014 and 2015 SEC coefficients, respectively.

 

  Downstream (Refining & Chemicals and Marketing & Services)

 

    4Q15            3Q15*            4Q14            4Q15 vs    
4Q14
  

Refined product sales by region (kb/d)**

       2015            2014            2015 vs    
2014
   2,298           2,264            2,112            +9%          Europe      2,184            2,047            +7%      
  547           611            606            -10%          Africa      619            552            +12%      
  489           585            482            +1%          Americas      570            558            +2%      
  620           612            660            -6%          Rest of world      632            612            +3%      

 

 

      

 

 

       

 

 

       

 

 

       

 

  

 

 

       

 

 

       

 

 

    
  3,954           4,072            3,860            +2%          Total consolidated sales      4,005            3,769            +6%      

 

 

      

 

 

       

 

 

       

 

 

       

 

  

 

 

       

 

 

       

 

 

    
  688           648            628            +9%         

• Includes bulk sales

     649            615            +6%      
  1,469           1,599            1,421            +3%         

• Includes trading

     1,538            1,385            +11%      

 

 

  *  3Q15 volumes restated.
  **  Includes share of TotalErg.

 

9


ADJUSTMENT ITEMS

 

  Adjustments to operating income

 

    4Q15    

       3Q15            4Q14       

in millions of dollars

       2015            2014    
  (5,677)           (654)            (7,812)          Special items affecting operating income          (8,182)            (8,205)      

 

 

      

 

 

       

 

 

       

 

  

 

 

       

 

 

    
  (48)                              

•  Restructuring charges

     (48)                 
  (4,933)           (650)            (7,817)         

•  Impairments

     (6,877)            (7,979)      
  (696)           (4)            5         

•  Other

     (1,257)            (226)      

 

 

      

 

 

       

 

 

       

 

  

 

 

       

 

 

    
  (464)           (1,127)            (2,842)          Pre-tax inventory effect: FIFO vs. replacement cost      (1,113)            (3,469)      

 

 

      

 

 

       

 

 

       

 

  

 

 

       

 

 

    
            (10)            24          Effect of changes in fair value      (16)            31      

 

 

      

 

 

       

 

 

       

 

  

 

 

       

 

 

    
  (6,141)           (1,791)            (10,630)          Total adjustments affecting operating income      (9,311)            (11,643)      

 

  Adjustments to net income (Group share)

 

    4Q15    

       3Q15            4Q14       

in millions of dollars

       2015            2014    
  (3,386)           (912)            (6,485)          Special items affecting net income (Group share)      (4,675)            (6,165)      

 

 

      

 

 

       

 

 

       

 

  

 

 

       

 

 

    
  579           (98)            30         

•  Gain (loss) on asset sales

     1,810            1,209      
  (29)           (12)            (8)         

•  Restructuring charges

     (72)            (20)      
  (3,443)           (650)            (6,450)         

•  Impairments

     (5,447)            (7,063)      
  (493)           (152)            (57)         

•  Other

     (966)            (291)      

 

 

      

 

 

       

 

 

       

 

  

 

 

       

 

 

    
  (315)           (760)            (1,993)          After-tax inventory effect: FIFO vs. replacement cost      (747)            (2,453)      

 

 

      

 

 

       

 

 

       

 

  

 

 

       

 

 

    
            (5)            19          Effect of changes in fair value      (9)            25      

 

 

      

 

 

       

 

 

       

 

  

 

 

       

 

 

    
  (3,701)           (1,677)            (8,459)          Total adjustments affecting net income      (5,431)            (8,593)      

INVESTMENTS — DIVESTMENTS

 

    4Q15    

         3Q15              4Q14              4Q15 vs    
4Q14
    

in millions of dollars

       2015              2014              2015 vs    
2014
 
  6,365             5,394             7,002             -9%          

Investments excluding acquisitions

     22,976             26,430             -13%       
  232             170             422             -45%          

•  Capitalized exploration

     1,198             1,616             -26%       
  553             523             565             -2%          

•  Increase in non-current loans

     2,260             2,769             -18%       
  (196)             (15)             (420)             -53%          

•  Repayment of non-current loans

       (1,616)             (1,540)             +5%      
  33             631             730             -95%           Acquisitions      3,441             2,539             +36%      
  2,101             395             1,269             +66%          Asset sales      5,968             4,650             +28%      
  8             —            54             -85%          

Other transactions with non-controlling interests

     89             179             -50%       
  4,289             5,630             6,409             -33%           Net investments*      20,360                 24,140             -16%       

 

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

 

10


NET-DEBT-TO-EQUITY RATIO

 

in millions of dollars

       12/31/2015            9/30/2015        12/31/2014    

Current borrowings

     12,488            13,296            10,942      

Net current financial assets

     (6,019)            (3,246)            (1,113)      

Net financial assets classified as held for sale

     141            94            (56)      

Non-current financial debt

               44,464                      42,873                      45,481      

Hedging instruments of non-current debt

     (1,219)            (1,221)            (1,319)      

Cash and cash equivalents

     (23,269)            (25,858)            (25,181)      

 

  

 

 

       

 

 

       

 

 

    

Net debt

     26,586            25,938            28,754      

 

  

 

 

       

 

 

       

 

 

    

Shareholders’ equity

     92,494            96,093            90,330      

Estimated dividend payable

     (1,545)            (1,573)            (1,686)      

Non-controlling interests

     2,915            3,068            3,201      

 

  

 

 

       

 

 

       

 

 

    

Equity

     93,864            97,588            91,845      

 

  

 

 

       

 

 

       

 

 

    

 

  

 

 

       

 

 

       

 

 

    

Net-debt-to-equity ratio

     28.3%            26.6%            31.3%      

 

  

 

 

       

 

 

       

 

 

    

RETURN ON AVERAGE CAPITAL EMPLOYED

 

  Full-year 2015

 

in millions of dollars

   Upstream                Refining &         
         Chemicals        
     Marketing &
Services
 

Adjusted net operating income

     4,774                 4,889                 1,699           

Capital employed at 12/31/2014*

     100,497                 13,451                 8,825           

Capital employed at 12/31/2015*

     105,580                 10,407                 8,415           

ROACE

     4.6%                 41.0%                 19.7%           

 

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

 

•       Twelve months ended September 30, 2015

        

in millions of dollars

   Upstream              Refining &         
         Chemicals        
     Marketing &
Services
 

Adjusted net operating income

     5,622                  4,838                 1,414           

Capital employed at 9/30/2014*

     104,488                  17,611                 9,633           

Capital employed at 9/30/2015*

               108,425                  11,319                 7,865           

ROACE

     5.3%                  33.4%                 16.2%           

 

*    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).

 

11


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)***
 

Fourth quarter 2015

      1.10             38.1             43.8             38.1               4.45       

Third quarter 2015

      1.11             54.8             50.5             44.0               4.47       

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       

 

  * 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.

 

12


CONSOLIDATED STATEMENT OF INCOME

TOTAL

(unaudited)

 

(M$) (a)   

4th quarter

2015

   

3rd quarter

2015

   

4th quarter

2014

 

Sales

     37,749        40,580        52,511   

Excise taxes

     (5,457     (5,683     (5,777

Revenues from sales

     32,292        34,897        46,734   

Purchases, net of inventory variation

     (21,874     (24,240     (35,644

Other operating expenses

     (6,248     (5,794     (6,831

Exploration costs

     (727     (275     (611

Depreciation, depletion and impairment of tangible assets and mineral interests

     (7,672     (3,345     (10,900

Other income

     833        430        740   

Other expense

     (298     (441     (487

Financial interest on debt

     (241     (233     (108

Financial income from marketable securities & cash equivalents

     25        10        28   

Cost of net debt

     (216     (223     (80

Other financial income

     300        185        219   

Other financial expense

     (171     (154     (168

Equity in net income (loss) of affiliates

     600        486        464   

Income taxes

     1,381        (461     722   

Consolidated net income

     (1,800     1,065        (5,842

Group share

     (1,626     1,079        (5,658

Non-controlling interests

     (174     (14     (184

Earnings per share ($)

     (0.72     0.45        (2.49

Fully-diluted earnings per share ($)

     (0.71     0.45        (2.47
(a) Except for per share amounts.

