EX-99.1 2 d206368dex991.htm EX-99.1 EX-99.1

Exhibit 99.1

OPERATING AND FINANCIAL REVIEW AND PROSPECTS

The financial information in this Form 6-K concerning TOTAL S.A. and its subsidiaries and affiliates (collectively, “TOTAL” or the “Group”) with respect to the second quarter of 2016 and six months ended June 30, 2016, has been derived from TOTAL’s unaudited consolidated financial statements for the second quarter of 2016 and six months ended June 30, 2016. The following discussion should be read in conjunction with the unaudited interim consolidated financial statements and the related notes provided elsewhere in this exhibit and with the information, including the audited financial statements and related notes, in TOTAL’s Annual Report on Form 20-F for the year ended December 31, 2015, filed with the Securities and Exchange Commission (“SEC”) on March 16, 2016.

 

A. KEY FIGURES

 

2Q16      1Q16      2Q15      2Q16 vs
2Q15
 

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

   1H16      1H15      1H16 vs
1H15
  37,215        32,841         44,715      -17%  

Sales

     70,056        87,028      -20%
          

Adjusted net operating income from business segments(a)

        
  1,127        498         1,560      -28%  

• Upstream

     1,625        2,919      -44%
  1,018        1,128         1,349      -25%  

• Refining & Chemicals

     2,146        2,449      -12%
  378        252         425      -11%  

• Marketing & Services

     630        746      -16%
  776        498         685      +13%  

Equity in net income (loss) of affiliates

     1,274        1,275      —  
  0.86        0.67         1.29      -33%  

Fully-diluted earnings per share ($)

     1.53        2.45      -38%
  2,379        2,350         2,292      +4%  

Fully-diluted weighted-average shares (millions)

     2,365        2,289      +3%
  2,088        1,606         2,971      -30%  

Net income (Group share)

     3,694        5,634      -34%
  4,566        4,908         6,590      -31%  

Investments(b)

     9,474        15,399      -38%
  773        985         1,893      -59%  

Divestments

     1,758        4,877      -64%
  3,790        3,923         4,616      -18%  

Net investments(c)

     7,713        10,441      -26%
  4,059        4,615         5,148      -21%  

Organic investments(d)

     8,674        11,217      -23%
  2,882        1,881         4,732      -39%  

Cash flow from operations

     4,763        9,119      -48%
  1,752         1,545         835       x2.1  

• Includes changes in working capital

     3,297         1,311       x2.5

 

  (a)  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.
  (b)  Including acquisitions and increases in non-current loans.
  (c)  “Net investments” = investments – divestments – repayment of non-current loans – other operations with non-controlling interests. See page 9 of this exhibit.
  (d)  “Organic investments” = net investments excluding acquisitions, asset sales and other operations with non-controlling interests. See page 9 of this exhibit.

 

B. ANALYSIS OF BUSINESS SEGMENT RESULTS

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

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

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

 

1


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 20-26 and 36-45 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

 

    Environment — liquids and gas price realizations(a)

 

2Q16      1Q16      2Q15      2Q16 vs
2Q15
       1H16      1H15      1H16 vs
1H15
  45.6        33.9        61.9      -26%  

Brent ($/b)

     39.8        57.8      -31%
  43.0        31.0        58.2      -26%  

Average liquids price ($/b)

     36.8        53.8      -32%
  3.43        3.46        4.67      -27%  

Average gas price ($/Mbtu)

     3.44        5.03      -32%
  33.0        26.4        45.4      -27%  

Average hydrocarbons price ($/boe)

     29.6        43.6      -32%

 

  (a)  Consolidated subsidiaries, excluding fixed margins.

 

    Production

 

2Q16      1Q16      2Q15      2Q16 vs
2Q15
 

hydrocarbon production

   1H16      1H15      1H16 vs
1H15
  2,424        2,479        2,299      +5%  

Combined production (kboe/d)

     2,452        2,347      +4%
  1,253        1,286        1,215      +3%  

• Liquids (kb/d)

     1,269        1,227      +3%
  6,466        6,441        5,910      +9%  

• Gas (Mcf/d)

     6,453        6,110      +6%

Hydrocarbon production was 2,424 thousand barrels of oil equivalent per day (kboe/d) in the second quarter 2016, an increase of more than 5% compared to the second quarter 2015, due to the following:

 

    +6% due to new project start ups and ramp ups, notably Laggan-Tormore, Vega Pleyade, Moho Phase 1b, Gladstone LNG and Termokarstovoye;

 

    -2% due to the security situation in Nigeria and forest fires in Canada; and

 

    +1% due to the PSC price effect(1) and performance, net of normal field decline.

In the first half 2016, hydrocarbon production was 2,452 kboe/d, an increase of 4.5% compared to the first half 2015, due to the following:

 

    +5% due to new project start ups and ramp ups, notably Laggan-Tormore, Vega Pleyade, Moho Phase 1b, Gladstone LNG and Termokarstovoye;

 

    -2% due to the security situation in Nigeria and Yemen, and forest fires in Canada; and

 

    +2% due to the PSC price effect and performance, net of normal 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


    Results

 

2Q16     1Q16     2Q15     2Q16 vs
2Q15
 

in millions of dollars

   1H16     1H15     1H16 vs
1H15
  3,344       3,466       4,498     -26%  

Non-Group sales

     6,810       9,723     -30%
  16       (317 )     1,641     -99%  

Operating income

     (301 )     1,840     n/a
  564       459       354     +59%  

Adjustments affecting operating income

     1,023       1,686     -39%
  580       142       1,995     -71%  

Adjusted operating income(a)

     722       3,526     -80%
  3.2 %     -7.0 %     47.3 %    

Effective tax rate(b)

     0.8 %     47.9 %  
  1,127       498       1,560     -28%  

Adjusted net operating income(a)

     1,625       2,919     -44%
  452       269       489     -8%  

• Includes adjusted income from equity affiliates

     721       992     -27%
  3,539       4,237       5,653     -37%  

Investments

     7,776       13,804     -44%
  448       915       379     +18%  

Divestments

     1,363       1,541     -12%
  3,261       4,146       5,212     -37%  

Organic investments

     7,408       10,724     -31%
  983       2,113       2,713     -64%  

Cash flow from operating activities

     3,096       6,238     -50%

 

  (a)  1Q15 data as republished in 2Q15 following the reclassification in the income statement of certain taxes related to the participation in the ADCO concession. Details on adjustment items are shown in the business segment information starting on page 20 of this exhibit.
  (b)  “Effective tax rate” = tax on adjusted net operating income / (adjusted net operating income – income from equity affiliates – dividends received from investments + tax on adjusted net operating income).

Cash flow from operating activities in the second quarter 2016 excluding the change in working capital at replacement cost of $1,298 million ($297 million in the second quarter 2015) was $2,281 million, a decrease of 24% compared to $3,010 million in the second quarter 2015, which moved in line with the average hydrocarbon price and captured the benefit from cost reductions and production growth.

In the first half 2016, cash flow from operating activities excluding the change in working capital at replacement cost of $1,016 million (-$309 million in the first half 2015) was $4,112 million, a decrease of 31% compared to $5,929 million in the first half 2015.

Upstream adjusted net operating income was:

 

    $1,127 million in the second quarter 2016, a decrease of 28% compared to the second quarter 2015, essentially due to the decrease in the average hydrocarbon price, partially offset by the increase in production, decrease in operating costs and lower exploration expenses and taxes; and

 

    $1,625 million in the first half 2016, a decrease of 44% compared to the first half 2015, for the same reasons.

Adjusted net operating income for the Upstream segment excludes special items. In the second quarter 2016, the exclusion of special items had a positive impact on the segment’s adjusted net operating income of $362 million, consisting essentially of charges related to the abandonment by the Group of its operations in Kurdistan, compared to a positive impact of $509 million in the second quarter 2015, consisting essentially of an impairment of assets in Yemen due to security conditions and the impact of a litigation in Qatar.

 

  B.2. Refining & Chemicals segment

 

    Refinery throughput and utilization rates(a) 

 

2Q16

    1Q16     2Q15     2Q16 vs
2Q15
       1H16     1H15     1H16 vs
1H15
  1,795       2,105       1,998     -10%  

Total refinery throughput (kb/d)

     1,951       2,006     -3%
  522       756       613     -15%  

• France

     639       675     -5%
  803       844       875     -8%  

• Rest of Europe

     824       835     -1%
  470       505       510     -8%  

• Rest of world

     488       496     -2%
       

Utilization rates(b)

      
  77 %     91 %     84    

• Based on crude only

     84 %     85 %  
  80 %     94 %     87 %    

• Based on crude and other feedstock

     87 %     88 %  

 

  (a)  Includes share of TotalErg, as well as refineries in Africa and the French Antilles that are reported in the Marketing & Services segment. The condensate splitters at Port Arthur and Daesan are also included and 2015 figures have been restated.
  (b)  Based on distillation capacity at the beginning of the year.

Refinery throughput:

 

    decreased by 10% in the second quarter 2016 compared to the second quarter 2015, due to outages in Europe and the United States; and

 

    decreased by 3% in the first half 2016 compared to the first half 2015; strong operational performance in the first quarter was offset by outages in the second quarter.

 

3


    Results

 

2Q16     1Q16     2Q15     2Q16 vs
2Q15
 

in millions of dollars

except European refining margin indicator (ERMI)

   1H16     1H15     1H16 vs
1H15
  35.0       35.1        54.1     -35%  

ERMI ($/t)

     35.1       50.6     -31%
  16,567       13,938        19,793     -16%  

Non-Group sales

     30,505       37,257     -18%
  1,416       1,090        1,696     -17%  

Operating income

     2,506       3,225     -22%
  (451 )     207        (92 )   n/a  

Adjustments affecting operating income

     (244 )     (286 )   n/a
  965       1,297        1,604     -40%  

Adjusted operating income(a)

     2,262       2,939     -23%
  1,018       1,128        1,349     -25%  

Adjusted net operating income(a)

     2,146       2,449     -12%
  150       116        135     +11%  

• Including Specialty Chemicals(b)

     266       251     +6%
  480       259        465     +3%  

Investments

     739       899     -18%
  23       29        874     -97%  

Divestments

     52       2,640     -98%
  457       232        (425 )   n/a  

Organic investments

     689       (15 )   n/a
  1,560       (421     1,700     -8%  

Cash flow from operating activities

     1,139       2,014     -43%

 

  (a)  Details on adjustment items are shown in the business segment information starting on page 20 of this exhibit.
  (b)  Hutchinson and Atotech; Bostik until February 2015.

The Group’s European refining margin indicator (“ERMI”) remained stable compared to the first quarter 2016, but decreased by 35% compared to last year. The petrochemical environment remained favorable, supported by strong polymer demand.

Cash flow from operating activities in the second quarter 2016 excluding the change in working capital at replacement cost of -$422 million (-$134 million in the second quarter 2015) was $1,138 million, a decrease of 27% compared to $1,566 million in the second quarter 2015.

In the first half 2016, cash flow from operating activities excluding the change in working capital at replacement cost of $1,318 million ($932 million in the first half 2015) was $2,457 million, a decrease of 17% compared to $2,946 million in the first half 2015.

Refining & Chemicals adjusted net operating income was:

 

    $1,018 million in the second quarter 2016, a decrease of only 25% compared to the second quarter 2015, despite lower refining margins and throughput, thanks to strong operational performance of the Group’s major integrated platforms in Asia and the Middle East; and

 

    $2,146 million in the first half 2016, a decrease of 12% compared to the first half 2015, for the same reasons.

Adjusted net operating income for the Refining & Chemicals segment excludes any after-tax inventory valuation effect and special items. In the second quarter 2016, the exclusion of the inventory valuation effect had a negative impact on the segment’s adjusted net operating income of $331 million compared to a negative impact of $138 million in the second quarter 2015. The exclusion of special items in the second quarter 2016 had a positive impact on the segment’s adjusted net operating income of $52 million compared to a positive impact of $117 million in the second quarter 2015.

 

  B.3. Marketing & Services segment

 

    Petroleum product sales

 

2Q16      1Q16      2Q15      2Q16 vs
2Q15
 

sales in kb/d(a)

   1H16      1H15      1H16 vs
1H15
  1,793        1,757        1,822      -2%  

Total Marketing & Services sales

     1,775        1,818      -2%
  1,074        1,062        1,079      —    

• Europe

     1,068        1,091      -2%
  719        695        743      -3%  

• Rest of world

     707        727      -3%

 

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

In the second quarter 2016, petroleum product sales decreased by 2% compared to the second quarter 2015, mainly due to the sale of Totalgaz and the marketing network in Turkey. Excluding this perimeter effect, retail network and land-based lubricant sales increased by 3.5%. In the first half 2016, refined product sales decreased by 2% compared to the first half 2015.

