UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 6-K
REPORT OF FOREIGN PRIVATE ISSUER
PURSUANT TO RULE 13a-16 OR 15d-16 OF
THE SECURITIES EXCHANGE ACT OF 1934
July 27, 2018
Commission File Number 001-10888
TOTAL S.A.
(Translation of registrant’s name into English)
2, place Jean Millier
La Défense
6
92400 Courbevoie
France
(Address of principal executive offices)
Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40-F.
Form 20-F Form 40-F
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(1):
Note: Regulation S-T Rule 101(b)(1) only permits the submission in paper of a Form 6-K if submitted solely to provide an attached annual report to security holders.
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(7):
Note: Regulation S-T Rule 101(b)(7) only permits the submission in paper of a Form 6-K if submitted to furnish a report or other document that the registrant foreign private issuer must furnish and make public under the laws of the jurisdiction in which the registrant is incorporated, domiciled or legally organized (the registrant’s “home country”), or under the rules of the home country exchange on which the registrant’s securities are traded, as long as the report or other document is not a press release, is not required to be and has not been distributed to the registrant’s security holders, and, if discussing a material event, has already been the subject of a Form 6-K submission or other Commission filing on EDGAR.
Indicate by check mark whether by furnishing the information contained in this Form, the registrant is also thereby furnishing the information to the Commission pursuant to Rule 12g3-2(b) under the Securities Exchange Act of 1934.
Yes No
(If “Yes” is marked, indicate below the file number assigned to the registrant in connection with Rule 12g3-2(b): 82- .)
THIS REPORT ON FORM 6-K SHALL BE DEEMED TO BE INCORPORATED BY REFERENCE IN THE REGISTRATION STATEMENT ON FORM F-3 (NOS. 333-224307, 333-224307-01, 333-224307-02 AND 333-224307-03) OF TOTAL S.A., TOTAL CAPITAL INTERNATIONAL, TOTAL CAPITAL CANADA LTD. AND TOTAL CAPITAL AND THE REGISTRATION STATEMENTS ON FORM S-8 (333-183144 AND 333-222833) OF TOTAL S.A., AND TO BE PART THEREOF FROM THE DATE ON WHICH THIS REPORT IS FURNISHED, TO THE EXTENT NOT SUPERSEDED BY DOCUMENTS OR REPORTS SUBSEQUENTLY FILED OR FURNISHED.
TOTAL S.A. is providing on this Form 6-K its results for the second quarter of 2018 and six months ended June 30, 2018, and a description of certain recent developments relating to its business, as well as a capitalization table as of June 30, 2018, and a ratio of earnings to fixed charges for the six months ended June 30, 2018 and 2017, and each of the five years ended December 31, 2017, 2016, 2015, 2014 and 2013, together with the computation of the ratio of earnings to fixed charges.
TABLE OF CONTENTS
SIGNATURES |
Exhibit Index |
EX-99.1: Results for the Second Quarter of 2018 and Six Months Ended June 30, 2018 |
EX-99.2: Recent Developments |
EX-99.3: Ratio of Earnings to Fixed Charges and Capitalization and Indebtedness |
EX-99.4: Computation of Ratio of Earnings to Fixed Charges |
EX-101: XBRL Document |
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
TOTAL S.A. | ||||||||
Date: July 27, 2018 | By: | /s/ Antoine LARENAUDIE | ||||||
Name: | Antoine LARENAUDIE | |||||||
Title: | Group Treasurer |
Exhibit 99.1
OPERATING AND FINANCIAL REVIEW AND PROSPECTS
The financial information on pages 1-14 of this exhibit concerning TOTAL S.A. and its subsidiaries and affiliates (collectively, “TOTAL” or the “Group”) with respect to the second quarter of 2018 and six months ended June 30, 2018, has been derived from TOTAL’s unaudited consolidated balance sheets as of June 30, 2018 and unaudited statements of income, comprehensive income, cash flow and changes in shareholders’ equity and business segment information for the second quarter of 2018 and six months ended June 30, 2018 presented on pages 15-22 and 35-46 of this exhibit. The following discussion should be read in conjunction with the aforementioned financial statements and with the information, including TOTAL’s audited consolidated financial statements and related notes, provided in TOTAL’s Annual Report on Form 20-F for the year ended December 31, 2017, filed with the Securities and Exchange Commission (“SEC”) on March 16, 2018.
A. | KEY FIGURES |
2Q18 | 1Q18 | 2Q17 | 2Q18 vs 2Q17 | in
millions of dollars except earnings per share and number of shares | 1H18 | 1H17 | 1H18 vs 1H17 | ||||||||||||||||||||||
52,540 | 49,611 | 39,915 | +32 | % | Non-Group sales | 102,151 | 81,098 | +26 | % | ||||||||||||||||||||
Adjusted net operating income from business segments(a) | |||||||||||||||||||||||||||||
2,687 | 2,183 | 1,359 | +98 | % | • Exploration & Production | 4,870 | 2,741 | +78 | % | ||||||||||||||||||||
193 | 115 | 95 | +103 | % | • Gas, Renewables & Power | 308 | 156 | +97 | % | ||||||||||||||||||||
821 | 720 | 861 | -5 | % | • Refining & Chemicals | 1,541 | 1,884 | -18 | % | ||||||||||||||||||||
478 | 367 | 433 | +10 | % | • Marketing & Services | 845 | 734 | +15 | % | ||||||||||||||||||||
1,103 | 484 | 310 | x3.6 | Net income (loss) from equity affiliates | 1,587 | 858 | +85 | % | |||||||||||||||||||||
1.38 | 0.99 | 0.79 | +75 | % | Fully-diluted earnings per share ($) | 2.38 | 1.92 | +24 | % | ||||||||||||||||||||
2,646 | 2,568 | 2,485 | +7 | % | Fully-diluted weighted-average shares (millions) | 2,608 | 2,471 | +6 | % | ||||||||||||||||||||
3,721 | 2,636 | 2,037 | +83 | % | Net income (Group share) | 6,357 | 4,886 | +30 | % | ||||||||||||||||||||
3,787 | 6,724 | 4,205 | -10 | % | Investments(b) | 10,511 | 7,883 | +33 | % | ||||||||||||||||||||
1,274 | 2,585 | 360 | x3.5 | Divestments(c) | 3,859 | 3,258 | +18 | % | |||||||||||||||||||||
2,513 | 4,139 | 3,845 | -35 | % | Net investments(d) | 6,652 | 4,625 | +44 | % | ||||||||||||||||||||
2,780 | 2,620 | 3,949 | -30 | % | Organic investments(e) | 5,400 | 6,893 | -22 | % | ||||||||||||||||||||
333 | 3,474 | 52 | x6.4 | Resource acquisitions(f) | 3,807 | 64 | n/a | ||||||||||||||||||||||
6,246 | 2,081 | 4,640 | +35 | % | Cash flow from operations | 8,327 | 9,341 | -11 | % | ||||||||||||||||||||
Of which: | |||||||||||||||||||||||||||||
(856 | ) | (3,222 | ) | (268 | ) | n/a | • (increase)/decrease in working capital(g) | (4,078 | ) | (322 | ) | n/a | |||||||||||||||||
(398 | ) | (298 | ) | (247 | ) | +61 | % | • financial charges | (696 | ) | (462 | ) | +51 | % |
(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 and page 12 for further details. | |
(b) | Including acquisitions and increases in non-current loans. | |
(c) | Including divestments and reimbursements of non-current loans. | |
(d) | “Net investments” = investments - divestments - repayment of non-current loans - other operations with non-controlling interests. | |
(e) | “Organic investments” = net investments excluding acquisitions, asset sales and other operations with non-controlling interests. See page 12 of this exhibit. | |
(f) | “Resource acquisitions” = acquisition of a participating interest in an oil and gas mining property by way of assignment of rights and obligations in the corresponding permit or license and related contracts, with a view to producing the recoverable oil and gas. | |
(g) | The change in working capital as determined using the replacement cost method was $(153) million in 2Q18, $(3,289) million in 1Q18, $(694) million in 2Q17, $(3,442) million in 1H18 and $(680) million in 1H17. For information on the replacement cost method, refer to the second paragraph of “B. Analysis of business segment results”. See also “C. Group results — Cash flow”. |
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 qualifying as “special items” are excluded from the business segment figures. In general, special items relate to transactions that are significant, infrequent or unusual. 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 qualify 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 its financial statements according to the First-In, First-Out (FIFO) method and other inventories using the weighted-average cost method. Under the FIFO method, the cost of inventory is based on the historic cost of acquisition or manufacture rather than the current replacement cost. In volatile energy markets, this can have a significant distorting effect on the reported income. Accordingly, the adjusted results of the Refining & Chemicals and Marketing & Services segments are presented according to the replacement cost method in order to facilitate the comparability of the Group’s results with those of its competitors and to help illustrate the operating performance of these segments excluding the impact of oil price changes on the replacement of inventories. In the replacement cost method, which approximates the Last-In, First-Out (LIFO) method, the variation of inventory values in the statement of income is, depending on the nature of the inventory, determined using either the month-end price differential between one period and another or the average prices of the period. The inventory valuation effect is the difference between the results under the FIFO and replacement cost methods.
1 |
The effect of changes in fair value presented as an adjustment item reflects, for trading inventories and storage contracts, differences between internal measures of performance used by TOTAL’s management and the accounting for these transactions under IFRS, which requires that trading inventories be recorded at their fair value using period-end spot prices. In order to best reflect the management of economic exposure through derivative transactions, internal indicators used to measure performance include valuations of trading inventories recorded at their fair value based on forward prices. Furthermore, TOTAL, in its trading activities, enters into storage contracts, the future effects of which are recorded at fair value in the Group’s internal economic performance. IFRS, by requiring accounting for storage contracts on an accrual basis, precludes recognition of this fair value effect.
The adjusted business segment results (adjusted operating income and adjusted net operating income) are defined as replacement cost results, adjusted for special items, excluding the effect of changes in fair value. For further information on the adjustments affecting operating income on a segment-by-segment basis, and for a reconciliation of segment figures to figures reported in TOTAL’s interim consolidated financial statements, see pages 35-43 of this exhibit.
The Group measures performance at the segment level on the basis of 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.
As of January 1, 2018, the reporting of the cash flow from operations at the segment level changed due to the transfer of financial charges to the Corporate segment. The Corporate segment includes the Group’s holdings operating and financial activities. As a result of this change in reporting, the 2017 comparative information has been restated at the segment level.
B.1. | Exploration & Production segment |
• | Environment — liquids and gas price realizations* | |
2Q18 | 1Q18 | 2Q17 | 2Q18 vs 2Q17 | 1H18 | 1H17 | 1H18 vs 1H17 | ||||||||||||||||||||||
74.4 | 66.8 | 49.6 | +50 | % | Brent ($/b) | 70.6 | 51.7 | +37 | % | |||||||||||||||||||
69.5 | 60.4 | 45.1 | +54 | % | Average liquids price ($/b) | 65.3 | 47.1 | +39 | % | |||||||||||||||||||
4.49 | 4.73 | 3.93 | +14 | % | Average gas price ($/Mbtu) | 4.61 | 4.01 | +15 | % | |||||||||||||||||||
54.3 | 47.3 | 35.5 | +53 | % | Average hydrocarbons price ($/boe) | 50.9 | 36.7 | +39 | % |
* Consolidated subsidiaries, excluding fixed margins.
|
• | Production | |
2Q18 | 1Q18 | 2Q17 | 2Q18 vs 2Q17 | Hydrocarbon production | 1H18 | 1H17 | 1H18 vs 1H17 | |||||||||||||||||||||
2,717 | 2,703 | 2,500 | +9 | % | Combined production (kboe/d) | 2,710 | 2,534 | +7 | % | |||||||||||||||||||
1,582 | 1,481 | 1,298 | +22 | % | • Liquids (kb/d) | 1,532 | 1,300 | +18 | % | |||||||||||||||||||
6,176 | 6,664 | 6,500 | -5 | % | • Gas (Mcf/d) | 6,419 | 6,696 | -4 | % |
2 |
Hydrocarbon production was 2,717 thousand barrels of oil equivalent per day (kboe/d) in the second quarter 2018, an increase of close to 9% compared to the second quarter 2017, due to:
• | +7% due to new project start-ups and ramp-ups, notably Moho Nord, Yamal LNG, Edradour-Glenlivet, Kashagan, Fort Hills, Timimoun and Libra; |
• | +6% portfolio effect, mainly due to the integration of Al-Shaheen in Qatar, the Maersk Oil assets, Waha in Libya, and Lapa and Iara in Brazil, which were partially offset by the expiration of the Mahakam permit in Indonesia at the end of 2017; |
• | -4% due to heavier seasonal maintenance activity, the PSC price effect1 and natural field decline. |
In the first half 2018, hydrocarbon production was 2,710 kboe/d, an increase of 7% compared to the first half 2017, due to:
• | +7% due to new project start-ups and ramp-ups, notably Moho Nord, Yamal LNG, Edradour-Glenlivet, Kashagan, Fort Hills and Libra; |
• | +3% portfolio effect, mainly due to the integration of Al-Shaheen in Qatar, the Maersk Oil assets, Waha in Libya, and Lapa and Iara in Brazil, which were partially offset by the expiration of the Mahakam permit in Indonesia at the end of 2017; |
• | -3% due to heavier seasonal maintenance activity, the PSC price effect and natural field decline. |
• | Results | |
2Q18 | 1Q18 | 2Q17 | 2Q18 vs 2Q17 | in millions of dollars | 1H18 | 1H17 | 1H18 vs 1H17 | |||||||||||||||||||||
3,398 | 2,467 | 2,068 | +64 | % | Non-Group sales | 5,865 | 4,171 | +41 | % | |||||||||||||||||||
3,773 | 2,996 | 1,295 | x3 | Operating income | 6,769 | 1,191 | x5.7 | |||||||||||||||||||||
569 | 641 | 487 | +17 | % | Net income (loss) from equity affiliates and other items | 1,210 | 677 | +79 | % | |||||||||||||||||||
46.3 | % | 48.1 | % | 36.2 | % | Effective tax rate* | 47.1 | % | 39.3 | % | ||||||||||||||||||
(1,772 | ) | (1,550 | ) | (512 | ) | x3.5 | Tax on net operating income | (3,322 | ) | (951 | ) | x3.5 | ||||||||||||||||
2,570 | 2,087 | 1,270 | x2 | Net operating income | 4,657 | 917 | x5.1 | |||||||||||||||||||||
117 | 96 | 89 | +31 | % | Adjustments affecting net operating income | 213 | 1,824 | -88 | % | |||||||||||||||||||
2,687 | 2,183 | 1,359 | +98 | % | Adjusted net operating income** | 4,870 | 2,741 | +78 | % | |||||||||||||||||||
575 | 446 | 373 | +54 | % | • Including income from equity affiliates | 1,021 | 688 | +48 | % | |||||||||||||||||||
2,980 | 5,871 | 3,448 | -14 | % | Investments | 8,851 | 6,084 | +45 | % | |||||||||||||||||||
500 | 2,251 | 132 | x3.8 | Divestments | 2,751 | 245 | x11.2 | |||||||||||||||||||||
2,114 | 2,057 | 3,296 | -36 | % | Organic investments | 4,171 | 5,802 | -28 | % |
* “Effective tax rate” = tax on adjusted net operating income / (adjusted net operating income - income from equity affiliates - dividends received from investments - impairment of goodwill + tax on adjusted net operating income). |
** Detail of adjustment items shown in the business segment information starting on page 35 of this exhibit. |
The Exploration & Production segment’s adjusted net operating income was:
• | $2,687 million in the second quarter 2018, or practically double the second quarter 2017. The Group benefited fully from the increase in hydrocarbon prices, thanks to higher production and lower costs, despite an increase in tax rates over the year to 46.3% in line with increasing hydrocarbon prices. | |
• | $4,870 million in the first half 2018, an increase of 78% compared to the first half 2017, for the same reasons. |
Adjusted net operating income for the Exploration & Production segment excludes special items. In the second quarter of 2018, the exclusion of special items had a positive impact on the segment’s adjusted net operating income of $117 million compared to a positive impact of $89 million in the second quarter of 2017.
The segment’s cash flow from operating activities excluding financial charges was $4,628 million in the second quarter of 2018, an increase of 63% compared to $2,836 million in the second quarter of 2017. Operating cash flow excluding the change in working capital at replacement cost and without financial charges in the second quarter of 2018 was $5,115 million, an increase of 43% compared to $3,580 million in the second quarter of 20172, as a result of the increase in hydrocarbon prices, thanks to higher production and lower costs. The Exploration & Production segment generated $5,209 million of cash flow after organic investments in the first half 2018.
1 The PSC “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 Operating cash flow excluding the change in working capital at replacement cost provides information on underlying cash flow without the short-term impacts of changes in inventory and other working capital elements at replacement cost. For information on the replacement cost method, refer to “B. Analysis of business segment results”, above. The reconciliation table for different cash flow figures is set forth under “Cash Flow” on page 12 of this exhibit.
3 |
In the first half of 2018, the segment’s cash flow from operating activities excluding financial charges was $8,197 million, an increase of 45% compared to $5,637 million in the first half of 2017. Operating cash flow excluding the change in working capital at replacement cost and without financial charges in the first half of 2018 was $9,380 million, an increase of 36% compared to $6,916 million in the first half of 2017, thanks to the same reasons mentioned in the paragraph above.
B.2. | Gas, Renewables & Power segment | |
• | Results | |
2Q18 | 1Q18 | 2Q17 | 2Q18 vs 2Q17 | in millions of dollars | 1H18 | 1H17 | 1H18 vs 1H17 | |||||||||||||||||||||
3,268 | 4,091 | 2,671 | +22 | % | Non-Group sales | 7,359 | 5,868 | +25 | % | |||||||||||||||||||
(336 | ) | (37 | ) | 48 | n/a | Operating income | (373 | ) | 13 | n/a | ||||||||||||||||||
128 | 34 | 13 | x9.8 | Net income (loss) from equity affiliates and other items | 162 | (32 | ) | n/a | ||||||||||||||||||||
(19 | ) | (15 | ) | (24 | ) | -21 | % | Tax on net operating income | (34 | ) | (61 | ) | -44 | % | ||||||||||||||
(227 | ) | (18 | ) | 37 | n/a | Net operating income | (245 | ) | (80 | ) | x3.1 | |||||||||||||||||
420 | 133 | 58 | x7.2 | Adjustments affecting net operating income | 553 | 236 | x2.3 | |||||||||||||||||||||
193 | 115 | 95 | +103 | % | Adjusted net operating income* | 308 | 156 | +97 | % | |||||||||||||||||||
79 | 249 | 77 | +3 | % | Investments | 328 | 392 | -16 | % | |||||||||||||||||||
405 | 78 | 23 | x17.6 | Divestments | 483 | 27 | x17.9 | |||||||||||||||||||||
60 | 77 | 68 | -12 | % | Organic investments | 136 | 170 | -20 | % |
*Detail of adjustment items shown in the business segment information starting on page 35 of this exhibit.
Adjusted net operating income for the Gas, Renewables & Power segment was $193 million in the second quarter 2018 and $308 million in the first half 2018, thanks to an increased contribution from the gas business and better performance from new energies, compared to $95 million in the second quarter 2017 and $156 million in the first half 2017.
Adjusted net operating income for the Gas, Renewables & Power segment excludes special items. In the second quarter of 2018, the exclusion of special items had a positive impact on the segment’s adjusted net operating income of $420 million compared to a positive impact of $58 million in the second quarter of 2017.
The segment’s cash flow from operating activities excluding financial charges was $104 million in the second quarter of 2018, compared to $(100) million in the second quarter of 2017. Operating cash flow excluding the change in working capital at replacement cost and without financial charges in the second quarter of 2018 was $177 million, an increase of 43% compared to 124 million in the second quarter of 2017.
In the first half of 2018, the segment’s cash flow from operating activities excluding financial charges was $(75) million compared to $40 million in the first half of 2017. Operating cash flow excluding the change in working capital at replacement cost and without financial charges in the first half of 2018 was $226 million, an increase of 42% compared to 159 million in the first half of 2017.
4 |
B.3. | Refining & Chemicals segment | |
• | Refinery throughput and utilization rates* | |
2Q18 | 1Q18 | 2Q17 | 2Q18 vs 2Q17 | 1H18 | 1H17 | 1H18 vs 1H17 | ||||||||||||||||||||||
1,734 | 1,832 | 1,672 | +4 | % | Total refinery throughput (kb/d) | 1,784 | 1,796 | -1 | % | |||||||||||||||||||
569 | 624 | 574 | -1 | % | • France | 597 | 600 | -1 | % | |||||||||||||||||||
670 | 746 | 684 | -2 | % | • Rest of Europe | 708 | 742 | -5 | % | |||||||||||||||||||
495 | 462 | 414 | +20 | % | • Rest of world | 479 | 454 | +6 | % | |||||||||||||||||||
83 | % | 87 | % | 81 | % | Utilization rates based on crude only** | 85 | % | 86 | % |
* Includes share of TotalErg, as well as refineries in Africa that are reported in the Marketing & Services segment. | |
** Based on distillation capacity at the beginning of the year. |
Refinery throughput:
• | increased by 4% in the second quarter 2018 compared to the second quarter 2017, notably as a result of higher throughput at SATORP after debottlenecking increased its capacity by more than 10%. | |
• | was stable in the first half 2018 compared to the first half 2017. Lower throughput in Europe linked to planned maintenance, notably at Antwerp, was offset by higher throughput in the rest of the world. | |
• | Results | |
2Q18 | 1Q18 | 2Q17 | 2Q18 vs 2Q17 | in millions of dollars, except the ERMI | 1H18 | 1H17 | 1H18 vs 1H17 | |||||||||||||||||||||
34.7 | 25.6 | 41.0 | -15 | % | European refining margin indicator - ERMI ($/t) | 30.1 | 40.0 | -25 | % | |||||||||||||||||||
23,349 | 21,739 | 17,347 | +35 | % | Non-Group sales | 45,088 | 35,921 | +26 | % | |||||||||||||||||||
1,249 | 656 | 520 | x2.4 | Operating income | 1,905 | 1,574 | +21 | % | ||||||||||||||||||||
289 | 128 | 148 | +95 | % | Net income (loss) from equity affiliates and other items | 417 | 2,601 | -84 | % | |||||||||||||||||||
(279 | ) | (104 | ) | (142 | ) | +96 | % | Tax on net operating income | (383 | ) | (498 | ) | -23 | % | ||||||||||||||
1,259 | 680 | 526 | x2.4 | Net operating income | 1,939 | 3,677 | -47 | % | ||||||||||||||||||||
(438 | ) | 40 | 335 | n/a | Adjustments affecting net operating income | (398 | ) | (1,793 | ) | -78 | % | |||||||||||||||||
821 | 720 | 861 | -5 | % | Adjusted net operating income* | 1,541 | 1,884 | -18 | % | |||||||||||||||||||
404 | 332 | 401 | +1 | % | Investments | 736 | 667 | +10 | % | |||||||||||||||||||
324 | 25 | 20 | x16.2 | Divestments | 349 | 2,760 | -87 | % | ||||||||||||||||||||
386 | 308 | 381 | +1 | % | Organic investments | 694 | 603 | +15 | % |
*Detail of adjustment items shown in the business segment information starting on page 35 of this exhibit.
The Group’s European refining margin indicator (ERMI) decreased by 15% from a year ago to $34.7/t in the second quarter 2018, and it decreased by 25% from a year ago to $30.1/t for the first half 2018. Petrochemical margins continue to benefit from a favorable environment, notably in the United States and Asia-Middle East, but margins in Europe were lower compared to a year ago mainly due to an increase in feedstock prices.
In this context, adjusted net operating income for the Refining & Chemicals segment was:
• | $821 million in the second quarter 2018, a decrease of 5% compared to the second quarter 2017. |
• | $1,541 million in the first half 2018, a decrease of 18% compared to the first half 2017. |
Adjusted net operating income for the Refining & Chemicals segment excludes any after-tax inventory valuation effect and special items. In the second quarter of 2018, the exclusion of the inventory valuation effect had a negative impact on the segment’s adjusted net operating income of $438 million compared to a positive impact of $270 million in the second quarter of 2017. The exclusion of special items in the second quarter of 2018 had a neutral impact on the segment’s adjusted net operating income compared to a positive impact of $65 million in the second quarter of 2017.
5 |
The segment’s cash flow from operating activities excluding financial charges was $999 million in the second quarter of 2018, a decrease of 49% compared to $1,967 million in the second quarter of 2017. Operating cash flow excluding the change in working capital at replacement cost and without financial charges in the second quarter of 2018 was $1,018 million, a decrease of 24% compared to 1,347 million in the second quarter of 2017.
In the first half of 2018, the segment’s cash flow from operating activities excluding financial charges was $(110) million compared to $3,729 million in the first half of 2017. Operating cash flow excluding the change in working capital at replacement cost and without financial charges in the first half of 2018 was $1,938 million, a decrease of 19% compared to 2,378 million in the first half of 2017.
B.4. | Marketing & Services segment | |
• | Petroleum product sales | |
2Q18 | 1Q18 | 2Q17 | 2Q18 vs 2Q17 | sales in kb/d* | 1H18 | 1H17 | 1H18 vs 1H17 | |||||||||||||||||||||
1,799 | 1,801 | 1,760 | +2 | % | Total Marketing & Services sales | 1,800 | 1,744 | +3 | % | |||||||||||||||||||
1,001 | 993 | 1,039 | -4 | % | • Europe | 997 | 1,039 | -4 | % | |||||||||||||||||||
798 | 808 | 721 | +11 | % | • Rest of world | 803 | 705 | +14 | % |
*Excludes trading and bulk refining sales, which are reported under the Refining & Chemicals segment (see page 11 of this exhibit); includes share of TotalErg.
Petroleum product sales:
• | increased by 2% in the second quarter 2018 compared to the second quarter 2017, despite the sale of TotalErg in Italy, due to growth in the business, notably in Asia and Africa. |
• | increased by 3% in the first half 2018 compared to the first half 2017 for the same reasons. |
• | Results | |
2Q18 | 1Q18 | 2Q17 | 2Q18 vs 2Q17 | in millions of dollars | 1H18 | 1H17 | 1H18 vs 1H17 | |||||||||||||||||||||
22,528 | 21,308 | 17,831 | +26 | % | Non-Group sales | 43,836 | 35,129 | +25 | % | |||||||||||||||||||
662 | 357 | 360 | +84 | % | Operating income | 1,019 | 734 | +39 | % | |||||||||||||||||||
107 | 86 | 258 | -59 | % | Net income (loss) from equity affiliates and other items | 193 | 288 | -33 | % | |||||||||||||||||||
(194 | ) | (103 | ) | (123 | ) | +58 | % | Tax on net operating income | (297 | ) | (231 | ) | +29 | % | ||||||||||||||
575 | 340 | 495 | +16 | % | Net operating income | 915 | 791 | +16 | % | |||||||||||||||||||
(97 | ) | 27 | (62 | ) | -56 | % | Adjustments affecting net operating income | (70 | ) | (57 | ) | +23 | % | |||||||||||||||
478 | 367 | 433 | +10 | % | Adjusted net operating income* | 845 | 734 | +15 | % | |||||||||||||||||||
310 | 228 | 258 | +20 | % | Investments | 538 | 697 | -23 | % | |||||||||||||||||||
45 | 228 | 182 | -75 | % | Divestments | 273 | 218 | +25 | % | |||||||||||||||||||
205 | 136 | 185 | +11 | % | Organic investments | 342 | 280 | +22 | % |
*Detail of adjustment items shown in the business segment information starting on page 35 of this exhibit.
Adjusted net operating income for the Marketing & Services segment was:
• | $478 million in the second quarter 2018, an increase of 10% compared to the second quarter 2017, due to volume growth in a context of favorable margins, notably in Africa. |
• | $845 million in the first half 2018, a 15% increase compared to the first half 2017, for the same reasons. |
Adjusted net operating income for the Marketing & Services segment excludes any after-tax inventory valuation effect and special items. In the second quarter of 2018, the exclusion of the inventory valuation effect had a negative impact on the segment’s adjusted net operating income of $97 million compared to a positive impact of $45 million in the second quarter of 2017. The exclusion of special items in the second quarter of 2018 had a neutral impact on the segment’s adjusted net operating income compared to a negative impact of $107 million in the second quarter of 2017.
The segment’s cash flow from operating activities excluding financial charges was $841 million in the second quarter of 2018, 3.4 times more compared to $251 million in the second quarter of 2017. Operating cash flow excluding the change in working capital at replacement cost and without financial charges in the second quarter of 2018 was $646 million, an increase of 4% compared to $624 million in the second quarter of 2017.
6 |
In the first half of 2018, the segment’s cash flow from operating activities excluding financial charges was $781 million, an increase of 34% compared to $582 million in the first half of 2017. Operating cash flow in the first half of 2018 excluding the change in working capital at replacement cost and without financial charges was $1,076 million, an increase of 2% compared to $1,053 million in the first half of 2017.
C. | GROUP RESULTS |
• | Net income (Group share) |
Net income (Group share) was $3,721 million in the second quarter of 2018, an increase of 83% compared to $2,037 million in the second quarter of 2017, and $6,357 million in the first half of 2018, an increase of 30% compared to $4,886 million in the first half of 2017.
Adjusted net income (Group share) was:
• | $3,553 million in the second quarter 2018, an increase of 44% compared to the second quarter 2017, essentially due to 52% increase in the contribution of the segments, partially offset by higher net cost of net debt, mainly due to an increase in U.S. dollar interest rates. | |
• | $6,437 million in the first half 2018, a 28% increase compared to the first half 2017 for the same reasons. |
Adjusted net income excludes the after-tax inventory effect, special items and the impact of changes in fair value3.
