EX-99.1 2 d277086dex991.htm EX-99.1 EX-99.1

Exhibit 99.1

OPERATING AND FINANCIAL REVIEW AND PROSPECTS

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

 

A. KEY FIGURES

 

3Q16     2Q16      3Q15     3Q16 vs
3Q15
  

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

   9M16      9M15     9M16 vs
9M15
  37,412        37,215         40,580         -8%   

Sales

     107,468         127,608       -16%
         

Adjusted net operating income from business
segments(a)

       
  877        1,127         1,107       -21%   

• Upstream

     2,502         4,026       -38%
  917        1,018         1,433       -36%   

• Refining & Chemicals

     3,063         3,882       -21%
  545        378         423      +29%   

• Marketing & Services

     1,175         1,169        +1%
  531        776         486        +9%   

Equity in net income (loss) of affiliates

     1,805         1,761        +2%
  0.79        0.86         0.45      +76%   

Fully-diluted earnings per share ($)

     2.32         2.89       -20%
  2,404        2,379         2,312        +4%   

Fully-diluted weighted-average shares (millions)

     2,375         2,295        +3%
  1,954        2,088         1,079      +81%   

Net income (Group share)

     5,648         6,713       -16%
  5,201        4,566         6,040       -14%   

Investments(b)

     14,675         21,439       -32%
  192        773         410       -53%   

Divestments

     1,950         5,287       -63%
  5,116        3,790         5,630         -9%   

Net investments(c)

     12,829         16,071       -20%
  4,082        4,059         5,394       -24%   

Organic investments(d)

     12,756         16,611       -23%
  4,740        2,882         5,989       -21%   

Cash flow from operations

     9,503         15,108       -37%
  (265     1,752         (2,057       n/a   

• Includes changes in working capital

     3,032         (746       n/a

 

  (a) Adjusted results are defined as income using replacement cost, adjusted for special items, excluding the impact of changes for fair value. See “Analysis of business segment results” below for further details.
  (b) Including acquisitions and increases in non-current loans.
  (c)  “Net investments” = investments – divestments – repayment of non-current loans – other operations with non-controlling interests. See page 10 of this exhibit.
  (d)  “Organic investments” = net investments excluding acquisitions, asset sales and other operations with non-controlling interests. See page 10 of this exhibit.

 

B. ANALYSIS OF BUSINESS SEGMENT RESULTS

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

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

 

1


The effect of changes in fair value presented as an adjustment item reflects, for trading inventories and storage contracts, differences between internal measures of performance used by Total’s management and the accounting for these transactions under IFRS, which requires that trading inventories be recorded at their fair value using period-end spot prices. In order to best reflect the management of economic exposure through derivative transactions, internal indicators used to measure performance include valuations of trading inventories recorded at their fair value based on forward prices. Furthermore, Total, in its trading activities, enters into storage contracts, the future effects of which are recorded at fair value in the Group’s internal economic performance. IFRS, by requiring accounting for storage contracts on an accrual basis, precludes recognition of this fair value effect.

The adjusted business segment results (adjusted operating income and adjusted net operating income) are defined as replacement cost results, adjusted for special items, excluding the effect of changes in fair value. For further information on the adjustments affecting operating income on a segment-by-segment basis, and for a reconciliation of segment figures to figures reported in Total’s consolidated interim financial statements, see pages 22-28 and 38-47 of this exhibit.

The Group measures performance at the segment level on the basis of net operating income and adjusted net operating income. Net operating income comprises operating income of the relevant segment after deducting the amortization and the depreciation of intangible assets other than leasehold rights, translation adjustments and gains or losses on the sale of assets, as well as all other income and expenses related to capital employed (dividends from non-consolidated companies, income from equity affiliates and capitalized interest expenses) and after income taxes applicable to the above. The income and expenses not included in net operating income that are included in net income are interest expenses related to long-term liabilities net of interest earned on cash and cash equivalents, after applicable income taxes (net cost of net debt and non-controlling interests). Adjusted net operating income excludes the effect of the adjustments (special items and the inventory valuation effect) described above.

 

  B.1. Upstream segment

 

  -   Environment — liquids and gas price realizations(a)

 

3Q16      2Q16      3Q15      3Q16 vs
3Q15
       9M16      9M15      9M16 vs
9M15
  45.9         45.6         50.5         -9%  

Brent ($/b)

     41.9         55.3       -24%
  41.4         43.0         44.0         -6%  

Average liquids price ($/b)

     38.4         50.5       -24%
  3.45         3.43         4.47       -23%  

Average gas price ($/Mbtu)

     3.45         4.85       -29%
  32.4         33.0         36.6       -11%  

Average hydrocarbons price ($/boe)

     30.6         41.3       -26%

 

  (a) Consolidated subsidiaries, excluding fixed margins.

 

  -   Production

 

3Q16      2Q16      3Q15      3Q16 vs
3Q15
 

hydrocarbon production

   9M16      9M15      9M16 vs
9M15
  2,443         2,424         2,342       +4%  

Combined production (kboe/d)

     2,449         2,345       +4%
  1,290         1,253         1,241       +4%  

• Liquids (kb/d)

     1,276         1,232       +4%
  6,286         6,466         6,003       +5%  

• Gas (Mcf/d)

     6,397         6,074       +5%

Hydrocarbon production was 2,443 thousand barrels of oil equivalent per day (kboe/d) in the third quarter 2016, an increase of 4.3% compared to the third quarter 2015, due to the following:

 

    +7% due to new start ups and ramp ups, notably Laggan-Tormore, Vega Pleyade, Surmont Phase 2, Moho Phase 1b, Gladstone LNG and Incahuasi;

 

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

 

    -1% due to natural field decline and maintenance operations, partially offset by a positive PSC price effect(1) and good performance of new wells.

 

 

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

 

2


In the first nine months of 2016, hydrocarbon production was 2,449 kboe/d, an increase of 4.4% compared to the first nine months of 2015, due to the following:

 

    +5% due to new start ups and ramp ups, notably Laggan-Tormore, Termokarstovoye, Surmont Phase 2, Moho Phase 1b, Gladstone LNG and Vega Pleyade;

 

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

 

    +1% due to the PSC price effect and operational performance offsetting natural field decline.

 

  -   Results

 

3Q16     2Q16     3Q15     3Q16 vs
3Q15
 

in millions of dollars

   9M16     9M15     9M16 vs
9M15
  3,398        3,344        3,660        -7%  

Non-Group sales

     10,208        13,383      -24%
  665        16        325          x2  

Operating income

     364        2,165      -83%
  116        564        669      -83%  

Adjustments affecting operating income

     1,139        2,355      -52%
  781        580        994      -21%  

Adjusted operating income(a)

     1,503        4,520      -67%
  28.1     3.2     33.8    

Effective tax rate(b)

     14.1     44.5  
  877        1,127        1,107      -21%  

Adjusted net operating income(a)

     2,502        4,026      -38%
  260        452        316      -18%  

• Includes adjusted income from equity affiliates

     981        1,308      -25%
  3,648        3,539        5,173      -29%  

Investments

     11,424        18,977      -40%
  129        448        272      -53%  

Divestments

     1,492        1,813      -18%
  3,356        3,261        4,676      -28%  

Organic investments

     10,764        15,400      -30%
  2,380        983        2,320       +3%  

Cash flow from operating activities

     5,476        8,558      -36%

 

  (a)  Details on adjustment items are shown in the business segment information starting on page 22 of this exhibit.
  (b) “Effective tax rate” = tax on adjusted net operating income / (adjusted net operating income – income from equity affiliates – dividends received from investments – impairment of goodwill + tax on adjusted net operating income).

Cash flow from operating activities in the third quarter 2016 excluding the change in working capital at replacement cost of $371 million ($416 million in the third quarter 2015 and $1,298 million in the second quarter 2016) was $2,751 million, an increase of 1% compared to $2,736 million in the third quarter 2015 and 21% compared to $2,281 million in the second quarter 2016 in an unchanged price environment, notably due to the ramps ups of new production with higher margins and the decrease in operating costs.

In the first nine months of 2016, cash flow from operating activities excluding the change in working capital at replacement cost of $1,387 million ($107 million in the first nine months of 2015) was $6,863 million, a decrease of 21% compared to $8,665 million in the first nine months of 2015, essentially due to the decrease in hydrocarbon prices, partially offset by the increase in production and decrease in operating costs.

The Upstream segment’s adjusted net operating income was:

 

    $877 million in the third quarter 2016, a decrease of 21% compared to $1,107 million in the third quarter 2015, essentially due to the decrease in the average hydrocarbon price, partially offset by the increase in production and decrease in operating costs; and

 

    $2,502 million in the first nine months of 2016, a decrease of 38% compared to $4,026 million in the first nine months of 2015. The increase in production combined with the decrease in operating costs and exploration expenses as well as the lower effective tax rate partially offset the decrease in the average hydrocarbon price.

Adjusted net operating income for the Upstream segment excludes special items. In the third quarter 2016, the exclusion of special items had a positive impact on the segment’s adjusted net operating income of $39 million compared to a positive impact of $767 million in the third quarter 2015, consisting essentially of an impairment for the interest in Fort Hills that was in the process of being sold.

 

3


  B.2. Refining & Chemicals segment

 

  -   Refinery throughput and utilization rates(a)

 

3Q16

    2Q16     3Q15     3Q16 vs
3Q15
       9M16     9M15     9M16 vs
9M15
  1,947        1,795        2,061         -6%  

Total refinery throughput (kb/d)

     1,949        2,024        -4%
  681        522        662        +3%  

• France

     653        671        -3%
  771        803        891       -13%  

• Rest of Europe

     806        853        -6%
  495        470        508         -3%  

• Rest of world

     490        500        -2%
       

Utilization rates(b)

      
  85     77     87    

• Based on crude only

     84     86  
  87     80     90    

• Based on crude and other feedstock

     87     88  

 

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

Refinery throughput:

 

    decreased by 6% in the third quarter 2016 compared to the third quarter 2015, due to a higher level of maintenance and the sale of the Schwedt refinery in the fourth quarter 2015; and

 

    decreased by 4% in the first nine months of 2016 compared to the first nine months of 2015, mainly due to outages in Europe and the United States in the second quarter and the sale of the Schwedt refinery.

 

  -   Results

 

3Q16     2Q16     3Q15      3Q16 vs
3Q15
 

in millions of dollars

except European refining margin indicator (ERMI)

   9M16     9M15      9M16 vs
9M15
  25.5        35.0        54.8        -53%  

ERMI ($/t)

     31.9        52.0        -39%
  16,050        16,567        17,397          -8%  

Non-Group sales

     46,555        54,654        -18%
  895        1,416        790       +13%  

Operating income

     3,401        4,015        -22%
  (4     (451     923           n/a  

Adjustments affecting operating income

     (248     637           n/a
  891        965        1,713        -48%  

Adjusted operating income(a)

     3,153        4,652        -32%
  917        1,018        1,433        -36%  

Adjusted net operating income(a)

     3,063        3,882        -21%
  150        150        128       +17%  

• Including Specialty Chemicals(b)

     416        379       +10%
  550        480        358       +54%  

Investments

     1,289        1,257         +3%
  21        23        12       +75%  

Divestments

     73        2,652        -97%
  399        457        348       +15%  

Organic investments

     1,088        333         x3.2
  1,698        1,560        2,291        -26%  

Cash flow from operating activities

     2,837        4,305        -34%

 

  (a) Details on adjustment items are shown in the business segment information starting on page 22 of this exhibit.
  (b) Hutchinson and Atotech; Bostik until February 2015.

The Group’s European refining margin indicator (“ERMI”) was impacted by high inventory levels, falling to $25.5/t in the third quarter 2016, a 53% decrease compared to $54.8/t in the third quarter 2015. The petrochemical environment remained favorable, even though margins were down compared to the third quarter 2015.

Cash flow from operating activities in the third quarter 2016 excluding the change in working capital at replacement cost of -$646 million (-$494 million in the third quarter 2015) was $1,052 million, a decrease of 41% compared to $1,797 million in the third quarter 2015.

In the first nine months of 2016, cash flow from operating activities excluding the change in working capital at replacement cost of $672 million ($438 million in the first nine months of 2015) was $3,509 million, a decrease of 26% compared to $4,743 million in the first nine months of 2015.

 

4


The Refining & Chemicals segment’s adjusted net operating income was:

 

    $917 million in the third quarter 2016, a decrease of only 36% compared to $1,443 million in the third quarter 2015 despite the strong decrease in refining margins and lower petrochemical margins, due to the reduction in breakeven and the strong operational performance of the Group’s major integrated platforms; and

 

    $3,063 million in the first nine months of 2016, a decrease of 21% compared to $3,882 million in the first nine months of 2015 due to the less favorable environment.

Adjusted net operating income for the Refining & Chemicals segment excludes any after-tax inventory valuation effect and special items. In the third quarter 2016, the exclusion of the inventory valuation effect had a negative impact on the segment’s adjusted net operating income of $21 million compared to a positive impact of $631 million in the third quarter 2015, essentially due to the lower Brent price. The exclusion of special items in the third quarter 2016 had a positive impact on the segment’s adjusted net operating income of $12 million compared to a positive impact of $12 million in the third quarter 2015.