 

4


    Results

 

2Q16     1Q16     2Q15     2Q16 vs
2Q15
 

in millions of dollars

   1H16     1H15     1H16 vs
1H15
  17,305       15,433        20,419     -15%  

Non-Group sales

     32,738       40,039     -18%
  542       254        493     +10%  

Operating income

     796       931     -15%
  (108 )     77        (28 )   n/a  

Adjustments affecting operating income

     (31 )     (21 )   n/a
  434       331        465     -7%  

Adjusted operating income(a)

     765       910     -16%
  378       252        425     -11%  

Adjusted net operating income(a)

     630       746     -16%
  (43 )     (37 )     (45 )   n/a  

• Including New Energies

     (80 )     (87 )   n/a
  339       390        436     -22%  

Investments

     729       651     +12%
  296       37        627     -53%  

Divestments

     333       679     -51%
  329       220        324     +2%  

Organic investments

     549       467     +18%
  (15 )     240        379     n/a  

Cash flow from operating activities

     225       1,023     -78%

 

  (a)  Details on adjustment items are shown in the business segment information starting on page 20 of this exhibit.

Cash flow from operating activities in the second quarter 2016 excluding the change in working capital at replacement cost of $526 million ($152 million in the second quarter 2015) was $511 million, a decrease of 4% compared to $531 million in the second quarter 2015.

In the first half 2016, cash flow from operating activities excluding the change in working capital at replacement cost of $648 million (-$74 million in the first half 2015) was $873 million, a decrease of 8% compared to $949 million in the first half 2015.

Marketing & Services adjusted net operating income was:

 

    $378 million in the second quarter 2016, a 50% increase compared to the first quarter 2016, reaching a level similar to second quarter 2015 despite the asset sales over the past year; and

 

    $630 million in the first half 2016, a decrease of 16% compared to the first half 2015.

Adjusted net operating income for the Marketing & Services segment excludes any after-tax inventory valuation effect and special items. In the second quarter 2016, the exclusion of the inventory valuation effect had a negative impact on the segment’s adjusted net operating income of $84 million compared to a negative impact of $43 million in the second quarter 2015. The exclusion of special items in the second quarter 2016 had a positive impact on the segment’s adjusted net operating income of $76 million compared to negative impact of $335 million in the second quarter 2015, consisting essentially of a gain on the disposal of Totalgaz.

 

C. GROUP RESULTS

 

    Net income (Group share)

Net income (Group share) was:

 

    $2,088 million in the second quarter 2016 compared to $2,971 million in the second quarter 2015, a decrease of 30%; and

 

    $3,694 million in the first half 2016 compared to $5,634 million in the first half 2015, a decrease of 34%.

Adjusted net income excludes the after-tax inventory effect, special items and the impact of changes in fair value.

Total adjustments affecting net income (Group share)(1) were:

 

    -$86 million in the second quarter 2016, including mainly the inventory effect and the impairment of assets that will not be developed, compared to -$114 million in the second quarter 2015; and

 

    -$116 million in the first half 2016, including mainly inventory effect, the gain on the sale of the FUKA gas pipeline network in the North Sea in the first quarter and the impairment of assets that will not be developed, compared to -$53 million in the first half 2015.

Adjusted net income (Group share) was:

 

    $2,174 million in the second quarter 2016 compared to $3,085 million in the second quarter 2015, a decrease of 30% mainly due to weaker Upstream performance resulting from the unfavorable economic condition; and

 

    $3,810 million in the first half 2016 compared to $5,687 million in the first half 2015, a decrease of 33% for the same reasons.

The number of fully-diluted shares was 2,401 million on June 30, 2016, and 2,294 million on June 30, 2015.

 

    Divestments — acquisitions

Asset sales were:

 

    $472 million in the second quarter 2016, comprised mainly of the sale of the retail network in Turkey, compared to $733 million in the second quarter 2015; and

 

    $1,357 million in the first half 2016, comprised mainly of the sales of the retail network in Turkey and the FUKA gas pipeline network in the North Sea, compared to $3,472 million in the first half 2015.

 

(1)  Details shown on pages 9 and 31 of this exhibit.

 

5


Acquisitions were:

 

    $206 million in the second quarter 2016, comprised mainly of the purchase of shares in Saft, compared to $282 million in the second quarter 2015; and

 

    $399 million in the first half 2016, comprised mainly of the purchase of shares in Saft and the acquisition of the retail network in the Dominican Republic, compared to $2,777 million in the first half 2015.

 

    Cash flow

The Group’s net cash flow(1) was:

 

    $210 million in the second quarter 2016 compared to $701 million in the second quarter 2015, despite the drop in Brent price from $62/b to $46/b; and

 

    -$5 million in the first half 2016 compared to -$489 million in the first half 2015, despite the decrease in Brent price from $58/b to $40/b.

Cash flow from operating activities in the second quarter 2016 excluding the change in working capital at replacement cost of $1,118 million ($585 million in the second quarter 2015) was $4,000 million, a decrease of 25% compared to $5,317 million in the second quarter 2015.

In the first half 2016, cash flow from operating activities excluding the change in working capital at replacement cost of $2,945 million ($833 million in the first half 2015) was $7,708 million, a decrease of 23% compared to $9,952 million in the second quarter 2015.

 

    Return on equity

Return on equity from July 1, 2015 to June 30, 2016 was 8.9%(2).

 

D. SUMMARY AND OUTLOOK

The financial performance of the Group over the first half 2016 demonstrates the strength of its integrated model across a range of volatile prices. The Group was resilient in a weak environment at the start of the year and fully captured the benefit of the rebound in prices during the second quarter.

In the Upstream, the start up of Incahuasi in Bolivia and Kashagan in Kazakhstan are expected in the second half of the year, following the first-half start-ups of Laggan-Tormore in the United Kingdom, Vega Pleyade in Argentina and Angola LNG. Production growth is projected to be 4% for the year as a whole, after reaching 4.5% in the first half.

In the Downstream, refining margins were lower at the beginning of the third quarter, due to high inventory levels. Reducing capacity at the Lindsey refinery and ending crude refining at La Mède refinery to convert it to a bio-refinery will be finalized in the second half of the year. The Group’s major integrated platforms are performing well and capturing the benefit of strong petrochemical margins which are supported by polymer demand.

TOTAL maintains strict discipline on costs and investments as part of its strategy to reduce the breakeven. In obtaining an interest in Al-Shaheen, it continues to add high quality, low cost assets to the portfolio.

In addition, the Group continues to actively manage its portfolio by launching the sale process for Atotech, and confirms its objective to generate $2 billion from net asset sales over the year.

FORWARD-LOOKING STATEMENTS

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

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

 

 

(1)  “Net cash flow” = operating cash flow before working capital changes – net investments (including other transactions with non-controlling interests).
(2)  Details shown on page 10 of this exhibit.

 

6


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

 

    material adverse changes in general economic conditions or in the markets served by TOTAL, including changes in the prices of oil, natural gas, refined products, petrochemical products and other chemicals;
    changes in currency exchange rates and currency devaluations;
    the success and the economic efficiency of oil and natural gas exploration, development and production programs, including without limitation, those that are not controlled and/or operated by TOTAL;
    uncertainties about estimates of changes in proven and potential reserves and the capabilities of production facilities;
    uncertainties about the ability to control unit costs in exploration, production, refining and marketing (including refining margins) and chemicals;
    changes in the current capital expenditure plans of TOTAL;
    the ability of TOTAL to realize anticipated cost savings, synergies and operating efficiencies;
    the financial resources of competitors;
    changes in laws and regulations, including tax and environmental laws and industrial safety regulations;
    the quality of future opportunities that may be presented to or pursued by TOTAL;
    the ability to generate cash flow or obtain financing to fund growth and the cost of such financing and liquidity conditions in the capital markets generally;
    the ability to obtain governmental or regulatory approvals;
    the ability to respond to challenges in international markets, including political or economic conditions, including international armed conflict, and trade and regulatory matters;
    the ability to complete and integrate appropriate acquisitions, strategic alliances and joint ventures;
    changes in the political environment that adversely affect exploration, production licenses and contractual rights or impose minimum drilling obligations, price controls, nationalization or expropriation, and regulation of refining and marketing, chemicals and power generating activities;
    the possibility that other unpredictable events such as labor disputes or industrial accidents will adversely affect the business of TOTAL; and
    the risk that TOTAL will inadequately hedge the price of crude oil or finished products.

For additional factors, you should read the information set forth under “Item 3. Risk Factors”, “Item 4. Information on the Company — Other Matters”, “Item 5. Operating and Financial Review and Prospects” and “Item 11. Quantitative and Qualitative Disclosures about Market Risk” in TOTAL’s Form 20-F for the year ended December 31, 2015.

 

7


OPERATING INFORMATION BY SEGMENT

 

  Upstream(a)

 

2Q16      1Q16      2Q15      2Q16 vs
2Q15
   

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

   1H16      1H15      1H16 vs 
1H15
 
  770         788         645         +19  

Europe and Central Asia

     779         649         +20
  634         630         622         +2  

Africa

     632         634         —     
  505         531         518         -2  

Middle East and North Africa

     518         549         -6
  251         258         263         -4  

Americas

     255         258         -1
  264         271         251         +5  

Asia-Pacific

     268         256         +4

 

 

    

 

 

    

 

 

    

 

 

      

 

 

    

 

 

    

 

 

 
  2,424         2,479         2,299         +5  

Total production

     2,452         2,347         +4

 

 

    

 

 

    

 

 

    

 

 

      

 

 

    

 

 

    

 

 

 
  627         620         547         +15  

• Including equity affiliates

     624         560         +11
2Q16      1Q16      2Q15      2Q16 vs
2Q15
   

Liquids production by region (kb/d)

   1H16      1H15      1H16 vs 
1H15
 
  251         251         210         +20  

Europe and Central Asia

     251         206         +21
  511         518         508         +1  

Africa

     515         518         -1
  367         380         369         -1  

Middle East and North Africa

     374         375         —     
  93         104         96         -4  

Americas

     99         93         +6
  30         33         32         -6  

Asia-Pacific

     32         34         -7

 

 

    

 

 

    

 

 

    

 

 

      

 

 

    

 

 

    

 

 

 
  1,253         1,286         1,215         +3  

Total production

     1,269         1,227         +3

 

 

    

 

 

    

 

 

    

 

 

      

 

 

    

 

 

    

 

 

 
  265         240         218         +21  

• Including equity affiliates

     253         213         +19
2Q16      1Q16      2Q15      2Q16 vs
2Q15
   

Gas production by region (Mcf/d)

   1H16      1H15      1H16 vs 
1H15
 
  2,877         2,814         2,335         +23  

Europe and Central Asia

     2,845         2,379         +20
  594         564         566         +5  

Africa

     579         578         —     
  761         837         817         -7  

Middle East and North Africa

     800         956         -16
  881         860         934         -6  

Americas

     870         919         -5
  1,353         1,366         1,258         +8  

Asia-Pacific

     1,359         1,278         +6

 

 

    

 

 

    

 

 

    

 

 

      

 

 

    

 

 

    

 

 

 
  6,466         6,441         5,910         +9  

Total production

     6,453         6,110         +6

 

 

    

 

 

    

 

 

    

 

 

      

 

 

    

 

 

    

 

 

 
  1,927         2,039         1,764         +9  

• Including equity affiliates

     1,983         1,863         +6
2Q16      1Q16      2Q15      2Q16 vs
2Q15
   

Liquefied natural gas

   1H16      1H15      1H16 vs 
1H15
 
  2.76         2.64         2.39         +15  

LNG sales(b) (Mt)

     5.39         5.21         +3

 

  (a)  The regional reporting has been changed to reflect the Company’s internal organization.
  (b)  Sales, Group share, excluding trading; 2015 data restated to reflect volume estimates for Bontang LNG in Indonesia based on the 2015 SEC coefficient.

 

  Downstream (Refining & Chemicals and Marketing & Supply)

 

2Q16      1Q16      2Q15      2Q16 vs
2Q15
   

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

   1H16      1H15      1H16 vs 
1H15
 
  2,372         2,288         2,100         +13  

Europe

     2,330         2,078         +12
  597         501         657         -9  

Africa

     549         660         -17
  597         531         625         -4  

Americas

     564         603         -6
  705         771         641         +10  

Rest of world

     738         649         +14

 

 

    

 

 

    

 

 

    

 

 

      

 

 

    

 

 

    

 

 

 
  4,271         4,091         4,023         +6  

Total consolidated sales

     4,181         3,990         +5

 

 

    

 

 

    

 

 

    

 

 

      

 

 

    

 

 

    

 

 

 
  717         699         632         +13  

• Including bulk sales

     708         630         +12
  1,761         1,635         1,569         +12  

• Including trading

     1,698         1,542         +10

 

  (a)  Includes share of TotalErg.