Total adjustments affecting net income (Group share)4 were:
• | $168 million in the second quarter 2018. | |
• | -$80 million in the first half 2018. |
• | Fully-diluted shares and share buyback |
On June 30, 2018, the number of fully-diluted shares was 2,644 million, compared to 2,503 million on June 30, 2017.
Within the framework of the shareholder return policy announced in February 2018, the Group bought back shares in the first half 2018 for cancellation. The buyback is comprised of repurchasing shares issued as scrip dividend to eliminate dilution and additional shares to share with shareholders the benefit resulting from higher oil prices.
• | 18.6 million shares repurchased in the second quarter 2018, including additional shares for $299 million. | |
• | 28.4 million shares repurchased in the first half 2018, including additional shares for $589 million. |
• | Divestments — acquisitions |
Asset sales were:
• | $693 million completed in the second quarter 2018, comprised mainly of SunPower’s sale of its interest in 8point3, and the sale of the Bayport (US) polyethylene plant to the joint venture formed with Borealis and Nova in which Total holds 50%, compared to $207 million in the second quarter of 2017. |
• | $2,862 million completed in the first half 2018, comprised mainly of the items above plus the high-cost Martin Linge field in Norway, an interest in Fort Hills in Canada and the marketing activities of TotalErg in Italy, compared to 2,918 million in the first half of 2017. |
Acquisitions were:
• | $426 million completed in the second quarter 2018, comprised mainly of offshore assets from Cobalt in the Gulf of Mexico, notably including 20% interest in the North Platte and Anchor discoveries, and an interest in Clean Energy in the United States to expand into marketing natural gas for vehicles. |
• | $4,114 million completed in the first half 2018, comprised mainly of the items above plus interests in the Iara and Lapa fields in Brazil, two new 40-year concessions in offshore Abu Dhabi, and the Waha field in Libya. |
3 Details shown on page 12 of this exhibit.
4 Details shown on pages 12 of this exhibit.
7 |
• | Cash flow |
The Group’s cash flow from operating activities was $6,246 million in the second quarter of 2018, an increase of 35% compared to $4,640 million in the second quarter of 2017. The change in working capital at replacement cost in the second quarter of 2018, which is the (increase)/decrease in working capital of $(856) million as determined in accordance with IFRS adjusted for the pre-tax inventory valuation effect of $703 million, was $(153) million compared to $(694) million in the second quarter of 2017. Operating cash flow excluding the change in working capital at replacement cost in the second quarter of 2018 was $6,399 million, an increase of 20% compared to $5,334 million in the second quarter of 2017. Operating cash flow excluding the change in working capital at replacement cost and without financial charges in the second quarter of 2018 was $6,797 million, an increase of 22% compared to $5,581 million in the second quarter of 2017.
The Group’s net cash flow5 was $3,886 million in the second quarter 2018 compared to $1,489 million in the second quarter 2017, thanks mainly to a 20% increase in operating cash flow before working capital changes.
In the first half of 2018, the Group’s cash flow from operating activities was $8,327 million, a decrease of 11% compared to $9,341 million in the first half of 2017. The change in working capital at replacement cost in the first half of 2018, which is the (increase)/decrease in working capital of $(4,078) million as determined in accordance with IFRS adjusted for the pre-tax inventory valuation effect of $636 million, was $(3,442) million compared to $(680) million in the first half of 2017. Operating cash flow excluding the change in working capital at replacement cost in the first half of 2018 was $11,769 million, an increase of 17% compared to $10,021 million in the first half of 2017. Operating cash flow excluding the change in working capital at replacement cost and without financial charges in the first half of 2018 was $12,465 million, an increase of 19% compared to $10,483 million in the first half of 2017.The Group’s net cash flow was $5,117 million in the first half 2018 compared to $5,396 million in the first half 2017. Net investments increased by $2,027 million compared to the first half 2017 due to an increase in completed acquisitions, in line with the strategy of the Group to invest counter-cyclically in 2016-17. This well-timed investment effort was partially offset by a $1,748 million increase in operating cash flow before working capital changes.
D. PROFITABILITY
Return on equity for the twelve months ended June 30, 2018, was 10.9%, an increase compared to the same period a year ago.
in millions of dollars | 07/01/2017 - 06/30/2018 | 04/01/2017 - 03/31/2018 | 01/01/2017- 12/31/2017 | |||||||||
Adjusted net income | 12,299 | 11,150 | 10,762 | |||||||||
Adjusted shareholders’ equity | 113,251 | 111,522 | 106,078 | |||||||||
Return on equity (ROE) | 10.9 | % | 10.0 | % | 10.1 | % |
Return on average capital employed was 10.1% for the twelve months ended June 30, 2018, an increase compared to the same period a year ago.
in millions of dollars | 07/01/2017 - 06/30/2018 | 04/01/2017 - 03/31/2018 | 01/01/2017- 12/31/2017 | |||||||||
Adjusted net operating income | 13,748 | 12,428 | 11,958 | |||||||||
Adjusted capital employed | 136,356 | 136,384 | 125,575 | |||||||||
ROACE | 10.1 | % | 9.1 | % | 9.4 | % |
5 Net cash flow = operating cash flow before working capital changes - net investments (including other transactions with non-controlling interests).
8 |
E. 2018 SENSITIVITIES*
Scenario retained | Change | Estimated impact on adjusted net operating income | Estimated impact on cash flow | |||||
Dollar | $1.2/€ | +/- $0.1 per € | -/+ $0.1 B | ~$0 B | ||||
Brent | $50/b | +/- $10/b** | +/- $2.3 B | +/- $2.8 B | ||||
European refining margin indicator (ERMI) | $35/t | +/- $10/t | +/- $0.5 B | +/- $0.6 B |
* Sensitivities are revised once per year upon publication of the previous year’s fourth quarter results. Sensitivities are estimates based on assumptions about the Group’s portfolio in 2018. Actual results could vary significantly from estimates based on the application of these sensitivities. The impact of the $-€ sensitivity on adjusted net operating income is essentially attributable to Refining & Chemicals.
**Assumes constant liquids price differentials.
F. SUMMARY AND OUTLOOK
Supported by inventory reductions and geopolitical tensions, Brent continued to trade at around $70/b at the start of the third quarter, despite the announced increase in production by OPEC. The Group, however, resolutely continues to implement programs to improve operational efficiency and to reduce its breakeven so as to remain profitable whatever the market context.
The Upstream is well positioned to take advantage of the increase in oil prices thanks to production growth which should be above 7% in 2018. It will benefit in the coming months from the start-ups of Kaombo, Tempa Rossa, Ichthys and Egina, which are all strong cash flow generators, as well as ramping production up at recent start-ups like Yamal LNG, Fort Hills and Timimoun.
Since the start of the third quarter, European refining margins have been around $35/t. While still favorable, petrochemical margins are lower in Europe compared to a year ago.
The cost reduction program is on track to surpass the $4 billion objective for the year and reach $4.2 billion of cost savings over the 2014-18 period. The Group confirms that investments (organic and net acquisitions) should be between $16-17 billion in 2018.
Conforming to the announced shareholder return policy, the Group will continue to buy back shares issued as scrip dividend to eliminate dilution. It will also continue to buy back additional shares for an amount of up to $5 billion over the period 2018-20.
9 |
FORWARD-LOOKING STATEMENTS
This document may contain forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These statements are based on the beliefs and assumptions of the management of TOTAL and on the information currently available to such management. Forward-looking statements include information concerning forecasts, projections, anticipated synergies, and other information concerning possible or assumed future results of TOTAL, and may be preceded by, followed by, or otherwise include the words “believes”, “expects”, “anticipates”, “intends”, “plans”, “targets”, “estimates” or similar expressions.
Forward-looking statements are not assurances of results or values. They involve risks, uncertainties and assumptions. TOTAL’s future results and share value may differ materially from those expressed in these forward-looking statements. Many of the factors that will determine these results and values are beyond TOTAL’s ability to control or predict. Except for its ongoing obligations to disclose material information as required by applicable securities laws, TOTAL does not have any intention or obligation to update forward-looking statements after the distribution of this document, even if new information, future events or other circumstances have made them incorrect or misleading.
You should understand that various factors, certain of which are discussed elsewhere in this document and in the documents referred to in, or incorporated by reference into, this document, could affect the future results of TOTAL and could cause results to differ materially from those expressed in such forward-looking statements, including:
• | material adverse changes in general economic conditions or in the markets served by TOTAL, including changes in the prices of oil, natural gas, refined products, petrochemical products and other chemicals; | |
• | changes in currency exchange rates and currency devaluations; | |
• | the success and the economic efficiency of oil and natural gas exploration, development and production programs, including without limitation, those that are not controlled and/or operated by TOTAL; | |
• | uncertainties about estimates of changes in proven and potential reserves and the capabilities of production facilities; | |
• | uncertainties about the ability to control unit costs in exploration, production, refining and marketing (including refining margins) and chemicals; | |
• | changes in the current capital expenditure plans of TOTAL; | |
• | the ability of TOTAL to realize anticipated cost savings, synergies and operating efficiencies; | |
• | the financial resources of competitors; | |
• | changes in laws and regulations, including tax and environmental laws and industrial safety regulations; | |
• | the quality of future opportunities that may be presented to or pursued by TOTAL; | |
• | the ability to generate cash flow or obtain financing to fund growth and the cost of such financing and liquidity conditions in the capital markets generally; | |
• | the ability to obtain governmental or regulatory approvals; | |
• | the ability to respond to challenges in international markets, including political or economic conditions, 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. -3.2 Risk Factors”, “Item 4. Information on the Company”, “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, 2017.
10 |
OPERATING INFORMATION BY SEGMENT
• | Exploration & Production |
2Q18 | 1Q18 | 2Q17 | 2Q18 vs 2Q17 | Combined liquids and gas production by region (kboe/d) | 1H18 | 1H17 | 1H18 vs 1H17 | |||||||||||||||||||||
842 | 886 | 746 | +13 | % | Europe and Central Asia | 864 | 776 | +11 | % | |||||||||||||||||||
672 | 673 | 656 | +2 | % | Africa | 673 | 646 | +4 | % | |||||||||||||||||||
681 | 639 | 514 | +33 | % | Middle East and North Africa | 660 | 524 | +26 | % | |||||||||||||||||||
401 | 371 | 344 | +17 | % | Americas | 386 | 339 | +14 | % | |||||||||||||||||||
121 | 134 | 240 | -49 | % | Asia-Pacific | 128 | 249 | -49 | % | |||||||||||||||||||
2,717 | 2,703 | 2,500 | +9 | % | Total production | 2,710 | 2,534 | +7 | % | |||||||||||||||||||
616 | 724 | 597 | +3 | % | • Including equity affiliates | 670 | 621 | +8 | % | |||||||||||||||||||
2Q18 | 1Q18 | 2Q17 | 2Q18 vs 2Q17 | Liquids production by region (kb/d) | 1H18 | 1H17 | 1H18 vs 1H17 | |||||||||||||||||||||
332 | 299 | 266 | +25 | % | Europe and Central Asia | 315 | 268 | +17 | % | |||||||||||||||||||
511 | 503 | 505 | +1 | % | Africa | 507 | 495 | +2 | % | |||||||||||||||||||
539 | 501 | 376 | +43 | % | Middle East and North Africa | 520 | 384 | +36 | % | |||||||||||||||||||
190 | 165 | 126 | +51 | % | Americas | 177 | 126 | +41 | % | |||||||||||||||||||
11 | 13 | 26 | -58 | % | Asia-Pacific | 12 | 28 | -57 | % | |||||||||||||||||||
1,582 | 1,481 | 1,298 | +22 | % | Total production | 1,532 | 1,300 | +18 | % | |||||||||||||||||||
233 | 304 | 244 | -5 | % | • Including equity affiliates | 268 | 254 | +6 | % | |||||||||||||||||||
2Q18 | 1Q18 | 2Q17 | 2Q18 vs 2Q17 | Gas production by region (Mcf/d) | 1H18 | 1H17 | 1H18 vs 1H17 | |||||||||||||||||||||
2,754 | 3,157 | 2,592 | +6 | % | Europe and Central Asia | 2,954 | 2,740 | +8 | % | |||||||||||||||||||
772 | 857 | 679 | +14 | % | Africa | 815 | 696 | +17 | % | |||||||||||||||||||
787 | 761 | 763 | +3 | % | Middle East and North Africa | 774 | 776 | - | ||||||||||||||||||||
1,192 | 1,158 | 1,223 | -3 | % | Americas | 1,175 | 1,197 | -2 | % | |||||||||||||||||||
671 | 731 | 1,243 | -46 | % | Asia-Pacific | 701 | 1,287 | -46 | % | |||||||||||||||||||
6,176 | 6,664 | 6,500 | -5 | % | Total production | 6,419 | 6,696 | -4 | % | |||||||||||||||||||
2,026 | 2,257 | 1,829 | +11 | % | • Including equity affiliates | 2,141 | 1,921 | +11 | % | |||||||||||||||||||
2Q18 | 1Q18 | 2Q17 | 2Q18 vs 2Q17 | Liquefied natural gas | 1H18 | 1H17 | 1H18 vs 1H17 | |||||||||||||||||||||
2.47 | 2.50 | 2.67 | -7 | % | LNG sales* (Mt) | 4.97 | 5.66 | -12 | % |
* Sales, Group share, excluding trading; 2017 data restated to reflect volume estimates for Bontang LNG in Indonesia based on the 2017 SEC coefficient.
• | Downstream (Refining & Chemicals and Marketing & Services) |
2Q18 | 1Q18 | 2Q17* | 2Q18 vs 2Q17 | Petroleum product sales by region (kb/d)** | 1H18 | 1H17* | 1H18 vs 1H17 | |||||||||||||||||||||
1,942 | 1,902 | 2,020 | -4 | % | Europe | 1,922 | 2,078 | -7 | % | |||||||||||||||||||
652 | 754 | 610 | +7 | % | Africa | 703 | 587 | +20 | % | |||||||||||||||||||
802 | 760 | 654 | +23 | % | Americas | 781 | 615 | +27 | % | |||||||||||||||||||
644 | 680 | 774 | -17 | % | Rest of world | 662 | 765 | -14 | % | |||||||||||||||||||
4,040 | 4,096 | 4,057 | - | Total consolidated sales | 4,068 | 4,045 | +1 | % | ||||||||||||||||||||
556 | 570 | 538 | +3 | % | • Including bulk sales | 563 | 577 | -2 | % | |||||||||||||||||||
1,685 | 1,725 | 1,759 | -4 | % | • Including trading | 1,705 | 1,724 | -1 | % |
* 2017 data restated.
** Includes share of TotalErg.
11 |
ADJUSTMENT ITEMS
• | Adjustment items to net income (Group share) |
2Q18 | 1Q18 | 2Q17 | in millions of dollars | 1H18 | 1H17 | |||||||||||||||
(358 | ) | (195 | ) | (108 | ) | Special items affecting net income (Group share) | (553 | ) | 128 | |||||||||||
(2 | ) | (101 | ) | 125 | • Gain (loss) on asset sales | (103 | ) | 2,264 | ||||||||||||
(46 | ) | (21 | ) | (54 | ) | • Restructuring charges | (67 | ) | (59 | ) | ||||||||||
(236 | ) | (12 | ) | (32 | ) | • Impairments | (248 | ) | (1,750 | ) | ||||||||||
(74 | ) | (61 | ) | (147 | ) | • Other | (135 | ) | (327 | ) | ||||||||||
517 | (45 | ) | (310 | ) | After-tax inventory effect: FIFO vs. replacement cost | 472 | (255 | ) | ||||||||||||
9 | (8 | ) | (19 | ) | Effect of changes in fair value | 1 | (19 | ) | ||||||||||||
168 | (248 | ) | (437 | ) | Total adjustments affecting net income | (80 | ) | (146 | ) |
INVESTMENTS — DIVESTMENTS
2Q18 | 1Q18 | 2Q17 | 2Q18 vs 2Q17 | in millions of dollars | 1H18 | 1H17 | 1H18 vs 1H17 | |||||||||||||||||||||
2,780 | 2,620 | 3,949 | -30 | % | Organic investments | 5,400 | 6,893 | -22 | % | |||||||||||||||||||
137 | 111 | 166 | -17 | % | • Capitalized exploration | 248 | 277 | -10 | % | |||||||||||||||||||
140 | 171 | 443 | -68 | % | • Increase in non-current loans | 311 | 601 | -48 | % | |||||||||||||||||||
(581 | ) | (416 | ) | (153 | ) | x3.8 | • Repayment of non-current loans | (997 | ) | (340 | ) | x2.9 | ||||||||||||||||
426 | 3,688 | 103 | x4.1 | Acquisitions | 4,114 | 650 | x6.3 | |||||||||||||||||||||
693 | 2,169 | 207 | x3.3 | Asset sales | 2,862 | 2,918 | -2 | % | ||||||||||||||||||||
— | — | — | — | Other transactions with non-controlling interests | — | — | — | |||||||||||||||||||||
2,513 | 4,139 | 3,845 | -35 | % | Net investments | 6,652 | 4,625 | +44 | % |
CASH FLOW
2Q18 | 1Q18 | 2Q17 | 2Q18 vs 2Q17 | in millions of dollars | 1H18 | 1H17 | 1H18 vs 1H17 | |||||||||||||||||||||
6,797 | 5,668 | 5,581 | +22 | % | Operating cash flow before working capital changes w/o financial charges (DACF) | 12,465 | 10,483 | +19 | % | |||||||||||||||||||
(398 | ) | (298 | ) | (247 | ) | +61 | % | • Financial charges | (696 | ) | (462 | ) | +51 | % | ||||||||||||||
6,399 | 5,370 | 5,334 | +20 | % | Operating cash flow before working capital changes (a) | 11,769 | 10,021 | +17 | % | |||||||||||||||||||
(856 | ) | (3,222 | ) | (268 | ) | n/a | • (Increase) decrease in working capital | (4,078 | ) | (322 | ) | n/a | ||||||||||||||||
703 | (67 | ) | (426 | ) | n/a | • Inventory effect | 636 | (358 | ) | n/a | ||||||||||||||||||
6,246 | 2,081 | 4,640 | +35 | % | Cash flow from operations | 8,327 | 9,341 | -11 | % | |||||||||||||||||||
2,780 | 2,620 | 3,949 | -30 | % | Organic investments (b) | 5,400 | 6,893 | -22 | % | |||||||||||||||||||
3,619 | 2,750 | 1,385 | x2.6 | Free cash flow after organic investments, w/o net asset sales (a-b) | 6,369 | 3,128 | x2 | |||||||||||||||||||||
2,513 | 4,139 | 3,845 | -35 | % | Net investments (c) | 6,652 | 4,625 | +44 | % | |||||||||||||||||||
3,886 | 1,231 | 1,489 | x2.6 | Net cash flow (a-c) | 5,117 | 5,396 | -5 | % |
12 |
GEARING RATIOS
in millions of dollars | 06/30/2018 | 03/31/2018 | 06/30/2017 | |||||||||
Current borrowings | 15,659 | 14,909 | 13,070 | |||||||||
Net current financial assets | (2,806 | ) | (1,920 | ) | (3,377 | ) | ||||||
Net financial assets classified as held for sale | 0 | 0 | (2 | ) | ||||||||
Non-current financial debt | 38,362 | 40,257 | 41,548 | |||||||||
Hedging instruments of non-current debt | (967 | ) | (1,154 | ) | (558 | ) | ||||||
Cash and cash equivalents | (26,475 | ) | (30,092 | ) | (28,720 | ) | ||||||
Net debt (a) | 23,773 | 22,000 | 21,961 | |||||||||
Shareholders’ equity – Group share | 117,975 | 121,187 | 107,188 | |||||||||
Non-controlling interests | 2,288 | 2,499 | 2,772 | |||||||||
Shareholders’ equity (b) | 120,263 | 123,686 | 109,960 | |||||||||
Net-debt-to-equity ratio = a/b | 19.8 | % | 17.8 | % | 20.0 | % | ||||||
Net-debt-to-capital ratio = a/(a+b) | 16.5 | % | 15.1 | % | 16.6 | % |
RETURN ON AVERAGE CAPITAL EMPLOYED
• | Twelve months ended June 30, 2018 |
in millions of dollars | Exploration & Production | Gas, Renewables & Power | Refining & Chemicals | Marketing & Services | ||||||||||||
Adjusted net operating income | 8,114 | 637 | 3,447 | 1,787 | ||||||||||||
Capital employed at 06/30/2017* | 108,618 | 5,363 | 10,957 | 6,937 | ||||||||||||
Capital employed at 06/30/2018* | 118,715 | 4,442 | 12,939 | 7,040 | ||||||||||||
ROACE | 7.1 | % | 13.0 | % | 28.9 | % | 25.6 | % |
• | Twelve months ended March 31, 2018 |
in millions of dollars | Exploration & Production | Gas, Renewables & Power | Refining & Chemicals | Marketing & Services | ||||||||||||
Adjusted net operating income | 6,786 | 539 | 3,487 | 1,742 | ||||||||||||
Capital employed at 03/31/2017* | 106,937 | 5,036 | 11,130 | 6,331 | ||||||||||||
Capital employed at 03/31/2018* | 119,035 | 5,237 | 13,428 | 7,409 | ||||||||||||
ROACE | 6.0 | % | 10.5 | % | 28.4 | % | 25.4 | % |
• | Twelve months ended June 30, 2017 |
in millions of dollars | Exploration & Production | Gas, Renewables & Power | Refining & Chemicals | Marketing & Services | ||||||||||||
Adjusted net operating income | 4,529 | 479 | 3,931 | 1,584 | ||||||||||||
Capital employed at 06/30/2016* | 107,405 | 4,622 | 12,249 | 5,789 | ||||||||||||
Capital employed at 06/30/2017* | 108,618 | 5,363 | 10,957 | 6,937 | ||||||||||||
ROACE | 4.2 | % | 9.6 | % | 33.9 | % | 24.9 | % |
* At replacement cost (excluding after-tax inventory effect).
13 |
MAIN INDICATORS
Chart updated around the middle of the month following the end of each quarter.
€/$ | Brent ($/b) | Average liquids price*** ($/b) | Average gas price ($/Mbtu)*** | ERMI* ($/t)** | ||||||||||||||||
Second quarter 2018 | 1.19 | 74.4 | 69.5 | 4.49 | 34.7 | |||||||||||||||
First quarter 2018 | 1.23 | 66.8 | 60.4 | 4.73 | 25.6 | |||||||||||||||
Fourth quarter 2017 | 1.18 | 61.3 | 57.6 | 4.23 | 35.5 | |||||||||||||||
Third quarter 2017 | 1.17 | 52.1 | 48.9 | 4.05 | 48.2 | |||||||||||||||
Second quarter 2017 | 1.10 | 49.6 | 45.1 | 3.93 | 41.0 |
* | European Refining Margin Indicator (“ERMI”) is a Group indicator intended to represent the margin after variable costs for a hypothetical complex refinery located around Rotterdam in Northern Europe that processes a mix of crude oil and other inputs commonly supplied to this region to produce and market the main refined products at prevailing prices in this region. The indicator margin may not be representative of the actual margins achieved by the Group in any period because of the Group’s particular refinery configurations, product mix effects or other company-specific operating conditions. | |
** | $1/t = $0.136/b. | |
*** | Consolidated subsidiaries, excluding fixed margin contracts, including hydrocarbon production overlifting/underlifting position valued at market price |
Disclaimer: data is based on TOTAL’s reporting, is not audited and is subject to change.