 

  B.3. Marketing & Services segment

 

  -   Petroleum product sales

 

3Q16      2Q16      3Q15(a)      3Q16 vs
3Q15
 

sales in kb/d(b)

   9M16      9M15(a)      9M16 vs
9M15(a)
  1,814         1,793         1,839          -1%  

Total Marketing & Services sales

     1,788         1,825          -2%
  1,113         1,074         1,121          -1%  

• Europe

     1,083         1,101          -2%
  701         719         718          -2%  

• Rest of world

     705         724          -3%

 

  (a) 2015 data restated.
  (b) Excludes trading and bulk refining sales, which are reported under the Refining & Chemicals segment (see page 9 of this exhibit); includes share of TotalErg.

In the third quarter 2016, petroleum product sales decreased by 1% compared to the third quarter 2015, mainly due to the sale of the marketing network in Turkey in the second quarter 2016.

In the first nine months of 2016, refined product sales decreased by 2% compared to the first nine months of 2015, essentially due to the disposal of mature assets or assets lacking critical mass. Excluding the portfolio effects, retail network sales and sales of land-based lubricants increased by nearly 4%.

 

  -   Results

 

3Q16      2Q16     3Q15     3Q16 vs
3Q15
 

in millions of dollars

   9M16      9M15     9M16 vs
9M15
  17,964         17,305        19,522         -8%  

Non-Group sales

     50,702         59,561       -15%
  497         542        298      +67%  

Operating income

     1,293         1,229        +5%
  68         (108     199       -66%  

Adjustments affecting operating income

     37         178       -79%
  565         434        497      +14%  

Adjusted operating income(a)

     1,330         1,407         -5%
  545         378        423      +29%  

Adjusted net operating income(a)

     1,175         1,169        +1%
  100         (43     (82       n/a  

• Including New Energies

     20         (169       n/a
  1,175         339        501        x2.3  

Investments

     1,904         1,152      +65%
  40         296        121       -67%  

Divestments

     373         800       -53%
  322         329        365       -12%  

Organic investments

     872         832        +5%
  495         (15     1,011       -51%  

Cash flow from operating activities

     720         2,034       -65%

 

  (a)  Details on adjustment items are shown in the business segment information starting on page 22 of this exhibit.

Cash flow from operating activities in the third quarter 2016 excluding the change in working capital at replacement cost of $105 million (-$493 million in the third quarter 2015) was $600 million, an increase of 16% compared to $518 million in the third quarter 2015.

In the first nine months of 2016, cash flow from operating activities excluding the change in working capital at replacement cost of $753 million (-$567 million in the first nine months of 2015) was $1,473 million compared to $1,467 million in the first nine months of 2015.

 

5


The Marketing & Services segment’s adjusted net operating income was:

 

    $545 million in the third quarter 2016, a 29% increase compared to $423 million in the third quarter 2015, due to a strong contribution from New Energies with the sale of the Henrietta solar farm in the United States; and

 

    $1,175 million in the first nine months of 2016, stable compared to $1,169 million in the first nine months of 2015. The impact of assets sales was offset by the contribution from New Energies in the third quarter.

Adjusted net operating income for the Marketing & Services segment excludes any after-tax inventory valuation effect and special items. In the third quarter 2016, the exclusion of the inventory valuation effect had a positive impact on the segment’s adjusted net operating income of $33 million compared to a positive impact of $139 million in the third quarter 2015. The exclusion of special items in the third quarter 2016 had a positive impact on the segment’s adjusted net operating income of $96 million compared to a positive impact of $141 million in the third quarter 2015, consisting essentially of the accounting consequences of a sale in progress in Turkey.

At $1.2 billion, investments were sharply higher in the third quarter 2016 compared to the third quarter 2015 due to the acquisition of Saft for $1 billion. Organic investments, however, decreased by 12% over the same period.

 

C. GROUP RESULTS

 

  -   Net income (Group share)

Net income (Group share) was:

 

    $1,954 million in the third quarter 2016 compared to $1,079 million in the third quarter 2015, an increase of 81%; and

 

    $5,648 million in the first nine months of 2016 compared to $6,713 million in the first nine months of 2015, a decrease of 16%.

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

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

 

    -$116 million in the third quarter 2016; and

 

    -$232 million in the first nine months of 2016, including mainly the inventory effect, the gain on the sale of the FUKA gas pipeline network in the North Sea in the first quarter and the impairment of assets that were not developed in the second quarter 2016.

Adjusted net income (Group share) was:

 

    $2,070 million in the third quarter 2016 compared to $2,756 million in the third quarter 2015, a decrease of 25%, mainly due to lower average hydrocarbon prices in the Upstream and lower refining margins; and

 

    $5,880 million in the first nine months of 2016 compared to $8,443 million in the first nine months of 2015, a decrease of 30% for the same reasons.

The number of fully-diluted shares was 2,407 million on September 30, 2016, and 2,310 million on September 30, 2015.

 

  -   Divestments — acquisitions

Asset sales were:

 

    $91 million in the third quarter 2016 compared to $395 million in the third quarter 2015; and

 

    $1,448 million in the first nine months of 2016, comprised mainly of the sales of the FUKA gas pipeline network in the North Sea and the retail network in Turkey, compared to $3,867 million in the first nine months of 2015.

 

(1)  Details shown on pages 10 and 33 of this exhibit.

 

6


Acquisitions were:

 

    $1,018 million in the third quarter 2016, comprised mainly of the acquisitions of Saft and Lampiris, compared to $631 million in the third quarter 2015; and

 

    $1,417 million in the first nine months of 2016, comprised mainly of the acquisitions of Saft, Lampiris and a retail network in the Dominican Republic, compared to $3,408 million in the first nine months of 2015.

The impact on net cash flow from asset sales and acquisitions was -$927 million in the third quarter 2016 compared to -$236 million in the third quarter 2015. The impact was $31 million in the first nine months of 2016 compared to $459 million in the first nine months of 2015.

 

  -   Cash flow

The Group’s net cash flow(1) was:

 

    -$594 million in the third quarter 2016 compared to -$571 million in the third quarter 2015 despite the 11% drop in Brent price, 53% decrease in refining margins and the Group’s higher acquisitions in the third quarter 2016. This performance is due to the resilience of cash flow generation and lower organic investments; and

 

    -$599 million in the first nine months of 2016 compared to -$1,060 million in the first nine months of 2015, an improvement despite the decrease in Brent price from $55/b to $42/b and a decrease of 39% in refining margins. Operating cash flow before working capital changes was $12.2 billion compared to $15.0 billion in the first nine months of 2015 and net investments were $12.8 billion compared to $16.1 billion in the first nine months of 2015, mainly due to the decrease in organic investments.

Cash flow from operating activities in the third quarter 2016 excluding the change in working capital at replacement cost of -$218 million (-$930 million in the third quarter 2015) was $4,522 million, a decrease of 11% compared to $5,059 million in the third quarter 2015.

In the first nine months of 2016, cash flow from operating activities excluding the change in working capital at replacement cost of $2,727 million (-$97 million in the first nine months of 2015) was $12,230 million, a decrease of 19% compared to $15,011 million in the first nine months of 2015.

 

  -   Return on equity

Return on equity from October 1, 2015 to September 30, 2016 was 8.3%(2).

 

D. SUMMARY AND OUTLOOK

Following the remarks by OPEC countries and Russia, Brent rose to around $50/b despite high inventory levels. With the market expected to remain volatile, Total is pursuing its efforts to lower its breakeven.

In the Upstream, the five major projects of the year have all been put on stream and production is ramping up. The production target of more than 4% growth in 2016 compared to 2015 is set to be achieved and the teams are focused on delivering the 2017-18 project start-ups. In 2017, production from projects started up since 2015 are expected to deliver 350 kboe/d net to Total and around $3 billion in cash flow with Brent at $60/b, given that these new barrels have a higher average margin than existing production.

In the Downstream, refining margins have increased to $40/t at the beginning of the fourth quarter, driven by a high level of maintenance as well as logistics constraints, resulting in tight gasoline market conditions. The petrochemical market remains favorable and the Group’s major platforms are well-positioned to benefit from this.

The Group’s cost reduction program is ahead of schedule, underlining its ability to deliver the $4 billion savings target by 2018.

 

 

(1)  “Net cash flow” = operating cash flow before working capital changes – net investments (including other transactions with non-controlling interests).
(2)  Details shown on page 11 of this exhibit.

 

7


Given the capex guidance of $15-17 billion from 2017 and increase in operating cash flow, the Group’s net cash flow is entering a growth phase. Operating cash flow before working capital changes should cover organic investments,

including resource renewal, and dividend cash-out, with oil prices at $55/b in 2017. The discounted scrip dividend will be ended in 2017 if Brent is at $60/b.

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. Risk Factors”, “Item 4. Information on the Company — Other Matters”, “Item 5. Operating and Financial Review and Prospects” and “Item 11. Quantitative and Qualitative Disclosures about Market Risk” in TOTAL’s Form 20-F for the year ended December 31, 2015.

 

8


OPERATING INFORMATION BY SEGMENT

 

  Upstream(a)

 

3Q16      2Q16      3Q15      3Q16 vs
3Q15
   

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

   9M16      9M15      9M16 vs 
9M15
 
  720         770         677         +6  

Europe and Central Asia

     759         658         +15
  649         634         646         —       

Africa

     638         639         —    
  529         505         525         +1  

Middle East and North Africa

     522         541         -3
  285         251         249         +14  

Americas

     265         255         +4
  261         264         245         +6  

Asia-Pacific

     265         253         +5

 

 

    

 

 

    

 

 

    

 

 

      

 

 

    

 

 

    

 

 

 
  2,443         2,424         2,342         +4  

Total production

     2,449         2,345         +4

 

 

    

 

 

    

 

 

    

 

 

      

 

 

    

 

 

    

 

 

 
  592         627         574         +3  

• Including equity affiliates

     613         565         +9
3Q16      2Q16      3Q15      3Q16 vs
3Q15
   

Liquids production by region (kb/d)

   9M16      9M15      9M16 vs 
9M15
 
  238         251         219         +9  

Europe and Central Asia

     247         211         +17
  524         511         522         —       

Africa

     518         520         —    
  380         367         378         +1  

Middle East and North Africa

     376         376         —    
  118         93         92         +29  

Americas

     105         93         +13
  29         30         30         -4  

Asia-Pacific

     31         33         -6

 

 

    

 

 

    

 

 

    

 

 

      

 

 

    

 

 

    

 

 

 
  1,290         1,253         1,241         +4  

Total production

     1,276         1,232         +4

 

 

    

 

 

    

 

 

    

 

 

      

 

 

    

 

 

    

 

 

 
  249         265         230         +8  

• Including equity affiliates

     251         218         +15
3Q16      2Q16      3Q15      3Q16 vs
3Q15
   

Gas production by region (Mcf/d)

   9M16      9M15      9M16 vs 
9M15
 
  2,594         2,876         2,458         +6  

Europe and Central Asia

     2,760         2,406         +15
  617         594         622         -1  

Africa

     592         593         —    
  813         762         806         +1  

Middle East and North Africa

     805         905         -11
  927         881         878         +6  

Americas

     889         905         -2
  1,335         1,353         1,239         +8  

Asia-Pacific

     1,351         1,265         +7

 

 

    

 

 

    

 

 

    

 

 

      

 

 

    

 

 

    

 

 

 
  6,286         6,466         6,003         +5  

Total production

     6,397         6,074         +5

 

 

    

 

 

    

 

 

    

 

 

      

 

 

    

 

 

    

 

 

 
  1,831         1,927         1,850         -1  

• Including equity affiliates

     1,932         1,858         +4
3Q16      2Q16      3Q15      3Q16 vs
3Q15
   

Liquefied natural gas

   9M16      9M15      9M16 vs 
9M15
 
  2.69         2.76         2.53         +6  

LNG sales(b) (Mt)

     8.09         7.74         +5

 

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

 

  Downstream (Refining & Chemicals and Marketing & Supply)

 

3Q16      2Q16      3Q15(a)      3Q16 vs
3Q15
   

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

   9M16      9M15(a)      9M16 vs 
9M15
 
  2,430         2,372         2,282         +6  

Europe

     2,363         2,146         +10
  537         597         609         -12  

Africa

     545         643         -15
  627         597         585         +7  

Americas

     585         597         -2
  567         705         610         -7  

Rest of world

     681         636         +7

 

 

    

 

 

    

 

 

    

 

 

      

 

 

    

 

 

    

 

 

 
  4,161         4,271         4,086         +2  

Total consolidated sales

     4,174         4,022         +4

 

 

    

 

 

    

 

 

    

 

 

      

 

 

    

 

 

    

 

 

 
  706         717         648         +9  

• Including bulk sales

     707         636         +11
  1,641         1,761         1,599         +3  

• Including trading

     1,679         1,561         +8

 

  (a) 2015 data restated.
  (b) Includes share of TotalErg.