 

13


CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME

TOTAL

(unaudited)

 

(M$)   

4th quarter

2015

    

3rd quarter

2015

    

4th quarter

2014

 

Consolidated net income

     (1,800)         1,065         (5,842)   

Other comprehensive income

        

Actuarial gains and losses

     358         46         99   

Tax effect

     (140)         (21)         11   

Currency translation adjustment generated by the parent company

     (2,171)         132         (2,562)   

Items not potentially reclassifiable to profit and loss

     (1,953)         157         (2,452)   

Currency translation adjustment

     604         (736)         980   

Available for sale financial assets

     16         (3)         (5)   

Cash flow hedge

     4         (95)         (12)   

Share of other comprehensive income of equity affiliates, net amount

     (95)         (626)         (1,242)   

Other

     -         -         3   

Tax effect

     (7)         31         10   

Items potentially reclassifiable to profit and loss

     522         (1,429)         (266)   

Total other comprehensive income (net amount)

     (1,431)         (1,272)         (2,718)   
                            

Comprehensive income

     (3,231)         (207)         (8,560)   

Group share

     (3,033)         (167)         (8,365)   

Non-controlling interests

     (198)         (40)         (195)   

 

14


CONSOLIDATED STATEMENT OF INCOME

TOTAL    

(unaudited)    

 

(M$) (a)   

Year

2015

 

   

Year

2014

 

 

Sales

     165,357        236,122   

Excise taxes

     (21,936     (24,104

Revenues from sales

     143,421        212,018   

Purchases, net of inventory variation

     (96,671     (152,975

Other operating expenses

     (24,345     (28,349

Exploration costs

     (1,991     (1,964

Depreciation, depletion and impairment of tangible assets and mineral interests

     (17,720     (19,656

Other income

     3,606        2,577   

Other expense

     (1,577     (954

Financial interest on debt

     (967     (748

Financial income from marketable securities & cash equivalents

     94        108   

Cost of net debt

     (873     (640

Other financial income

     882        821   

Other financial expense

     (654     (676

Equity in net income (loss) of affiliates

     2,361        2,662   

Income taxes

     (1,653     (8,614

Consolidated net income

     4,786        4,250   

Group share

     5,087        4,244   

Non-controlling interests

     (301     6   

Earnings per share ($)

     2.17        1.87   

Fully-diluted earnings per share ($)

     2.16        1.86   
(a) Except for per share amounts.

 

15


CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME

TOTAL

(unaudited)

 

(M$)   

Year

2015

 

    

Year

2014

 

 

Consolidated net income

     4,786         4,250   

Other comprehensive income

     

Actuarial gains and losses

     557         (1,526)   

Tax effect

     (278)         580   

Currency translation adjustment generated by the parent company

     (7,268)         (9,039)   

Items not potentially reclassifiable to profit and loss

     (6,989)         (9,985)   

Currency translation adjustment

     2,456         4,245   

Available for sale financial assets

     9         (29)   

Cash flow hedge

     (185)         97   

Share of other comprehensive income of equity affiliates, net amount

     120         (1,538)   

Other

     1         3   

Tax effect

     53         (18)   

Items potentially reclassifiable to profit and loss

     2,454         2,760   

Total other comprehensive income (net amount)

     (4,535)         (7,225)   
                   

Comprehensive income

     251         (2,975)   

Group share

     633         (2,938)   

Non-controlling interests

     (382)         (37)   

 

16


CONSOLIDATED BALANCE SHEET

TOTAL

 

(M$)    December 31,
2015
   

September 30,
2015

(unaudited)

   

December 31,
2014

 

ASSETS

      

Non-current assets

      

Intangible assets, net

     14,549        15,639        14,682   

Property, plant and equipment, net

     109,518        108,886        106,876   

Equity affiliates : investments and loans

     19,384        19,200        19,274   

Other investments

     1,241        1,227        1,399   

Hedging instruments of non-current financial debt

     1,219        1,221        1,319   

Deferred income taxes

     3,982        3,439        4,079   

Other non-current assets

     4,355        4,292        4,192   

Total non-current assets

 

     154,248        153,904        151,821   

Current assets

      

Inventories, net

     13,116        14,773        15,196   

Accounts receivable, net

     10,629        12,306        15,704   

Other current assets

     15,843        15,102        15,702   

Current financial assets

     6,190        3,448        1,293   

Cash and cash equivalents

     23,269        25,858        25,181   

Assets classified as held for sale

     1,189        3,734        4,901   

Total current assets

 

     70,236        75,221        77,977   

Total assets

     224,484        229,125        229,798   

LIABILITIES & SHAREHOLDERS’ EQUITY

      

Shareholders’ equity

      

Common shares

     7,670        7,602        7,518   

Paid-in surplus and retained earnings

     101,528        103,519        94,646   

Currency translation adjustment

     (12,119     (10,443     (7,480

Treasury shares

     (4,585     (4,585     (4,354

Total shareholders’ equity - Group share

 

     92,494        96,093        90,330   

Non-controlling interests

 

     2,915        3,068        3,201   

Total shareholders’ equity

 

     95,409        99,161        93,531   

Non-current liabilities

      

Deferred income taxes

     12,360        12,836        14,810   

Employee benefits

     3,774        4,312        4,758   

Provisions and other non-current liabilities

     17,502        17,053        17,545   

Non-current financial debt

     44,464        42,873        45,481   

Total non-current liabilities

 

     78,100        77,074        82,594   

Current liabilities

      

Accounts payable

     20,928        20,003        24,150   

Other creditors and accrued liabilities

     16,884        17,991        16,641   

Current borrowings

     12,488        13,296        10,942   

Other current financial liabilities

     171        202        180   

Liabilities directly associated with the assets classified as held for sale

     504        1,398        1,760   

Total current liabilities

 

     50,975        52,890        53,673   

Total liabilities and shareholders’ equity

     224,484        229,125        229,798   

 

17


CONSOLIDATED STATEMENT OF CASH FLOW

TOTAL

(unaudited)

 

(M$)   

4th quarter

2015

 

   

3rd quarter

2015

 

   

4th quarter

2014

 

 

CASH FLOW FROM OPERATING ACTIVITIES

      

Consolidated net income

     (1,800     1,065        (5,842

Depreciation, depletion, amortization and impairment

     8,278        3,519        11,310   

Non-current liabilities, valuation allowances and deferred taxes

     (1,862     (540     (2,329

Impact of coverage of pension benefit plans

     -        -        -   

(Gains) losses on disposals of assets

     (665     22        (460

Undistributed affiliates’ equity earnings

     39        (61     403   

(Increase) decrease in working capital

     937        2,057        4,475   

Other changes, net

     (89     (73     (203

Cash flow from operating activities

     4,838        5,989        7,354   

CASH FLOW USED IN INVESTING ACTIVITIES

      

Intangible assets and property, plant and equipment additions

     (5,919     (5,266     (7,339

Acquisitions of subsidiaries, net of cash acquired

     (42     (76     (56

Investments in equity affiliates and other securities

     (80     (175     (192

Increase in non-current loans

     (553     (523     (565

Total expenditures

     (6,594     (6,040     (8,152

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

     1,437        6        874   

Proceeds from disposals of subsidiaries, net of cash sold

     58        289        136   

Proceeds from disposals of non-current investments

     606        100        259   

Repayment of non-current loans

     196        15        420   

Total divestments

     2,297        410        1,689   

Cash flow used in investing activities

     (4,297     (5,630     (6,463

CASH FLOW USED IN FINANCING ACTIVITIES

      

