EX-99.1 2 ex991.htm RESULTS FOR THE THREE MONTHS ENDED MARCH 31, 2019

Exhibit 99.1

 

OPERATING AND FINANCIAL REVIEW AND PROSPECTS

 

The financial information on pages 1-13 in this exhibit concerning TOTAL S.A. and all of its direct and indirect consolidated companies located in or outside of France (collectively, "TOTAL" or the "Group") with respect to the first quarter of 2019 has been derived from TOTAL's unaudited consolidated balance sheets as of March 31, 2019, unaudited statements of income, comprehensive income, cash flow and business segment information for the first quarter of 2019 and unaudited consolidated statements of changes in shareholders' equity for the year as of March 31, 2019 presented on pages 14 to 25 and 35-37 of this exhibit.

 

The following discussion should be read in conjunction with the aforementioned financial statements and with the information, including TOTAL's audited consolidated financial statements and related notes, provided in TOTAL's Annual Report on Form 20-F for the year ended December 31, 2018, filed with the Securities and Exchange Commission ("SEC") on March 20, 2019, as amended on April 26, 2019.

 

A.   KEY FIGURES

 

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

 

1Q19


4Q18


1Q18


1Q19 vs
1Q18

Non-Group sales

 


51,205




52,495




49,611




+3%

 

Adjusted net operating income(a) from business segments

 


 




 








 

 

 

• Exploration & Production*

 


1,722




1,976



 

1,817




-5%

 

 

• Integrated Gas, Renewables & Power*

 


592




676



 

481




+23%

 

 

• Refining & Chemicals

 


756




900



 

720




+5%

 

 

• Marketing & Services

 


343




333



 

367




-7%

 

Net income (loss) from equity affiliates

 


711




665




484




+47%

 

Fully-diluted earnings per share ($)

 


1.16




0.40




0.99




+17%

 

Fully-diluted weighted-average shares (millions)

 


2,620




2,637




2,568




+2%

 

Net income (Group share)

 


3,111




1,132




2,636




+18%

 

Organic investments(b)

 


2,784




4,459




2,620




+6%

 

Net acquisitions(c)

 


306




(1,751)




1,519




-80%

 

Net investments(d)

 


3,090




2,708




4,139




-25%

 

Cash flow from operations

 


3,629




10,640




2,081




+74%

 

Of which:

 


 




 








 

 

 

• (increase)/decrease in working capital(e)

 


(2,970)




6,425



 

(3,222)




-8%

 

 

• financial charges

 


(503)




(423)



 

(298)




+69%

 

__________________

 

2019 data take into account the impact of the new rule IFRS16 "Leases", effective January 1, 2019.

* 1Q18 and 4Q18 restated; historical data for 2017 and 2018 available on www.total.com.

 

 Environment* - liquids and gas price realizations, refining margins

 

 

 

1Q19

 

4Q18

 

1Q18

 

1Q19 vs
1Q18

Brent ($/b)

 

63.1

 

68.8

 

66.8

 

-6%

 

Henry Hub ($/Mbtu)

 

2.9

 

3.7

 

2.8

 

+1%

 

NBP ($/Mbtu)

 

6.3

 

8.8

 

7.1

 

-11%

 

JKM ($/Mbtu)

 

6.6

 

10.2

 

9.4

 

-30%

 

Average liquids price ($/b)**

 

58.7

 

59.2

 

60.0

 

-2%

 

Average gas price ($/Mbtu)**

 

4.5

 

5.0

 

4.8

 

-6%

 

Variable cost margin - European refining, VCM ($/t)

 

33.0

 

40.8

 

29.8

 

+11%

 

____________________

* The indicators, which were changed in the first quarter of 2019, are shown on page 13.

** Consolidated subsidiaries.

 

 

___________________

 

(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) "Organic investments" = net investments excluding acquisitions, asset sales and other operations with non-controlling interests.

(c) "Net acquisitions" = acquisitions - assets sales - other transactions with non-controlling interests (see page 11).

(d) "Net investments" = Organic investments + net acquisitions = Total expenditures - asset sales - repayment of non-current loans - other operations with non-controlling interests

(e) The change in working capital as determined using the replacement cost method was $(2,404) million in 1Q19, $4,968 million in 4Q18 and $(3,289) million in 1Q18.


 

 

1

Brent was down 6% year-on-year to $63.1/b in first quarter 2019, compared to $66.8/b in first quarter 2018. The average liquids selling price was more resilient, particularly due to higher prices for Canadian bitumen production.


Gas prices fell by 11% in Europe and 30% in Asia year-on-year.

 

 

Production*


 

1Q19

 

4Q18

 

1Q18

 

1Q19 vs
1Q18

Hydrocarbon production (kboe/d)

 

2,946


2,876


2,703


+9%

 

• Oil (including bitumen) (kb/d)**

 

1,425


1,382


1,297


+10%

 

• Gas (including condensates and associated NGL) (kboe/d)**

 

1,521


1,493


1,406


+8%

 

 

 

1Q19

 

4Q18

 

1Q18

 

1Q19 vs
1Q18

Hydrocarbon production (kboe/d)

 

2,946

 

2,876

 

2,703

 

+9%

 

•  Liquids (kb/d)

 

1,629

 

1,589

 

1,481

 

+10%

 

•  Gas (Mcf/d)

 

7,321

 

6,994

 

6,664

 

+10%

____________________

* Group production = EP production + iGRP production.

** 4Q18 data restated.

 

Hydrocarbon production was 2,946 thousand barrels of oil equivalent per day (kboe/d) in first quarter 2019, an increase of 9% compared to 2,703 in first quarter 2018, due to:

• +11% related to the start-up and ramp-up of new projects, including Yamal LNG in Russia, Ichthys in Australia, Kaombo North in Angola and Egina in Nigeria,

• +3% portfolio effect linked in particular to the integration of Maersk Oil's assets,

• -2% linked to production quotas, in particular in the United Arab Emirates, and to the deterioration of safety conditions, notably in Venezuela,

• -3% due to the natural decline of the fields and to planned maintenance, notably in Qatar.

 

B.   ANALYSIS OF BUSINESS SEGMENT RESULTS

 

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

 

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

 

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

 

The adjusted business segment results (adjusted operating income and adjusted net operating income) are defined as replacement cost results, adjusted for special items, excluding the effect of changes in fair value. For further information on the adjustments affecting operating income on a segment-by-segment basis, and for a reconciliation of segment figures to figures reported in TOTAL's interim consolidated financial statements, see pages 19-25 and 35-38 of this exhibit.

 

2

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

 

The profitable growth in the gas and low carbon electricity integrated value chains is one of the key axes of TOTAL’s strategy. In order to give more visibility to these businesses, a new reporting structure for the business segments’ financial information has been put in place, effective January 1, 2019. The organization of the Group's activities is structured around the four followings segments: Exploration & Production segment, Integrated Gas, Renewables & Power (comprising integrated gas (including LNG) and low carbon electricity businesses. It includes the upstream and midstream LNG activity that was previously reported in the EP segment); Refining & Chemicals and Marketing & Services. Certain figures for the years 2017 and 2018 have been restated in order to reflect the new organization.

 

B.1.  Exploration & Production segment (EP - redefined scope)

 

     Production

 Hydrocarbon production

 

1Q19

 

4Q18

 

1Q18

 

1Q19 vs
1Q18

EP (kboe/d)

 

2,428

 

2,408

 

2,359

 

+3%

 

 

•  Liquids (kb/d)

 

1,563

 

1,541

 

1,445

 

+8%

 

 

•  Gas (Mcf/d)

 

4,707

 

4,710

 

4,976

 

-5%

 

 

•     Results

in millions of dollars, except effective tax rate

 

1Q19

 

4Q18

 

1Q18

 

1Q19 vs
1Q18

Non-Group sales

 

 

1,794

 

 

 

2,119

 

 

 

2,218

 

 

 

-19%

 

Operating income

 

 

2,952

 

 

 

2,192


 

 

2,849


 

 

+4%

 

Net income (loss) from equity affiliates and other items

 

 

194

 

 

 

339

 

 

 

321

 

 

 

x0.6

 

Effective tax rate*

 

 

48.6%


 

 

41.2%


 

 

48.7%


 

 

-

 

Tax on net operating income

 

 

(1,424)


 

 

(798)


 

 

(1,432)


 

 

-1%

 

Net operating income

 

 

1,722

 

 

 

1,733


 

 

1,738


 

 

-1%

 

Adjustments affecting net operating income

 

 

-

 

 

 

243

 

 

 

79

 

 

 

n/a

 

Adjusted net operating income**

 

 

1,722

 

 

 

1,976

 

 

 

1,817

 

 

 

-5%

 

 

• of which income from equity affiliates

 

 

213

 

 

 

269

 

 


228

 

 

 

-7%

 

Organic investments

 

 

1,958

 

 

 

2,765

 

 

 

1,798

 

 

 

+9%

 

Net acquisitions

 

 

38

 

 

 

(143)

 

 

 

1,571

 

 

 

-98%

 

Net investments

 

 

1,996

 

 

 

2,622

 

 

 

3,369

 

 

 

-41%

 



















____________________

*      "Effective tax rate" = tax on adjusted net operating income / (adjusted net operating income - income from equity affiliates - dividends received from investments - impairment of goodwill + tax on adjusted net operating income).

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

 

Exploration & Production segment's adjusted net operating income was $1,722 million in the first quarter 2019, a decrease of 5% year-on-year, reflecting the weaker environment and an $84 million increase in exploration expense in the first quarter 2019.

 

Adjusted net operating income for the Exploration & Production segment excludes special items. In the first quarter 2019, the exclusion of special items had no impact on the segment's adjusted net operating income, compared to a positive impact of $79 million in the first quarter 2018.

 

The segment's cash flow from operating activities excluding financial charges, except those related to leases was $3,936 million in the first quarter 2019, an increase of 18% compared to $3,322 million in the first quarter 2018. In the first quarter 2019, operating cash flow excluding the change in working capital at replacement cost(1) and excluding financial charges, except those related to leases was $4,246 million, an increase of 8% compared to $3,921 million in the first quarter 2018, driven by the production ramp-up of cash accretive new fields. Exploration & Production generated $2.3 billion of cash flow after organic investments in the first quarter of 2019.

 

 

 

 

 

 

 

____________________

 (1) Operating cash flow excluding the change in working capital at replacement cost provides information on underlying cash flow without the short-term impacts of changes in inventory and other working capital elements at replacement cost. For information on the replacement cost method, refer to the introduction to "B. Analysis of business segment results", above. The reconciliation table for different cash flow figures is set forth under "Cash Flow" on page 11 of this exhibit.

3

B.2.  Integrated Gas, Renewables & Power segment (iGRP)

 

    Production and liquefied natural gas (LNG) sales

Hydrocarbon production

 

1Q19

 

4Q18

 

1Q18

 

1Q19 vs
1Q18

iGRP (kboe/d)

 

518

 

468

 

344

 

+51%

 

 

•  Liquids (kb/d)

 

66

 

48

 

36

 

+83%

 

 

•  Gas (Mcf/d)

 

2,614

 

2,284

 

1,688

 

+55%

 

 

LNG in Mt

 

1Q19

 

4Q18

 

1Q18

 

1Q19 vs
1Q18

Overall LNG sales

 

7.7

 

7.9

 

3.8

 

x2

 

 

• including sales from equity production*

 

3.8

 

3.3

 

2.5

 

+52%

 

 

• including sales by TOTAL from equity production and third party purchases

 

6.0

 

6.7

 

2.6

 

x2.3

 

____________________

*The Group's equity production may be sold by TOTAL or by joint ventures.

 

Total LNG sales doubled from a year ago with the start-up of Yamal LNG trains 2&3 in Russia, Ichthys in Australia and the acquisition of Engie's LNG portfolio in 2018.