 

8


ADJUSTMENT ITEMS

 

  Adjustments to operating income

 

2Q16

    1Q16     2Q15    

in millions of dollars

   1H16     1H15  
  (633     (464     (474  

Special items affecting operating income

     (1,097     (1,851

 

 

   

 

 

   

 

 

      

 

 

   

 

 

 
  (8     (11     —       

Restructuring charges

     (19     —     
  (200     —          (248  

Impairments

     (200     (1,294
  (425     (453     (226  

Other

     (878     (557

 

 

   

 

 

   

 

 

      

 

 

   

 

 

 
  634        (282     250     

Pre-tax inventory effect: FIFO vs. replacement cost

     352        478   

 

 

   

 

 

   

 

 

      

 

 

   

 

 

 
  (6     3        (10  

Effect of changes in fair value

     (3     (6

 

 

   

 

 

   

 

 

      

 

 

   

 

 

 
  (5     (743     (234  

Total adjustments affecting operating income

     (748     (1,379

 

  Adjustments to net operating income (Group share)

 

2Q16

    1Q16     2Q15    

in millions of dollars

   1H16     1H15  
  (486     150        (282  

Special items affecting net income (Group share)

     (336     (377

 

 

   

 

 

   

 

 

      

 

 

   

 

 

 
  (14     358        327     

Gain (loss) on asset sales

     344        1,329   
  (2     (2     —       

Restructuring charges

     (4     (31
  (178     —          (245  

Impairments

     (178     (1,354
  (292     (206     (364  

Other

     (498     (321

 

 

   

 

 

   

 

 

      

 

 

   

 

 

 
  405        (183     174     

After-tax inventory effect: FIFO vs. replacement cost

     222        328   

 

 

   

 

 

   

 

 

      

 

 

   

 

 

 
  (5     3        (6  

Effect of changes in fair value

     (2     (4

 

 

   

 

 

   

 

 

      

 

 

   

 

 

 
  (86     (30     (114  

Total adjustments affecting net income

     (116     (53

INVESTMENTS — DIVESTMENTS

 

2Q16     1Q16     2Q15     2Q16 vs
2Q15
   

in millions of dollars

   1H16     1H15     1H16 vs 
1H15
 
  4,059        4,615        5,148        -21  

Organic investments

     8,674        11,217        -23

 

 

   

 

 

   

 

 

   

 

 

      

 

 

   

 

 

   

 

 

 
  172        228        396        -57  

Capitalized exploration

     400        796        -50
  257        572        391        -34  

Increase in non-current loans

     829        1,184        -30
  (301     (100     (1,160     -74  

Repayment of non-current loans

     (401     (1,405     -71

 

 

   

 

 

   

 

 

   

 

 

      

 

 

   

 

 

   

 

 

 
  206        193        282        -27  

Acquisitions

     399        2,777        -86

 

 

   

 

 

   

 

 

   

 

 

      

 

 

   

 

 

   

 

 

 
  472        885        733        -36  

Asset sales

     1,357        3,472        -61

 

 

   

 

 

   

 

 

   

 

 

      

 

 

   

 

 

   

 

 

 
  3        —          81        -96  

Other transactions with non-controlling interests

     3        81        -96

 

 

   

 

 

   

 

 

   

 

 

      

 

 

   

 

 

   

 

 

 
  3,790        3,923        4,616        -18  

Net investments

     7,713        10,441        -26

 

9


NET-DEBT-TO-EQUITY RATIO

 

in millions of dollars

   6/30/2016     3/31/2016     6/30/2015  

Current borrowings

     13,789        10,853        13,114   

Net current financial assets

     (1,628     (3,231     (2,351

Net financial assets classified as held for sale

     (97     83        (16

Non-current financial debt

     41,668        43,138        43,363   

Hedging instruments of non-current debt

     (1,251     (1,236     (1,157

Cash and cash equivalents

     (22,653     (20,570     (27,322
  

 

 

   

 

 

   

 

 

 

Net debt

     29,828        29,042        25,631   
  

 

 

   

 

 

   

 

 

 

Shareholders’ equity – Group share

     97,985        96,443        97,244   

Estimated dividend payable

     (1,618     (3,250     (1,561

Non-controlling interests

     2,904        2,960        3,104   
  

 

 

   

 

 

   

 

 

 

Adjusted shareholders’ equity

     99,271        96,153        98,787   
  

 

 

   

 

 

   

 

 

 

Net-debt-to-equity ratio

     30.0     30.2     25.9

RETURN ON EQUITY

 

in millions of dollars

   July 1, 2015 to 
June 30, 2016
    April 1, 2015 to 
March 31, 2016
    January 1, 2015 to 
December 31, 2015
 

Adjusted net income

     8,817        9,742        10,698   

Average adjusted shareholders’ equity

     99,029        95,643        92,854   
  

 

 

   

 

 

   

 

 

 

Return on equity (ROE)

     8.9     10.2     11.5

RETURN ON AVERAGE CAPITAL EMPLOYED

 

  Twelve months ended June 30, 2016

 

in millions of dollars

   Upstream     Refining & 
Chemicals
    Marketing
& Services
 

Adjusted net operating income

     3,480       4,586       1,583   

Capital employed at 6/30/2015(a)

     107,214       12,013       8,234   

Capital employed at 6/30/2016(a)

     108,733       12,249       9,021   
  

 

 

   

 

 

   

 

 

 

ROACE

     3.2     37.8     18.3

 

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

 

  Twelve months ended March 31, 2016

 

in millions of dollars

   Upstream     Refining & 
Chemicals
    Marketing
& Services
 

Adjusted net operating income

     3,913       4,917       1,630   

Capital employed at 3/31/2015(a)

     103,167       12,534       7,928   

Capital employed at 3/31/2016(a)

     106,517       12,505       8,800   
  

 

 

   

 

 

   

 

 

 

ROACE

     3.7     39.3     19.5

 

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

 

  Full-year 2015

 

in millions of dollars

   Upstream     Refining & 
Chemicals
    Marketing
& Services
 

Adjusted net operating income

     4,744       4,889       1,699   

Capital employed at 12/31/2014 (a)

     100,497       13,451       8,825   

Capital employed at 12/31/2015 (a)

     105,580       10,407       8,415   
  

 

 

   

 

 

   

 

 

 

ROACE

     4.6     41.0     19.7

 

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

 

10


MAIN INDICATORS

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

 

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

Second quarter 2016

     1.13        35.0        45.6        43.0        3.43  

First quarter 2016

     1.10        35.1        33.9        31.0        3.46  

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  

 

  (a)  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.
  (b)  $1/t = $0.136/b.
  (c)  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.

 

11


CONSOLIDATED STATEMENT OF INCOME

TOTAL

(unaudited)

 

(M$) (a)

   2nd quarter
2016
    1st quarter
2016
    2nd quarter
2015
 

Sales

     37,215        32,841        44,715   

Excise taxes

     (5,504     (5,319     (5,446

Revenues from sales

     31,711        27,522        39,269   

Purchases, net of inventory variation

     (20,548     (17,639     (26,353

Other operating expenses

     (5,906     (6,136     (6,031

Exploration costs

     (536     (194     (352

Depreciation, depletion and impairment of tangible assets and mineral interests

     (2,968     (2,680     (2,831

Other income

     172        500        722   

Other expense

     (133     (70     (396

Financial interest on debt

     (267     (274     (231

Financial income from marketable securities & cash equivalents

     1        10        28   

Cost of net debt

     (266     (264     (203

Other financial income

     312        191        255   

Other financial expense

     (166     (155     (163

Equity in net income (loss) of affiliates

     776        498        685   

Income taxes

     (330     48        (1,589
  

 

 

   

 

 

   

 

 

 

Consolidated net income

     2,118        1,621        3,013   
  

 

 

   

 

 

   

 

 

 

Group share

     2,088        1,606        2,971   

Non-controlling interests

     30        15        42   
  

 

 

   

 

 

   

 

 

 

Earnings per share ($)

     0.86        0.67        1.29   
  

 

 

   

 

 

   

 

 

 

Fully-diluted earnings per share ($)

     0.86        0.67        1.29   
  

 

 

   

 

 

   

 

 

 
(a)  Except for per share amounts.

 

 

12


CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME

TOTAL

(unaudited)

 

(M$)

   2nd quarter
2016
    1st quarter
2016
    2nd quarter
2015
 

Consolidated net income

     2,118        1,621        3,013   
  

 

 

   

 

 

   

 

 

 

Other comprehensive income

      

Actuarial gains and losses

     (132     (81     248   

Tax effect

     40        32        (81

Currency translation adjustment generated by the parent company

     (2,113     3,641        2,963   
  

 

 

   

 

 

   

 

 

 

Items not potentially reclassifiable to profit and loss

     (2,205     3,592        3,130   
  

 

 

   

 

 

   

 

 

 

Currency translation adjustment

     589        (1,944     (1,160

Available for sale financial assets

     (4     (10     (12

Cash flow hedge

     (66     98        36   

Share of other comprehensive income of equity affiliates, net amount

     355        (1     (201

Other

     —          3        (2

Tax effect

     21        (24     (8
  

 

 

   

 

 

   

 

 

 

Items potentially reclassifiable to profit and loss

     895        (1,878     (1,347
  

 

 

   

 

 

   

 

 

 

Total other comprehensive income (net amount)

     (1,310     1,714        1,783   
  

 

 

   

 

 

   

 

 

 
      
  

 

 

   

 

 

   

 

 

 

Comprehensive income

     808        3,335        4,796   
  

 

 

   

 

 

   

 

 

 

Group share

     795        3,308        4,749   

Non-controlling interests

     13        27        47   

 

13


CONSOLIDATED STATEMENT OF INCOME

TOTAL

(unaudited)

 

(M$) (a)

   1st half
2016
    1st half
2015
 

Sales

     70,056        87,028   

Excise taxes

     (10,823     (10,796

Revenues from sales

     59,233        76,232   

Purchases, net of inventory variation

     (38,187     (50,557

Other operating expenses

     (12,042     (12,303

Exploration costs

     (730     (989

Depreciation, depletion and impairment of tangible assets and mineral interests

     (5,648     (6,703

Other income

     672        2,343   

Other expense

     (203     (838

Financial interest on debt

     (541     (493

Financial income from marketable securities & cash equivalents

     11        59   

Cost of net debt

     (530     (434

Other financial income

     503        397   

Other financial expense

     (321     (329

Equity in net income (loss) of affiliates

     1,274        1,275   

Income taxes

     (282     (2,573
  

 

 

   

 

 

 

Consolidated net income

     3,739        5,521   
  

 

 

   

 

 

 

Group share

     3,694        5,634   

Non-controlling interests

     45        (113
  

 

 

   

 

 

 

Earnings per share ($)

     1.54        2.46   
  

 

 

   

 

 

 

Fully-diluted earnings per share ($)

     1.53        2.45   
  

 

 

   

 

 

 
(a) Except for per share amounts.

 

 

14


CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME

TOTAL

(unaudited)

 

(M$)

   1st half
2016
    1st half
2015
 

Consolidated net income

     3,739        5,521   
  

 

 

   

 

 

 

Other comprehensive income

    

Actuarial gains and losses

     (213     153   

Tax effect

     72        (117

Currency translation adjustment generated by the parent company

     1,528        (5,229
  

 

 

   

 

 

 

Items not potentially reclassifiable to profit and loss

     1,387        (5,193
  

 

 

   

 

 

 

Currency translation adjustment

     (1,355     2,588   

Available for sale financial assets

     (14     (4

Cash flow hedge

     32        (94

Share of other comprehensive income of equity affiliates, net amount

     354        841   

Other

     3        1   

Tax effect

     (3     29   
  

 

 

   

 

 

 

Items potentially reclassifiable to profit and loss

     (983     3,361   
  

 

 

   

 

 

 

Total other comprehensive income (net amount)

     404        (1,832
  

 

 

   

 

 

 
    
  

 

 

   

 

 

 

Comprehensive income

     4,143        3,689   
  

 

 

   

 

 

 

Group share

     4,103        3,833   

Non-controlling interests

     40        (144

 

15


CONSOLIDATED BALANCE SHEET

TOTAL

 

(M$)

   June 30,
2016
    March 31,
2016
    December 31,
2015
    June 30,
2015
 
   (unaudited)     (unaudited)    

 

    (unaudited)  

ASSETS

        

Non-current assets

        

Intangible assets, net

     14,207        14,512        14,549        16,101   

Property, plant and equipment, net

     111,420        111,636        109,518        110,023   

Equity affiliates : investments and loans

     20,683        20,411        19,384        19,380   

Other investments

     1,411        1,413        1,241        1,248   

Hedging instruments of non-current financial debt

     1,251        1,236        1,219        1,157   

Deferred income taxes

     4,175        3,955        3,982        3,145   

Other non-current assets

     4,467        4,329        4,355        4,047   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total non-current assets

     157,614        157,492        154,248        155,101   
  

 

 

   

 

 

   

 

 

   

 

 

 

Current assets

        

Inventories, net

     15,021        13,887        13,116        17,373   

Accounts receivable, net

     11,933        12,220        10,629        14,415   

Other current assets

     14,850        15,827        15,843        15,072   

Current financial assets

     2,018        3,439        6,190        2,439   

Cash and cash equivalents

     22,653        20,570        23,269        27,322   

Assets classified as held for sale

     1,257        724        1,189        2,754   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total current assets

     67,732        66,667        70,236        79,375   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total assets

     225,346        224,159        224,484        234,476   

LIABILITIES & SHAREHOLDERS’ EQUITY

        

Shareholders’ equity

        

