EX-99.1 2 ex991.htm RESULTS FOR THE SECOND QUARTER OF 2019 AND SIX MONTHS ENDED JUNE 30, 2019

Exhibit 99.1

OPERATING AND FINANCIAL REVIEW AND PROSPECTS

The financial information on pages 1-15 of 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 second quarter 2019 and six months ended June 30, 2019, has been derived from TOTAL’s unaudited consolidated balance sheets as of June 30, 2019, unaudited statements of income, comprehensive income, cash flow, business segment information for the second quarter 2019 and six months ended June 30, 2019 and unaudited consolidated statements of changes in shareholders’ equity for the six months ended June 30, 2019 presented on pages 16-30 and 40-43 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

2Q19

1Q19

2Q18

2Q19 vs
2Q18

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

1H19

1H18

1H19 vs
1H18

51,242

51,205

52,540

-2

%

Non-Group sales

102,447

102,151

n/a

Adjusted net operating income(a) from business segments

2,022

1,722

2,315

-13

%

• Exploration & Production*

3,744

4,132

-9

%

429

592

565

-24

%

• Integrated Gas, Renewables & Power*

1,021

1,046

-2

%

715

756

821

-13

%

• Refining & Chemicals

1,471

1,541

-5

%

423

343

478

-12

%

• Marketing & Services

766

845

-9

%

812

711

1,103

-26

%

Net income (loss) from equity affiliates

1,523

1,587

-4

%

1.00

1.16

1.38

-27

%

Fully-diluted earnings per share ($)

2.16

2.38

-9

%

2,625

2,620

2,646

-1

%

Fully-diluted weighted-average shares (millions)

2,622

2,608

+1

%

2,756

3,111

3,721

-26

%

Net income (Group share)

5,867

6,357

-8

%

3,028

2,784

2,780

+9

%

Organic investments(b)

5,811

5,400

+8

%

402

306

(267)

n/a

Net acquisitions(c)

709

1,252

-43

%

3,430

3,090

2,513

+36

%

Net investments(d)

6,520

6,652

-2

%

6,251

3,629

6,246

-

Cash flow from operations

9,880

8,327

+19

%

Of which:

(317)

(2,970

)

(856

)

n/a

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

(3,287)

(4,078)

n/a

(501)

(503

)

(398

)

+26

%

• financial charges

(1,004)

(696)

+44

%

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

* 2Q18 and 1H18 restated; historical data for 2017 and 2018 available on www.total.com.

Environment* — liquids and gas price realizations**, refining margins

2Q19

1Q19

2Q18

2Q19 vs
2Q18

1H19

1H18

1H19 vs
1H18

68.9

63.1

74.4

-7

%

Brent ($/b)

66.0

70.6

-7

%

2.5

2.9 

2.8

-11

%

Henry Hub ($/Mbtu)

2.7

2.8

-5

%

4.1

6.3

7.2

-44

%

NBP ($/Mbtu)

5.2

7.2

-27

%

4.9

6.6

8.8

-44

%

JKM ($/Mbtu)

5.8

9.1

-37

%

63.7

58.7

68.4

-7

%

Average liquids price ($/b)**

61.2

64.7

-5

%

3.82

4.51

4.62

-17

%

Average gas price ($/Mbtu)**

4.16

4.71

-12

%

27.6

33.0

33.9

-19

%

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

30.6

31.7

-4

%

____________________

* The indicators are shown on page 15.

** 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 13).

(d) "Net investments" = Organic investments + net acquisitions (see page 13).

(e) The change in working capital as determined using the replacement cost method and effective second quarter 2019 including organic loan repayments from equity affiliates was $(456) million in 2Q19, $(2,404) million in 1Q19, $(153) million in 2Q18, (2,860) in 1H19 and (3,442)in 1H18. Effective second quarter 2019, organic loan repayments from equity affiliates are defined as loan repayments from equity affiliates coming from their cash flow from operations.

1

Production*

2Q19

1Q19

2Q18

2Q19 vs
2Q18

1H19

1H18

1H19 vs
1H18

2,957

2,946

2,717

+9

%

Hydrocarbon production (kboe/d)

2,951

2,710

+9

%

1,407

1,425

1,400

+1

%

•         Oil (including bitumen) (kb/d)**

1,416

1,349

+5

%

1,549

1,521

1,317

+18

%

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

1,535

1,361

+13

%

2Q19

1Q19

2Q18

2Q19 vs
2Q18

1H19

1H18

1H19 vs
1H18

2,957

2,946

2,717

+9

%

Hydrocarbon production (kboe/d)

2,951

2,710

+9

%

1,624

1,629

1,582

+3

%

•         Liquids (kb/d)

1,627

1,532

+6

%

7,477

7,321

6,176

+21

%

•         Gas (Mcf/d)

7,399

6,419

+15

%

____________________

* Group production = production of Exploration & Production segment (EP) + production of Integrated Gas, Renewables & Power segment (iGRP)

Hydrocarbon production was 2,957 thousand barrels of oil equivalent per day (kboe/d) in second quarter 2019, an increase of 9% compared to 2,717 in second quarter 2018, due to:

     +13% related to the start-up and ramp-up of new projects, including Yamal LNG in Russia, Ichthys in Australia, Kaombo in Angola and Egina in Nigeria,

     -3% due to the natural decline of the fields,

     -1% due to planned maintenance, notably in Nigeria.

Hydrocarbon production was 2,951 thousand barrels of oil equivalent per day (kboe/d) in the first half 2019, an increase of 9% compared to 2,710 in the first half 2018, due to:

     +12% related to the start-up and ramp-up of new projects, including Yamal LNG in Russia, Ichthys in Australia, Kaombo in Angola and Egina in Nigeria,

     +1% portfolio effect , notably the integration of the Maersk Oil assets,

     -3% due to the natural decline of the fields,

     -1% due to maintenance, notably in Nigeria.

2

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 24-30 and 40-45 of this exhibit.

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

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.

3

B.1.

Exploration & Production segment (EP – redefined scope)

•  Production

2Q19

1Q19

2Q18

2Q19 vs
2Q18

Hydrocarbon production

1H19

1H18

1H19 vs
1H18

2,398

2,428

2,375

+1

%

EP (kboe/d)

2,413

2,367

+2

%

1,551

1,563

1,544

-

•         Liquids (kb/d)

1,557

1,495

+4

%

4,629

4,707

4,536

+2

%

•         Gas (Mcf/d)

4,668

4,755

-2

%

•  Results

2Q19

1Q19

2Q18

2Q19 vs
2Q18

in millions of dollars (except effective tax rate)

1H19

1H18

1H19 vs
1H18

2,273

1,794

3,119

-27

%

Non-Group sales

4,067

5,337

-24

%

2,967

2,952

3,629

-18

%

Operating income

5,919

6,478

-9

%

173

194

256

-32

%

Net income (loss) from equity affiliates and other items

367

577

-36

%

39.5

%

48.6

%

46.6

%

n/a

Effective tax rate*

44.0

%

47.5

%

n/a

(1,161)

(1,424)

(1,687)

-31

%

Tax on net operating income

(2,585)

(3,119)

-17

%

1,979

1,722

2,198

-10

%

Net operating income

3,701

3,936

-6

%

43

-

117

-63

%

Adjustments affecting net operating income

43

196

-78

%

2,022

1,722

2,315

-13

%

Adjusted net operating income**

3,744

4,132

-9

%

239

213

327

-27

%

• including income from equity affiliates

452

555

-19

%

1,995

1,958

1,785

+12

%

Organic investments

3,953

3,583

+10

%

204

38

361

-44

%

Net acquisitions

242

1,932

-87

%

2,199

1,996

2,146

+2

%

Net investments

4,195

5,515

-24

%

* “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 24 of this exhibit.

Exploration & Production segment’s adjusted net operating income was:

     $2,022 million in the second quarter 2019, a decrease of 13% year-on-year, reflecting lower Brent and natural gas prices.

     $3,744 million in the first half 2019, a decrease of 9%, for the same reasons as well as the higher exploration expenses in the first quarter 2019.

Adjusted net operating income for the Exploration & Production segment excludes special items. In the second quarter 2019, the exclusion of special items had a positive impact of $43 million on the segment’s adjusted net operating income, compared to a positive impact of $117 million in the second quarter 2018. In the first half 2019, the exclusion of special items had a positive impact of $43 million on the segment’s adjusted net operating income, compared to a positive impact of $196 million in the first half of 2018.

In the second quarter 2019, the segment’s operating cash flow excluding financial charges, except those related to leases was $3,768 million, a decrease of 16% compared to $4,474 million in the second quarter 2018. In the first half 2019, the segment’s operating cash flow excluding financial charges, except those related to leases was $7,704 million, a decrease of 1% compared to $7,796 million in the first half 2018. In the second quarter 2019, the segment’s operating cash flow excluding the change in working capital at replacement cost1 and excluding financial charges, except those related to leases was $4,882 million, an increase of 2% compared to $4,800 million in the second quarter 2018, driven by the start-up of strong cash generating fields. In the first half 2019, the segment’s operating cash flow excluding the change in working capital at replacement cost1 and excluding financial charges, except those related to leases was $9,128 million, an increase of 5% compared to $8,721 million in the first half 2018, driven by the same reasons mentioned above. Exploration & Production generated $2.9 billion of cash flow after organic investments and $5.2 billion of cash flow after organic investments in the first half 2019.

1 Operating cash flow excluding the change in working capital at replacement cost and effective second quarter 2019 including organic loan repayments from equity affiliates provides information on underlying cash flow without the short-term impacts of changes in inventory and other working capital elements at replacement cost. For information on the replacement cost method, refer to “B. Analysis of business segment results”, above. The reconciliation table for different cash flow figures is set forth under “Cash Flow” on page 13 of this exhibit.

4

B.2.

Integrated Gas, Renewables & Power segment (iGRP)

•  Production and liquefied natural gas (LNG) sales

2Q19

1Q19

2Q18

2Q19 vs
2Q18

Hydrocarbon production

1H19

1H18

1H19 vs
1H18

559

518

342

+63

%

iGRP (kboe/d)

538

343

+57

%

73

66

38

+92

%

•         Liquids (kb/d)

70

37

+87

%

2,848

2,614

1,640

+74

%

•         Gas (Mcf/d)

2,731

1,664

+64

%

2Q19

1Q19

2Q18

2Q19 vs
2Q18

LNG in Mt

1H19

1H18

1H19 vs
1H18

8.5

7.7

3.9

x2.2

Overall LNG sales

16.2

7.7

x2.1

4.1

3.8

2.5

+65

%

•         including sales from equity production*

7.9

5.0

+59

%

6.7

6.0

2.7

x2.5

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

12.7

5.4

x2.4

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

Total LNG sales more than doubled compared to last year for the second quarter 2018 and first half 2019 due to the start-up of Yamal LNG trains 2 and 3 in Russia, Ichthys in Australia, the first Cameron LNG train in the United States, and the acquisition of the portfolio of LNG contracts from Engie in 2018.

The growth in condensate production compared to last year is essentially due to the start-up of condensate production from Ichthys in Australia in the third quarter 2018.

•  Results

2Q19

1Q19

2Q18

2Q19 vs
2Q18

in millions of dollars

1H19

1H18

1H19 vs
1H18

3,789

6,419

3,547

+7

%

Non-Group sales

10,208

7,887

+29

%

215

322

(192)

n/a

Operating income

537

(82)

n/a

661

380

441

+50

%

Net income (loss) from equity affiliates and other items

1,041

795

+31

%

(450)

(173)

(104)

x4.3

Tax on net operating income

(623)

(237)

x2.7

426

529

145

x2.9

Net operating income

955

476

x2.0

3

63

420

-99

%

Adjustments affecting net operating income

66

570

-88

%

429

592

565

-24

%

Adjusted net operating income*

1,021

1,046

-2

%

195

255

250

-22

%

• including income from equity affiliates

450

478

-6

%

442

493

388

+14

%

Organic investments

935

724

+29

%

159

400

(380)

n/a

Net acquisitions

559

(294)

n/a

601

893

8

x75.1

Net investments

1,494

430

x3.5

*Detail of adjustment items shown in the business segment information starting on page 24 of this exhibit.