 

9


ADJUSTMENT ITEMS

 

  Adjustments to operating income

 

3Q16

    2Q16     3Q15    

in millions of dollars

   9M16     9M15  
  (115     (633     (654  

Special items affecting operating income

     (1,212     (2,505

 

 

   

 

 

   

 

 

      

 

 

   

 

 

 
  (15     (8     —      

• Restructuring charges

     (34     —    
  —          (200     (650  

• Impairments

     (200     (1,944
  (100     (425     (4  

• Other

     (978     (561

 

 

   

 

 

   

 

 

      

 

 

   

 

 

 
  (47     634        (1,127  

Pre-tax inventory effect: FIFO vs. replacement cost

     305        (649

 

 

   

 

 

   

 

 

      

 

 

   

 

 

 
  (18     (6     (10  

Effect of changes in fair value

     (21     (16

 

 

   

 

 

   

 

 

      

 

 

   

 

 

 
  (180     (5     (1,791  

Total adjustments affecting operating income

     (928     (3,170

 

  Adjustments to net operating income (Group share)

 

3Q16

    2Q16     3Q15    

in millions of dollars

   9M16     9M15  
  (98     (486     (912  

Special items affecting net income (Group share)

     (434     (1,289

 

 

   

 

 

   

 

 

      

 

 

   

 

 

 
  (32     (14     (98  

• Gain (loss) on asset sales

     312        1,231   
  (18     (2     (12  

• Restructuring charges

     (22     (43
  (33     (178     (650  

• Impairments

     (211     (2,004
  (15     (292     (152  

• Other

     (513     (473

 

 

   

 

 

   

 

 

      

 

 

   

 

 

 
  (5     405        (760  

After-tax inventory effect: FIFO vs. replacement cost

     217        (432

 

 

   

 

 

   

 

 

      

 

 

   

 

 

 
  (13     (5     (5  

Effect of changes in fair value

     (15     (9

 

 

   

 

 

   

 

 

      

 

 

   

 

 

 
  (116     (86     (1,677  

Total adjustments affecting net income

     (232     (1,730

INVESTMENTS — DIVESTMENTS

 

3Q16     2Q16     3Q15     3Q16 vs
3Q15
   

in millions of dollars

   9M16     9M15     9M16 vs 
9M15
 
  4,082        4,059        5,394        -24  

Organic investments

     12,756        16,611        -23

 

 

   

 

 

   

 

 

   

 

 

      

 

 

   

 

 

   

 

 

 
  136        172        170        -20  

• Capitalized exploration

     536        966        -45
  135        257        523        -74  

• Increase in non-current loans

     964        1,707        -44
  (101     (301     (15     x6.7     

• Repayment of non-current loans

     (502     (1,420     -65

 

 

   

 

 

   

 

 

   

 

 

      

 

 

   

 

 

   

 

 

 
  1,018        206        631        +61  

Acquisitions

     1,417        3,408        -58

 

 

   

 

 

   

 

 

   

 

 

      

 

 

   

 

 

   

 

 

 
  91        472        395        -77  

Asset sales

     1,448        3,867        -63

 

 

   

 

 

   

 

 

   

 

 

      

 

 

   

 

 

   

 

 

 
  (107     3       —         n/a     

Other transactions with non-controlling interests

     (104     81        n/a   

 

 

   

 

 

   

 

 

   

 

 

      

 

 

   

 

 

   

 

 

 
  5,116        3,790        5,630        -9  

Net investments

     12,829        16,071        -20

 

10


NET-DEBT-TO-EQUITY RATIO

 

in millions of dollars

   9/30/2016     6/30/2016     9/30/2015  

Current borrowings

     13,383        13,789        13,296   

Net current financial assets

     (1,375     (1,628     (3,246

Net financial assets classified as held for sale

     (81     (97     94   

Non-current financial debt

     44,450        41,668        42,873   

Hedging instruments of non-current debt

     (1,089     (1,251     (1,221

Cash and cash equivalents

     (24,801     (22,653     (25,858
  

 

 

   

 

 

   

 

 

 

Net debt

     30,487        29,828        25,938   
  

 

 

   

 

 

   

 

 

 

Shareholders’ equity – Group share

     98,168        97,985        96,093   

Estimated dividend payable

     (1,629     (1,618     (1,573

Non-controlling interests

     2,948        2,904        3,068   
  

 

 

   

 

 

   

 

 

 

Adjusted shareholders’ equity

     99,487        99,271        97,588   
  

 

 

   

 

 

   

 

 

 

Net-debt-to-equity ratio

     30.6     30.0     26.6

RETURN ON EQUITY

 

in millions of dollars

   October 1, 2015 to 
September 30, 2016
    July 1, 2015 to 
June 30, 2016
    January 1, 2015 to 
December 31, 2015
 

Adjusted net income

     8,207        8,817        10,698   

Average adjusted shareholders’ equity

     98,538        99,029        92,854   
  

 

 

   

 

 

   

 

 

 

Return on equity (ROE)

     8.3     8.9     11.5

 

11


RETURN ON AVERAGE CAPITAL EMPLOYED

 

  Twelve months ended September 30, 2016

 

in millions of dollars

   Upstream     Refining & 
Chemicals
    Marketing
& Services
 

Adjusted net operating income

     3,250        4,070        1,705   

Capital employed at 9/30/2015(a)

     108,425        11,319        7,865   

Capital employed at 9/30/2016(a)

     110,590        12,030        10,316   
  

 

 

   

 

 

   

 

 

 

ROACE

     3.0     34.9     18.8

 

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

 

  Twelve months ended June 30, 2016

 

in millions of dollars

   Upstream     Refining & 
Chemicals
    Marketing
& Services
 

Adjusted net operating income

     3,480        4,586        1,583   

Capital employed at 6/30/2015(a)

     107,214        12,013        8,234   

Capital employed at 6/30/2016(a)

     108,733        12,249        9,021   
  

 

 

   

 

 

   

 

 

 

ROACE

     3.2     37.8     18.3

 

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

 

  Full-year 2015

 

in millions of dollars

   Upstream     Refining & 
Chemicals
    Marketing
& Services
 

Adjusted net operating income

     4,744        4,889        1,699   

Capital employed at 12/31/2014 (a)

     100,497        13,451        8,825   

Capital employed at 12/31/2015 (a)

     105,580        10,407        8,415   
  

 

 

   

 

 

   

 

 

 

ROACE

     4.6     41.0     19.7

 

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

 

12


MAIN INDICATORS

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

 

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

Third quarter 2016

     1.12         25.5         45.9         41.4         3.45   

Second quarter 2016

     1.13         35.0         45.6         43.0         3.43   

First quarter 2016

     1.10         35.1         33.9         31.0         3.46   

Fourth quarter 2015

     1.10         38.1         43.8         38.1         4.45   

Third quarter 2015

     1.11         54.8         50.5         44.0         4.47   

 

  (a) The European Refining Margin Indicator (“ERMI”) is a Group indicator intended to represent the margin after variable costs for a hypothetical complex refinery located around Rotterdam in Northern Europe that processes a mix of crude oil and other inputs commonly supplied to this region to produce and market the main refined products at prevailing prices in this region. The indicator margin may not be representative of the actual margins achieved by the Group in any period because of the Group’s particular refinery configurations, product mix effects or other company-specific operating conditions.
  (b) $1/t = $0.136/b.
  (c) Consolidated subsidiaries, excluding fixed margin contracts, including hydrocarbon production overlifting/underlifting position valued at market price.

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

 

13


CONSOLIDATED STATEMENT OF INCOME

TOTAL

(unaudited)

 

(M$) (a)

   3rd quarter
2016
    2nd quarter
2016
    3rd quarter
2015
 

Sales

     37,412        37,215        40,580   

Excise taxes

     (5,587     (5,504     (5,683

Revenues from sales

     31,825        31,711        34,897   

Purchases, net of inventory variation

     (21,223     (20,548     (24,240

Other operating expenses

     (5,469     (5,906     (5,794

Exploration costs

     (274     (536     (275

Depreciation, depletion and impairment of tangible assets and mineral interests

     (2,936     (2,968     (3,345

Other income

     290        172        430   

Other expense

     (351     (133     (441

Financial interest on debt

     (268     (267     (233

Financial income and expense from cash & cash equivalents

     (5     1        10   

Cost of net debt

     (273     (266     (223

Other financial income

     265        312        185   

Other financial expense

     (154     (166     (154

Equity in net income (loss) of affiliates

     531        776        486   

Income taxes

     (251     (330     (461
  

 

 

   

 

 

   

 

 

 

Consolidated net income

     1,980        2,118        1,065   
  

 

 

   

 

 

   

 

 

 

Group share

     1,954        2,088        1,079   

Non-controlling interests

     26        30        (14
  

 

 

   

 

 

   

 

 

 

Earnings per share ($)

     0.79        0.86        0.45   
  

 

 

   

 

 

   

 

 

 

Fully-diluted earnings per share ($)

     0.79        0.86        0.45   
  

 

 

   

 

 

   

 

 

 
(a) Except for per share amounts.

 

 

14


CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME

TOTAL

(unaudited)

 

(M$)

   3rd quarter
2016
    2nd quarter
2016
    3rd quarter
2015
 

Consolidated net income

     1,980        2,118        1,065   
  

 

 

   

 

 

   

 

 

 

Other comprehensive income

      

Actuarial gains and losses

     (363     (132     46   

Tax effect

     47        40        (21

Currency translation adjustment generated by the parent company

     439        (2,113     132   
  

 

 

   

 

 

   

 

 

 

Items not potentially reclassifiable to profit and loss

     123        (2,205     157   
  

 

 

   

 

 

   

 

 

 

Currency translation adjustment

     (362     589        (736

Available for sale financial assets

     15        (4     (3

Cash flow hedge

     113        (66     (95

Share of other comprehensive income of equity affiliates, net amount

     123        355        (626

Other

     (3     —          —     

Tax effect

     (41     21        31   
  

 

 

   

 

 

   

 

 

 

Items potentially reclassifiable to profit and loss

     (155     895        (1,429
  

 

 

   

 

 

   

 

 

 

Total other comprehensive income (net amount)

     (32     (1,310     (1,272
  

 

 

   

 

 

   

 

 

 

    

      
  

 

 

   

 

 

   

 

 

 

Comprehensive income

     1,948        808        (207
  

 

 

   

 

 

   

 

 

 

Group share

     1,909        795        (167

Non-controlling interests

     39        13        (40

 

15


CONSOLIDATED STATEMENT OF INCOME

TOTAL

(unaudited)

 

(M$) (a)

   9 months
2016
    9 months
2015
 

Sales

     107,468        127,608   

Excise taxes

     (16,410     (16,479

Revenues from sales

     91,058        111,129   

Purchases, net of inventory variation

     (59,410     (74,797

Other operating expenses

     (17,511     (18,097

Exploration costs

     (1,004     (1,264

Depreciation, depletion and impairment of tangible assets and mineral interests

     (8,584     (10,048

Other income

     962        2,773   

Other expense

     (554     (1,279

Financial interest on debt

     (809     (726

Financial income and expense from cash & cash equivalents

     6        69   

Cost of net debt

     (803     (657

Other financial income

     768        582   

Other financial expense

     (475     (483

Equity in net income (loss) of affiliates

     1,805        1,761   

Income taxes

     (533     (3,034
  

 

 

   

 

 

 

Consolidated net income

     5,719        6,586   
  

 

 

   

 

 

 

Group share

     5,648        6,713   

Non-controlling interests

     71        (127
  

 

 

   

 

 

 

Earnings per share ($)

     2.33        2.90   
  

 

 

   

 

 

 

Fully-diluted earnings per share ($)

     2.32        2.89   
  

 

 

   

 

 

 
(a) Except for per share amounts.