The year-on-year growth in liquids production is mainly related to the ramp up of condensate production from Ichthys in Australia.

 

    Results

 

in millions of dollars

 

1Q19

 

4Q18

 

1Q18

 

1Q19 vs
1Q18

Non-Group sales

 

 

6,419

 

 

 

3,781

 

 

 

4,340

 

 

 

+48%

 

Operating income

 

 

322


 

 

(260)


 

 

110


 

 

x2.9

 

Net income (loss) from equity affiliates and other items

 

 

380

 

 

 

399

 

 

 

354


 

 

+7%

 

Tax on net operating income

 

 

(173)


 

 

(79)


 

 

(133)


 

 

+30%

 

Net operating income

 

 

529


 

 

60


 

 

331


 

 

+60%

 

Adjustments affecting net operating income

 

 

63

 

 

 

616

 

 

 

150

 

 

 

-58%

 

Adjusted net operating income*

 

 

592

 

 

 

676

 

 

 

481

 

 

 

+23%

 

•       of which income from equity affiliates

 

 

255

 

 

 

447

 

 

 

228

 

 

 

+12%

 

Organic investments

 

 

493

 

 

 

614

 

 

 

336

 

 

 

+47%

 

Net acquisitions

 

 

400

 

 

 

(1,348)

 

 

 

86

 

 

 

x4.7

 

Net investments

 

 

893

 

 

 

(734)

 

 

 

422

 

 

 

x2.1

 

____________________

 

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

 

Adjusted net operating income for the Integrated Gas, Renewables & Power segment was $592 million in the first quarter 2019, an increase of 23%, notably due to the strong increase in LNG sales but impacted by lower gas prices, compared to $481 million in the first quarter 2018.

 

Adjusted net operating income for the Integrated Gas, Renewables & Power segment excludes special items. The exclusion of special items in the first quarter 2019 had a positive impact of $63 million on the segment's adjusted net operating income, compared to a positive impact of $150 million in the first quarter 2018.

 

The segment's cash flow from operating activities excluding financial charges, except those related to leases was $892 million in the first quarter 2019 compared to $68 million in the first quarter 2018. Operating cash flow excluding the change in working capital at replacement cost and without financial charges, except those related to leases was $610 million, an increase of 55% compared to $393 million in the first quarter 2018, due in particular to the start-up of Ichthys in Australia.

4

 

B.3.  Refining & Chemicals segment

 

•     Refinery throughput and utilization rates*

 

 

 

1Q19

 

4Q18

 

1Q18

 

1Q19 vs
1Q18

Total refinery throughput (kb/d)

 

1,862

 

1,886

 

1,832

 

+2%

 

•  France

 

592

 

591

 

624

 

-5%

 

•  Rest of Europe

 

823

 

809

 

746

 

+10%

 

•  Rest of world

 

447

 

486

 

462

 

-3%

Utilization rates based on crude only**

 

89%

 

90%

 

87%

 

 

____________________

*      Includes refineries in Africa reported in the Marketing & Services segment.

**    Based on distillation capacity at the beginning of the year.

 

Refinery throughput volumes increased by 2% in the first quarter 2019 compared to the first quarter 2018, as a result of improved use of facilities in the first quarter of 2019 linked to improved operational performance this year. 

    Results

 

in millions of dollars

 

1Q19


4Q18


1Q18


1Q19 vs
1Q18

Non-Group sales

 


 

21,711



23,365




21,739




 

-0.1%

Operating income

 


 

1,244



(534)




656




 

+90%

Net income (loss) from equity affiliates and other items

 


 

149



144




128




 

+16%

Tax on net operating income

 


 

(292)



230




(104)




 

x2.8

Net operating income

 


 

1,101



(160)




680




 

+62%

Adjustments affecting net operating income

 


 

(345)



1,060




40




 

n/a

Adjusted net operating income*

 


 

756



900




720




 

+5%

Organic investments

 


 

240



615




308




 

-22%

Net acquisitions

 


 

(124)



(429)




(1)




 

x124

Net investments

 


 

116



186




307




 

-62%

____________________

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

 

With the European refining variable cost margin (VCM) up 11% year-on-year and despite a deterioration in petrochemical margins, adjusted net operating income for the Refining & Chemicals segment increased by 5% year-on-year to $756 million in the first quarter 2019, compared to $720 million in the first quarter 2018.

 

Adjusted net operating income for the Refining & Chemicals segment excludes any after-tax inventory valuation effect and special items. In the first quarter 2019, the exclusion of the inventory valuation effect had a negative impact of $345 million on the segment's adjusted net operating income, compared to a positive impact of $23 million in the first quarter 2018. The exclusion of special items in the first quarter 2019 had no impact on the segment's adjusted net operating income, compared to a positive impact of $17 million in the first quarter 2018.

 

The segment's cash flow from operating activities excluding financial charges, except those related to leases was $(538) million in the first quarter 2019, a decrease of 51% compared to $(1,109) million in the first quarter 2018. Operating cash flow excluding the change in working capital at replacement cost and excluding financial charges, except those related to leases was $1,104 million in the first quarter 2019, an increase of 20% compared to $920 million in the first quarter 2018.

5

 

B.4.  Marketing & Services segment

 

    Petroleum product sales

 

Sales in kb/d*

 

1Q19

 

4Q18

 

1Q18

 

1Q19 vs
1Q18

Total Marketing & Services sales

 

1,836

 

1,786

 

1,801

 

+2%

 

•  Europe

 

1,012

 

986

 

993

 

+2%

 

•  Rest of world

 

824

 

800

 

808

 

+2%

____________________

*     Excludes trading and bulk refining sales (see page 10 of this exhibit).

 

Sales of petroleum products increased by 2% compared to last year, in line with market growth. 

 

    Results

in millions of dollars

 

1Q19

 

4Q18

 

1Q18

 

1Q19 vs
1Q18

Non-Group sales

 

 

21,279

 

 

 

23,226

 

 

 

21,308

 

 

 

-0.1%

 

Operating income

 

 

569

 

 

 

253

 

 

 

357

 

 

 

+59%

 

Net income (loss) from equity affiliates and other items

 

 

(10)

 

 

 

5

 

 

 

86

 

 

 

n/a

 

Tax on net operating income

 

 

(164)


 

 

(69)


 

 

(103)


 

 

+59%

 

Net operating income

 

 

395

 

 

 

189

 

 

 

340

 

 

 

+16%

 

Adjustments affecting net operating income

 

 

(52)

 

 

 

144

 

 

 

27

 

 

 

n/a

 

Adjusted net operating income*

 

 

343

 

 

 

333

 

 

 

367

 

 

 

-7%

 

Organic investments

 

 

80

 

 

 

424

 

 

 

136

 

 

 

-41%

 

Net acquisitions

 

 

(8)

 

 

 

165

 

 

 

(136)

 

 

 

n/a

 

Net investments

 

 

72

 

 

 

589

 

 

 

-

 

 

 

n/a

 

____________________

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

 

Adjusted net operating income was $343 million in the first quarter 2019, a decrease of 7% compared to the first quarter 2018, due to the sale of Total Erg in 2018.

 

Adjusted net operating income for the Marketing & Services segment excludes any after-tax inventory valuation effect and special items. In the first quarter 2019, the exclusion of the inventory valuation effect had a negative impact on the segment's adjusted net operating income of $52 million, compared to a positive impact of $27 million in the first quarter 2018. The exclusion of special items in the first quarter 2019 had no impact on the segment's adjusted net operating income, similar to the first quarter 2018.

 

The segment's cash flow from operating activities excluding financial charges, except those related to leases was $232 million in the first quarter 2019, compared to $(60) million in the first quarter 2018. Operating cash flow excluding the change in working capital at replacement cost and excluding financial charges, except those related to leases was $582 million in the first quarter 2019, an increase of 35% compared to $430 million in the first quarter 2018.

 

C.    GROUP RESULTS

 

    Net income (Group share)

 

Net income (Group share) in the first quarter 2019 was $3,111 million, compared to $2,636 million in the first quarter 2018, an increase of 18%.

 

Adjusted net income excludes the after-tax inventory effect, special items and the impact of changes in fair value(1).

 

Total adjustments affecting net income (Group share)(2) were ($352) million in the first quarter 2019, primarily related to inventory items.

 

Adjusted net income (Group share) was $2,759 million in the first quarter 2019, a decrease of 4.3% compared to the first quarter 2018. This decrease reflects the increase in the net cost of net debt compared to a year ago mainly due to the rise in U.S. dollar interest rates.

 

 

 

 

 

 ____________________

(1)  Details shown on page 11 of this exhibit.

(2)  Details shown on pages 11 and 26-28 of this exhibit.

6

    Fully-diluted shares and share buyback

 

The number of fully-diluted shares was 2,620 million on March 31, 2019.

 

In the context of the shareholder return policy announced in February 2018, the Group has continued to buy back shares, including:

       the buyback of shares issued in 2019 under the scrip dividend option to cancel any dilution related to the exercise of this option: 1.2 million shares repurchased in the first quarter 2019.

       the buyback of additional shares : 6.2 million shares repurchased in the first quarter 2019 for $0.35 billion as part of the $5 billion buyback program for 2018 to 2020.

 

 

    Asset sales - acquisitions

 

Asset sales completed in the first quarter 2019 were $363 million, comprised mainly of the sale of the Group's interest in the Hazira terminal in India and its polystyrene activity in China.

 

Acquisitions completed in the first quarter 2019 were $669 million, related mainly to signature of the acquisition of a 10% stake in the Arctic LNG 2 project in Russia.

 

    Cash flow

 

The Group's cash flow from operating activities was $3,629 million in the first quarter 2019, an increase of 74% compared to $2,081 million in the first quarter 2018.

 

The change in working capital at replacement cost in the first quarter 2019, which is the (increase)/decrease in working capital of $(2,970) million as determined in accordance with IFRS adjusted for the pre-tax inventory valuation effect of $566 million, was $(2,404) million, compared to $(3,289) million in the first quarter 2018.

 

In the first quarter 2019, operating cash flow excluding the change in working capital at replacement cost was $6,033 million, an increase of 12% compared to $5,370 million in the first quarter 2018. In the first quarter 2019, operating cash flow excluding the change in working capital at replacement cost, without financial charges was $6,536 million, an increase of 15% compared to $5,668 million in the first quarter 2018. 

 

The Group's net cash flow(1) was $2,943 million in the first quarter 2019, up sharply year-on-year due to higher operating cash flow before working capital changes and lower net acquisitions.

 

D.   PROFITABILITY

 

Return on equity for the twelve months ended March 31, 2019, was 11.7%, an increase compared to the same period a year ago.

 

in millions of dollars

 

04/01/2018 -
03/31/2019

 

01/01/2018 -
12/31/2018

 

04/01/2017 -
3/31/2018

Adjusted net income

 

13,810

 

13,964

 

11,150

Average adjusted shareholders' equity

 

118,094

 

114,183

 

111,522

Return on equity (ROE)

 

11.7%

 

12.2%

 

10.0%

 

Return on average capital employed was 10.7% for the twelve months ended March 31, 2019, an increase compared to the same period a year ago.

 

in millions of dollars

 

04/01/2018 -
03/31/2019

 

01/01/2018 -
12/31/2018

 

04/01/2017 -
3/31/2018

Adjusted net operating income

 

15,697

 

15,691

 

12,428

Average capital employed

 

146,210

 

133,123

 

136,384

ROACE

 

10.7%

 

11.8%

 

9.1%

 

 

 

 

 ____________________

(1) "Net cash flow" = operating cash flow before working capital changes -net investments (including other transactions with non-controlling interests).