Adjusted net operating income for the Integrated Gas, Renewables & Power segment was $429 million in the second quarter 2019, a decrease of 24% compared to $565 million in the second quarter 2018, and $1,021 million in the first half 2019, a decrease of 2% compared to $1,046 million in the first half 2018, impacted notably by lower gas prices in Europe and Asia and the amortization of new projects.

Adjusted net operating income for the Integrated Gas, Renewables & Power segment excludes special items. In the second quarter 2019, the exclusion of special items had a positive impact of $3million on the segment’s adjusted net operating income, compared to a positive impact of $420 million in the second quarter 2018. In the first half 2019, the exclusion of special items had a positive impact of $66 million on the segment’s adjusted net operating income, compared to a positive impact of $570 million in the first half 2018.

In the second quarter 2019, the segment’s operating cash flow excluding the change in working capital at replacement cost and excluding financial charges, except those related to leases was $869 million, an increase of 77% compared to $492 million in the second quarter 2018, driven notably by the ramp-ups of Ichthys in Australia and Yamal LNG in Russia as well as the strong performance of total LNG sales. In the first half 2019, the segment’s operating cash flow excluding the change in working capital at replacement cost and excluding financial charges, except those related to leases was $1,479 million, an increase of 67% compared to $885 million in the first half 2018, driven by the same reasons mentioned above.

5

B.3.

Refining & Chemicals segment

•  Refinery throughput and utilization rates*

2Q19

1Q19

2Q18

2Q19 vs
2Q18

1H19

1H18

1H19 vs
1H18

1,595

1,862

1,734

-8

%

Total refinery throughput (kb/d)

1,729

1,783

-3

%

447

592

569

-21

%

• France

520

597

-13

%

679

823

670

+1

%

• Rest of Europe

721

708

+6

%

469

447

495

-5

%

• Rest of world

458

479

-4

%

77

%

89

%

83

%

Utilization rates based on crude only**

83

%

85

%

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

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

Refinery throughput volumes:

     decreased by 8% in the second quarter 2019 year-on-year, notably as a result of the shutdown at Grandpuit in France and the lower throughput at Leuna in Germany linked to contaminated crude from Russia.

     decreased by 3% in the first half 2019 year-on-year for the same reasons.

•  Results

2Q19

1Q19

2Q18

2Q19 vs
2Q18

in millions of dollars

1H19

1H18

1H19 vs
1H18

22,509

21,711

23,349

-4

%

Non-Group sales

44,220

45,088

-2

%

484

1,244

1,249

-61

%

Operating income

1,728

1,905

-9

%

111

149

289

-62

%

Net income (loss) from equity affiliates and other items

260

417

-38

%

46

(292)

(279)

n/a

Tax on net operating income

(246)

(383)

-36

%

641

1,101

1,259

-49

%

Net operating income

1,742

1,939

-10

%

74

(345)

(438)

n/a

Adjustments affecting net operating income

(271)

(398)

-32

%

715

756

821

-13

%

Adjusted net operating income*

1,471

1,541

-5

%

353

240

386

-9

%

Organic investments

593

694

-15

%

(58)

(124)

(306)

n/a

Net acquisitions

(182)

(307)

n/a

295

116

80

x3.7

Net investments

411

387

+6

%

*Detail of adjustment items shown in the business segment information starting on page 24 of this exhibit.

Adjusted net operating income for the Refining & Chemicals segment was $715 million in the second quarter 2019, a decrease of 13% compared to $821 million in the second quarter 2018, and $1,471 million in the first half 2019, a decrease of 5% compared to $1,541 million in the first half 2018, notably due to the decrease in European refining variable cost margin (VCM) of 19% in the second quarter 2019 and 4% in the first half 2019, as well as lower throughput volume.

Adjusted net operating income for the Refining & Chemicals segment excludes any after-tax inventory valuation effect and special items. In the second quarter 2019, the exclusion of the inventory valuation effect had a positive impact of $1million on the segment’s adjusted net operating income, compared to a negative impact of $438 million in the second quarter 2018. In the second quarter 2019, the exclusion of special items had a positive impact of $73 million on the segment’s adjusted net operating income and no impact on the segment’s adjusted net operating income in the second quarter 2018. In the first half 2019, the exclusion of the inventory valuation effect had a negative impact of $344million on the segment’s adjusted net operating income, compared to a negative impact of $415 million in the first half 2018. In the first half 2019, the exclusion of special items had a positive impact of $73 million on the segment’s adjusted net operating income, compared to a positive impact of $17 million in the first half 2018.

In the second quarter 2019, the segment’s operating cash flow excluding the change in working capital at replacement cost and excluding financial charges, except those related to leases was $806 million a decrease of 21% compared to $1,018 million in the second quarter 2018. In the first half 2019, the segment’s operating cash flow excluding the change in working capital at replacement cost and excluding financial charges, except those related to leases remains stable at $1,910 million compared to $1,938 in the first half 2018.

In the second quarter 2019, the segment’s cash flow from operating activities excluding financial charges was $1,658 million an increase of 66% compared to $999 million in the second quarter 2018.

6

B.4.

Marketing & Services segment

•  Petroleum product sales

2Q19

1Q19

2Q18

2Q19 vs
2Q18

sales in kb/d*

1H19

1H18

1H19 vs
1H18

1,860

1,836

1,799

+3

%

Total Marketing & Services sales

1,848

1,800

+3

%

1,004

1,012

1,001

-

• Europe

1,008

997

+1

%

856

824

798

+7

%

• Rest of world

840

803

+5

%

*Excludes trading and bulk refining sales.

Sales of petroleum products increased by 3% in the second quarter 2019 and the first half 2019, due to the development of activities in the African and American regions, notably Mexico and Brazil.

•  Results

2Q19

1Q19

2Q18

2Q19 vs
2Q18

in millions of dollars

1H19

1H18

1H19 vs
1H18

22,671

21,279

22,528

+1

%

Non-Group sales

43,950

43,836

-

450

569

662

-32

%

Operating income

1,019

1,019

-

111

(10)

107

+4

%

Net income (loss) from equity affiliates and other items

101

193

-47

%

(170)

(164)

(194)

-12

%

Tax on net operating income

(334)

(297)

+12

%

391

395

575

-32

%

Net operating income

786

915

-14

%

32

(52)

(97)

n/a

Adjustments affecting net operating income

(20)

(70)

-71

%

423

343

478

-12

%

Adjusted net operating income*

766

845

-9

%

204

80

205

-1

%

Organic investments

283

342

-17

%

96

(8)

60

+61

%

Net acquisitions

89

(77)

n/a

300

72

265

+13

%

Net investments

372

265

+40

%

*Detail of adjustment items shown in the business segment information starting on page 24 of this exhibit.

Adjusted net operating income for the Marketing & Services segment was $423 million in the second quarter 2019, a decrease of 12% compared to $478 million in the second quarter 2018, and $766 million in the first half 2019, a decrease of 9% compared to $845 million in the first half 2018.

Adjusted net operating income for the Marketing & Services segment excludes any after-tax inventory valuation effect and special items. In the second quarter 2019, the exclusion of the inventory valuation effect had a positive impact of $25 million on the segment’s adjusted net operating income, compared to a negative impact of $97 million in the second quarter 2018. In the second quarter 2019, the exclusion of special items had a positive impact of $7 million on the segment’s adjusted net operating income and no impact on the segment’s adjusted net operating income in the second quarter 2018. In the first half 2019, the exclusion of the inventory valuation effect had a negative impact of $27 million on the segment’s adjusted net operating income, compared to a negative impact of $70 million in the first half 2018. In the first half 2019, the exclusion of special items had a positive impact of $7 million on the segment’s adjusted net operating income and no impact on the segment’s adjusted net operating income in the first half 2018.

In the second quarter 2019, the segment’s operating cash flow excluding the change in working capital at replacement cost and excluding financial charges, except those related to leases was $626 million a decrease of 3% compared to $646 million in the second quarter 2018. In the first half 2019, the segment’s operating cash flow excluding the change in working capital at replacement cost and excluding financial charges, except those related to leases was $1,208 million an increase of 12% compared to $1,076 million in the first half 2018.

7

C.

GROUP RESULTS

•  Net income (Group share)

In the second quarter 2019, net income (Group share) was $2,756 million, a decrease of 26% compared to $3,721 million in the second quarter 2018. In the first half 2019, net income (Group share) was $5,867 million, a decrease of 8% compared to $6,357 million in the first half 2018.

Adjusted net income excludes the after-tax inventory effect, special items and the impact of changes in fair value1.

Adjusted net income (Group share) was:

     $2,887 million in the second quarter 2019, a decrease of 19% compared to the second quarter 2018 reflecting the decrease in the net operating income of the segments and the increase in the net cost of net debt compared to the second quarter 2018, mainly due to the rise in U.S. dollar interest rates.

     $5,646 million in the first half 2019, a decrease of 12% compared to the first half 2018, for the same reasons.

Total adjustments affecting net income (Group share)2 were:

     $(131) million in the second quarter 2019.

     $221 million in the first half 2019.

•  Fully-diluted shares and share buyback

The number of fully-diluted shares was 2,619 million on June 30, 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 (not renewed at the 2019 Shareholders’ meeting) to cancel any dilution related to the exercise of this option: 14.9 million shares repurchased in the second quarter 2019 and 16.1 million shares in the first half 2019.; and

     the buyback of additional shares: 7.5 million shares repurchased in the second quarter 2019 for $0.41 billion and 13.7 million shares in the first half 2019 for $0.76 billion as part of the $5 billion buyback program for 2018-2020.

•  Asset sales - acquisitions

Asset sales consisted of:

     $212 million in the second quarter 2019, due notably to the sale of the interest in the Wepec refinery in China; and

     $575 million in the first half 2019, due notably to the sale of the interest in the Wepec refinery in China and the sale of the Group’s interest in the Hazira terminal in India and polystyrene activities in China.

Acquisitions consisted of:

     $614 million in the second quarter 2019, due notably to the acquisition of Chevron’s interest in the Danish Underground Consortium in Denmark, the joint development with Saudi Aramco of a network of service stations in Saudi Arabia, the alliance with the Adani group in the natural gas and retail fuel network in India and the capital increase in Total Eren for its acquisition of Novenergia; and

     $1,284 million in the first half 2019, due notably to the reasons mentioned above as well as the signing of the acquisition of a 10% stake in Arctic LNG 2 project in Russia.

1 Details shown on page 13 of this exhibit.

2 Details shown on pages 13 and 31 to 33 of this exhibit.

8

•  Cash flow

The Group’s cash flow from operating activities remains stable in the second quarter 2019 at $6,251 million, compared to $6,246 million in the second quarter 2018. The Group’s cash flow from operating activities was $9,880 million in the first half 2019, an increase of 19% compared to $8,327 million in the first half 2018.

The change in working capital at replacement cost in the second quarter 2019, which is the (increase)/decrease in working capital of $(317) million as determined in accordance with IFRS adjusted for the pre-tax inventory valuation effect of $40 million, was $(357) million, compared to $(153) million in the second quarter 2018. The change in working capital at replacement cost in the first half 2019, which is the (increase)/decrease in working capital of $(3,287) million as determined in accordance with IFRS adjusted for the pre-tax inventory valuation effect of $526 million, was $(2,761) million, compared to $(3,442) million in the first half 2018.

In the second quarter 2019, operating cash flow excluding the change in working capital at replacement cost was $6,707 million, an increase of 5% compared to $6,399 million in the second quarter 2018. In the first half 2019, operating cash flow excluding the change in working capital at replacement cost was $12,740 million, an increase of 8% compared to $11,769 million in the second quarter 2018. In the second quarter 2019, operating cash flow excluding the change in working capital at replacement cost, without financial charges was $7,208 million, an increase of 6% compared to $6,797 million in the second quarter 2018. In the first half 2019, operating cash flow excluding the change in working capital at replacement cost, without financial charges was $13,744 million, an increase of 10% compared to $12,465 million in the first half 2018.

The Group’s net cash flow1 was:

     $3,277 million in the second quarter 2019, a 16% decrease compared to last year due to an increase in net acquisitions;

     $6,220 million in the first half 2019, a 22% increase compared to last year due to higher operating cash flow before working capital changes and lower net acquisitions.