 

16


CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME

TOTAL

(unaudited)

 

(M$)

   9 months
2016
    9 months
2015
 

Consolidated net income

     5,719        6,586   
  

 

 

   

 

 

 

Other comprehensive income

    

Actuarial gains and losses

     (576     199   

Tax effect

     119        (138

Currency translation adjustment generated by the parent company

     1,967        (5,097
  

 

 

   

 

 

 

Items not potentially reclassifiable to profit and loss

     1,510        (5,036
  

 

 

   

 

 

 

Currency translation adjustment

     (1,717     1,852   

Available for sale financial assets

     1        (7

Cash flow hedge

     145        (189

Share of other comprehensive income of equity affiliates, net amount

     477        215   

Other

     —          1   

Tax effect

     (44     60   
  

 

 

   

 

 

 

Items potentially reclassifiable to profit and loss

     (1,138     1,932   
  

 

 

   

 

 

 

Total other comprehensive income (net amount)

     372        (3,104
  

 

 

   

 

 

 

    

    
  

 

 

   

 

 

 

Comprehensive income

     6,091        3,482   
  

 

 

   

 

 

 

Group share

     6,012        3,666   

Non-controlling interests

     79        (184

 

17


CONSOLIDATED BALANCE SHEET

TOTAL

 

(M$)

  

September 30, 

2016

   

June 30, 

2016

   

December 31, 

2015

   

September 30, 

2015

 
   (unaudited)     (unaudited)    

 

    (unaudited)  

ASSETS

        

Non-current assets

        

Intangible assets, net

     14,916        14,207        14,549        15,639   

Property, plant and equipment, net

     113,433        111,420        109,518        108,886   

Equity affiliates : investments and loans

     20,870        20,683        19,384        19,200   

Other investments

     1,565        1,411        1,241        1,227   

Hedging instruments of non-current financial debt

     1,089        1,251        1,219        1,221   

Deferred income taxes

     4,434        4,175        3,982        3,439   

Other non-current assets

     4,534        4,467        4,355        4,292   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total non-current assets

     160,841        157,614        154,248        153,904   
  

 

 

   

 

 

   

 

 

   

 

 

 

Current assets

        

Inventories, net

     14,635        15,021        13,116        14,773   

Accounts receivable, net

     11,501        11,933        10,629        12,306   

Other current assets

     14,927        14,850        15,843        15,102   

Current financial assets

     1,755        2,018        6,190        3,448   

Cash and cash equivalents

     24,801        22,653        23,269        25,858   

Assets classified as held for sale

     1,045        1,257        1,189        3,734   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total current assets

     68,664        67,732        70,236        75,221   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total assets

     229,505        225,346        224,484        229,125   

LIABILITIES & SHAREHOLDERS’ EQUITY

        

Shareholders’ equity

        

Common shares

     7,849        7,846        7,670        7,602   

Paid-in surplus and retained earnings

     106,189        106,343        101,528        103,519   

Currency translation adjustment

     (11,448     (11,619     (12,119     (10,443

Treasury shares

     (4,422     (4,585     (4,585     (4,585
  

 

 

   

 

 

   

 

 

   

 

 

 

Total shareholders’ equity—Group share

     98,168        97,985        92,494        96,093   
  

 

 

   

 

 

   

 

 

   

 

 

 

Non-controlling interests

     2,948        2,904        2,915        3,068   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total shareholders’ equity

     101,116        100,889        95,409        99,161   
  

 

 

   

 

 

   

 

 

   

 

 

 

Non-current liabilities

        

Deferred income taxes

     11,390        11,345        12,360        12,836   

Employee benefits

     4,247        3,887        3,774        4,312   

Provisions and other non-current liabilities

     17,320        17,270        17,502        17,053   

Non-current financial debt

     44,450        41,668        44,464        42,873   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total non-current liabilities

     77,407        74,170        78,100        77,074   
  

 

 

   

 

 

   

 

 

   

 

 

 

Current liabilities

        

Accounts payable

     19,799        20,478        20,928        20,003   

Other creditors and accrued liabilities

     16,895        14,983        16,884        17,991   

Current borrowings

     13,383        13,789        12,488        13,296   

Other current financial liabilities

     380        390        171        202   

Liabilities directly associated with the assets classified as held for sale

     525        647        504        1,398   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total current liabilities

     50,982        50,287        50,975        52,890   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total liabilities & shareholders’ equity

     229,505        225,346        224,484        229,125   

 

18


CONSOLIDATED STATEMENT OF CASH FLOW

TOTAL

(unaudited)

 

(M$)

   3rd quarter
2016
    2nd quarter
2016
    3rd quarter
2015
 

CASH FLOW FROM OPERATING ACTIVITIES

      

Consolidated net income

     1,980        2,118        1,065   

Depreciation, depletion, amortization and impairment

     3,297        3,361        3,519   

Non-current liabilities, valuation allowances and deferred taxes

     (539     (477     (540

Impact of coverage of pension benefit plans

     —          —          —     

(Gains) losses on disposals of assets

     94        (48     22   

Undistributed affiliates’ equity earnings

     (192     (280     (61

(Increase) decrease in working capital

     265        (1,752     2,057   

Other changes, net

     (165     (40     (73
  

 

 

   

 

 

   

 

 

 

Cash flow from operating activities

     4,740        2,882        5,989   

CASH FLOW USED IN INVESTING ACTIVITIES

      

Intangible assets and property, plant and equipment additions

     (4,124     (4,094     (5,266

Acquisitions of subsidiaries, net of cash acquired

     (1,119     11        (76

Investments in equity affiliates and other securities

     177        (226     (175

Increase in non-current loans

     (135     (257     (523
  

 

 

   

 

 

   

 

 

 

Total expenditures

     (5,201     (4,566     (6,040

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

     57        200        6   

Proceeds from disposals of subsidiaries, net of cash sold

     —          270        289   

Proceeds from disposals of non-current investments

     34        2        100   

Repayment of non-current loans

     101        301        15   
  

 

 

   

 

 

   

 

 

 

Total divestments

     192        773        410   
  

 

 

   

 

 

   

 

 

 

Cash flow used in investing activities

     (5,009     (3,793     (5,630

CASH FLOW USED IN FINANCING ACTIVITIES

      

Issuance (repayment) of shares:

      

- Parent company shareholders

     36        4        4   

- Treasury shares

     —          —          (237

Dividends paid:

      

- Parent company shareholders

     —          (1,173     (681

- Non-controlling interests

     (2     (72     (25

Issuance of perpetual subordinated notes

     —          1,950        —     

Payments on perpetual subordinated notes

     —          —          —     

Other transactions with non-controlling interests

     (107     3        —     

Net issuance (repayment) of non-current debt

     3,127        400        356   

Increase (decrease) in current borrowings

     (909     1,011        23   

Increase (decrease) in current financial assets and liabilities

     257        1,399        (1,096

Cash flow used in financing activities

     2,402        3,522        (1,656
  

 

 

   

 

 

   

 

 

 

Net increase (decrease) in cash and cash equivalents

     2,133        2,611        (1,297

Effect of exchange rates

     15        (528     (167

Cash and cash equivalents at the beginning of the period

     22,653        20,570        27,322   
  

 

 

   

 

 

   

 

 

 

Cash and cash equivalents at the end of the period

     24,801        22,653        25,858   
  

 

 

   

 

 

   

 

 

 

 

19


CONSOLIDATED STATEMENT OF CASH FLOW

TOTAL

(unaudited)

 

(M$)

   9 months
2016
    9 months
2015
 

CASH FLOW FROM OPERATING ACTIVITIES

    

Consolidated net income

     5,719        6,586   

Depreciation, depletion, amortization and impairment

     9,393        11,056   

Non-current liabilities, valuation allowances and deferred taxes

     (1,284     (701

Impact of coverage of pension benefit plans

     —          —     

(Gains) losses on disposals of assets

     (321     (1,794

Undistributed affiliates’ equity earnings

     (708     (350

(Increase) decrease in working capital

     (3,032     746   

Other changes, net

     (264     (435
  

 

 

   

 

 

 

Cash flow from operating activities

     9,503        15,108   

CASH FLOW USED IN INVESTING ACTIVITIES

    

Intangible assets and property, plant and equipment additions

     (12,364     (19,213

Acquisitions of subsidiaries, net of cash acquired

     (1,241     (86

Investments in equity affiliates and other securities

     (106     (433

Increase in non-current loans

     (964     (1,707
  

 

 

   

 

 

 

Total expenditures

     (14,675     (21,439

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

     1,049        1,186   

Proceeds from disposals of subsidiaries, net of cash sold

     270        2,450   

Proceeds from disposals of non-current investments

     129        231   

Repayment of non-current loans

     502        1,420   
  

 

 

   

 

 

 

Total divestments

     1,950        5,287   
  

 

 

   

 

 

 

Cash flow used in investing activities

     (12,725     (16,152

CASH FLOW USED IN FINANCING ACTIVITIES

    

Issuance (repayment) of shares:

    

- Parent company shareholders

     40        454   

- Treasury shares

     —          (237

Dividends paid:

    

- Parent company shareholders

     (2,127     (2,253

- Non-controlling interests

     (77     (97

Issuance of perpetual subordinated notes

     1,950        5,616   

Payments on perpetual subordinated notes

     (133     —     

Other transactions with non-controlling interests

     (104     81   

Net issuance (repayment) of non-current debt

     3,681        2,127   

Increase (decrease) in current borrowings

     (2,925     (66

Increase (decrease) in current financial assets and liabilities

     4,402        (2,197

Cash flow used in financing activities

     4,707        3,428   
  

 

 

   

 

 

 

Net increase (decrease) in cash and cash equivalents

     1,485        2,384   

Effect of exchange rates

     47        (1,707

Cash and cash equivalents at the beginning of the period

     23,269        25,181   
  

 

 

   

 

 

 

Cash and cash equivalents at the end of the period

     24,801        25,858   
  

 

 

   

 

 

 

 

20


CONSOLIDATED STATEMENT OF CHANGES IN SHAREHOLDERS’ EQUITY

TOTAL

(unaudited)

 

    Common shares
issued
    Paid-in
surplus and
retained
earnings
    Currency
translation
adjustment
    Treasury shares     Shareholders’
equity-
Group share
    Non-controlling
interests
    Total
shareholders’
equity
 

(M$)

  Number     Amount         Number     Amount        

As of January 1, 2015

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

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income of the first 9 months 2015

    —          —          6,713        —          —          —          6,713        (127     6,586   

Other comprehensive Income

    —          —          (84     (2,963     —          —          (3,047     (57     (3,104

Comprehensive Income

    —          —          6,629        (2,963     —          —          3,666        (184     3,482   

Dividend

    —          —          (4,740     —          —          —          (4,740     (97     (4,837

Issuance of common shares

    29,822,264        84        1,241        —          —          —          1,325        —          1,325   

Purchase of treasury shares

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

Sale of treasury shares (1)

    —          —          (6     —          103,270        6        —          —          —     

Share-based payments

    —          —          96        —          —          —          96        —          96   

Share cancellation

    —          —          —          —          —          —          —          —          —     

Issuance of perpetual subordinated notes

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

Payments on perpetual subordinated notes

    —          —          (80     —          —          —          (80     —          (80

Other operations with non-controlling interests

    —          —          19        —          —          —          19        59        78   

Other items

    —          —          98        —          —          —          98        89        187   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

As of September 30, 2015

    2,415,089,789        7,602        103,519        (10,443     (113,970,078     (4,585     96,093        3,068        99,161   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income from October 1 to December 31, 2015

    —          —          (1,626     —          —          —          (1,626     (174     (1,800

Other comprehensive Income

    —          —          269        (1,676     —          —          (1,407     (24     (1,431

Comprehensive Income

    —          —          (1,357     (1,676     —          —          (3,033     (198     (3,231

Dividend

    —          —          (1,563     —          —          —          (1,563     (3     (1,566

Issuance of common shares

    24,968,094        68        918        —          —          —          986        —          986   

Purchase of treasury shares

    —          —          —          —          —          —          —          —          —     

Sale of treasury shares (1)

    —          —          —          —          2,320        —          —          —          —     

Share-based payments

    —          —          5        —          —          —          5        —          5   

Share cancellation

    —          —          —          —          —          —          —          —          —     

Issuance of perpetual subordinated notes

    —          —          —          —          —          —          —          —          —     

Payments on perpetual subordinated notes

    —          —          (34     —          —          —          (34     —          (34

Other operations with non-controlling interests

    —          —          4        —          —          —          4        5        9   

Other items

    —          —          36        —          —          —          36        43        79   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

As of December 31, 2015

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

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income of the first 9 months 2016

    —          —          5,648        —          —          —          5,648        71        5,719   

Other comprehensive Income

    —          —          (307     671        —          —          364        8        372   

Comprehensive Income

    —          —          5,341        671        —          —          6,012        79        6,091   

Dividend

    —          —          (4,872     —          —          —          (4,872     (77     (4,949

Issuance of common shares

    63,971,645        179        2,524        —          —          —          2,703        —          2,703   

Purchase of treasury shares

    —          —          —          —          —          —          —          —          —     

Sale of treasury shares (1)

    —          —          (163     —          3,047,118        163        —          —          —     

Share-based payments

    —          —          81        —          —          —          81        —          81   

Share cancellation

    —          —          —          —          —          —          —          —          —     

Issuance of perpetual subordinated notes

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

Payments on perpetual subordinated notes

    —          —          (131     —          —          —          (131     —          (131

Other operations with non-controlling interests

    —          —          (100     —          —          —          (100     (41     (141

Other items

    —          —          31        —          —          —          31        72        103   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

As of September 30, 2016

    2,504,029,528        7,849        106,189        (11,448     (110,920,640     (4,422     98,168        2,948        101,116   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

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

 

21


BUSINESS SEGMENT INFORMATION

TOTAL

(unaudited)

 

3rd quarter 2016

(M$)

   Upstream     Refining &
Chemicals
    Marketing &
Services
    Corporate     Intercompany     Total  

Non-Group sales

     3,398        16,050        17,964        —          —          37,412   

Intersegment sales

     4,701        5,072        147        74        (9,994     —     

Excise taxes

     —          (875     (4,712     —          —          (5,587
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Revenues from sales

     8,099        20,247        13,399        74        (9,994     31,825   

Operating expenses

     (4,954     (19,101     (12,708     (197     9,994        (26,966

Depreciation, depletion and impairment of tangible assets and mineral interests

     (2,480     (251     (194     (11     —          (2,936
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating income

     665        895        497        (134     —          1,923   

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

     213        227        57        84        —          581   

Tax on net operating income

     (40     (196     (138     58        —          (316
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net operating income