Issuance (repayment) of shares:

      

- Parent company shareholders

     31        4        30   

- Treasury shares

     -        (237     -   

Dividends paid:

      

- Parent company shareholders

     (592     (681     (1,735

- Non-controlling interests

     (3     (25     (1

Issuance of perpetual subordinated notes

     -        -        -   

Payments on perpetual subordinated notes

     -        -        -   

Other transactions with non-controlling interests

     8        -        54   

Net issuance (repayment) of non-current debt

     2,039        356        3,647   

Increase (decrease) in current borrowings

     (531     23        (928

Increase (decrease) in current financial assets and liabilities

     (3,320     (1,096     (255

Cash flow used in financing activities

     (2,368     (1,656     812   

Net increase (decrease) in cash and cash equivalents

     (1,827     (1,297     1,703   

Effect of exchange rates

     (762     (167     (829

Cash and cash equivalents at the beginning of the period

     25,858        27,322        24,307   

Cash and cash equivalents at the end of the period

     23,269        25,858        25,181   

 

18


CONSOLIDATED STATEMENT OF CASH FLOW

TOTAL

(unaudited)

 

(M$)   

Year

2015

 

   

Year

2014

 

 

CASH FLOW FROM OPERATING ACTIVITIES

    

Consolidated net income

     4,786        4,250   

Depreciation, depletion, amortization and impairment

     19,334        20,859   

Non-current liabilities, valuation allowances and deferred taxes

     (2,563     (1,980

Impact of coverage of pension benefit plans

     -        -   

(Gains) losses on disposals of assets

     (2,459     (1,979

Undistributed affiliates’ equity earnings

     (311     29   

(Increase) decrease in working capital

     1,683        4,480   

Other changes, net

     (524     (51

Cash flow from operating activities

     19,946        25,608   

CASH FLOW USED IN INVESTING ACTIVITIES

    

Intangible assets and property, plant and equipment additions

     (25,132     (26,320

Acquisitions of subsidiaries, net of cash acquired

     (128     (471

Investments in equity affiliates and other securities

     (513     (949

Increase in non-current loans

     (2,260     (2,769

Total expenditures

     (28,033     (30,509

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

     2,623        3,442   

Proceeds from disposals of subsidiaries, net of cash sold

     2,508        136   

Proceeds from disposals of non-current investments

     837        1,072   

Repayment of non-current loans

     1,616        1,540   

Total divestments

     7,584        6,190   

Cash flow used in investing activities

     (20,449     (24,319

CASH FLOW USED IN FINANCING ACTIVITIES

    

Issuance (repayment) of shares:

    

- Parent company shareholders

     485        420   

- Treasury shares

     (237     (289

Dividends paid:

    

- Parent company shareholders

     (2,845     (7,308

- Non-controlling interests

     (100     (154

Issuance of perpetual subordinated notes

     5,616        -   

Payments on perpetual subordinated notes

     -        -   

Other transactions with non-controlling interests

     89        179   

Net issuance (repayment) of non-current debt

     4,166        15,786   

Increase (decrease) in current borrowings

     (597     (2,374

Increase (decrease) in current financial assets and liabilities

     (5,517     (351

Cash flow used in financing activities

     1,060        5,909   

Net increase (decrease) in cash and cash equivalents

     557        7,198   

Effect of exchange rates

     (2,469     (2,217

Cash and cash equivalents at the beginning of the period

     25,181        20,200   

Cash and cash equivalents at the end of the period

     23,269        25,181   

 

19


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 2014

    -        -        4,244        -        -        -        4,244        6        4,250   

Other comprehensive Income

    -        -        (907     (6,275     -        -        (7,182     (43     (7,225

Comprehensive Income

    -        -        3,337        (6,275     -        -        (2,938     (37     (2,975

Dividend

    -        -        (7,378     -        -        -        (7,378     (154     (7,532

Issuance of common shares

    7,589,365        25        395        -        -        -        420        -        420   

Purchase of treasury shares

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

Sale of treasury shares (1)

    -        -        (232     -        4,239,335        232        -        -        -   

Share-based payments

    -        -        114        -        -        -        114        -        114   

Share cancellation

    -        -        -        -        -        -        -        -        -   

Other operations with non-controlling interests

    -        -        148        (2     -        -        146        195        341   

Other items

    -        -        8        -        -        -        8        59        67   

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 2015

    -        -        5,087        -        -        -        5,087        (301     4,786   

Other comprehensive Income

    -        -        185        (4,639     -        -        (4,454     (81     (4,535

Comprehensive Income

    -        -        5,272        (4,639     -        -        633        (382     251   

Dividend

    -        -        (6,303     -        -        -        (6,303     (100     (6,403

Issuance of common shares

    54,790,358        152        2,159        -        -        -        2,311        -        2,311   

Purchase of treasury shares

    -        -        -        -        (4,711,935     (237     (237     -        (237

Sale of treasury shares (1)

    -        -        (6     -        105,590        6        -        -        -   

Share-based payments

    -        -        101        -        -        -        101        -        101   

Share cancellation

    -        -        -        -        -        -        -        -        -   

Issuance of perpetual subordinated notes

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

Payments on perpetual subordinated notes

    -        -        (114     -        -        -        (114     -        (114

Other operations with non-controlling interests

    -        -        23        -        -        -        23        64        87   

Other items

    -        -        134        -        -        -        134        132        266   

As of December 31, 2015

    2,440,057,883        7,670        101,528        (12,119     (113,967,758     (4,585     92,494        2,915        95,409   

 

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

 

20


BUSINESS SEGMENT INFORMATION

TOTAL

(unaudited)

 

4th quarter 2015

(M$)

 

   Upstream     Refining &
Chemicals
   

 

Marketing &
Services

 

    Corporate     Intercompany     Total  

Non-Group sales

     3,457        15,969        18,326        (3     -        37,749   

Intersegment sales

     4,342        5,532        215        59        (10,148     -   

Excise taxes

     -        (1,073     (4,384     -        -        (5,457

Revenues from sales

     7,799        20,428        14,157        56        (10,148     32,292   

Operating expenses

     (5,716     (19,606     (13,445     (230     10,148        (28,849

Depreciation, depletion and impairment of tangible assets and mineral interests

     (7,189     (293     (183     (7     -        (7,672

Operating income

     (5,106     529        529        (181     -        (4,229

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

     571        759        (97     31        -        1,264   

Tax on net operating income

     1,328        (74     (135     218        -        1,337   

Net operating income

     (3,207     1,214        297        68        -        (1,628

Net cost of net debt

               (172

Non-controlling interests

                                             174   

Net income

               (1,626
            

4th quarter 2015 (adjustments) (a)

(M$)

 

   Upstream     Refining &
Chemicals
   

 

Marketing &
Services

 

    Corporate     Intercompany     Total  

Non-Group sales

     (205     -        -        -        -        (205

Intersegment sales

     -        -        -        -        -        -   

Excise taxes

     -        -        -        -        -        -   

Revenues from sales

     (205     -        -        -        -        (205

Operating expenses

     (413     (429     (161     -        -        (1,003

Depreciation, depletion and impairment of tangible assets and mineral interests

     (4,893     (39     (1     -        -        (4,933

Operating income (b)

     (5,511     (468     (162     -        -        (6,141

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

     (58     596        (116     (19     -        403   

Tax on net operating income

     1,614        79        45        7        -        1,745   

Net operating income (b)