 

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

9

D.

PROFITABILITY

Return on equity for the twelve months ended June 30, 2019, was 11.1%, an increase compared to the same period a year ago.

in millions of dollars

07/01/2018 -
06/30/2019

04/01/2018 -
03/31/2019

07/01/2017-
06/30/2018

Adjusted net income

13,125

13,810

12,299

Adjusted shareholders’ equity

117,787

118,094

113,251

Return on equity (ROE)

11.1

%

11.7

%

10.9

%

Return on average capital employed was 10.4% for the twelve months ended June 30, 2019, an increase compared to the same period a year ago.

in millions of dollars

07/01/2018 -
06/30/2019

04/01/2018 -
03/31/2019

07/01/2017-
06/30/2018

Adjusted net operating income

15,087

15,697

13,748

Adjusted capital employed

145,247

146,210

136,355

ROACE

10.4

%

10.7

%

10.1

%

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.

F.

SUMMARY AND OUTLOOK

Since the start of the third quarter 2019, Brent has traded above $60/b in a context of renewed OPEC+ quotas and uncertainties about the evolution of production in Libya, Venezuela and Iran. The environment remains volatile, with uncertainty about hydrocarbon demand growth related to the outlook for global economic growth.

The Group maintains its spending discipline in 2019 with an organic investment target of around $14 billion 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, due to the ramp-up of projects started in 2018 and the start-ups in the first half 2019 of Kaombo Sul in Angola and Culzean in the UK North Sea, as well as the upcoming Johan Sverdrup in Norway and Iara 1 in Brazil. The Group will continue to take advantage of the favorable cost environment to sanction new projects, notably Arctic LNG 2 and Lapa 3.

At the beginning of the third quarter, European refining margins, while still volatile, increased at the start of the third quarter and the Downstream should benefit from restarting the Grandpuit refinery in France and the Leuna refinery in Germany.

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 billion of shares in 2019 at $60/b as part of its $5 billion share buyback program over the 2018-2020 period.

10

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.

11

OPERATING INFORMATION BY SEGMENT

•  Group production (EP + iGRP)

2Q19

1Q19

2Q18

2Q19 vs
2Q18

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

1H19

1H18

1H19 vs
1H18

997

990

842

+18

%

Europe and Central Asia

993

864

+15

%

686

697

672

+2

%

Africa

691

673

+3

%

703

686

681

+3

%

Middle East and North Africa

695

660

+5

%

358

373

401

-11

%

Americas

365

386

-5

%

214

201

121

+76

%

Asia-Pacific

207

128

+62

%

2,957

2,946

2,717

+9

%

Total production

2,951

2,710

+9

%

750

709

616

+22

%

• includes equity affiliates

730

670

+9

%

2Q19

1Q19

2Q18

2Q19 vs
2Q18

Liquids production by region (kb/d)

1H19

1H18

1H19 vs
1H18

328

352

332

-1

%

Europe and Central Asia

340

315

+8

%

549

540

511

+7

%

Africa

545

507

+7

%

546

522

539

+1

%

Middle East and North Africa

534

520

+3

%

160

177

190

-16

%

Americas

168

177

-5

%

41

39

11

x3.8

Asia-Pacific

40

12

x3.4

1,624

1,629

1,582

+3

%

Total production

1,627

1,532

+6

%

225

217

233

-3

%

• includes equity affiliates

221

268

-18

%

2Q19

1Q19

2Q18

2Q19 vs
2Q18

Gas production by region (Mcf/d)

1H19

1H18

1H19 vs
1H18

3,639

3,426

2,754

+32

%

Europe and Central Asia

3,532

2,954

+20

%

703

792

772

-9

%

Africa

748

815

-8

%

866

905

787

+10

%

Middle East and North Africa

885

774

+14

%

1,107

1,101

1,192

-7

%

Americas

1,104

1,175

-6

%

1,162

1,097

671

+73

%

Asia-Pacific

1,130

701

+61

%

7,477

7,321

6,176

+21

%

Total production

7,399

6,419

+15

%

2,868

2,653

2,026

+42

%

• includes equity affiliates

2,761

2,141

+29

%

•  Downstream (Refining & Chemicals and Marketing & Services)

2Q19

1Q19

2Q18

2Q19 vs
2Q18

Petroleum product sales by region (kb/d)

1H19

1H18

1H19 vs
1H18

2,018

2,022

1,942

+4

%

Europe

2,020

1,922

+5

%

751

658

652

+15

%

Africa

705

703

-

846

839

802

+6

%

Americas

842

781

+8

%

536

616

644

-17

%

Rest of world

576

662

-13

%

4,152

4,135

4,040

+3

%

Total consolidated sales

4,143

4,068

+2

%

535

557

556

-4

%

• includes bulk sales

546

563

-3

%

1,757

1,742

1,685

+4

%

• includes trading

1,749

1,705

+3

%

12

ADJUSTMENT ITEMS

•  Adjustment items to net income (Group share)

2Q19

1Q19

2Q18

in millions of dollars

1H19

1H18

(56)

(14)

(358)

Special items affecting net income (Group share)

(70)

(553)

-

-

(2)

• Gain (loss) on asset sales

-

(103)

(31)

(2)

(46)

• Restructuring charges

(33)

(67)

(57)

-

(236)

• Impairments

(57)

(248)

32

(12)

(74)

• Other

20

(135)

(28)

388

517

After-tax inventory effect: FIFO vs. replacement cost

360

472

(47)

(22)

9

Effect of changes in fair value

(69)

1

(131)

352

168

Total adjustments affecting net income

221

(80)

INVESTMENTS — DIVESTMENTS

2Q19

1Q19

2Q18

2Q19 vs
2Q18

in millions of dollars

1H19

1H18

1H19 vs
1H18

3,028

2,784

2,780

+9

%

Organic investments (a)

5,811

5,400

+8

%

185

232

137

+35

%

• Capitalized exploration

417

248

+68

%

370

130

140

x2.6

• Increase in non-current loans

500

311

+61

%

(254)

(134)

(581)

n/a

• Repayment of non-current loans, excluding organic loan repayment from equity affiliates*

(388)

(997)

n/a

614

669

426

+44

%

Acquisitions (b)

1,284

4,114

-69

%

212

363

693

-69

%

Asset sales (c)

575

2,862

-80

%

-

-

-

n/a

Other transactions with non-controlling interests (d)

-

-

n/a

3,430

3,090

2,513

+36

%

Net investments (a+b-c-d)

6,520

6,652

-2

%

(99)

-

-

n/a

Organic loan repayment from equity affiliates* (e)

(99)

-

n/a

3,331

3,090

2,513

+33

%

Cash flow used in investing activities (a+b-c+e)

6,421

6,652

-3

%

* Effective second quarter 2019, organic loan repayments from equity affiliates are defined as loan repayments from equity affiliates coming from their cash flow from operations.

CASH FLOW

2Q19

1Q19

2Q18

2Q19 vs
2Q18

in millions of dollars

1H19

1H18

1H19 vs
1H18

7,208

6,536

6,797

+6

%

Operating cash flow before working capital changes w/o financial charges (DACF)

13,744

12,465

+10

%

(501)

(503)

(398)

n/a

• Financial charges

(1,004)

(696)

n/a

6,707

6,033

6,399

+5

%

Operating cash flow before working capital changes (a)

12,740

11,769

+8

%

(317)

(2,970)

(856)

n/a

• (Increase) decrease in working capital

(3,287)

(4,078)

n/a

(40)

566

703

n/a

• Inventory effect

526

636

-17

%

(99)

-

-

n/a

• Organic repayment of loans from equity affiliates

(99)

-

-

6,251

3,629

6,246

-

Cash flow from operations

9,880

8,327

+19

%

3,028

2,784

2,780

+9

%

Organic investments (b)

5,811

5,400

+8

%

3,679

3,249

3,619

+2

%

Free cash flow after organic investments, w/o net asset sales (a-b)

6,929

6,369

+9

%

3,430

3,090

2,513

+36

%

Net investments (c)

6,520

6,652

-2

%

3,277

2,943

3886

-16

%

Net cash flow (a-c)

6,220

5,117

+22

%

13

GEARING RATIOS*

in millions of dollars

06/30/2019

03/31/2019

06/30/2018

Current borrowings

16,221

13,906

15,659

Net current financial assets

(3,110)

(2,722)

(2,806)

Net financial assets classified as held for sale

-

227

-

Non-current financial debt

45,394

44,396

38,362

Hedging instruments of non-current debt

(771)

(637)

(967)

Cash and cash equivalents

(26,723)

(25,432)

(26,475)

Net debt (a)

31,011

29,738

23,773

Shareholders’ equity – Group share

116,862

117,993

117,975

Non-controlling interests

2,362

2,365

2,288

Shareholders’ equity (b)

119,224

120,358

120,263

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

20.6

%

19.8

%

16.5

%

*The net-debt-to-capital ratio on March 31, 2019 and June 30, 2019 include the impact of the new IFRS 16 rule, effective January 1, 2019.

RETURN ON AVERAGE CAPITAL EMPLOYED

•  Twelve months ended June 30, 2019

in millions of dollars

Exploration & Production

Integrated Gas, Renewables & Power

Refining &
Chemicals

Marketing
& Services

Adjusted net operating income

8,159

2,394

3,309

1,573

Capital employed at 06/30/2018*

92,296

30,861

12,939

7,040

Capital employed at 06/30/2019*

90,633

37,290

12,300

8,535

ROACE

8.9

%

7.0

%

26.2

%

20.2

%

•  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

%

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

14

MAIN INDICATORS

$/€

Brent ($/b)

Average liquids
price* ($/b)

Average gas price* ($/Mbtu)

Variable cost margin,

European refining** ($/t)

Second quarter 2019

1.12

68.9

63.7

3.82

27.6

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

____________________

* Sales in $ / sales in volume for consolidated subsidiaries (excluding 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).

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.


15

CONSOLIDATED STATEMENT OF INCOME

TOTAL

(unaudited)

2nd quarter

1st quarter

2nd quarter

(M$)(a)

2019

2019

2018

Sales

51,242

51,205

52,540

Excise taxes

(6,040)

(6,081)

(6,438)

Revenues from sales

45,202

45,124

46,102

Purchases, net of inventory variation

(30,390)

(29,721)

(30,599)

Other operating expenses

(7,078)

(6,725)

(6,761)

Exploration costs

(170)

(288)

(158)

Depreciation, depletion and impairment of tangible assets and mineral interests

(3,661)

(3,466)

(3,435)

Other income

321

247

252

Other expense

(189)

(209)

(413)

Financial interest on debt

(568)

(561)

(478)

Financial income and expense from cash & cash equivalents

(42)

(28)

(54)

Cost of net debt

(610)

(589)

(532)

Other financial income

326

160

321

Other financial expense

(188)

(195)

(159)

Net income (loss) from equity affiliates

812

711

1,103

Income taxes

(1,571)

(1,909)

(2,087)

Consolidated net income

2,804

3,140

3,634

Group share

2,756

3,111

3,721

Non-controlling interests

48

29

(87)

Earnings per share ($)

1.01

1.17

1.38

Fully-diluted earnings per share ($)

1.00

1.16

1.38

(a) Except for per share amounts.