Common shares

     7,846        7,709        7,670        7,549   

Paid-in surplus and retained earnings

     106,343        103,766        101,528        103,286   

Currency translation adjustment

     (11,619     (10,447     (12,119     (9,243

Treasury shares

     (4,585     (4,585     (4,585     (4,348
  

 

 

   

 

 

   

 

 

   

 

 

 

Total shareholders’ equity—Group share

     97,985        96,443        92,494        97,244   
  

 

 

   

 

 

   

 

 

   

 

 

 

Non-controlling interests

     2,904        2,960        2,915        3,104   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total shareholders’ equity

     100,889        99,403        95,409        100,348   
  

 

 

   

 

 

   

 

 

   

 

 

 

Non-current liabilities

        

Deferred income taxes

     11,345        11,766        12,360        13,458   

Employee benefits

     3,887        3,984        3,774        4,426   

Provisions and other non-current liabilities

     17,270        17,607        17,502        17,353   

Non-current financial debt

     41,668        43,138        44,464        43,363   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total non-current liabilities

     74,170        76,495        78,100        78,600   
  

 

 

   

 

 

   

 

 

   

 

 

 

Current liabilities

        

Accounts payable

     20,478        20,887        20,928        22,469   

Other creditors and accrued liabilities

     14,983        15,938        16,884        18,718   

Current borrowings

     13,789        10,858        12,488        13,114   

Other current financial liabilities

     390        208        171        88   

Liabilities directly associated with the assets classified as held for sale

     647        370        504        1,139   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total current liabilities

     50,287        48,261        50,975        55,528   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total liabilities & shareholders’ equity

     225,346        224,159        224,484        234,476   

 

16


CONSOLIDATED STATEMENT OF CASH FLOW

TOTAL

(unaudited)

 

(M$)

   2nd quarter
2016
    1st quarter
2016
    2nd quarter
2015
 

CASH FLOW FROM OPERATING ACTIVITIES

      

Consolidated net income

     2,118        1,621        3,013   

Depreciation, depletion, amortization and impairment

     3,361        2,735        3,113   

Non-current liabilities, valuation allowances and deferred taxes

     (477     (268     285   

Impact of coverage of pension benefit plans

     —          —          —     

(Gains) losses on disposals of assets

     (48     (367     (459

Undistributed affiliates’ equity earnings

     (280     (236     (221

(Increase) decrease in working capital

     (1,752     (1,545     (835

Other changes, net

     (40     (59     (164
  

 

 

   

 

 

   

 

 

 

Cash flow from operating activities

     2,882        1,881        4,732   

CASH FLOW USED IN INVESTING ACTIVITIES

      

Intangible assets and property, plant and equipment additions

     (4,094     (4,146     (5,991

Acquisitions of subsidiaries, net of cash acquired

     11        (133     (3

Investments in equity affiliates and other securities

     (226     (57     (205

Increase in non-current loans

     (257     (572     (391
  

 

 

   

 

 

   

 

 

 

Total expenditures

     (4,566     (4,908     (6,590

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

     200        792        221   

Proceeds from disposals of subsidiaries, net of cash sold

     270        —          403   

Proceeds from disposals of non-current investments

     2        93        109   

Repayment of non-current loans

     301        100        1,160   
  

 

 

   

 

 

   

 

 

 

Total divestments

     773        985        1,893   
  

 

 

   

 

 

   

 

 

 

Cash flow used in investing activities

     (3,793     (3,923     (4,697

CASH FLOW USED IN FINANCING ACTIVITIES

      

Issuance (repayment) of shares:

      

- Parent company shareholders

     4        —          438   

- Treasury shares

     —          —          —     

Dividends paid:

      

- Parent company shareholders

     (1,173     (954     (6

- Non-controlling interests

     (72     (3     (70

Issuance of perpetual subordinated notes

     1,950        —          —     

Payments on perpetual subordinated notes

     —          (133     —     

Other transactions with non-controlling interests

     3        —          81   

Net issuance (repayment) of non-current debt

     400        154        1,635   

Increase (decrease) in current borrowings

     1,011        (3,027     (512

Increase (decrease) in current financial assets and liabilities

     1,399        2,746        (79

Cash flow used in financing activities

     3,522        (1,217     1,487   
  

 

 

   

 

 

   

 

 

 

Net increase (decrease) in cash and cash equivalents

     2,611        (3,259     1,522   

Effect of exchange rates

     (528     560        749   

Cash and cash equivalents at the beginning of the period

     20,570        23,269        25,051   
  

 

 

   

 

 

   

 

 

 

Cash and cash equivalents at the end of the period

     22,653        20,570        27,322   
  

 

 

   

 

 

   

 

 

 

 

17


CONSOLIDATED STATEMENT OF CASH FLOW

TOTAL

(unaudited)

 

(M$)

   1st half
2016
    1st half
2015
 

CASH FLOW FROM OPERATING ACTIVITIES

    

Consolidated net income

     3,739        5,521   

Depreciation, depletion, amortization and impairment

     6,096        7,537   

Non-current liabilities, valuation allowances and deferred taxes

     (745     (161

Impact of coverage of pension benefit plans

     —          —     

(Gains) losses on disposals of assets

     (415     (1,816

Undistributed affiliates’ equity earnings

     (516     (289

(Increase) decrease in working capital

     (3,297     (1,311

Other changes, net

     (99     (362
  

 

 

   

 

 

 

Cash flow from operating activities

     4,763        9,119   

CASH FLOW USED IN INVESTING ACTIVITIES

    

Intangible assets and property, plant and equipment additions

     (8,240     (13,947

Acquisitions of subsidiaries, net of cash acquired

     (122     (10

Investments in equity affiliates and other securities

     (283     (258

Increase in non-current loans

     (829     (1,184
  

 

 

   

 

 

 

Total expenditures

     (9,474     (15,399

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

     992        1,180   

Proceeds from disposals of subsidiaries, net of cash sold

     270        2,161   

Proceeds from disposals of non-current investments

     95        131   

Repayment of non-current loans

     401        1,405   
  

 

 

   

 

 

 

Total divestments

     1,758        4,877   
  

 

 

   

 

 

 

Cash flow used in investing activities

     (7,716     (10,522

CASH FLOW USED IN FINANCING ACTIVITIES

    

Issuance (repayment) of shares:

    

- Parent company shareholders

     4        450   

- Treasury shares

     —          —     

Dividends paid:

    

- Parent company shareholders

     (2,127     (1,572

- Non-controlling interests

     (75     (72

Issuance of perpetual subordinated notes

     1,950        5,616   

Payments on perpetual subordinated notes

     (133     —     

Other transactions with non-controlling interests

     3        81   

Net issuance (repayment) of non-current debt

     554        1,771   

Increase (decrease) in current borrowings

     (2,016     (89

Increase (decrease) in current financial assets and liabilities

     4,145        (1,101

Cash flow used in financing activities

     2,305        5,084   
  

 

 

   

 

 

 

Net increase (decrease) in cash and cash equivalents

     (648     3,681   

Effect of exchange rates

     32        (1,540

Cash and cash equivalents at the beginning of the period

     23,269        25,181   
  

 

 

   

 

 

 

Cash and cash equivalents at the end of the period

     22,653        27,322   
  

 

 

   

 

 

 

 

18


CONSOLIDATED STATEMENT OF CHANGES IN SHAREHOLDERS’ EQUITY

TOTAL

(unaudited)

 

    Common shares
issued
    Paid-in
surplus and

retained
earnings
    Currency
translation
adjustment
    Treasury shares     Shareholders’
equity-

Group share
    Non-controlling
interests
    Total
shareholders’
equity
 

(M$)

  Number     Amount         Number     Amount        

As of January 1, 2015

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

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income of the first half 2015

    —          —          5,634        —          —          —          5,634        (113     5,521   

Other comprehensive Income

    —          —          (38     (1,763     —          —          (1,801     (31     (1,832

Comprehensive Income

    —          —          5,596        (1,763     —          —          3,833        (144     3,689   

Dividend

    —          —          (3,123     —          —          —          (3,123     (72     (3,195

Issuance of common shares

    11,092,565        31        419        —          —          —          450        —          450   

Purchase of treasury shares

    —          —          —          —          —          —          —          —          —     

Sale of treasury shares (1)

    —          —          (6     —          103,150        6        —          —          —     

Share-based payments

    —          —          69        —          —          —          69        —          69   

Share cancellation

    —          —          —          —          —          —          —          —          —     

Issuance of perpetual subordinated notes

    —          —          5,616        —          —          —          5,616        —          5,616   

Payments on perpetual subordinated notes

    —          —          (31     —          —          —          (31     —          (31

Other operations with non-controlling interests

    —          —          21        —          —          —          21        57        78   

Other items

    —          —          79        —          —          —          79        62        141   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

As of June 30, 2015

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

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income from July 1 to December 31, 2015

    —          —          (547     —          —          —          (547     (188     (735

Other comprehensive Income

    —          —          223        (2,876     —          —          (2,653     (50     (2,703

Comprehensive Income

    —          —          (324     (2,876     —          —          (3,200     (238     (3,438

Dividend

    —          —          (3,180     —          —          —          (3,180     (28     (3,208

Issuance of common shares

    43,697,793        121        1,740        —          —          —          1,861        —          1,861   

Purchase of treasury shares

    —          —          —          —          (4,711,935     (237     (237     —          (237

Sale of treasury shares (1)

    —          —          —          —          2,440        —          —          —          —     

Share-based payments

    —          —          32        —          —          —          32        —          32   

Share cancellation

    —          —          —          —          —          —          —          —          —     

Issuance of perpetual subordinated notes

    —          —          —          —          —          —          —          —          —     

Payments on perpetual subordinated notes

    —          —          (83     —          —          —          (83     —          (83

Other operations with non-controlling interests

    —          —          2        —          —          —          2        7        9   

Other items

    —          —          55        —          —          —          55        70        125   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

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   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income of the first half 2016

    —          —          3,694        —          —          —          3,694        45        3,739   

Other comprehensive Income

    —          —          (91     500        —          —          409        (5     404   

Comprehensive Income

    —          —          3,603        500        —          —          4,103        40        4,143   

Dividend

    —          —          (3,188     —          —          —          (3,188     (75     (3,263

Issuance of common shares

    63,204,391        176        2,490        —          —          —          2,666        —          2,666   

Purchase of treasury shares

    —          —          —          —          —          —          —          —          —     

Sale of treasury shares (1)

    —          —          —          —          1,580        —          —          —          —     

Share-based payments

    —          —          52        —          —          —          52        —          52   

Share cancellation

    —          —          —          —          —          —          —          —          —     

Issuance of perpetual subordinated notes

    —          —          1,950        —          —          —          1,950        —          1,950   

Payments on perpetual subordinated notes

    —          —          (77     —          —          —          (77     —          (77

Other operations with non-controlling interests

    —          —          (40     —          —          —          (40     6        (34

Other items

    —          —          25        —          —          —          25        18        43   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

As of June 30, 2016

    2,503,262,274        7,846        106,343        (11,619     (113,966,178     (4,585     97,985        2,904        100,889   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

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

 

19


BUSINESS SEGMENT INFORMATION

TOTAL

(unaudited)

 

2nd quarter 2016

(M$)

   Upstream     Refining &
Chemicals
    Marketing &
Services
    Corporate     Intercompany     Total  

Non-Group sales

     3,344        16,567        17,305        (1     —          37,215   

Intersegment sales

     4,159        5,540        208        81        (9,988     —     

Excise taxes

     —          (924     (4,580     —          —          (5,504
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Revenues from sales

     7,503        21,183        12,933        80        (9,988     31,711   

Operating expenses

     (4,956     (19,521     (12,208     (293     9,988        (26,990

Depreciation, depletion and impairment of tangible assets and mineral interests

     (2,531     (246     (183     (8     —          (2,968
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating income

     16        1,416        542        (221     —          1,753   

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

     569        260        34        98        —          961   

Tax on net operating income

     180        (379     (190     (8     —          (397
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net operating income

     765        1,297        386        (131     —          2,317   

Net cost of net debt

               (199

Non-controlling interests

               (30
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income

               2,088   

2nd quarter 2016 (adjustments) (a)

(M$)

   Upstream     Refining &
Chemicals
    Marketing &
Services
    Corporate     Intercompany     Total  

Non-Group sales

     (6     —          —          —          —          (6

Intersegment sales

     —          —          —          —          —          —     

Excise taxes

     —          —          —          —          —          —     
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Revenues from sales

     (6     —          —          —          —          (6

Operating expenses

     (358     451        108        —          —          201   

Depreciation, depletion and impairment of tangible assets and mineral interests

     (200     —          —          —          —          (200
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating income (b)

     (564     451        108        —          —          (5

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

     —          (27     (62     —          —          (89

Tax on net operating income

     202        (145     (38     —          —          19   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net operating income (b)

     (362     279        8        —          —          (75

Net cost of net debt

               (5

Non-controlling interests

               (6
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income

               (86

(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

     —          516        118        —         

On net operating income

     —          331        84        —         

2nd quarter 2016 (adjusted)

(M$) (a)

   Upstream     Refining &
Chemicals
    Marketing &
Services
    Corporate     Intercompany     Total  

Non-Group sales

     3,350        16,567        17,305        (1     —          37,221   

Intersegment sales

     4,159        5,540        208        81        (9,988     —     

Excise taxes

     —          (924     (4,580     —          —          (5,504
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Revenues from sales

     7,509        21,183        12,933        80        (9,988     31,717   

Operating expenses

     (4,598     (19,972     (12,316     (293     9,988        (27,191

Depreciation, depletion and impairment of tangible assets and mineral interests

     (2,331     (246     (183     (8     —          (2,768
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted operating income

     580        965        434        (221     —          1,758   

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

     569        287        96        98        —          1,050   

Tax on net operating income

     (22     (234     (152     (8     —          (416
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted net operating income

     1,127        1,018        378        (131     —          2,392   

Net cost of net debt

               (194

Non-controlling interests

               (24
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted net income

               2,174   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted fully-diluted earnings per share ($)

               0.90   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(a) Except for earnings per share.