7

E.   2019 SENSITIVITIES*

 

 

 

 

Change

 

Estimated impact
on adjusted net
operating income

 

Estimated
impact on cash
flow from
operations

Dollar

 

 

+/- $0.1 per €

 

-/+ $0.1 B

 

~ $0 B

Average Liquids Price**

 

 

+/- $10/b

 

+/- $2.7 B

 

+/- $3.2 B

Variable cost margin, European refining (VCM)***

 

 

+/- $10/t

 

+/- $0.5 B

 

+/- $0.6 B

____________________

*     Sensitivities are revised once per year upon publication of the previous year's fourth quarter results. Sensitivities are estimates based on assumptions about the Group's portfolio in 2019. Actual results could vary significantly from estimates based on the application of these sensitivities. The impact of the $-€ sensitivity on adjusted net operating income is essentially attributable to Refining & Chemicals.

** In a $60/b Brent environment.

*** VCM was introduced with the release of the main indicators for the first quarter of 2019.

 

F.    SUMMARY AND OUTLOOK

 

Since the start of the second quarter 2019, Brent has traded at around $70/b in a context of compliance with OPEC quotas, disrupted production in Venezuela and uncertainty in Libya. The environment remains volatile, however, with uncertainty around the evolution of non-OPEC supply and the impact of global economic growth on demand.       

 

The Group has strong visibility on DACF growth in 2019 with an increase of 6 B$ compared to 2017 at $60/b thanks to the ramp-up of high cash margin projects, like Ichthys in Australia, Kaombo in Angola and Egina in Nigeria, that have already started up. It will also benefit from the full-year contribution of the Maersk Oil assets and ADNOC Offshore in 2019.

The Group maintains its spending discipline in 2019 with a net investment target of 15-16 B$, cost savings of 4.7 B$ and an average production cost of $5.5/boe. The organic pre-dividend cash flow breakeven will remain below $30/b.

 

Production growth should exceed 9% in 2019, thanks to the ramp-up of projects started in 2018 and the start-ups this year of Kaombo Sul in Angola, Iara 1 in Brazil, Culzean in the UK and Johan Sverdrup in Norway. To take advantage of the favorable cost environment, the Group is working to launch profitable projects, including Mero 2 in Brazil, Tilenga & Kingfisher in Uganda and Arctic LNG 2 in Russia.

 

After the acquisition of Engie's LNG assets in 2018, the Group is continuing to grow in this area in 2019 with the planned start-up of Cameron LNG in the United States.

Refining margins remain volatile at the start of the second quarter and the refinery utilization rate is expected to be affected by seasonal maintenance in France and the UK in the second quarter.

 

In this context, the Group is continuing to implement its shareholder return policy. The dividend in euro will be increased by 3.1% in 2019 representing a total increase of 6.5% since 2017 in line with the target increase of 10% over the period 2018-2020. Total will buy back 1.5 B$ of shares in 2019 at $60/b as part of its 5 B$ share buyback program over the 2018-2020 period, and it will eliminate the scrip dividend option as of June 2019.

8

 

FORWARD-LOOKING STATEMENTS

 

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

 

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

 

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

 

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

     changes in currency exchange rates and currency devaluations;

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

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

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

     changes in the current capital expenditure plans of TOTAL;

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

     the financial resources of competitors;

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

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

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

     the ability to obtain governmental or regulatory approvals;

     the ability to respond to challenges in international markets, including political or economic conditions, including international armed conflict, and trade and regulatory matters;

     the ability to complete and integrate appropriate acquisitions, strategic alliances and joint ventures;

     changes in the political environment that adversely affect exploration, production licenses and contractual rights or impose minimum drilling obligations, price controls, nationalization or expropriation, and regulation of refining and marketing, chemicals and power generating activities;

     the possibility that other unpredictable events such as labor disputes or industrial accidents will adversely affect the business of TOTAL; and

     the risk that TOTAL will inadequately hedge the price of crude oil or finished products.

 

For additional factors, you should read the information set forth under "Item 3. -3.2 Risk Factors", "Item 4. Information on the Company", "Item 5. Operating and Financial Review and Prospects" and "Item 11. Quantitative and Qualitative Disclosures about Market Risk" in TOTAL's Form 20-F for the year ended December 31, 2018.

9

OPERATING INFORMATION BY SEGMENT

 

•           Group Production (EP + iGRP)

 

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

 

1Q19

 

4Q18

 

1Q18

 

1Q19 vs
1Q18

Europe and Central Asia

 

 

990

 

 

 

997

 

 

 

886

 

 

 

+12%

 

Africa

 

 

697

 

 

 

661

 

 

 

673

 

 

 

+3%

 

Middle East and North Africa

 

 

686

 

 

 

655

 

 

 

639

 

 

 

+7%

 

Americas

 

 

373

 

 

 

386

 

 

 

371

 

 

 

+1%

 

Asia Pacific

 

 

201

 

 

 

176

 

 

 

134

 

 

 

+50%

 

Total production

 

 

2,946

 

 

 

2,876

 

 

 

2,703

 

 

 

+9%

 

 

• Includes equity affiliates

 

 

709

 

 

 

699

 

 


724

 

 

 

-2%

 



















 

Liquids production by region (kb/d)

 

1Q19

 

4Q18

 

1Q18

 

1Q19 vs
1Q18

Europe and Central Asia

 

 

352

 

 

 

363

 

 

 

299

 

 

 

+18%

 

Africa

 

 

540

 

 

 

509

 

 

 

503

 

 

 

+7%

 

Middle East and North Africa

 

 

522

 

 

 

503

 

 

 

501

 

 

 

+4%

 

Americas

 

 

177

 

 

 

191

 

 

 

165

 

 

 

+7%

 

Asia Pacific

 

 

39

 

 

 

22

 

 

 

13

 

 

 

+199%

 

Total production

 

 

1,629

 

 

 

1,589

 

 

 

1,481

 

 

 

+10%

 

 

• Includes equity affiliates

 

 

217

 

 

 

231

 

 


304

 

 

 

-29%

 



















 

Gas production by region (Mcf/d)

 

1Q19

 

4Q18

 

1Q18

 

1Q19 vs
1Q18

Europe and Central Asia

 

 

3,426

 

 

 

3,416

 

 

 

3,157

 

 

 

+9%

 

Africa

 

 

792

 

 

 

738

 

 

 

857

 

 

 

-8%

 

Middle East and North Africa

 

 

905

 

 

 

843

 

 

 

761

 

 

 

+19%

 

Americas

 

 

1,101

 

 

 

1,094

 

 

 

1,158

 

 

 

-5%

 

Asia Pacific

 

 

1,097

 

 

 

903

 

 

 

731

 

 

 

+50%

 

Total production

 

 

7,321

 

 

 

6,994

 

 

 

6,664

 

 

 

+10%

 

 

• Includes equity affiliates

 

 

2,653

 

 

 

2,524

 

 


2,257

 

 

 

+18%

 



















 

 

             Downstream (Refining & Chemicals and Marketing & Services)

 

Petroleum product sales by region (kb/d)

 

1Q19

 

4Q18

 

1Q18

 

1Q19 vs
1Q18

Europe

 

 

2,022

 

 

 

2,062

 

 

 

1,902

 

 

 

+6%

 

Africa

 

 

658

 

 

 

778

 

 

 

754

 

 

 

-13%

 

Americas

 

 

839

 

 

 

767

 

 

 

760

 

 

 

+10%

 

Rest of world

 

 

616

 

 

 

531

 

 

 

680

 

 

 

-9%

 

Total consolidated sales

 

 

4,135

 

 

 

4,138

 

 

 

4,096

 

 

 

+1%

 

 

•  Includes bulk sales

 

 

557

 

 

 

593

 

 

 

570

 

 

 

-2%


 

•  Includes trading

 

 

1,742

 

 

 

1,759

 

 

 

1,725

 

 

 

+1%

 

 

10

ADJUSTMENT ITEMS

 

             Adjustments to net income (Group share)

 

in millions of dollars

 

1Q19

 

4Q18

 

1Q18

Special items affecting net income (Group share)

 

(14)

 

 

(1,026)

 

 

(195)

 

 

• Gain (loss) on asset sales

 

-

 

 

(2)

 

 

(101)

 

 

• Restructuring charges

 

(2)

 

 

(32)

 

 

(21)

 

 

• Impairments

 

0

 

 

(1,259)

 

 

(12)

 

 

• Other

 

(12)

 

 

267

 

 

(61)

 

After-tax inventory effect: FIFO vs. replacement cost

 

388

 

 

(1,052)

 

 

(45)

 

Effect of changes in fair value

 

(22)

 

 

46

 

 

(8)

 

Total adjustments affecting net income

 

352

 

 

(2,032)

 

 

(248)

 

 

INVESTMENTS - DIVESTMENTS

 

in millions of dollars

 

1Q19

 

4Q18

 

1Q18

 

1Q19 vs
1Q18

Organic Investments (a)

 

 

2,784

 

 

 

4,459

 

 

 

2,620

 

 

 

+6%

 

 

• Capitalized exploration

 

 

232

 

 

 

306

 

 

 

111

 

 

 

x2.1

 

 

• Increase in non-current loans

 

 

130

 

 

 

160

 

 

 

171

 

 

 

-24%

 

 

• Repayment of non-current loans

 

 

(134)


 

 

(382)


 

 

(416)


 

 

-68%

 

Acquisitions (b)

 

 

669

 

 

 

349

 

 

 

3,688

 

 

 

-82%

 

Asset sales (c)

 

 

363

 

 

 

2,101

 

 

 

2,169

 

 

 

-83%

 

Other transactions with non-controlling interests (d)

 

 

-

 

 

 

(1)


 

 

-

 

 

 

-

 

Net investments (a + b - c - d)

 

 

3,090

 

 

 

2,708

 

 

 

4,139

 

 

 

-25%

 

 

CASH FLOW

in millions of dollars

 

1Q19

 

4Q18

 

1Q18

 

1Q19 vs
1Q18

Operating cash flow before working capital changes excluding financial charges (DACF)

 

 

6,536

 

 

 

6,095

 

 

 

5,668

 

 

 

+15%

 

 

• Financial charges

 

 

(503)

 

 

 

(423)

 

 

 

(298)

 

 

 

+69%

 

Operating cash flow before working capital changes (a)

 

 

6,033

 

 

 

5,672

 

 

 

5,370

 

 

 

+12%

 


• (Increase) decrease in working capital

 


(2,970)

 

 

 

6,425

 

 

 

(3,222)

 

 

 

-8%


• Inventory effect

 

 

566

 

 

 

(1,457)

 

 

 

(67)

 

 

 

n/a

 

Cash flow from operations

 

 

3,629

 

 

 

10,640

 

 

 

2,081

 

 

 

+74%

 

Organic investments (b)

 

 

2,784

 

 

 

4,459

 

 

 

2,620

 

 

 

+6%

 

Free cash flow after organic investments, excluding net acquisitions

(a-b)

 

 

3,249

 

 

 

1,213

 

 

 

2,750

 

 

 

+18%

 

Net investments (c)

 

 

3,090

 

 

 

2,708

 

 

 

4,139

 

 

 

-25%

 

Net cash flow (a-c)

 

 

2,943

 

 

 

2,964

 

 

 

1,231

 

 

 

x2.4

 



















 

11

GEARING RATIO*

 

in millions of dollars

 

03/31/2019

 

12/31/2018

 

03/31/2018

Current borrowings

 

13,906

 

13,306

 

14,909

Net current financial assets

 

(2,722)

 

(3,176)

 

(1,920)

Net financial assets classified as held for sale

 

227

 

(15)

 

-

Non-current financial debt

 

44,396

 

40,129

 

40,257

Hedging instruments of non-current debt

 

(637)

 

(680)

 

(1,154)

Cash and cash equivalents

 