16

CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME

TOTAL

(unaudited)

2nd quarter

1st quarter

2nd quarter

(M$)

2019

2019

2018

Consolidated net income

2,804

3,140

3,634

Other comprehensive income

Actuarial gains and losses

(223)

164

42

Change in fair value of investments in equity instruments

74

33

(2)

Tax effect

59

(45)

(20)

Currency translation adjustment generated by the parent company

1,057

(1,531)

(4,761)

Items not potentially reclassifiable to profit and loss

967

(1,379)

(4,741)

Currency translation adjustment

(619)

806

1,330

Cash flow hedge

(246)

(127)

77

Variation of foreign currency basis spread

43

11

2

Share of other comprehensive income of equity affiliates, net amount

(135)

388

36

Other

1

1

(2)

Tax effect

69

38

(27)

Items potentially reclassifiable to profit and loss

(887)

1,117

1,416

Total other comprehensive income (net amount)

80

(262)

(3,325)

Comprehensive income

2,884

2,878

309

Group share

2,797

2,840

450

Non-controlling interests

87

38

(141)

17

CONSOLIDATED STATEMENT OF INCOME

TOTAL

(unaudited)

1st half

1st half

(M$)(a)

2019

2018

Sales

102,447

102,151

Excise taxes

(12,121)

(12,757)

Revenues from sales

90,326

89,394

Purchases, net of inventory variation

(60,111)

(60,045)

Other operating expenses

(13,803)

(13,698)

Exploration costs

(458)

(362)

Depreciation, depletion and impairment of tangible assets and mineral interests

(7,127)

(6,351)

Other income

568

775

Other expense

(398)

(603)

Financial interest on debt

(1,129)

(868)

Financial income and expense from cash & cash equivalents

(70)

(95)

Cost of net debt

(1,199)

(963)

Other financial income

486

561

Other financial expense

(383)

(329)

Net income (loss) from equity affiliates

1,523

1,587

Income taxes

(3,480)

(3,683)

Consolidated net income

5,944

6,283

Group share

5,867

6,357

Non-controlling interests

77

(74)

Earnings per share ($)

2.17

2.39

Fully-diluted earnings per share ($)

2.16

2.38

(a) Except for per share amounts.

18

CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME

TOTAL

(unaudited)

1st half

1st half

(M$)

2019

2018

Consolidated net income

5,944

6,283

Other comprehensive income

Actuarial gains and losses

(59)

67

Change in fair value of investments in equity instruments

107

5

Tax effect

14

(18)

Currency translation adjustment generated by the parent company

(474)

(2,630)

Items not potentially reclassifiable to profit and loss

(412)

(2,576)

Currency translation adjustment

187

968

Cash flow hedge

(373)

255

Variation of foreign currency basis spread

54

(27)

Share of other comprehensive income of equity affiliates, net amount

253

(132)

Other

2

(2)

Tax effect

107

(75)

Items potentially reclassifiable to profit and loss

230

987

Total other comprehensive income (net amount)

(182)

(1,589)

Comprehensive income

5,762

4,694

Group share

5,637

4,806

Non-controlling interests

125

(112)

19

CONSOLIDATED BALANCE SHEET

TOTAL

June 30,     2019

March 31,     2019

December 31,   2018

June 30,     2018

(M$)

(unaudited)

(unaudited)

(unaudited)

ASSETS

Non-current assets

Intangible assets, net

29,229

28,727

28,922

24,562

Property, plant and equipment, net

118,063

117,881

113,324

114,047

Equity affiliates : investments and loans

26,473

25,996

23,444

22,443

Other investments

1,660

1,468

1,421

1,396

Non-current financial assets

771

637

680

967

Deferred income taxes

6,022

6,246

6,663

5,348

Other non-current assets

2,306

2,156

2,509

3,384

Total non-current assets

184,524

183,111

176,963

172,147

Current assets

Inventories, net

16,410

17,075

14,880

18,392

Accounts receivable, net

20,349

19,321

17,270

16,974

Other current assets

15,958

16,237

14,724

14,408

Current financial assets

3,536

3,373

3,654

3,609

Cash and cash equivalents

26,723

25,432

27,907

26,475

Assets classified as held for sale

-

314

1,364

-

Total current assets

82,976

81,752

79,799

79,858

Total assets

267,500

264,863

256,762

252,005

LIABILITIES & SHAREHOLDERS' EQUITY

Shareholders' equity

Common shares

8,301

8,231

8,227

8,305

Paid-in surplus and retained earnings

123,351

123,702

120,569

121,896

Currency translation adjustment

(11,177)

(11,606)

(11,313)

(9,764)

Treasury shares

(3,613)

(2,334)

(1,843)

(2,462)

Total shareholders' equity - Group share

116,862

117,993

115,640

117,975

Non-controlling interests

2,362

2,365

2,474

2,288

Total shareholders' equity

119,224

120,358

118,114

120,263

Non-current liabilities

Deferred income taxes

11,486

11,339

11,490

11,969

Employee benefits

3,375

3,150

3,363

3,329

Provisions and other non-current liabilities

21,629

21,020

21,432

18,807

Non-current financial debt

45,394

44,396

40,129

38,362

Total non-current liabilities

81,884

79,905

76,414

72,467

Current liabilities

Accounts payable

27,059

26,416

26,134

25,021

Other creditors and accrued liabilities

22,686

23,361

22,246

17,792

Current borrowings

16,221

13,906

13,306

15,659

Other current financial liabilities

426

651

478

803

Liabilities directly associated with the assets classified as held for sale

-

266

70

-

Total current liabilities

66,392

64,600

62,234

59,275

Total liabilities & shareholders' equity

267,500

264,863

256,762

252,005


20

CONSOLIDATED STATEMENT OF CASH FLOW

TOTAL

(unaudited)

2nd quarter

1st quarter

2nd quarter

(M$)

2019

2019

2018

CASH FLOW FROM OPERATING ACTIVITIES

Consolidated net income

2,804

3,140

3,634

Depreciation, depletion, amortization and impairment

3,819

3,716

3,508

Non-current liabilities, valuation allowances and deferred taxes

239

140

35

(Gains) losses on disposals of assets

(191)

(173)

(148)

Undistributed affiliates' equity earnings

(168)

(306)

(298)

(Increase) decrease in working capital

(317)

(2,970)

(856)

Other changes, net

65

82

371

Cash flow from operating activities

6,251

3,629

6,246

CASH FLOW USED IN INVESTING ACTIVITIES

Intangible assets and property, plant and equipment additions

(2,881)

(2,704)

(3,513)

Acquisitions of subsidiaries, net of cash acquired

(208)

-

12

Investments in equity affiliates and other securities

(437)

(753)

(146)

Increase in non-current loans

(370)

(130)

(140)

Total expenditures

(3,896)

(3,587)

(3,787)

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

155

8

304

Proceeds from disposals of subsidiaries, net of cash sold

(1)

147

(7)

Proceeds from disposals of non-current investments

58

208

396

Repayment of non-current loans

353

134

581

Total divestments

565

497

1,274

Cash flow used in investing activities

(3,331)

(3,090)

(2,513)

CASH FLOW USED IN FINANCING ACTIVITIES

Issuance (repayment) of shares:

   - Parent company shareholders

449

1

473

   - Treasury shares

(1,279)

(491)

(1,182)

Dividends paid:

   - Parent company shareholders

(2,935)

(1,830)

(2,692)

   - Non-controlling interests

(93)

-

(72)

Net issuance (repayment) of perpetual subordinated notes

-

-

-

Payments on perpetual subordinated notes

(175)

(140)

(116)

Other transactions with non-controlling interests

-

(150)

-

Net issuance (repayment) of non-current debt

2,331

1,250

52

Increase (decrease) in current borrowings

37

(1,526)

(738)

Increase (decrease) in current financial assets and liabilities

(164)

106

(1,779)

Cash flow used in financing activities

(1,829)

(2,780)

(6,054)

Net increase (decrease) in cash and cash equivalents

1,091

(2,241)

(2,321)

Effect of exchange rates

200

(234)

(1,296)

Cash and cash equivalents at the beginning of the period

25,432

27,907

30,092

Cash and cash equivalents at the end of the period

26,723

25,432

26,475

21

CONSOLIDATED STATEMENT OF CASH FLOW

TOTAL

(unaudited)

1st half

1st half

(M$)

2019

2018

CASH FLOW FROM OPERATING ACTIVITIES

Consolidated net income

5,944

6,283

Depreciation, depletion, amortization and impairment

7,535

6,554

Non-current liabilities, valuation allowances and deferred taxes

379

149

(Gains) losses on disposals of assets

(364)

(273)

Undistributed affiliates' equity earnings

(474)

(557)

(Increase) decrease in working capital

(3,287)

(4,078)

Other changes, net

147

249

Cash flow from operating activities

9,880

8,327

CASH FLOW USED IN INVESTING ACTIVITIES

Intangible assets and property, plant and equipment additions

(5,585)

(9,178)

Acquisitions of subsidiaries, net of cash acquired

(208)

(714)

Investments in equity affiliates and other securities

(1,190)

(308)

Increase in non-current loans

(500)

(311)

Total expenditures

(7,483)

(10,511)

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

163

2,282

Proceeds from disposals of subsidiaries, net of cash sold

146

(4)

Proceeds from disposals of non-current investments

266

584

Repayment of non-current loans

487

997

Total divestments

1,062

3,859

Cash flow used in investing activities

(6,421)

(6,652)

CASH FLOW USED IN FINANCING ACTIVITIES

Issuance (repayment) of shares:

   - Parent company shareholders

450

482

   - Treasury shares

(1,770)

(1,740)

Dividends paid:

   - Parent company shareholders

(4,765)

(4,208)

   - Non-controlling interests

(93)

(84)

Net issuance (repayment) of perpetual subordinated notes

-

-

Payments on perpetual subordinated notes

(315)

(266)

Other transactions with non-controlling interests

(150)

-

Net issuance (repayment) of non-current debt

3,581

(2,428)

Increase (decrease) in current borrowings

(1,489)

969

Increase (decrease) in current financial assets and liabilities

(58)

(624)

Cash flow used in financing activities

(4,609)

(7,899)

Net increase (decrease) in cash and cash equivalents

(1,150)

(6,224)

Effect of exchange rates

(34)

(486)

Cash and cash equivalents at the beginning of the period

27,907

33,185

Cash and cash equivalents at the end of the period

26,723

26,475

22

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 half  2018

-

-

6,357

-

-

-

6,357

(74)

6,283

 Other comprehensive Income

-

-

305

(1,856)

-

-

(1,551)

(38)

(1,589)

 Comprehensive Income

-

-

6,662

(1,856)

-

-

4,806

(112)

4,694

 Dividend

-

-

(4,070)

-

-

-

(4,070)

(84)

(4,154)

 Issuance of common shares

136,887,716

423

7,270

-

-

-

7,693

-

7,693

 Purchase of treasury shares

-

-

-

-

(33,056,514)

(2,004)

(2,004)

-

(2,004)

 Sale of treasury shares(a)

-

-

-

-

3,450

-

-

-

-

 Share-based payments

-

-

192

-

-

-

192

-

192

 Share cancellation

-

-

-

-

-

-

-

-

-

 Net issuance (repayment) of perpetual subordinated notes

-

-

-

-

-

-

-

-

-

 Payments on perpetual subordinated notes

-

-

(161)

-

-

-

(161)

-

(161)

 Other operations with

 non-controlling interests

-

-

(4)

-

-

-

(4)

4

-

 Other items

-

-

(33)

-

-

-

(33)

(1)

(34)

As of June 30,  2018

2,665,877,332

8,305

121,896

(9,764)

(41,429,820)

(2,462)

117,975

2,288

120,263

 Net income of the second half 2018

-

-

5,089

-

-

-

5,089

178

5,267

 Other comprehensive Income

-

-

(325)

(1,549)

-

-

(1,874)

(31)

(1,905)

 Comprehensive Income

-

-

4,764

(1,549)

-

-

3,215

147

3,362

 Dividend

-

-

(3,811)

-

-

-

(3,811)

(13)

(3,824)

 Issuance of common shares

19,315,374

53

1,096

-

-

-

1,149

-

1,149

 Purchase of treasury shares

-

-

-

-

(39,709,967)

(2,324)

(2,324)

-

(2,324)

 Sale of treasury shares(a)

-

-

(240)

-

4,075,807

240

-

-

-

 Share-based payments

-

-

102

-

-

-

102

-

102

 Share cancellation

(44,590,699)

(131)

(2,572)

-

44,590,699

2,703

-

-

-

 Net issuance (repayment) of perpetual subordinated notes

-

-

-

-

-

-

-

-

-

 Payments on perpetual subordinated notes

-

-

(154)

-

-

-

(154)

-

(154)

 Other operations with

 non-controlling interests

-

-

(513)

-

-

-

(513)

(103)

(616)

 Other items

-

-

1

-

-

-

1

155

156

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 half 2019

-

-

5,867

-

-

-

5,867

77

5,944

 Other comprehensive Income

-

-

(366)

136

-

-

(230)

48

(182)

 Comprehensive Income

-

-

5,501

136

-

-

5,637

125

5,762

 Dividend

-

-

(3,875)

-

-

-

(3,875)