 

2nd quarter 2016

(M$)

   Upstream      Refining &
Chemicals
     Marketing &
Services
    Corporate      Intercompany      Total  

Total expenditures

     3,539         480         339        208         —           4,566   

Total divestments

     448         23         296        6         —           773   

Cash flow from operating activities

     983         1,560         (15     354         —           2,882   

 

20


BUSINESS SEGMENT INFORMATION

TOTAL

(unaudited)

 

1st quarter 2016

(M$)

   Upstream     Refining &
Chemicals
    Marketing &
Services
    Corporate     Intercompany     Total  

Non-Group sales

     3,466        13,938        15,433        4        —          32,841   

Intersegment sales

     3,262        4,148        132        70        (7,612     —     

Excise taxes

     —          (961     (4,358     —          —          (5,319
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Revenues from sales

     6,728        17,125        11,207        74        (7,612     27,522   

Operating expenses

     (4,798     (15,782     (10,781     (220     7,612        (23,969

Depreciation, depletion and impairment of tangible assets and mineral interests

     (2,247     (253     (172     (8     —          (2,680
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating income

     (317     1,090        254        (154     —          873   

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

     670        177        14        103        —          964   

Tax on net operating income

     313        (276     (80     37        —          (6
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net operating income

     666        991        188        (14     —          1,831   

Net cost of net debt

               (210

Non-controlling interests

               (15
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income

               1,606   

1st quarter 2016 (adjustments) (a)

(M$)

   Upstream     Refining &
Chemicals
    Marketing &
Services
    Corporate     Intercompany     Total  

Non-Group sales

     (126     —          —          —          —          (126

Intersegment sales

     —          —          —          —          —          —     

Excise taxes

     —          —          —          —          —          —     
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Revenues from sales

     (126     —          —          —          —          (126

Operating expenses

     (333     (207     (77     —          —          (617

Depreciation, depletion and impairment of tangible assets and mineral interests

     —          —          —          —          —          —     
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating income (b)

     (459     (207     (77     —          —          (743

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

     329        —          (17     —          —          312   

Tax on net operating income

     298        70        30        —          —          398   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net operating income (b)

     168        (137     (64     —          —          (33

Net cost of net debt

               (6

Non-controlling interests

               9   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income

               (30

(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

     —          (205     (77     —         

On net operating income

     —          (133     (50     —         

1st quarter 2016 (adjusted)

(M$) (a)

   Upstream     Refining &
Chemicals
    Marketing &
Services
    Corporate     Intercompany     Total  

Non-Group sales

     3,592        13,938        15,433        4        —          32,967   

Intersegment sales

     3,262        4,148        132        70        (7,612     —     

Excise taxes

     —          (961     (4,358     —          —          (5,319
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Revenues from sales

     6,854        17,125        11,207        74        (7,612     27,648   

Operating expenses

     (4,465     (15,575     (10,704     (220     7,612        (23,352

Depreciation, depletion and impairment of tangible assets and mineral interests

     (2,247     (253     (172     (8     —          (2,680
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted operating income

     142        1,297        331        (154     —          1,616   

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

     341        177        31        103        —          652   

Tax on net operating income

     15        (346     (110     37        —          (404
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted net operating income

     498        1,128        252        (14     —          1,864   

Net cost of net debt

               (204

Non-controlling interests

               (24
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted net income

               1,636   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted fully-diluted earnings per share ($)

               0.68   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(a) Except for earnings per share.

 

1st quarter 2016

(M$)

   Upstream      Refining &
Chemicals
    Marketing &
Services
     Corporate     Intercompany      Total  

Total expenditures

     4,237         259        390         22        —           4,908   

Total divestments

     915         29        37         4        —           985   

Cash flow from operating activities

     2,113         (421     240         (51     —           1,881   

 

21


BUSINESS SEGMENT INFORMATION

TOTAL

(unaudited)

 

2nd quarter 2015

(M$)

   Upstream     Refining &
Chemicals
    Marketing &
Services
    Corporate     Intercompany     Total  

Non-Group sales

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

Intersegment sales

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

Excise taxes

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

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Revenues from sales

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

Operating expenses

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

Depreciation, depletion and impairment of tangible assets and mineral interests

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

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating income

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

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

     319        107        503        174        —          1,103   

Tax on net operating income

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

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net operating income

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

Net cost of net debt

               (164

Non-controlling interests

               (42
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income

               2,971   

2nd quarter 2015 (adjustments) (a)

(M$)

   Upstream     Refining &
Chemicals
    Marketing &
Services
    Corporate     Intercompany     Total  

Non-Group sales

     (158     —          —          —          —          (158

Intersegment sales

     —          —          —          —          —          —     

Excise taxes

     —          —          —          —          —          —     
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Revenues from sales

     (158     —          —          —          —          (158

Operating expenses

     (2     123        51        —          —          172   

Depreciation, depletion and impairment of tangible assets and mineral interests

     (194     (31     (23     —          —          (248
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating income (b)

     (354     92        28        —          —          (234

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

     (191     (71     374        —          —          112   

Tax on net operating income

     36        —          (24     —          —          12   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net operating income (b)

     (509     21        378        —          —          (110

Net cost of net debt

               —     

Non-controlling interests

               (4
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income

               (114

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

(b) Of which inventory valuation effect

     

    

 

On operating income

     —          199        51        —         

On net operating income

     —          138        43        —         

2nd quarter 2015 (adjusted)

(M$) (a)

   Upstream     Refining &
Chemicals
    Marketing &
Services
    Corporate     Intercompany     Total  

Non-Group sales

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

Intersegment sales

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

Excise taxes

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

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Revenues from sales

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

Operating expenses

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

Depreciation, depletion and impairment of tangible assets and mineral interests

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

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted operating income

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

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

     510        178        129        174        —          991   

Tax on net operating income

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

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted net operating income

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

Net cost of net debt

               (164

Non-controlling interests

               (38
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted net income

               3,085   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted fully-diluted earnings per share ($)

               1.34   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(a) Except for earnings per share.

 

2nd quarter 2015

(M$)

   Upstream      Refining &
Chemicals
     Marketing &
Services
     Corporate     Intercompany      Total  

Total expenditures

     5,653         465         436         36        —           6,590   

Total divestments

     379         874         627         13        —           1,893   

Cash flow from operating activities

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

 

22


BUSINESS SEGMENT INFORMATION

TOTAL

(unaudited)

 

1st half 2016

(M$)

   Upstream     Refining &
Chemicals
    Marketing &
Services
    Corporate     Intercompany     Total  

Non-Group sales

     6,810        30,505        32,738        3        —          70,056   

Intersegment sales

     7,421        9,688        340        151        (17,600     —     

Excise taxes

     —          (1,885     (8,938     —          —          (10,823
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Revenues from sales

     14,231        38,308        24,140        154        (17,600     59,233   

Operating expenses

     (9,754     (35,303     (22,989     (513     17,600        (50,959

Depreciation, depletion and impairment of tangible assets and mineral interests

     (4,778     (499     (355     (16     —          (5,648
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating income

     (301     2,506        796        (375     —          2,626   

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

     1,239        437        48        201        —          1,925   

Tax on net operating income

     493        (655     (270     29        —          (403
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net operating income

     1,431        2,288        574        (145     —          4,148   

Net cost of net debt

               (409

Non-controlling interests

               (45
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income

               3,694   

1st half 2016 (adjustments) (a)

(M$)

   Upstream     Refining &
Chemicals
    Marketing &
Services
    Corporate     Intercompany     Total  

Non-Group sales

     (132     —          —          —          —          (132

Intersegment sales

     —          —          —          —          —          —     

Excise taxes

     —          —          —          —          —          —     
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Revenues from sales

     (132     —          —          —          —          (132

Operating expenses

     (691     244        31        —          —          (416

Depreciation, depletion and impairment of tangible assets and mineral interests

     (200     —          —          —          —          (200
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating income (b)

     (1,023     244        31        —          —          (748

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

     329        (27     (79     —          —          223   

Tax on net operating income

     500        (75     (8     —          —          417   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net operating income (b)

     (194     142        (56     —          —          (108

Net cost of net debt

               (11

Non-controlling interests

               3   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income

               (116

(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

     —          311        41        —         

On net operating income

     —          198        34        —         

1st half 2016 (adjusted)

(M$) (a)

   Upstream     Refining &
Chemicals
    Marketing &
Services
    Corporate     Intercompany     Total  

Non-Group sales

     6,942        30,505        32,738        3        —          70,188   

Intersegment sales

     7,421        9,688        340        151        (17,600     —     

Excise taxes

     —          (1,885     (8,938     —          —          (10,823
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Revenues from sales

     14,363        38,308        24,140        154        (17,600     59,365   

Operating expenses

     (9,063     (35,547     (23,020     (513     17,600        (50,543

Depreciation, depletion and impairment of tangible assets and mineral interests

     (4,578     (499     (355     (16     —          (5,448
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted operating income

     722        2,262        765        (375     —          3,374   

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

     910        464        127        201        —          1,702   

Tax on net operating income

     (7     (580     (262     29        —          (820
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted net operating income

     1,625        2,146        630        (145     —          4,256   

Net cost of net debt

               (398

Non-controlling interests

               (48
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted net income

               3,810   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted fully-diluted earnings per share ($)

               1.58   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(a) Except for earnings per share.

 

1st half 2016

(M$)

   Upstream      Refining &
Chemicals
     Marketing &
Services
     Corporate      Intercompany      Total  

Total expenditures

     7,776         739         729         230         —           9,474   

Total divestments

     1,363         52         333         10         —           1,758   

Cash flow from operating activities

     3,096         1,139         225         303         —           4,763   

 

23


BUSINESS SEGMENT INFORMATION

TOTAL

(unaudited)

 

1st half 2015

(M$)

   Upstream     Refining &
Chemicals
    Marketing &
Services
    Corporate     Intercompany     Total  

Non-Group sales

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

Intersegment sales

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

Excise taxes

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

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Revenues from sales

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

Operating expenses

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

Depreciation, depletion and impairment of tangible assets and mineral interests

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

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating income

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

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

     1,088        869        423        468        —          2,848   

Tax on net operating income

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

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net operating income

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

Net cost of net debt

               (352

Non-controlling interests

               113   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income

               5,634   

1st half 2015 (adjustments) (a)

(M$)

   Upstream     Refining &
Chemicals
    Marketing &
Services
    Corporate     Intercompany     Total  

Non-Group sales

     (304     —          —          —          —          (304

Intersegment sales

     —          —          —          —          —          —     

Excise taxes

     —          —          —          —          —          —     
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Revenues from sales

     (304     —          —          —          —          (304

Operating expenses

     (142     317        44        —          —          219   

Depreciation, depletion and impairment of tangible assets and mineral interests

     (1,240     (31     (23     —          —          (1,294
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating income (b)

     (1,686     286        21        —          —          (1,379

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

     (55     590        285        —          —          820   

Tax on net operating income

     473        (110     (22     —          —          341   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net operating income (b)

     (1,268     766        284        —          —          (218

Net cost of net debt

               —     

Non-controlling interests

               165   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income

               (53

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

(b) Of which inventory valuation effect

     

    

 

On operating income

     —          434        44        —         

On net operating income

     —          288        38        —         

1st half 2015 (adjusted)

(M$) (a)

   Upstream     Refining &
Chemicals
    Marketing &
Services
    Corporate     Intercompany     Total  

Non-Group sales

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

Intersegment sales

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

Excise taxes

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

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Revenues from sales

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

Operating expenses

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

Depreciation, depletion and impairment of tangible assets and mineral interests

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

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted operating income

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

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

     1,143        279        138        468        —          2,028   

Tax on net operating income

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

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted net operating income

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

Net cost of net debt

               (352

Non-controlling interests

               (52
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted net income

               5,687   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted fully-diluted earnings per share ($)

               2.47   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(a) Except for earnings per share.