(25,432)

 

(27,907)

 

(30,092)

Net debt (a)

 

29,738

 

21,657

 

22,000

Shareholders' equity - Group share

 

117,993

 

115,640

 

121,187

Non-controlling interests

 

2,365

 

2,474

 

2,499

Shareholders' equity (b)

 

120,358

 

118,114

 

123,686

Net-debt-to-capital ratio = a/(a+b)

 

19.8%

 

15.5%

 

15.1%

____________________

 

*The net-debt-to-capital ratio on March 31, 2019 includes the impact of the new IFRS 16 rule, effective January 1, 2019

 

 

RETURN ON AVERAGE CAPITAL EMPLOYED

 

       Twelve months ended March 31, 2019

 

in millions of dollars

 

Exploration &
Production

 

Integrated Gas,
Renewables
& Power

 

Refining &
Chemicals

 

Marketing
& Services

Adjusted net operating income

 

 

8,452

 

 

 

2,530

 

 

 

3,415

 

 

 

1,628

 

Capital employed at 03/31/2018*

 

 

93,276

 

 

 

30,996

 

 

 

13,428

 

 

 

7,409

 

Capital employed at 03/31/2019*

 

 

90,051

 

 

 

37,235

 

 

 

13,153

 

 

 

8,255

 

ROACE

 

 

9.2%

 

 

 

7.4%

 

 

 

25.7%

 

 

 

20.8%

 

 

       Full-year 2018

 

in millions of dollars

 

Exploration &
Production

 

Integrated Gas,
Renewables
& Power

 

Refining &
Chemicals

 

Marketing
& Services

Adjusted net operating income

 

 

8,547

 

 

 

2,419

 

 

 

3,379

 

 

 

1,652

 

Capital employed at 12/31/2017*

 

 

82,510

 

 

 

30,103

 

 

 

11,045

 

 

 

6,929

 

Capital employed at 12/31/2018*

 

 

89,400

 

 

 

34,746

 

 

 

10,599

 

 

 

6,442

 

ROACE

 

 

9.9%




7.5%




31.2%




24.7%

 

 

____________________

 

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

12

 

MAIN INDICATORS

 

Note: The indicators for average liquids price and average gas price have been amended and a new indicator of variable cost margin for European refining has been introduced in replacement of the ERMI (European Refining Margin Indicator). Corresponding 2018 data has been restated to reflect these changes. 

 

$/€

 

Brent ($/b)

 

Average liquids
price* ($/b)

 

Average gas price* ($/Mbtu)

 

Variable cost margin,

European refining** ($/t)

First quarter 2019

 

1.14

 

 

 

63.1

 

 


58.7

 

 

 

4.51

 

 

 

33.0

 

Fourth quarter 2018

 

1.14

 

 

 

68.8

 

 


59.2

 

 

 

5.01

 

 

 

40.8

 

Third quarter 2018

 

1.16

 

 

 

75.2

 

 


68.8

 

 

 

5.06

 

 

 

47.2

 

Second quarter 2018

 

1.19

 

 

 

74.4

 

 


68.4

 

 

 

4.62

 

 

 

33.9

 

First quarter 2018

 

1.23

 

 

 

66.8

 

 


60.0

 

 

 

4.79

 

 

 

29.8

 
























 

____________________

* Sales in $ / sales in volume for consolidated subsidiaries (no longer including stock value variation).

** This indicator represents the average margin on variable costs realized by Total's European refining business (equal to the difference between the sales of refined products realized by Total's European refining and the crude purchases as well as associated variable costs, divided by refinery throughput in tons). The previous ERMI indicator was 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.

 

 

Disclaimer: data is based on Total's reporting and is not audited. To the extent permitted by law, TOTAL S.A. disclaims all liability from the use of the restated main indicators.

13

CONSOLIDATED STATEMENT OF INCOME

 

 

TOTAL

 

 

 

 

 

(unaudited)

 

 

1st quarter

 

4th quarter

 

1st quarter

(M$)(a)

2019

 

2018

 

2018








Sales

51,205

 

52,495

 

49,611

Excise taxes

(6,081)

 

(6,183)

 

(6,319)

 

Revenues from sales

45,124

 

46,312

 

43,292








Purchases, net of inventory variation

(29,721)

 

(33,420)

 

(29,446)

Other operating expenses

(6,725)

 

(6,913)

 

(6,937)

Exploration costs

(288)

 

(201)

 

(204)

Depreciation, depletion and impairment of tangible assets and mineral interests

(3,466)

 

(4,362)

 

(2,916)

Other income

247

 

482

 

523

Other expense

(209)

 

(315)

 

(190)








Financial interest on debt

(561)

 

(529)

 

(390)

Financial income and expense from cash & cash equivalents

(28)

 

(30)

 

(41)

 

Cost of net debt

(589)

 

(559)

 

(431)








Other financial income

160

 

269

 

240

Other financial expense

(195)

 

(185)

 

(170)








Net income (loss) from equity affiliates

711

 

665

 

484








Income taxes

(1,909)

 

(593)

 

(1,596)

Consolidated net income

3,140

 

1,180

 

2,649

Group share

3,111

 

1,132

 

2,636

Non-controlling interests

29

 

48

 

13

Earnings per share ($)

1.17

 

0.40

 

1.00

Fully-diluted earnings per share ($)

1.16

 

0.40

 

0.99

(a) Except for per share amounts.

 

 

 

 

 

 


14

 

CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME

 

 

TOTAL

 

 

 

 

 

(unaudited)

 

1st quarter

 

4th quarter

 

1st quarter

(M$)

2019

 

2018

 

2018

Consolidated net income

3,140

 

1,180

 

2,649







Other comprehensive income

 

 

 

 

 







Actuarial gains and losses

164

 

(112)

 

25

Change in fair value of investments in equity instruments

33

 

(3)

 

7

Tax effect

(45)

 

44

 

2

Currency translation adjustment generated by the parent company

(1,531)

 

(881)

 

2,131

Items not potentially reclassifiable to profit and loss

(1,379)

 

(952)

 

2,165

Currency translation adjustment

806

 

52

 

(362)

Cash flow hedge

(127)

 

(285)

 

178

Variation of foreign currency basis spread

11

 

(14)

 

(29)

Share of other comprehensive income of equity affiliates, net amount

388

 

(266)

 

(168)

Other

1

 

(1)

 

-

Tax effect

38

 

98

 

(48)

Items potentially reclassifiable to profit and loss

1,117

 

(416)

 

(429)

Total other comprehensive income (net amount)

(262)

 

(1,368)

 

1,736







Comprehensive income

2,878

 

(188)

 

4,385

Group share

2,840

 

(221)

 

4,356

Non-controlling interests

38

 

33

 

29


15

 

CONSOLIDATED BALANCE SHEET

 

 

 

 

 

TOTAL

 

 

 

 

 

 

   March 31, 2019

 

December 31, 2018

 

   March 31, 2018

(M$)

(unaudited)

 

 

 

(unaudited)







ASSETS

 

 

 

 

 







Non-current assets

 

 

 

 

 

Intangible assets, net

28,727

 

28,922

 

24,502

Property, plant and equipment, net

117,881

 

113,324

 

116,181

Equity affiliates : investments and loans

25,996

 

23,444

 

22,332

Other investments

1,468

 

1,421

 

1,710

Non-current financial assets

637

 

680

 

1,154

Deferred income taxes

6,246

 

6,663

 

5,519

Other non-current assets

2,156

 

2,509

 

3,633

Total non-current assets

183,111

 

176,963

 

175,031







Current assets

 

 

 

 

 

Inventories, net

17,075

 

14,880

 

17,006

Accounts receivable, net

19,321

 

17,270

 

17,774

Other current assets

16,237

 

14,724

 

14,824

Current financial assets

3,373

 

3,654

 

2,289

Cash and cash equivalents

25,432

 

27,907

 

30,092

Assets classified as held for sale

314

 

1,364

 

-

Total current assets

81,752

 

79,799

 

81,985

Total assets

264,863

 

256,762

 

257,016







LIABILITIES & SHAREHOLDERS' EQUITY

 

 

 

 

 







Shareholders' equity

 

 

 

 

 

Common shares

8,231

 

8,227

 

8,207

Paid-in surplus and retained earnings

123,702

 

120,569

 

120,559

Currency translation adjustment

(11,606)

 

(11,313)

 

(6,413)

Treasury shares

(2,334)

 

(1,843)

 

(1,166)

Total shareholders' equity - Group share

117,993

 

115,640

 

121,187

Non-controlling interests

2,365

 

2,474

 

2,499

Total shareholders' equity

120,358

 

118,114

 

123,686







Non-current liabilities

 

 

 

 

 

Deferred income taxes

11,339

 

11,490

 

11,943

Employee benefits

3,150

 

3,363

 

3,796

Provisions and other non-current liabilities

21,020

 

21,432

 

19,268

Non-current financial debt

44,396

 

40,129

 

40,257

Total non-current liabilities

79,905

 

76,414

 

75,264







Current liabilities

 

 

 

 

 

Accounts payable

26,416

 

26,134

 

24,836

Other creditors and accrued liabilities

23,361

 

22,246

 

17,952

Current borrowings

13,906

 

13,306

 

14,909

Other current financial liabilities

651

 

478

 

369

Liabilities directly associated with the assets classified as held for sale

266

 

70

 

-

Total current liabilities

64,600

 

62,234

 

58,066

Total liabilities & shareholders' equity

264,863

 

256,762

 

257,016


16

 

CONSOLIDATED STATEMENT OF CASH FLOW

 

 

 

 

 

TOTAL

 

 

 

 

 

(unaudited)

 

1st quarter

 

4th quarter

 

1st quarter

(M$)

2019

 

2018

 

2018







CASH FLOW FROM OPERATING ACTIVITIES

 

 

 

 

 







Consolidated net income

3,140

 

1,180

 

2,649

Depreciation, depletion, amortization and impairment

3,716

 

4,553

 

3,046

Non-current liabilities, valuation allowances and deferred taxes

140

 

(1,356)

 

114

(Gains) losses on disposals of assets

(173)

 

(390)

 

(125)

Undistributed affiliates' equity earnings

(306)

 

147

 

(259)

(Increase) decrease in working capital

(2,970)

 

6,425

 

(3,222)

Other changes, net

82

 

81

 

(122)

Cash flow from operating activities

3,629

 

10,640

 

2,081







CASH FLOW USED IN INVESTING ACTIVITIES

 

 

 

 

 







Intangible assets and property, plant and equipment additions

(2,704)

 

(4,550)

 

(5,665)

Acquisitions of subsidiaries, net of cash acquired

-

 

49

 

(726)

Investments in equity affiliates and other securities

(753)

 

(529)

 

(162)

Increase in non-current loans

(130)

 

(160)

 

(171)

Total expenditures

(3,587)

 

(5,190)

 

(6,724)

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

8

 

1,321

 

1,978

Proceeds from disposals of subsidiaries, net of cash sold

147

 

27

 

3

Proceeds from disposals of non-current investments

208

 

753

 

188

Repayment of non-current loans

134

 

382

 

416

Total divestments

497

 

2,483

 

2,585

Cash flow used in investing activities

(3,090)

 

(2,707)

 

(4,139)







CASH FLOW USED IN FINANCING ACTIVITIES

 

 

 

 

 







Issuance (repayment) of shares:

 

 

 

 

 

  - Parent company shareholders

1

 

-

 

9

  - Treasury shares

(491)

 

(1,744)

 

(558)

Dividends paid:

 

 

 

 

 

  - Parent company shareholders

(1,830)

 

(705)

 

(1,516)

  - Non-controlling interests

-

 

(4)

 

(12)

Issuance of perpetual subordinated notes

-

 

-

 

-

Payments on perpetual subordinated notes

(140)