(93)

(3,968)

 Issuance of common shares

26,281,753

74

1,271

-

-

-

1,345

-

1,345

 Purchase of treasury shares

-

-

-

-

(32,331,446)

(1,770)

(1,770)

-

(1,770)

 Sale of treasury shares(a)

-

-

-

-

4,010

-

-

-

-

 Share-based payments

-

-

103

-

-

-

103

-

103

 Share cancellation

-

-

-

-

-

-

-

-

-

 Net issuance (repayment) of perpetual subordinated notes

-

-

(5)

-

-

-

(5)

-

(5)

 Payments on perpetual subordinated notes

-

-

(207)

-

-

-

(207)

-

(207)

 Other operations with

 non-controlling interests

-

-

-

-

-

-

-

(150)

(150)

 Other items

-

-

(6)

-

-

-

(6)

6

-

As of June 30,  2019

2,666,883,760

8,301

123,351

(11,177)

(64,800,717)

(3,613)

116,862

2,362

119,224

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


23

INFORMATIONS BY BUSINESS SEGMENT

TOTAL

(unaudited)

 2nd quarter 2019

Exploration

&

Production

Integrated Gas,

Renewables

& Power

Refining

&

Chemicals

Marketing

&

Services

Corporate

Intercompany

Total

(M$)

Non-Group sales

2,273

3,789

22,509

22,671

-

-

51,242

Intersegment sales

7,586

632

8,293

139

36

(16,686)

-

Excise taxes

-

-

(761)

(5,279)

-

-

(6,040)

Revenues from sales

9,859

4,421

30,041

17,531

36

(16,686)

45,202

Operating expenses

(4,205)

(3,878)

(29,168)

(16,844)

(229)

16,686

(37,638)

Depreciation, depletion and impairment of tangible assets and mineral interests

(2,687)

(328)

(389)

(237)

(20)

-

(3,661)

 Operating income

2,967

215

484

450

(213)

-

3,903

Net income (loss) from equity affiliates and other items

173

661

111

111

26

-

1,082

Tax on net operating income

(1,161)

(450)

46

(170)

64

-

(1,671)

 Net operating income

1,979

426

641

391

(123)

-

3,314

Net cost of net debt

(510)

Non-controlling interests

(48)

Net income - group share

2,756

 2nd quarter 2019 (adjustments)(a)

Exploration

&

Production

Integrated Gas,

Renewables

& Power

Refining

&

Chemicals

Marketing

&

Services

Corporate

Intercompany

Total

(M$)

Non-Group sales

-

(59)

-

-

-

-

(59)

Intersegment sales

-

-

-

-

-

-

-

Excise taxes

-

-

-

-

-

-

-

Revenues from sales

-

(59)

-

-

-

-

(59)

Operating expenses

-

(54)

(43)

(34)

-

-

(131)

Depreciation, depletion and impairment of tangible assets and mineral interests

(43)

(11)

(10)

-

-

-

(64)

 Operating income  (b)

(43)

(124)

(53)

(34)

-

-

(254)

Net income (loss) from equity affiliates and other items

-

407

(49)

(7)

-

-

351

Tax on net operating income

-

(286)

28

9

-

-

(249)

 Net operating income  (b)

(43)

(3)

(74)

(32)

-

-

(152)

Net cost of net debt

(4)

Non-controlling interests

25

Net income - group share

(131)

(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

-

-

(6)

(34)

-

       - On net operating income

-

-

(1)

(25)

-

 2nd quarter 2019 (adjusted)

Exploration

&

Production

Integrated Gas,

Renewables

& Power

Refining

&

Chemicals

Marketing

&

Services

Corporate

Intercompany

Total

(M$)

Non-Group sales

2,273

3,848

22,509

22,671

-

-

51,301

Intersegment sales

7,586

632

8,293

139

36

(16,686)

-

Excise taxes

-

-

(761)

(5,279)

-

-

(6,040)

Revenues from sales

9,859

4,480

30,041

17,531

36

(16,686)

45,261

Operating expenses

(4,205)

(3,824)

(29,125)

(16,810)

(229)

16,686

(37,507)

Depreciation, depletion and impairment of tangible assets and mineral interests

(2,644)

(317)

(379)

(237)

(20)

-

(3,597)

 Adjusted operating income

3,010

339

537

484

(213)

-

4,157

Net income (loss) from equity affiliates and other items

173

254

160

118

26

-

731

Tax on net operating income

(1,161)

(164)

18

(179)

64

-

(1,422)

 Adjusted net operating income

2,022

429

715

423

(123)

-

3,466

Net cost of net debt

(506)

Non-controlling interests

(73)

Adjusted net income - group share

2,887

 2nd quarter 2019

Exploration

&

Production

Integrated Gas,

Renewables

& Power

Refining

&

Chemicals

Marketing

&

Services

Corporate

Intercompany

Total

(M$)

Total expenditures

2,257

857

363

383

36

3,896

Total divestments

60

349

70

85

1

565

 Cash flow from operating activities

3,768

641

1,658

611

(427)

6,251

24

INFORMATIONS 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

 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

25

INFORMATIONS BY BUSINESS SEGMENT

TOTAL

(unaudited)

 2nd quarter 2018

Exploration

&

Production

Integrated Gas,

Renewables

& Power

Refining

&

Chemicals

Marketing

&

Services

Corporate

Intercompany

Total

(M$)

Non-Group sales

3,119

3,547

23,349

22,528

(3)

-

52,540

Intersegment sales

7,646

469

9,440

293

(63)

(17,785)

-

Excise taxes

-

-

(867)

(5,571)

-

-

(6,438)

Revenues from sales

10,765

4,016

31,922

17,250

(66)

(17,785)

46,102

Operating expenses

(4,791)

(3,605)

(30,369)

(16,416)

(122)

17,785

(37,518)

Depreciation, depletion and impairment of tangible assets and mineral interests

(2,345)

(603)

(304)

(172)

(11)

-

(3,435)

 Operating income

3,629

(192)

1,249

662

(199)

-

5,149

Net income (loss) from equity affiliates and other items

256

441

289

107

11

-

1,104

Tax on net operating income

(1,687)

(104)

(279)

(194)

85

-

(2,179)

 Net operating income

2,198

145

1,259

575

(103)

-

4,074

Net cost of net debt

(440)

Non-controlling interests

87

Net income - group share

3,721

 2nd quarter 2018 (adjustments)(a)

Exploration

&

Production

Integrated Gas,

Renewables

& Power

Refining

&

Chemicals

Marketing

&

Services

Corporate

Intercompany

Total

(M$)

Non-Group sales

-

24

-

-

-

-

24

Intersegment sales

-

-

-

-

-

-

-

Excise taxes

-

-

-

-

-

-

-

Revenues from sales

-

24

-

-

-

-

24

Operating expenses

(97)

(9)

569

134

-

-

597

Depreciation, depletion and impairment of tangible assets and mineral interests

-

(424)

-

-

-

-

(424)

 Operating income  (b)

(97)

(409)

569

134

-

-

197

Net income (loss) from equity affiliates and other items

(66)

(4)

46

1

-

-

(23)

Tax on net operating income

46

(7)

(177)

(38)

-

-

(176)

 Net operating income  (b)

(117)

(420)

438

97

-

-

(2)

Net cost of net debt

(9)

Non-controlling interests

179

Net income - group share

168

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

(b) Of which inventory valuation effect

       - On operating income

-

-

569

134

-

       - On net operating income

-

-

438

97

-

 2nd quarter 2018 (adjusted)

Exploration

&

Production

Integrated Gas,

Renewables

& Power

Refining

&

Chemicals

Marketing

&

Services

Corporate

Intercompany

Total

(M$)

Non-Group sales

3,119

3,523

23,349

22,528

(3)

-

52,516

Intersegment sales

7,646

469

9,440

293

(63)

(17,785)

-

Excise taxes

-

-

(867)

(5,571)

-

-

(6,438)

Revenues from sales

10,765

3,992

31,922

17,250

(66)

(17,785)

46,078

Operating expenses

(4,694)

(3,596)

(30,938)

(16,550)

(122)

17,785

(38,115)

Depreciation, depletion and impairment of tangible assets and mineral interests

(2,345)

(179)

(304)

(172)

(11)

-

(3,011)

 Adjusted operating income

3,726

217

680

528

(199)

-

4,952

Net income (loss) from equity affiliates and other items

322

445

243

106

11

-

1,127

Tax on net operating income

(1,733)

(97)

(102)

(156)

85

-

(2,003)

 Adjusted net operating income

2,315

565

821

478

(103)

-

4,076

Net cost of net debt

(431)

Non-controlling interests

(92)

Adjusted net income - group share

3,553

 2nd quarter 2018

Exploration

&

Production

Integrated Gas,

Renewables

& Power

Refining

&

Chemicals

Marketing

&

Services

Corporate

Intercompany

Total

(M$)

Total expenditures

2,612

447

404

310

14

3,787

Total divestments

466

439

324

45

-

1,274

 Cash flow from operating activities

4,474

258

999

841

(326)

6,246

26

INFORMATIONS BY BUSINESS SEGMENT

TOTAL

(unaudited)

 1sthalf 2019

Exploration

&

Production

Integrated Gas,

Renewables

& Power

Refining

&

Chemicals

Marketing

&

Services

Corporate

Intercompany

Total

(M$)

Non-Group sales

4,067

10,208

44,220

43,950

2

-

102,447

Intersegment sales

15,302

1,259

16,310

301

63

(33,235)

-

Excise taxes

-

-

(1,537)

(10,584)

-

-

(12,121)

Revenues from sales

19,369

11,467

58,993

33,667

65

(33,235)

90,326

Operating expenses

(8,234)

(10,287)

(56,502)

(32,178)

(406)

33,235

(74,372)

Depreciation, depletion and impairment of tangible assets and mineral interests

(5,216)

(643)

(763)

(470)

(35)

-

(7,127)

 Operating income

5,919

537

1,728

1,019

(376)

-

8,827

Net income (loss) from equity affiliates and other items

367

1,041

260

101

27

-

1,796

Tax on net operating income

(2,585)

(623)

(246)

(334)

124

-

(3,664)

 Net operating income

3,701

955

1,742

786

(225)

-

6,959

Net cost of net debt

(1,015)

Non-controlling interests

(77)

Net income - group share

5,867

 1sthalf 2019 (adjustments)(a)

Exploration

&

Production

Integrated Gas,

Renewables

& Power

Refining

&

Chemicals

Marketing

&

Services

Corporate

Intercompany

Total

(M$)

Non-Group sales

-

(86)

-

-

-

-

(86)

Intersegment sales

-

-

-

-

-

-

-

Excise taxes

-

-

-

-

-

-

-

Revenues from sales

-

(86)

-

-

-

-

(86)

Operating expenses

-

(112)

449

40

-

-

377

Depreciation, depletion and impairment of tangible assets and mineral interests

(43)

(11)

(10)

-

-

-

(64)

 Operating income  (b)

(43)

(209)

439

40

-

-

227

Net income (loss) from equity affiliates and other items

-

413

(47)

(7)

-

-

359

Tax on net operating income

-

(270)

(121)

(13)

-

-

(404)

 Net operating income  (b)

(43)

(66)

271

20

-

-

182

Net cost of net debt

(8)

Non-controlling interests

47

Net income - group share

221

(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

-

-

486

40

-

       - On net operating income

-

-

344

27

-

 1sthalf 2019 (adjusted)

Exploration

&

Production

Integrated Gas,

Renewables

& Power

Refining

&

Chemicals

Marketing

&

Services

Corporate

Intercompany

Total

(M$)

Non-Group sales

4,067

10,294

44,220

43,950

2

-

102,533

Intersegment sales

15,302

1,259

16,310

301

63

(33,235)

-

Excise taxes

-

-

(1,537)

(10,584)

-

-

(12,121)

Revenues from sales

19,369

11,553

58,993

33,667

65

(33,235)

90,412

Operating expenses

(8,234)

(10,175)

(56,951)

(32,218)

(406)

33,235

(74,749)

Depreciation, depletion and impairment of tangible assets and mineral interests

(5,173)

(632)

(753)

(470)

(35)

-

(7,063)

 Adjusted operating income

5,962

746

1,289

979

(376)