 

1st half 2015

(M$)

   Upstream      Refining &
Chemicals
     Marketing &
Services
     Corporate     Intercompany      Total  

Total expenditures

     13,804         899         651         45        —           15,399   

Total divestments

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

Cash flow from operating activities

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

 

24


Reconciliation of the information by business segment with consolidated financial statements

TOTAL

(unaudited)

 

2nd quarter 2016

(M$)

  Adjusted     Adjustments (a)     Consolidated
statement of income
 

Sales

    37,221        (6     37,215   

Excise taxes

    (5,504     —          (5,504

Revenues from sales

    31,717        (6     31,711   

Purchases, net of inventory variation

    (21,130     582        (20,548

Other operating expenses

    (5,875     (31     (5,906

Exploration costs

    (186     (350     (536

Depreciation, depletion and impairment of tangible assets and mineral interests

    (2,768     (200     (2,968

Other income

    172        —          172   

Other expense

    (65     (68     (133

Financial interest on debt

    (262     (5     (267

Financial income from marketable securities & cash equivalents

    1        —          1   

Cost of net debt

    (261     (5     (266

Other financial income

    312        —          312   

Other financial expense

    (166     —          (166

Equity in net income (loss) of affiliates

    797        (21     776   

Income taxes

    (349     19        (330
 

 

 

   

 

 

   

 

 

 

Consolidated net income

    2,198        (80     2,118   

Group share

    2,174        (86     2,088   

Non-controlling interests

    24        6        30   

 

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

 

2nd quarter 2015

(M$)

  Adjusted     Adjustments (a)     Consolidated
statement of income
 

Sales

    44,873        (158     44,715   

Excise taxes

    (5,446     —          (5,446

Revenues from sales

    39,427        (158     39,269   

Purchases, net of inventory variation

    (26,603     250        (26,353

Other operating expenses

    (5,955     (76     (6,031

Exploration costs

    (350     (2     (352

Depreciation, depletion and impairment of tangible assets and mineral interests

    (2,583     (248     (2,831

Other income

    358        364        722   

Other expense

    (136     (260     (396

Financial interest on debt

    (231     —          (231

Financial income from marketable securities & cash equivalents

    28        —          28   

Cost of net debt

    (203     —          (203

Other financial income

    255        —          255   

Other financial expense

    (163     —          (163

Equity in net income (loss) of affiliates

    677        8        685   

Income taxes

    (1,601     12        (1,589
 

 

 

   

 

 

   

 

 

 

Consolidated net income

    3,123        (110     3,013   

Group share

    3,085        (114     2,971   

Non-controlling interests

    38        4        42   

 

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

 

25


Reconciliation of the information by business segment with consolidated financial statements

TOTAL

(unaudited)

 

1st half 2016

(M$)

  Adjusted     Adjustments (a)     Consolidated
statement of income
 

Sales

    70,188        (132     70,056   

Excise taxes

    (10,823     —          (10,823

Revenues from sales

    59,365        (132     59,233   

Purchases, net of inventory variation

    (38,487     300        (38,187

Other operating expenses

    (11,676     (366     (12,042

Exploration costs

    (380     (350     (730

Depreciation, depletion and impairment of tangible assets and mineral interests

    (5,448     (200     (5,648

Other income

    343        329        672   

Other expense

    (119     (84     (203

Financial interest on debt

    (530     (11     (541

Financial income from marketable securities & cash equivalents

    11        —          11   

Cost of net debt

    (519     (11     (530

Other financial income

    503        —          503   

Other financial expense

    (321     —          (321

Equity in net income (loss) of affiliates

    1,296        (22     1,274   

Income taxes

    (699     417        (282
 

 

 

   

 

 

   

 

 

 

Consolidated net income

    3,858        (119     3,739   

Group share

    3,810        (116     3,694   

Non-controlling interests

    48        (3     45   

 

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

 

1st half 2015

(M$)

  Adjusted     Adjustments (a)     Consolidated
statement of income
 

Sales

    87,332        (304     87,028   

Excise taxes

    (10,796     —          (10,796

Revenues from sales

    76,536        (304     76,232   

Purchases, net of inventory variation

    (51,035     478        (50,557

Other operating expenses

    (12,131     (172     (12,303

Exploration costs

    (902     (87     (989

Depreciation, depletion and impairment of tangible assets and mineral interests

    (5,409     (1,294     (6,703

Other income

    884        1,459        2,343   

Other expense

    (235     (603     (838

Financial interest on debt

    (493     —          (493

Financial income from marketable securities & cash equivalents

    59        —          59   

Cost of net debt

    (434     —          (434

Other financial income

    397        —          397   

Other financial expense

    (329     —          (329

Equity in net income (loss) of affiliates

    1,311        (36     1,275   

Income taxes

    (2,914     341        (2,573
 

 

 

   

 

 

   

 

 

 

Consolidated net income

    5,739        (218     5,521   

Group share

    5,687        (53     5,634   

Non-controlling interests

    52        (165     (113

 

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

 

26


TOTAL

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

FOR THE FIRST SIX MONTHS OF 2016

(unaudited)

 

 

1) Accounting policies

The interim consolidated financial statements of TOTAL S.A. and its subsidiaries (the Group) as of June 30, 2016 are presented in U.S. dollars and have been prepared in accordance with International Accounting Standard (IAS) 34 “Interim Financial Reporting”.

The accounting policies applied for the consolidated financial statements as of June 30, 2016 do not differ significantly from those applied for the consolidated financial statements as of December 31, 2015 which have been prepared on the basis of IFRS (International Financial Reporting Standards) as adopted by the European Union and IFRS as issued by the IASB (International Accounting Standards Board). New texts or amendments which were mandatory for the periods beginning on or after January 1, 2016 did not have a material impact on the Group’s consolidated financial statements as of June 30, 2016.

The preparation of financial statements in accordance with IFRS requires the executive management to make estimates, judgments and assumptions considered reasonable, which affect the Consolidated Financial Statements and their notes. Different estimates, assumptions and judgments could have significant impacts on the Consolidated Financial Statements and their notes and consequently the final achievements could also be different from the amounts included in the Consolidated Financial Statements.

These estimates, assumptions and judgments are regularly reviewed if circumstances change or as a result of new information or changes in the Group’s experience; they could therefore be significantly changed later.

The main estimates, judgments and assumptions relate to the estimation of hydrocarbon reserves in application of the successful efforts method for the oil and gas activities, the impairment of assets, the employee benefits, the asset retirement obligations and the income taxes. These estimates and assumptions are described in the Notes to the Consolidated Financial Statements as of December 31, 2015.

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

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

 

    Upstream

 

    In March 2016, TOTAL finalized the sale to North Sea Midstream Partners of all its interests in the FUKA and SIRGE gas pipelines, and the St. Fergus gas terminal in the United Kingdom.

 

    In June 2016, TOTAL has signed an agreement with Qatar Petroleum, granting the Group a 30 % interest in the concession covering the offshore Al Shaheen oil field in Qatar for a period of 25 years beginning July 14, 2017.

 

    In June 2016, Total and Lampiris, the third-largest supplier of natural gas and renewable power to the Belgium residential sector, have signed an agreement under which Total will acquire all of the shares in Lampiris. The agreement is subject to customary regulatory approvals.

 

    Marketing & Services

 

    In January 2016, TOTAL finalized the acquisition of a majority 70% interest in the leading Dominican fuel retailer.

 

    In April 2016, TOTAL finalized the sale to Demirören Group of its service station network and commercial sales, supply and logistics assets located in Turkey.

 

27


    In May 2016, TOTAL has acquired Gulf Africa Petroleum Corporation’s (GAPCO) assets in Kenya, Uganda and Tanzania. The transaction is subject to the authorities’ approval in the three countries.

3) Adjustment items

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

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

Adjustment items include:

(i) Special items

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

(ii) Inventory valuation effect

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

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

(iii) Effect of changes in fair value

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

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

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

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

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

 

28


ADJUSTMENTS TO OPERATING INCOME

 

(M$)

   Upstream      Refining &
Chemicals
     Marketing &
Services
     Corporate      Total  

2nd quarter 2016

   Inventory valuation effect      —           516         118         —           634   
   Effect of changes in fair value      (6)         —           —           —           (6)   
   Restructuring charges      (8)         —           —           —           (8)   
   Asset impairment charges      (200)         —           —           —           (200)   
   Other items      (350)         (65)         (10)         —           (425)   
     

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

        (564)         451         108         —           (5)   
     

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

2nd quarter 2015

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

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

        (354)         92         28         —           (234)   
     

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

1st half 2016

   Inventory valuation effect      —           311         41         —           352   
   Effect of changes in fair value      (3)         —           —           —           (3)   
   Restructuring charges      (19)         —           —           —           (19)   
   Asset impairment charges      (200)         —           —           —           (200)   
   Other items      (801)         (67)         (10)         —           (878)   
     

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

        (1,023)         244         31         —           (748)   
     

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

1st half 2015

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

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

        (1,686)         286         21         —           (1,379)   
     

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

29


ADJUSTMENTS TO NET INCOME, GROUP SHARE

 

(M$)

   Upstream      Refining &
Chemicals
     Marketing &
Services
     Corporate      Total  

2nd quarter 2016

   Inventory valuation effect      —           330         75         —           405   
   Effect of changes in fair value      (5)         —           —           —           (5)   
   Restructuring charges      (2)         —           —           —           (2)   
   Asset impairment charges      (129)         —           (49)         —           (178)   
   Gains (losses) on disposals of assets      —           —           (14)         —           (14)   
   Other items      (226)         (52)         (14)         —           (292)   
     

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

        (362)         278         (2)         —           (86)   
     

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

2nd quarter 2015

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

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

        (509)         21         374         —           (114)   
     

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

1st half 2016

   Inventory valuation effect      —           197         25         —           222   
   Effect of changes in fair value      (2)         —           —           —           (2)   
   Restructuring charges      (4)         —           —           —           (4)   
   Asset impairment charges      (129)         —           (49)         —           (178)   
   Gains (losses) on disposals of assets      358         —           (14)         —           344   
   Other items      (417)         (56)         (25)         —           (498)   
     

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

        (194)         141         (63)         —           (116)   
     

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

1st half 2015

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

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

        (1,131)         766         312         —           (53)   
     

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

In the second quarter of 2016, the headings “Other items” and “Asset impairment charges” include, in the Upstream segment, charges related to the cessation of the Group activities in Kurdistan ($(550) million in operating income, $(355) million in net income, Group share).

 

30


4) Shareholders’ equity

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

As of June 30, 2016, TOTAL S.A. holds 13,634,910 of its own shares, representing 0.54% of its share capital, detailed as follows:

 

    13,601,945 shares allocated to TOTAL share grant plans for Group employees; and

 

    32,965 shares intended to be allocated to new TOTAL share purchase option plans or to new share grant plans.

These shares are deducted from the consolidated shareholders’ equity.

TOTAL shares held by Group subsidiaries

As of June 30, 2016, TOTAL S.A. holds indirectly through its subsidiaries 100,331,268 of its own shares, representing 4.01% of its share capital, detailed as follows:

 

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

 

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

These shares are deducted from the consolidated shareholders’ equity.

Dividend

The shareholders’ meeting on May 24, 2016 approved the payment of a dividend of €2.44 per share for the 2015 fiscal year. Taking into account the three quarterly dividends of €0.61 per share that have already been paid in shares or in cash on October 21, 2015, January 14, 2016, and April 12, 2016, the remaining balance of €0.61 per share was paid on June 23, 2016. The shareholders’ meeting on May 24, 2016, approved the option for shareholders to receive the fourth quarter dividend in shares or in cash. The number of shares issued in lieu of the cash dividend was based on the dividend amount divided by €38.26 per share, equal to 90% of the average Euronext Paris opening price of the shares for the 20 trading days preceding the shareholders meeting reduced by the amount of the dividend remainder. On June 23, 2016, 24,372,848 shares were issued at a price of €38.26 per share.

Another resolution has been approved at the shareholders’ meeting on May 24, 2016, being that if one or more interim dividends are decided by the Board of Directors for the fiscal year 2016, then shareholders have the option to receive this or these interim dividends in shares or in cash.

A first interim dividend for the fiscal year 2016 of €0.61 per share, decided by the Board of Directors on April 26, 2016 would be paid on October 14, 2016 (the ex-dividend date will be September 27, 2016).

A second interim dividend for the fiscal year 2016 of €0.61 per share, decided by the Board of Directors on July 27, 2016, would be paid on January 12, 2017 (the ex-dividend date will be December 21, 2016).

Issuance of perpetual subordinated notes

During the first half year of 2016, the Group issued a perpetual deeply subordinated note 3.875% callable after 6 years on May 18, 2022 (1,750 million EUR).

Based on its characteristics and in compliance with the IAS 32 standard, this note was recorded in equity.

Earnings per share in Euro

Earnings per share in Euro, calculated from the earnings per share in U.S. dollars converted at the average Euro/USD exchange rate for the period, amounted to €0.77 per share for the 2nd quarter 2016 (€0.61 per share for the 1st quarter 2016 and €1.17 per share for the 2nd quarter 2015). Diluted earnings per share calculated using the same method amounted to €0.76 per share for the 2nd quarter 2016 (€0.61 per share for the 1st quarter 2016 and €1.17 per share for the 2nd quarter 2015).