 

(59)

 

(150)

Other transactions with non-controlling interests

(150)

 

(1)

 

-

Net issuance (repayment) of non-current debt

1,250

 

931

 

(2,480)

Increase (decrease) in current borrowings

(1,526)

 

(2,994)

 

1,707

Increase (decrease) in current financial assets and liabilities

106

 

(242)

 

1,155

Cash flow used in financing activities

(2,780)

 

(4,818)

 

(1,845)

Net increase (decrease) in cash and cash equivalents

(2,241)

 

3,115

 

(3,903)

Effect of exchange rates

(234)

 

(460)

 

810

Cash and cash equivalents at the beginning of the period

27,907

 

25,252

 

33,185

Cash and cash equivalents at the end of the period

25,432

 

27,907

 

30,092


17

 

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, 2018

2,528,989,616

7,882

112,040

(7,908)

 

(8,376,756)

(458)

 

111,556

2,481

 

114,037

 Net income of the first quarter 2018

-

-

2,636

-

 

-

-

 

2,636

13

 

2,649

 Other comprehensive Income

-

-

225

1,495

 

-

-

 

1,720

16

 

1,736

 Comprehensive Income

-

-

2,861

1,495

 

-

-

 

4,356

29

 

4,385

 Dividend

-

-

-

-

 

-

-

 

-

(12)

 

(12)

 Issuance of common shares

104,830,551

325

5,675

-

 

-

-

 

6,000

-

 

6,000

 Purchase of treasury shares

-

-

-

-

 

(12,471,369)

(708)

 

(708)

-

 

(708)

 Sale of treasury shares(a)

-

-

-

-

 

-

-

 

-

-

 

-

 Share-based payments

-

-

129

-

 

-

-

 

129

-

 

129

 Share cancellation

-

-

-

-

 

-

-

 

-

-

 

-

 Issuance of perpetual subordinated notes

-

-

-

-

 

-

-

 

-

-

 

-

 Payments on perpetual subordinated notes

-

-

(81)

-

 

-

-

 

(81)

-

 

(81)

 Other operations with

 non-controlling interests

-

-

(4)

-

 

-

-

 

(4)

4

 

-

 Other items

-

-

(61)

-

 

-

-

 

(61)

(3)

 

(64)

As of March 31, 2018

2,633,820,167

8,207

120,559

(6,413)

 

(20,848,125)

(1,166)

 

121,187

2,499

 

123,686

 Net income from April 1 to December 31, 2018

-

-

8,810

-

 

-

-

 

8,810

91

 

8,901

 Other comprehensive Income

-

-

(245)

(4,900)

 

-

-

 

(5,145)

(85)

 

(5,230)

 Comprehensive Income

-

-

8,565

(4,900)

 

-

-

 

3,665

6

 

3,671

 Dividend

-

-

(7,881)

-

 

-

-

 

(7,881)

(85)

 

(7,966)

 Issuance of common shares

51,372,539

151

2,691

-

 

-

-

 

2,842

-

 

2,842

 Purchase of treasury shares

-

-

-

-

 

(60,295,112)

(3,620)

 

(3,620)

-

 

(3,620)

 Sale of treasury shares(a)

-

-

(240)

-

 

4,079,257

240

 

-

-

 

-

 Share-based payments

-

-

165

-

 

-

-

 

165

-

 

165

 Share cancellation

(44,590,699)

(131)

(2,572)

-

 

44,590,699

2,703

 

-

-

 

-

 Issuance of perpetual subordinated notes

-

-

-

-

 

-

-

 

-

-

 

-

 Payments on perpetual subordinated notes

-

-

(234)

-

 

-

-

 

(234)

-

 

(234)

 Other operations with

 non-controlling interests

-

-

(513)

-

 

-

-

 

(513)

(103)

 

(616)

 Other items

-

-

29

-

 

-

-

 

29

157

 

186

As of December 31, 2018

2,640,602,007

8,227

120,569

(11,313)

 

(32,473,281)

(1,843)

 

115,640

2,474

 

118,114

 Net income of the first quarter 2019

-

-

3,111

-

 

-

-

 

3,111

29

 

3,140

 Other comprehensive Income

-

-

22

(293)

 

-

-

 

(271)

9

 

(262)

 Comprehensive Income

-

-

3,133

(293)

 

-

-

 

2,840

38

 

2,878

 Dividend

-

-

-

-

 

-

-

 

-

-

 

-

 Issuance of common shares

1,272,267

4

64

-

 

-

-

 

68

-

 

68

 Purchase of treasury shares

-

-

-

-

 

(8,675,188)

(491)

 

(491)

-

 

(491)

 Sale of treasury shares(a)

-

-

-

-

 

2,210

-

 

-

-

 

-

 Share-based payments

-

-

11

-

 

-

-

 

11

-

 

11

 Share cancellation

-

-

-

-

 

-

-

 

-

-

 

-

 Issuance of perpetual subordinated notes

-

-

-

-

 

-

-

 

-

-

 

-

 Payments on perpetual subordinated notes

-

-

(75)

-

 

-

-

 

(75)

-

 

(75)

 Other operations with

 non-controlling interests

-

-

-

-

 

-

-

 

-

(150)

 

(150)

 Other items

-

-

-

-

 

-

-

 

-

3

 

3

As of March 31, 2019

2,641,874,274

8,231

123,702

(11,606)

 

(41,146,259)

(2,334)

 

117,993

2,365

 

120,358

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

 

 

 

 

 


18

 

INFORMATION BY BUSINESS SEGMENT

TOTAL

 

 

 

 

 

 

 

(unaudited)

 

 

 

 

 

 

 









 1st quarter 2019

Exploration

&

Production

Integrated Gas,

Renewables

& Power

Refining

&

Chemicals

Marketing

&

Services

Corporate

Intercompany

Total

(M$)

Non-Group sales

1,794

6,419

21,711

21,279

2

-

51,205

Intersegment sales

7,716

627

8,017

162

27

(16,549)

-

Excise taxes

-

-

(776)

(5,305)

-

-

(6,081)

Revenues from sales

9,510

7,046

28,952

16,136

29

(16,549)

45,124

Operating expenses

(4,029)

(6,409)

(27,334)

(15,334)

(177)

16,549

(36,734)

Depreciation, depletion and impairment of tangible assets and mineral interests

(2,529)

(315)

(374)

(233)

(15)

-

(3,466)

 Operating income

2,952

322

1,244

569

(163)

-

4,924

Net income (loss) from equity affiliates and other items

194

380

149

(10)

1

-

714

Tax on net operating income

(1,424)

(173)

(292)

(164)

60

-

(1,993)

 Net operating income

1,722

529

1,101

395

(102)

-

3,645

Net cost of net debt

 

 

 

 

 

 

(505)

Non-controlling interests

 

 

 

 

 

 

(29)

Net income - group share

 

 

 

 

 

 

3,111









 1st quarter 2019 (adjustments)(a)

Exploration

&

Production

Integrated Gas,

Renewables

& Power

Refining

&

Chemicals

Marketing

&

Services

Corporate

Intercompany

Total

(M$)

Non-Group sales

-

(27)

-

-

-

-

(27)

Intersegment sales

-

-

-

-

-

-

-

Excise taxes

-

-

-

-

-

-

-

Revenues from sales

-

(27)

-

-

-

-

(27)

Operating expenses

-

(58)

492

74

-

-

508

Depreciation, depletion and impairment of tangible assets and mineral interests

-

-

-

-

-

-

-

 Operating income  (b)

-

(85)

492

74

-

-

481

Net income (loss) from equity affiliates and other items

-

6

2

-

-

-

8

Tax on net operating income

-

16

(149)

(22)

-

-

(155)

 Net operating income  (b)

-

(63)

345

52

-

-

334

Net cost of net debt

 

 

 

 

 

 

(4)

Non-controlling interests

 

 

 

 

 

 

22

Net income - group share

 

 

 

 

 

 

352









(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

-

-

492

74

-

 

 

       - On net operating income

-

-

345

52

-

 

 









 1st quarter 2019 (adjusted)

Exploration

&

Production

Integrated Gas,

Renewables

& Power

Refining

&

Chemicals

Marketing

&

Services

Corporate

Intercompany

Total

(M$)

Non-Group sales

1,794

6,446

21,711

21,279

2

-

51,232

Intersegment sales

7,716

627

8,017

162

27

(16,549)

-

Excise taxes

-

-

(776)

(5,305)

-

-

(6,081)

Revenues from sales

9,510

7,073

28,952

16,136

29

(16,549)

45,151

Operating expenses

(4,029)

(6,351)

(27,826)

(15,408)

(177)

16,549

(37,242)

Depreciation, depletion and impairment of tangible assets and mineral interests

(2,529)

(315)

(374)

(233)

(15)

-

(3,466)

 Adjusted operating income

2,952

407

752

495

(163)

-

4,443

Net income (loss) from equity affiliates and other items

194

374

147

(10)

1

-

706

Tax on net operating income

(1,424)

(189)

(143)

(142)

60

-

(1,838)

 Adjusted net operating income

1,722

592

756

343

(102)

-

3,311

Net cost of net debt

 

 

 

 

 

 

(501)

Non-controlling interests

 

 

 

 

 

 

(51)

Adjusted net income - group share

 

 

 

 

 

 

2,759


 


19

 









 1st quarter 2019

Exploration

&

Production

Integrated Gas,

Renewables

& Power

Refining

&

Chemicals

Marketing

&

Services

Corporate

Intercompany

Total

(M$)

Total expenditures

2,025

1,118

285

144

15

 

3,587

Total divestments

29

225

169

72

2

 

497

 Cash flow from operating activities

3,936

892

(538)

232

(893)

 

3,629









-


20

 

INFORMATION BY BUSINESS SEGMENT

TOTAL

 

 

 

 

 

 

 

(unaudited)

 

 

 

 

 

 

 









 4th quarter 2018

Exploration

&

Production

Integrated Gas,

Renewables

& Power

Refining

&

Chemicals

Marketing

&

Services

Corporate

Intercompany

Total

(M$)

Non-Group sales

2,119

3,781

23,365

23,226

4

-

52,495

Intersegment sales

7,659

662

8,786

246

18

(17,371)

-

Excise taxes

-

-

(822)

(5,361)

-

-

(6,183)

Revenues from sales

9,778

4,443

31,329

18,111

22

(17,371)

46,312

Operating expenses

(4,540)

(3,896)

(31,552)

(17,671)

(246)

17,371

(40,534)

Depreciation, depletion and impairment of tangible assets and mineral interests

(3,046)

(807)

(311)

(187)

(11)

-

(4,362)

 Operating income

2,192

(260)

(534)

253

(235)

-

1,416

Net income (loss) from equity affiliates and other items

339

399

144

5

29

-

916

Tax on net operating income

(798)

(79)

230

(69)

48

-

(668)

 Net operating income

1,733

60

(160)

189

(158)

-

1,664

Net cost of net debt

 

 

 

 

 

 

(484)

Non-controlling interests

 

 

 

 

 

 

(48)

Net income - group share

 

 

 

 

 

 

1,132









 4th quarter 2018(a)

Exploration

&

Production

Integrated Gas,

Renewables

& Power

Refining

&

Chemicals

Marketing

&

Services

Corporate

Intercompany

Total

(M$)

Non-Group sales

-

43

-

-

-

-

43

Intersegment sales

-

-

-

-

-

-

-

Excise taxes

-

-

-

-

-

-

-

Revenues from sales

-

43

-

-

-

-

43

Operating expenses

1

(72)

(1,323)

(197)

-

-

(1,591)

Depreciation, depletion and impairment of tangible assets and mineral interests

(642)

(580)

(2)

-

-

-

(1,224)

 Operating income  (b)

(641)

(609)

(1,325)