     (3,955     207        (233     (12     -        (3,993

Net cost of net debt

               (11

Non-controlling interests

                                             303   

Net income

               (3,701

(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

     -        (359     (105     -       

On net operating income

     -        (247     (68     -       
            

4th quarter 2015 (adjusted)

(M$) (a)

 

   Upstream     Refining &
Chemicals
   

 

Marketing &
Services

 

    Corporate     Intercompany     Total  

Non-Group sales

     3,662        15,969        18,326        (3     -        37,954   

Intersegment sales

     4,342        5,532        215        59        (10,148     -   

Excise taxes

     -        (1,073     (4,384     -        -        (5,457

Revenues from sales

     8,004        20,428        14,157        56        (10,148     32,497   

Operating expenses

     (5,303     (19,177     (13,284     (230     10,148        (27,846

Depreciation, depletion and impairment of tangible assets and mineral interests

     (2,296     (254     (182     (7     -        (2,739

Adjusted operating income

     405        997        691        (181     -        1,912   

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

     629        163        19        50        -        861   

Tax on net operating income

     (286     (153     (180     211        -        (408

Adjusted net operating income

     748        1,007        530        80        -        2,365   

Net cost of net debt

               (161

Non-controlling interests

                                             (129

Adjusted net income

                                             2,075   

Adjusted fully-diluted earnings per share ($)

                                             0.88   

(a) Except for earnings per share.

  

     
            

4th quarter 2015

(M$)

 

   Upstream     Refining &
Chemicals
   

 

Marketing &
Services

 

    Corporate     Intercompany     Total  

Total expenditures

     5,293        586        689        26        -        6,594   

Total divestments

     1,402        836        56        3        -        2,297   

Cash flow from operating activities

     2,624        2,127        289        (202     -        4,838   

 

21


BUSINESS SEGMENT INFORMATION

TOTAL

(unaudited)

 

3rd quarter 2015

(M$)

 

   Upstream     Refining &
Chemicals
   

 

Marketing &
Services

 

    Corporate     Intercompany     Total  

Non-Group sales

     3,660        17,397        19,522        1        -        40,580   

Intersegment sales

     4,280        6,912        201        51        (11,444     -   

Excise taxes

     -        (1,094     (4,589     -        -        (5,683

Revenues from sales

     7,940        23,215        15,134        52        (11,444     34,897   

Operating expenses

     (4,717     (22,169     (14,651     (216     11,444        (30,309

Depreciation, depletion and impairment of tangible assets and mineral interests

     (2,898     (256     (185     (6     -        (3,345

Operating income

     325        790        298        (170     -        1,243   

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

     360        152        (29     23        -        506   

Tax on net operating income

     (345     (152     (126     128        -        (495

Net operating income

     340        790        143        (19     -        1,254   

Net cost of net debt

               (189

Non-controlling interests

                                             14   

Net income

               1,079   
            

3rd quarter 2015 (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

     (9     (923     (199     -        -        (1,131

Depreciation, depletion and impairment of tangible assets and mineral interests

     (650     -        -        -        -        (650

Operating income (b)

     (669     (923     (199     -        -        (1,791

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

     (151     (14     (145     -        -        (310

Tax on net operating income

     53        294        64        -        -        411   

Net operating income (b)

     (767     (643     (280     -        -        (1,690

Net cost of net debt

               -   

Non-controlling interests

                                             13   

Net income

               (1,677

(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

     -        (934     (193     -       

On net operating income

     -        (631     (139     -       
            

3rd quarter 2015 (adjusted)

(M$) (a)

 

   Upstream     Refining &
Chemicals
   

 

Marketing &
Services

 

    Corporate     Intercompany     Total  

Non-Group sales

     3,670        17,397        19,522        1        -        40,590   

Intersegment sales

     4,280        6,912        201        51        (11,444     -   

Excise taxes

     -        (1,094     (4,589     -        -        (5,683

Revenues from sales

     7,950        23,215        15,134        52        (11,444     34,907   

Operating expenses

     (4,708     (21,246     (14,452     (216     11,444        (29,178

Depreciation, depletion and impairment of tangible assets and mineral interests

     (2,248     (256     (185     (6     -        (2,695

Adjusted operating income

     994        1,713        497        (170     -        3,034   

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

     511        166        116        23        -        816   

Tax on net operating income

     (398     (446     (190     128        -        (906

Adjusted net operating income

     1,107        1,433        423        (19     -        2,944   

Net cost of net debt

               (189

Non-controlling interests

                                             1   

Adjusted net income

                                             2,756   

Adjusted fully-diluted earnings per share ($)

                                             1.17   

(a) Except for earnings per share.

  

     
            

3rd quarter 2015

(M$)

 

   Upstream     Refining &
Chemicals
   

 

Marketing &
Services

 

    Corporate     Intercompany     Total  

Total expenditures

     5,173        358        501        8        -        6,040   

Total divestments

     272        12        121        5        -        410   

Cash flow from operating activities

     2,320        2,291        1,011        367        -        5,989   

 

22


BUSINESS SEGMENT INFORMATION

TOTAL

(unaudited)

 

4th quarter 2014

(M$)

 

   Upstream     Refining &
Chemicals
   

 

Marketing &
Services

 

    Corporate     Intercompany     Total  

Non-Group sales

     5,415        23,025        24,079        (8     -        52,511   

Intersegment sales

     6,130        9,323        339        74        (15,866     -   

Excise taxes

     -        (1,117     (4,660     -        -        (5,777

Revenues from sales

     11,545        31,231        19,758        66        (15,866     46,734   

Operating expenses

     (6,784     (32,248     (19,534     (386     15,866        (43,086

Depreciation, depletion and impairment of tangible assets and mineral interests

     (8,952     (1,739     (202     (7     -        (10,900

Operating income

     (4,191     (2,756     22        (327     -        (7,252

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

     958        (70     (195     75        -        768   

Tax on net operating income

     (209     606        (13     315        -        699   

Net operating income

     (3,442     (2,220     (186     63        -        (5,785

Net cost of net debt

               (57

Non-controlling interests

                                             184   

Net income

               (5,658
            

4th quarter 2014 (adjustments) (a)

(M$)

 

   Upstream     Refining &
Chemicals
   

 

Marketing &
Services

 

    Corporate     Intercompany     Total  

Non-Group sales

     24        -        -        -        -        24   

Intersegment sales

     -        -        -        -        -        -   

Excise taxes

     -        -        -        -        -        -   

Revenues from sales

     24        -        -        -        -        24   

Operating expenses

     30        (2,427     (440     -        -        (2,837

Depreciation, depletion and impairment of tangible assets and mineral interests

     (6,419     (1,398     -        -        -        (7,817

Operating income (b)

     (6,365     (3,825     (440     -        -        (10,630

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

     171        (197     (131     -        -        (157

Tax on net operating income

     1,156        846        140        -        -        2,142   

Net operating income (b)

     (5,038     (3,176     (431     -        -        (8,645

Net cost of net debt

               -   

Non-controlling interests

                                             186   

Net income

               (8,459

(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

     -        (2,406     (436     -       

On net operating income

     -        (1,710     (321     -       
            

4th quarter 2014 (adjusted)

(M$) (a)

 

   Upstream     Refining &
Chemicals
   

 

Marketing &
Services

 

    Corporate     Intercompany     Total  

Non-Group sales

     5,391        23,025        24,079        (8     -        52,487   

Intersegment sales

     6,130        9,323        339        74        (15,866     -   

Excise taxes

     -        (1,117     (4,660     -        -        (5,777

Revenues from sales

     11,521        31,231        19,758        66        (15,866     46,710   

Operating expenses

     (6,814     (29,821     (19,094     (386     15,866        (40,249

Depreciation, depletion and impairment of tangible assets and mineral interests

     (2,533     (341     (202     (7     -        (3,083

Adjusted operating income

     2,174        1,069        462        (327     -        3,378   

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

     787        127        (64     75        -        925   

Tax on net operating income

     (1,365     (240     (153     315        -        (1,443

Adjusted net operating income

     1,596        956        245        63        -        2,860   

Net cost of net debt

               (57

Non-controlling interests

                                             (2

Adjusted net income

                                             2,801   

Adjusted fully-diluted earnings per share ($)

                                             1.22   

(a) Except for earnings per share.