14 |
Consolidated statement of income – half-yearly
TOTAL
(unaudited)
(M$)(a) | 1st
half 2018 | 1st
half 2017 | ||||||
Sales | 102,151 | 81,098 | ||||||
Excise taxes | (12,757 | ) | (10,523 | ) | ||||
Revenues from sales | 89,394 | 70,575 | ||||||
Purchases, net of inventory variation | (60,045 | ) | (47,385 | ) | ||||
Other operating expenses | (13,698 | ) | (12,272 | ) | ||||
Exploration costs | (362 | ) | (396 | ) | ||||
Depreciation, depletion and impairment of tangible assets and mineral interests | (6,351 | ) | (7,377 | ) | ||||
Other income | 775 | 2,895 | ||||||
Other expense | (603 | ) | (397 | ) | ||||
Financial interest on debt | (868 | ) | (676 | ) | ||||
Financial income and expense from cash & cash equivalents | (95 | ) | (48 | ) | ||||
Cost of net debt | (963 | ) | (724 | ) | ||||
Other financial income | 561 | 513 | ||||||
Other financial expense | (329 | ) | (319 | ) | ||||
Net income (loss) from equity affiliates | 1,587 | 858 | ||||||
Income taxes | (3,683 | ) | (1,165 | ) | ||||
Consolidated net income | 6,283 | 4,806 | ||||||
Group share | 6,357 | 4,886 | ||||||
Non-controlling interests | (74 | ) | (80 | ) | ||||
Earnings per share ($) | 2.39 | 1.93 | ||||||
Fully-diluted earnings per share ($) | 2.38 | 1.92 | ||||||
(a) Except for per share amounts. |
15 |
Consolidated statement of comprehensive income – half-yearly
TOTAL
(unaudited)
(M$) | 1st
half 2018 | 1st
half 2017 | ||||||
Consolidated net income | 6,283 | 4,806 | ||||||
Other comprehensive income | ||||||||
Actuarial gains and losses | 67 | 158 | ||||||
Change in fair value of investments in equity instruments | 5 | — | ||||||
Tax effect | (18 | ) | (53 | ) | ||||
Currency translation adjustment generated by the parent company | (2,630 | ) | 5,464 | |||||
Items not potentially reclassifiable to profit and loss | (2,576 | ) | 5,569 | |||||
Currency translation adjustment | 968 | (1,418 | ) | |||||
Available for sale financial assets | — | — | ||||||
Cash flow hedge | 255 | 34 | ||||||
Variation of foreign currency basis spread | (27 | ) | — | |||||
Share of other comprehensive income of equity affiliates, net amount | (132 | ) | (463 | ) | ||||
Other | (2 | ) | — | |||||
Tax effect | (75 | ) | (9 | ) | ||||
Items potentially reclassifiable to profit and loss | 987 | (1,856 | ) | |||||
Total other comprehensive income (net amount) | (1,589 | ) | 3,713 | |||||
Comprehensive income | 4,694 | 8,519 | ||||||
Group share | 4,806 | 8,581 | ||||||
Non-controlling interests | (112 | ) | (62 | ) |
16 |
Consolidated statement of income – quarterly
TOTAL
(unaudited)
(M$)(a) | 2
nd quarter 2018 | 1
st quarter 2018 | 2
nd quarter 2017 | |||||||||
Sales | 52,540 | 49,611 | 39,915 | |||||||||
Excise taxes | (6,438 | ) | (6,319 | ) | (5,433 | ) | ||||||
Revenues from sales | 46,102 | 43,292 | 34,482 | |||||||||
Purchases, net of inventory variation | (30,599 | ) | (29,446 | ) | (23,398 | ) | ||||||
Other operating expenses | (6,761 | ) | (6,937 | ) | (6,106 | ) | ||||||
Exploration costs | (158 | ) | (204 | ) | (199 | ) | ||||||
Depreciation, depletion and impairment of tangible assets and mineral interests | (3,435 | ) | (2,916 | ) | (2,798 | ) | ||||||
Other income | 252 | 523 | 570 | |||||||||
Other expense | (413 | ) | (190 | ) | (106 | ) | ||||||
Financial interest on debt | (478 | ) | (390 | ) | (345 | ) | ||||||
Financial income and expense from cash & cash equivalents | (54 | ) | (41 | ) | (37 | ) | ||||||
Cost of net debt | (532 | ) | (431 | ) | (382 | ) | ||||||
Other financial income | 321 | 240 | 285 | |||||||||
Other financial expense | (159 | ) | (170 | ) | (159 | ) | ||||||
Net income (loss) from equity affiliates | 1,103 | 484 | 310 | |||||||||
Income taxes | (2,087 | ) | (1,596 | ) | (472 | ) | ||||||
Consolidated net income | 3,634 | 2,649 | 2,027 | |||||||||
Group share | 3,721 | 2,636 | 2,037 | |||||||||
Non-controlling interests | (87 | ) | 13 | (10 | ) | |||||||
Earnings per share ($) | 1.38 | 1.00 | 0.79 | |||||||||
Fully-diluted earnings per share ($) | 1.38 | 0.99 | 0.79 | |||||||||
(a) Except for per share amounts. |
17 |
Consolidated statement of comprehensive income – quarterly
TOTAL
(unaudited)
(M$) | 2nd quarter 2018 | 1st quarter 2018 | 2nd quarter 2017 | |||||||||
Consolidated net income | 3,634 | 2,649 | 2,027 | |||||||||
Other comprehensive income | ||||||||||||
Actuarial gains and losses | 42 | 25 | 32 | |||||||||
Change in fair value of investments in equity instruments | (2 | ) | 7 | — | ||||||||
Tax effect | (20 | ) | 2 | (12 | ) | |||||||
Currency translation adjustment generated by the parent company | (4,761 | ) | 2,131 | 4,524 | ||||||||
Items not potentially reclassifiable to profit and loss | (4,741 | ) | 2,165 | 4,544 | ||||||||
Currency translation adjustment | 1,330 | (362 | ) | (1,218 | ) | |||||||
Available for sale financial assets | — | — | 1 | |||||||||
Cash flow hedge | 77 | 178 | (79 | ) | ||||||||
Variation of foreign currency basis spread | 2 | (29 | ) | — | ||||||||
Share of other comprehensive income of equity affiliates, net amount | 36 | (168 | ) | (794 | ) | |||||||
Other | (2 | ) | — | (3 | ) | |||||||
Tax effect | (27 | ) | (48 | ) | 30 | |||||||
Items potentially reclassifiable to profit and loss | 1,416 | (429 | ) | (2,063 | ) | |||||||
Total other comprehensive income (net amount) | (3,325 | ) | 1,736 | 2,481 | ||||||||
Comprehensive income | 309 | 4,385 | 4,508 | |||||||||
Group share | 450 | 4,356 | 4,507 | |||||||||
Non-controlling interests | (141 | ) | 29 | 1 |
18 |
Consolidated balance sheet
TOTAL
(M$) | June 30, 2018 | March 31, 2018 | December 31, 2017 | June 30, 2017 | ||||||||||||
ASSETS | (unaudited) | (unaudited) | (unaudited) | |||||||||||||
Non-current assets | ||||||||||||||||
Intangible assets, net | 24,562 | 24,502 | 14,587 | 14,119 | ||||||||||||
Property, plant and equipment, net | 114,047 | 116,181 | 109,397 | 112,659 | ||||||||||||
Equity affiliates : investments and loans | 22,443 | 22,332 | 22,103 | 21,705 | ||||||||||||
Other investments | 1,396 | 1,710 | 1,727 | 1,483 | ||||||||||||
Non-current financial assets | 967 | 1,154 | 679 | 558 | ||||||||||||
Deferred income taxes | 5,348 | 5,519 | 5,206 | 4,981 | ||||||||||||
Other non-current assets | 3,384 | 3,633 | 3,984 | 4,411 | ||||||||||||
Total non-current assets | 172,147 | 175,031 | 157,683 | 159,916 | ||||||||||||
Current assets | ||||||||||||||||
Inventories, net | 18,392 | 17,006 | 16,520 | 14,273 | ||||||||||||
Accounts receivable, net | 16,974 | 17,774 | 14,893 | 12,923 | ||||||||||||
Other current assets | 14,408 | 14,824 | 14,210 | 14,034 | ||||||||||||
Current financial assets | 3,609 | 2,289 | 3,393 | 3,618 | ||||||||||||
Cash and cash equivalents | 26,475 | 30,092 | 33,185 | 28,720 | ||||||||||||
Assets classified as held for sale | — | — | 2,747 | 421 | ||||||||||||
Total current assets | 79,858 | 81,985 | 84,948 | 73,989 | ||||||||||||
Total assets | 252,005 | 257,016 | 242,631 | 233,905 | ||||||||||||
LIABILITIES & SHAREHOLDERS’ EQUITY | ||||||||||||||||
Shareholders’ equity | ||||||||||||||||
Common shares | 8,305 | 8,207 | 7,882 | 7,797 | ||||||||||||
Paid-in surplus and retained earnings | 121,896 | 120,559 | 112,040 | 110,305 | ||||||||||||
Currency translation adjustment | (9,764 | ) | (6,413 | ) | (7,908 | ) | (10,314 | ) | ||||||||
Treasury shares | (2,462 | ) | (1,166 | ) | (458 | ) | (600 | ) | ||||||||
Total shareholders’ equity - Group share | 117,975 | 121,187 | 111,556 | 107,188 | ||||||||||||
Non-controlling interests | 2,288 | 2,499 | 2,481 | 2,772 | ||||||||||||
Total shareholders’ equity | 120,263 | 123,686 | 114,037 | 109,960 | ||||||||||||
Non-current liabilities | ||||||||||||||||
Deferred income taxes | 11,969 | 11,943 | 10,828 | 10,920 | ||||||||||||
Employee benefits | 3,329 | 3,796 | 3,735 | 4,127 | ||||||||||||
Provisions and other non-current liabilities | 18,807 | 19,268 | 15,986 | 16,924 | ||||||||||||
Non-current financial debt | 38,362 | 40,257 | 41,340 | 41,548 | ||||||||||||
Total non-current liabilities | 72,467 | 75,264 | 71,889 | 73,519 | ||||||||||||
Current liabilities | ||||||||||||||||
Accounts payable | 25,021 | 24,836 | 26,479 | 21,914 | ||||||||||||
Other creditors and accrued liabilities | 17,792 | 17,952 | 17,779 | 14,862 | ||||||||||||
Current borrowings | 15,659 | 14,909 | 11,096 | 13,070 | ||||||||||||
Other current financial liabilities | 803 | 369 | 245 | 241 | ||||||||||||
Liabilities directly associated with the assets classified as held for sale | — | — | 1,106 | 339 | ||||||||||||
Total current liabilities | 59,275 | 58,066 | 56,705 | 50,426 | ||||||||||||
Total liabilities & shareholders’ equity | 252,005 | 257,016 | 242,631 | 233,905 |
19 |
Consolidated statement of cash flow
TOTAL
(unaudited)
(M$) | 1st
half 2018 | 1st
half 2017 | ||||||
CASH FLOW FROM OPERATING ACTIVITIES | ||||||||
Consolidated net income | 6,283 | 4,806 | ||||||
Depreciation, depletion, amortization and impairment | 6,554 | 7,590 | ||||||
Non-current liabilities, valuation allowances and deferred taxes | 149 | (247 | ) | |||||
(Gains) losses on disposals of assets | (273 | ) | (2,383 | ) | ||||
Undistributed affiliates’ equity earnings | (557 | ) | 206 | |||||
(Increase) decrease in working capital | (4,078 | ) | (322 | ) | ||||
Other changes, net | 249 | (309 | ) | |||||
Cash flow from operating activities | 8,327 | 9,341 | ||||||
CASH FLOW USED IN INVESTING ACTIVITIES | ||||||||
Intangible assets and property, plant and equipment additions | (9,178 | ) | (6,001 | ) | ||||
Acquisitions of subsidiaries, net of cash acquired | (714 | ) | (325 | ) | ||||
Investments in equity affiliates and other securities | (308 | ) | (956 | ) | ||||
Increase in non-current loans | (311 | ) | (601 | ) | ||||
Total expenditures | (10,511 | ) | (7,883 | ) | ||||
Proceeds from disposals of intangible assets and property, plant and equipment | 2,282 | 80 | ||||||
Proceeds from disposals of subsidiaries, net of cash sold | (4 | ) | 2,696 | |||||
Proceeds from disposals of non-current investments | 584 | 142 | ||||||
Repayment of non-current loans | 997 | 340 | ||||||
Total divestments | 3,859 | 3,258 | ||||||
Cash flow used in investing activities | (6,652 | ) | (4,625 | ) | ||||
CASH FLOW USED IN FINANCING ACTIVITIES | ||||||||
Issuance (repayment) of shares: | ||||||||
- Parent company shareholders | 482 | 421 | ||||||
- Treasury shares | (1,740 | ) | ||||||
Dividends paid: | ||||||||
- Parent company shareholders | (4,208 | ) | (2,000 | ) | ||||
- Non-controlling interests | (84 | ) | (76 | ) | ||||
Issuance of perpetual subordinated notes | ||||||||
Payments on perpetual subordinated notes | (266 | ) | (219 | ) | ||||
Other transactions with non-controlling interests | ||||||||
Net issuance (repayment) of non-current debt | (2,428 | ) | 346 | |||||
Increase (decrease) in current borrowings | 969 | (2,580 | ) | |||||
Increase (decrease) in current financial assets and liabilities | (624 | ) | 1,637 | |||||
Cash flow used in financing activities | (7,899 | ) | (2,471 | ) | ||||
Net increase (decrease) in cash and cash equivalents | (6,224 | ) | 2,245 | |||||
Effect of exchange rates | (486 | ) | 1,878 | |||||
Cash and cash equivalents at the beginning of the period | 33,185 | 24,597 | ||||||
Cash and cash equivalents at the end of the period | 26,475 | 28,720 |
20 |
Consolidated statement of cash flow
TOTAL
(unaudited)
(M$) | 2
nd quarter 2018 | 1
st quarter 2018 | 2
nd quarter 2017 | |||||||||
CASH FLOW FROM OPERATING ACTIVITIES | ||||||||||||
Consolidated net income | 3,634 | 2,649 | 2,027 | |||||||||
Depreciation, depletion, amortization and impairment | 3,508 | 3,046 | 2,930 | |||||||||
Non-current liabilities, valuation allowances and deferred taxes | 35 | 114 | (50 | ) | ||||||||
(Gains) losses on disposals of assets | (148 | ) | (125 | ) | (151 | ) | ||||||
Undistributed affiliates’ equity earnings | (298 | ) | (259 | ) | 501 | |||||||
(Increase) decrease in working capital | (856 | ) | (3,222 | ) | (268 | ) | ||||||
Other changes, net | 371 | (122 | ) | (349 | ) | |||||||
Cash flow from operating activities | 6,246 | 2,081 | 4,640 | |||||||||
CASH FLOW USED IN INVESTING ACTIVITIES | ||||||||||||
Intangible assets and property, plant and equipment additions | (3,513 | ) | (5,665 | ) | (3,323 | ) | ||||||
Acquisitions of subsidiaries, net of cash acquired | 12 | (726 | ) | (6 | ) | |||||||
Investments in equity affiliates and other securities | (146 | ) | (162 | ) | (433 | ) | ||||||
Increase in non-current loans | (140 | ) | (171 | ) | (443 | ) | ||||||
Total expenditures | (3,787 | ) | (6,724 | ) | (4,205 | ) | ||||||
Proceeds from disposals of intangible assets and property, plant and equipment | 304 | 1,978 | 74 | |||||||||
Proceeds from disposals of subsidiaries, net of cash sold | (7 | ) | 3 | |||||||||
Proceeds from disposals of non-current investments | 396 | 188 | 133 | |||||||||
Repayment of non-current loans | 581 | 416 | 153 | |||||||||
Total divestments | 1,274 | 2,585 | 360 | |||||||||
Cash flow used in investing activities | (2,513 | ) | (4,139 | ) | (3,845 | ) | ||||||
CASH FLOW USED IN FINANCING ACTIVITIES | ||||||||||||
Issuance (repayment) of shares: | ||||||||||||
- Parent company shareholders | 473 | 9 | 406 | |||||||||
- Treasury shares | (1,182 | ) | (558 | ) | ||||||||
Dividends paid: | ||||||||||||
- Parent company shareholders | (2,692 | ) | (1,516 | ) | (1,462 | ) | ||||||
- Non-controlling interests | (72 | ) | (12 | ) | (61 | ) | ||||||
Issuance of perpetual subordinated notes | ||||||||||||
Payments on perpetual subordinated notes | (116 | ) | (150 | ) | (90 | ) | ||||||
Other transactions with non-controlling interests | ||||||||||||
Net issuance (repayment) of non-current debt | 52 | (2,480 | ) | 290 | ||||||||
Increase (decrease) in current borrowings | (738 | ) | 1,707 | (1,167 | ) | |||||||
Increase (decrease) in current financial assets and liabilities | (1,779 | ) | 1,155 | 979 | ||||||||
Cash flow used in financing activities | (6,054 | ) | (1,845 | ) | (1,105 | ) | ||||||
Net increase (decrease) in cash and cash equivalents | (2,321 | ) | (3,903 | ) | (310 | ) | ||||||
Effect of exchange rates | (1,296 | ) | 810 | 1,504 | ||||||||
Cash and cash equivalents at the beginning of the period | 30,092 | 33,185 | 27,526 | |||||||||
Cash and cash equivalents at the end of the period | 26,475 | 30,092 | 28,720 |
21 |
Consolidated statement of changes in shareholders’ equity
TOTAL
(unaudited)
Common shares issued | Paid-in surplus and | Currency | Treasury shares | Shareholders’ | Non- | Total | ||||||||||||||||||||||||||||||
(M$) | Number | Amount | retained earnings | translation adjustment | Number | Amount | equity - Group Share | controlling interests | shareholders’ equity | |||||||||||||||||||||||||||
As of January 1, 2017 | 2,430,365,862 | 7,604 | 105,547 | (13,871 | ) | (10,587,822 | ) | (600 | ) | 98,680 | 2,894 | 101,574 | ||||||||||||||||||||||||
Net income of the first half 2017 | — | — | 4,886 | — | — | — | 4,886 | (80 | ) | 4,806 | ||||||||||||||||||||||||||
Other comprehensive Income | — | — | 138 | 3,557 | — | — | 3,695 | 18 | 3,713 | |||||||||||||||||||||||||||
Comprehensive Income | — | — | 5,024 | 3,557 | — | — | 8,581 | (62 | ) | 8,519 | ||||||||||||||||||||||||||
Dividend | — | — | (3,297 | ) | — | — | — | (3,297 | ) | (76 | ) | (3,373 | ) | |||||||||||||||||||||||
Issuance of common shares | 71,170,026 | 193 | 3,103 | — | — | — | 3,296 | — | 3,296 | |||||||||||||||||||||||||||
Purchase of treasury shares | — | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||||
Sale of treasury shares(a) | — | — | — | — | 4,000 | — | — | — | — | |||||||||||||||||||||||||||
Share-based payments | — | — | 74 | — | — | — | 74 | — | 74 | |||||||||||||||||||||||||||
Share cancellation | — | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||||
Issuance of perpetual subordinated notes | — | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||||
Payments on perpetual subordinated notes | — | — | (142 | ) | — | — | — | (142 | ) | — | (142 | ) | ||||||||||||||||||||||||
Other operations with non-controlling interests | — | — | (7 | ) | — | — | — | (7 | ) | 7 | — | |||||||||||||||||||||||||
Other items | — | — | 3 | — | — | — | 3 | 9 | 12 | |||||||||||||||||||||||||||
As of June 30, 2017 | 2,501,535,888 | 7,797 | 110,305 | (10,314 | ) | (10,583,822 | ) | (600 | ) | 107,188 | 2,772 | 109,960 | ||||||||||||||||||||||||
Net income of the second half 2017 | — | — | 3,745 | — | — | — | 3,745 | (252 | ) | 3,493 | ||||||||||||||||||||||||||
Other comprehensive Income | — | — | 580 | 2,406 | — | — | 2,986 | 26 | 3,012 | |||||||||||||||||||||||||||
Comprehensive Income | — | — | 4,325 | 2,406 | — | — | 6,731 | (226 | ) | 6,505 | ||||||||||||||||||||||||||
Dividend | — | — | (3,695 | ) | — | — | — | (3,695 | ) | (65 | ) | (3,760 | ) | |||||||||||||||||||||||
Issuance of common shares | 27,453,728 | 85 | 1,328 | — | — | — | 1,413 | — | 1,413 | |||||||||||||||||||||||||||
Purchase of treasury shares | — | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||||
Sale of treasury shares(a) | — | — | (142 | ) | — | 2,207,066 | 142 | — | — | — | ||||||||||||||||||||||||||
Share-based payments | — | — | 77 | — | — | — | 77 | — | 77 | |||||||||||||||||||||||||||
Share cancellation | — | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||||
Issuance of perpetual subordinated notes | — | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||||
Payments on perpetual subordinated notes | — | — | (160 | ) | — | — | — | (160 | ) | — | (160 | ) | ||||||||||||||||||||||||
Other operations with non-controlling interests | — | — | (1 | ) | — | — | — | (1 | ) | (3 | ) | (4 | ) | |||||||||||||||||||||||
Other items | — | — | 3 | — | — | — | 3 | 3 | 6 | |||||||||||||||||||||||||||
As of December 31, 2017 | 2,528,989,616 | 7,882 | 112,040 | (7,908 | ) | (8,376,756 | ) | (458 | ) | 111,556 | 2,481 | 114,037 | ||||||||||||||||||||||||
Net income of the first half 2018 | — | — | 6,357 | — | — | — | 6,357 | (74 | ) | 6,283 | ||||||||||||||||||||||||||
Other comprehensive Income | — | — | 305 | (1,856 | ) | — | — | (1,551 | ) | (38 | ) | (1,589 | ) | |||||||||||||||||||||||
Comprehensive Income | — | — | 6,662 | (1,856 | ) | — | — | 4,806 | (112 | ) | 4,694 | |||||||||||||||||||||||||
Dividend | — | — | (4,070 | ) | — | — | — | (4,070 | ) | (84 | ) | (4,154 | ) | |||||||||||||||||||||||
Issuance of common shares | 136,887,716 | 423 | 7,270 | — | — | — | 7,693 | — | 7,693 | |||||||||||||||||||||||||||
Purchase of treasury shares | — | — | — | — | (33,056,514 | ) | (2,004 | ) | (2,004 | ) | — | (2,004 | ) | |||||||||||||||||||||||
Sale of treasury shares(a) | — | — | — | — | 3,450 | — | — | — | — | |||||||||||||||||||||||||||
Share-based payments | — | — | 192 | — | — | — | 192 | — | 192 | |||||||||||||||||||||||||||
Share cancellation | — | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||||
Issuance of perpetual subordinated notes | — | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||||
Payments on perpetual subordinated notes | — | — | (161 | ) | — | — | — | (161 | ) | — | (161 | ) | ||||||||||||||||||||||||
Other operations with non-controlling interests | — | — | (4 | ) | — | — | — | (4 | ) | 4 | — | |||||||||||||||||||||||||
Other items | — | — | (33 | ) | — | — | — | (33 | ) | (1 | ) | (34 | ) | |||||||||||||||||||||||
As of June 30, 2018 | 2,665,877,332 | 8,305 | 121,896 | (9,764 | ) | (41,429,820 | ) | (2,462 | ) | 117,975 | 2,288 | 120,263 | ||||||||||||||||||||||||
(a)Treasury shares related to the restricted stock grants. |
22 |
TOTAL
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
FOR THE FIRST SIX MONTHS OF 2018
(unaudited)
1) Accounting policies
The consolidated financial statements are prepared in accordance with International Financial Reporting Standards (IFRS) as adopted by the European Union and IFRS as published by the International Accounting Standards Board (IASB).
The interim consolidated financial statements of TOTAL S.A. and its subsidiaries (the Group) as of June 30, 2018, are presented in U.S. dollars and have been prepared in accordance with International Accounting Standard (IAS) 34 “Interim Financial Reporting”.
The accounting principles applied for the consolidated financial statements at June 30, 2018, are consistent with those used for the financial statements at December 31, 2017, with the exception of those texts or amendments that must be applied for periods beginning January 1, 2018.
- First-time application of IFRS 15 “Revenue from Contracts with Customers”
The Group applied IFRS 15 as of January 1, 2018, without restating comparative information from past periods. The cumulative effect of the first application of the standard, recognized in equity as at January 1, 2018, is non-material.
The new standard does not lead to any material change in the accounting principles applied by the Group.
- First time application of IFRS 9 “Financial Instruments”
The Group applied IFRS 9 as of January 1, 2018 without restating comparative information from past periods. The impacts related to the first application of the standard, recognized in opening equity at January 1, 2018, are not material.
This standard has three components: classification and measurement of financial instruments, impairment of financial assets, and hedging transactions except macro hedging.
The main changes induced by each component are the following:
1. The application of the “Classification and valuation of financial instruments” component led the Group to create a new non-recyclable component in its comprehensive income to record, from January 1, 2018, changes in the fair value of “Investments in equity instruments at the fair value through equity” previously classified as “Available-for-sale financial assets “under IAS 39.
2. The application of the “Impairment of financial assets” component has no significant impact for the Group on January 1, 2018.
3. The application of the “Hedging transactions” component led the Group to recognize in a separate component of the comprehensive income the changes in the Foreign Currency Basis Spread identified in the hedging relationships qualifying as a fair value hedge.
The application of the provisions of IFRS 9 “Financial Instruments” has no significant effect on the Group’s balance sheet, income statement and consolidated equity as of June 30, 2018.
The preparation of financial statements in accordance with IFRS for the closing as of June 30, 2018, requires the executive management to make estimates, assumptions and judgments that affect the information reported in the Consolidated Financial Statements and the Notes thereto.
These estimates, assumptions and judgments are based on historical experience and other factors believed to be reasonable at the date of preparation of the financial statements. They are reviewed on an on-going basis by the executive management and therefore could be revised as circumstances change or as a result of new information.
23 |
Different estimates, assumptions and judgments could significantly affect the information reported, and actual results may differ from the amounts included in the Consolidated Financial Statements and the Notes thereto.
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, 2017.
Furthermore, when the accounting treatment of a specific transaction is not addressed by any accounting standard or interpretation, the executive management applies its judgment to define and apply accounting policies that provide information consistent with the general IFRS concepts: faithful representation, relevance and materiality.
As regards the application of IFRS 16 “Leases” on January 1, 2019, the Group intends to:
- | apply the simplified retrospective transition method, by accounting for the cumulative effect of the initial application of the standard at the date of first application, without restating the comparative periods |
- | use the following simplification measures provided by the standard in the transitional provisions: |
o | not apply the standard to contracts that the Group had not previously identified as containing a lease under IAS 17 and IFRIC 4, |
o | not take into account leases whose term ends within 12 months of the date of first application |
- | recognize each lease component of the lease as a separate lease, apart from non-lease components (services) of the lease. |
24 |
2) Changes in the Group structure
2.1) Main acquisitions and divestments
Exploration & Production |
• | On January 15, 2018, as part of the Strategic Alliance signed in March 2017, TOTAL announced the conclusion of transfer agreements from Petrobras to TOTAL: |
o | 35% of the rights, as well as the role of operator in the Lapa field, |
o | 22.5% of the rights of the Iara area. |
The amount of this transaction is $ 1.95 billion.
The details of the acquisition are presented in Note 2.2 to the consolidated financial statements.
• | On March 1, 2018, TOTAL finalized the acquisition of Marathon Oil Libya Limited which holds a 16.33% stake in the Waha Concessions in Libya. This transaction amounts to $ 451 million. |
The details of the acquisition are presented in Note 2.2 to the consolidated financial statements.
• | On March 8, 2018, TOTAL announced the closing of the Maersk Oil acquisition signed on August 21, 2017. The integration of Maersk Oil, which holds a portfolio of high quality assets, largely complementary to those held by TOTAL, and mainly located in OECD countries, allows the Group to become the second largest operator in the North Sea. |
The details of the acquisition are presented in Note 2.2 to the consolidated financial statements.
• | On March 15, 2018, TOTAL finalized the sale to Statoil of all of its interests in the Martin Linge field (51%) and the discovery of Garantiana (40%) on the Norwegian Continental Shelf. |
• | On March 18, 2018, TOTAL was awarded participating interests in two Offshore Concessions on Umm Shaif & Nasr (20%) and Lower Zakum (5%) in return for the payment of a global bonus of $ 1.45 billion. |
• | On April 11, 2018, TOTAL acquired several assets located in the Gulf of Mexico as part of the Cobalt International Energy company’s bankruptcy auction sale. |
Marketing & Services |
• | In January, 2018, the sale of the joint venture TotalErg (Erg 51%, TOTAL 49%) to the Italian company API was finalized. |
25 |
2.2) Major business combinations
In accordance with IFRS 3, TOTAL is assessing the fair value of identifiable acquired assets, liabilities and contingent liabilities on the basis of available information. This assessment will be finalised within 12 months following the acquisition date.
Exploration & Production |
• | Transfer of rights in the Lapa and Iara concessions in Brazil |
On January 15, 2018 Petrobras transferred to TOTAL 35% of the rights of the Lapa field which was put in production in December 2016, with a 100,000 barrel per day capacity FPSO.
Petrobras also transferred to TOTAL 22.5% of the rights of the Iara area. Production in Iara is expected to start in 2018 and 2019 depending on the fields.
The acquisition cost amounts to $1,950 million.
In the balance sheet as of June 30, 2018, the provisional fair value of identifiable acquired assets, liabilities and contingent liabilities amounts to $1,950 million.
The provisional purchase price allocation is shown below :
($ million) | At the acquisition date | |
Intangible assets | 1,072 | |
Tangible assets | 1,662 | |
Other assets and liabilities | (119 | ) |
Net debt | (665 | ) |
Fair value of consideration transferred | 1,950 |
• | Marathon Oil Lybia Limited |
On March 1, 2018, TOTAL finalized the acquisition of Marathon Oil Libya Limited which holds a 16.33% stake in the Waha Concessions in Libya. The acquisition cost amounts to $451 million.
In the balance sheet as of June 30, 2018, the provisional fair value of identifiable acquired assets, liabilities and contingent liabilities amounts to $451 million.
The provisional purchase price allocation is shown below :
($ million) | At the acquisition date | |
Intangible assets | 326 | |
Tangible assets | 192 | |
Other assets and liabilities | (91 | ) |
Net debt | 24 | |
Fair value of consideration transferred | 451 |
• | Maersk Oil |
On March 8, 2018, TOTAL finalized the acquisition of Maersk Oil, following the signature of the « Share Transfer Agreement » on August 21, 2017.
The Group acquired all the voting rights of Maersk Olie og Gas A/S (Maersk Oil), a wholly owned subsidiary of A.P. Møller – Mærsk A/S (Maersk), for a purchase consideration of $5,741 million.
26 |
This includes the fair value ($5,585 million) of 97,522,593 shares issued in exchange for all Maersk Oil shares, calculated using the market price of the company’s shares of 46.11 euros on the Euronext Paris Stock Exchange at its opening of business on March 8, 2018, and the amount of price adjustments ($156 million) paid on closing.
In the balance sheet as of June 30, 2018, the provisional fair value of identifiable acquired assets, liabilities and contingent liabilities amounts to $3,113 million.
The Group recognized a $2,628 million goodwill.
The provisional purchase price allocation is shown below:
($ million) | At the acquisition date | |
Goodwill | 2,628 | |
Intangible assets | 4,227 | |
Tangible assets | 4,033 | |
Other assets and liabilities | (3,223 | ) |
Including provision for site restitution | (2,100 | ) |
Including deferred tax | (675 | ) |
Net debt | (1,924 | ) |
Fair value of consideration transferred | 5,741 |
27 |
3) Adjustment items
Description of the business segments
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.
The operational profit and assets are broken down by business segment prior to the consolidation and inter-segment adjustments.
Sales prices between business segments approximate market prices.
The organization of the Group’s activities is structured around the four followings segments:
- | An Exploration & Production segment; |
- | A Gas, Renewables & Power segment including downstream Gas activities, New Energies activities (excluding biotechnologies) and Energy Efficiency division; |
- | A Refining & Chemicals segment constituting a major industrial hub comprising the activities of refining, petrochemicals and specialty chemicals. This segment also includes the activities of oil Supply, Trading and marine Shipping; |
- | A Marketing & Services segment including the global activities of supply and marketing in the field of petroleum products; |
In addition the Corporate segment includes holdings operating and financial activities.
Adjustment items
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 assets 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) The 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 items 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.
28 |
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.