(197)

-

-

(2,772)

Net income (loss) from equity affiliates and other items

-

(207)

(150)

(5)

-

-

(362)

Tax on net operating income

398

200

415

58

-

-

1,071

 Net operating income  (b)

(243)

(616)

(1,060)

(144)

-

-

(2,063)

Net cost of net debt

 

 

 

 

 

 

(4)

Non-controlling interests

 

 

 

 

 

 

35

Net income - group share

 

 

 

 

 

 

(2,032)









(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

-

-

(1,299)

(158)

-

 

 

       - On net operating income

-

-

(963)

(113)

-

 

 









 4th quarter 2018

Exploration

&

Production

Integrated Gas,

Renewables

& Power

Refining

&

Chemicals

Marketing

&

Services

Corporate

Intercompany

Total

(M$)

Non-Group sales

2,119

3,738

23,365

23,226

4

-

52,452

Intersegment sales

7,659

662

8,786

246

18

(17,371)

-

Excise taxes

-

-

(822)

(5,361)

-

-

(6,183)

Revenues from sales

9,778

4,400

31,329

18,111

22

(17,371)

46,269

Operating expenses

(4,541)

(3,824)

(30,229)

(17,474)

(246)

17,371

(38,943)

Depreciation, depletion and impairment of tangible assets and mineral interests

(2,404)

(227)

(309)

(187)

(11)

-

(3,138)

 Adjusted operating income

2,833

349

791

450

(235)

-

4,188

Net income (loss) from equity affiliates and other items

339

606

294

10

29

-

1,278

Tax on net operating income

(1,196)

(279)

(185)

(127)

48

-

(1,739)

 Adjusted net operating income

1,976

676

900

333

(158)

-

3,727

Net cost of net debt

 

 

 

 

 

 

(480)

Non-controlling interests

 

 

 

 

 

 

(83)

Adjusted net income - group share

 

 

 

 

 

 

3,164


 


21

 









 4th quarter 2018

Exploration

&

Production

Integrated Gas,

Renewables

& Power

Refining

&

Chemicals

Marketing

&

Services

Corporate

Intercompany

Total

(M$)

Total expenditures

3,160

685

668

627

50

 

5,190

Total divestments

538

1,419

482

38

6

 

2,483

 Cash flow from operating activities

6,310

434

3,080

1,226

(410)

 

10,640











22

 

INFORMATION BY BUSINESS SEGMENT

TOTAL

 

 

 

 

 

 

 

(unaudited)

 

 

 

 

 

 

 









 1st quarter 2018

Exploration

&

Production

Integrated Gas,

Renewables

& Power

Refining

&

Chemicals

Marketing

&

Services

Corporate

Intercompany

Total

(M$)

Non-Group sales

2,218

4,340

21,739

21,308

6

-

49,611

Intersegment sales

6,777

492

7,956

198

97

(15,520)

-

Excise taxes

-

-

(847)

(5,472)

-

-

(6,319)

Revenues from sales

8,995

4,832

28,848

16,034

103

(15,520)

43,292

Operating expenses

(3,930)

(4,518)

(27,879)

(15,503)

(277)

15,520

(36,587)

Depreciation, depletion and impairment of tangible assets and mineral interests

(2,216)

(204)

(313)

(174)

(9)

-

(2,916)

 Operating income

2,849

110

656

357

(183)

-

3,789

Net income (loss) from equity affiliates and other items

321

354

128

86

(2)

-

887

Tax on net operating income

(1,432)

(133)

(104)

(103)

96

-

(1,676)

 Net operating income

1,738

331

680

340

(89)

-

3,000

Net cost of net debt

 

 

 

 

 

 

(351)

Non-controlling interests

 

 

 

 

 

 

(13)

Net income - group share

 

 

 

 

 

 

2,636









 1st quarter 2018 (adjustments)(a)

Exploration

&

Production

Integrated Gas,

Renewables

& Power

Refining

&

Chemicals

Marketing

&

Services

Corporate

Intercompany

Total

(M$)

Non-Group sales

-

(11)

-

-

-

-

(11)

Intersegment sales

-

-

-

-

-

-

-

Excise taxes

-

-

-

-

-

-

-

Revenues from sales

-

(11)

-

-

-

-

(11)

Operating expenses

(53)

(92)

(38)

(29)

(9)

-

(221)

Depreciation, depletion and impairment of tangible assets and mineral interests

-

(22)

-

-

-

-

(22)

 Operating income  (b)

(53)

(125)

(38)

(29)

(9)

-

(254)

Net income (loss) from equity affiliates and other items

(101)

(11)

(21)

(1)

-

-

(134)

Tax on net operating income

75

(14)

19

3

-

-

83

 Net operating income  (b)

(79)

(150)

(40)

(27)

(9)

-

(305)

Net cost of net debt

 

 

 

 

 

 

(10)

Non-controlling interests

 

 

 

 

 

 

67

Net income - group share

 

 

 

 

 

 

(248)









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

(b) Of which inventory valuation effect

 

 

 

 

 

 

 

       - On operating income

-

-

(38)

(29)

-

 

 

       - On net operating income

-

-

(23)

(27)

-

 

 









 1st quarter 2018 (adjusted)

Exploration

&

Production

Integrated Gas,

Renewables

& Power

Refining

&

Chemicals

Marketing

&

Services

Corporate

Intercompany

Total

(M$)

Non-Group sales

2,218

4,351

21,739

21,308

6

-

49,622

Intersegment sales

6,777

492

7,956

198

97

(15,520)

-

Excise taxes

-

-

(847)

(5,472)

-

-

(6,319)

Revenues from sales

8,995

4,843

28,848

16,034

103

(15,520)

43,303

Operating expenses

(3,877)

(4,426)

(27,841)

(15,474)

(268)

15,520

(36,366)

Depreciation, depletion and impairment of tangible assets and mineral interests

(2,216)

(182)

(313)

(174)

(9)

-

(2,894)

 Adjusted operating income

2,902

235

694

386

(174)

-

4,043

Net income (loss) from equity affiliates and other items

422

365

149

87

(2)

-

1,021

Tax on net operating income

(1,507)

(119)

(123)

(106)

96

-

(1,759)

 Adjusted net operating income

1,817

481

720

367

(80)

-

3,305

Net cost of net debt

 

 

 

 

 

 

(341)

Non-controlling interests

 

 

 

 

 

 

(80)

Adjusted net income - group share

 

 

 

 

 

 

2,884


 


23

 









 1st quarter 2018

Exploration

&

Production

Integrated Gas,

Renewables

& Power

Refining

&

Chemicals

Marketing

&

Services

Corporate

Intercompany

Total

(M$)

Total expenditures

5,545

575

332

228

44

 

6,724

Total divestments

2,176

153

25

228

3

 

2,585

 Cash flow from operating activities

3,322

68

(1,109)

(60)

(140)

 

2,081











24

 

Reconciliation of the information by business segment with Consolidated Financial Statements

TOTAL

 

 

 

 

 

 

 

(unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated

1st quarter 2019

 

 

 

 

statement

(M$)

Adjusted

 

Adjustments(a)

 

 of income

Sales

51,232

 

(27)

 

51,205

Excise taxes

(6,081)

 

-

 

(6,081)

     Revenues from sales

45,151

 

(27)

 

45,124







Purchases net of inventory variation

(30,238)

 

517

 

(29,721)

Other operating expenses

(6,716)

 

(9)

 

(6,725)

Exploration costs

(288)

 

-

 

(288)

Depreciation, depletion and impairment of tangible assets and mineral interests

(3,466)

 

-

 

(3,466)

Other income

200

 

47

 

247

Other expense

(73)

 

(136)

 

(209)







Financial interest on debt

(557)

 

(4)

 

(561)

Financial income and expense from cash & cash equivalents

(28)

 

-

 

(28)

     Cost of net debt

(585)

 

(4)

 

(589)







Other financial income

160

 

-

 

160

Other financial expense

(195)

 

-

 

(195)







Net income (loss) from equity affiliates

614

 

97

 

711







Income taxes

(1,754)

 

(155)

 

(1,909)

Consolidated net income

2,810

 

330

 

3,140

Group share

2,759

 

352

 

3,111

Non-controlling interests

51

 

(22)

 

29







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







 

 

 

 

 

Consolidated

1st quarter 2018

 

 

 

 

statement

(M$)

Adjusted

 

Adjustments(a)

 

 of income

Sales

49,622

 

(11)

 

49,611

Excise taxes

(6,319)

 

-

 

(6,319)

     Revenues from sales

43,303

 

(11)

 

43,292







Purchases net of inventory variation

(29,360)

 

(86)

 

(29,446)

Other operating expenses

(6,802)

 

(135)

 

(6,937)

Exploration costs

(204)

 

-

 

(204)

Depreciation, depletion and impairment of tangible assets and mineral interests

(2,894)

 

(22)

 

(2,916)

Other income

374

 

149

 

523

Other expense

(60)

 

(130)

 

(190)







Financial interest on debt

(380)

 

(10)

 

(390)

Financial income and expense from cash & cash equivalents

(41)

 

-

 

(41)

     Cost of net debt

(421)

 

(10)

 

(431)







Other financial income

240

 

-

 

240

Other financial expense

(170)

 

-

 

(170)







Net income (loss) from equity affiliates

637

 

(153)

 

484







Income taxes

(1,679)

 

83

 

(1,596)

Consolidated net income

2,964

 

(315)

 

2,649

Group share

2,884

 

(248)

 

2,636

Non-controlling interests

80

 

(67)

 

13







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

25

 

TOTAL

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

FOR THE FIRST QUARTER 2019

(unaudited)

 

1) Accounting policies

The consolidated financial statements are prepared in accordance with International Financial Reporting Standards (IFRS) as adopted by the European Union and IFRS as published by the International Accounting Standards Board (IASB).

The interim consolidated financial statements of TOTAL S.A. and its subsidiaries (the Group) as of March 31, 2019, are presented in U.S. dollars and have been prepared in accordance with International Accounting Standard (IAS) 34 "Interim Financial Reporting".

The accounting principles applied for the consolidated financial statements at March 31, 2019, are consistent with those used for the financial statements at December 31, 2018, with the exception of standards or amendments that must be applied for periods beginning January 1, 2019.

 

  - First-time application of IFRS 16 "Leases"

As part of the first application of IFRS 16 "Leases" as of January 1, 2019, the Group:

-         applied the simplified retrospective transition method, accounting for the cumulative effect of the initial application of the standard at the date of first application, without restating comparative periods;

 

-         used the following simplification measures provided by the standard in the transitional provisions:

o   exclusion of contracts that the Group had not previously identified as containing a lease under IAS 17 and IFRIC 4,

o   exclusion of leases whose term end within 12 months of the date of first application;

 

-         recognized each lease component as a separate lease, separately from non-lease components of the lease (services);

 

-         applied the two exemptions of the standard on short-term leases and leases of low-value assets.

 

 

In addition, the Group is currently analyzing the facts and circumstances and contractual terms of each lease agreement used in Joint Operations to determine whether the decision of the IFRS Interpretation Committee of March 2019 dealing with the recognition of lease liabilities in the context of unincorporated joint operations has an impact on its consolidated financial statements.

 

The impact of the application of this standard as at January 1, 2019 is $5,698 million on fixed assets, $(5,505) million on net debt and $(193) million on other assets and liabilities. The weighted average incremental borrowing rate at the transition date is 4.5%.

 

 

The impact on fixed assets is broken as follows:

(in M$)

 

Right of use of buildings

2,278

Right of use of machinery, plant and equipment (including transportation equipment)

2,632

Other right of use

788

Total

5,698

 

26

2) Changes in the Group structure

2.1) Main acquisitions and divestments

Integrated Gas, Renewables & Power

 

         On March 4, 2019, Total and Novatek signed a definitive agreement for the acquisition of a 10% direct interest by Total in Arctic LNG 2, a major liquefied natural gas development led by Novatek on the Gydan Peninsula, Russia.