-

8,600

Net income (loss) from equity affiliates and other items

367

628

307

108

27

-

1,437

Tax on net operating income

(2,585)

(353)

(125)

(321)

124

-

(3,260)

 Adjusted net operating income

3,744

1,021

1,471

766

(225)

-

6,777

Net cost of net debt

(1,007)

Non-controlling interests

(124)

Adjusted net income - group share

5,646

 1sthalf 2019

Exploration

&

Production

Integrated Gas,

Renewables

& Power

Refining

&

Chemicals

Marketing

&

Services

Corporate

Intercompany

Total

(M$)

Total expenditures

4,282

1,975

648

527

51

7,483

Total divestments

89

574

239

157

3

1,062

 Cash flow from operating activities

7,704

1,533

1,120

843

(1,320)

9,880

27

TOTAL

(unaudited)

 1sthalf 2018

Exploration

&

Production

Integrated Gas,

Renewables

& Power

Refining

&

Chemicals

Marketing

&

Services

Corporate

Intercompany

Total

(M$)

Non-Group sales

5,337

7,887

45,088

43,836

3

-

102,151

Intersegment sales

14,423

961

17,396

491

34

(33,305)

-

Excise taxes

-

-

(1,714)

(11,043)

-

-

(12,757)

Revenues from sales

19,760

8,848

60,770

33,284

37

(33,305)

89,394

Operating expenses

(8,721)

(8,123)

(58,248)

(31,919)

(399)

33,305

(74,105)

Depreciation, depletion and impairment of tangible assets and mineral interests

(4,561)

(807)

(617)

(346)

(20)

-

(6,351)

 Operating income

6,478

(82)

1,905

1,019

(382)

-

8,938

Net income (loss) from equity affiliates and other items

577

795

417

193

9

-

1,991

Tax on net operating income

(3,119)

(237)

(383)

(297)

181

-

(3,855)

 Net operating income

3,936

476

1,939

915

(192)

-

7,074

Net cost of net debt

(791)

Non-controlling interests

74

Net income - group share

6,357

 1sthalf 2018 (adjustments)(a)

Exploration

&

Production

Integrated Gas,

Renewables

& Power

Refining

&

Chemicals

Marketing

&

Services

Corporate

Intercompany

Total

(M$)

Non-Group sales

-

13

-

-

-

-

13

Intersegment sales

-

-

-

-

-

-

-

Excise taxes

-

-

-

-

-

-

-

Revenues from sales

-

13

-

-

-

-

13

Operating expenses

(150)

(101)

531

105

(9)

-

376

Depreciation, depletion and impairment of tangible assets and mineral interests

-

(446)

-

-

-

-

(446)

 Operating income  (b)

(150)

(534)

531

105

(9)

-

(57)

Net income (loss) from equity affiliates and other items

(167)

(15)

25

-

-

-

(157)

Tax on net operating income

121

(21)

(158)

(35)

-

-

(93)

 Net operating income  (b)

(196)

(570)

398

70

(9)

-

(307)

Net cost of net debt

(19)

Non-controlling interests

246

Net income - group share

(80)

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

(b) Of which inventory valuation effect

       - On operating income

-

-

531

105

-

       - On net operating income

-

-

415

70

-

 1sthalf 2018 (adjusted)

Exploration

&

Production

Integrated Gas,

Renewables

& Power

Refining

&

Chemicals

Marketing

&

Services

Corporate

Intercompany

Total

(M$)

Non-Group sales

5,337

7,874

45,088

43,836

3

-

102,138

Intersegment sales

14,423

961

17,396

491

34

(33,305)

-

Excise taxes

-

-

(1,714)

(11,043)

-

-

(12,757)

Revenues from sales

19,760

8,835

60,770

33,284

37

(33,305)

89,381

Operating expenses

(8,571)

(8,022)

(58,779)

(32,024)

(390)

33,305

(74,481)

Depreciation, depletion and impairment of tangible assets and mineral interests

(4,561)

(361)

(617)

(346)

(20)

-

(5,905)

 Adjusted operating income

6,628

452

1,374

914

(373)

-

8,995

Net income (loss) from equity affiliates and other items

744

810

392

193

9

-

2,148

Tax on net operating income

(3,240)

(216)

(225)

(262)

181

-

(3,762)

 Adjusted net operating income

4,132

1,046

1,541

845

(183)

-

7,381

Net cost of net debt

(772)

Non-controlling interests

(172)

Adjusted net income - group share

6,437

 1sthalf 2018

Exploration

&

Production

Integrated Gas,

Renewables

& Power

Refining

&

Chemicals

Marketing

&

Services

Corporate

Intercompany

Total

(M$)

Total expenditures

8,157

1,022

736

538

58

10,511

Total divestments

2,642

592

349

273

3

3,859

 Cash flow from operating activities

7,796

326

(110)

781

(466)

8,327

28

Reconciliation of the information by business segment with Consolidated Financial Statements

TOTAL

(unaudited)

Consolidated

2nd quarter 2019

statement

(M$)

Adjusted

Adjustments(a)

 of income

Sales

51,301

(59)

51,242

Excise taxes

(6,040)

-

(6,040)

     Revenues from sales

45,261

(59)

45,202

Purchases net of inventory variation

(30,295)

(95)

(30,390)

Other operating expenses

(7,042)

(36)

(7,078)

Exploration costs

(170)

-

(170)

Depreciation, depletion and impairment of tangible assets and mineral interests

(3,597)

(64)

(3,661)

Other income

253

68

321

Other expense

(117)

(72)

(189)

Financial interest on debt

(564)

(4)

(568)

Financial income and expense from cash & cash equivalents

(42)

-

(42)

     Cost of net debt

(606)

(4)

(610)

Other financial income

326

-

326

Other financial expense

(188)

-

(188)

Net income (loss) from equity affiliates

457

355

812

Income taxes

(1,322)

(249)

(1,571)

Consolidated net income

2,960

(156)

2,804

Group share

2,887

(131)

2,756

Non-controlling interests

73

(25)

48

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

Consolidated

2nd quarter 2018

statement

(M$)

Adjusted

Adjustments(a)

 of income

Sales

52,516

24

52,540

Excise taxes

(6,438)

-

(6,438)

     Revenues from sales

46,078

24

46,102

Purchases net of inventory variation

(31,263)

664

(30,599)

Other operating expenses

(6,694)

(67)

(6,761)

Exploration costs

(158)

-

(158)

Depreciation, depletion and impairment of tangible assets and mineral interests

(3,011)

(424)

(3,435)

Other income

254

(2)

252

Other expense

(55)

(358)

(413)

Financial interest on debt

(469)

(9)

(478)

Financial income and expense from cash & cash equivalents

(54)

-

(54)

     Cost of net debt

(523)

(9)

(532)

Other financial income

321

-

321

Other financial expense

(159)

-

(159)

Net income (loss) from equity affiliates

766

337

1,103

Income taxes

(1,911)

(176)

(2,087)

Consolidated net income

3,645

(11)

3,634

Group share

3,553

168

3,721

Non-controlling interests

92

(179)

(87)

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


29

Reconciliation of the information by business segment with Consolidated Financial Statements

TOTAL

(unaudited)

Consolidated

1sthalf 2019

statement of

(M$)

Adjusted

Adjustments(a)

income

Sales

102,533

(86)

102,447

Excise taxes

(12,121)

-

(12,121)

     Revenues from sales

90,412

(86)

90,326

Purchases net of inventory variation

(60,533)

422

(60,111)

Other operating expenses

(13,758)

(45)

(13,803)

Exploration costs

(458)

-

(458)

Depreciation, depletion and impairment of tangible assets and mineral interests

(7,063)

(64)

(7,127)

Other income

453

115

568

Other expense

(190)

(208)

(398)

Financial interest on debt

(1,121)

(8)

(1,129)

Financial income and expense from cash & cash equivalents

(70)

-

(70)

     Cost of net debt

(1,191)

(8)

(1,199)

Other financial income

486

-

486

Other financial expense

(383)

-

(383)

Net income (loss) from equity affiliates

1,071

452

1,523

Income taxes

(3,076)

(404)

(3,480)

Consolidated net income

5,770

174

5,944

Group share

5,646

221

5,867

Non-controlling interests

124

(47)

77

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

Consolidated

1sthalf 2018

statement of

(M$)

Adjusted

Adjustments(a)

income

Sales

102,138

13

102,151

Excise taxes

(12,757)

-

(12,757)

     Revenues from sales

89,381

13

89,394

Purchases net of inventory variation

(60,623)

578

(60,045)

Other operating expenses

(13,496)

(202)

(13,698)

Exploration costs

(362)

-

(362)

Depreciation, depletion and impairment of tangible assets and mineral interests

(5,905)

(446)

(6,351)

Other income

628

147

775

Other expense

(115)

(488)

(603)

Financial interest on debt

(849)

(19)

(868)

Financial income and expense from cash & cash equivalents

(95)

-

(95)

     Cost of net debt

(944)

(19)

(963)

Other financial income

561

-

561

Other financial expense

(329)

-

(329)

Net income (loss) from equity affiliates

1,403

184

1,587

Income taxes

(3,590)

(93)

(3,683)

Consolidated net income

6,609

(326)

6,283

Group share

6,437

(80)

6,357

Non-controlling interests

172

(246)

(74)

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

30

TOTAL

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

FOR THE FIRST SIX MONTHS 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 June 30 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 June 30, 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 the 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 ends 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 down 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
31

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%.

> Exploration & Production

         On April 1, 2019, TOTAL acquired all the share capital of Chevron Denmark Inc. which holds a 12% interest in the Danish Underground Consortium (DUC), a 12% interest in Licence 8/06, and a 7.5% interest in the Tyra West pipeline. The acquisition increased TOTAL’s operated share of DUC from 31.2% to 43.2%.

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.

32

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.

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

33

ADJUSTMENTS TO OPERATING INCOME

(M$)

Exploration

&

Production

Integrated Gas,

Renewables

& Power

Refining

&

Chemicals

Marketing

&

Services

Corporate

Total

2nd quarter  2019

Inventory valuation effect

-

-

(6)

(34)

-

(40)

Effect of changes in fair value

-

(59)

-

-

-

(59)

Restructuring charges

-

-

-

-

-

-

Asset impairment charges

(43)

(11)

(10)

-

-

(64)

Other items

-

(54)

(37)

-

-

(91)

Total

(43)

(124)

(53)

(34)

-

(254)

2nd quarter  2018

Inventory valuation effect

-

-

569

134

-

703

Effect of changes in fair value

-

16

-

-

-

16

Restructuring charges

-

-

-

-

-

-

Asset impairment charges

-

(424)

-

-

-

(424)

Other items

(97)

(1)

-

-

-

(98)

Total

(97)

(409)

569

134

-

197

1st half 2019

Inventory valuation effect

-

-

486

40

-

526

Effect of changes in fair value

-

(86)

-

-

-

(86)

Restructuring charges

-

-

-

-

-

-

Asset impairment charges

(43)

(11)

(10)

-

-

(64)

Other items

-

(112)

(37)

-

-

(149)

Total

(43)

(209)

439

40

-

227

1st half 2018

Inventory valuation effect

-

-

531

105

-

636

Effect of changes in fair value

-

5

-

-

-

5

Restructuring charges

(53)

-

-

-

-

(53)

Asset impairment charges

-

(446)

-

-

-

(446)

Other items

(97)

(93)

-

-

(9)

(199)

Total

(150)

(534)

531

105

(9)

(57)

34

ADJUSTMENTS TO NET INCOME, GROUP SHARE

(M$)

Exploration

&

Production

Integrated Gas,

Renewables

& Power

Refining

&

Chemicals

Marketing

&

Services

Corporate

Total

2nd quarter  2019

Inventory valuation effect

-

-

(3)

(25)

-

(28)

Effect of changes in fair value

-

(47)

-

-

-

(47)

Restructuring charges

-

(14)

(17)

-

-

(31)

Asset impairment charges

(43)

(6)

(8)

-

-

(57)

Gains (losses) on disposals of assets

-

-

-

-

-

-

Other items

-

86

(48)

(6)

-

32

Total

(43)

19

(76)

(31)

-

(131)