ADJUSTMENTS TO OPERATING INCOME | ||||||||||||||||||||||||||
(M$) | Exploration & Production | Gas, Renewables & Power | Refining & Chemicals | Marketing & Services | Corporate | Total | ||||||||||||||||||||
2nd quarter 2018 | Inventory valuation effect | — | — | 569 | 134 | — | 703 | |||||||||||||||||||
Effect of changes in fair value | — | 16 | — | — | — | 16 | ||||||||||||||||||||
Restructuring charges | — | — | — | — | — | — | ||||||||||||||||||||
Asset impairment charges | — | (424 | ) | — | — | — | (424 | ) | ||||||||||||||||||
Other items | (97 | ) | (1 | ) | — | — | — | (98 | ) | |||||||||||||||||
Total | (97 | ) | (409 | ) | 569 | 134 | — | 197 | ||||||||||||||||||
2nd quarter 2017 | Inventory valuation effect | — | — | (372 | ) | (54 | ) | — | (426 | ) | ||||||||||||||||
Effect of changes in fair value | — | (27 | ) | — | — | — | (27 | ) | ||||||||||||||||||
Restructuring charges | (40 | ) | — | — | — | — | (40 | ) | ||||||||||||||||||
Asset impairment charges | (15 | ) | 1 | — | — | — | (14 | ) | ||||||||||||||||||
Other items | (77 | ) | (25 | ) | (39 | ) | (26 | ) | (64 | ) | (231 | ) | ||||||||||||||
Total | (132 | ) | (51 | ) | (411 | ) | (80 | ) | (64 | ) | (738 | ) | ||||||||||||||
1st half 2018 | Inventory valuation effect | — | — | 531 | 105 | — | 636 | |||||||||||||||||||
Effect of changes in fair value | — | 5 | — | — | — | 5 | ||||||||||||||||||||
Restructuring charges | (53 | ) | — | — | — | — | (53 | ) | ||||||||||||||||||
Asset impairment charges | — | (446 | ) | — | — | — | (446 | ) | ||||||||||||||||||
Other items | (97 | ) | (93 | ) | — | — | (9 | ) | (199 | ) | ||||||||||||||||
Total | (150 | ) | (534 | ) | 531 | 105 | (9 | ) | (57 | ) | ||||||||||||||||
1st half 2017 | Inventory valuation effect | — | — | (289 | ) | (69 | ) | — | (358 | ) | ||||||||||||||||
Effect of changes in fair value | — | (27 | ) | — | — | — | (27 | ) | ||||||||||||||||||
Restructuring charges | (40 | ) | — | — | — | — | (40 | ) | ||||||||||||||||||
Asset impairment charges | (1,869 | ) | (25 | ) | (50 | ) | — | — | (1,944 | ) | ||||||||||||||||
Other items | (77 | ) | (114 | ) | (65 | ) | (26 | ) | (64 | ) | (346 | ) | ||||||||||||||
Total | (1,986 | ) | (166 | ) | (404 | ) | (95 | ) | (64 | ) | (2,715 | ) |
29 |
ADJUSTMENTS TO NET INCOME, GROUP SHARE | ||||||||||||||||||||||||||
(M$) | Exploration & Production | Gas, Renewables & Power | Refining & Chemicals | Marketing & Services | Corporate | Total | ||||||||||||||||||||
2nd quarter 2018 | Inventory valuation effect | — | — | 436 | 81 | — | 517 | |||||||||||||||||||
Effect of changes in fair value | — | 9 | — | — | — | 9 | ||||||||||||||||||||
Restructuring charges | (44 | ) | (2 | ) | — | — | — | (46 | ) | |||||||||||||||||
Asset impairment charges | — | (236 | ) | — | — | — | (236 | ) | ||||||||||||||||||
Gains (losses) on disposals of assets | (2 | ) | — | — | — | — | (2 | ) | ||||||||||||||||||
Other items | (71 | ) | (3 | ) | — | — | — | (74 | ) | |||||||||||||||||
Total | (117 | ) | (232 | ) | 436 | 81 | — | 168 | ||||||||||||||||||
2nd quarter 2017 | Inventory valuation effect | — | — | (268 | ) | (42 | ) | — | (310 | ) | ||||||||||||||||
Effect of changes in fair value | — | (19 | ) | — | — | — | (19 | ) | ||||||||||||||||||
Restructuring charges | (12 | ) | (3 | ) | (39 | ) | — | — | (54 | ) | ||||||||||||||||
Asset impairment charges | (27 | ) | (5 | ) | — | — | — | (32 | ) | |||||||||||||||||
Gains (losses) on disposals of assets | — | — | — | 125 | — | 125 | ||||||||||||||||||||
Other items | (50 | ) | (11 | ) | (26 | ) | (18 | ) | (42 | ) | (147 | ) | ||||||||||||||
Total | (89 | ) | (38 | ) | (333 | ) | 65 | (42 | ) | (437 | ) | |||||||||||||||
1st half 2018 | Inventory valuation effect | — | — | 412 | 60 | — | 472 | |||||||||||||||||||
Effect of changes in fair value | — | 1 | — | — | — | 1 | ||||||||||||||||||||
Restructuring charges | (59 | ) | (8 | ) | — | — | — | (67 | ) | |||||||||||||||||
Asset impairment charges | — | (248 | ) | — | — | — | (248 | ) | ||||||||||||||||||
Gains (losses) on disposals of assets | (103 | ) | — | — | — | — | (103 | ) | ||||||||||||||||||
Other items | (51 | ) | (58 | ) | (17 | ) | — | (9 | ) | (135 | ) | |||||||||||||||
Total | (213 | ) | (313 | ) | 395 | 60 | (9 | ) | (80 | ) | ||||||||||||||||
1st half 2017 | Inventory valuation effect | — | — | (210 | ) | (45 | ) | — | (255 | ) | ||||||||||||||||
Effect of changes in fair value | — | (19 | ) | — | — | — | (19 | ) | ||||||||||||||||||
Restructuring charges | (12 | ) | (8 | ) | (39 | ) | — | — | (59 | ) | ||||||||||||||||
Asset impairment charges | (1,641 | ) | (59 | ) | (50 | ) | — | — | (1,750 | ) | ||||||||||||||||
Gains (losses) on disposals of assets | — | — | 2,139 | 125 | — | 2,264 | ||||||||||||||||||||
Other items | (144 | ) | (78 | ) | (45 | ) | (18 | ) | (42 | ) | (327 | ) | ||||||||||||||
Total | (1,797 | ) | (164 | ) | 1,795 | 62 | (42 | ) | (146 | ) |
30 |
4) Shareholders’ equity
Treasury shares (TOTAL shares held by TOTAL S.A.)
In accordance with the February 2018 announcements regarding the shareholder return policy over 2018-2020, TOTAL S.A. started share buybacks.
At June 30, 2018, TOTAL S.A. holds 41,429,820 of its own shares, representing 1.55% of its share capital, detailed as follows:
• | 8,760,020 shares allocated to TOTAL share grant plans for Group employees; |
• | 69,759 shares intended to be allocated to new TOTAL share purchase option plans or to new share grant plans; |
• | 32,600,041 shares acquired and intended to be canceled out of which: |
o | 9,820,488 shares definitively acquired during the first quarter and intended to be canceled, |
o | 18,576,360 shares definitively acquired during the second quarter and intended to be canceled, |
o | 4,203,193 shares corresponding to the portion not yet executed on June 30, 2018, of the share buyback for which the group is contractually bound. |
These shares are deducted from the consolidated shareholders’ equity.
Dividend
The Annual Shareholders’ Meeting on June 1, 2018 approved the payment of a dividend of €2.48 per share for the 2017 fiscal year. Taking into account the three interim dividends of €0.62 per share that have been paid on October 12, 2017, January 11 and April 9, 2018, the remaining balance of €0.62 per share was paid on June 28, 2018.
The Annual Shareholders’ Meeting on June 1, 2018 approved that shareholders will be given the option to receive the 2017 final dividend in new shares or in cash. The share price of new shares has been set at €52.03 per share. This price is equal to the average opening price on Euronext Paris for the twenty trading days preceding June 1st, 2018, the date of the Annual Shareholders’ Meeting, reduced by the amount of the final dividend, without any discount. On June 28, 2018, 5,798,335 shares have been issued at a price of €52.03 per share.
Another resolution has been approved at the Annual Shareholders’ Meeting on June 1, 2018, if one or more interim dividends are decided by the Board of Directors for the fiscal year 2018, then shareholders will be given the option to receive this or these interim dividends in new shares or in cash.
The Board of Directors, during its April 25, 2018, meeting, decided to set the first interim dividend for the fiscal year 2018 at €0.64 per share. This interim dividend will be paid in cash or in shares on October 12, 2018 (the ex-dividend date will be September 25, 2018).
The Board of Directors, during its July 25, 2018, meeting, decided to set the second interim dividend for the fiscal year 2018 at €0.64 per share. This interim dividend will be paid in cash or in shares on December 18, 2018 (the ex-dividend date will be January 10, 2019).
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 €1.16 per share for the 2nd quarter 2018 (€0.81 per share for the 1st quarter 2018 and €0.71 per share for the 2nd quarter 2017). Diluted earnings per share calculated using the same method amounted to €1.16 per share for the 2nd quarter 2018 (€0.81 per share for the 1st quarter 2018 and €0.71 per share for the 2nd quarter 2017).
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$) | 1st half 2018 | 1st half 2017 | |||||||||||||
Actuarial gains and losses | 67 | 158 | |||||||||||||
Change in fair value of investments in equity instruments | 5 | — | |||||||||||||
Tax effect | (18 | ) | (53 | ) | |||||||||||
Currency translation adjustment generated by the parent company | (2,630 | ) | 5,464 | ||||||||||||
Sub-total items not potentially reclassifiable to profit and loss | (2,576 | ) | 5,569 | ||||||||||||
Currency translation adjustment | 968 | (1,418 | ) | ||||||||||||
- unrealized gain/(loss) of the period | 1,078 | (1,372 | ) | ||||||||||||
- less gain/(loss) included in net income | 110 | 46 | |||||||||||||
Available for sale financial assets | — | — | |||||||||||||
- unrealized gain/(loss) of the period | — | — | |||||||||||||
- less gain/(loss) included in net income | — | — | |||||||||||||
Cash flow hedge | 255 | 34 | |||||||||||||
- unrealized gain/(loss) of the period | 142 | 164 | |||||||||||||
- less gain/(loss) included in net income | (113 | ) | 130 | ||||||||||||
Variation of foreign currency basis spread | (27 | ) | — | ||||||||||||
- unrealized gain/(loss) of the period | (27 | ) | — | ||||||||||||
- less gain/(loss) included in net income | — | — | |||||||||||||
Share of other comprehensive income of equity affiliates, net amount | (132 | ) | (463 | ) | |||||||||||
- unrealized gain/(loss) of the period | (93 | ) | (465 | ) | |||||||||||
- less gain/(loss) included in net income | 39 | (2 | ) | ||||||||||||
Other | (2 | ) | — | ||||||||||||
Tax effect | (75 | ) | (9 | ) | |||||||||||
Sub-total items potentially reclassifiable to profit and loss | 987 | (1,856 | ) | ||||||||||||
Total other comprehensive income, net amount | (1,589 | ) | 3,713 |
32 |
Tax effects relating to each component of other comprehensive income are as follows:
1st half 2018 | 1st half 2017 | |||||||||||||||||||||||
(M$) | Pre-tax amount | Tax effect | Net amount | Pre-tax amount | Tax effect | Net amount | ||||||||||||||||||
Actuarial gains and losses | 67 | (18 | ) | 49 | 158 | (53 | ) | 105 | ||||||||||||||||
Change in fair value of investments in equity instruments | 5 | — | 5 | — | — | — | ||||||||||||||||||
Currency translation adjustment generated by the parent company | (2,630 | ) | — | (2,630 | ) | 5,464 | — | 5,464 | ||||||||||||||||
Sub-total items not potentially reclassifiable to profit and loss | (2,558 | ) | (18 | ) | (2,576 | ) | 5,622 | (53 | ) | 5,569 | ||||||||||||||
Currency translation adjustment | 968 | — | 968 | (1,418 | ) | — | (1,418 | ) | ||||||||||||||||
Available for sale financial assets | — | — | — | — | (1 | ) | (1 | ) | ||||||||||||||||
Cash flow hedge | 255 | (81 | ) | 174 | 34 | (8 | ) | 26 | ||||||||||||||||
Variation of foreign currency basis spread | (27 | ) | 6 | (21 | ) | — | — | — | ||||||||||||||||
Share of other comprehensive income of equity affiliates, net amount | (132 | ) | — | (132 | ) | (463 | ) | — | (463 | ) | ||||||||||||||
Other | (2 | ) | — | (2 | ) | — | — | — | ||||||||||||||||
Sub-total items potentially reclassifiable to profit and loss | 1,062 | (75 | ) | 987 | (1,847 | ) | (9 | ) | (1,856 | ) | ||||||||||||||
Total other comprehensive income | (1,496 | ) | (93 | ) | (1,589 | ) | 3,775 | (62 | ) | 3,713 |
5) Financial debt
The Group has not issued any bond during the first six months of 2018.
The Group reimbursed bonds during the first six months of 2018:
- | Bond 1.450% issued in 2013 and maturing in January 2018 (USD 1,000 million) |
- | Bond 2.500% issued in 2013 and maturing in June 2018 (NOK 600 million) |
- | Bond with floating rate coupon issued in 2014 and maturing in June 2018 (USD 135 million) |
- | Bond 3.125% issued in several tranches between 2006 / 2008 and maturing in June 2018 (CHF 525 million) |
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 2018.
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 and a request for an expert opinion has been approved by the court. The existence and the assessment of the alleged damages in this procedure involving multiple defendants remain contested.
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 in the United States of Total Gas & Power North America, Inc. (TGPNA), a U.S. 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, and to TOTAL S.A. and Total Gas & Power Ltd., regarding the same facts. TGPNA contests the claims brought against it.
A class action has been launched to seek damages from these three companies and was dismissed by a judgment of the U.S. District court of New York issued on March 15, 2017. The court of Appeal upheld this judgment.
Yemen
Due to the security conditions in the vicinity of Balhaf, Yemen LNG, in which the Group holds a stake of 39.62%, stopped its commercial production and export of LNG in April 2015, when it declared Force Majeure to its various stakeholders. The plant is in a preservation mode.
34 |
8) Information by business segment
(unaudited)
1 st half 2018 (M$) | Exploration & Production | Gas, Renewables & Power | Refining & Chemicals | Marketing & Services | Corporate | Intercompany | Total | |||||||||||||||||||||
Non-Group sales | 5,865 | 7,359 | 45,088 | 43,836 | 3 | — | 102,151 | |||||||||||||||||||||
Intersegment sales | 14,717 | 898 | 17,396 | 491 | 34 | (33,536 | ) | — | ||||||||||||||||||||
Excise taxes | — | — | (1,714 | ) | (11,043 | ) | — | — | (12,757 | ) | ||||||||||||||||||
Revenues from sales | 20,582 | 8,257 | 60,770 | 33,284 | 37 | (33,536 | ) | 89,394 | ||||||||||||||||||||
Operating expenses | (8,979 | ) | (8,096 | ) | (58,248 | ) | (31,919 | ) | (399 | ) | 33,536 | (74,105 | ) | |||||||||||||||
Depreciation, depletion and impairment of tangible assets and mineral interests | (4,834 | ) | (534 | ) | (617 | ) | (346 | ) | (20 | ) | — | (6,351 | ) | |||||||||||||||
Operating income | 6,769 | (373 | ) | 1,905 | 1,019 | (382 | ) | — | 8,938 | |||||||||||||||||||
Net income (loss) from equity affiliates and other items | 1,210 | 162 | 417 | 193 | 9 | — | 1,991 | |||||||||||||||||||||
Tax on net operating income | (3,322 | ) | (34 | ) | (383 | ) | (297 | ) | 181 | — | (3,855 | ) | ||||||||||||||||
Net operating income | 4,657 | (245 | ) | 1,939 | 915 | (192 | ) | — | 7,074 | |||||||||||||||||||
Net cost of net debt | (791 | ) | ||||||||||||||||||||||||||
Non-controlling interests | 74 | |||||||||||||||||||||||||||
Net income - group share | 6,357 | |||||||||||||||||||||||||||
1 st half 2018 (adjustments)(a) (M$) | Exploration & Production | Gas, Renewables & Power | Refining & Chemicals | Marketing & Services | Corporate | Intercompany | Total | |||||||||||||||||||||
Non-Group sales | — | 13 | — | — | — | — | 13 | |||||||||||||||||||||
Intersegment sales | — | — | — | — | — | — | — | |||||||||||||||||||||
Excise taxes | — | — | — | — | — | — | — | |||||||||||||||||||||
Revenues from sales | — | 13 | — | — | — | — | 13 | |||||||||||||||||||||
Operating expenses | (150 | ) | (101 | ) | 531 | 105 | (9 | ) | — | 376 | ||||||||||||||||||
Depreciation, depletion and impairment of tangible assets and mineral interests | — | (446 | ) | — | — | — | — | (446 | ) | |||||||||||||||||||
Operating income (b) | (150 | ) | (534 | ) | 531 | 105 | (9 | ) | — | (57 | ) | |||||||||||||||||
Net income (loss) from equity affiliates and other items | (167 | ) | (15 | ) | 25 | — | — | — | (157 | ) | ||||||||||||||||||
Tax on net operating income | 104 | (4 | ) | (158 | ) | (35 | ) | — | — | (93 | ) | |||||||||||||||||
Net operating income (b) | (213 | ) | (553 | ) | 398 | 70 | (9 | ) | — | (307 | ) | |||||||||||||||||
Net cost of net debt | (19 | ) | ||||||||||||||||||||||||||
Non-controlling interests | 246 | |||||||||||||||||||||||||||
Net income - group share | (80 | ) | ||||||||||||||||||||||||||
(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 | — | — | 531 | 105 | — | |||||||||||||||||||||||
- On net operating income | — | — | 415 | 70 | — |
35 |
1 st half
2018 (adjusted) (M$) | Exploration & Production | Gas, Renewables & Power | Refining & Chemicals | Marketing & Services | Corporate | Intercompany | Total | |||||||||||||||||||||
Non-Group sales | 5,865 | 7,346 | 45,088 | 43,836 | 3 | — | 102,138 | |||||||||||||||||||||
Intersegment sales | 14,717 | 898 | 17,396 | 491 | 34 | (33,536 | ) | — | ||||||||||||||||||||
Excise taxes | — | — | (1,714 | ) | (11,043 | ) | — | — | (12,757 | ) | ||||||||||||||||||
Revenues from sales | 20,582 | 8,244 | 60,770 | 33,284 | 37 | (33,536 | ) | 89,381 | ||||||||||||||||||||
Operating expenses | (8,829 | ) | (7,995 | ) | (58,779 | ) | (32,024 | ) | (390 | ) | 33,536 | (74,481 | ) | |||||||||||||||
Depreciation, depletion and impairment of tangible assets and mineral interests | (4,834 | ) | (88 | ) | (617 | ) | (346 | ) | (20 | ) | — | (5,905 | ) | |||||||||||||||
Adjusted operating income | 6,919 | 161 | 1,374 | 914 | (373 | ) | — | 8,995 | ||||||||||||||||||||
Net income (loss) from equity affiliates and other items | 1,377 | 177 | 392 | 193 | 9 | — | 2,148 | |||||||||||||||||||||
Tax on net operating income | (3,426 | ) | (30 | ) | (225 | ) | (262 | ) | 181 | — | (3,762 | ) | ||||||||||||||||
Adjusted net operating income | 4,870 | 308 | 1,541 | 845 | (183 | ) | — | 7,381 | ||||||||||||||||||||
Net cost of net debt | (772 | ) | ||||||||||||||||||||||||||
Non-controlling interests | (172 | ) | ||||||||||||||||||||||||||
Adjusted net income - group share | 6,437 | |||||||||||||||||||||||||||
1 st half 2018 (M$) | Exploration & Production | Gas, Renewables & Power | Refining & Chemicals | Marketing & Services | Corporate | Intercompany | Total | |||||||||||||||||||||
Total expenditures | 8,851 | 328 | 736 | 538 | 58 | — | 10,511 | |||||||||||||||||||||
Total divestments | 2,751 | 483 | 349 | 273 | 3 | — | 3,859 | |||||||||||||||||||||
Cash flow from operating activities (*) | 8,197 | (75 | ) | (110 | ) | 781 | (466 | ) | — | 8,327 | ||||||||||||||||||
(*) As of January 1st, 2018, for a better reflection of the operating performance of the segments, financial expenses were all transferred to the Corporate segment. 2017 comparative information have been restated. |
36 |
1
st half 2017 (M$) | Exploration & Production | Gas, Renewables & Power | Refining & Chemicals | Marketing & Services | Corporate | Intercompany | Total | |||||||||||||||||||||
Non-Group sales | 4,171 | 5,868 | 35,921 | 35,129 | 9 | — | 81,098 | |||||||||||||||||||||
Intersegment sales | 10,666 | 583 | 12,362 | 443 | 195 | (24,249 | ) | — | ||||||||||||||||||||
Excise taxes | — | — | (1,381 | ) | (9,142 | ) | — | — | (10,523 | ) | ||||||||||||||||||
Revenues from sales | 14,837 | 6,451 | 46,902 | 26,430 | 204 | (24,249 | ) | 70,575 | ||||||||||||||||||||
Operating expenses | (7,234 | ) | (6,326 | ) | (44,796 | ) | (25,394 | ) | (552 | ) | 24,249 | (60,053 | ) | |||||||||||||||
Depreciation, depletion and impairment of tangible assets and mineral interests | (6,412 | ) | (112 | ) | (532 | ) | (302 | ) | (19 | ) | — | (7,377 | ) | |||||||||||||||
Operating income | 1,191 | 13 | 1,574 | 734 | (367 | ) | — | 3,145 | ||||||||||||||||||||
Net income (loss) from equity affiliates and other items | 677 | (32 | ) | 2,601 | 288 | 16 | — | 3,550 | ||||||||||||||||||||
Tax on net operating income | (951 | ) | (61 | ) | (498 | ) | (231 | ) | 385 | — | (1,356 | ) | ||||||||||||||||
Net operating income | 917 | (80 | ) | 3,677 | 791 | 34 | — | 5,339 | ||||||||||||||||||||
Net cost of net debt | (533 | ) | ||||||||||||||||||||||||||
Non-controlling interests | 80 | |||||||||||||||||||||||||||
Net income - group share | 4,886 | |||||||||||||||||||||||||||
1
st half 2017 (adjustments)(a) (M$) | Exploration & Production | Gas, Renewables & Power | Refining & Chemicals | Marketing & Services | Corporate | Intercompany | Total | |||||||||||||||||||||
Non-Group sales | — | (27 | ) | — | — | — | — | (27 | ) | |||||||||||||||||||
Intersegment sales | — | — | — | — | — | — | — | |||||||||||||||||||||
Excise taxes | — | — | — | — | — | — | — | |||||||||||||||||||||
Revenues from sales | — | (27 | ) | — | — | — | — | (27 | ) | |||||||||||||||||||
Operating expenses | (117 | ) | (114 | ) | (354 | ) | (95 | ) | (64 | ) | — | (744 | ) | |||||||||||||||
Depreciation, depletion and impairment of tangible assets and mineral interests | (1,869 | ) | (25 | ) | (50 | ) | — | — | — | (1,944 | ) | |||||||||||||||||
Operating income(b) | (1,986 | ) | (166 | ) | (404 | ) | (95 | ) | (64 | ) | — | (2,715 | ) | |||||||||||||||
Net income (loss) from equity affiliates and other items | (214 | ) | (79 | ) | 2,156 | 126 | — | — | 1,989 | |||||||||||||||||||
Tax on net operating income | 376 | 9 | 41 | 26 | 22 | — | 474 | |||||||||||||||||||||
Net operating income(b) | (1,824 | ) | (236 | ) | 1,793 | 57 | (42 | ) | — | (252 | ) | |||||||||||||||||
Net cost of net debt | (14 | ) | ||||||||||||||||||||||||||
Non-controlling interests | 120 | |||||||||||||||||||||||||||
Net income - group share | (146 | ) | ||||||||||||||||||||||||||
(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 | — | — | (289 | ) | (69 | ) | — | |||||||||||||||||||||
- On net operating income | — | — | (212 | ) | (50 | ) | — |
37 |
1
st half 2017 (adjusted) (M$) | Exploration & Production | Gas,
Renewables & Power | Refining & Chemicals | Marketing
& Services | Corporate | Intercompany | Total | |||||||||||||||||||||
Non-Group sales | 4,171 | 5,895 | 35,921 | 35,129 | 9 | — | 81,125 | |||||||||||||||||||||
Intersegment sales | 10,666 | 583 | 12,362 | 443 | 195 | (24,249 | ) | — | ||||||||||||||||||||
Excise taxes | — | — | (1,381 | ) | (9,142 | ) | — | — | (10,523 | ) | ||||||||||||||||||
Revenues from sales | 14,837 | 6,478 | 46,902 | 26,430 | 204 | (24,249 | ) | 70,602 | ||||||||||||||||||||
Operating expenses | (7,117 | ) | (6,212 | ) | (44,442 | ) | (25,299 | ) | (488 | ) | 24,249 | (59,309 | ) | |||||||||||||||
Depreciation, depletion and impairment of tangible assets and mineral interests | (4,543 | ) | (87 | ) | (482 | ) | (302 | ) | (19 | ) | — | (5,433 | ) | |||||||||||||||
Adjusted operating income | 3,177 | 179 | 1,978 | 829 | (303 | ) | — | 5,860 | ||||||||||||||||||||
Net income (loss) from equity affiliates and other items | 891 | 47 | 445 | 162 | 16 | — | 1,561 | |||||||||||||||||||||
Tax on net operating income | (1,327 | ) | (70 | ) | (539 | ) | (257 | ) | 363 | — | (1,830 | ) | ||||||||||||||||
Adjusted net operating income | 2,741 | 156 | 1,884 | 734 | 76 | — | 5,591 | |||||||||||||||||||||
Net cost of net debt | (519 | ) | ||||||||||||||||||||||||||
Non-controlling interests | (40 | ) | ||||||||||||||||||||||||||
Adjusted net income - group share | 5,032 | |||||||||||||||||||||||||||
1
st half 2017 (M$) | Exploration & Production | Gas, Renewables & Power | Refining & Chemicals | Marketing & Services | Corporate | Intercompany | Total | |||||||||||||||||||||
Total expenditures | 6,084 | 392 | 667 | 697 | 43 | — | 7,883 | |||||||||||||||||||||
Total divestments | 245 | 27 | 2,760 | 218 | 8 | — | 3,258 | |||||||||||||||||||||
Cash flow from operating activities (*) | 5,637 | 40 | 3,729 | 582 | (647 | ) | — | 9,341 | ||||||||||||||||||||
(*) As of January 1st, 2018, for a better reflection of the operating performance of the segments, financial expenses were all transferred to the Corporate segment. 2017 comparative information have been restated. |
38 |
1st quarter 2018 (M$) | Exploration & Production | Gas, Renewables & Power | Refining & Chemicals | Marketing & Services | Corporate | Intercompany | Total | |||||||||||||||||||||
Non-Group sales | 2,467 | 4,091 | 21,739 | 21,308 | 6 | — | 49,611 | |||||||||||||||||||||
Intersegment sales | 6,924 | 468 | 7,956 | 198 | 97 | (15,643 | ) | — | ||||||||||||||||||||
Excise taxes | — | — | (847 | ) | (5,472 | ) | — | — | (6,319 | ) | ||||||||||||||||||
Revenues from sales | 9,391 | 4,559 | 28,848 | 16,034 | 103 | (15,643 | ) | 43,292 | ||||||||||||||||||||
Operating expenses | (4,045 | ) | (4,526 | ) | (27,879 | ) | (15,503 | ) | (277 | ) | 15,643 | (36,587 | ) | |||||||||||||||
Depreciation, depletion and impairment of tangible assets and mineral interests | (2,350 | ) | (70 | ) | (313 | ) | (174 | ) | (9 | ) | — | (2,916 | ) | |||||||||||||||
Operating income | 2,996 | (37 | ) | 656 | 357 | (183 | ) | — | 3,789 | |||||||||||||||||||
Net income (loss) from equity affiliates and other items | 641 | 34 | 128 | 86 | (2 | ) | — | 887 | ||||||||||||||||||||
Tax on net operating income | (1,550 | ) | (15 | ) | (104 | ) | (103 | ) | 96 | — | (1,676 | ) | ||||||||||||||||
Net operating income | 2,087 | (18 | ) | 680 | 340 | (89 | ) | — | 3,000 | |||||||||||||||||||
Net cost of net debt | (351 | ) | ||||||||||||||||||||||||||
Non-controlling interests | (13 | ) | ||||||||||||||||||||||||||
Net income - group share | 2,636 | |||||||||||||||||||||||||||
1st
quarter 2018 (adjustments) (a) (M$) | Exploration & Production |
Gas, Renewables & Power | Refining & Chemicals | Marketing & Services | Corporate | Intercompany | Total | |||||||||||||||||||||
Non-Group sales | — | (11 | ) | — | — | — | — | (11 | ) | |||||||||||||||||||
Intersegment sales | — | — | — | — | — | — | — | |||||||||||||||||||||
Excise taxes | — | — | — | — | — | — | — | |||||||||||||||||||||
Revenues from sales | — | (11 | ) | — | — | — | — | (11 | ) | |||||||||||||||||||
Operating expenses | (53 | ) | (92 | ) | (38 | ) | (29 | ) | (9 | ) | — | (221 | ) | |||||||||||||||
Depreciation, depletion and impairment of tangible assets and mineral interests | — | (22 | ) | — | — | — | — | (22 | ) | |||||||||||||||||||
Operating income (b) | (53 | ) | (125 | ) | (38 | ) | (29 | ) | (9 | ) | — | (254 | ) | |||||||||||||||
Net income (loss) from equity affiliates and other items | (101 | ) | (11 | ) | (21 | ) | (1 | ) | — | — | (134 | ) | ||||||||||||||||
Tax on net operating income | 58 | 3 | 19 | 3 | — | — | 83 | |||||||||||||||||||||
Net operating income (b) | (96 | ) | (133 | ) | (40 | ) | (27 | ) | (9 | ) | — | (305 | ) | |||||||||||||||
Net cost of net debt | (10 | ) | ||||||||||||||||||||||||||
Non-controlling interests | 67 | |||||||||||||||||||||||||||
Net income - group share | (248 | ) | ||||||||||||||||||||||||||
(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 | — | — | (38 | ) | (29 | ) | — | |||||||||||||||||||||
On net operating income | — | — | (23 | ) | (27 | ) | — |
39 |
1st quarter
2018 (adjusted) (M$) | Exploration & Production | Gas, Renewables & Power | Refining & Chemicals | Marketing & Services | Corporate | Intercompany | Total | |||||||||||||||||||||
Non-Group sales | 2,467 | 4,102 | 21,739 | 21,308 | 6 | — | 49,622 | |||||||||||||||||||||
Intersegment sales | 6,924 | 468 | 7,956 | 198 | 97 | (15,643 | ) | — | ||||||||||||||||||||
Excise taxes | — | — | (847 | ) | (5,472 | ) | — | — | (6,319 | ) | ||||||||||||||||||
Revenues from sales | 9,391 | 4,570 | 28,848 | 16,034 | 103 | (15,643 | ) | 43,303 | ||||||||||||||||||||
Operating expenses | (3,992 | ) | (4,434 | ) | (27,841 | ) | (15,474 | ) | (268 | ) | 15,643 | (36,366 | ) | |||||||||||||||
Depreciation, depletion and impairment of tangible assets and mineral interests | (2,350 | ) | (48 | ) | (313 | ) | (174 | ) | (9 | ) | — | (2,894 | ) | |||||||||||||||
Adjusted operating income | 3,049 | 88 | 694 | 386 | (174 | ) | — | 4,043 | ||||||||||||||||||||
Net income (loss) from equity affiliates and other items | 742 | 45 | 149 | 87 | (2 | ) | — | 1,021 | ||||||||||||||||||||
Tax on net operating income | (1,608 | ) | (18 | ) | (123 | ) | (106 | ) | 96 | — | (1,759 | ) | ||||||||||||||||
Adjusted net operating income | 2,183 | 115 | 720 | 367 | (80 | ) | — | 3,305 | ||||||||||||||||||||
Net cost of net debt | (341 | ) | ||||||||||||||||||||||||||
Non-controlling interests | (80 | ) | ||||||||||||||||||||||||||
Adjusted net income - group share | 2,884 | |||||||||||||||||||||||||||
1st
quarter 2018 (M$) | Exploration & Production | Gas, Renewables & Power | Refining & Chemicals | Marketing & Services | Corporate | Intercompany | Total | |||||||||||||||||||||
Total expenditures | 5,871 | 249 | 332 | 228 | 44 | — | 6,724 | |||||||||||||||||||||
Total divestments | 2,251 | 78 | 25 | 228 | 3 | — | 2,585 | |||||||||||||||||||||
Cash flow from operating activities (*) | 3,569 | (179 | ) | (1,109 | ) | (60 | ) | (140 | ) | — | 2,081 |
(*) As of January 1st, 2018, for a better reflection of the operating performance of the segments, financial expenses were all transferred to the Corporate segment. 2017 comparative information have been restated.