 

        On March 15, 2019, TOTAL finalized the sale of 4% of its interest in the Ichthys liquefied natural gas (LNG) project in Australia to operating partner INPEX, reducing its interest in the project from 30% to 26%.

3) Adjustment items

Description of the business segments

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

The operational profit and assets are broken down by business segment prior to the consolidation and inter-segment adjustments.

 

Sales prices between business segments approximate market prices.

 

The profitable growth in the gas and low carbon electricity integrated value chains is one of the key axes of Total's strategy. In order to give more visibility to these businesses, a new reporting structure for the business segments' financial information has been put in place, effective January 1, 2019.

The organization of the Group's activities is structured around the four followings segments:

-        An Exploration & Production segment;

-        An Integrated Gas, Renewables & Power segment comprising integrated gas (including LNG) and low carbon electricity businesses. It includes the upstream and midstream LNG activity that was previously reported in the EP segment;

-        A Refining & Chemicals segment constituting a major industrial hub comprising the activities of refining, petrochemicals and specialty chemicals. This segment also includes the activities of oil Supply, Trading and marine Shipping;

-        A Marketing & Services segment including the global activities of supply and marketing in the field of petroleum products;

In addition the Corporate segment includes holdings operating and financial activities.

Certain figures for the years 2017 and 2018 have been restated in order to reflect the new organization.

27

 

Adjustment items

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

Adjustment items include:

(i)   Special items

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

(ii)  The inventory valuation effect

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

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

(iii) Effect of changes in fair value

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

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

Furthermore, TOTAL, in its trading activities, enters into storage contracts, which future effects are recorded at fair value in the 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.

28

 

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

ADJUSTMENTS TO OPERATING INCOME

 

 

 

 

 

 

 

 

 

 

 

 















(M$)

 

Exploration

&

Production

 

Integrated Gas,

Renewables

& Power

 

Refining

&

Chemicals

 

Marketing

&

Services

 

Corporate

 

Total

1st quarter 2019

Inventory valuation effect

 

-

 

-

 

492

 

74

 

-

 

566

 

Effect of changes in fair value

 

-

 

(27)

 

-

 

-

 

-

 

(27)

 

Restructuring charges

 

-

 

-

 

-

 

-

 

-

 

-

 

Asset impairment charges

 

-

 

-

 

-

 

-

 

-

 

-

 

Other items

 

-

 

(58)

 

-

 

-

 

-

 

(58)

Total

 

 

-

 

(85)

 

492

 

74

 

-

 

481

1st quarter 2018

Inventory valuation effect

 

-

 

-

 

(38)

 

(29)

 

-

 

(67)

 

Effect of changes in fair value

 

-

 

(11)

 

-

 

-

 

-

 

(11)

 

Restructuring charges

 

(53)

 

-

 

-

 

-

 

-

 

(53)

 

Asset impairment charges

 

-

 

(22)

 

-

 

-

 

-

 

(22)

 

Other items

 

-

 

(92)

 

-

 

-

 

(9)

 

(101)

Total

 

 

(53)

 

(125)

 

(38)

 

(29)

 

(9)

 

(254)

 

ADJUSTMENTS TO NET INCOME, GROUP SHARE

 

 

 

 

 

 

 

 

 

 

 

 















(M$)

 

Exploration

&

Production

 

Integrated Gas,

Renewables

& Power

 

Refining

&

Chemicals

 

Marketing

&

Services

 

Corporate

 

Total

1st quarter 2019

Inventory valuation effect

 

-

 

-

 

344

 

44

 

-

 

388

 

Effect of changes in fair value

 

-

 

(22)

 

-

 

-

 

-

 

(22)

 

Restructuring charges

 

-

 

(2)

 

-

 

-

 

-

 

(2)

 

Asset impairment charges

 

-

 

-

 

-

 

-

 

-

 

-

Gains (losses) on disposals of assets

 

-

 

-

 

-

 

-

 

-

 

-

 

Other items

 

-

 

(12)

 

-

 

-

 

-

 

(12)

Total

 

 

-

 

(36)

 

344

 

44

 

-

 

352

1st quarter 2018

Inventory valuation effect

 

-

 

-

 

(24)

 

(21)

 

-

 

(45)

 

Effect of changes in fair value

 

-

 

(8)

 

-

 

-

 

-

 

(8)

 

Restructuring charges

 

(15)

 

(6)

 

-

 

-

 

-

 

(21)

 

Asset impairment charges

 

-

 

(12)

 

-

 

-

 

-

 

(12)

Gains (losses) on disposals of assets

 

(101)

 

-

 

-

 

-

 

-

 

(101)

 

Other items

 

37

 

(72)

 

(17)

 

-

 

(9)

 

(61)

Total

 

 

(79)

 

(98)

 

(41)

 

(21)

 

(9)

 

(248)

 

29

 

4) Shareholders' equity

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

In accordance with the February 2018 announcements regarding the shareholder return policy over 2018-2020, confirmed in February 2019, TOTAL S.A. repurchases its own shares.

TOTAL S.A. has also repurchased shares to be allocated to free share grant plans.

As a result, as of march 31, 2019, TOTAL S.A. holds 41,146,259 TOTAL shares, representing 1.56% of its share capital, which are deducted from the consolidated shareholders' equity and allocated detailed as follows:

 

Shares to be cancelled (1)

 

34,734,820

 

 

Repurchased during Q4 2018

 

27,360,278

 

 

Repurchased during Q1 2019

 

7,374,820

 

Shares to be allocated as part of free share grant plans (2)

 

6,411,439

 

 

2016 Plan

 

4,685,036

 

 

2017 Plan

 

1,659,017

 

 

Other Plans

 

67,386

 

Treasury shares Total

 (1)+(2)

 

41,146,259

 







 

Dividend

TOTAL S.A. already paid three interim dividends for the fiscal year 2018.

 

The Board of Directors will propose to the Shareholders' meeting of May 29, 2019 to pay a dividend of €2.56 per share for the 2018 fiscal year, i.e. a balance of €0.64 per share to be distributed after deduction of the three interim dividends of €0.64 per share that have already been paid. Given the decision of the Board of Directors' of February 6, 2019 not to propose to the Shareholders' meeting the renewal of the scrip dividend option beginning with the payment of the final 2018 dividend, the final 2018 dividend will be paid exclusively in cash.

 

 

 

Dividend 2018

First interim

Second interim

Third interim

Final

Amount

€0.64

€0.64

€0.64

€0.64

Declaration of distribution1

September 19, 2018

December 12, 2018

March 13, 2019

May 29, 2019

Ex-dividend date

September 25, 2018

December 18, 2018

March 19, 2019

June 11, 2019

Payment date

October 12, 2018

January 10, 2019

April 5, 2019

June 13, 2019

Scrip dividend Option

Yes

Yes

Yes

No

Issue price 2

€52.95

€48.27

€49,30

-

Number of shares subscribed

18,783,197

1,212,767

14,864,169

-

 

1 Date on which the Board of Directors met and declared the distribution of the dividend. The declaration of distribution is decided by the shareholders for the final dividend.

2 The issue price of the new share is equal to the average Euronext Paris opening price of the TOTAL shares for the 20 trading days preceding the declaration of distribution, reduced by the amount of the dividend, without any discount.

30

 

 

The Board of Directors, during its April 25, 2019 meeting, set the first interim dividend for the fiscal year 2019 at €0.66 per share. This interim dividend will be paid in cash or in shares on October 1st, 2019 (the ex-dividend date will be September 27, 2019).

 

Earnings per share in Euro

Earnings per share in Euro, calculated from the earnings per share in U.S. dollars converted at the average Euro/USD exchange rate for the period, amounted to €1.03 per share for the 1st quarter 2019 (€0.38 per share for the 4th quarter 2018 and €0.81 per share for the 1st quarter 2018). Diluted earnings per share calculated using the same method amounted to €1.02 per share for the 1st quarter 2019 (€0.37 per share for the 4th quarter 2018 and €0.81 per share for the 1st quarter 2018).

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

31

Other comprehensive income

Detail of other comprehensive income is presented in the table below:

 

(M$)

1st quarter 2019

 

1st quarter 2018

Actuarial gains and losses

 

164

 

 

25

Change in fair value of investments in equity instruments

 

33

 

 

7

Tax effect

 

(45)

 

 

2

Currency translation adjustment generated by the parent company

 

(1,531)

 

 

2,131

Sub-total items not potentially reclassifiable to profit and loss

 

(1,379)

 

 

2,165







Currency translation adjustment

 

806

 

 

(362)

- unrealized gain/(loss) of the period

852

 

 

(254)

 

- less gain/(loss) included in net income

46

 

 

108

 













Cash flow hedge

 

(127)

 

 

178

- unrealized gain/(loss) of the period

(52)

 

 

214

 

- less gain/(loss) included in net income

75

 

 

36

 







Variation of foreign currency basis spread

 

11

 

 

(29)

- unrealized gain/(loss) of the period

(3)

 

 

(29)

 

- less gain/(loss) included in net income

(14)

 

 

-

 







Share of other comprehensive income of

equity affiliates, net amount

 

388

 

 

(168)

- unrealized gain/(loss) of the period

400

 

 

(129)

 

- less gain/(loss) included in net income

12

 

 

39

 







Other

 

1

 

 

-







Tax effect

 

38

 

 

(48)

Sub-total items potentially reclassifiable to profit and loss

 

1,117

 

 

(429)

Total other comprehensive income, net amount

 

(262)

 

 

1,736

32

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

 

 

 

1st quarter 2019

1st quarter 2018

 

(M$)

pre-tax amount

Tax effect

Net amount

pre-tax amount

Tax effect

Net amount

 

Actuarial gains and losses

164

(45)

119

25

4

29

 

Change in fair value of investments in equity instruments

33

-

33

7

(2)

5

 

Currency translation adjustment generated by the parent company

(1,531)

-

(1,531)

2,131

-

2,131

 

Sub-total items not potentially reclassifiable to profit and loss

(1,334)

(45)

(1,379)

2,163

2

2,165

 

Currency translation adjustment

806

-

806

(362)

-

(362)

 

Cash flow hedge

(127)

42

(85)

178

(58)

120

 

Variation of foreign currency basis spread

11

(4)

7

(29)

10

(19)

 

Share of other comprehensive income of equity affiliates, net amount

388

-

388

(168)

-

(168)

 

Other

1

-

1

-

-

-

 

Sub-total items potentially reclassifiable to profit and loss

1,079

38

1,117

(381)

(48)

(429)

 

Total other comprehensive income

(255)

(7)

(262)

1,782

(46)

1,736

 

5) Financial debt

The Group has issued bonds during the first three months of 2019:

-         Bond 3.455% 2019-2029 (USD 1,250 million).

 

The Group reimbursed bonds during the first three months of 2019:

-         Bond 4.875% issued in 2009 and maturing in January 2019 (EUR 1,200 million)

-         Bond 2.125% issued in 2014 and maturing in January 2019 (USD 750 million)

-         Bond 4.125% issued in 2014 and maturing in March 2019 (AUD 150 million).

 

The Group's financial debt increased by $5,555 million following the first application of IFRS 16 as at January 1, 2019. Impact on net debt included a sub lease financial asset of $50 million and resulted in an increase of $5,505 million.

 

 

6) Related parties

The related parties are principally equity affiliates and non-consolidated investments. During the first quarter of 2019, the Group signed final agreements with Novatek for the acquisition of a 10% direct interest in Arctic LNG 2. The Group will recognize the possible impacts that this transaction may have on Novatek's financial statements in its accounts as of June 30, 2019. Total holds an interest of 19.40% in Novatek.