     838        926        416        8        —          2,188   

Net cost of net debt

               (208

Non-controlling interests

               (26
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income

               1,954   

3rd quarter 2016 (adjustments) (a)
(M$)

   Upstream     Refining &
Chemicals
    Marketing &
Services
    Corporate     Intercompany     Total  

Non-Group sales

     (116     —          —          —          —          (116

Intersegment sales

     —          —          —          —          —          —     

Excise taxes

     —          —          —          —          —          —     
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Revenues from sales

     (116     —          —          —          —          (116

Operating expenses

     —          4        (68     —          —          (64

Depreciation, depletion and impairment of tangible assets and mineral interests

     —          —          —          —          —          —     
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating income (b)

     (116     4        (68     —          —          (180

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

     (123     16        (67     —          —          (174

Tax on net operating income

     200        (11     6        —          —          195   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net operating income (b)

     (39     9        (129     —          —          (159

Net cost of net debt

               (6

Non-controlling interests

               49   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income

               (116

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

(b)  Of which inventory valuation effect

     

    

 

On operating income

     —          4        (51)        —         

On net operating income

     —          21        (33)        —         

3rd quarter 2016 (adjusted)
(M$) (a)

   Upstream     Refining &
Chemicals
    Marketing &
Services
    Corporate     Intercompany     Total  

Non-Group sales

     3,514        16,050        17,964        —          —          37,528   

Intersegment sales

     4,701        5,072        147        74        (9,994     —     

Excise taxes

     —          (875     (4,712     —          —          (5,587
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Revenues from sales

     8,215        20,247        13,399        74        (9,994     31,941   

Operating expenses

     (4,954     (19,105     (12,640     (197     9,994        (26,902

Depreciation, depletion and impairment of tangible assets and mineral interests

     (2,480     (251     (194     (11     —          (2,936
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted operating income

     781        891        565        (134     —          2,103   

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

     336        211        124        84        —          755   

Tax on net operating income

     (240     (185     (144     58        —          (511
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted net operating income

     877        917        545        8        —          2,347   

Net cost of net debt

               (202

Non-controlling interests

               (75
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted net income

               2,070   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted fully-diluted earnings per share ($)

               0.84   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(a) Except for earnings per share.

 

3rd quarter 2016
(M$)

   Upstream      Refining &
Chemicals
     Marketing &
Services
     Corporate     Intercompany      Total  

Total expenditures

     3,648         550         1,175         (172     —           5,201   

Total divestments

     129         21         40         2        —           192   

Cash flow from operating activities

     2,380         1,698         495         167        —           4,740   

 

22


BUSINESS SEGMENT INFORMATION

TOTAL

(unaudited)

 

2nd quarter 2016
(M$)

   Upstream     Refining &
Chemicals
    Marketing &
Services
    Corporate     Intercompany     Total  

Non-Group sales

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

Intersegment sales

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

Excise taxes

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

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Revenues from sales

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

Operating expenses

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

Depreciation, depletion and impairment of tangible assets and mineral interests

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

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating income

     16        1,416        542        (221     —          1,753   

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

     569        260        34        98        —          961   

Tax on net operating income

     180        (379     (190     (8     —          (397
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net operating income

     765        1,297        386        (131     —          2,317   

Net cost of net debt

               (199

Non-controlling interests

               (30
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income

               2,088   

2nd quarter 2016 (adjustments) (a)
(M$)

   Upstream     Refining &
Chemicals
    Marketing &
Services
    Corporate     Intercompany     Total  

Non-Group sales

     (6     —          —          —          —          (6

Intersegment sales

     —          —          —          —          —          —     

Excise taxes

     —          —          —          —          —          —     
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Revenues from sales

     (6     —          —          —          —          (6

Operating expenses

     (358     451        108        —          —          201   

Depreciation, depletion and impairment of tangible assets and mineral interests

     (200     —          —          —          —          (200
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating income (b)

     (564     451        108        —          —          (5

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

     —          (27     (62     —          —          (89

Tax on net operating income

     202        (145     (38     —          —          19   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net operating income (b)

     (362     279        8        —          —          (75

Net cost of net debt

               (5

Non-controlling interests

               (6
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income

               (86

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

(b) Of which inventory valuation effect

     

   

 

On operating income

     —          516        118        —         

On net operating income

     —          331        84        —         

2nd quarter 2016 (adjusted)
(M$) (a)

   Upstream     Refining &
Chemicals
    Marketing &
Services
    Corporate     Intercompany     Total  

Non-Group sales

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

Intersegment sales

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

Excise taxes

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

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Revenues from sales

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

Operating expenses

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

Depreciation, depletion and impairment of tangible assets and mineral interests

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

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted operating income

     580        965        434        (221     —          1,758   

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

     569        287        96        98        —          1,050   

Tax on net operating income

     (22     (234     (152     (8     —          (416
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted net operating income

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

Net cost of net debt

               (194

Non-controlling interests

               (24
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted net income

               2,174   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted fully-diluted earnings per share ($)

               0.90   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(a) Except for earnings per share.

 

2nd quarter 2016
(M$)

   Upstream      Refining &
Chemicals
     Marketing &
Services
    Corporate      Intercompany      Total  

Total expenditures

     3,539         480         339        208         —           4,566   

Total divestments

     448         23         296        6         —           773   

Cash flow from operating activities

     983         1,560         (15     354         —           2,882   

 

23


BUSINESS SEGMENT INFORMATION

TOTAL

(unaudited)

 

3rd quarter 2015
(M$)

   Upstream     Refining &
Chemicals
    Marketing &
Services
    Corporate     Intercompany     Total  

Non-Group sales

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

Intersegment sales

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

Excise taxes

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

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Revenues from sales

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

Operating expenses

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

Depreciation, depletion and impairment of tangible assets and mineral interests

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

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating income

     325        790        298        (170     —          1,243   

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

     360        152        (29     23        —          506   

Tax on net operating income

     (345     (152     (126     128        —          (495
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net operating income

     340        790        143        (19     —          1,254   

Net cost of net debt

               (189

Non-controlling interests

               14   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income

               1,079   

3rd quarter 2015 (adjustments) (a)
(M$)

   Upstream     Refining &
Chemicals
    Marketing &
Services
    Corporate     Intercompany     Total  

Non-Group sales

     (10     —          —          —          —          (10

Intersegment sales

     —          —          —          —          —          —     

Excise taxes

     —          —          —          —          —          —     
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Revenues from sales

     (10     —          —          —          —          (10

Operating expenses

     (9     (923     (199     —          —          (1,131

Depreciation, depletion and impairment of tangible assets and mineral interests

     (650     —          —          —          —          (650
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating income (b)

     (669     (923     (199     —          —          (1,791

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

     (151     (14     (145     —          —          (310

Tax on net operating income

     53        294        64        —          —          411   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net operating income (b)

     (767     (643     (280     —          —          (1,690

Net cost of net debt

               —     

Non-controlling interests

               13   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income

               (1,677

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

(b) Of which inventory valuation effect

     

   

 

On operating income

     —          (934     (193     —         

On net operating income

     —          (631     (139     —         

3rd quarter 2015 (adjusted)
(M$) (a)

   Upstream     Refining &
Chemicals
    Marketing &
Services
    Corporate     Intercompany     Total  

Non-Group sales

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

Intersegment sales

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

Excise taxes

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

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Revenues from sales

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

Operating expenses

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

Depreciation, depletion and impairment of tangible assets and mineral interests

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

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted operating income

     994        1,713        497        (170     —          3,034   

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

     511        166        116        23        —          816   

Tax on net operating income

     (398     (446     (190     128        —          (906
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted net operating income

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

Net cost of net debt

               (189

Non-controlling interests

               1   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted net income

               2,756   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted fully-diluted earnings per share ($)

               1.17   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(a) Except for earnings per share.

 

3rd quarter 2015
(M$)

   Upstream      Refining &
Chemicals
     Marketing &
Services
     Corporate      Intercompany      Total  

Total expenditures

     5,173         358         501         8         —           6,040   

Total divestments

     272         12         121         5         —           410   

Cash flow from operating activities

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

 

24


BUSINESS SEGMENT INFORMATION

TOTAL

(unaudited)

 

9 months 2016
(M$)

   Upstream     Refining &
Chemicals
    Marketing &
Services
    Corporate     Intercompany     Total  

Non-Group sales

     10,208        46,555        50,702        3        —          107,468   

Intersegment sales

     12,122        14,760        487        225        (27,594     —     

Excise taxes

     —          (2,760     (13,650     —          —          (16,410
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Revenues from sales

     22,330        58,555        37,539        228        (27,594     91,058   

Operating expenses

     (14,708     (54,404     (35,697     (710     27,594        (77,925

Depreciation, depletion and impairment of tangible assets and mineral interests

     (7,258     (750     (549     (27     —          (8,584
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating income

     364        3,401        1,293        (509     —          4,549   

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

     1,452        664        105        285        —          2,506   

Tax on net operating income

     453        (851     (408     87        —          (719
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net operating income

     2,269        3,214        990        (137     —          6,336   

Net cost of net debt

               (617

Non-controlling interests

               (71
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income

               5,648   

9 months 2016 (adjustments) (a)
(M$)

   Upstream     Refining &
Chemicals
    Marketing &
Services
    Corporate     Intercompany     Total  

Non-Group sales

     (248     —          —          —          —          (248

Intersegment sales

     —          —          —          —          —          —     

Excise taxes

     —          —          —          —          —          —     
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Revenues from sales

     (248     —          —          —          —          (248

Operating expenses

     (691     248        (37     —          —          (480

Depreciation, depletion and impairment of tangible assets and mineral interests

     (200     —          —          —          —          (200
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating income (b)

     (1,139     248        (37     —          —          (928

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

     206        (11     (146     —          —          49   

Tax on net operating income

     700        (86     (2     —          —          612   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net operating income (b)

     (233     151        (185     —          —          (267

Net cost of net debt

               (17

Non-controlling interests

               52   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income

               (232

(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

     —          315        (10     —         

On net operating income

     —          219        1        —         

9 months 2016 (adjusted)
(M$) (a)

   Upstream     Refining &
Chemicals
    Marketing &
Services
    Corporate     Intercompany     Total  

Non-Group sales

     10,456        46,555        50,702        3        —          107,716   

Intersegment sales

     12,122        14,760        487        225        (27,594     —     

Excise taxes

     —          (2,760     (13,650     —          —          (16,410
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Revenues from sales

     22,578        58,555        37,539        228        (27,594     91,306   

Operating expenses

     (14,017     (54,652     (35,660     (710     27,594        (77,445

Depreciation, depletion and impairment of tangible assets and mineral interests

     (7,058     (750     (549     (27     —          (8,384
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted operating income

     1,503        3,153        1,330        (509     —          5,477   

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

     1,246        675        251        285        —          2,457   

Tax on net operating income

     (247     (765     (406     87        —          (1,331
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted net operating income

     2,502        3,063        1,175        (137     —          6,603   

Net cost of net debt

               (600

Non-controlling interests

               (123
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted net income

               5,880   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted fully-diluted earnings per share ($)

               2.42   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(a) Except for earnings per share.

 

9 months 2016
(M$)

   Upstream      Refining &
Chemicals
     Marketing &
Services
     Corporate      Intercompany      Total  

Total expenditures

     11,424         1,289         1,904         58         —           14,675   

Total divestments

     1,492         73         373         12         —           1,950   

Cash flow from operating activities

     5,476         2,837         720         470         —           9,503   

 

25


BUSINESS SEGMENT INFORMATION

TOTAL

(unaudited)

 

9 months 2015
(M$)

   Upstream     Refining &
Chemicals
    Marketing &
Services
    Corporate     Intercompany     Total  

Non-Group sales

     13,383        54,654        59,561        10        —          127,608   

Intersegment sales

     13,585        21,262        696        159        (35,702     —     

Excise taxes

     —          (3,034     (13,445     —          —          (16,479
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Revenues from sales

     26,968        72,882        46,812        169        (35,702     111,129   

Operating expenses

     (16,135     (68,068     (45,022     (635     35,702        (94,158

Depreciation, depletion and impairment of tangible assets and mineral interests

     (8,668     (799     (561     (20     —          (10,048
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating income

     2,165        4,015        1,229        (486     —          6,923   

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

     1,448        1,021        394        491        —          3,354   

Tax on net operating income

     (1,622     (1,031     (450     (47     —          (3,150
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net operating income

     1,991        4,005        1,173        (42     —          7,127   

Net cost of net debt

               (541

Non-controlling interests

               127   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income

               6,713   

9 months 2015 (adjustments) (a)
(M$)

   Upstream     Refining &
Chemicals
    Marketing &
Services
    Corporate     Intercompany     Total  

Non-Group sales

     (314     —          —          —          —          (314

Intersegment sales

     —          —          —          —          —          —     

Excise taxes

     —          —          —          —          —          —     
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Revenues from sales

     (314     —          —          —          —          (314

Operating expenses

     (151     (606     (155     —          —          (912

Depreciation, depletion and impairment of tangible assets and mineral interests

     (1,890     (31     (23     —          —          (1,944
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating income (b)

     (2,355     (637     (178     —          —          (3,170

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

     (206     576        140        —          —          510   

Tax on net operating income

     526        184        42        —          —          752   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net operating income (b)

     (2,035     123        4        —          —          (1,908

Net cost of net debt

               —     

Non-controlling interests

               178   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income

               (1,730

(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

     —          (500     (149     —         

On net operating income

     —          (343     (101     —         

9 months 2015 (adjusted)
(M$) (a)

   Upstream     Refining &
Chemicals
    Marketing &
Services
    Corporate     Intercompany     Total  

Non-Group sales

     13,697        54,654        59,561        10        —          127,922   

Intersegment sales

     13,585        21,262        696        159        (35,702     —     

Excise taxes

     —          (3,034     (13,445     —          —          (16,479
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Revenues from sales

     27,282        72,882        46,812        169        (35,702     111,443   

Operating expenses

     (15,984     (67,462     (44,867     (635     35,702        (93,246

Depreciation, depletion and impairment of tangible assets and mineral interests

     (6,778     (768     (538     (20     —          (8,104
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted operating income

     4,520        4,652        1,407        (486     —          10,093   

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

     1,654        445        254        491        —          2,844   

Tax on net operating income

     (2,148     (1,215     (492     (47     —          (3,902
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted net operating income

     4,026        3,882        1,169        (42     —          9,035   

Net cost of net debt

               (541

Non-controlling interests

               (51
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted net income

               8,443   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted fully-diluted earnings per share ($)

               3.64   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(a) Except for earnings per share.