40 |
2 nd quarter 2018 (M$) | Exploration & Production | Gas, Renewables & Power | Refining & Chemicals | Marketing & Services | Corporate | Intercompany | Total | |||||||||||||||||||||
Non-Group sales | 3,398 | 3,268 | 23,349 | 22,528 | (3 | ) | — | 52,540 | ||||||||||||||||||||
Intersegment sales | 7,793 | 430 | 9,440 | 293 | (63 | ) | (17,893 | ) | — | |||||||||||||||||||
Excise taxes | — | — | (867 | ) | (5,571 | ) | — | — | (6,438 | ) | ||||||||||||||||||
Revenues from sales | 11,191 | 3,698 | 31,922 | 17,250 | (66 | ) | (17,893 | ) | 46,102 | |||||||||||||||||||
Operating expenses | (4,934 | ) | (3,570 | ) | (30,369 | ) | (16,416 | ) | (122 | ) | 17,893 | (37,518 | ) | |||||||||||||||
Depreciation, depletion and impairment of tangible assets and mineral interests | (2,484 | ) | (464 | ) | (304 | ) | (172 | ) | (11 | ) | — | (3,435 | ) | |||||||||||||||
Operating income | 3,773 | (336 | ) | 1,249 | 662 | (199 | ) | — | 5,149 | |||||||||||||||||||
Net income (loss) from equity affiliates and other items | 569 | 128 | 289 | 107 | 11 | — | 1,104 | |||||||||||||||||||||
Tax on net operating income | (1,772 | ) | (19 | ) | (279 | ) | (194 | ) | 85 | — | (2,179 | ) | ||||||||||||||||
Net operating income | 2,570 | (227 | ) | 1,259 | 575 | (103 | ) | — | 4,074 | |||||||||||||||||||
Net cost of net debt | (440 | ) | ||||||||||||||||||||||||||
Non-controlling interests | 87 | |||||||||||||||||||||||||||
Net income - group share | 3,721 | |||||||||||||||||||||||||||
2 nd quarter 2018 (adjustments)(a) (M$) | Exploration & Production | Gas, Renewables & Power | Refining & Chemicals | Marketing & Services | Corporate | Intercompany | Total | |||||||||||||||||||||
Non-Group sales | — | 24 | — | — | — | — | 24 | |||||||||||||||||||||
Intersegment sales | — | — | — | — | — | — | — | |||||||||||||||||||||
Excise taxes | — | — | — | — | — | — | — | |||||||||||||||||||||
Revenues from sales | — | 24 | — | — | — | — | 24 | |||||||||||||||||||||
Operating expenses | (97 | ) | (9 | ) | 569 | 134 | — | — | 597 | |||||||||||||||||||
Depreciation, depletion and impairment of tangible assets and mineral interests | — | (424 | ) | — | — | — | — | (424 | ) | |||||||||||||||||||
Operating income(b) | (97 | ) | (409 | ) | 569 | 134 | — | — | 197 | |||||||||||||||||||
Net income (loss) from equity affiliates and other items | (66 | ) | (4 | ) | 46 | 1 | — | — | (23 | ) | ||||||||||||||||||
Tax on net operating income | 46 | (7 | ) | (177 | ) | (38 | ) | — | — | (176 | ) | |||||||||||||||||
Net operating income(b) | (117 | ) | (420 | ) | 438 | 97 | — | — | (2 | ) | ||||||||||||||||||
Net cost of net debt | (9 | ) | ||||||||||||||||||||||||||
Non-controlling interests | 179 | |||||||||||||||||||||||||||
Net income - group share | 168 | |||||||||||||||||||||||||||
(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 | — | — | 569 | 134 | — | |||||||||||||||||||||||
- On net operating income | — | — | 438 | 97 | — |
41 |
2 nd quarter 2018 (adjusted) (M$) | Exploration & Production | Gas, Renewables & Power | Refining & Chemicals | Marketing & Services | Corporate | Intercompany | Total | |||||||||||||||||||||
Non-Group sales | 3,398 | 3,244 | 23,349 | 22,528 | (3 | ) | — | 52,516 | ||||||||||||||||||||
Intersegment sales | 7,793 | 430 | 9,440 | 293 | (63 | ) | (17,893 | ) | — | |||||||||||||||||||
Excise taxes | — | — | (867 | ) | (5,571 | ) | — | — | (6,438 | ) | ||||||||||||||||||
Revenues from sales | 11,191 | 3,674 | 31,922 | 17,250 | (66 | ) | (17,893 | ) | 46,078 | |||||||||||||||||||
Operating expenses | (4,837 | ) | (3,561 | ) | (30,938 | ) | (16,550 | ) | (122 | ) | 17,893 | (38,115 | ) | |||||||||||||||
Depreciation, depletion and impairment of tangible assets and mineral interests | (2,484 | ) | (40 | ) | (304 | ) | (172 | ) | (11 | ) | — | (3,011 | ) | |||||||||||||||
Adjusted operating income | 3,870 | 73 | 680 | 528 | (199 | ) | — | 4,952 | ||||||||||||||||||||
Net income (loss) from equity affiliates and other items | 635 | 132 | 243 | 106 | 11 | — | 1,127 | |||||||||||||||||||||
Tax on net operating income | (1,818 | ) | (12 | ) | (102 | ) | (156 | ) | 85 | — | (2,003 | ) | ||||||||||||||||
Adjusted net operating income | 2,687 | 193 | 821 | 478 | (103 | ) | — | 4,076 | ||||||||||||||||||||
Net cost of net debt | (431 | ) | ||||||||||||||||||||||||||
Non-controlling interests | (92 | ) | ||||||||||||||||||||||||||
Adjusted net income - group share | 3,553 | |||||||||||||||||||||||||||
2 nd quarter 2018 (M$) | Exploration & Production | Gas, Renewables & Power | Refining & Chemicals | Marketing & Services | Corporate | Intercompany | Total | |||||||||||||||||||||
Total expenditures | 2,980 | 79 | 404 | 310 | 14 | — | 3,787 | |||||||||||||||||||||
Total divestments | 500 | 405 | 324 | 45 | — | — | 1,274 | |||||||||||||||||||||
Cash flow from operating activities (*) | 4,628 | 104 | 999 | 841 | (326 | ) | — | 6,246 | ||||||||||||||||||||
(*) As of January 1st, 2018, for a better reflection of the operating performance of the segments, financial expenses were all transferred to the Corporate segment. 2017 comparative information have been restated. |
42 |
2 nd quarter 2017 (M$) | Exploration & Production | Gas, Renewables & Power | Refining & Chemicals | Marketing & Services | Corporate | Intercompany | Total | |||||||||||||||||||||
Non-Group sales | 2,068 | 2,671 | 17,347 | 17,831 | (2 | ) | — | 39,915 | ||||||||||||||||||||
Intersegment sales | 5,118 | 274 | 6,016 | 169 | 90 | (11,667 | ) | — | ||||||||||||||||||||
Excise taxes | — | — | (680 | ) | (4,753 | ) | — | — | (5,433 | ) | ||||||||||||||||||
Revenues from sales | 7,186 | 2,945 | 22,683 | 13,247 | 88 | (11,667 | ) | 34,482 | ||||||||||||||||||||
Operating expenses | (3,547 | ) | (2,857 | ) | (21,918 | ) | (12,729 | ) | (319 | ) | 11,667 | (29,703 | ) | |||||||||||||||
Depreciation, depletion and impairment of tangible assets and mineral interests | (2,344 | ) | (40 | ) | (245 | ) | (158 | ) | (11 | ) | — | (2,798 | ) | |||||||||||||||
Operating income | 1,295 | 48 | 520 | 360 | (242 | ) | — | 1,981 | ||||||||||||||||||||
Net income (loss) from equity affiliates and other items | 487 | 13 | 148 | 258 | (6 | ) | — | 900 | ||||||||||||||||||||
Tax on net operating income | (512 | ) | (24 | ) | (142 | ) | (123 | ) | 214 | — | (587 | ) | ||||||||||||||||
Net operating income | 1,270 | 37 | 526 | 495 | (34 | ) | — | 2,294 | ||||||||||||||||||||
Net cost of net debt | (267 | ) | ||||||||||||||||||||||||||
Non-controlling interests | 10 | |||||||||||||||||||||||||||
Net income - group share | 2,037 | |||||||||||||||||||||||||||
2 nd quarter 2017 (adjustments)(a) (M$) | Exploration & Production | Gas, Renewables & Power | Refining & Chemicals | Marketing & Services | Corporate | Intercompany | Total | |||||||||||||||||||||
Non-Group sales | — | (27 | ) | — | — | — | — | (27 | ) | |||||||||||||||||||
Intersegment sales | — | — | — | — | — | — | — | |||||||||||||||||||||
Excise taxes | — | — | — | — | — | — | — | |||||||||||||||||||||
Revenues from sales | — | (27 | ) | — | — | — | — | (27 | ) | |||||||||||||||||||
Operating expenses | (117 | ) | (25 | ) | (411 | ) | (80 | ) | (64 | ) | — | (697 | ) | |||||||||||||||
Depreciation, depletion and impairment of tangible assets and mineral interests | (15 | ) | 1 | — | — | — | — | (14 | ) | |||||||||||||||||||
Operating income(b) | (132 | ) | (51 | ) | (411 | ) | (80 | ) | (64 | ) | — | (738 | ) | |||||||||||||||
Net income (loss) from equity affiliates and other items | (4 | ) | (16 | ) | (53 | ) | 121 | — | — | 48 | ||||||||||||||||||
Tax on net operating income | 47 | 9 | 129 | 21 | 22 | — | 228 | |||||||||||||||||||||
Net operating income(b) | (89 | ) | (58 | ) | (335 | ) | 62 | (42 | ) | — | (462 | ) | ||||||||||||||||
Net cost of net debt | (7 | ) | ||||||||||||||||||||||||||
Non-controlling interests | 32 | |||||||||||||||||||||||||||
Net income - group share | (437 | ) | ||||||||||||||||||||||||||
(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 | — | — | (372 | ) | (54 | ) | — | |||||||||||||||||||||
- On net operating income | — | — | (270 | ) | (45 | ) | — |
43 |
2 nd quarter 2017 (adjusted) (M$) | Exploration & Production | Gas, Renewables & Power | Refining & Chemicals | Marketing & Services | Corporate | Intercompany | Total | |||||||||||||||||||||
Non-Group sales | 2,068 | 2,698 | 17,347 | 17,831 | (2 | ) | — | 39,942 | ||||||||||||||||||||
Intersegment sales | 5,118 | 274 | 6,016 | 169 | 90 | (11,667 | ) | — | ||||||||||||||||||||
Excise taxes | — | — | (680 | ) | (4,753 | ) | — | — | (5,433 | ) | ||||||||||||||||||
Revenues from sales | 7,186 | 2,972 | 22,683 | 13,247 | 88 | (11,667 | ) | 34,509 | ||||||||||||||||||||
Operating expenses | (3,430 | ) | (2,832 | ) | (21,507 | ) | (12,649 | ) | (255 | ) | 11,667 | (29,006 | ) | |||||||||||||||
Depreciation, depletion and impairment of tangible assets and mineral interests | (2,329 | ) | (41 | ) | (245 | ) | (158 | ) | (11 | ) | — | (2,784 | ) | |||||||||||||||
Adjusted operating income | 1,427 | 99 | 931 | 440 | (178 | ) | — | 2,719 | ||||||||||||||||||||
Net income (loss) from equity affiliates and other items | 491 | 29 | 201 | 137 | (6 | ) | — | 852 | ||||||||||||||||||||
Tax on net operating income | (559 | ) | (33 | ) | (271 | ) | (144 | ) | 192 | — | (815 | ) | ||||||||||||||||
Adjusted net operating income | 1,359 | 95 | 861 | 433 | 8 | — | 2,756 | |||||||||||||||||||||
Net cost of net debt | (260 | ) | ||||||||||||||||||||||||||
Non-controlling interests | (22 | ) | ||||||||||||||||||||||||||
Adjusted net income - group share | 2,474 | |||||||||||||||||||||||||||
2 nd quarter 2017 (M$) | Exploration & Production | Gas, Renewables & Power | Refining & Chemicals | Marketing & Services | Corporate | Intercompany | Total | |||||||||||||||||||||
Total expenditures | 3,448 | 77 | 401 | 258 | 21 | — | 4,205 | |||||||||||||||||||||
Total divestments | 132 | 23 | 20 | 182 | 3 | — | 360 | |||||||||||||||||||||
Cash flow from operating activities (*) | 2,836 | (100 | ) | 1,967 | 251 | (314 | ) | — | 4,640 | |||||||||||||||||||
(*) As of January 1st, 2018, for a better reflection of the operating performance of the segments, financial expenses were all transferred to the Corporate segment. 2017 comparative information have been restated. |
44 |
9) Reconciliation of the information by business segment with consolidated financial statements
(unaudited)
Consolidated | ||||||||||||
1st half 2018 | statement of | |||||||||||
(M$) | Adjusted | Adjustments(a) | income | |||||||||
Sales | 102,138 | 13 | 102,151 | |||||||||
Excise taxes | (12,757 | ) | — | (12,757 | ) | |||||||
Revenues from sales | 89,381 | 13 | 89,394 | |||||||||
Purchases net of inventory variation | (60,623 | ) | 578 | (60,045 | ) | |||||||
Other operating expenses | (13,496 | ) | (202 | ) | (13,698 | ) | ||||||
Exploration costs | (362 | ) | — | (362 | ) | |||||||
Depreciation, depletion and impairment of tangible assets and mineral interests | (5,905 | ) | (446 | ) | (6,351 | ) | ||||||
Other income | 628 | 147 | 775 | |||||||||
Other expense | (115 | ) | (488 | ) | (603 | ) | ||||||
Financial interest on debt | (849 | ) | (19 | ) | (868 | ) | ||||||
Financial income and expense from cash & cash equivalents | (95 | ) | — | (95 | ) | |||||||
Cost of net debt | (944 | ) | (19 | ) | (963 | ) | ||||||
Other financial income | 561 | — | 561 | |||||||||
Other financial expense | (329 | ) | — | (329 | ) | |||||||
Net income (loss) from equity affiliates | 1,403 | 184 | 1,587 | |||||||||
Income taxes | (3,590 | ) | (93 | ) | (3,683 | ) | ||||||
Consolidated net income | 6,609 | (326 | ) | 6,283 | ||||||||
Group share | 6,437 | (80 | ) | 6,357 | ||||||||
Non-controlling interests | 172 | (246 | ) | (74 | ) | |||||||
(a) Adjustments include special items, inventory valuation effect and the effect of changes in fair value. | ||||||||||||
Consolidated | ||||||||||||
1 st half 2017 | statement | |||||||||||
(M$) | Adjusted | Adjustments(a) | of income | |||||||||
Sales | 81,125 | (27 | ) | 81,098 | ||||||||
Excise taxes | (10,523 | ) | — | (10,523 | ) | |||||||
Revenues from sales | 70,602 | (27 | ) | 70,575 | ||||||||
Purchases net of inventory variation | (46,929 | ) | (456 | ) | (47,385 | ) | ||||||
Other operating expenses | (11,984 | ) | (288 | ) | (12,272 | ) | ||||||
Exploration costs | (396 | ) | — | (396 | ) | |||||||
Depreciation, depletion and impairment of tangible assets and mineral interests | (5,433 | ) | (1,944 | ) | (7,377 | ) | ||||||
Other income | 314 | 2,581 | 2,895 | |||||||||
Other expense | (116 | ) | (281 | ) | (397 | ) | ||||||
Financial interest on debt | (662 | ) | (14 | ) | (676 | ) | ||||||
Financial income and expense from cash & cash equivalents | (48 | ) | — | (48 | ) | |||||||
Cost of net debt | (710 | ) | (14 | ) | (724 | ) | ||||||
Other financial income | 513 | — | 513 | |||||||||
Other financial expense | (319 | ) | — | (319 | ) | |||||||
Net income (loss) from equity affiliates | 1,169 | (311 | ) | 858 | ||||||||
Income taxes | (1,639 | ) | 474 | (1,165 | ) | |||||||
Consolidated net income | 5,072 | (266 | ) | 4,806 | ||||||||
Group share | 5,032 | (146 | ) | 4,886 | ||||||||
Non-controlling interests | 40 | (120 | ) | (80 | ) | |||||||
(a) Adjustments include special items, inventory valuation effect and the effect of changes in fair value. |
45 |
Consolidated | ||||||||||||
2 nd quarter 2018 | statement | |||||||||||
(M$) | Adjusted | Adjustments(a) | of income | |||||||||
Sales | 52,516 | 24 | 52,540 | |||||||||
Excise taxes | (6,438 | ) | — | (6,438 | ) | |||||||
Revenues from sales | 46,078 | 24 | 46,102 | |||||||||
Purchases net of inventory variation | (31,263 | ) | 664 | (30,599 | ) | |||||||
Other operating expenses | (6,694 | ) | (67 | ) | (6,761 | ) | ||||||
Exploration costs | (158 | ) | — | (158 | ) | |||||||
Depreciation, depletion and impairment of tangible assets and mineral interests | (3,011 | ) | (424 | ) | (3,435 | ) | ||||||
Other income | 254 | (2 | ) | 252 | ||||||||
Other expense | (55 | ) | (358 | ) | (413 | ) | ||||||
Financial interest on debt | (469 | ) | (9 | ) | (478 | ) | ||||||
Financial income and expense from cash & cash equivalents | (54 | ) | — | (54 | ) | |||||||
Cost of net debt | (523 | ) | (9 | ) | (532 | ) | ||||||
Other financial income | 321 | — | 321 | |||||||||
Other financial expense | (159 | ) | — | (159 | ) | |||||||
Net income (loss) from equity affiliates | 766 | 337 | 1,103 | |||||||||
Income taxes | (1,911 | ) | (176 | ) | (2,087 | ) | ||||||
Consolidated net income | 3,645 | (11 | ) | 3,634 | ||||||||
Group share | 3,553 | 168 | 3,721 | |||||||||
Non-controlling interests | 92 | (179 | ) | (87 | ) | |||||||
(a) Adjustments include special items, inventory valuation effect and the effect of changes in fair value. | ||||||||||||
Consolidated | ||||||||||||
2 nd quarter 2017 | statement | |||||||||||
(M$) | Adjusted | Adjustments(a) | of income | |||||||||
Sales | 39,942 | (27 | ) | 39,915 | ||||||||
Excise taxes | (5,433 | ) | — | (5,433 | ) | |||||||
Revenues from sales | 34,509 | (27 | ) | 34,482 | ||||||||
Purchases net of inventory variation | (22,939 | ) | (459 | ) | (23,398 | ) | ||||||
Other operating expenses | (5,868 | ) | (238 | ) | (6,106 | ) | ||||||
Exploration costs | (199 | ) | — | (199 | ) | |||||||
Depreciation, depletion and impairment of tangible assets and mineral interests | (2,784 | ) | (14 | ) | (2,798 | ) | ||||||
Other income | 206 | 364 | 570 | |||||||||
Other expense | (58 | ) | (48 | ) | (106 | ) | ||||||
Financial interest on debt | (338 | ) | (7 | ) | (345 | ) | ||||||
Financial income and expense from cash & cash equivalents | (37 | ) | — | (37 | ) | |||||||
Cost of net debt | (375 | ) | (7 | ) | (382 | ) | ||||||
Other financial income | 285 | — | 285 | |||||||||
Other financial expense | (159 | ) | — | (159 | ) | |||||||
Net income (loss) from equity affiliates | 578 | (268 | ) | 310 | ||||||||
Income taxes | (700 | ) | 228 | (472 | ) | |||||||
Consolidated net income | 2,496 | (469 | ) | 2,027 | ||||||||
Group share | 2,474 | (437 | ) | 2,037 | ||||||||
Non-controlling interests | 22 | (32 | ) | (10 | ) | |||||||
(a) Adjustments include special items, inventory valuation effect and the effect of changes in fair value. |
46 |
10) Post-closing and other events
Gas, Renewables & Power |
• | On July 6, 2018, TOTAL announced the closing of the acquisition of a 73.04% interest in Direct Energie for an estimated amount of €1.4 billion and on the same day filed a mandatory tender offer for the shares in Direct Energie not yet held by TOTAL. |
• | On July 13, 2018, TOTAL announced the closing of the acquisition of Engie’s portfolio of upstream liquefied natural gas (LNG) assets for an overall enterprise value of $1.5 billion. |
47 |
Exhibit 99.2
RECENT DEVELOPMENTS
Haiti: TOTAL sells its retail business
On May 9, 2018, TOTAL S.A. (together with its subsidiaries and affiliates, “TOTAL” or the “Group”) announced the signature of an agreement to sell its retail business in Haiti, which consists of a network of 92 service stations and general trade fuel sales operations. This agreement was finalized with Bandari Corporation Ltd., a consortium formed by several local and regional major players.
USA: TOTAL to make significant equity investment in Clean Energy Fuels Corp. and drive deployment of natural gas heavy-duty trucks
On May 10, 2018, TOTAL and Clean Energy Fuels Corp. announced that the two companies entered into a broad strategic agreement to drive deployment of new natural gas heavy-duty trucks. TOTAL has agreed to purchase up to 50.8 million shares of Clean Energy’s common stock for $83.4 million, to become Clean Energy’s largest stockholder with ownership of 25% of Clean Energy’s outstanding shares of common stock.
Clean Energy, with support from TOTAL, also plans to launch an innovative leasing program that is intended to place thousands of new natural gas heavy-duty trucks on the road and fueling at Clean Energy stations. As presently contemplated, this program will allow fleets to begin driving heavy-duty trucks with the cleanest engine in the world at no increased cost compared to the diesel alternative, while also guaranteeing a discounted natural gas fuel price to diesel. TOTAL intends to provide up to $100 million of credit support for the program, which the companies expect to launch in Q3 2018.
Algeria: TOTAL strengthens its cooperation with Sonatrach and launches the engineering studies for a petrochemical project in Arzew
On May 11, 2018, TOTAL announced the signature of an agreement with Sonatrach, as part of the comprehensive partnership announced in 2017, to launch the engineering studies for a petrochemical project in Arzew, western Algeria.
The project includes a propane dehydrogenation (PDH) unit and a polypropylene production unit with an output capacity of 550,000 tons per year. The project represents an investment of around $1.4 billion by the two partners (Sonatrach 51%, TOTAL 49%), who are planning to start the front-end engineering and design (FEED) in summer 2018, subject to approval by the relevant Algerian regulatory authorities. The facility will valorize propane, produced in large quantities locally, by transforming it into polypropylene, a plastic for which demand is growing strongly. It will supply in priority the local and Mediterranean demand and TOTAL will be responsible for the commercialization of the rest of the production in Europe.
1 |
TOTAL signs an agreement in view of developing an integrated gas project in the sultanate of Oman
On May 13, 2018, TOTAL announced that it had signed a Memorandum of Understanding (MoU) with the Government of Oman to develop natural gas resources in Oman. This MoU covers both upstream and downstream businesses.
TOTAL and Shell, as operator, will develop several natural gas discoveries located in the Greater Barik area on onshore Block 6 with respective shares of 25% and 75%, as per the agreement between both companies and before possible backing of the Government of Oman.
TOTAL will use its equity gas entitlement as feedstock to develop in Oman a regional hub for Liquefied Natural Gas (LNG) bunkering service to supply LNG as a fuel to marine vessels. This will be made possible through a new small-scale modular liquefaction plant to be built in Sohar port. The plant will comprise a train of around 1 Mt per year and will offer the flexibility for expansion as required by the development of the LNG bunkering market.
US withdrawal from the JCPOA: TOTAL’s position related to the South Pars 11 project in Iran
On May 16, 2018, TOTAL announced its position related to the South Pars 11 project in Iran. On July 4, 2017, TOTAL, together with the other partner Petrochina, executed the contract related to the South Pars 11 (SP11) project, in full compliance with UN resolutions and US, EU and French legislation applicable at the time. SP11 is a gas development project dedicated to the supply of domestic gas to the domestic Iranian market and for which TOTAL has voluntarily implemented a policy against any dealings with the Iranian Revolutionary Guards Corps (“IRGC”) for all contractors participating in the project, thereby contributing to the international policy to restrain the field of influence of the IRGC.
On May 8, 2018, President Donald Trump announced the United States’ decision to withdraw from the Joint Comprehensive Plan of Action (“JCPOA”) and to reinstate the US sanctions that were in force before the JCPOA’s implementation, subject to certain wind down periods.
As a consequence, TOTAL will not continue the SP11 project and will have to unwind all related operations before November 4, 2018.
TOTAL’s actual spending to date with respect to the SP11 contract is less than 40 million euros in Group share. Furthermore, considering the various growth opportunities which have been captured by TOTAL in recent months, a withdrawal from SP11 is not expected to impact the production growth target of 5% CAGR between 2016 and 2022.
2 |
Russia: TOTAL expands partnership with Novatek through Arctic LNG 2 project
On May 24, 2018, TOTAL announced the expansion of its partnership with Novatek. In the presence of the President of the Russian Federation, Vladimir Putin, and the President of the French Republic, Emmanuel Macron, TOTAL signed an agreement with Novatek outlining the terms upon which TOTAL shall acquire a direct working interest of 10% in Arctic LNG 2, a giant liquefied natural gas project lead by Novatek on the Gydan Peninsula in the north of Siberia.
Taking account of TOTAL’s approximate 19% stake in Novatek and Novatek’s intention to retain 60% of the project, the Group’s overall economic interest in this new LNG project will be approximately 21.5%. Should Novatek decide to reduce its participation below 60%, TOTAL will have the possibility to increase its direct share up to 15%.
Novatek and TOTAL have also agreed that TOTAL will have the opportunity to acquire a 10 to 15% direct interest in Novatek’s future LNG projects in Yamal and Gydan.
With a production capacity of approximately 19.8 million tons per year (Mt/year), or 535,000 barrels of oil equivalent per day (boe/d), Arctic LNG 2 is expected to unlock resources in the onshore Utrenneye gas and condensate field. The project will involve the installation of three gravity-based structures in the Gulf of Ob on which will be installed the three liquefaction trains of 6.6 Mt/year capacity each.
In the same way as for Yamal LNG, Arctic LNG 2 production will be delivered to international markets by a fleet of ice-class LNG carriers that will be able to use the Northern Sea Route for cargoes destined for Asia.
The final investment decision is expected in 2019, with plans to start up the first train by end 2023.
TOTAL and Sonangol strengthen their cooperation in Angola
On May 28, 2018, TOTAL announced the signature of several agreements covering the Group’s upstream and downstream activities in Angola, by João Lourenço, the President of the Republic of Angola, Patrick Pouyanné, Chairman and CEO of TOTAL, and Carlos Saturnino, Chairman of the Board of Directors of Sonangol.
• | A risk service agreement for the deepwater Block 48 exploration license, which TOTAL will operate. TOTAL and Sonangol are 50/50 partners in exploring Block 48 in Angola’s ultra-deep offshore. The first, two-year phase of the program includes drilling a well. |
• | A framework agreement for the future joint venture between TOTAL and Sonangol to jointly develop a network of service stations in Angola, including petroleum product logistics and supply. |
• | A memorandum of understanding to fund 50 new scholarships for young Angolans to study at French universities by end-2019. |
3 |
Angola: TOTAL launches Zinia 2 development in deep offshore Block 17
On May 28, 2018, TOTAL announced that it and its partners have taken the final investment decision to launch the Zinia 2 deep offshore development in Block 17, 150 kilometers offshore Angola. The Zinia 2 project is expected to have an estimated production capacity of 40,000 barrels per day (b/d), with the objective of sustaining Pazflor field production, on stream since 2011.
Zinia 2 is the first of several possible short-cycle developments on Block 17 that is expected to unlock its full potential by connecting satellite reservoirs to the existing floating storage, production and offloading (FPSO) units.
Zinia 2 comprises nine wells in water depths ranging from 600 to 1,200 meters, tied back to the Pazflor FPSO with a budget of US$1.2 billion.
Combined Shareholders’ Meeting of June 1st, 2018: approval of resolutions proposed by the Board of Directors; Patrick Pouyanné reappointed as Chairman and CEO
The Annual Shareholders’ Meeting of TOTAL S.A. was held on June 1, 2018, under the chairmanship of Patrick Pouyanné. The shareholders adopted all resolutions recommended by the Board of Directors, including:
■ | Approval of the 2017 financial statements and the payment of a dividend of €2.48 per share, a 1.2% increase compared to the previous year; | |
■ | The option for shareholders to receive the final 2017 dividend of 0.62 €/share and any 2018 interim dividends in cash or in new shares of the Company; | |
■ | Renewal of the terms as Directors of Mrs. Anne-Marie Idrac, Mr. Patrick Pouyanné and Mr. Patrick Artus, for a three-year period; | |
■ | Approval of the elements of compensation due or granted to the Chairman and Chief Executive Officer for year 2017; | |
■ | Approval of the principles and criteria for the determination of the compensation granted to the Chairman and Chief Executive Officer for year 2018; | |
■ | Various delegations of authority and financial authorizations granted to the Board of Directors; |
The full results of the votes and the presentations made to the shareholders are available on TOTAL’s corporate website total.com.