2nd quarter  2018

Inventory valuation effect

-

-

436

81

-

517

Effect of changes in fair value

-

9

-

-

-

9

Restructuring charges

(44)

(2)

-

-

-

(46)

Asset impairment charges

-

(236)

-

-

-

(236)

Gains (losses) on disposals of assets

(2)

-

-

-

-

(2)

Other items

(71)

(3)

-

-

-

(74)

Total

(117)

(232)

436

81

-

168

1st half 2019

Inventory valuation effect

-

-

341

19

-

360

Effect of changes in fair value

-

(69)

-

-

-

(69)

Restructuring charges

-

(16)

(17)

-

-

(33)

Asset impairment charges

(43)

(6)

(8)

-

-

(57)

Gains (losses) on disposals of assets

-

-

-

-

-

-

Other items

-

74

(48)

(6)

-

20

Total

(43)

(17)

268

13

-

221

1st half 2018

Inventory valuation effect

-

-

412

60

-

472

Effect of changes in fair value

-

1

-

-

-

1

Restructuring charges

(59)

(8)

-

-

-

(67)

Asset impairment charges

-

(248)

-

-

-

(248)

Gains (losses) on disposals of assets

(103)

-

-

-

-

(103)

Other items

(34)

(75)

(17)

-

(9)

(135)

Total

(196)

(330)

395

60

(9)

(80)

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 June 30, 2019, TOTAL S.A. holds 64,800,717 TOTAL shares, representing 2.43% of its share capital, which are deducted from the consolidated shareholders’ equity and allocated as follows:

Shares to be cancelled (1)

57,130,510

Repurchased during Q4 2018

27,360,278

Repurchased during Q1 2019

7,374,542

Repurchased during Q2 2019

22,395,690

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

 7,670,207

2016 Plan

4,683,986

2017 Plan

2,918,835

Other Plans

67,386

Treasury shares Total

(1)+(2)

64,800,717

35

Dividend

The Shareholders’ meeting of May 29, 2019 approved the distribution of a dividend of €2.56 per share for the 2018 fiscal year and the payment of a balance of €0.64 per share to be distributed after the deduction of the three interim dividends of €0.64 per share that had already been paid. Given the decision made by the Board of Directors on 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 has been paid exclusively in cash.

Dividend 2018

First interim

Second interim

Third interim

Final

Amount     

€0.64

€0.64

€0.64

€0.64

Declaration of distribution (1)

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.

Moreover, the Board of Directors held on July 24, 2019, set the second interim dividend for the fiscal year 2019 at €0.66 per share. This interim dividend will be detached on January 6, 2020 and paid in cash on January 8, 2020.

Dividend 2019

First interim

Second interim

Amount

0.66 €

0.66 €

Set date

April 25, 2019

July 24, 2019

Ex-dividend date

September 27, 2019

January 6, 2020

Payment date

October 1st, 2019

January 8, 2020

Earnings per share in Euro

Earnings per share in Euro, calculated from the earnings per share in U.S. dollars converted at the average Euro/USD exchange rate for the period, amounted to €0.89 per share for the 2nd quarter 2019 (€1.03 per share for the 1st quarter 2019 and €1.16 per share for the 2nd quarter 2018). Diluted earnings per share calculated using the same method amounted to €0.89 per share for the 2nd quarter 2019 (€1.02 per share for the 1st quarter 2019 and €1.16 per share for the 2nd quarter 2018).

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

Perpetual subordinated notes

The Group has issued perpetual subordinated notes in April 2019:

        Perpetual subordinated notes 1.750% callable in 2024 (EUR 1,500 million).

The Group has tendered perpetual subordinated in April 2019:

        Perpetual subordinated notes 2.250% callable in 2021 (EUR 1,500 million).

36

Other comprehensive income

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

(M$)

1st half 2019

1st half 2018

Actuarial gains and losses

(59)

67

Change in fair value of investments in equity instruments

107

5

Tax effect

14

(18)

Currency translation adjustment generated by the parent company

(474)

(2,630)

Sub-total items not potentially reclassifiable to profit and loss

(412)

(2,576)

Currency translation adjustment

187

968

- unrealized gain/(loss) of the period

233

1,078

- less gain/(loss) included in net income

46

110

Cash flow hedge

(373)

255

- unrealized gain/(loss) of the period

(303)

142

- less gain/(loss) included in net income

70

(113)

Variation of foreign currency basis spread

54

(27)

- unrealized gain/(loss) of the period

25

(27)

- less gain/(loss) included in net income

(29)

-

Share of other comprehensive income of

equity affiliates, net amount

253

(132)

- unrealized gain/(loss) of the period

265

(93)

- less gain/(loss) included in net income

12

39

Other

2

(2)

Tax effect

107

(75)

Sub-total items potentially reclassifiable to profit and loss

230

987

Total other comprehensive income, net amount

(182)

(1,589)

37

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

1st half 2019

1st half 2018

(M$)

pre-tax amount

Tax effect

Net amount

pre-tax amount

Tax effect

Net amount

Actuarial gains and losses

(59)

16

(43)

67

(18)

49

Change in fair value of investments in equity instruments

107

(2)

105

5

-

5

Currency translation adjustment generated by the parent company

(474)

-

(474)

(2,630)

-

(2,630)

Sub-total items not potentially reclassifiable to profit and loss

(426)

14

(412)

(2,558)

(18)

(2,576)

Currency translation adjustment

187

-

187

968

-

968

Cash flow hedge

(373)

125

(248)

255

(81)

174

Variation of foreign currency basis spread

54

(18)

36

(27)

6

(21)

Share of other comprehensive income of equity affiliates, net amount

253

-

253

(132)

-

(132)

Other

2

-

2

(2)

-

(2)

Sub-total items potentially reclassifiable to profit and loss

123

107

230

1,062

(75)

987

Total other comprehensive income

(303)

121

(182)

(1,496)

(93)

(1,589)

5) Financial debt

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

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

-         Bond 1.660% 2019-2026 (GBP 500 million);

-         Bond 0.696% 2019-2028 (EUR 650 million);

-         Bond 1.535% 2019-2039 (EUR 650 million);

-         Bond 0.166% 2019-2029 (CHF 200 million).

The Group reimbursed bonds during the first six 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);

-         Bond 4.180% issued in 2009 and maturing in June 2019 (HKD 750 million);

-         Bond 2.100% issued in 2014 and maturing in June 2019 (USD 1,000 million);

-         Bond USD 3-month Libor + 35 basis points issued in 2014 and maturing in June 2019 (USD 250 million);

-         Bond 3.750% issued in 2014 and maturing in June 2019 (AUD 100 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.

38

6) Related parties

The related parties are principally equity affiliates and non-consolidated investments.

In March 2019, the Group signed final agreements for the acquisition of a 10% direct interest in Arctic LNG2 with Novatek, in which TOTAL holds an interest of 19.40%. For the period ending June 30, 2019, the Group recognized its share of the net income generated by this transaction in Novatek’s financial statements, except for the gain on disposal that has been eliminated.

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.

39

8) Information by business segment

 1sthalf 2019

Exploration

&

Production

Integrated Gas,

Renewables

& Power

Refining

&

Chemicals

Marketing

&

Services

Corporate

Intercompany

Total

(M$)

Non-Group sales

4,067

10,208

44,220

43,950

2

-

102,447

Intersegment sales

15,302

1,259

16,310

301

63

(33,235)

-

Excise taxes

-

-

(1,537)

(10,584)

-

-

(12,121)

Revenues from sales

19,369

11,467

58,993

33,667

65

(33,235)

90,326

Operating expenses

(8,234)

(10,287)

(56,502)

(32,178)

(406)

33,235

(74,372)

Depreciation, depletion and impairment of tangible assets and mineral interests

(5,216)

(643)

(763)

(470)

(35)

-

(7,127)

 Operating income

5,919

537

1,728

1,019

(376)

-

8,827

Net income (loss) from equity affiliates and other items

367

1,041

260

101

27

-

1,796

Tax on net operating income

(2,585)

(623)

(246)

(334)

124

-

(3,664)

 Net operating income

3,701

955

1,742

786

(225)

-

6,959

Net cost of net debt

(1,015)

Non-controlling interests

(77)

Net income - group share

5,867

 1sthalf 2019 (adjustments)(a)

Exploration

&

Production

Integrated Gas,

Renewables

& Power

Refining

&

Chemicals

Marketing

&

Services

Corporate

Intercompany

Total

(M$)

Non-Group sales

-

(86)

-

-

-

-

(86)

Intersegment sales

-

-

-

-

-

-

-

Excise taxes

-

-

-

-

-

-

-

Revenues from sales

-

(86)

-

-

-

-

(86)

Operating expenses

-

(112)

449

40

-

-

377

Depreciation, depletion and impairment of tangible assets and mineral interests

(43)

(11)

(10)

-

-

-

(64)

 Operating income  (b)

(43)

(209)

439

40

-

-

227

Net income (loss) from equity affiliates and other items

-

413

(47)

(7)

-

-

359

Tax on net operating income

-

(270)

(121)

(13)

-

-

(404)

 Net operating income  (b)

(43)

(66)

271

20

-

-

182

Net cost of net debt

(8)

Non-controlling interests

47

Net income - group share

221

(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

-

-

486

40

-

       - On net operating income

-

-

344

27

-

 1sthalf 2019 (adjusted)

Exploration

&

Production

Integrated Gas,

Renewables

& Power

Refining

&

Chemicals

Marketing

&

Services

Corporate

Intercompany

Total

(M$)

Non-Group sales

4,067

10,294

44,220

43,950

2

-

102,533

Intersegment sales

15,302

1,259

16,310

301

63

(33,235)

-

Excise taxes

-

-

(1,537)

(10,584)

-

-

(12,121)

Revenues from sales

19,369

11,553

58,993

33,667

65

(33,235)

90,412

Operating expenses

(8,234)

(10,175)

(56,951)

(32,218)

(406)

33,235

(74,749)

Depreciation, depletion and impairment of tangible assets and mineral interests

(5,173)

(632)

(753)

(470)

(35)

-

(7,063)

 Adjusted operating income

5,962

746

1,289

979

(376)

-

8,600

Net income (loss) from equity affiliates and other items

367

628

307

108

27

-

1,437

Tax on net operating income

(2,585)

(353)

(125)

(321)

124

-

(3,260)

 Adjusted net operating income

3,744

1,021

1,471

766

(225)

-

6,777

Net cost of net debt

(1,007)

Non-controlling interests

(124)

Adjusted net income - group share

5,646

 1sthalf 2019

Exploration

&

Production

Integrated Gas,

Renewables

& Power

Refining

&

Chemicals

Marketing

&

Services

Corporate

Intercompany

Total

(M$)

Total expenditures

4,282

1,975

648

527

51

7,483

Total divestments

89

574

239

157

3

1,062

Cash flow from operating activities

7,704

1,533

1,120

843

(1,320)

9,880


40

1sthalf 2018

Exploration

&

Production

Integrated Gas,

Renewables

& Power

Refining

&

Chemicals

Marketing

&

Services

Corporate

Intercompany

Total

(M$)

Non-Group sales

5,337

7,887

45,088

43,836

3

-

102,151

Intersegment sales

14,423

961

17,396

491

34

(33,305)

-

Excise taxes

-

-

(1,714)

(11,043)

-

-

(12,757)

Revenues from sales

19,760

8,848

60,770

33,284

37

(33,305)

89,394

Operating expenses

(8,721)

(8,123)

(58,248)

(31,919)

(399)

33,305

(74,105)

Depreciation, depletion and impairment of tangible assets and mineral interests

(4,561)

(807)

(617)

(346)

(20)

-

(6,351)

 Operating income

6,478

(82)

1,905

1,019

(382)

-

8,938

Net income (loss) from equity affiliates and other items

577

795

417

193

9

-

1,991

Tax on net operating income

(3,119)

(237)

(383)

(297)

181

-

(3,855)

 Net operating income

3,936

476

1,939

915

(192)

-

7,074

Net cost of net debt

(791)

Non-controlling interests

74

Net income - group share

6,357

 1sthalf 2018 (adjustments)(a)

Exploration

&

Production

Integrated Gas,

Renewables

& Power

Refining

&

Chemicals

Marketing

&

Services

Corporate

Intercompany

Total

(M$)