  

     
            

4th quarter 2014

(M$)

 

   Upstream     Refining &
Chemicals
   

 

Marketing &
Services

 

    Corporate     Intercompany     Total  

Total expenditures

     6,287        875        941        49        -        8,152   

Total divestments

     1,473        157        53        6        -        1,689   

Cash flow from operating activities

     2,608        3,113        1,627        6        -        7,354   

 

23


BUSINESS SEGMENT INFORMATION

TOTAL

(unaudited)

 

Year 2015

(M$)

   Upstream     Refining &
Chemicals
   

 

Marketing &

Services

 

    Corporate     Intercompany     Total  

Non-Group sales

     16,840        70,623        77,887        7        -        165,357   

Intersegment sales

     17,927        26,794        911        218        (45,850     -   

Excise taxes

     -        (4,107     (17,829     -        -        (21,936

Revenues from sales

     34,767        93,310        60,969        225        (45,850     143,421   

Operating expenses

     (21,851     (87,674     (58,467     (865     45,850        (123,007

Depreciation, depletion and impairment of tangible assets and mineral interests

     (15,857     (1,092     (744     (27     -        (17,720

Operating income

     (2,941     4,544        1,758        (667     -        2,694   

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

     2,019        1,780        297        522        -        4,618   

Tax on net operating income

     (294     (1,105     (585     171        -        (1,813

Net operating income

     (1,216     5,219        1,470        26        -        5,499   

Net cost of net debt

               (713

Non-controlling interests

                                             301   

Net income

               5,087   
            

Year 2015 (adjustments) (a)

(M$)

   Upstream     Refining &
Chemicals
   

 

Marketing &

Services

 

    Corporate     Intercompany     Total  

Non-Group sales

     (519     -        -        -        -        (519

Intersegment sales

     -        -        -        -        -        -   

Excise taxes

     -        -        -        -        -        -   

Revenues from sales

     (519     -        -        -        -        (519

Operating expenses

     (564     (1,035     (316     -        -        (1,915

Depreciation, depletion and impairment of tangible assets and mineral interests

     (6,783     (70     (24     -        -        (6,877

Operating income (b)

     (7,866     (1,105     (340     -        -        (9,311

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

     (264     1,172        24        (19     -        913   

Tax on net operating income

     2,140        263        87        7        -        2,497   

Net operating income (b)

     (5,990     330        (229     (12     -        (5,901

Net cost of net debt

               (11

Non-controlling interests

                                             481   

Net income

               (5,431

(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

     -        (859     (254     -       

On net operating income

     -        (590     (169     -       
            

Year 2015 (adjusted)

(M$) (a)

   Upstream     Refining &
Chemicals
   

 

Marketing &

Services

 

    Corporate     Intercompany     Total  

Non-Group sales

     17,359        70,623        77,887        7        -        165,876   

Intersegment sales

     17,927        26,794        911        218        (45,850     -   

Excise taxes

     -        (4,107     (17,829     -        -        (21,936

Revenues from sales

     35,286        93,310        60,969        225        (45,850     143,940   

Operating expenses

     (21,287     (86,639     (58,151     (865     45,850        (121,092

Depreciation, depletion and impairment of tangible assets and mineral interests

     (9,074     (1,022     (720     (27     -        (10,843

Adjusted operating income

     4,925        5,649        2,098        (667     -        12,005   

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

     2,283        608        273        541        -        3,705   

Tax on net operating income

     (2,434     (1,368     (672     164        -        (4,310

Adjusted net operating income

     4,774        4,889        1,699        38        -        11,400   

Net cost of net debt

               (702

Non-controlling interests

                                             (180

Adjusted net income

                                             10,518   

Adjusted fully-diluted earnings per share ($)

                                             4.51   

(a) Except for earnings per share.

  

     
            

Year 2015

(M$)

   Upstream     Refining &
Chemicals
   

 

Marketing &

Services

 

    Corporate     Intercompany     Total  

Total expenditures

     24,270        1,843        1,841        79        -        28,033   

Total divestments

     3,215        3,488        856        25        -        7,584   

Cash flow from operating activities

     11,182        6,432        2,323        9        -        19,946   

 

24


BUSINESS SEGMENT INFORMATION

TOTAL

(unaudited)

 

Year 2014

(M$)

   Upstream    

Refining &

Chemicals

   

 

Marketing &

Services

 

    Corporate     Intercompany     Total  

Non-Group sales

     23,484        106,124        106,509        5        -        236,122   

Intersegment sales

     29,183        44,950        1,615        236        (75,984     -   

Excise taxes

     -        (4,850     (19,254     -        -        (24,104

Revenues from sales

     52,667        146,224        88,870        241        (75,984     212,018   

Operating expenses

     (26,235     (145,014     (86,931     (1,092     75,984        (183,288

Depreciation, depletion and impairment of tangible assets and mineral interests

     (15,938     (2,901     (781     (36     -        (19,656

Operating income

     10,494        (1,691     1,158        (887     -        9,074   

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

     4,302        90        (140     178        -        4,430   

Tax on net operating income

     (8,799     391        (344     (8     -        (8,760

Net operating income

     5,997        (1,210     674        (717     -        4,744   

Net cost of net debt

               (494

Non-controlling interests

                                             (6

Net income

               4,244   
            

Year 2014 (adjustments) (a)

(M$)

   Upstream    

Refining &

Chemicals

   

 

Marketing &

Services

 

    Corporate     Intercompany     Total  

Non-Group sales

     31        -        -        -        -        31   

Intersegment sales

     -        -        -        -        -        -   

Excise taxes

     -        -        -        -        -        -   

Revenues from sales

     31        -        -        -        -        31   

Operating expenses

     (164     (2,980     (551     -        -        (3,695

Depreciation, depletion and impairment of tangible assets and mineral interests

     (6,529     (1,450     -        -        -        (7,979

Operating income (b)

     (6,662     (4,430     (551     -        -        (11,643

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

     883        (282     (203     -        -        398   

Tax on net operating income

     1,272        1,013        174        -        -        2,459   

Net operating income (b)

     (4,507     (3,699     (580     -        -        (8,786

Net cost of net debt

               -   

Non-controlling interests

                                             193   

Net income

               (8,593

(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

     -        (2,944     (525     -       

On net operating income

     -        (2,114     (384     -       
            

Year 2014 (adjusted)

(M$) (a)

   Upstream    

Refining &

Chemicals

   

 

Marketing &

Services

 

    Corporate     Intercompany     Total  

Non-Group sales

     23,453        106,124        106,509        5        -        236,091   

Intersegment sales

     29,183        44,950        1,615        236        (75,984     -   

Excise taxes

     -        (4,850     (19,254     -        -        (24,104

Revenues from sales

     52,636        146,224        88,870        241        (75,984     211,987   

Operating expenses

     (26,071     (142,034     (86,380     (1,092     75,984        (179,593

Depreciation, depletion and impairment of tangible assets and mineral interests

     (9,409     (1,451     (781     (36     -        (11,677

Adjusted operating income

     17,156        2,739        1,709        (887     -        20,717   

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

     3,419        372        63        178        -        4,032   

Tax on net operating income

     (10,071     (622     (518     (8     -        (11,219

Adjusted net operating income

     10,504        2,489        1,254        (717     -        13,530   

Net cost of net debt

               (494

Non-controlling interests

                                             (199

Adjusted net income

                                             12,837   

Adjusted fully-diluted earnings per share ($)

                                             5.63   

(a) Except for earnings per share.