The Board of Directors met after the Shareholders’ Meeting and unanimously decided to reappoint Mr. Patrick Pouyanné as Chairman and Chief Executive Officer for the duration of his term as Director.
4 |
Distribution of the final 2017 dividend following the Shareholders’ Meeting of June 1, 2018 that fixed the 2017 dividend at 2.48 € per share
TOTAL announced that the Annual Shareholders’ Meeting, held on June 1, 2018 under the chairmanship of Patrick Pouyanné, declared a dividend for 2017 of €2.48 per share, an increase of 1.2% compared to the 2016 dividend. Taking into account the three interim dividends of €0.62 per share paid on October 12, 2017, January 11, 2018, and April 9, 2018, the final 2017 dividend to be paid is €0.62 per share.
In addition, the Annual Shareholders’ Meeting decided that shareholders will be given the option to receive payment of the 2017 final dividend in cash or in new shares of TOTAL S.A., each choice being exclusive of the other.
In line with the shareholder return policy announced on February 8, 2018, in order to avoid any dilution linked to the issuance of new shares, the Group will buy back during the quarter the newly issued shares with the intention to cancel them.
The share price of new shares to be issued as payment of the final dividend is set at €52.03. This price is equal to the average opening price on the Euronext Paris for the 20 trading days preceding the Annual Shareholders’ Meeting, reduced by the amount of the final dividend, without any discount, and rounded up to the nearest cent. Shares issued as payment of the final dividend will carry immediate dividend rights, and an application will be made to admit the shares for trading on the Euronext Paris.
The ex-dividend date for the final dividend was June 11, 2018.
For TOTAL’s American Depositary Shares (ADS), the ex-dividend date for the final 2017 dividend was June 7, 2018.
Shareholders who do not elect to receive the final dividend payment in new shares within the specified timeframe will receive the final dividend due to them in cash. The date for the payment in cash was June 28, 2018.
For shareholders who elected to receive the final dividend in shares, the date for the delivery of the shares was June 28, 2018. For holders of Total’s American Depositary Receipts, the delivery of the ADSs was July 6, 2018.
Algeria - extension of the TFT gas field license
On June 11, 2018, TOTAL announced the signing of a new concession contract among Sonatrach, TOTAL, Repsol and Alnaft (the National Agency for the Valorisation of Hydrocarbon Resources) for a period of 25 years to extend the exploitation of the Tin Fouyé Tabankort (TFT) gas and condensate field. This new contract1, which will become effective upon the approval by the relevant Algerian authorities, will give TOTAL a 26.4% interest alongside Sonatrach (51%) and Repsol (22.6%). The companies have also signed a gas marketing agreement.
The partners will carry out the drilling and development investments required to develop additional reserves. These investments will allow to maintain the production of the field.
1 In accordance with the law 05-07 (modified 13-01)
5 |
TOTAL and Pavilion Energy take a further step in developing liquefied natural gas (LNG) as a marine fuel in Singapore
On June 26, 2018, TOTAL announced that TOTAL and Pavilion Energy, through their subsidiaries Total Marine Fuels Global Solutions and Pavilion Gas, signed a Heads of Agreement (HoA) to jointly develop a Liquefied Natural Gas (LNG) bunker supply chain in the port of Singapore. The agreement covers the shared long-term time charter of a new generation LNG bunker vessel (LNGBV) to be commissioned by Pavilion Gas by 2020. It also includes an LNG supply arrangement between the two companies enabling TOTAL to deliver LNG bunker to its customers.
The HoA, signed on the sidelines of the World Gas Conference 2018, follows a Memorandum of Understanding (MoU) concluded by both companies in April 2017 on LNG bunkering cooperation in Singapore. The HoA is a significant step forward and contributes to the development of Singapore as an LNG bunkering hub.
Results of the option to receive the final 2017 dividend in shares
The Annual Shareholders’ Meeting held on June 1, 2018 approved the payment of an annual dividend for fiscal year 2017 of €2.48 per share and offered the shareholders the choice to receive the final 2017 dividend of €0.62 per share in cash or in new shares of TOTAL S.A..
The period for exercising the option ran from June 11 to June 20, 2018. At the end of the option period, 19% of rights were exercised in favour of receiving the payment for the final 2017 dividend in shares.
5,798,335 new shares will be issued, representing 0.22% of TOTAL S.A.’s share capital on the basis of the share capital as of May 31, 2018. The share price for the new shares to be issued as payment of the final 2017 dividend was set at €52.03 on June 1, 2018. The price is equal to the average opening price on Euronext Paris for the twenty trading days preceding June 1, 2018, the date of the Annual Shareholders’ Meeting, reduced by the amount of the final dividend, without any discount.
The settlement and delivery of the new shares as well as their admission to trading on Euronext Paris took place on June 28, 2018. The shares carried immediate dividend rights and were fully assimilated with existing shares already listed.
In line with the shareholder return policy announced on February 8, 2018, in order to avoid any dilution linked to the issuance of new shares, the Group will buy back during the quarter the newly issued shares with the intention to cancel them.
The remaining cash dividend to be paid to shareholders who did not elect to receive the final 2017 dividend in shares amounts to 1,328 million euros and the date for the payment in cash was June 28, 2018.
6 |
TOTAL enters into exclusive negotiation alongside EDF for the sale of its stake in the Dunkerque LNG terminal
On June 29, 2018, TOTAL announced that it has decided to enter into an agreement to sell its 9.99% stake in the Dunkerque LNG terminal, as a part of a broader sale process initiated by EDF (65.01%) earlier this year. At the completion of the transactions two buyers, a consortium composed by Fluxys Europe B.V. (currently 25%), AXA Investment Managers and Crédit Agricole Assurances on one hand and another consortium composed of Samsung Securities Co. Ltd., IBK Securities Co. Ltd. and Hanwha Investment & Securities Co. Ltd on the other hand, will hold 35.76% and 39.24% respectively. Closing is expected for the third quarter of 2018, once required regulatory approvals have been granted by the relevant authorities.
The Group will keep a regasification capacity right of around 1.5 million tons per annum.
TOTAL completes the acquisition of 73% of Direct Énergie and launches a mandatory tender offer
On July 6, 2018, TOTAL announced the completion of the acquisition by TOTAL of 73.04% of the share capital of Direct Énergie1, for 42 euros per share, representing approximately 1.4 billion euros. This acquisition, which is subsequent to the satisfaction of all conditions precedent referred to in the agreements executed on April 17, 2018 with Direct Énergie’s main shareholders, was followed on July 6, 2018 by the filing by TOTAL of a mandatory tender offer for the shares in Direct Énergie which are not yet held by TOTAL, at the same price of 42 euros per share. This proposed offer was approved by the AMF on July 24, 2018 and opened on July 26, 2018. The offer period is 37 trading days.
Ledouble, appointed by Direct Énergie’s board of directors as independent expert, confirmed that the price offered represents fair financial value for Direct Énergie’s minority shareholders including for the squeeze out procedure that TOTAL intends to request if the required conditions are met.
The composition of Direct Énergie’s board of directors was modified in order to take into account the new shareholding structure. As a result, alongside the remaining directors, Mr. Xavier Caïtucoli and Xirr Europe (represented by Mr. Nicolas Gagnez) as independent director, Mr. Philippe Sauquet, Ms. Namita Shah, Ms. Helle Kristoffersen and Ms. Cécile Arson are appointed as directors, as well as Mr. Jean-Hugues de Lamaze as independent director. These appointments will be subject to confirmation by the next general meeting of shareholders of Direct Énergie.
1Based on 45,608,369 shares as of June 30, 2018, in accordance with the information provided by Direct Énergie on its website.
7 |
TOTAL and CCCC strengthening their relationship worldwide to meet the challenges of the construction industry
On July 10, 2018, TOTAL announced that TOTAL and China Communications Construction Company (CCCC) have signed a mutual preferred supplier agreement to extend their existing relationship to a worldwide perimeter.
TOTAL currently supplies CCCC with fuels and lubricants, mainly in Africa, while CCCC’s expertise ranges from design to construction, including financing, civil works, onshore and offshore work, pipeline construction and dredging.
With this new agreement, TOTAL will work toward being CCCC’s preferred partner on a much larger scale, by offering tailored solutions for its projects worldwide.
TOTAL intends to provide flexible, innovative and effective energy solutions to support CCCC’s rapidly growing business. This could include storage facilities, technical support for TOTAL products and a wide range of digital tools, including Optimizer, to help CCCC reduce its total cost of ownership.
TOTAL closes the acquisition of Engie’s upstream LNG business
On July 13, 2018, TOTAL announced the closing of the acquisition of Engie’s portfolio of upstream liquefied natural gas (LNG) assets for an overall enterprise value of $1.5 billion. Additional payments of up to $550 million could become payable by TOTAL in the event of an improvement in the oil markets in the coming years.
This portfolio includes participating interests in liquefaction plants, notably the interest in the Cameron LNG project in the US, long term LNG sales and purchase agreements, an LNG tanker fleet as well as access to regasification capacities in Europe.
Following the transaction, TOTAL will take over the teams in charge of the upstream LNG activities at Engie.
Total’s anticipated LNG portfolio by 2020:
• | A total volume of LNG managed of 40Mt / year. |
• | A liquefaction capacity portfolio of 23 MT/year, well distributed among the major LNG production areas: Middle East, Australia, Russia and the United States. |
8 |
• | A worldwide LNG trading contracts portfolio of 28 MT/year to supply each LNG market with competitive and flexible resources. |
• | A role of a key supplier for the European market with regasification capacities of 18 MT/year. |
• | A fleet of 18 LNG carriers, of which 2 FSRUs (floating storage and regasification units). |
TOTAL creates a digital innovation center in India in partnership with Tata Consultancy Services
On July 17, 2018, TOTAL announced that it signed a partnership agreement with Tata Consultancy Services (TCS) to create a digital innovation center in India. Based in Pune in the State of Maharashtra, the center will explore disruptive technologies and solutions.
The partnership will initially focus on refining. Thanks to the intensive use of digital technology, the various building blocks of refining (production units, processes, the supply chain and petroleum product markets) will be driven in a wide-ranging way to improve refinery performance. Real-time data analytics, the Internet of Things, automation, artificial intelligence and agile methodology will be used to improve industrial efficiency, energy performance and availability rates.
Based on the TCS concept of “entrepreneurship-in-residence,” TOTAL will work with TCS technology and domains experts. TCS will also bring to TOTAL its network, its structured co-innovation approach and its unique Business 4.0 cooperation framework.
TOTAL acquires two gas power plants in France and strengthens in electricity generation
On July 26, 2018, TOTAL announced that it signed an agreement with KKR-Energas to acquire its two gas-fired combined cycle power plants (CCGT) in the North and East of France, which represent an electricity generation capacity of approximately 825 megawatts (MW). The transaction is subject to approval by the relevant authorities.
Through its 73% stake in Direct Énergie, TOTAL also has 800 MW of capacity in two power plants of 400 MW each in France and in Belgium. The development of another 400 MW plant is planned in the Brittany region.
TOTAL has an objective of achieving 15% share of the B2C gas and electricity supply market in France and Belgium within 5 years.
TOTAL announces its second 2018 interim dividend
In accordance with the Board of Directors decision of February 7, 2018 regarding the 2018-20 shareholder return policy, the second 2018 interim dividend is set at 0.64 euro per share, an increase of 3.2% compared to the three interim dividends and the final dividend paid for the 2017 fiscal year. This interim dividend is stable compared to the first 2018 interim dividend.
The Board of Directors will meet on December 12, 2018, to declare the conditions of this second 2018 interim dividend payment.
According to the fourth resolution adopted by the Combined General Meeting of June 1, 2018, the option to pay this second 2018 interim dividend in new shares of the company will be proposed and the payment will be made according to the following timetable:
Ex-dividend date | December 18, 2018 | |
Period to elect to receive
the payment in new shares |
December 18, 2018 to January 2, 2019 | |
Payment date in cash or shares issued in lieu of cash |
January 10, 2019 |
Holders of Total’s American Depositary Receipts (“ADRs”) will receive the second 2018 interim dividend in dollars based on the then-prevailing exchange rate according to the following timetable:
ADR ex-dividend date | December 14, 2018 | |
ADR record date | December 17, 2018 | |
ADR payment date in cash or shares issued in lieu of cash |
January 17, 2019 |
Registered ADR holders may also contact JP Morgan Chase Bank for additional information. Non-registered ADR holders should contact their broker, financial intermediary, bank or financial institution for additional information.
9 |
Exhibit 99.3
RATIO OF EARNINGS TO FIXED CHARGES
(unaudited)
The following table shows the ratios of earnings to fixed charges for TOTAL S.A. and its subsidiaries and affiliates (collectively, “TOTAL” or the “Group”), computed based on information used in the preparation of our consolidated financial statements in accordance with International Financial Reporting Standards (“IFRS”) as issued by the International Accounting Standards Board and as adopted by the European Union, for the six months ended June 30, 2018 and 2017 and the fiscal years ended December 31, 2017, 2016, 2015, 2014 and 2013.
Six Months Ended June 30, |
Years Ended December 31, | |||||||||||||
2018 | 2017 | 2017 | 2016 | 2015 | 2014 | 2013* | ||||||||
For the Group (IFRS) | 8.97 | 7.12 | 6.64 | 4.53 | 4.76 | 10.91 | 19.57 |
* | Figures for 2013 have been restated pursuant to the retrospective application of the accounting interpretation IFRIC 21 from January 1, 2014. |
Earnings for the computations above under IFRS were calculated by adding pre-tax income from continuing operations before adjustment for minority interests in consolidated subsidiaries or income or loss from equity investees, fixed charges and distributed income of equity investees. Fixed charges for the computations above consist of interest (including capitalized interest) on all indebtedness, amortization of debt discount and expense and that portion of rental expense representative of the interest factor.
1 |
CAPITALIZATION AND INDEBTEDNESS OF TOTAL
(unaudited)
The following table sets out the unaudited consolidated capitalization and long-term indebtedness, as well as short-term indebtedness, of the Group as of June 30, 2018, prepared on the basis of IFRS. Currency amounts are expressed in U.S. dollars (“dollars” or “$“) or in euros (“euros” or “€”).
At June 30, 2018 | ||||
(in millions of dollars) | ||||
Current financial debt, including current portion of non-current financial debt | ||||
Current portion of non-current financial debt | 6,477 | |||
Current financial debt | 9,182 | |||
Current portion of financial instruments for interest rate swaps liabilities | 280 | |||
Other current financial instruments — liabilities | 523 | |||
Financial liabilities directly associated with assets held for sale | - | |||
Total current financial debt | 16,462 | |||
Non-current financial debt | 38,362 | |||
Non-controlling interests | 2,288 | |||
Shareholders’ equity | ||||
Common shares | 8,305 | |||
Paid-in surplus and retained earnings | 121,896 | |||
Currency translation adjustment | (9,764 | ) | ||
Treasury shares | (2,462 | ) | ||
Total shareholders’ equity — Group share | 117,975 | |||
Total capitalization and non-current indebtedness | 158,625 |
As of June 30, 2018, TOTAL S.A. had an authorized share capital of 3,713,406,730 ordinary shares with a par value of €2.50 per share, and an issued share capital of 2,665,877,332 ordinary shares (including 37,226,627 treasury shares from shareholders’ equity).
As of June 30, 2018, approximately $1,921 million of the Group’s non-current financial debt was secured and approximately $36,441 million was unsecured, and all of the Group’s current financial debt of $9,182 million was unsecured. As of June 30, 2018, TOTAL had no outstanding guarantees from third parties relating to its consolidated indebtedness. Since June 30, 2018, TOTAL S.A. has issued non-current financial debt of £325 million maturing in 7 years (or approximately $426 million using the £/$ exchange rate on July 20, 2018 of £1 = $1.3114 as released by the Board of Governors of the Federal Reserve System on July 23, 2018), CHF200 million maturing in 8 years (or approximately $201 million using the $/CHF exchange rate on July 20, 2018 of $1 = CHF0.9944 as released by the Board of Governors of the Federal Reserve System on July 23, 2018) and €121 million maturing in 15 years (or approximately $142 million using the €/$ exchange rate on July 20, 2018 of €1 = $1.1708 as released by the Board of Governors of the Federal Reserve System on July 23, 2018). For more information about TOTAL’s off balance sheet commitments and contingencies, see Note 13 of the Notes to TOTAL’s audited Consolidated Financial Statements in its Annual Report on Form 20-F for the year ended December 31, 2017, filed with the Securities and Exchange Commission on March 16, 2018.
Except as disclosed herein, there have been no material changes in the consolidated capitalization, indebtedness and contingent liabilities of TOTAL since June 30, 2018.
2 |
Exhibit 99.4
COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES
(unaudited)
Six Months Ended June 30, | Years Ended December 31, | |||||||||||||||||||||||||||
(Amounts in millions of dollars) | 2018 | 2017 | 2017 | 2016 | 2015 | 2014 | 2013 | |||||||||||||||||||||
Net income* | 6,357 | 4,886 | 8,631 | 6,196 | 5,087 | 4,244 | 11,228 | |||||||||||||||||||||
Income tax expenses* | 3,683 | 1,165 | 3,029 | 970 | 1,653 | 8,614 | 14,767 | |||||||||||||||||||||
Non-controlling interests | (74 | ) | (80 | ) | (332 | ) | 10 | (301 | ) | 6 | 293 | |||||||||||||||||
Equity in income of affiliates (in excess of)/ less than dividends received | (557 | ) | 206 | 42 | (643 | ) | (311 | ) | 29 | (775 | ) | |||||||||||||||||
Interest expensed | 663 | 471 | 1,000 | 734 | 742 | 536 | 656 | |||||||||||||||||||||
Estimate of the interest within rental expense | 245 | 272 | 489 | 543 | 477 | 406 | 357 | |||||||||||||||||||||
Amortization of capitalized interest | 101 | 109 | 191 | 161 | 174 | 160 | 135 | |||||||||||||||||||||
Total* | 10,418 | 7,029 | 13,050 | 7,971 | 7,521 | 13,995 | 26,661 | |||||||||||||||||||||
Interest expensed | 663 | 471 | 1,000 | 734 | 742 | 536 | 656 | |||||||||||||||||||||
Capitalized interest | 254 | 244 | 475 | 481 | 362 | 341 | 349 | |||||||||||||||||||||
Estimate of the interest within rental expense | 245 | 272 | 489 | 543 | 477 | 406 | 357 | |||||||||||||||||||||
Preference security dividend requirements of consolidated subsidiaries | — | — | — | — | — | — | — | |||||||||||||||||||||
Fixed charges | 1,162 | 987 | 1,964 | 1,758 | 1,581 | 1,283 | 1,362 | |||||||||||||||||||||
Ratio of earnings to fixed charges* | 8.97 | 7.12 | 6.64 | 4.53 | 4.76 | 10.91 | 19.57 | |||||||||||||||||||||
* | Figures for 2013 have been restated pursuant to the retrospective application of the accounting interpretation IFRIC 21 from January 1, 2014. |
Document and Entity Information |
6 Months Ended |
---|---|
Jun. 30, 2018
shares
| |
Document and Entity Information [Abstract] | |
Entity Registrant Name | TOTAL S.A. |
Entity Central Index Key | 0000879764 |
Document Type | 6-K |
Document Period End Date | Jun. 30, 2018 |
Amendment Flag | false |
Current Fiscal Year End Date | --12-31 |
Entity Filer Category | Large Accelerated Filer |
Entity Common Stock, Shares Outstanding | 2,665,877,332 |
Document Fiscal Year Focus | 2018 |
Document Fiscal Period Focus | H1 |
Consolidated statement of income $ in Millions |
3 Months Ended | 6 Months Ended | |||||||
---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2018
€ / shares
|
Jun. 30, 2018
USD ($)
$ / shares
|
Mar. 31, 2018
€ / shares
|
Mar. 31, 2018
USD ($)
$ / shares
|
Jun. 30, 2017
€ / shares
|
Jun. 30, 2017
USD ($)
$ / shares
|
Jun. 30, 2018
USD ($)
$ / shares
|
Dec. 31, 2017
USD ($)
|
Jun. 30, 2017
USD ($)
$ / shares
|
|
Consolidated statement of income | |||||||||
Sales | $ 52,540 | $ 49,611 | $ 39,915 | $ 102,151 | $ 81,098 | ||||
Excise taxes | (6,438) | (6,319) | (5,433) | (12,757) | (10,523) | ||||
Revenues from sales | 46,102 | 43,292 | 34,482 | 89,394 | 70,575 | ||||
Purchases, net of inventory variation | (30,599) | (29,446) | (23,398) | (60,045) | (47,385) | ||||
Other operating expenses | (6,761) | (6,937) | (6,106) | (13,698) | (12,272) | ||||
Exploration costs | (158) | (204) | (199) | (362) | (396) | ||||
Depreciation, depletion and impairment of tangible assets and mineral interests | (3,435) | (2,916) | (2,798) | (6,351) | (7,377) | ||||
Other income | 252 | 523 | 570 | 775 | 2,895 | ||||
Other expense | (413) | (190) | (106) | (603) | (397) | ||||
Financial interest on debt | (478) | (390) | (345) | (868) | (676) | ||||
Financial income and expense from cash & cash equivalents | (54) | (41) | (37) | (95) | (48) | ||||
Cost of net debt | (532) | (431) | (382) | (963) | (724) | ||||
Other financial income | 321 | 240 | 285 | 561 | 513 | ||||
Other financial expense | (159) | (170) | (159) | (329) | (319) | ||||
Net income (loss) from equity affiliates | 1,103 | 484 | 310 | 1,587 | 858 | ||||
Income taxes | (2,087) | (1,596) | (472) | (3,683) | (1,165) | ||||
Consolidated net income | 3,634 | 2,649 | 2,027 | 6,283 | $ 3,493 | 4,806 | |||
Group share | 3,721 | 2,636 | 2,037 | 6,357 | 4,886 | ||||
Non-controlling interests | $ (87) | $ 13 | $ (10) | $ (74) | $ (80) | ||||
Earnings per share (in dollars or Euros per share) | (per share) | € 1.16 | $ 1.38 | € 0.81 | $ 1.00 | € 0.71 | $ 0.79 | $ 2.39 | $ 1.93 | |
Fully-diluted earnings per share (in dollars or Euros per share) | (per share) | € 1.16 | $ 1.38 | € 0.81 | $ 0.99 | € 0.71 | $ 0.79 | $ 2.38 | $ 1.92 |
Consolidated balance sheet - USD ($) $ in Millions |
Jun. 30, 2018 |
Mar. 31, 2018 |
Dec. 31, 2017 |
Jun. 30, 2017 |
---|---|---|---|---|
Non-current assets | ||||
Intangible assets, net | $ 24,562 | $ 24,502 | $ 14,587 | $ 14,119 |
Property, plant and equipment, net | 114,047 | 116,181 | 109,397 | 112,659 |
Equity affiliates: investments and loans | 22,443 | 22,332 | 22,103 | 21,705 |
Other investments | 1,396 | 1,710 | 1,727 | 1,483 |
Non-current financial assets | 967 | 1,154 | 679 | 558 |
Deferred income taxes | 5,348 | 5,519 | 5,206 | 4,981 |
Other non-current assets | 3,384 | 3,633 | 3,984 | 4,411 |
Total non-current assets | 172,147 | 175,031 | 157,683 | 159,916 |
Current assets | ||||
Inventories, net | 18,392 | 17,006 | 16,520 | 14,273 |
Accounts receivable, net | 16,974 | 17,774 | 14,893 | 12,923 |
Other current assets | 14,408 | 14,824 | 14,210 | 14,034 |
Current financial assets | 3,609 | 2,289 | 3,393 | 3,618 |
Cash and cash equivalents | 26,475 | 30,092 | 33,185 | 28,720 |
Assets classified as held for sale | 2,747 | 421 | ||
Total current assets | 79,858 | 81,985 | 84,948 | 73,989 |
Total assets | 252,005 | 257,016 | 242,631 | 233,905 |
Shareholders' equity | ||||
Common shares | 8,305 | 8,207 | 7,882 | 7,797 |
Paid-in surplus and retained earnings | 121,896 | 120,559 | 112,040 | 110,305 |
Currency translation adjustment | (9,764) | (6,413) | (7,908) | (10,314) |
Treasury shares | (2,462) | (1,166) | (458) | (600) |
Total shareholders' equity - Group share | 117,975 | 121,187 | 111,556 | 107,188 |
Non-controlling interests | 2,288 | 2,499 | 2,481 | 2,772 |
Total shareholders' equity | 120,263 | 123,686 | 114,037 | 109,960 |
Non-current liabilities | ||||
Deferred income taxes | 11,969 | 11,943 | 10,828 | 10,920 |
Employee benefits | 3,329 | 3,796 | 3,735 | 4,127 |
Provisions and other non-current liabilities | 18,807 | 19,268 | 15,986 | 16,924 |
Non-current financial debt | 38,362 | 40,257 | 41,340 | 41,548 |
Total non-current liabilities | 72,467 | 75,264 | 71,889 | 73,519 |
Current liabilities | ||||
Accounts payable | 25,021 | 24,836 | 26,479 | 21,914 |
Other creditors and accrued liabilities | 17,792 | 17,952 | 17,779 | 14,862 |
Current borrowings | 15,659 | 14,909 | 11,096 | 13,070 |
Other current financial liabilities | 803 | 369 | 245 | 241 |
Liabilities directly associated with the assets classified as held for sale | 1,106 | 339 | ||
Total current liabilities | 59,275 | 58,066 | 56,705 | 50,426 |
Total liabilities & shareholders' equity | $ 252,005 | $ 257,016 | $ 242,631 | $ 233,905 |
Accounting policies |
6 Months Ended | ||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2018 | |||||||||||||||||||||
Accounting policies | |||||||||||||||||||||
Accounting policies | 1) Accounting policies The consolidated financial statements are prepared in accordance with International Financial Reporting Standards (IFRS) as adopted by the European Union and IFRS as published by the International Accounting Standards Board (IASB). The interim consolidated financial statements of TOTAL S.A. and its subsidiaries (the Group) as of June 30, 2018, are presented in U.S. dollars and have been prepared in accordance with International Accounting Standard (IAS) 34 “Interim Financial Reporting”. The accounting principles applied for the consolidated financial statements at June 30, 2018, are consistent with those used for the financial statements at December 31, 2017, with the exception of those texts or amendments that must be applied for periods beginning January 1, 2018. - First-time application of IFRS 15 "Revenue from Contracts with Customers" The Group applied IFRS 15 as of January 1, 2018, without restating comparative information from past periods. The cumulative effect of the first application of the standard, recognized in equity as at January 1, 2018, is non-material. The new standard does not lead to any material change in the accounting principles applied by the Group. - First time application of IFRS 9 "Financial Instruments" The Group applied IFRS 9 as of January 1, 2018 without restating comparative information from past periods. The impacts related to the first application of the standard, recognized in opening equity at January 1, 2018, are not material. This standard has three components: classification and measurement of financial instruments, impairment of financial assets, and hedging transactions except macro hedging The main changes induced by each component are the following: 1. The application of the "Classification and valuation of financial instruments" component led the Group to create a new non-recyclable component in its comprehensive income to record, from January 1, 2018, changes in the fair value of "Investments in equity instruments at the fair value through equity" previously classified as "Available-for-sale financial assets "under IAS 39. 2. The application of the "Impairment of financial assets" component has no significant impact for the Group on January 1, 2018. 3. The application of the "Hedging transactions" component led the Group to recognize in a separate component of the comprehensive income the changes in the Foreign Currency Basis Spread identified in the hedging relationships qualifying as a fair value hedge. The application of the provisions of IFRS 9 "Financial Instruments" has no significant effect on the Group's balance sheet, income statement and consolidated equity as of June 30, 2018. The preparation of financial statements in accordance with IFRS for the closing as of June 30, 2018, requires the executive management to make estimates, assumptions and judgments that affect the information reported in the Consolidated Financial Statements and the Notes thereto. These estimates, assumptions and judgments are based on historical experience and other factors believed to be reasonable at the date of preparation of the financial statements. They are reviewed on an on-going basis by management and therefore could be revised as circumstances change or as a result of new information. Different estimates, assumptions and judgments could significantly affect the information reported, and actual results may differ from the amounts included in the Consolidated Financial Statements and the Notes thereto. 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, 2017. 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. As regards the application of IFRS 16 "Leases" on January 1, 2019, the Group intends to:
|
Changes in the Group structure |
6 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2018 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Changes in the Group structure | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Changes in the Group structure | 2) Changes in the Group structure 2.1) Main acquisitions and divestments
The amount of this transaction is $ 1.95 billion. The details of the acquisition are presented in Note 2.2 to the consolidated financial statements.
The details of the acquisition are presented in Note 2.2 to the consolidated financial statements.
The details of the acquisition are presented in Note 2.2 to the consolidated financial statements.
2.2) Major business combinations In accordance with IFRS 3, TOTAL is assessing the fair value of identifiable acquired assets, liabilities and contingent liabilities on the basis of available information. This assessment will be finalised within 12 months following the acquisition date.