 

9 months 2015
(M$)

   Upstream      Refining &
Chemicals
     Marketing &
Services
     Corporate      Intercompany      Total  

Total expenditures

     18,977         1,257         1,152         53         —           21,439   

Total divestments

     1,813         2,652         800         22         —           5,287   

Cash flow from operating activities

     8,558         4,305         2,034         211         —           15,108   

 

26


Reconciliation of the information by business segment with consolidated financial statements

TOTAL

(unaudited)

 

3rd quarter 2016

(M$)

  Adjusted     Adjustments (a)     Consolidated
statement of income
 

Sales

    37,528        (116     37,412   

Excise taxes

    (5,587     —          (5,587

Revenues from sales

    31,941        (116     31,825   

Purchases, net of inventory variation

    (21,176     (47     (21,223

Other operating expenses

    (5,452     (17     (5,469

Exploration costs

    (274     —          (274

Depreciation, depletion and impairment of tangible assets and mineral interests

    (2,936     —          (2,936

Other income

    284        6        290   

Other expense

    (155     (196     (351

Financial interest on debt

    (262     (6     (268

Financial income and expense from cash & cash equivalents

    (5     —          (5

Cost of net debt

    (267     (6     (273

Other financial income

    265        —          265   

Other financial expense

    (154     —          (154

Equity in net income (loss) of affiliates

    515        16        531   

Income taxes

    (446     195        (251
 

 

 

   

 

 

   

 

 

 

Consolidated net income

    2,145        (165     1,980   

Group share

    2,070        (116     1,954   

Non-controlling interests

    75        (49     26   

 

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

 

3rd quarter 2015

(M$)

  Adjusted     Adjustments (a)     Consolidated
statement of income
 

Sales

    40,590        (10     40,580   

Excise taxes

    (5,683     —          (5,683

Revenues from sales

    34,907        (10     34,897   

Purchases, net of inventory variation

    (23,113     (1,127     (24,240

Other operating expenses

    (5,790     (4     (5,794

Exploration costs

    (275     —          (275

Depreciation, depletion and impairment of tangible assets and mineral interests

    (2,695     (650     (3,345

Other income

    415        15        430   

Other expense

    (123     (318     (441

Financial interest on debt

    (233     —          (233

Financial income and expense from cash & cash equivalents

    10        —          10   

Cost of net debt

    (223     —          (223

Other financial income

    185        —          185   

Other financial expense

    (154     —          (154

Equity in net income (loss) of affiliates

    493        (7     486   

Income taxes

    (872     411        (461
 

 

 

   

 

 

   

 

 

 

Consolidated net income

    2,755        (1,690     1,065   

Group share

    2,756        (1,677     1,079   

Non-controlling interests

    (1     (13     (14

 

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

 

27


Reconciliation of the information by business segment with consolidated financial statements

TOTAL

(unaudited)

 

9 months 2016

(M$)

  Adjusted     Adjustments (a)     Consolidated
statement of income
 

Sales

    107,716        (248     107,468   

Excise taxes

    (16,410     —          (16,410

Revenues from sales

    91,306        (248     91,058   

Purchases, net of inventory variation

    (59,663     253        (59,410

Other operating expenses

    (17,128     (383     (17,511

Exploration costs

    (654     (350     (1,004

Depreciation, depletion and impairment of tangible assets and mineral interests

    (8,384     (200     (8,584

Other income

    627        335        962   

Other expense

    (274     (280     (554

Financial interest on debt

    (792     (17     (809

Financial income and expense from cash & cash equivalents

    6        —          6   

Cost of net debt

    (786     (17     (803

Other financial income

    768        —          768   

Other financial expense

    (475     —          (475

Equity in net income (loss) of affiliates

    1,811        (6     1,805   

Income taxes

    (1,145     612        (533
 

 

 

   

 

 

   

 

 

 

Consolidated net income

    6,003        (284     5,719   

Group share

    5,880        (232     5,648   

Non-controlling interests

    123        (52     71   

 

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

 

9 months 2015

(M$)

  Adjusted     Adjustments (a)     Consolidated
statement of income
 

Sales

    127,922        (314     127,608   

Excise taxes

    (16,479     —          (16,479

Revenues from sales

    111,443        (314     111,129   

Purchases, net of inventory variation

    (74,148     (649     (74,797

Other operating expenses

    (17,921     (176     (18,097

Exploration costs

    (1,177     (87     (1,264

Financial income & expense from marketable securities & cash equivalents

    (8,104     (1,944     (10,048

Other income

    1,299        1,474        2,773   

Other expense

    (358     (921     (1,279

Financial interest on debt

    (726     —          (726

Financial income and expense from cash & cash equivalents

    69        —          69   

Cost of net debt

    (657     —          (657

Other financial income

    582        —          582   

Other financial expense

    (483     —          (483

Equity in net income (loss) of affiliates

    1,804        (43     1,761   

Income taxes

    (3,786     752        (3,034
 

 

 

   

 

 

   

 

 

 

Consolidated net income

    8,494        (1,908     6,586   

Group share

    8,443        (1,730     6,713   

Non-controlling interests

    51        (178     (127

 

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

 

28


TOTAL

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

FOR THE FIRST NINE MONTHS OF 2016

(unaudited)

 

 

1) Accounting policies

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

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

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

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

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

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

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

 

  Ø     Upstream

 

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

 

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

 

    In June 2016, TOTAL and Lampiris, the third-largest supplier of natural gas and renewable power to the Belgium residential sector, have signed an agreement under which Total has acquired all of the shares in Lampiris. All regulatory approvals being obtained, the transaction was finalized on September 29, 2016.

 

    In August 2016, TOTAL finalized the transfer to Zarubezhneft of a 20% stake and the operatorship in Kharyaga, Russia.

 

    In September 2016, TOTAL exercised its preemption rights to acquire Chesapeake’s 75% interests in the Barnett Shale operating area located in North Texas, in which it already held a 25% interest since December 2009.

 

29


  Ø     Marketing & Services

 

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

 

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

 

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

 

    In July 2016, TOTAL has acquired via a friendly tender offer a majority 90.14% interest in SAFT Groupe, a world leading designer and manufacturer of advanced technology batteries for the industry. In August 2016, following the reopening of the public tender offer, TOTAL increased its interest to 100%.

The acquisition cost amounts to 959 million ($1,070 million), for a net book value of the assets and liabilities acquired at 100% of 452 million ($502 million). In accordance with IFRS 3, TOTAL is currently assessing the fair value of identifiable acquired assets, liabilities and contingent liabilities.

The acquisition was carried out in two steps :

 

  ü   a first step where TOTAL obtained control over SAFT by the acquisition of 90.14% of its shares for an amount of 856 million and recorded on this operation a preliminary partial goodwill of 450 million ($500 million). This goodwill must be allocated within twelve months from the acquisition date.

 

  ü   a second step where TOTAL acquired the remaining 9.86% for an amount of 103 million, treated as a transaction with non-controlling interests.

The net book value by main categories of assets and liabilities is as follows:

 

($ million)

   Net book value at the acquisition
date
 

Goodwill

     139   

Intangible assets

     206   

Tangible assets

     236   

Net debt

     (92

Other capital employed

     13   
  

 

 

 

Net assets of SAFT (100%)

     502   
  

 

 

 

 

30


3) Adjustment items

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

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

Adjustment items include:

(i) Special items

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

(ii) Inventory valuation effect

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

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

(iii) Effect of changes in fair value

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

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

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

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

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

 

31


ADJUSTMENTS TO OPERATING INCOME

 

(M$)

   Upstream      Refining &
Chemicals
     Marketing &
Services
     Corporate      Total  

3rd quarter 2016

   Inventory valuation effect      —           4         (51)         —           (47)   
   Effect of changes in fair value      (18)         —           —           —           (18)   
   Restructuring charges      —           —           (15)         —           (15)   
   Asset impairment charges      —           —           —           —           —     
   Other items      (98)         —           (2)         —           (100)   
     

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

        (116)         4         (68)         —           (180)   
     

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

3rd quarter 2015

   Inventory valuation effect      —           (934)         (193)         —           (1,127)   
   Effect of changes in fair value      (10)         —           —           —           (10)   
   Restructuring charges      —           —           —           —           —     
   Asset impairment charges      (650)         —           —           —           (650)   
   Other items      (9)         11         (6)         —           (4)   
     

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

        (669)         (923)         (199)         —           (1,791)   
     

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

9 months 2016

   Inventory valuation effect      —           315         (10)         —           305   
   Effect of changes in fair value      (21)         —           —           —           (21)   
   Restructuring charges      (19)         —           (15)         —           (34)   
   Asset impairment charges      (200)         —           —           —           (200)   
   Other items      (899)         (67)         (12)         —           (978)   
     

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

        (1,139)         248         (37)         —           (928)   
     

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

9 months 2015

   Inventory valuation effect      —           (500)         (149)         —           (649)   
   Effect of changes in fair value      (16)         —           —           —           (16)   
   Restructuring charges      —           —           —           —           —     
   Asset impairment charges      (1,890)         (31)         (23)         —           (1,944)   
   Other items      (449)         (106)         (6)         —           (561)   
     

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

        (2,355)         (637)         (178)         —           (3,170)   
     

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

32


ADJUSTMENTS TO NET INCOME, GROUP SHARE

 

(M$)

   Upstream      Refining &
Chemicals
     Marketing &
Services
     Corporate      Total  

3rd quarter 2016

   Inventory valuation effect      —           22         (27)         —           (5)   
   Effect of changes in fair value      (13)         —           —           —           (13)   
   Restructuring charges      —           —           (18)         —           (18)   
   Asset impairment charges      —           —           (33)         —           (33)   
   Gains (losses) on disposals of assets      (32)         —           —           —           (32)   
   Other items      6         (12)         (9)         —           (15)   
     

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

        (39)         10         (87)         —           (116)   
     

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

3rd quarter 2015

   Inventory valuation effect      —           (631)         (129)         —           (760)   
   Effect of changes in fair value      (5)         —           —           —           (5)   
   Restructuring charges      —           (12)         —           —           (12)   
   Asset impairment charges      (650)         —           —           —           (650)   
   Gains (losses) on disposals of assets      (98)         —           —           —           (98)   
   Other items      (9)         —           (143)         —           (152)   
     

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

        (762)         (643)         (272)         —           (1,677)   
     

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

9 months 2016

   Inventory valuation effect      —           219         (2)         —           217   
   Effect of changes in fair value      (15)         —           —           —           (15)   
   Restructuring charges      (4)         —           (18)         —           (22)   
   Asset impairment charges      (129)         —           (82)         —           (211)   
   Gains (losses) on disposals of assets      326         —           (14)         —           312   
   Other items      (411)         (68)         (34)         —           (513)   
     

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

        (233)         151         (150)         —           (232)   
     

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

9 months 2015

   Inventory valuation effect      —           (343)         (89)         —           (432)   
   Effect of changes in fair value      (9)         —           —           —           (9)   
   Restructuring charges      —           (38)         (5)         —           (43)   
   Asset impairment charges      (1,936)         (31)         (37)         —           (2,004)   
   Gains (losses) on disposals of assets      201         670         360         —           1,231   
   Other items      (149)         (135)         (189)         —           (473)   
     

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

        (1,893)         123         40         —           (1,730)   
     

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

During the first nine months of 2016, the Group recognized under the headings “Other items” and “Asset impairment charges”, in the Upstream segment, charges related to onerous contracts in the United States of America and charges related to the security situation in Yemen ($(549) million in operating income, $(391) million in net income, Group share), the impact on the deferred tax position of the removal of the Petroleum Revenue Tax and the decrease of the Supplementary Charge Tax in the United Kingdom ($206 million in net income, Group share) and, charges related to the cessation of the Group activities in Kurdistan ($(550) million in operating income, $(355) million in net income, Group share).