  

     
            

Year 2014

(M$)

   Upstream    

Refining &

Chemicals

   

 

Marketing &

Services

 

    Corporate     Intercompany     Total  

Total expenditures

     26,520        2,022        1,818        149        -        30,509   

Total divestments

     5,764        192        163        71        -        6,190   

Cash flow from operating activities

     16,666        6,302        2,721        (81     -        25,608   

 

25


Reconciliation of the information by business segment with consolidated financial statements

TOTAL

(unaudited)

 

4th quarter 2015

(M$)

   Adjusted         Adjustments (a)         Consolidated
statement of income
 
                          

Sales

     37,954        (205     37,749   

Excise taxes

     (5,457     -        (5,457

Revenues from sales

     32,497        (205     32,292   

Purchases, net of inventory variation

     (21,410     (464     (21,874

Other operating expenses

     (6,063     (185     (6,248

Exploration costs

     (373     (354     (727

Depreciation, depletion and impairment of tangible assets and mineral interests

     (2,739     (4,933     (7,672

Other income

     169        664        833   

Other expense

     (47     (251     (298

Financial interest on debt

     (230     (11     (241

Financial income from marketable securities & cash equivalents

     25        -        25   

Cost of net debt

     (205     (11     (216

Other financial income

     300        -        300   

Other financial expense

     (171     -        (171

Equity in net income (loss) of affiliates

     610        (10     600   

Income taxes

     (364     1,745        1,381   

Consolidated net income

     2,204        (4,004     (1,800

Group share

     2,075        (3,701     (1,626

Non-controlling interests

     129        (303     (174

 

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

 

4th quarter 2014

(M$)

   Adjusted         Adjustments (a)         Consolidated
statement of income
 
                          

Sales

     52,487        24        52,511   

Excise taxes

     (5,777     -        (5,777

Revenues from sales

     46,710        24        46,734   

Purchases, net of inventory variation

     (32,802     (2,842     (35,644

Other operating expenses

     (6,836     5        (6,831

Exploration costs

     (611     -        (611

Depreciation, depletion and impairment of tangible assets and mineral interests

     (3,083     (7,817     (10,900

Other income

     515        225        740   

Other expense

     (294     (193     (487

Financial interest on debt

     (108     -        (108

Financial income from marketable securities & cash equivalents

     28        -        28   

Cost of net debt

     (80     -        (80

Other financial income

     219        -        219   

Other financial expense

     (168     -        (168

Equity in net income (loss) of affiliates

     653        (189     464   

Income taxes

     (1,420     2,142        722   

Consolidated net income

     2,803        (8,645     (5,842

Group share

     2,801        (8,459     (5,658

Non-controlling interests

     2        (186     (184

 

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

 

26


Reconciliation of the information by business segment with consolidated financial statements

TOTAL

(unaudited)

 

Year 2015

(M$)

   Adjusted         Adjustments (a)         Consolidated
statement of income
 
                          

Sales

     165,876        (519     165,357   

Excise taxes

     (21,936     -        (21,936

Revenues from sales

     143,940        (519     143,421   

Purchases, net of inventory variation

     (95,558     (1,113     (96,671

Other operating expenses

     (23,984     (361     (24,345

Exploration costs

     (1,550     (441     (1,991

Depreciation, depletion and impairment of tangible assets and mineral interests

     (10,843     (6,877     (17,720

Other income

     1,468        2,138        3,606   

Other expense

     (405     (1,172     (1,577

Financial interest on debt

     (956     (11     (967

Financial income from marketable securities & cash equivalents

     94        -        94   

Cost of net debt

     (862     (11     (873

Other financial income

     882        -        882   

Other financial expense

     (654     -        (654

Equity in net income (loss) of affiliates

     2,414        (53     2,361   

Income taxes

     (4,150     2,497        (1,653

Consolidated net income

     10,698        (5,912     4,786   

Group share

     10,518        (5,431     5,087   

Non-controlling interests

     180        (481     (301

 

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

 

Year 2014

(M$)

   Adjusted         Adjustments (a)         Consolidated
statement of income
 
                          

Sales

     236,091        31        236,122   

Excise taxes

     (24,104     -        (24,104

Revenues from sales

     211,987        31        212,018   

Purchases, net of inventory variation

     (149,506     (3,469     (152,975

Other operating expenses

     (28,123     (226     (28,349

Exploration costs

     (1,964     -        (1,964

Depreciation, depletion and impairment of tangible assets and mineral interests

     (11,677     (7,979     (19,656

Other income

     1,272        1,305        2,577   

Other expense

     (700     (254     (954

Financial interest on debt

     (748     -        (748

Financial income from marketable securities & cash equivalents

     108        -        108   

Cost of net debt

     (640     -        (640

Other financial income

     821        -        821   

Other financial expense

     (676     -        (676

Equity in net income (loss) of affiliates

     3,315        (653     2,662   

Income taxes

     (11,073     2,459        (8,614

Consolidated net income

     13,036        (8,786     4,250   

Group share

     12,837        (8,593     4,244   

Non-controlling interests

     199        (193     6   

 

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

 

27

EX-99.2 3 d136603dex992.htm EX-99.2 EX-99.2

Exhibit 99.2

RECENT DEVELOPMENTS

TOTAL proposes a fourth quarter 2015 dividend of €0.61/share and the option to receive the dividend in shares at a 10% discount

The Board of Directors of TOTAL met on February 10, 2016, and agreed to propose to the Annual Shareholders’ Meeting on May 24, 2016, a 2015 annual dividend of €2.44/share, stable compared to the 2014 annual dividend. This corresponds to a fourth quarter 2015 dividend of €0.61/share, unchanged compared to the previous three 2015 interim quarterly dividends.

The Board will also propose to the Annual Shareholders’ Meeting the alternative for shareholders to receive the fourth quarter 2015 dividend in cash or in new shares of the company discounted by 10%.

Subject to approval at the shareholders’ meeting:

 

    the ex-dividend date for the fourth quarter dividend will be June 6, 2016;
    the price of each new share will be equal to 90% of the average opening TOTAL S.A. price on the Euronext Paris over the 20 trading days preceding the shareholders’ meeting, reduced by the amount of the fourth quarter dividend, and rounded up to the nearest euro centime;
    the payment of the dividend in cash or the delivery of shares issued in lieu of the cash dividend is set for June 23, 2016.

American Depositary Receipts (“ADRs”) will receive the final quarterly installment of the 2015 dividend in dollars based on the then-prevailing exchange rate according to the following timetable:

 

    ADR ex-dividend date: June 1, 2016
    ADR record date: June 3, 2016
    ADR distribution date for cash or shares issued in lieu of the cash dividend: July 1, 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.

UK: TOTAL starts-up production at Laggan-Tormore in the West of Shetland

On February 8, 2016, TOTAL S.A. (including its subsidiaries and affiliates, “TOTAL” or the “Group”) announced the start-up of production from the Laggan and Tormore gas and condensate fields, located in 600 meters of water in the West of Shetland area. The fields will produce 90,000 barrels of oil equivalent per day (boe/d).

’’The Laggan-Tormore development consists of a 140 kilometer tie-back of four subsea wells to the new onshore Shetland Gas Plant which has a capacity of 500 million standard cubic feet per day. Following treatment at the gas plant, the gas is exported to the mainland via the Shetland Island Regional Gas Export System (SIRGE) and the condensates are exported via the Sullom Voe Terminal.