On January 15, 2018 Petrobras transferred to TOTAL 35% of the rights of the Lapa field which was put in production in December 2016, with a 100,000 barrel per day capacity FPSO. Petrobras also transferred to TOTAL 22.5% of the rights of the Iara area. Production in Iara is expected to start in 2018 and 2019 depending on the fields. The acquisition cost amounts to $1,950 million. In the balance sheet as of June 30, 2018, the provisional fair value of identifiable acquired assets, liabilities and contingent liabilities amounts to $1,950 million. The provisional purchase price allocation is shown below :
On March 1, 2018, TOTAL finalized the acquisition of Marathon Oil Libya Limited which holds a 16.33% stake in the Waha Concessions in Libya. The acquisition cost amounts to $451 million. In the balance sheet as of June 30, 2018, the provisional fair value of identifiable acquired assets, liabilities and contingent liabilities amounts to $451 million. The provisional purchase price allocation is shown below :
On March 8, 2018, TOTAL finalized the acquisition of Maersk Oil, following the signature of the « Share Transfer Agreement » on August 21, 2017. The Group acquired all the voting rights of Maersk Olie og Gas A/S (Maersk Oil), a wholly owned subsidiary of A.P. Møller – Mærsk A/S (Maersk), for a purchase consideration of $5,741 million. This includes the fair value ($5,585 million) of 97,522,593 shares issued in exchange for all Maersk Oil shares, calculated using the market price of the company’s shares of 46.11 euros on the Euronext Paris Stock Exchange at its opening of business on March 8, 2018, and the amount of price adjustments ($156 million) paid on closing. In the balance sheet as of June 30, 2018, the provisional fair value of identifiable acquired assets, liabilities and contingent liabilities amounts to $3,113 million. The Group recognized a $2,628 million goodwill. The provisional purchase price allocation is shown below:
|
Adjustment items |
6 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2018 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Adjustment items | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Adjustment items | 3) Adjustment items Description of the business segments 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. The operational profit and assets are broken down by business segment prior to the consolidation and inter-segment adjustments. Sales prices between business segments approximate market prices. The organization of the Group's activities is structured around the four followings segments:
In addition the Corporate segment includes holdings operating and financial activities. Adjustment items 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:
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 assets 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.
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.
The effect of changes in fair value presented as adjustment items 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. ADJUSTMENTS TO OPERATING INCOME
ADJUSTMENTS TO NET INCOME, GROUP SHARE
|
Shareholders' equity |
6 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2018 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Shareholders' equity | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Shareholders' equity | 4) Shareholders’ equity Treasury shares (TOTAL shares held by TOTAL S.A.) In accordance with the February 2018 announcements regarding the shareholder return policy over 2018-2020, TOTAL S.A. started share buybacks. At June 30, 2018, TOTAL S.A. holds 41,429,820 of its own shares, representing 1.55% of its share capital, detailed as follows:
These shares are deducted from the consolidated shareholders’ equity. Dividend The Annual Shareholders’ Meeting on June 1, 2018 approved the payment of a dividend of €2.48 per share for the 2017 fiscal year. Taking into account the three interim dividends of €0.62 per share that have been paid on October 12, 2017, January 11 and April 9, 2018, the remaining balance of €0.62 per share was paid on June 28, 2018. The Annual Shareholders’ Meeting on June 1, 2018 approved that shareholders will be given the option to receive the 2017 final dividend in new shares or in cash. The share price of new shares has been set at €52.03 per share. This price is equal to the average opening price on Euronext Paris for the twenty trading days preceding June 1st, 2018, the date of the Annual Shareholders’ Meeting, reduced by the amount of the final dividend, without any discount. On June 28, 2018, 5,798,335 shares have been issued at a price of €52.03 per share. Another resolution has been approved at the Annual Shareholders’ Meeting on June 1, 2018, if one or more interim dividends are decided by the Board of Directors for the fiscal year 2018, then shareholders will be given the option to receive this or these interim dividends in new shares or in cash. The Board of Directors, during its April 25, 2018, meeting, decided to set the first interim dividend for the fiscal year 2018 at €0.64 per share. This interim dividend will be paid in cash or in shares on October 12, 2018 (the ex-dividend date will be September 25, 2018). The Board of Directors, during its July 25, 2018, meeting, decided to set the second interim dividend for the fiscal year 2018 at €0.64 per share. This interim dividend will be paid in cash or in shares on December 18, 2018 (the ex-dividend date will be January 10, 2019). 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 €1.16 per share for the 2nd quarter 2018 (€0.81 per share for the 1st quarter 2018 and €0.71 per share for the 2nd quarter 2017). Diluted earnings per share calculated using the same method amounted to €1.16 per share for the 2nd quarter 2018 (€0.81 per share for the 1st quarter 2018 and €0.71 per share for the 2nd quarter 2017). Earnings per share are calculated after remuneration of perpetual subordinated notes. Other comprehensive income Detail of other comprehensive income showing items reclassified from equity to net income is presented in the table below:
Tax effects relating to each component of other comprehensive income are as follows:
|
Financial debt |
6 Months Ended | ||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2018 | |||||||||||||||||
Financial debt | |||||||||||||||||
Financial debt | 5) Financial debt The Group has not issued any bond during the first six months of 2018. The Group reimbursed bonds during the first six months of 2018:
|
Related parties |
6 Months Ended |
---|---|
Jun. 30, 2018 | |
Related parties | |
Related parties | 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 2018. |
Other risks and contingent liabilities |
6 Months Ended |
---|---|
Jun. 30, 2018 | |
Other risks and contingent liabilities | |
Other risks and contingent liabilities | 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 and a request for an expert opinion has been approved by the court. The existence and the assessment of the alleged damages in this procedure involving multiple defendants remain contested. 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 in the United States of Total Gas & Power North America, Inc. (TGPNA), a U.S. 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, and to TOTAL S.A. and Total Gas & Power Ltd., regarding the same facts. TGPNA contests the claims brought against it. A class action has been launched to seek damages from these three companies and was dismissed by a judgment of the U.S. District court of New York issued on March 15, 2017. The court of Appeal upheld this judgment. Yemen Due to the security conditions in the vicinity of Balhaf, Yemen LNG, in which the Group holds a stake of 39.62%, stopped its commercial production and export of LNG in April 2015, when it declared Force Majeure to its various stakeholders. The plant is in a preservation mode. |
Information by business segment |
6 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2018 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Information by business segment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Information by business segment | 8) Information by business segment
(*) As of January 1st, 2018, for a better reflection of the operating performance of the segments, financial expenses were all transferred to the Corporate segment. 2017 comparative information have been restated.
(*) As of January 1st, 2018, for a better reflection of the operating performance of the segments, financial expenses were all transferred to the Corporate segment. 2017 comparative information have been restated.
(*) As of January 1st, 2018, for a better reflection of the operating performance of the segments, financial expenses were all transferred to the Corporate segment. 2017 comparative information have been restated.
(*) As of January 1st, 2018, for a better reflection of the operating performance of the segments, financial expenses were all transferred to the Corporate segment. 2017 comparative information have been restated. |
Reconciliation of the information by business segment with consolidated financial statements |
6 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2018 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Reconciliation of the information by business segment with consolidated financial statements | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Reconciliation of the information by business segment with consolidated financial statements | 9) Reconciliation of the information by business segment with consolidated financial statements
(a) Adjustments include special items, inventory valuation effect and the effect of changes in fair value.
(a) Adjustments include special items, inventory valuation effect and the effect of changes in fair value.
(a) Adjustments include special items, inventory valuation effect and the effect of changes in fair value.
(a) Adjustments include special items, inventory valuation effect and the effect of changes in fair value. |
Post-closing and other events |
6 Months Ended | ||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2018 | |||||||||||||
Post-closing and other events | |||||||||||||
Post-closing and other events | 10) Post-closing and other events
|
Accounting policies (Policies) |
6 Months Ended | ||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2018 | |||||||||||||||||||||
Accounting policies | |||||||||||||||||||||
Basis of preparation of the consolidated financial statements | The consolidated financial statements are prepared in accordance with International Financial Reporting Standards (IFRS) as adopted by the European Union and IFRS as published by the International Accounting Standards Board (IASB). The interim consolidated financial statements of TOTAL S.A. and its subsidiaries (the Group) as of June 30, 2018, are presented in U.S. dollars and have been prepared in accordance with International Accounting Standard (IAS) 34 “Interim Financial Reporting”. The accounting principles applied for the consolidated financial statements at June 30, 2018, are consistent with those used for the financial statements at December 31, 2017, with the exception of those texts or amendments that must be applied for periods beginning January 1, 2018. |
||||||||||||||||||||
First-time application of IFRS 15 "Revenue from Contracts with Customers" | - First-time application of IFRS 15 "Revenue from Contracts with Customers" The Group applied IFRS 15 as of January 1, 2018, without restating comparative information from past periods. The cumulative effect of the first application of the standard, recognized in equity as at January 1, 2018, is non-material. The new standard does not lead to any material change in the accounting principles applied by the Group. |
||||||||||||||||||||
First time application of IFRS 9 "Financial Instruments" | - First time application of IFRS 9 "Financial Instruments" The Group applied IFRS 9 as of January 1, 2018 without restating comparative information from past periods. The impacts related to the first application of the standard, recognized in opening equity at January 1, 2018, are not material. This standard has three components: classification and measurement of financial instruments, impairment of financial assets, and hedging transactions except macro hedging The main changes induced by each component are the following: 1. The application of the "Classification and valuation of financial instruments" component led the Group to create a new non-recyclable component in its comprehensive income to record, from January 1, 2018, changes in the fair value of "Investments in equity instruments at the fair value through equity" previously classified as "Available-for-sale financial assets "under IAS 39. 2. The application of the "Impairment of financial assets" component has no significant impact for the Group on January 1, 2018. 3. The application of the "Hedging transactions" component led the Group to recognize in a separate component of the comprehensive income the changes in the Foreign Currency Basis Spread identified in the hedging relationships qualifying as a fair value hedge. The application of the provisions of IFRS 9 "Financial Instruments" has no significant effect on the Group's balance sheet, income statement and consolidated equity as of June 30, 2018. |
||||||||||||||||||||
Major judgments and accounting estimates | The preparation of financial statements in accordance with IFRS for the closing as of June 30, 2018, requires the executive management to make estimates, assumptions and judgments that affect the information reported in the Consolidated Financial Statements and the Notes thereto. These estimates, assumptions and judgments are based on historical experience and other factors believed to be reasonable at the date of preparation of the financial statements. They are reviewed on an on-going basis by management and therefore could be revised as circumstances change or as a result of new information. Different estimates, assumptions and judgments could significantly affect the information reported, and actual results may differ from the amounts included in the Consolidated Financial Statements and the Notes thereto. 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, 2017. |
||||||||||||||||||||
Judgments in case of transactions not addressed by any accounting standard or interpretation | 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. |
||||||||||||||||||||
Application of IFRS 16 "Leases" on January 1, 2019 | As regards the application of IFRS 16 "Leases" on January 1, 2019, the Group intends to:
|
Changes in the Group structure (Tables) |
6 Months Ended | ||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2018 | |||||||||||||||||||||||||||||||
Marathon Oil Lybia Limited | |||||||||||||||||||||||||||||||
Major business combinations | |||||||||||||||||||||||||||||||
Summary of provisional purchase price allocation |
|
||||||||||||||||||||||||||||||
Maersk Oil | |||||||||||||||||||||||||||||||
Major business combinations | |||||||||||||||||||||||||||||||
Summary of provisional purchase price allocation |
|
||||||||||||||||||||||||||||||
Lapa and Iara concessions | Transfer of rights in the Lapa and Iara Concessions in Brazil | |||||||||||||||||||||||||||||||
Major business combinations | |||||||||||||||||||||||||||||||
Summary of provisional purchase price allocation |
|
Adjustment items (Tables) |
6 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2018 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Adjustment items | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of detail of the adjustment items | ADJUSTMENTS TO OPERATING INCOME
ADJUSTMENTS TO NET INCOME, GROUP SHARE
|
Shareholders' equity (Tables) |
6 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2018 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Shareholders' equity | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Detail of other comprehensive income | Detail of other comprehensive income showing items reclassified from equity to net income is presented in the table below:
Tax effects relating to each component of other comprehensive income are as follows:
|
Information by business segment (Tables) |
6 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2018 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Information by business segment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of information by business segment |
(*) As of January 1st, 2018, for a better reflection of the operating performance of the segments, financial expenses were all transferred to the Corporate segment. 2017 comparative information have been restated.
(*) As of January 1st, 2018, for a better reflection of the operating performance of the segments, financial expenses were all transferred to the Corporate segment. 2017 comparative information have been restated.
(*) As of January 1st, 2018, for a better reflection of the operating performance of the segments, financial expenses were all transferred to the Corporate segment. 2017 comparative information have been restated.
(*) As of January 1st, 2018, for a better reflection of the operating performance of the segments, financial expenses were all transferred to the Corporate segment. 2017 comparative information have been restated. |
Reconciliation of the information by business segment with consolidated financial statements (Tables) |
6 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2018 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Reconciliation of the information by business segment with consolidated financial statements | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of reconciliation of the information by business segment with consolidated financial statements |
(a) Adjustments include special items, inventory valuation effect and the effect of changes in fair value.
(a) Adjustments include special items, inventory valuation effect and the effect of changes in fair value.
(a) Adjustments include special items, inventory valuation effect and the effect of changes in fair value.
(a) Adjustments include special items, inventory valuation effect and the effect of changes in fair value. |
Changes in the Group structure - Main acquisitions and divestments (Details) $ in Millions |
1 Months Ended | ||||
---|---|---|---|---|---|
Mar. 18, 2018
USD ($)
item
|
Mar. 15, 2018 |
Jan. 15, 2018
USD ($)
|
Jan. 31, 2018 |
Mar. 01, 2018
USD ($)
|
|
Marathon Oil Lybia Limited | |||||
Main acquisitions and divestments | |||||
Acquisition cost | $ 451 | ||||
Martin Linge field | |||||
Main acquisitions and divestments | |||||
Percentage of interest in joint operation sold | 51.00% | ||||
Garantiana Discovery | |||||
Main acquisitions and divestments | |||||
Percentage of interest in joint operation sold | 40.00% | ||||
TotalErg joint venture | |||||
Main acquisitions and divestments | |||||
Percentage of interest in joint venture sold by the co-venturer | 51.00% | ||||
Percentage of interest in joint venture sold | 49.00% | ||||
Lapa and Iara concessions | Transfer of rights in the Lapa and Iara Concessions in Brazil | |||||
Main acquisitions and divestments | |||||
Acquisition cost | $ 1,950 | ||||
Lapa field | Transfer of rights in the Lapa and Iara Concessions in Brazil | |||||
Main acquisitions and divestments | |||||
Percentage of rights acquired | 35.00% | ||||
Iara area | Transfer of rights in the Lapa and Iara Concessions in Brazil | |||||
Main acquisitions and divestments | |||||
Percentage of rights acquired | 22.50% | ||||
Waha Concessions | Marathon Oil Lybia Limited | |||||
Main acquisitions and divestments | |||||
Percentage of acquired entity's interest in joint operation | 16.33% | ||||
Umm Shaif & Nasr and Lower Zakum concessions | |||||
Main acquisitions and divestments | |||||
Number of offshore concessions in which participating interests awarded | item | 2 | ||||
Payment of global bonus for acquired interest | $ 1,450 | ||||
Umm Shaif & Nasr concession | |||||
Main acquisitions and divestments | |||||
Percentage of interest acquired | 20.00% | ||||
Lower Zakum concession | |||||
Main acquisitions and divestments | |||||
Percentage of interest acquired | 5.00% |
Changes in the Group structure - Major business combinations, Lapa and Iara concessions (Details) - Transfer of rights in the Lapa and Iara Concessions in Brazil $ in Millions |
Jan. 15, 2018
USD ($)
bbl / d
|
---|---|
Lapa and Iara concessions | |
Major business combinations | |
Acquisition cost | $ 1,950 |
Provisional purchase price allocation | |
Intangible assets | 1,072 |
Tangible assets | 1,662 |
Other assets and liabilities | (119) |
Net debt | (665) |
Fair value of consideration transferred | $ 1,950 |
Lapa field | |
Major business combinations | |
Percentage of rights acquired | 35.00% |
FPSO capacity (in barrels per day) | bbl / d | 100,000 |
Iara area | |
Major business combinations | |
Percentage of rights acquired | 22.50% |
Changes in the Group structure - Major business combinations, Marathon Oil Lybia Limited (Details) - Marathon Oil Lybia Limited $ in Millions |
Mar. 01, 2018
USD ($)
|
---|---|
Major business combinations | |
Acquisition cost | $ 451 |
Provisional purchase price allocation | |
Intangible assets | 326 |
Tangible assets | 192 |
Other assets and liabilities | (91) |
Net debt | 24 |
Fair value of consideration transferred | $ 451 |
Waha Concessions | |
Major business combinations | |
Percentage of acquired entity's interest in joint operation | 16.33% |
Changes in the Group structure - Major business combinations, Maersk Oil (Details) - Mar. 08, 2018 - Maersk Oil $ in Millions |
€ / shares |
USD ($)
EquityInstruments
|
---|---|---|
Major business combinations | ||
Purchase consideration | $ 5,741 | |
Fair value of equity interest issued in consideration | $ 5,585 | |
Shares issued in consideration | EquityInstruments | 97,522,593 | |
Market price of shares issued as consideration (in Euros per share) | € / shares | € 46.11 | |
Price adjustments paid on closing | $ 156 | |
Provisional fair value of identifiable acquired assets, liabilities and contingent liabilities | 3,113 | |
Amounts recognised as of acquisition date for each major class of assets acquired and liabilities assumed [abstract] | ||
Goodwill | 2,628 | |
Intangible assets | 4,227 | |
Tangible assets | 4,033 | |
Other assets and liabilities | (3,223) | |
Including provision for site restitution | (2,100) | |
Including deferred tax | (675) | |
Net debt | (1,924) | |
Fair value of consideration transferred | $ 5,741 |
Adjustment items (Details) $ in Millions |
3 Months Ended | 6 Months Ended | |||
---|---|---|---|---|---|
Jun. 30, 2018
USD ($)
|
Mar. 31, 2018
USD ($)
|
Jun. 30, 2017
USD ($)
|
Jun. 30, 2018
USD ($)
segment
|
Jun. 30, 2017
USD ($)
|
|
Business segment information | |||||
Number of business segments | segment | 4 | ||||
Operating income | $ 5,149 | $ 1,981 | $ 8,938 | $ 3,145 | |
Net income, Group share | 3,721 | $ 2,636 | 2,037 | 6,357 | 4,886 |
Adjustments | |||||
Business segment information | |||||
Operating income | 197 | (738) | (57) | (2,715) | |
Net income, Group share | 168 | (437) | (80) | (146) | |
Adjustments - Inventory valuation effect | |||||
Business segment information | |||||
Operating income | 703 | (426) | 636 | (358) | |
Net income, Group share | 517 | (310) | 472 | (255) | |
Adjustments - Effect of changes in fair value | |||||
Business segment information | |||||
Operating income | 16 | (27) | 5 | (27) | |
Net income, Group share | 9 | (19) | 1 | (19) | |
Adjustments - Restructuring charges | |||||
Business segment information | |||||
Operating income | (40) | (53) | (40) | ||
Net income, Group share | (46) | (54) | (67) | (59) | |
Adjustments - Asset impairment charges | |||||
Business segment information | |||||
Operating income | (424) | (14) | (446) | (1,944) | |
Net income, Group share | (236) | (32) | (248) | (1,750) | |
Adjustments - Gains (losses) on disposals of assets | |||||
Business segment information | |||||
Net income, Group share | (2) | 125 | (103) | 2,264 | |
Adjustments - Other items | |||||
Business segment information | |||||
Operating income | (98) | (231) | (199) | (346) | |
Net income, Group share | (74) | (147) | (135) | (327) | |
Exploration & Production | |||||
Business segment information | |||||
Operating income | 3,773 | 1,295 | 6,769 | 1,191 | |
Exploration & Production | Adjustments | |||||
Business segment information | |||||
Operating income | (97) | (132) | (150) | (1,986) | |
Net income, Group share | (117) | (89) | (213) | (1,797) | |
Exploration & Production | Adjustments - Restructuring charges | |||||
Business segment information | |||||
Operating income | (40) | (53) | (40) | ||
Net income, Group share | (44) | (12) | (59) | (12) | |
Exploration & Production | Adjustments - Asset impairment charges | |||||
Business segment information | |||||
Operating income | (15) | (1,869) | |||
Net income, Group share | (27) | (1,641) | |||
Exploration & Production | Adjustments - Gains (losses) on disposals of assets | |||||
Business segment information | |||||
Net income, Group share | (2) | (103) | |||
Exploration & Production | Adjustments - Other items | |||||
Business segment information | |||||
Operating income | (97) | (77) | (97) | (77) | |
Net income, Group share | (71) | (50) | (51) | (144) | |
Gas, Renewables & Power | |||||
Business segment information | |||||
Operating income | (336) | 48 | (373) | 13 | |
Gas, Renewables & Power | Adjustments | |||||
Business segment information | |||||
Operating income | (409) | (51) | (534) | (166) | |
Net income, Group share | (232) | (38) | (313) | (164) | |
Gas, Renewables & Power | Adjustments - Effect of changes in fair value | |||||
Business segment information | |||||
Operating income | 16 | (27) | 5 | (27) | |
Net income, Group share | 9 | (19) | 1 | (19) | |
Gas, Renewables & Power | Adjustments - Restructuring charges | |||||
Business segment information | |||||
Net income, Group share | (2) | (3) | (8) | (8) | |
Gas, Renewables & Power | Adjustments - Asset impairment charges | |||||
Business segment information | |||||
Operating income | (424) | 1 | (446) | (25) | |
Net income, Group share | (236) | (5) | (248) | (59) | |
Gas, Renewables & Power | Adjustments - Other items | |||||
Business segment information | |||||
Operating income | (1) | (25) | (93) | (114) | |
Net income, Group share | (3) | (11) | (58) | (78) | |
Refining & Chemicals | |||||
Business segment information | |||||
Operating income | 1,249 | 520 | 1,905 | 1,574 | |
Refining & Chemicals | Adjustments | |||||
Business segment information | |||||
Operating income | 569 | (411) | 531 | (404) | |
Net income, Group share | 436 | (333) | 395 | 1,795 | |
Refining & Chemicals | Adjustments - Inventory valuation effect | |||||
Business segment information | |||||
Operating income | 569 | (372) | 531 | (289) | |
Net income, Group share | 436 | (268) | 412 | (210) | |
Refining & Chemicals | Adjustments - Restructuring charges | |||||
Business segment information | |||||
Net income, Group share | (39) | (39) | |||
Refining & Chemicals | Adjustments - Asset impairment charges | |||||
Business segment information | |||||
Operating income | (50) | ||||
Net income, Group share | (50) | ||||
Refining & Chemicals | Adjustments - Gains (losses) on disposals of assets | |||||
Business segment information | |||||
Net income, Group share | 2,139 | ||||
Refining & Chemicals | Adjustments - Other items | |||||
Business segment information | |||||
Operating income | (39) | (65) | |||
Net income, Group share | (26) | (17) | (45) | ||
Marketing & Services | |||||
Business segment information | |||||
Operating income | 662 | 360 | 1,019 | 734 | |
Marketing & Services | Adjustments | |||||
Business segment information | |||||
Operating income | 134 | (80) | 105 | (95) | |
Net income, Group share | 81 | 65 | 60 | 62 | |
Marketing & Services | Adjustments - Inventory valuation effect | |||||
Business segment information | |||||
Operating income | 134 | (54) | 105 | (69) | |
Net income, Group share | 81 | (42) | 60 | (45) | |
Marketing & Services | Adjustments - Gains (losses) on disposals of assets | |||||
Business segment information | |||||
Net income, Group share | 125 | 125 | |||
Marketing & Services | Adjustments - Other items | |||||
Business segment information | |||||
Operating income | (26) | (26) | |||
Net income, Group share | (18) | (18) | |||
Corporate | |||||
Business segment information | |||||
Operating income | $ (199) | (242) | (382) | (367) | |
Corporate | Adjustments | |||||
Business segment information | |||||
Operating income | (64) | (9) | (64) | ||
Net income, Group share | (42) | (9) | (42) | ||
Corporate | Adjustments - Other items | |||||
Business segment information | |||||
Operating income | (64) | (9) | (64) | ||
Net income, Group share | $ (42) | $ (9) | $ (42) |
Shareholders' equity - Treasury shares (Details) - TOTAL S.A. - shares |
3 Months Ended | |
---|---|---|
Jun. 30, 2018 |
Mar. 31, 2018 |
|
Shareholders' equity | ||
Treasury shares | 41,429,820 | |
Percentage of share capital | 1.55% | |
Shares intended to be canceled | 32,600,041 | |
Shares definitively acquired during the period and intended to be canceled | 18,576,360 | 9,820,488 |
Shares intended to be canceled, buyback not yet executed | 4,203,193 | |
TOTAL share grant plans for Group employees | ||