Earnings per share are calculated after remuneration of perpetual subordinated notes.

 

31


Other comprehensive income

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

 

(M$)

  1st half 2016     1st half
2015
 

Actuarial gains and losses

      (213       153   

Tax effect

      72          (117

Currency translation adjustment generated by the parent company

      1,528          (5,229
 

 

 

   

 

 

   

 

 

   

 

 

 

Items not potentially reclassifiable to profit and loss

      1,387          (5,193
 

 

 

   

 

 

   

 

 

   

 

 

 

Currency translation adjustment

      (1,355       2,588   

- unrealized gain/(loss) of the period

    (1,233       3,044     

- less gain/(loss) included in net income

    122          456     

Available for sale financial assets

      (14       (4

- unrealized gain/(loss) of the period

    (14       2     

- less gain/(loss) included in net income

    —            6     

Cash flow hedge

      32          (94

- unrealized gain/(loss) of the period

    34          (314  

- less gain/(loss) included in net income

    2          (220  

Share of other comprehensive income of equity affiliates, net amount

      354          841   

- unrealized gain/(loss) of the period

    372          841     

- less gain/(loss) included in net income

    18          —       

Other

      3          1   

Tax effect

      (3       29   
 

 

 

   

 

 

   

 

 

   

 

 

 

Items potentially reclassifiable to profit and loss

      (983       3,361   
 

 

 

   

 

 

   

 

 

   

 

 

 

Total other comprehensive income, net amount

      404          (1,832
 

 

 

   

 

 

   

 

 

   

 

 

 

 

32


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

 

     1st half 2016     1st half 2015  

(M$)

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

Actuarial gains and losses

     (213     72        (141     153        (117     36   

Currency translation adjustment generated by the parent company

     1,528        —          1,528        (5,229     —          (5,229
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Items not potentially reclassifiable to profit and loss

     1,315        72        1,387        (5,076     (117     (5,193
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Currency translation adjustment

     (1,355     —          (1,355     2,588        —          2,588   

Available for sale financial assets

     (14     4        (10     (4     —          (4

Cash flow hedge

     32        (7     25        (94     29        (65

Share of other comprehensive income of equity affiliates, net amount

     354        —          354        841        —          841   

Other

     3        —          3        1        —          1   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Items potentially reclassifiable to profit and loss

     (980     (3     (983     3,332        29        3,361   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total other comprehensive income

     335        69        404        (1,744     (88     (1,832
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

5) Financial debt

The Group did not issue any bond, during the first six months of 2016.

The Group reimbursed bonds during the first six months of 2016:

 

    Bond 6.50% 2011-2016 (150 million AUD)

 

    Bond 2.30% 2010-2016 (1,000 million USD)

 

    Bond 0.75% 2012-2016 (750 million USD)

 

    Bond US Libor 3 months + 38 bp 2013-2016 (1,000 million USD)

 

    Bond 2.375% 2006-2016 (500 million CHF)

 

    Bond 2.375% 2009-2016 (150 million CHF)

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

6) Related parties

The related parties are principally equity affiliates and non-consolidated investments. There were no major changes concerning transactions with related parties during the first six months of 2016.

 

33


7) Other risks and contingent liabilities

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

Alitalia

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

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

Blue Rapid, a Panamanian company, and the Russian Olympic Committee filed a claim for damages with the Paris Commercial Court against Elf Aquitaine, alleging a so-called non-completion by a former subsidiary of Elf Aquitaine of a contract related to an exploration and production project in Russia negotiated in the early 1990s. Elf Aquitaine believed this claim to be unfounded and opposed it. On January 12, 2009, the Commercial Court of Paris rejected Blue Rapid’s claim against Elf Aquitaine and found that the Russian Olympic Committee did not have standing in the matter. On June 30, 2011, the Court of Appeal of Paris dismissed as inadmissible the claim of Blue Rapid and the Russian Olympic Committee against Elf Aquitaine, notably on the grounds of the contract having lapsed. The judgment of the Court of Appeal of Paris is now final and binding following two decisions issued on February 18, 2016 by the French Supreme Court to put an end to this proceeding.

In connection with the same facts, and fifteen years after the aforementioned exploration and production contract was rendered null and void (“caduc”), a Russian company, which was held not to be the contracting party to the contract, and two regions of the Russian Federation that were not even parties to the contract, launched an arbitration procedure against the aforementioned former subsidiary of Elf Aquitaine that was liquidated in 2005, claiming alleged damages of $22.4 billion. For the same reasons as those successfully adjudicated by Elf Aquitaine against Blue Rapid and the Russian Olympic Committee, the Group considers this claim to be unfounded as a matter of law and fact.

The Group has lodged a criminal complaint to denounce the fraudulent claim of which the Group believes it is a victim and, has taken and reserved its rights to take other actions and measures to defend its interests.

FERC

The Office of Enforcement of the U.S. Federal Energy Regulatory Commission (FERC) began in 2015 an investigation in connection with the natural gas trading activities of Total Gas & Power North America, Inc. (TGPNA), an American subsidiary of the Group. The investigation covered transactions made by TGPNA between June 2009 and June 2012 on the natural gas market. TGPNA received a Notice of Alleged Violations from FERC on September 21, 2015. On April 28, 2016, FERC issued an order to show cause to TGPNA and two of its former employees regarding the same facts.

TGPNA has cooperated in the investigation with the U.S. authorities and contests the claims brought against it.

Russia

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

Among other things, the United States has adopted economic sanctions targeting OAO Novatek1 (“Novatek”), as well as entities in which Novatek (individually or with other similarly targeted persons or entities collectively) owns an interest of at least 50%, including OAO Yamal LNG2 (“Yamal LNG”).

 

1  A Russian company listed on stock exchanges in Moscow and London and in which the Group held an interest of 18.9% as of June 30, 2016.
2  A company jointly owned by Novatek (50.1%), Total E&P Yamal (20%), CNODC (20%), a subsidiary of China National Petroleum Corporation (“CNPC”) and Silk Road Fund (9.9%).

 

34


These sanctions prohibit U.S. persons from transacting in, providing financing for or otherwise dealing in debt issued by these entities after July 16, 2014 of greater than 90 days maturity. Consequently, the use of the U.S. dollar for such financing, including for Yamal LNG, is effectively prohibited.

As a result, the Yamal LNG project’s financing was finalized in June 2016 without the use of the U.S. dollar or the intervention of U.S. persons. It consists of funding in rubles from the Russian National Welfare Fund, loans in euros from Russian banks, and loans in euros and renminbi from Chinese banks.

The economic sanctions initially adopted by the European Union in 2014 and subsequently extended do not materially affect TOTAL’s activities in Russia. TOTAL has been formally authorized to continue all of its activities in Russia (in the Kharyaga field as operator, and in the Termokarstovoye gas field and Yamal LNG project in which the Group holds interests) by the French government which is the competent authority for granting authorization under EU sanctions regime.

TOTAL’s activities in Russia are also not materially affected by restrictive measures adopted by the United States in August 2015 imposing export controls and restrictions relating to the export of certain goods, services, and technologies destined for projects located in Russia in the field of oil exploration.

With respect to the exploration project in the Bazhenov play (tight oil) in western Siberia, which has been suspended since 2014, TOTAL signed in July 2015 an agreement transferring the exploration licenses it held in the play to OAO Lukoil. This agreement also sets out the conditions under which TOTAL and OAO Lukoil could potentially resume their joint activities in Russia.

TOTAL continues to monitor the different international economic sanctions with respect to its activities in Russia.

In January 2016, TOTAL signed an agreement to sell 50% of its interest in the Kharyaga field and transfer the operatorship to Zarubezhneft. After the sale, which is expected to be completed in 2016, TOTAL’s interest in the Kharyaga field will be 20%.

Yemen

Due to the further deterioration in the security situation in the vicinity of its Balhaf site, the company Yemen LNG, in which the Group holds a 39.62% stake, decided to stop its commercial LNG production and export activities. The plant is in a preservation mode and no expatriate personnel remain on site. As a consequence of this situation, Yemen LNG declared Force Majeure to its various stakeholders in early April 2015.

 

35


8) Information by business segment

 

1st half 2016

(M$)

   Upstream     Refining &
Chemicals
    Marketing &
Services
    Corporate     Intercompany     Total  

Non-Group sales

     6,810        30,505        32,738        3        —          70,056   

Intersegment sales

     7,421        9,688        340        151        (17,600     —     

Excise taxes

     —          (1,885     (8,938     —          —          (10,823
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Revenues from sales

     14,231        38,308        24,140        154        (17,600     59,233   

Operating expenses

     (9,754     (35,303     (22,989     (513     17,600        (50,959

Depreciation, depletion and impairment of tangible assets and mineral interests

     (4,778     (499     (355     (16     —          (5,648
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating income

     (301     2,506        796        (375     —          2,626   

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

     1,239        437        48        201        —          1,925   

Tax on net operating income

     493        (655     (270     29        —          (403
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net operating income

     1,431        2,288        574        (145     —          4,148   

Net cost of net debt

               (409

Non-controlling interests

               (45
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income

               3,694   

1st half 2016 (adjustments)(a)

(M$)

   Upstream     Refining &
Chemicals
    Marketing &
Services
    Corporate     Intercompany     Total  

Non-Group sales

     (132     —          —          —          —          (132

Intersegment sales

     —          —          —          —          —          —     

Excise taxes

     —          —          —          —          —          —     
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Revenues from sales

     (132     —          —          —          —          (132

Operating expenses

     (691     244        31        —          —          (416

Depreciation, depletion and impairment of tangible assets and mineral interests

     (200     —          —          —          —          (200
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating income (b)

     (1,023     244        31        —          —          (748

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

     329        (27     (79     —          —          223   

Tax on net operating income

     500        (75     (8     —          —          417   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net operating income (b)

     (194     142        (56     —          —          (108

Net cost of net debt

               (11

Non-controlling interests

               3   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income

               (116

(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

     —          311        41        —         

- On net operating income

     —          198        34        —         

 

36


1st half 2016 (adjusted)

(M$)(a)

   Upstream     Refining &
Chemicals
    Marketing &
Services
    Corporate     Intercompany     Total  

Non-Group sales

     6,942        30,505        32,738        3        —          70,188   

Intersegment sales

     7,421        9,688        340        151        (17,600     —     

Excise taxes

     —          (1,885     (8,938     —          —          (10,823
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Revenues from sales

     14,363        38,308        24,140        154        (17,600     59,365   

Operating expenses

     (9,063     (35,547     (23,020     (513     17,600        (50,543

Depreciation, depletion and impairment of tangible assets and mineral interests

     (4,578     (499     (355     (16     —          (5,448
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted operating income

     722        2,262        765        (375     —          3,374   

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

     910        464        127        201        —          1,702   

Tax on net operating income

     (7     (580     (262     29        —          (820
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted net operating income

     1,625        2,146        630        (145     —          4,256   

Net cost of net debt

               (398

Non-controlling interests

               (48
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted net income

               3,810   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted fully-diluted earnings per share ($)

               1.58   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(a)  Except for earnings per share.

 

1st half 2016

(M$)

   Upstream      Refining &
Chemicals
     Marketing &
Services
     Corporate      Intercompany      Total  

Total expenditures

     7,776         739         729         230         —           9,474   

Total divestments

     1,363         52         333         10         —           1,758   

Cash flow from operating activities

     3,096         1,139         225         303         —           4,763   

 

37


1st half 2015

(M$)

  Upstream     Refining &
Chemicals
    Marketing &
Services
    Corporate     Intercompany     Total  

Non-Group sales

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

Intersegment sales

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

Excise taxes

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

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Revenues from sales

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

Operating expenses

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

Depreciation, depletion and impairment of tangible assets and mineral interests

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

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating income

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

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

    1,088        869        423        468        —          2,848   

Tax on net operating income

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

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net operating income

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

Net cost of net debt

              (352

Non-controlling interests

              113   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income

              5,634   

1st half 2015 (adjustments)(a)

(M$)

  Upstream     Refining &
Chemicals
    Marketing &
Services
    Corporate     Intercompany     Total  

Non-Group sales

    (304     —          —          —          —          (304

Intersegment sales

    —          —          —          —          —          —     

Excise taxes

    —          —          —          —          —          —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Revenues from sales

    (304     —          —          —          —          (304

Operating expenses

    (142     317        44        —          —          219   

Depreciation, depletion and impairment of tangible assets and mineral interests

    (1,240     (31     (23     —          —          (1,294
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating income(b)

    (1,686     286        21        —          —          (1,379

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

    (55     590        285        —          —          820   

Tax on net operating income

    473        (110     (22     —          —          341   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net operating income(b)

    (1,268     766        284        —          —          (218

Net cost of net debt

              —     

Non-controlling interests

              165   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income

              (53

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

         

(b)      Of which inventory valuation effect

         

- On operating income

    —          434        44        —         

- On net operating income

    —          288        38        —         

 

38


1st half 2015 (adjusted)

(M$)(a)

   Upstream     Refining &
Chemicals
    Marketing &
Services
    Corporate     Intercompany     Total  

Non-Group sales

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

Intersegment sales

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

Excise taxes

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

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Revenues from sales

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

Operating expenses

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

Depreciation, depletion and impairment of tangible assets and mineral interests

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

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted operating income

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

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

     1,143        279        138        468        —          2,028   

Tax on net operating income

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

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted net operating income

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

Net cost of net debt

               (352

Non-controlling interests

               (52
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted net income

               5,687   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted fully-diluted earnings per share ($)

               2.47   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(a)  Except for earnings per share.