Total E&P UK operates Laggan-Tormore with a 60% interest alongside partners DONG E&P (UK) Limited (20%) and SSE E&P UK Limited (20%).

TOTAL signs Heads of Agreement to supply LNG to ENN in China

On February 4, 2016, TOTAL announced the signature of a binding Heads of Agreement with ENN LNG Trading for the delivery of 0.5 million tons per year of liquefied natural gas (LNG) for a period of 10 years. The deliveries will be sourced from TOTAL’s global LNG portfolio and are expected to begin in 2018 upon completion of ENN’s Zhoushan LNG receiving terminal.

Total Energy Ventures invests in two distributed solar energy start-ups

On February 2, 2016, TOTAL announced that Total Energy Ventures (TEV), its venture capital fund that invests in start-ups, acquired an interest in Off Grid Electric and Powerhive. Both companies offer solar solutions for use in rural areas that are off-grid or have limited access to the grid in emerging markets, especially in Africa.

Based in Arusha, Tanzania, and San Francisco, California, Off Grid Electric develops and markets distributed solar home systems and battery storage to power LED lights, mobile phone chargers and, optionally, small electronic appliances. The company provides light to more than 10,000 new customers each month. Off Grid Electric anticipates reaching 1 million people in Tanzania by 2017 and also plans to expand into other countries in the region.

 

1


Based in San Francisco, California, Powerhive develops and operates solar microgrids with battery storage and local distribution. The company supplies electricity to several hundred homes and businesses in off-grid rural communities. In 2015, it announced the launch of its first commercial-scale project for roughly 100 microgrids to supply 90,000 households in western Kenya.

Solar energy gives customers access to flexible, clean energy at affordable prices. Solar systems and microgrids are important components in sustainable distributed energy infrastructure and help drive economic development in rural regions. The solutions marketed by Off Grid Electric and Powerhive are based on mobile money payment.

TOTAL signs long-term agreements to supply LNG to state-owned Indonesian company Pertamina

On February 2, 2016, TOTAL announced the signature of long-term LNG sale and purchase agreements with state-owned Indonesian company Pertamina for the supply of LNG volumes increasing from 0.4 to 1 million tons per year over a period of 15 years beginning 2020.

Under the terms of the agreements, TOTAL will purchase from 2020 around 0.4 million tons per year of Pertamina’s contracted LNG volumes from Corpus Christi LNG, currently under construction in the United States. In parallel, TOTAL will supply from its global portfolio to Pertamina a volume growing over time from 0.4 to 1 million tons per year of LNG.

Audience of Patrick Pouyanné with Hassan Rouhani

On January 28, 2016, Patrick Pouyanné, Chairman and CEO of TOTAL, had an audience with Hassan Rouhani, President of Iran, to exchange on TOTAL’s perspectives in Iran.

The meeting was followed by the signature of a Memorandum of Understanding (MOU) between TOTAL and the National Iranian Oil Company (NIOC) as well as framework agreement for the purchase of crude oil, in particular for French and European refineries. Following the MOU, NIOC will provide the technical data on some gas and oil projects, so that TOTAL can assess potential developments in Iran.

Dominican Republic: TOTAL acquires the country’s main retail network and establishes its leadership in the Caribbean

On January 27, 2016, TOTAL announced the reinforcement of its Marketing & Services presence in the Caribbean with the acquisition from Putney Capital Management of a majority 70% interest in the leading Dominican fuel retailer. The transaction includes a well established network of 130 stations, along with significant commercial oil products and lubricants sales positions.

Putney Capital Management will continue to play an important role as TOTAL’s local partner in the Dominican Republic, retaining a 30% stake.

The joint venture will be named Total Dominicana and managed as part of TOTAL’s network of 600 service stations throughout nine countries in the Caribbean. TOTAL has been present in the region for more than forty years and holds leading positions in major Caribbean markets such as Puerto Rico, Haiti, Jamaica and the French West Indies.

Russia: TOTAL transfers 20% interest and operatorship of Kharyaga to Zarubezhneft

On January 21, 2016, TOTAL and Zarubezhneft announced their agreement to adjust their participation in the Kharyaga Production Sharing Agreement whereby TOTAL will transfer a 20% interest together with operatorship to Zarubezhneft. Following the completion of the transaction TOTAL will retain a 20% interest in Kharyaga alongside Zarubezhneft (40%, operator), Statoil (30%) and Nenets Oil Company (10%). The transaction is subject to the approval of the Russian authorities.

“Russia remains a key country for the Group. TOTAL has ambitious plans for the future through its established partnership with Novatek and the ongoing Yamal LNG project”, commented Arnaud Breuillac, President Total Exploration & Production.

The Kharyaga PSA involves the development of objects 2 and 3 of the Kharyaga oil field in the Nenets Autonomous District, with production of 30,000 barrels of oil per day. The project is technically challenging, with complex geology, heterogeneous carbonate reservoirs, waxy oil and a high content of H2S in associated gas. Since its start up in 1999, the project has safely produced a cumulative 15 million tons of oil and generated $3 billion for Russia.

Results of the option to receive the second quarter 2015 interim dividend in shares

The Board of Directors of TOTAL met on December 16, 2015, and declared a second quarter 2015 interim dividend of €0.61 per share and offered, under the conditions set by the fourth resolution at the Ordinary General Meeting of May 29, 2015, the option for shareholders to receive the second quarter 2015 interim dividend in cash or in new shares of the Company.

 

2


The period for exercising the option ran from December 21, 2015 to January 6, 2016. At the end of the option period, 38% of rights were exercised in favor of receiving the payment for the second quarter 2015 interim dividend in shares.

13,945,709 new shares will be issued, representing 0.57% of the Company’s share capital on the basis of the share capital of December 31, 2015. The share price for the new shares to be issued as payment of the second quarter 2015 interim dividend was set at €39.77 on December 16, 2015.

The settlement and delivery of the new shares as well as their admission to trading on the Euronext Paris occurred on January 14, 2016. The shares will carry immediate dividend rights and will be fully assimilated with existing shares already listed.

The total remaining cash dividend to be paid to shareholders who did not elect to receive the second quarter 2015 interim dividend in shares amounted to €918 million and the date for the payment in cash was set for January 14, 2016.

TOTAL’S Board of Directors elects Patrick Pouyanné as Chairman and Chief Executive Officer and appoints Lead Independent Director

At its meeting on December 16, 2015, TOTAL’s Board of Directors elected Patrick Pouyanné, Chief Executive Officer of TOTAL since October 22, 2014 and director since May 29, 2015, Chairman of the Board of Directors. As announced on October 22, 2014, Mr. Pouyanné therefore becomes Chairman and Chief Executive Officer of TOTAL, following the Board’s decision to recombine the two roles.

He succeeds Thierry Desmarest, whose term as Chairman of the Board of Directors expired on December 18, 2015, in line with the age limits specified in the Group’s bylaws. Thierry Desmarest, Honorary Chairman, will remain as a director until the Annual Shareholders’ Meeting on May 24, 2016.

In addition, upon the recommendation of the Chairman and Chief Executive Officer, the Board of Directors has decided to create the position of Lead Independent Director. The Lead Independent Director will in particular oversee the efficient running of the company’s governance structure, will chair the Governance and Ethics Committee and will be a key contact for shareholders on issues related to the Board of Directors’ responsibilities.

Patricia Barbizet, an independent director since 2008, has been appointed by the Board of Directors as Lead Independent Director. In this capacity, she will chair the Governance and Ethics Committee. She will also be a member of the Compensation Committee.

In addition, as part of this revised governance structure:

 

    Marie-Christine Coisne-Roquette, independent director since 2011, will chair the Audit Committee.
    Gérard Lamarche, independent director since 2012, will chair the Compensation Committee.

These appointments took effect on December 19, 2015.