Shareholders' equity | ||
Shares allocated or intended to be allocated to share purchase option plans or share grant plans | 8,760,020 | |
New TOTAL share purchase option plans or new share grant plans | ||
Shareholders' equity | ||
Shares allocated or intended to be allocated to share purchase option plans or share grant plans | 69,759 |
Shareholders' equity - Dividend (Details) |
Jul. 25, 2018
€ / shares
|
Jun. 28, 2018
€ / shares
shares
|
Jun. 01, 2018
dividend
€ / shares
|
Apr. 25, 2018
€ / shares
|
Apr. 09, 2018
€ / shares
|
Jan. 11, 2018
€ / shares
|
Oct. 12, 2017
€ / shares
|
---|---|---|---|---|---|---|---|
Dividend | |||||||
Dividend approved for the 2017 fiscal year (in Euros per share) | € 2.48 | ||||||
Number of quarterly interim dividends already paid for fiscal year 2017 | dividend | 3 | ||||||
Dividend paid (in Euros per share) | € 0.62 | € 0.62 | € 0.62 | € 0.62 | |||
Number of trading days to determine stock dividend price | 20 days | ||||||
Share price for dividend paid in shares (in Euros per share) | € 52.03 | ||||||
Number of shares issued in lieu of cash dividend | shares | 5,798,335 | ||||||
Dividend decided by Board of Directors (in Euros per share) | € 0.64 | € 0.64 |
Shareholders' equity - Earnings per share (Details) |
3 Months Ended | 6 Months Ended | ||||||
---|---|---|---|---|---|---|---|---|
Jun. 30, 2018
€ / shares
|
Jun. 30, 2018
$ / shares
|
Mar. 31, 2018
€ / shares
|
Mar. 31, 2018
$ / shares
|
Jun. 30, 2017
€ / shares
|
Jun. 30, 2017
$ / shares
|
Jun. 30, 2018
$ / shares
|
Jun. 30, 2017
$ / shares
|
|
Earnings per share in euros | ||||||||
Earnings per share (in dollars or Euros per share) | (per share) | € 1.16 | $ 1.38 | € 0.81 | $ 1.00 | € 0.71 | $ 0.79 | $ 2.39 | $ 1.93 |
Fully-diluted earnings per share (in dollars per share) | (per share) | € 1.16 | $ 1.38 | € 0.81 | $ 0.99 | € 0.71 | $ 0.79 | $ 2.38 | $ 1.92 |
Shareholders' equity - Other comprehensive income (Details) - USD ($) $ in Millions |
3 Months Ended | 6 Months Ended | ||||
---|---|---|---|---|---|---|
Jun. 30, 2018 |
Mar. 31, 2018 |
Jun. 30, 2017 |
Jun. 30, 2018 |
Dec. 31, 2017 |
Jun. 30, 2017 |
|
Shareholders' equity | ||||||
Actuarial gains and losses | $ 42 | $ 25 | $ 32 | $ 67 | $ 158 | |
Change in fair value of investments in equity instruments | (2) | 7 | 5 | |||
Tax effect | (20) | 2 | (12) | (18) | (53) | |
Currency translation adjustment generated by the parent company | (4,761) | 2,131 | 4,524 | (2,630) | 5,464 | |
Sub-total items not potentially reclassifiable to profit and loss | (4,741) | 2,165 | 4,544 | (2,576) | 5,569 | |
Currency translation adjustment | 1,330 | (362) | (1,218) | 968 | (1,418) | |
Unrealized gain/(loss) of the period | 1,078 | (1,372) | ||||
Less gain/(loss) included in net income | 110 | 46 | ||||
Available for sale financial assets | 1 | |||||
Cash flow hedge | 77 | 178 | (79) | 255 | 34 | |
Unrealized gain/(loss) of the period | 142 | 164 | ||||
Less gain/(loss) included in net income | (113) | 130 | ||||
Variation of foreign currency basis spread | 2 | (29) | (27) | |||
unrealized gain/(loss) of the period | (27) | |||||
Share of other comprehensive income of equity affiliates, net amount | 36 | (168) | (794) | (132) | (463) | |
Unrealized gain/(loss) of the period | (93) | (465) | ||||
Less gain/(loss) included in net income | 39 | (2) | ||||
Other | (2) | (3) | (2) | |||
Tax effect | (27) | (48) | 30 | (75) | (9) | |
Sub-total items potentially reclassifiable to profit and loss | 1,416 | (429) | (2,063) | 987 | (1,856) | |
Total other comprehensive income, net amount | $ (3,325) | $ 1,736 | $ 2,481 | $ (1,589) | $ 3,012 | $ 3,713 |
Shareholders' equity - Tax effects of other comprehensive income (Details) - USD ($) $ in Millions |
3 Months Ended | 6 Months Ended | ||||
---|---|---|---|---|---|---|
Jun. 30, 2018 |
Mar. 31, 2018 |
Jun. 30, 2017 |
Jun. 30, 2018 |
Dec. 31, 2017 |
Jun. 30, 2017 |
|
Pre-tax amount | ||||||
Actuarial gains and losses | $ 42 | $ 25 | $ 32 | $ 67 | $ 158 | |
Change in fair value of investments in equity instruments | (2) | 7 | 5 | |||
Currency translation adjustment generated by the parent company | (4,761) | 2,131 | 4,524 | (2,630) | 5,464 | |
Sub-total items not potentially reclassifiable to profit and loss | (2,558) | 5,622 | ||||
Currency translation adjustment | 1,330 | (362) | (1,218) | 968 | (1,418) | |
Available for sale financial assets | 1 | |||||
Cash flow hedge | 77 | 178 | (79) | 255 | 34 | |
Variation of foreign currency basis spread | 2 | (29) | (27) | |||
Share of other comprehensive income of equity affiliates, net amount | (132) | (463) | ||||
Other | (2) | (3) | (2) | |||
Sub-total items potentially reclassifiable to profit and loss | 1,062 | (1,847) | ||||
Total other comprehensive income | (1,496) | 3,775 | ||||
Tax effect | ||||||
Actuarial gains and losses | (18) | (53) | ||||
Sub-total items not potentially reclassifiable to profit and loss | (20) | 2 | (12) | (18) | (53) | |
Available for sale financial assets | (1) | |||||
Cash flow hedge | (81) | (8) | ||||
Variation of foreign currency basis spread | 6 | |||||
Sub-total items potentially reclassifiable to profit and loss | (27) | (48) | 30 | (75) | (9) | |
Total other comprehensive income | (93) | (62) | ||||
Net amount | ||||||
Actuarial gains and losses | 49 | 105 | ||||
Change in fair value of investments in equity instruments | 5 | |||||
Currency translation adjustment generated by the parent company | (4,761) | 2,131 | 4,524 | (2,630) | 5,464 | |
Sub-total items not potentially reclassifiable to profit and loss | (4,741) | 2,165 | 4,544 | (2,576) | 5,569 | |
Currency translation adjustment | 968 | (1,418) | ||||
Available for sale financial assets | (1) | |||||
Cash flow hedge | 174 | 26 | ||||
Variation of foreign currency basis spread | (21) | |||||
Share of other comprehensive income of equity affiliates, net amount | 36 | (168) | (794) | (132) | (463) | |
Other | (2) | |||||
Sub-total items potentially reclassifiable to profit and loss | 1,416 | (429) | (2,063) | 987 | (1,856) | |
Total other comprehensive income (net amount) | $ (3,325) | $ 1,736 | $ 2,481 | $ (1,589) | $ 3,012 | $ 3,713 |
Financial debt (Details) kr in Millions, SFr in Millions, $ in Millions |
6 Months Ended | ||
---|---|---|---|
Jun. 30, 2018
CHF (SFr)
|
Jun. 30, 2018
NOK (kr)
|
Jun. 30, 2018
USD ($)
|
|
Financial debt | |||
Amount of bonds issued | $ 0 | ||
USD Bond 1.450%, Issued in 2013, Maturing January 2018 | |||
Financial debt | |||
Interest rate (as percent) | 1.45% | 1.45% | 1.45% |
Amount of bonds reimbursed | $ 1,000 | ||
NOK Bond 2.500%, Issued in 2013, Maturing June 2018 | |||
Financial debt | |||
Interest rate (as percent) | 2.50% | 2.50% | 2.50% |
Amount of bonds reimbursed | kr | kr 600 | ||
USD Bond with Floating Rate Coupon, Issued in 2014, Maturing June 2018 | |||
Financial debt | |||
Amount of bonds reimbursed | $ 135 | ||
CHF Bond 3.125%, Issued 2006-2008, Maturing June 2018 | |||
Financial debt | |||
Interest rate (as percent) | 3.125% | 3.125% | 3.125% |
Amount of bonds reimbursed | SFr | SFr 525 |
Other risks and contingent liabilities (Details) € in Millions |
6 Months Ended | |
---|---|---|
Apr. 28, 2016
employee
|
Jun. 30, 2018
EUR (€)
company
|
|
Exploration & Production | Yemen LNG Company Limited | ||
Disclosure of contingent liabilities | ||
Stake held in associate (as a percent) | 39.62% | |
Contingent liabilities - legal proceedings | Alitalia | ||
Disclosure of contingent liabilities | ||
Alleged damages claimed | € | € 908 | |
Contingent liabilities - legal proceedings | FERC | ||
Disclosure of contingent liabilities | ||
Number of former employees issued order to show cause | employee | 2 | |
Number of companies involved in class action lawsuit | company | 3 |
Information by business segment (Details) - USD ($) $ in Millions |
3 Months Ended | 6 Months Ended | |||
---|---|---|---|---|---|
Jun. 30, 2018 |
Mar. 31, 2018 |
Jun. 30, 2017 |
Jun. 30, 2018 |
Jun. 30, 2017 |
|
Business segment information | |||||
Sales | $ 52,540 | $ 49,611 | $ 39,915 | $ 102,151 | $ 81,098 |
Excise taxes | (6,438) | (6,319) | (5,433) | (12,757) | (10,523) |
Revenues from sales | 46,102 | 43,292 | 34,482 | 89,394 | 70,575 |
Operating expenses | (37,518) | (29,703) | (74,105) | (60,053) | |
Depreciation, depletion and impairment of tangible assets and mineral interests | (3,435) | (2,916) | (2,798) | (6,351) | (7,377) |
Operating income | 5,149 | 1,981 | 8,938 | 3,145 | |
Net income (loss) from equity affiliates and other items | 1,104 | 900 | 1,991 | 3,550 | |
Tax on net operating income | (2,179) | (587) | (3,855) | (1,356) | |
Net operating income | 4,074 | 2,294 | 7,074 | 5,339 | |
Net cost of net debt | (440) | (267) | (791) | (533) | |
Non-controlling interests | 87 | (13) | 10 | 74 | 80 |
Net income - group share | 3,721 | 2,636 | 2,037 | 6,357 | 4,886 |
Total expenditures | 3,787 | 6,724 | 4,205 | 10,511 | 7,883 |
Total divestments | 1,274 | 2,585 | 360 | 3,859 | 3,258 |
Cash flow from operating activities | 6,246 | $ 2,081 | 4,640 | 8,327 | 9,341 |
Intercompany | |||||
Business segment information | |||||
Sales | (17,893) | (11,667) | (33,536) | (24,249) | |
Revenues from sales | (17,893) | (11,667) | (33,536) | (24,249) | |
Operating expenses | 17,893 | 11,667 | 33,536 | 24,249 | |
Exploration & Production | |||||
Business segment information | |||||
Sales | 3,398 | 2,068 | 5,865 | 4,171 | |
Depreciation, depletion and impairment of tangible assets and mineral interests | (2,484) | (2,344) | (4,834) | (6,412) | |
Operating income | 3,773 | 1,295 | 6,769 | 1,191 | |
Net income (loss) from equity affiliates and other items | 569 | 487 | 1,210 | 677 | |
Tax on net operating income | (1,772) | (512) | (3,322) | (951) | |
Net operating income | 2,570 | 1,270 | 4,657 | 917 | |
Total expenditures | 2,980 | 3,448 | 8,851 | 6,084 | |
Total divestments | 500 | 132 | 2,751 | 245 | |
Cash flow from operating activities | 4,628 | 2,836 | 8,197 | 5,637 | |
Exploration & Production | Business segments and Corporate | |||||
Business segment information | |||||
Revenues from sales | 11,191 | 7,186 | 20,582 | 14,837 | |
Operating expenses | (4,934) | (3,547) | (8,979) | (7,234) | |
Exploration & Production | Intercompany | |||||
Business segment information | |||||
Sales | (7,793) | (5,118) | (14,717) | (10,666) | |
Gas, Renewables & Power | |||||
Business segment information | |||||
Sales | 3,268 | 2,671 | 7,359 | 5,868 | |
Depreciation, depletion and impairment of tangible assets and mineral interests | (464) | (40) | (534) | (112) | |
Operating income | (336) | 48 | (373) | 13 | |
Net income (loss) from equity affiliates and other items | 128 | 13 | 162 | (32) | |
Tax on net operating income | (19) | (24) | (34) | (61) | |
Net operating income | (227) | 37 | (245) | (80) | |
Total expenditures | 79 | 77 | 328 | 392 | |
Total divestments | 405 | 23 | 483 | 27 | |
Cash flow from operating activities | 104 | (100) | (75) | 40 | |
Gas, Renewables & Power | Business segments and Corporate | |||||
Business segment information | |||||
Revenues from sales | 3,698 | 2,945 | 8,257 | 6,451 | |
Operating expenses | (3,570) | (2,857) | (8,096) | (6,326) | |
Gas, Renewables & Power | Intercompany | |||||
Business segment information | |||||
Sales | (430) | (274) | (898) | (583) | |
Refining & Chemicals | |||||
Business segment information | |||||
Sales | 23,349 | 17,347 | 45,088 | 35,921 | |
Excise taxes | (867) | (680) | (1,714) | (1,381) | |
Depreciation, depletion and impairment of tangible assets and mineral interests | (304) | (245) | (617) | (532) | |
Operating income | 1,249 | 520 | 1,905 | 1,574 | |
Net income (loss) from equity affiliates and other items | 289 | 148 | 417 | 2,601 | |
Tax on net operating income | (279) | (142) | (383) | (498) | |
Net operating income | 1,259 | 526 | 1,939 | 3,677 | |
Total expenditures | 404 | 401 | 736 | 667 | |
Total divestments | 324 | 20 | 349 | 2,760 | |
Cash flow from operating activities | 999 | 1,967 | (110) | 3,729 | |
Refining & Chemicals | Business segments and Corporate | |||||
Business segment information | |||||
Revenues from sales | 31,922 | 22,683 | 60,770 | 46,902 | |
Operating expenses | (30,369) | (21,918) | (58,248) | (44,796) | |
Refining & Chemicals | Intercompany | |||||
Business segment information | |||||
Sales | (9,440) | (6,016) | (17,396) | (12,362) | |
Marketing & Services | |||||
Business segment information | |||||
Sales | 22,528 | 17,831 | 43,836 | 35,129 | |
Excise taxes | (5,571) | (4,753) | (11,043) | (9,142) | |
Depreciation, depletion and impairment of tangible assets and mineral interests | (172) | (158) | (346) | (302) | |
Operating income | 662 | 360 | 1,019 | 734 | |
Net income (loss) from equity affiliates and other items | 107 | 258 | 193 | 288 | |
Tax on net operating income | (194) | (123) | (297) | (231) | |
Net operating income | 575 | 495 | 915 | 791 | |
Total expenditures | 310 | 258 | 538 | 697 | |
Total divestments | 45 | 182 | 273 | 218 | |
Cash flow from operating activities | 841 | 251 | 781 | 582 | |
Marketing & Services | Business segments and Corporate | |||||
Business segment information | |||||
Revenues from sales | 17,250 | 13,247 | 33,284 | 26,430 | |
Operating expenses | (16,416) | (12,729) | (31,919) | (25,394) | |
Marketing & Services | Intercompany | |||||
Business segment information | |||||
Sales | (293) | (169) | (491) | (443) | |
Corporate | |||||
Business segment information | |||||
Sales | (3) | (2) | 3 | 9 | |
Depreciation, depletion and impairment of tangible assets and mineral interests | (11) | (11) | (20) | (19) | |
Operating income | (199) | (242) | (382) | (367) | |
Net income (loss) from equity affiliates and other items | 11 | (6) | 9 | 16 | |
Tax on net operating income | 85 | 214 | 181 | 385 | |
Net operating income | (103) | (34) | (192) | 34 | |
Total expenditures | 14 | 21 | 58 | 43 | |
Total divestments | 3 | 3 | 8 | ||
Cash flow from operating activities | (326) | (314) | (466) | (647) | |
Corporate | Business segments and Corporate | |||||
Business segment information | |||||
Revenues from sales | (66) | 88 | 37 | 204 | |
Operating expenses | (122) | (319) | (399) | (552) | |
Corporate | Intercompany | |||||
Business segment information | |||||
Sales | 63 | (90) | (34) | (195) | |
Adjustments | |||||
Business segment information | |||||
Sales | 24 | (27) | 13 | (27) | |
Revenues from sales | 24 | (27) | 13 | (27) | |
Operating expenses | 597 | (697) | 376 | (744) | |
Depreciation, depletion and impairment of tangible assets and mineral interests | (424) | (14) | (446) | (1,944) | |
Operating income | 197 | (738) | (57) | (2,715) | |
Net income (loss) from equity affiliates and other items | (23) | 48 | (157) | 1,989 | |
Tax on net operating income | (176) | 228 | (93) | 474 | |
Net operating income | (2) | (462) | (307) | (252) | |
Net cost of net debt | (9) | (7) | (19) | (14) | |
Non-controlling interests | 179 | 32 | 246 | 120 | |
Net income - group share | 168 | (437) | (80) | (146) | |
Adjustments | Exploration & Production | |||||
Business segment information | |||||
Depreciation, depletion and impairment of tangible assets and mineral interests | (15) | (1,869) | |||
Operating income | (97) | (132) | (150) | (1,986) | |
Net income (loss) from equity affiliates and other items | (66) | (4) | (167) | (214) | |
Tax on net operating income | 46 | 47 | 104 | 376 | |
Net operating income | (117) | (89) | (213) | (1,824) | |
Net income - group share | (117) | (89) | (213) | (1,797) | |
Adjustments | Exploration & Production | Business segments and Corporate | |||||
Business segment information | |||||
Operating expenses | (97) | (117) | (150) | (117) | |
Adjustments | Gas, Renewables & Power | |||||
Business segment information | |||||
Sales | 24 | (27) | 13 | (27) | |
Depreciation, depletion and impairment of tangible assets and mineral interests | (424) | 1 | (446) | (25) | |
Operating income | (409) | (51) | (534) | (166) | |
Net income (loss) from equity affiliates and other items | (4) | (16) | (15) | (79) | |
Tax on net operating income | (7) | 9 | (4) | 9 | |
Net operating income | (420) | (58) | (553) | (236) | |
Net income - group share | (232) | (38) | (313) | (164) | |
Adjustments | Gas, Renewables & Power | Business segments and Corporate | |||||
Business segment information | |||||
Revenues from sales | 24 | (27) | 13 | (27) | |
Operating expenses | (9) | (25) | (101) | (114) | |
Adjustments | Refining & Chemicals | |||||
Business segment information | |||||
Depreciation, depletion and impairment of tangible assets and mineral interests | (50) | ||||
Operating income | 569 | (411) | 531 | (404) | |
Net income (loss) from equity affiliates and other items | 46 | (53) | 25 | 2,156 | |
Tax on net operating income | (177) | 129 | (158) | 41 | |
Net operating income | 438 | (335) | 398 | 1,793 | |
Net income - group share | 436 | (333) | 395 | 1,795 | |
Adjustments | Refining & Chemicals | Business segments and Corporate | |||||
Business segment information | |||||
Operating expenses | 569 | (411) | 531 | (354) | |
Adjustments | Marketing & Services | |||||
Business segment information | |||||
Operating income | 134 | (80) | 105 | (95) | |
Net income (loss) from equity affiliates and other items | 1 | 121 | 126 | ||
Tax on net operating income | (38) | 21 | (35) | 26 | |
Net operating income | 97 | 62 | 70 | 57 | |
Net income - group share | 81 | 65 | 60 | 62 | |
Adjustments | Marketing & Services | Business segments and Corporate | |||||
Business segment information | |||||
Operating expenses | 134 | (80) | 105 | (95) | |
Adjustments | Corporate | |||||
Business segment information | |||||
Operating income | (64) | (9) | (64) | ||
Tax on net operating income | 22 | 22 | |||
Net operating income | (42) | (9) | (42) | ||
Net income - group share | (42) | (9) | (42) | ||
Adjustments | Corporate | Business segments and Corporate | |||||
Business segment information | |||||
Operating expenses | (64) | (9) | (64) | ||
Adjustments - Inventory valuation effect | |||||
Business segment information | |||||
Operating income | 703 | (426) | 636 | (358) | |
Net income - group share | 517 | (310) | 472 | (255) | |
Adjustments - Inventory valuation effect | Refining & Chemicals | |||||
Business segment information | |||||
Operating income | 569 | (372) | 531 | (289) | |
Net operating income | 438 | (270) | 415 | (212) | |
Net income - group share | 436 | (268) | 412 | (210) | |
Adjustments - Inventory valuation effect | Marketing & Services | |||||
Business segment information | |||||
Operating income | 134 | (54) | 105 | (69) | |
Net operating income | 97 | (45) | 70 | (50) | |
Net income - group share | 81 | (42) | 60 | (45) | |
Adjusted | |||||
Business segment information | |||||
Sales | 52,516 | 39,942 | 102,138 | 81,125 | |
Excise taxes | (6,438) | (5,433) | (12,757) | (10,523) | |
Revenues from sales | 46,078 | 34,509 | 89,381 | 70,602 | |
Operating expenses | (38,115) | (29,006) | (74,481) | (59,309) | |
Depreciation, depletion and impairment of tangible assets and mineral interests | (3,011) | (2,784) | (5,905) | (5,433) | |
Operating income | 4,952 | 2,719 | 8,995 | 5,860 | |
Net income (loss) from equity affiliates and other items | 1,127 | 852 | 2,148 | 1,561 | |
Tax on net operating income | (2,003) | (815) | (3,762) | (1,830) | |
Net operating income | 4,076 | 2,756 | 7,381 | 5,591 | |
Net cost of net debt | (431) | (260) | (772) | (519) | |
Non-controlling interests | (92) | (22) | (172) | (40) | |
Net income - group share | 3,553 | 2,474 | 6,437 | 5,032 | |
Adjusted | Intercompany | |||||
Business segment information | |||||
Sales | (17,893) | (11,667) | (33,536) | (24,249) | |
Revenues from sales | (17,893) | (11,667) | (33,536) | (24,249) | |
Operating expenses | 17,893 | 11,667 | 33,536 | 24,249 | |
Adjusted | Exploration & Production | |||||
Business segment information | |||||
Sales | 3,398 | 2,068 | 5,865 | 4,171 | |
Depreciation, depletion and impairment of tangible assets and mineral interests | (2,484) | (2,329) | (4,834) | (4,543) | |
Operating income | 3,870 | 1,427 | 6,919 | 3,177 | |
Net income (loss) from equity affiliates and other items | 635 | 491 | 1,377 | 891 | |
Tax on net operating income | (1,818) | (559) | (3,426) | (1,327) | |
Net operating income | 2,687 | 1,359 | 4,870 | 2,741 | |
Adjusted | Exploration & Production | Business segments and Corporate | |||||
Business segment information | |||||
Revenues from sales | 11,191 | 7,186 | 20,582 | 14,837 | |
Operating expenses | (4,837) | (3,430) | (8,829) | (7,117) | |
Adjusted | Exploration & Production | Intercompany | |||||
Business segment information | |||||
Sales | (7,793) | (5,118) | (14,717) | (10,666) | |
Adjusted | Gas, Renewables & Power | |||||
Business segment information | |||||
Sales | 3,244 | 2,698 | 7,346 | 5,895 | |
Depreciation, depletion and impairment of tangible assets and mineral interests | (40) | (41) | (88) | (87) | |
Operating income | 73 | 99 | 161 | 179 | |
Net income (loss) from equity affiliates and other items | 132 | 29 | 177 | 47 | |
Tax on net operating income | (12) | (33) | (30) | (70) | |
Net operating income | 193 | 95 | 308 | 156 | |
Adjusted | Gas, Renewables & Power | Business segments and Corporate | |||||
Business segment information | |||||
Revenues from sales | 3,674 | 2,972 | 8,244 | 6,478 | |
Operating expenses | (3,561) | (2,832) | (7,995) | (6,212) | |
Adjusted | Gas, Renewables & Power | Intercompany | |||||
Business segment information | |||||
Sales | (430) | (274) | (898) | (583) | |
Adjusted | Refining & Chemicals | |||||
Business segment information | |||||
Sales | 23,349 | 17,347 | 45,088 | 35,921 | |
Excise taxes | (867) | (680) | (1,714) | (1,381) | |
Depreciation, depletion and impairment of tangible assets and mineral interests | (304) | (245) | (617) | (482) | |
Operating income | 680 | 931 | 1,374 | 1,978 | |
Net income (loss) from equity affiliates and other items | 243 | 201 | 392 | 445 | |
Tax on net operating income | (102) | (271) | (225) | (539) | |
Net operating income | 821 | 861 | 1,541 | 1,884 | |
Adjusted | Refining & Chemicals | Business segments and Corporate | |||||
Business segment information | |||||
Revenues from sales | 31,922 | 22,683 | 60,770 | 46,902 | |
Operating expenses | (30,938) | (21,507) | (58,779) | (44,442) | |
Adjusted | Refining & Chemicals | Intercompany | |||||
Business segment information | |||||
Sales | (9,440) | (6,016) | (17,396) | (12,362) | |
Adjusted | Marketing & Services | |||||
Business segment information | |||||
Sales | 22,528 | 17,831 | 43,836 | 35,129 | |
Excise taxes | (5,571) | (4,753) | (11,043) | (9,142) | |
Depreciation, depletion and impairment of tangible assets and mineral interests | (172) | (158) | (346) | (302) | |
Operating income | 528 | 440 | 914 | 829 | |
Net income (loss) from equity affiliates and other items | 106 | 137 | 193 | 162 | |
Tax on net operating income | (156) | (144) | (262) | (257) | |
Net operating income | 478 | 433 | 845 | 734 | |
Adjusted | Marketing & Services | Business segments and Corporate | |||||
Business segment information | |||||
Revenues from sales | 17,250 | 13,247 | 33,284 | 26,430 | |
Operating expenses | (16,550) | (12,649) | (32,024) | (25,299) | |
Adjusted | Marketing & Services | Intercompany | |||||
Business segment information | |||||
Sales | (293) | (169) | (491) | (443) | |
Adjusted | Corporate | |||||
Business segment information | |||||
Sales | (3) | (2) | 3 | 9 | |
Depreciation, depletion and impairment of tangible assets and mineral interests | (11) | (11) | (20) | (19) | |
Operating income | (199) | (178) | (373) | (303) | |
Net income (loss) from equity affiliates and other items | 11 | (6) | 9 | 16 | |
Tax on net operating income | 85 | 192 | 181 | 363 | |
Net operating income | (103) | 8 | (183) | 76 | |
Adjusted | Corporate | Business segments and Corporate | |||||
Business segment information | |||||
Revenues from sales | (66) | 88 | 37 | 204 | |
Operating expenses | (122) | (255) | (390) | (488) | |
Adjusted | Corporate | Intercompany | |||||
Business segment information | |||||
Sales | $ 63 | $ (90) | $ (34) | $ (195) |
Reconciliation of the information by business segment with consolidated financial statements (Details) - USD ($) $ in Millions |
3 Months Ended | 6 Months Ended | ||||
---|---|---|---|---|---|---|
Jun. 30, 2018 |
Mar. 31, 2018 |
Jun. 30, 2017 |
Jun. 30, 2018 |
Dec. 31, 2017 |
Jun. 30, 2017 |
|
Business segment information | ||||||
Sales | $ 52,540 | $ 49,611 | $ 39,915 | $ 102,151 | $ 81,098 | |
Excise taxes | (6,438) | (6,319) | (5,433) | (12,757) | (10,523) | |
Revenues from sales | 46,102 | 43,292 | 34,482 | 89,394 | 70,575 | |
Purchases, net of inventory variation | (30,599) | (29,446) | (23,398) | (60,045) | (47,385) | |
Other operating expenses | (6,761) | (6,937) | (6,106) | (13,698) | (12,272) | |
Exploration costs | (158) | (204) | (199) | (362) | (396) | |
Depreciation, depletion and impairment of tangible assets and mineral interests | (3,435) | (2,916) | (2,798) | (6,351) | (7,377) | |
Other income | 252 | 523 | 570 | 775 | 2,895 | |
Other expense | (413) | (190) | (106) | (603) | (397) | |
Financial interest on debt | (478) | (390) | (345) | (868) | (676) | |
Financial income and expense from cash & cash equivalents | (54) | (41) | (37) | (95) | (48) | |
Cost of net debt | (532) | (431) | (382) | (963) | (724) | |
Other financial income | 321 | 240 | 285 | 561 | 513 | |
Other financial expense | (159) | (170) | (159) | (329) | (319) | |
Net income (loss) from equity affiliates | 1,103 | 484 | 310 | 1,587 | 858 | |
Income taxes | (2,087) | (1,596) | (472) | (3,683) | (1,165) | |
Consolidated net income | 3,634 | 2,649 | 2,027 | 6,283 | $ 3,493 | 4,806 |
Group share | 3,721 | 2,636 | 2,037 | 6,357 | 4,886 | |
Non-controlling interests | (87) | $ 13 | (10) | (74) | (80) | |
Adjusted | ||||||
Business segment information | ||||||
Sales | 52,516 | 39,942 | 102,138 | 81,125 | ||
Excise taxes | (6,438) | (5,433) | (12,757) | (10,523) | ||
Revenues from sales | 46,078 | 34,509 | 89,381 | 70,602 | ||
Purchases, net of inventory variation | (31,263) | (22,939) | (60,623) | (46,929) | ||
Other operating expenses | (6,694) | (5,868) | (13,496) | (11,984) | ||
Exploration costs | (158) | (199) | (362) | (396) | ||
Depreciation, depletion and impairment of tangible assets and mineral interests | (3,011) | (2,784) | (5,905) | (5,433) | ||
Other income | 254 | 206 | 628 | 314 | ||
Other expense | (55) | (58) | (115) | (116) | ||
Financial interest on debt | (469) | (338) | (849) | (662) | ||
Financial income and expense from cash & cash equivalents | (54) | (37) | (95) | (48) | ||
Cost of net debt | (523) | (375) | (944) | (710) | ||
Other financial income | 321 | 285 | 561 | 513 | ||
Other financial expense | (159) | (159) | (329) | (319) | ||
Net income (loss) from equity affiliates | 766 | 578 | 1,403 | 1,169 | ||
Income taxes | (1,911) | (700) | (3,590) | (1,639) | ||
Consolidated net income | 3,645 | 2,496 | 6,609 | 5,072 | ||
Group share | 3,553 | 2,474 | 6,437 | 5,032 | ||
Non-controlling interests | 92 | 22 | 172 | 40 | ||
Adjustments | ||||||
Business segment information | ||||||
Sales | 24 | (27) | 13 | (27) | ||
Revenues from sales | 24 | (27) | 13 | (27) | ||
Purchases, net of inventory variation | 664 | (459) | 578 | (456) | ||
Other operating expenses | (67) | (238) | (202) | (288) | ||
Depreciation, depletion and impairment of tangible assets and mineral interests | (424) | (14) | (446) | (1,944) | ||
Other income | (2) | 364 | 147 | 2,581 | ||
Other expense | (358) | (48) | (488) | (281) | ||
Financial interest on debt | (9) | (7) | (19) | (14) | ||
Cost of net debt | (9) | (7) | (19) | (14) | ||
Net income (loss) from equity affiliates | 337 | (268) | 184 | (311) | ||
Income taxes | (176) | 228 | (93) | 474 | ||
Consolidated net income | (11) | (469) | (326) | (266) | ||
Group share | 168 | (437) | (80) | (146) | ||
Non-controlling interests | $ (179) | $ (32) | $ (246) | $ (120) |
Post closing events (Details) - Business combination € in Billions, $ in Billions |
Jul. 13, 2018
USD ($)
|
Jul. 06, 2018
EUR (€)
|
---|---|---|
Direct Energie | ||
Post closing events | ||
Percentage of voting equity interests acquired | 73.04% | |
Acquisition cost | € | € 1.4 | |
Engie's portfolio of LNG assets | ||
Post closing events | ||
Acquisition cost | $ | $ 1.5 |
'?&=*^?AMV7_=/?3_.OFW6V_W-_&D -";4^H?PCA@<%*FF^B^Z&_%?J!X.]SX:/SM%'\!
M4$L#!!0 ( +)1^TQWE8^WDP( #\) 9 >&PO=V]R:W-H965T ^;,Y2ZX:E+2E' %Z*$C&]XZL"?\FW 4I>4[P^V1LTDQ 5#:OL&G.-*BK!%7%Y/I7R8L<+9*,&=
M3>[+&K BF70?B45=GYB+,;.JAQ#%1DS:!E ARK2C150X.RI=1E8X^&IU)ZEN
M!A9EBNK #GCO5RXB,N@DP: G+'%T\DLQ/6*OW 3MT]("P?TN7B19B3.UV+J,H4+,#8WJSM
M+2==S=JE1'D5J(4'.":2V4 #ZR/OY7$)<290+%B
(9J>_54I+8QC>F<+WYCS:
M/61RJ^UM8NZK\Z'L_*!5V1XX@^[4N_@'4$L#!!0 ( +)1^TSUE_0D3@(
M "8( 9 >&PO=V]R:W-H965T2MAR]JLI59V[B>N44-$34R]\^ R3H
7H9K&K*.HJ
M-*0O,&O+_CY!?K5W)4@?0MHI#8+YPBZBD(OPP7S1C.C,_)+B I2LS^-(Q:\)
M$!7M3U3V6U4S, WEJV9#LD](C+<*F.P?YHV@.7@&*WO2JIY4@_@*V9+?)E@
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M:G[-;24J]21G @G+([*-Y^8&Z99/2AH*S0MJ (>M+T2Z/X)\I]E=1X$V:RG(U8EA.GC$7KHVD*2J$G
M.AB@Y?E4Q23FT;:8&*>05$/2MT7EL%-0!SU!(;06YT]P?%KJ/ $ROXVW$I4D
MY" JCU!0@;W%M[__L#1_@I6TY,O<%\3\T:Z5!_-:*1MA47J9IJ"2>3JJE'FB
M/2^Q#;:S=#:APC QC,1B(L." N7IB KEY8EZ8=)>CV V8J*"XBFH*)Z.*BF>
MZ&R@W\I:&(/7B(ZW-[] @U@KX>075 Q/<-PP1<]KI&^23EC"3*&4"/A04:0@
M70]_:1:B_(&*E2#OLS>"+"H439&,".B(:/B>0-9C'Y?[E3#$1+)J9