33

 

 

 

7) Other risks and contingent liabilities

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

FERC

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

A class action launched to seek damages from these three companies, was dismissed by a judgment of the U.S. District Court of New York issued on March 15, 2017. The Court of Appeal upheld this judgment on May 4, 2018.

 

Yemen

Due to the security conditions in the vicinity of Balhaf, Yemen LNG, in which the Group holds a stake of 39.62%, stopped its commercial production and export of LNG in April 2015, when it declared Force Majeure to its various stakeholders. The plant is in a preservation mode.

34

 

 

8) Information by business segment









 1st quarter 2019

Exploration

&

Production

Integrated Gas,

Renewables

& Power

Refining

&

Chemicals

Marketing

&

Services

Corporate

Intercompany

Total

(M$)

Non-Group sales

1,794

6,419

21,711

21,279

2

-

51,205

Intersegment sales

7,716

627

8,017

162

27

(16,549)

-

Excise taxes

-

-

(776)

(5,305)

-

-

(6,081)

Revenues from sales

9,510

7,046

28,952

16,136

29

(16,549)

45,124

Operating expenses

(4,029)

(6,409)

(27,334)

(15,334)

(177)

16,549

(36,734)

Depreciation, depletion and impairment of tangible assets and mineral interests

(2,529)

(315)

(374)

(233)

(15)

-

(3,466)

 Operating income

2,952

322

1,244

569

(163)

-

4,924

Net income (loss) from equity affiliates and other items

194

380

149

(10)

1

-

714

Tax on net operating income

(1,424)

(173)

(292)

(164)

60

-

(1,993)

 Net operating income

1,722

529

1,101

395

(102)

-

3,645

Net cost of net debt

 

 

 

 

 

 

(505)

Non-controlling interests

 

 

 

 

 

 

(29)

Net income - group share

 

 

 

 

 

 

3,111









 1st quarter 2019 (adjustments)(a)

Exploration

&

Production

Integrated Gas,

Renewables

& Power

Refining

&

Chemicals

Marketing

&

Services

Corporate

Intercompany

Total

(M$)

Non-Group sales

-

(27)

-

-

-

-

(27)

Intersegment sales

-

-

-

-

-

-

-

Excise taxes

-

-

-

-

-

-

-

Revenues from sales

-

(27)

-

-

-

-

(27)

Operating expenses

-

(58)

492

74

-

-

508

Depreciation, depletion and impairment of tangible assets and mineral interests

-

-

-

-

-

-

-

 Operating income  (b)

-

(85)

492

74

-

-

481

Net income (loss) from equity affiliates and other items

-

6

2

-

-

-

8

Tax on net operating income

-

16

(149)

(22)

-

-

(155)

 Net operating income  (b)

-

(63)

345

52

-

-

334

Net cost of net debt

 

 

 

 

 

 

(4)

Non-controlling interests

 

 

 

 

 

 

22

Net income - group share

 

 

 

 

 

 

352









(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

-

-

492

74

-

 

 

       - On net operating income

-

-

345

52

-

 

 









 1st quarter 2019 (adjusted)

Exploration

&

Production

Integrated Gas,

Renewables

& Power

Refining

&

Chemicals

Marketing

&

Services

Corporate

Intercompany

Total

(M$)

Non-Group sales

1,794

6,446

21,711

21,279

2

-

51,232

Intersegment sales

7,716

627

8,017

162

27

(16,549)

-

Excise taxes

-

-

(776)

(5,305)

-

-

(6,081)

Revenues from sales

9,510

7,073

28,952

16,136

29

(16,549)

45,151

Operating expenses

(4,029)

(6,351)

(27,826)

(15,408)

(177)

16,549

(37,242)

Depreciation, depletion and impairment of tangible assets and mineral interests

(2,529)

(315)

(374)

(233)

(15)

-

(3,466)

 Adjusted operating income

2,952

407

752

495

(163)

-

4,443

Net income (loss) from equity affiliates and other items

194

374

147

(10)

1

-

706

Tax on net operating income

(1,424)

(189)

(143)

(142)

60

-

(1,838)

 Adjusted net operating income

1,722

592

756

343

(102)

-

3,311

Net cost of net debt

 

 

 

 

 

 

(501)

Non-controlling interests

 

 

 

 

 

 

(51)

Adjusted net income - group share

 

 

 

 

 

 

2,759


 

35

 









 1st quarter 2019

Exploration

&

Production

Integrated Gas,

Renewables

& Power

Refining

&

Chemicals

Marketing

&

Services

Corporate

Intercompany

Total

(M$)

Total expenditures

2,025

1,118

285

144

15

 

3,587

Total divestments

29

225

169

72

2

 

497

 Cash flow from operating activities

3,936

892

(538)

232

(893)

 

3,629









-


36

 









 1st quarter 2018

Exploration

&

Production

Integrated Gas,

Renewables

& Power

Refining

&

Chemicals

Marketing

&

Services

Corporate

Intercompany

Total

(M$)

Non-Group sales

2,218

4,340

21,739

21,308

6

-

49,611

Intersegment sales

6,777

492

7,956

198

97

(15,520)

-

Excise taxes

-

-

(847)

(5,472)

-

-

(6,319)

Revenues from sales

8,995

4,832

28,848

16,034

103

(15,520)

43,292

Operating expenses

(3,930)

(4,518)

(27,879)

(15,503)

(277)

15,520

(36,587)

Depreciation, depletion and impairment of tangible assets and mineral interests

(2,216)

(204)

(313)

(174)

(9)

-

(2,916)

 Operating income

2,849

110

656

357

(183)

-

3,789

Net income (loss) from equity affiliates and other items

321

354

128

86

(2)

-

887

Tax on net operating income

(1,432)

(133)

(104)

(103)

96

-

(1,676)

 Net operating income

1,738

331

680

340

(89)

-

3,000

Net cost of net debt

 

 

 

 

 

 

(351)

Non-controlling interests

 

 

 

 

 

 

(13)

Net income - group share

 

 

 

 

 

 

2,636









 1st quarter 2018 (adjustments)(a)

Exploration

&

Production

Integrated Gas,

Renewables

& Power

Refining

&

Chemicals

Marketing

&

Services

Corporate

Intercompany

Total

(M$)

Non-Group sales

-

(11)

-

-

-

-

(11)

Intersegment sales

-

-

-

-

-

-

-

Excise taxes

-

-

-

-

-

-

-

Revenues from sales

-

(11)

-

-

-

-

(11)

Operating expenses

(53)

(92)

(38)

(29)

(9)

-

(221)

Depreciation, depletion and impairment of tangible assets and mineral interests

-

(22)

-

-

-

-

(22)

 Operating income  (b)

(53)

(125)

(38)

(29)

(9)

-

(254)

Net income (loss) from equity affiliates and other items

(101)

(11)

(21)

(1)

-

-

(134)

Tax on net operating income

75

(14)

19

3

-

-

83

 Net operating income  (b)

(79)

(150)

(40)

(27)

(9)

-

(305)

Net cost of net debt

 

 

 

 

 

 

(10)

Non-controlling interests

 

 

 

 

 

 

67

Net income - group share

 

 

 

 

 

 

(248)









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

(b) Of which inventory valuation effect

 

 

 

 

 

 

 

       - On operating income

-

-

(38)

(29)

-

 

 

       - On net operating income

-

-

(23)

(27)

-

 

 









 1st quarter 2018 (adjusted)

Exploration

&

Production

Integrated Gas,

Renewables

& Power

Refining

&

Chemicals

Marketing

&

Services

Corporate

Intercompany

Total

(M$)

Non-Group sales

2,218

4,351

21,739

21,308

6

-

49,622

Intersegment sales

6,777

492

7,956

198

97

(15,520)

-

Excise taxes

-

-

(847)

(5,472)

-

-

(6,319)

Revenues from sales

8,995

4,843

28,848

16,034

103

(15,520)

43,303

Operating expenses

(3,877)

(4,426)

(27,841)

(15,474)

(268)

15,520

(36,366)

Depreciation, depletion and impairment of tangible assets and mineral interests

(2,216)

(182)

(313)

(174)

(9)

-

(2,894)

 Adjusted operating income

2,902

235

694

386

(174)

-

4,043

Net income (loss) from equity affiliates and other items

422

365

149

87

(2)

-

1,021

Tax on net operating income

(1,507)

(119)

(123)

(106)

96

-

(1,759)

 Adjusted net operating income

1,817

481

720

367

(80)

-

3,305

Net cost of net debt

 

 

 

 

 

 

(341)

Non-controlling interests

 

 

 

 

 

 

(80)

Adjusted net income - group share

 

 

 

 

 

 

2,884









 1st quarter 2018

Exploration

&

Production

Integrated Gas,

Renewables

& Power

Refining

&

Chemicals

Marketing

&

Services

Corporate

Intercompany

Total

(M$)

Total expenditures

5,545

575

332

228

44

 

6,724

Total divestments

2,176

153

25

228

3

 

2,585

 Cash flow from operating activities

3,322

68

(1,109)

(60)

(140)

 

2,081










37

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

 

 

 

 

 

Consolidated

1st quarter 2019

 

 

 

 

statement

(M$)

Adjusted

 

Adjustments(a)

 

 of income

Sales

51,232

 

(27)

 

51,205

Excise taxes

(6,081)

 

-

 

(6,081)

     Revenues from sales

45,151

 

(27)

 

45,124







Purchases net of inventory variation

(30,238)

 

517

 

(29,721)

Other operating expenses

(6,716)

 

(9)

 

(6,725)

Exploration costs

(288)

 

-

 

(288)

Depreciation, depletion and impairment of tangible assets and mineral interests

(3,466)

 

-

 

(3,466)

Other income

200

 

47

 

247

Other expense

(73)

 

(136)

 

(209)







Financial interest on debt

(557)

 

(4)

 

(561)

Financial income and expense from cash & cash equivalents

(28)

 

-

 

(28)

     Cost of net debt

(585)

 

(4)

 

(589)







Other financial income

160

 

-

 

160

Other financial expense

(195)

 

-

 

(195)







Net income (loss) from equity affiliates

614

 

97

 

711







Income taxes

(1,754)

 

(155)

 

(1,909)

Consolidated net income

2,810

 

330

 

3,140

Group share

2,759

 

352

 

3,111

Non-controlling interests

51

 

(22)

 

29







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







 

 

 

 

 

Consolidated

1st quarter 2018

 

 

 

 

statement

(M$)

Adjusted

 

Adjustments(a)

 

 of income

Sales

49,622

 

(11)

 

49,611

Excise taxes

(6,319)

 

-

 

(6,319)

     Revenues from sales

43,303

 

(11)

 

43,292







Purchases net of inventory variation

(29,360)

 

(86)

 

(29,446)

Other operating expenses

(6,802)

 

(135)

 

(6,937)

Exploration costs

(204)

 

-

 

(204)

Depreciation, depletion and impairment of tangible assets and mineral interests

(2,894)

 

(22)

 

(2,916)

Other income

374

 

149

 

523

Other expense

(60)

 

(130)

 

(190)







Financial interest on debt

(380)

 

(10)

 

(390)

Financial income and expense from cash & cash equivalents

(41)

 

-

 

(41)

     Cost of net debt

(421)

 

(10)

 

(431)







Other financial income

240

 

-

 

240

Other financial expense

(170)

 

-

 

(170)







Net income (loss) from equity affiliates

637

 

(153)

 

484







Income taxes

(1,679)

 

83

 

(1,596)

Consolidated net income

2,964

 

(315)

 

2,649

Group share

2,884

 

(248)

 

2,636

Non-controlling interests

80

 

(67)

 

13







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

38

 

10) Post-closing

There was no post closing event.

39