In addition, the heading “Gains (losses) on disposals of assets” includes the sale of TOTAL’s interests in the FUKA and SIRGE gas pipelines and the St. Fergus Gas Terminal in the United Kingdom.

 

33


4) Shareholders’ equity

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

As of September 30, 2016, TOTAL S.A. holds 10,589,372 of its own shares, representing 0.42% of its share capital, detailed as follows:

 

    10,556,407 shares allocated to TOTAL share grant plans for Group employees; and

 

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

These shares are deducted from the consolidated shareholders’ equity.

TOTAL shares held by Group subsidiaries

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

 

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

 

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

These shares are deducted from the consolidated shareholders’ equity.

Dividend

A first interim dividend for the fiscal year 2016 of 0.61 per share, decided by the Board of Directors on April 26, 2016 has been paid on October 14, 2016 (the ex-dividend date was September 27, 2016). The number of shares issued in lieu of the cash dividend was based on the dividend amount divided by 38.00 per share, equal to 90% of the average Euronext Paris opening price of the shares for the 20 trading days preceding the Board of Directors meeting on September 21, 2016 reduced by the amount of the first interim dividend. On October 14, 2016, 25,329,951 shares have been issued at a price of 38.00 per share.

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

A third interim dividend for the fiscal year 2016 of 0.61 per share, decided by the Board of Directors on October 27, 2016, would be paid on April 6, 2017 (the ex-dividend date will be March 20, 2017).

Issuance of perpetual subordinated notes

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

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

Earnings per share in Euro

Earnings per share in Euro, calculated from the earnings per share in U.S. dollars converted at the average Euro/USD exchange rate for the period, amounted to 0.71 per share for the 3rd quarter 2016 (0.77 per share for the 2nd quarter 2016 and 0.40 per share for the 3rd quarter 2015). Diluted earnings per share calculated using the same method amounted to 0.71 per share for the 3rd quarter 2016 (0.76 per share for the 2nd quarter 2016 and 0.40 per share for the 3rd quarter 2015).

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

 

34


Other comprehensive income

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

 

(M$)

  9 months 2016     9 months 2015  

Actuarial gains and losses

      (576       199   

Tax effect

      119          (138

Currency translation adjustment generated by the parent company

      1,967          (5,097
 

 

 

   

 

 

   

 

 

   

 

 

 

Items not potentially reclassifiable to profit and loss

      1,510          (5,036
 

 

 

   

 

 

   

 

 

   

 

 

 

Currency translation adjustment

      (1,717       1,852   

- unrealized gain/(loss) of the period

    (1,488       2,389     

- less gain/(loss) included in net income

    229          537     

Available for sale financial assets

      1          (7

- unrealized gain/(loss) of the period

    1          —       

- less gain/(loss) included in net income

    —            7     

Cash flow hedge

      145          (189

- unrealized gain/(loss) of the period

    248          (355  

- less gain/(loss) included in net income

    103          (166  

Share of other comprehensive income of equity affiliates, net amount

      477          215   

- unrealized gain/(loss) of the period

    494          215     

- less gain/(loss) included in net income

    17          —       

Other

      —            1   

Tax effect

      (44       60   
 

 

 

   

 

 

   

 

 

   

 

 

 

Items potentially reclassifiable to profit and loss

      (1,138       1,932   
 

 

 

   

 

 

   

 

 

   

 

 

 

Total other comprehensive income, net amount

      372          (3,104
 

 

 

   

 

 

   

 

 

   

 

 

 

 

35


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

 

     9 months 2016     9 months 2015  

(M$)

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

Actuarial gains and losses

     (576     119        (457     199        (138     61   

Currency translation adjustment generated by the parent company

     1,967        —          1,967        (5,097     —          (5,097
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Items not potentially reclassifiable to profit and loss

     1,391        119        1,510        (4,898     (138     (5,036
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Currency translation adjustment

     (1,717     —          (1,717     1,852        —          1,852   

Available for sale financial assets

     1        —          1        (7     1        (6

Cash flow hedge

     145        (44     101        (189     59        (130

Share of other comprehensive income of equity affiliates, net amount

     477        —          477        215        —          215   

Other

     —          —          —          1        —          1   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Items potentially reclassifiable to profit and loss

     (1,094     (44     (1,138     1,872        60        1,932   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total other comprehensive income

     297        75        372        (3,026     (78     (3,104
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

5) Financial debt

The Group issued the following bonds during the first nine months of 2016:

 

  -   Bond 0.250% 2016-2023 (EUR 1,250 million)

 

  -   Bond 0.750% 2016-2028 (EUR 1,500 million)

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

 

  -   Bond 6.500% 2011-2016 (AUD 150 million)

 

  -   Bond 2.300% 2010-2016 (USD 1,000 million)

 

  -   Bond 0.750% 2012-2016 (USD 750 million)

 

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

 

  -   Bond 2.375% 2006-2016 (CHF 500 million)

 

  -   Bond 2.375% 2009-2016 (CHF 150 million)

 

  -   Bond 2.250% 2012-2016 (NOK 600 million)

 

  -   Bond 4.000% 2011-2016 (NOK 600 million)

 

  -   Bond 3.625% 2011-2016 (SEK 600 million)

 

  -   Bond 1.000% 2013-2016 (USD 500 million)

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

6) Related parties

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

 

36


7) Other risks and contingent liabilities

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

Alitalia

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

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

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

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

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

FERC

The Office of Enforcement of the U.S. Federal Energy Regulatory Commission (FERC) began in 2015 an investigation in connection with the natural gas trading activities of Total Gas & Power North America, Inc. (TGPNA), 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. A class action has been launched to seek damages from these three companies.

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

Yemen

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

 

37


8) Information by business segment

 

9 months 2016

(M$)

   Upstream     Refining &
Chemicals
    Marketing &
Services
    Corporate     Intercompany     Total  

Non-Group sales

     10,208        46,555        50,702        3        —          107,468   

Intersegment sales

     12,122        14,760        487        225        (27,594     —     

Excise taxes

     —          (2,760     (13,650     —          —          (16,410
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Revenues from sales

     22,330        58,555        37,539        228        (27,594     91,058   

Operating expenses

     (14,708     (54,404     (35,697     (710     27,594        (77,925

Depreciation, depletion and impairment of tangible assets and mineral interests

     (7,258     (750     (549     (27     —          (8,584
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating income

     364        3,401        1,293        (509     —          4,549   

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

     1,452        664        105        285        —          2,506   

Tax on net operating income

     453        (851     (408     87        —          (719
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net operating income

     2,269        3,214        990        (137     —          6,336   

Net cost of net debt

               (617

Non-controlling interests

               (71
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income

               5,648   

9 months 2016 (adjustments)(a)

(M$)

   Upstream     Refining &
Chemicals
    Marketing &
Services
    Corporate     Intercompany     Total  

Non-Group sales

     (248     —          —          —          —          (248

Intersegment sales

     —          —          —          —          —          —     

Excise taxes

     —          —          —          —          —          —     
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Revenues from sales

     (248     —          —          —          —          (248

Operating expenses

     (691     248        (37     —          —          (480

Depreciation, depletion and impairment of tangible assets and mineral interests

     (200     —          —          —          —          (200
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating income (b)

     (1,139     248        (37     —          —          (928

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

     206        (11     (146     —          —          49   

Tax on net operating income

     700        (86     (2     —          —          612   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net operating income (b)

     (233     151        (185     —          —          (267

Net cost of net debt

               (17

Non-controlling interests

               52   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income

               (232

(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

     —          315        (10     —         

- On net operating income

     —          219        1        —         

 

38


9 months 2016 (adjusted)

(M$)(a)

   Upstream     Refining &
Chemicals
    Marketing &
Services
    Corporate     Intercompany     Total  

Non-Group sales

     10,456        46,555        50,702        3        —          107,716   

Intersegment sales

     12,122        14,760        487        225        (27,594     —     

Excise taxes

     —          (2,760     (13,650     —          —          (16,410
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Revenues from sales

     22,578        58,555        37,539        228        (27,594     91,306   

Operating expenses

     (14,017     (54,652     (35,660     (710     27,594        (77,445

Depreciation, depletion and impairment of tangible assets and mineral interests

     (7,058     (750     (549     (27     —          (8,384
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted operating income

     1,503        3,153        1,330        (509     —          5,477   

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

     1,246        675        251        285        —          2,457   

Tax on net operating income

     (247     (765     (406     87        —          (1,331
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted net operating income

     2,502        3,063        1,175        (137     —          6,603   

Net cost of net debt

               (600

Non-controlling interests

               (123
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted net income

               5,880   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted fully-diluted earnings per share ($)

               2.42   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(a)  Except for earnings per share.

 

9 months 2016

(M$)

   Upstream      Refining &
Chemicals
     Marketing &
Services
     Corporate      Intercompany      Total  

Total expenditures

     11,424         1,289         1,904         58         —           14,675   

Total divestments

     1,492         73         373         12         —           1,950   

Cash flow from operating activities

     5,476         2,837         720         470         —           9,503   

 

39


9 months 2015

(M$)

  Upstream     Refining &
Chemicals
    Marketing &
Services
    Corporate     Intercompany     Total  

Non-Group sales

    13,383        54,654        59,561        10        —          127,608   

Intersegment sales

    13,585        21,262        696        159        (35,702     —     

Excise taxes

    —          (3,034     (13,445     —          —          (16,479
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Revenues from sales

    26,968        72,882        46,812        169        (35,702     111,129   

Operating expenses

    (16,135     (68,068     (45,022     (635     35,702        (94,158

Depreciation, depletion and impairment of tangible assets and mineral interests

    (8,668     (799     (561     (20     —          (10,048
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating income

    2,165        4,015        1,229        (486     —          6,923   

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

    1,448        1,021        394        491        —          3,354   

Tax on net operating income

    (1,622     (1,031     (450     (47     —          (3,150
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net operating income

    1,991        4,005        1,173        (42     —          7,127   

Net cost of net debt

              (541

Non-controlling interests

              127   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income

              6,713   

9 months 2015 (adjustments)(a)

(M$)

  Upstream     Refining &
Chemicals
    Marketing &
Services
    Corporate     Intercompany     Total  

Non-Group sales

    (314     —          —          —          —          (314

Intersegment sales

    —          —          —          —          —          —     

Excise taxes

    —          —          —          —          —          —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Revenues from sales

    (314     —          —          —          —          (314

Operating expenses

    (151     (606     (155     —          —          (912

Depreciation, depletion and impairment of tangible assets and mineral interests

    (1,890     (31     (23     —          —          (1,944
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating income(b)

    (2,355     (637     (178     —          —          (3,170

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

    (206     576        140        —          —          510   

Tax on net operating income

    526        184        42        —          —          752   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net operating income(b)

    (2,035     123        4        —          —          (1,908

Net cost of net debt

              —     

Non-controlling interests

              178   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income

              (1,730

(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

    —          (500     (149     —         

- On net operating income

    —          (343     (101     —         

 

40


9 months 2015 (adjusted)

(M$)(a)

   Upstream     Refining &
Chemicals
    Marketing &
Services
    Corporate     Intercompany     Total  

Non-Group sales

     13,697        54,654        59,561        10        —          127,922   

Intersegment sales

     13,585        21,262        696        159        (35,702     —     

Excise taxes

     —          (3,034     (13,445     —          —          (16,479
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Revenues from sales

     27,282        72,882        46,812        169        (35,702     111,443   

Operating expenses

     (15,984     (67,462     (44,867     (635     35,702        (93,246

Depreciation, depletion and impairment of tangible assets and mineral interests

     (6,778     (768     (538     (20     —          (8,104
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted operating income

     4,520        4,652        1,407        (486     —          10,093   

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

     1,654        445        254        491        —          2,844   

Tax on net operating income

     (2,148     (1,215     (492     (47     —          (3,902
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted net operating income

     4,026        3,882        1,169        (42     —          9,035   

Net cost of net debt

               (541

Non-controlling interests

               (51
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted net income

               8,443   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted fully-diluted earnings per share ($)

               3.64   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(a)  Except for earnings per share.