As of December 19, 2015, the members of TOTAL’s Board of Directors are:

 

    Patrick Pouyanné, Chairman
    Thierry Desmarest, Honorary Chairman
    Patrick Artus
    Patricia Barbizet, Lead Independent Director
    Marc Blanc
    Gunnar Brock
    Marie-Christine Coisne-Roquette
    Paul Desmarais Jr.
    Anne-Marie Idrac
    Charles Keller
    Barbara Kux
    Gérard Lamarche

 

3


Congo: TOTAL starts up Moho Phase 1b deep offshore project

On December 11, 2015, TOTAL announced that it has brought on stream the Moho Phase 1b project, located 75 kilometers off the coast of Pointe-Noire in the Republic of the Congo. The project is operated by TOTAL and has a production capacity of 40,000 boe/d.

“Moho Phase 1b is our ninth start-up since the beginning of the year and will contribute to our strong production growth in the years to come,” commented Arnaud Breuillac, President Exploration & Production. Moho Phase 1b, located in water depths ranging from 750 to 1,200 meters, involves the drilling of 11 new subsea wells and the installation of the two most powerful subsea multiphase pumps in the world. It is tied back to the existing Floating Production Unit (FPU) of the Moho Bilondo field, producing since 2008.

The nearby Moho Nord development, launched concurrently with Moho Phase 1b in 2013, is ongoing and will add a further 100,000 boe/d of capacity.

Moho Phase 1b and Moho Nord are part of the Moho Bilondo license operated by Total E&P Congo with a 53.5% participating interest. The other partners are Chevron Overseas (Congo) Limited (31.5%) and the Société Nationale des Pétroles du Congo (15.0%).

TOTAL successfully places $1.2 billion “synthetic” bond financing

On November 25, 2015, TOTAL announced the successful placement of a new debt financing of $1.2 billion through a structure combining the issue of cash-settled convertible bonds with the purchase of cash-settled call options to hedge TOTAL’s exposure to the exercise of the conversion rights under the bonds. The “synthetic” bond financing resulting from these two products has no dilution impact on the equity.

The transaction enables TOTAL to access a new investor base and to benefit from improved financing terms compared to a senior bond issuance.

The bonds will mature on December 2, 2022, be issued at par, will bear a coupon of 0.50% and have a conversion price including a premium of 20% above the reference share price. This reference share price will be determined as the arithmetic average of TOTAL’s daily volume weighted average share price on the Euronext Paris converted in dollars over a period of ten consecutive trading days on the Euronext Paris, commencing on November 26, 2015.

TOTAL intends to use the net proceeds of the transaction of the bonds for general corporate purposes.

The book-runners will enter into transactions to hedge their respective positions under the call options, including transactions to be conducted during the period when the reference share price will be determined.

Memorandum of intent signed for rail line to bypass the Donges refinery in France

The French government, authorities for the Pays de la Loire region, the Loire-Atlantique department and the Municipality of Saint Nazaire, railway system operator SNCF Réseau and TOTAL signed on November 5, 2015 a memorandum of intent to build a rail line to bypass the Donges refinery in western France.

A critical step in moving forward with the planned work at the Donges refinery, the memorandum of intent:

 

    Recognizes that building the bypass is crucial to developing the economy of the Loire estuary, securing the future of the Donges site and ensuring the safety of rail passengers.

 

    Confirms the principle of shared financing, with each party — the French government, local authorities and TOTAL — paying one-third of the full cost of the bypass project, estimated at €150 million in all.

Establishes a schedule for implementing the bypass project. It is expected to be confirmed as being in the public interest in 2017, with the rail line completed and carrying traffic in 2021.

 

 

4

EX-99.3 4 d136603dex993.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 fiscal years ended December 31, 2015, 2014, 2013, 2012 and 2011.

 

    

Years Ended December 31,

    

2015

  

2014

  

2013*

  

2012**

  

2011**

For the Group (IFRS)

   4.76    10.91    19.57    24.35    27.55

 

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

 

1


CAPITALIZATION AND INDEBTEDNESS OF TOTAL

(unaudited)

The following table sets out the unaudited consolidated capitalization and long-term indebtedness, as well as short-term indebtedness, of the Group as of December 31, 2015, prepared on the basis of IFRS. Currency amounts are expressed in U.S. dollars (“dollars” or “$”) or in euros (“euros” or “€”).

 

     At December 31,
2015
 
     (in millions of dollars)  

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

  

Current portion of non-current financial debt

     4,652   

Current financial debt

     7,836   

Current portion of financial instruments for interest rate swaps liabilities

     128   

Other current financial instruments — liabilities

     44   

Financial liabilities directly associated with assets held for sale

     161   
  

 

 

 

Total current financial debt

     12,821   
  

 

 

 

Non-current financial debt

     44,464   

Non-controlling interests

     2,915   

Shareholders’ equity

  

Common shares

     7,670   

Paid-in surplus and retained earnings

     101,528   

Currency translation adjustment

     (12,119

Treasury shares

     (4,585
  

 

 

 

Total shareholders’ equity — Group share

     92,494   
  

 

 

 

Total capitalization and non-current indebtedness

     139,873   
  

 

 

 

As of December 31, 2015, TOTAL had an authorized share capital of 3,467,448,093 ordinary shares with a par value of €2.50 per share, and an issued share capital of 2,440,057,883 ordinary shares (including 113,967,758 treasury shares from shareholders’ equity).

As of December 31, 2015, approximately $655 million of TOTAL’s non-current financial debt was secured and approximately $43,809 million was unsecured, and all of TOTAL’s current financial debt of $7,836 million was unsecured. As of December 31, 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 on March 26, 2015, as amended on March 27, 2015.

On February 10, 2016, the Board of Directors of TOTAL S.A. decided to propose at the May 24, 2016 Annual Shareholders’ Meeting a final dividend of €0.61 per share for the fourth quarter of 2015, representing approximately €1.5 billion (approximately $1.7 billion using the €/$ exchange rate on February 5, 2016 of €1 = $1.1131 as released by the Board of Governors of the Federal Reserve System on February 8, 2016), to be paid on July 1, 2016.(1)

Except as disclosed herein, there have been no material changes in the consolidated capitalization, indebtedness and contingent liabilities of TOTAL since December 31, 2015.

 

(1) The ex-dividend date for the remainder of the 2015 dividend would be June 6, 2016; for the ADR (NYSE: TOT), the ex-dividend date would be June 1, 2016.

 

2

EX-99.4 5 d136603dex994.htm EX-99.4 EX-99.4

Exhibit 99.4

COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES

(unaudited)

 

     Years Ended December 31,  

(Amounts in millions of dollars)

   2015     2014      2013     2012      2011  

Net income(a)(b)

     5,087        4,244         11,228        13,648         17,400   

Income tax expenses(a)(b)

     1,653        8,614         14,767        16,747         19,614   

Non-controlling interests

     (301     6         293        188         424   

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

     (311     29         (775     272         (149

Interest expensed

     742        536         656        649         862   

Estimate of the interest within rental expense

     477        406         357        334         299   

Amortization of capitalized interest

     174        160         135        205         280   
  

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 

Total(a)(b)

     7,521        13,995         26,661        32,043         38,730   
  

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 

Interest expensed

     742        536         656        649         862   

Capitalized interest

     362        341         349        333         245   

Estimate of the interest within rental expense

     477        406         357        334         299   

Preference security dividend requirements of consolidated subsidiaries

                                     
  

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 

Fixed charges

     1,581        1,283         1,362        1,316         1,406   
  

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 

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

     4.76        10.91         19.57        24.35         27.55   
  

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 

 

  (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 and 2011 have been restated pursuant to the retrospective application of the revised accounting standard IAS 19 from January 1, 2013.