 

1st half 2015

(M$)

   Upstream      Refining &
Chemicals
     Marketing &
Services
     Corporate     Intercompany      Total  

Total expenditures

     13,804         899         651         45        —           15,399   

Total divestments

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

Cash flow from operating activities

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

 

39


2nd quarter 2016

(M$)

   Upstream     Refining &
Chemicals
    Marketing &
Services
    Corporate     Intercompany     Total  

Non-Group sales

     3,344        16,567        17,305        (1     —          37,215   

Intersegment sales

     4,159        5,540        208        81        (9,988     —     

Excise taxes

     —          (924     (4,580     —          —          (5,504
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Revenues from sales

     7,503        21,183        12,933        80        (9,988     31,711   

Operating expenses

     (4,956     (19,521     (12,208     (293     9,988        (26,990

Depreciation, depletion and impairment of tangible assets and mineral interests

     (2,531     (246     (183     (8     —          (2,968
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating income

     16        1,416        542        (221     —          1,753   

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

     569        260        34        98        —          961   

Tax on net operating income

     180        (379     (190     (8     —          (397
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net operating income

     765        1,297        386        (131     —          2,317   

Net cost of net debt

               (199

Non-controlling interests

               (30
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income

               2,088   

 

2nd quarter 2016 (adjustments)(a)

(M$)

   Upstream     Refining &
Chemicals
    Marketing &
Services
    Corporate     Intercompany     Total  

Non-Group sales

     (6     —          —          —          —          (6

Intersegment sales

     —          —          —          —          —          —     

Excise taxes

     —          —          —          —          —          —     
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Revenues from sales

     (6     —          —          —          —          (6

Operating expenses

     (358     451        108        —          —          201   

Depreciation, depletion and impairment of tangible assets and mineral interests

     (200     —          —          —          —          (200
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating income(b)

     (564     451        108        —          —          (5

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

     —          (27     (62     —          —          (89

Tax on net operating income

     202        (145     (38     —          —          19   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net operating income(b)

     (362     279        8        —          —          (75

Net cost of net debt

               (5

Non-controlling interests

               (6
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income

               (86

(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

     —          516        118        —         

- On net operating income

     —          331        84        —         

 

40


2nd quarter 2016 (adjusted)

(M$)(a)

   Upstream     Refining &
Chemicals
    Marketing &
Services
    Corporate     Intercompany     Total  

Non-Group sales

     3,350        16,567        17,305        (1     —          37,221   

Intersegment sales

     4,159        5,540        208        81        (9,988     —     

Excise taxes

     —          (924     (4,580     —          —          (5,504
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Revenues from sales

     7,509        21,183        12,933        80        (9,988     31,717   

Operating expenses

     (4,598     (19,972     (12,316     (293     9,988        (27,191

Depreciation, depletion and impairment of tangible assets and mineral interests

     (2,331     (246     (183     (8     —          (2,768
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted operating income

     580        965        434        (221     —          1,758   

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

     569        287        96        98        —          1,050   

Tax on net operating income

     (22     (234     (152     (8     —          (416
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted net operating income

     1,127        1,018        378        (131     —          2,392   

Net cost of net debt

               (194

Non-controlling interests

               (24
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted net income

               2,174   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted fully-diluted earnings per share ($)

               0.90   

 

(a)  Except for earnings per share.

 

2nd quarter 2016

(M$)

   Upstream      Refining &
Chemicals
     Marketing &
Services
    Corporate      Intercompany      Total  

Total expenditures

     3,539         480         339        208         —           4,566   

Total divestments

     448         23         296        6         —           773   

Cash flow from operating activities

     983         1,560         (15     354         —           2,882   

 

41


2nd quarter 2015

(M$)

  Upstream     Refining &
Chemicals
    Marketing &
Services
    Corporate     Intercompany     Total  

Non-Group sales

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

Intersegment sales

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

Excise taxes

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

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Revenues from sales

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

Operating expenses

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

Depreciation, depletion and impairment of tangible assets and mineral interests

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

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating income

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

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

    319        107        503        174        —          1,103   

Tax on net operating income

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

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net operating income

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

Net cost of net debt

              (164

Non-controlling interests

              (42
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income

              2,971   

 

2nd quarter 2015 (adjustments)(a)

(M$)

  Upstream     Refining &
Chemicals
    Marketing &
Services
    Corporate     Intercompany     Total  

Non-Group sales

    (158     —          —          —          —          (158

Intersegment sales

    —          —          —          —          —          —     

Excise taxes

    —          —          —          —          —          —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Revenues from sales

    (158     —          —          —          —          (158

Operating expenses

    (2     123        51        —          —          172   

Depreciation, depletion and impairment of tangible assets and mineral interests

    (194     (31     (23     —          —          (248
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating income(b)

    (354     92        28        —          —          (234

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

    (191     (71     374        —          —          112   

Tax on net operating income

    36        —          (24     —          —          12   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net operating income(b)

    (509     21        378        —          —          (110

Net cost of net debt

              —     

Non-controlling interests

              (4
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income

              (114

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

         

(b)      Of which inventory valuation effect

         

- On operating income

    —          199        51        —         

- On net operating income

    —          138        43        —         

 

42


2nd quarter 2015 (adjusted)

(M$)(a)

   Upstream     Refining &
Chemicals
    Marketing &
Services
    Corporate     Intercompany     Total  

Non-Group sales

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

Intersegment sales

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

Excise taxes

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

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Revenues from sales

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

Operating expenses

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

Depreciation, depletion and impairment of tangible assets and mineral interests

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

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted operating income

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

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

     510        178        129        174        —          991   

Tax on net operating income

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

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted net operating income

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

Net cost of net debt

               (164

Non-controlling interests

               (38
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted net income

               3,085   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted fully-diluted earnings per share ($)

               1.34   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(a)  Except for earnings per share.

 

2nd quarter 2015

(M$)

   Upstream      Refining &
Chemicals
     Marketing &
Services
     Corporate     Intercompany      Total  

Total expenditures

     5,653         465         436         36        —           6,590   

Total divestments

     379         874         627         13        —           1,893   

Cash flow from operating activities

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

 

43


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

 

1st half 2016

(M$)

   Adjusted     Adjustments(a)     Consolidated
statement
of income
 

Sales

     70,188        (132     70,056   

Excise taxes

     (10,823     —          (10,823

Revenues from sales

     59,365        (132     59,233   

Purchases net of inventory variation

     (38,487     300        (38,187

Other operating expenses

     (11,676     (366     (12,042

Exploration costs

     (380     (350     (730

Depreciation, depletion and impairment of tangible assets and mineral interests

     (5,448     (200     (5,648

Other income

     343        329        672   

Other expense

     (119     (84     (203

Financial interest on debt

     (530     (11     (541

Financial income from marketable securities & cash equivalents

     11        —          11   

Cost of net debt

     (519     (11     (530

Other financial income

     503        —          503   

Other financial expense

     (321     —          (321

Equity in net income (loss) of affiliates

     1,296        (22     1,274   

Income taxes

     (699     417        (282
  

 

 

   

 

 

   

 

 

 

Consolidated net income

     3,858        (119     3,739   

Group share

     3,810        (116     3,694   

Non-controlling interests

     48        (3     45   

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

 

      

1st half 2015

(M$)

   Adjusted     Adjustments(a)     Consolidated
statement

of income
 

Sales

     87,332        (304     87,028   

Excise taxes

     (10,796     —          (10,796

Revenues from sales

     76,536        (304     76,232   

Purchases net of inventory variation

     (51,035     478        (50,557

Other operating expenses

     (12,131     (172     (12,303

Exploration costs

     (902     (87     (989

Depreciation, depletion and impairment of tangible assets and mineral interests

     (5,409     (1,294     (6,703

Other income

     884        1,459        2,343   

Other expense

     (235     (603     (838

Financial interest on debt

     (493     —          (493

Financial income from marketable securities & cash equivalents

     59        —          59   

Cost of net debt

     (434     —          (434

Other financial income

     397        —          397   

Other financial expense

     (329     —          (329

Equity in net income (loss) of affiliates

     1,311        (36     1,275   

Income taxes

     (2,914     341        (2,573
  

 

 

   

 

 

   

 

 

 

Consolidated net income

     5,739        (218     5,521   

Group share

     5,687        (53     5,634   

Non-controlling interests

     52        (165     (113
(a)   Adjustments include special items, inventory valuation effect and the effect of changes in fair value.

 

44


2nd quarter 2016

(M$)

   Adjusted     Adjustments(a)     Consolidated
statement
of income
 

Sales

     37,221        (6     37,215   

Excise taxes

     (5,504     —          (5,504

Revenues from sales

     31,717        (6     31,711   

Purchases net of inventory variation

     (21,130     582        (20,548

Other operating expenses

     (5,875     (31     (5,906

Exploration costs

     (186     (350     (536

Depreciation, depletion and impairment of tangible assets and mineral interests

     (2,768     (200     (2,968

Other income

     172        —          172   

Other expense

     (65     (68     (133

Financial interest on debt

     (262     (5     (267

Financial income from marketable securities & cash equivalents

     1        —          1   

Cost of net debt

     (261     (5     (266

Other financial income

     312        —          312   

Other financial expense

     (166     —          (166

Equity in net income (loss) of affiliates

     797        (21     776   

Income taxes

     (349     19        (330
  

 

 

   

 

 

   

 

 

 

Consolidated net income

     2,198        (80     2,118   

Group share

     2,174        (86     2,088   

Non-controlling interests

     24        6        30   

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

 

      

2nd quarter 2015

(M$)

   Adjusted     Adjustments(a)     Consolidated
statement of
income
 

Sales

     44,873        (158     44,715   

Excise taxes

     (5,446     —          (5,446

Revenues from sales

     39,427        (158     39,269   

Purchases net of inventory variation

     (26,603     250        (26,353

Other operating expenses

     (5,955     (76     (6,031

Exploration costs

     (350     (2     (352

Depreciation, depletion and impairment of tangible assets and mineral interests

     (2,583     (248     (2,831

Other income

     358        364        722   

Other expense

     (136     (260     (396

Financial interest on debt

     (231     —          (231

Financial income from marketable securities & cash equivalents

     28        —          28   

Cost of net debt

     (203     —          (203

Other financial income

     255        —          255   

Other financial expense

     (163     —          (163

Equity in net income (loss) of affiliates

     677        8        685   

Income taxes

     (1,601     12        (1,589
  

 

 

   

 

 

   

 

 

 

Consolidated net income

     3,123        (110     3,013   

Group share

     3,085        (114     2,971   

Non-controlling interests

     38        4        42   
(a)   Adjustments include special items, inventory valuation effect and the effect of changes in fair value.

 

45


10) Changes in progress in the Group structure

 

  Upstream

 

    TOTAL has signed in January 2016 an agreement for the transfer to Zarubezhneft of a 20% stake and the operatorship in Kharyaga, Russia. At June 30, 2016 the assets and liabilities remain respectively classified in the consolidated balance sheet in “assets classified as held for sale” for an amount of $245 million and “liabilities directly associated with the assets classified as held for sale” for an amount of $165 million. The assets and liabilities concerned mainly include tangible assets for an amount of $189 million and deferred tax liabilities for an amount of $92 million.

 

  Refining & Chemicals

 

    Following the sale offering of its electroplating activity Atotech in May 2016, the assets and liabilities have been respectively classified in the consolidated balance sheet in “assets classified as held for sale” for an amount of $1,012 million and “liabilities directly associated with the assets classified as held for sale” for an amount of $482 million at June 30, 2016. The assets and liabilities concerned mainly include tangible assets for an amount of $327 million, inventories for an amount of $182 million, receivables for an amount of $229 million, cash and cash equivalents for an amount of $98 million, non-current liabilities for an amount of $188 million, payables for an amount of $83 million and other creditors and accrued liabilities for an amount of $193 million.

11) Post-closing and other events

 

    In May 2016, TOTAL and Saft Group announced that, following the signature of an agreement between the companies, TOTAL filed a friendly tender offer on all of the issued and outstanding shares in the capital of Saft with the French Financial Markets Authority (Autorité des Marchés Financiers (“AMF”)).

The proposed offer targets all of Saft’s issued and outstanding shares at a price of €36.50 per share, ex-dividend of €0.85 per share, valuing Saft’s equity at €950 million.

On July 18, 2016, the “AMF” published the results of the public tender offer, following which TOTAL holds 23,456,093 Saft Group shares representing 90.14% of the capital and voting rights of Saft Group.

 

46