 

9 months 2015

(M$)

   Upstream      Refining &
Chemicals
     Marketing &
Services
     Corporate      Intercompany      Total  

Total expenditures

     18,977         1,257         1,152         53         —           21,439   

Total divestments

     1,813         2,652         800         22         —           5,287   

Cash flow from operating activities

     8,558         4,305         2,034         211         —           15,108   

 

41


3rd quarter 2016

(M$)

   Upstream     Refining &
Chemicals
    Marketing &
Services
    Corporate     Intercompany     Total  

Non-Group sales

     3,398        16,050        17,964        —          —          37,412   

Intersegment sales

     4,701        5,072        147        74        (9,994     —     

Excise taxes

     —          (875     (4,712     —          —          (5,587
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Revenues from sales

     8,099        20,247        13,399        74        (9,994     31,825   

Operating expenses

     (4,954     (19,101     (12,708     (197     9,994        (26,966

Depreciation, depletion and impairment of tangible assets and mineral interests

     (2,480     (251     (194     (11     —          (2,936
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating income

     665        895        497        (134     —          1,923   

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

     213        227        57        84        —          581   

Tax on net operating income

     (40     (196     (138     58        —          (316
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net operating income

     838        926        416        8        —          2,188   

Net cost of net debt

               (208

Non-controlling interests

               (26
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income

               1,954   

 

3rd quarter 2016 (adjustments)(a)

(M$)

   Upstream     Refining &
Chemicals
    Marketing &
Services
    Corporate     Intercompany     Total  

Non-Group sales

     (116     —          —          —          —          (116

Intersegment sales

     —          —          —          —          —          —     

Excise taxes

     —          —          —          —          —          —     
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Revenues from sales

     (116     —          —          —          —          (116

Operating expenses

     —          4        (68     —          —          (64

Depreciation, depletion and impairment of tangible assets and mineral interests

     —          —          —          —          —          —     
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating income(b)

     (116     4        (68     —          —          (180

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

     (123     16        (67     —          —          (174

Tax on net operating income

     200        (11     6        —          —          195   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net operating income(b)

     (39     9        (129     —          —          (159

Net cost of net debt

               (6

Non-controlling interests

               49   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income

               (116

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

        

(b)     Of which inventory valuation effect

        

- On operating income

     —          4        (51     —         

- On net operating income

     —          21        (33     —         

 

42


3rd quarter 2016 (adjusted)

(M$)(a)

   Upstream     Refining &
Chemicals
    Marketing &
Services
    Corporate     Intercompany     Total  

Non-Group sales

     3,514        16,050        17,964        —          —          37,528   

Intersegment sales

     4,701        5,072        147        74        (9,994     —     

Excise taxes

     —          (875     (4,712     —          —          (5,587
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Revenues from sales

     8,215        20,247        13,399        74        (9,994     31,941   

Operating expenses

     (4,954     (19,105     (12,640     (197     9,994        (26,902

Depreciation, depletion and impairment of tangible assets and mineral interests

     (2,480     (251     (194     (11     —          (2,936
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted operating income

     781        891        565        (134     —          2,103   

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

     336        211        124        84        —          755   

Tax on net operating income

     (240     (185     (144     58        —          (511
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted net operating income

     877        917        545        8        —          2,347   

Net cost of net debt

               (202

Non-controlling interests

               (75
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted net income

               2,070   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted fully-diluted earnings per share ($)

               0.84   

 

(a)  Except for earnings per share.

 

3rd quarter 2016

(M$)

   Upstream      Refining &
Chemicals
     Marketing &
Services
     Corporate     Intercompany      Total  

Total expenditures

     3,648         550         1,175         (172     —           5,201   

Total divestments

     129         21         40         2        —           192   

Cash flow from operating activities

     2,380         1,698         495         167        —           4,740   

 

43


3rd quarter 2015

(M$)

  Upstream     Refining &
Chemicals
    Marketing &
Services
    Corporate     Intercompany     Total  

Non-Group sales

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

Intersegment sales

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

Excise taxes

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

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Revenues from sales

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

Operating expenses

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

Depreciation, depletion and impairment of tangible assets and mineral interests

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

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating income

    325        790        298        (170     —          1,243   

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

    360        152        (29     23        —          506   

Tax on net operating income

    (345     (152     (126     128        —          (495
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net operating income

    340        790        143        (19     —          1,254   

Net cost of net debt

              (189

Non-controlling interests

              14   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income

              1,079   

 

3rd quarter 2015 (adjustments)(a)

(M$)

  Upstream     Refining &
Chemicals
    Marketing &
Services
    Corporate     Intercompany     Total  

Non-Group sales

    (10     —          —          —          —          (10

Intersegment sales

    —          —          —          —          —          —     

Excise taxes

    —          —          —          —          —          —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Revenues from sales

    (10     —          —          —          —          (10

Operating expenses

    (9     (923     (199     —          —          (1,131

Depreciation, depletion and impairment of tangible assets and mineral interests

    (650     —          —          —          —          (650
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating income(b)

    (669     (923     (199     —          —          (1,791

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

    (151     (14     (145     —          —          (310

Tax on net operating income

    53        294        64        —          —          411   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net operating income(b)

    (767     (643     (280     —          —          (1,690

Net cost of net debt

              —     

Non-controlling interests

              13   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income

              (1,677

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

        

(b)     Of which inventory valuation effect

        

- On operating income

    —          (934     (193     —         

- On net operating income

    —          (631     (139     —         

 

44


3rd quarter 2015 (adjusted)

(M$)(a)

   Upstream     Refining &
Chemicals
    Marketing &
Services
    Corporate     Intercompany     Total  

Non-Group sales

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

Intersegment sales

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

Excise taxes

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

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Revenues from sales

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

Operating expenses

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

Depreciation, depletion and impairment of tangible assets and mineral interests

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

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted operating income

     994        1,713        497        (170     —          3,034   

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

     511        166        116        23        —          816   

Tax on net operating income

     (398     (446     (190     128        —          (906
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted net operating income

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

Net cost of net debt

               (189

Non-controlling interests

               1   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted net income

               2,756   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted fully-diluted earnings per share ($)

               1.17   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(a)  Except for earnings per share.

 

3rd quarter 2015

(M$)

   Upstream      Refining &
Chemicals
     Marketing &
Services
     Corporate      Intercompany      Total  

Total expenditures

     5,173         358         501         8         —           6,040   

Total divestments

     272         12         121         5         —           410   

Cash flow from operating activities

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

 

45


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

 

9 months 2016

(M$)

   Adjusted     Adjustments(a)     Consolidated
statement
of income
 

Sales

     107,716        (248     107,468   

Excise taxes

     (16,410     —          (16,410

Revenues from sales

     91,306        (248     91,058   

Purchases net of inventory variation

     (59,663     253        (59,410

Other operating expenses

     (17,128     (383     (17,511

Exploration costs

     (654     (350     (1,004

Depreciation, depletion and impairment of tangible assets and mineral interests

     (8,384     (200     (8,584

Other income

     627        335        962   

Other expense

     (274     (280     (554

Financial interest on debt

     (792     (17     (809

Financial income from marketable securities & cash equivalents

     6        —          6   

Cost of net debt

     (786     (17     (803

Other financial income

     768        —          768   

Other financial expense

     (475     —          (475

Equity in net income (loss) of affiliates

     1,811        (6     1,805   

Income taxes

     (1,145     612        (533
  

 

 

   

 

 

   

 

 

 

Consolidated net income

     6,003        (284     5,719   

Group share

     5,880        (232     5,648   

Non-controlling interests

     123        (52     71   

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

 

  

9 months 2015

(M$)

   Adjusted     Adjustments(a)     Consolidated
statement
of income
 

Sales

     127,922        (314     127,608   

Excise taxes

     (16,479     —          (16,479

Revenues from sales

     111,443        (314     111,129   

Purchases net of inventory variation

     (74,148     (649     (74,797

Other operating expenses

     (17,921     (176     (18,097

Exploration costs

     (1,177     (87     (1,264

Depreciation, depletion and impairment of tangible assets and mineral interests

     (8,104     (1,944     (10,048

Other income

     1,299        1,474        2,773   

Other expense

     (358     (921     (1,279

Financial interest on debt

     (726     —          (726

Financial income from marketable securities & cash equivalents

     69        —          69   

Cost of net debt

     (657     —          (657

Other financial income

     582        —          582   

Other financial expense

     (483     —          (483

Equity in net income (loss) of affiliates

     1,804        (43     1,761   

Income taxes

     (3,786     752        (3,034
  

 

 

   

 

 

   

 

 

 

Consolidated net income

     8,494        (1,908     6,586   

Group share

     8,443        (1,730     6,713   

Non-controlling interests

     51        (178     (127
(a)   Adjustments include special items, inventory valuation effect and the effect of changes in fair value.

 

46


3rd quarter 2016

(M$)

   Adjusted     Adjustments(a)     Consolidated
statement
of income
 

Sales

     37,528        (116     37,412   

Excise taxes

     (5,587     —          (5,587

Revenues from sales

     31,941        (116     31,825   

Purchases net of inventory variation

     (21,176     (47     (21,223

Other operating expenses

     (5,452     (17     (5,469

Exploration costs

     (274     —          (274

Depreciation, depletion and impairment of tangible assets and mineral interests

     (2,936     —          (2,936

Other income

     284        6        290   

Other expense

     (155     (196     (351

Financial interest on debt

     (262     (6     (268

Financial income from marketable securities & cash equivalents

     (5     —          (5

Cost of net debt

     (267     (6     (273

Other financial income

     265        —          265   

Other financial expense

     (154     —          (154

Equity in net income (loss) of affiliates

     515        16        531   

Income taxes

     (446     195        (251
  

 

 

   

 

 

   

 

 

 

Consolidated net income

     2,145        (165     1,980   

Group share

     2,070        (116     1,954   

Non-controlling interests

     75        (49     26   

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

 

  

3rd quarter 2015

(M$)

   Adjusted     Adjustments(a)     Consolidated
statement
of income
 

Sales

     40,590        (10     40,580   

Excise taxes

     (5,683     —          (5,683

Revenues from sales

     34,907        (10     34,897   

Purchases net of inventory variation

     (23,113     (1,127     (24,240

Other operating expenses

     (5,790     (4     (5,794

Exploration costs

     (275     —          (275

Depreciation, depletion and impairment of tangible assets and mineral interests

     (2,695     (650     (3,345

Other income

     415        15        430   

Other expense

     (123     (318     (441

Financial interest on debt

     (233     —          (233

Financial income from marketable securities & cash equivalents

     10        —          10   

Cost of net debt

     (223     —          (223

Other financial income

     185        —          185   

Other financial expense

     (154     —          (154

Equity in net income (loss) of affiliates

     493        (7     486   

Income taxes

     (872     411        (461
  

 

 

   

 

 

   

 

 

 

Consolidated net income

     2,755        (1,690     1,065   

Group share

     2,756        (1,677     1,079   

Non-controlling interests

     (1     (13     (14
(a)   Adjustments include special items, inventory valuation effect and the effect of changes in fair value.

 

47


10) Sales by business segment

 

(M$)

   Upstream      Refining &
Chemicals
    Marketing &
Services
    Corporate     Intercompany     Total  

1st quarter 2016

             

Non-Group sales

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

Intersegment sales

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

Excise taxes

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

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Revenues from sales

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

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

2nd quarter 2016

             

Non-Group sales

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

Intersegment sales

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

Excise taxes

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

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Revenues from sales

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

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

3rd quarter 2016

             

Non-Group sales

     3,398         16,050        17,964        —          —          37,412   

Intersegment sales

     4,701         5,072        147        74        (9,994     —     

Excise taxes

     —           (875     (4,712     —          —          (5,587
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Revenues from sales

     8,099         20,247        13,399        74        (9,994     31,825   
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

9 months 2016

             

Non-Group sales

     10,208         46,555        50,702        3        —          107,468   

Intersegment sales

     12,122         14,760        487        225        (27,594     —     

Excise taxes

     —           (2,760     (13,650     —          —          (16,410
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Revenues from sales

     22,330         58,555        37,539        228        (27,594     91,058   
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

1st quarter 2015

             

Non-Group sales

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

Intersegment sales

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

Excise taxes

     —           (933     (4,417     —          —          (5,350
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Revenues from sales

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

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

2nd quarter 2015

             

Non-Group sales

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

Intersegment sales

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

Excise taxes

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

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Revenues from sales

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

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

3rd quarter 2015

             

Non-Group sales

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

Intersegment sales

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

Excise taxes

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

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Revenues from sales

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

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

9 months 2015

             

Non-Group sales

     13,383         54,654        59,561        10        —          127,608   

Intersegment sales

     13,585         21,262        696        159        (35,702     —     

Excise taxes

     —           (3,034     (13,445     —          —          (16,479
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Revenues from sales

     26,968         72,882        46,812        169        (35,702     111,129   
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

48


11) Changes in progress in the Group structure

 

Ø Refining & Chemicals

 

    Following the sale offering of its electroplating activity Atotech in May 2016, the assets and liabilities have been respectively classified in the consolidated balance sheet in “assets classified as held for sale” for an amount of $1,045 million and “liabilities directly associated with the assets classified as held for sale” for an amount of $525 million at September 30, 2016. The assets and liabilities concerned mainly include tangible assets for an amount of $342 million, inventories for an amount of $195 million, receivables for an amount of $236 million, non-current liabilities for an amount of $197 million, payables for an amount of $92 million and other creditors and accrued liabilities for an amount of $221 million.

On October 7, 2016, TOTAL announced the sale of Atotech to the Carlyle Group for an amount of $3.2 billion.

12) Post-closing and other events

 

    On September 29, 2016, the Group issued perpetual deeply subordinated notes:

 

  -   Deeply subordinated note 2.708% perpetual maturity callable after 6.6 years (1,000 million),

 

  -   Deeply subordinated note 3.369% perpetual maturity callable after 10 years (1,500 million).

The proceeds were paid on October 6, 2016.

 

49