Non-Group sales

-

13

-

-

-

-

13

Intersegment sales

-

-

-

-

-

-

-

Excise taxes

-

-

-

-

-

-

-

Revenues from sales

-

13

-

-

-

-

13

Operating expenses

(150)

(101)

531

105

(9)

-

376

Depreciation, depletion and impairment of tangible assets and mineral interests

-

(446)

-

-

-

-

(446)

 Operating income  (b)

(150)

(534)

531

105

(9)

-

(57)

Net income (loss) from equity affiliates and other items

(167)

(15)

25

-

-

-

(157)

Tax on net operating income

121

(21)

(158)

(35)

-

-

(93)

 Net operating income  (b)

(196)

(570)

398

70

(9)

-

(307)

Net cost of net debt

(19)

Non-controlling interests

246

Net income - group share

(80)

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

(b) Of which inventory valuation effect

       - On operating income

-

-

531

105

-

       - On net operating income

-

-

415

70

-

 1sthalf 2018 (adjusted)

Exploration

&

Production

Integrated Gas,

Renewables

& Power

Refining

&

Chemicals

Marketing

&

Services

Corporate

Intercompany

Total

(M$)

Non-Group sales

5,337

7,874

45,088

43,836

3

-

102,138

Intersegment sales

14,423

961

17,396

491

34

(33,305)

-

Excise taxes

-

-

(1,714)

(11,043)

-

-

(12,757)

Revenues from sales

19,760

8,835

60,770

33,284

37

(33,305)

89,381

Operating expenses

(8,571)

(8,022)

(58,779)

(32,024)

(390)

33,305

(74,481)

Depreciation, depletion and impairment of tangible assets and mineral interests

(4,561)

(361)

(617)

(346)

(20)

-

(5,905)

 Adjusted operating income

6,628

452

1,374

914

(373)

-

8,995

Net income (loss) from equity affiliates and other items

744

810

392

193

9

-

2,148

Tax on net operating income

(3,240)

(216)

(225)

(262)

181

-

(3,762)

 Adjusted net operating income

4,132

1,046

1,541

845

(183)

-

7,381

Net cost of net debt

(772)

Non-controlling interests

(172)

Adjusted net income - group share

6,437

 1sthalf 2018

Exploration

&

Production

Integrated Gas,

Renewables

& Power

Refining

&

Chemicals

Marketing

&

Services

Corporate

Intercompany

Total

(M$)

Total expenditures

8,157

1,022

736

538

58

10,511

Total divestments

2,642

592

349

273

3

3,859

 Cash flow from operating activities

7,796

326

(110)

781

(466)

8,327

-


41

 2nd quarter 2019

Exploration

&

Production

Integrated Gas,

Renewables

& Power

Refining

&

Chemicals

Marketing

&

Services

Corporate

Intercompany

Total

(M$)

Non-Group sales

2,273

3,789

22,509

22,671

-

-

51,242

Intersegment sales

7,586

632

8,293

139

36

(16,686)

-

Excise taxes

-

-

(761)

(5,279)

-

-

(6,040)

Revenues from sales

9,859

4,421

30,041

17,531

36

(16,686)

45,202

Operating expenses

(4,205)

(3,878)

(29,168)

(16,844)

(229)

16,686

(37,638)

Depreciation, depletion and impairment of tangible assets and mineral interests

(2,687)

(328)

(389)

(237)

(20)

-

(3,661)

 Operating income

2,967

215

484

450

(213)

-

3,903

Net income (loss) from equity affiliates and other items

173

661

111

111

26

-

1,082

Tax on net operating income

(1,161)

(450)

46

(170)

64

-

(1,671)

 Net operating income

1,979

426

641

391

(123)

-

3,314

Net cost of net debt

(510)

Non-controlling interests

(48)

Net income - group share

2,756

 2nd quarter 2019 (adjustments)(a)

Exploration

&

Production

Integrated Gas,

Renewables

& Power

Refining

&

Chemicals

Marketing

&

Services

Corporate

Intercompany

Total

(M$)

Non-Group sales

-

(59)

-

-

-

-

(59)

Intersegment sales

-

-

-

-

-

-

-

Excise taxes

-

-

-

-

-

-

-

Revenues from sales

-

(59)

-

-

-

-

(59)

Operating expenses

-

(54)

(43)

(34)

-

-

(131)

Depreciation, depletion and impairment of tangible assets and mineral interests

(43)

(11)

(10)

-

-

-

(64)

 Operating income  (b)

(43)

(124)

(53)

(34)

-

-

(254)

Net income (loss) from equity affiliates and other items

-

407

(49)

(7)

-

-

351

Tax on net operating income

-

(286)

28

9

-

-

(249)

 Net operating income  (b)

(43)

(3)

(74)

(32)

-

-

(152)

Net cost of net debt

(4)

Non-controlling interests

25

Net income - group share

(131)

(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

-

-

(6)

(34)

-

       - On net operating income

-

-

(1)

(25)

-

 2nd quarter 2019 (adjusted)

Exploration

&

Production

Integrated Gas,

Renewables

& Power

Refining

&

Chemicals

Marketing

&

Services

Corporate

Intercompany

Total

(M$)

Non-Group sales

2,273

3,848

22,509

22,671

-

-

51,301

Intersegment sales

7,586

632

8,293

139

36

(16,686)

-

Excise taxes

-

-

(761)

(5,279)

-

-

(6,040)

Revenues from sales

9,859

4,480

30,041

17,531

36

(16,686)

45,261

Operating expenses

(4,205)

(3,824)

(29,125)

(16,810)

(229)

16,686

(37,507)

Depreciation, depletion and impairment of tangible assets and mineral interests

(2,644)

(317)

(379)

(237)

(20)

-

(3,597)

 Adjusted operating income

3,010

339

537

484

(213)

-

4,157

Net income (loss) from equity affiliates and other items

173

254

160

118

26

-

731

Tax on net operating income

(1,161)

(164)

18

(179)

64

-

(1,422)

 Adjusted net operating income

2,022

429

715

423

(123)

-

3,466

Net cost of net debt

(506)

Non-controlling interests

(73)

Adjusted net income - group share

2,887

 2nd quarter 2019

Exploration

&

Production

Integrated Gas,

Renewables

& Power

Refining

&

Chemicals

Marketing

&

Services

Corporate

Intercompany

Total

(M$)

Total expenditures

2,257

857

363

383

36

3,896

Total divestments

60

349

70

85

1

565

 Cash flow from operating activities

3,768

641

1,658

611

(427)

6,251

-


42

 2nd quarter 2018

Exploration

&

Production

Integrated Gas,

Renewables

& Power

Refining

&

Chemicals

Marketing

&

Services

Corporate

Intercompany

Total

(M$)

Non-Group sales

3,119

3,547

23,349

22,528

(3)

-

52,540

Intersegment sales

7,646

469

9,440

293

(63)

(17,785)

-

Excise taxes

-

-

(867)

(5,571)

-

-

(6,438)

Revenues from sales

10,765

4,016

31,922

17,250

(66)

(17,785)

46,102

Operating expenses

(4,791)

(3,605)

(30,369)

(16,416)

(122)

17,785

(37,518)

Depreciation, depletion and impairment of tangible assets and mineral interests

(2,345)

(603)

(304)

(172)

(11)

-

(3,435)

 Operating income

3,629

(192)

1,249

662

(199)

-

5,149

Net income (loss) from equity affiliates and other items

256

441

289

107

11

-

1,104

Tax on net operating income

(1,687)

(104)

(279)

(194)

85

-

(2,179)

 Net operating income

2,198

145

1,259

575

(103)

-

4,074

Net cost of net debt

(440)

Non-controlling interests

87

Net income - group share

3,721

 2nd quarter 2018 (adjustments)(a)

Exploration

&

Production

Integrated Gas,

Renewables

& Power

Refining

&

Chemicals

Marketing

&

Services

Corporate

Intercompany

Total

(M$)

Non-Group sales

-

24

-

-

-

-

24

Intersegment sales

-

-

-

-

-

-

-

Excise taxes

-

-

-

-

-

-

-

Revenues from sales

-

24

-

-

-

-

24

Operating expenses

(97)

(9)

569

134

-

-

597

Depreciation, depletion and impairment of tangible assets and mineral interests

-

(424)

-

-

-

-

(424)

 Operating income  (b)

(97)

(409)

569

134

-

-

197

Net income (loss) from equity affiliates and other items

(66)

(4)

46

1

-

-

(23)

Tax on net operating income

46

(7)

(177)

(38)

-

-

(176)

 Net operating income  (b)

(117)

(420)

438

97

-

-

(2)

Net cost of net debt

(9)

Non-controlling interests

179

Net income - group share

168

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

(b) Of which inventory valuation effect

       - On operating income

-

-

569

134

-

       - On net operating income

-

-

438

97

-

 2nd quarter 2018 (adjusted)

Exploration

&

Production

Integrated Gas,

Renewables

& Power

Refining

&

Chemicals

Marketing

&

Services

Corporate

Intercompany

Total

(M$)

Non-Group sales

3,119

3,523

23,349

22,528

(3)

-

52,516

Intersegment sales

7,646

469

9,440

293

(63)

(17,785)

-

Excise taxes

-

-

(867)

(5,571)

-

-

(6,438)

Revenues from sales

10,765

3,992

31,922

17,250

(66)

(17,785)

46,078

Operating expenses

(4,694)

(3,596)

(30,938)

(16,550)

(122)

17,785

(38,115)

Depreciation, depletion and impairment of tangible assets and mineral interests

(2,345)

(179)

(304)

(172)

(11)

-

(3,011)

 Adjusted operating income

3,726

217

680

528

(199)

-

4,952

Net income (loss) from equity affiliates and other items

322

445

243

106

11

-

1,127

Tax on net operating income

(1,733)

(97)

(102)

(156)

85

-

(2,003)

 Adjusted net operating income

2,315

565

821

478

(103)

-

4,076

Net cost of net debt

(431)

Non-controlling interests

(92)

Adjusted net income - group share

3,553

 2nd quarter 2018

Exploration

&

Production

Integrated Gas,

Renewables

& Power

Refining

&

Chemicals

Marketing

&

Services

Corporate

Intercompany

Total

(M$)

Total expenditures

2,612

447

404

310

14

3,787

Total divestments

466

439

324

45

-

1,274

 Cash flow from operating activities

4,474

258

999

841

(326)

6,246

43

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

Consolidated

1sthalf 2019

statement of

(M$)

Adjusted

Adjustments(a)

income

Sales

102,533

(86)

102,447

Excise taxes

(12,121)

-

(12,121)

     Revenues from sales

90,412

(86)

90,326

Purchases net of inventory variation

(60,533)

422

(60,111)

Other operating expenses

(13,758)

(45)

(13,803)

Exploration costs

(458)

-

(458)

Depreciation, depletion and impairment of tangible assets and mineral interests

(7,063)

(64)

(7,127)

Other income

453

115

568

Other expense

(190)

(208)

(398)

Financial interest on debt

(1,121)

(8)

(1,129)

Financial income and expense from cash & cash equivalents

(70)

-

(70)

     Cost of net debt

(1,191)

(8)

(1,199)

Other financial income

486

-

486

Other financial expense

(383)

-

(383)

Net income (loss) from equity affiliates

1,071

452

1,523

Income taxes

(3,076)

(404)

(3,480)

Consolidated net income

5,770

174

5,944

Group share

5,646

221

5,867

Non-controlling interests

124

(47)

77

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

Consolidated

1sthalf 2018

statement of

(M$)

Adjusted

Adjustments(a)

income

Sales

102,138

13

102,151

Excise taxes

(12,757)

-

(12,757)

     Revenues from sales

89,381

13

89,394

Purchases net of inventory variation

(60,623)

578

(60,045)

Other operating expenses

(13,496)

(202)

(13,698)

Exploration costs

(362)

-

(362)

Depreciation, depletion and impairment of tangible assets and mineral interests

(5,905)

(446)

(6,351)

Other income

628

147

775

Other expense

(115)

(488)

(603)

Financial interest on debt

(849)

(19)

(868)

Financial income and expense from cash & cash equivalents

(95)

-

(95)

     Cost of net debt

(944)

(19)

(963)

Other financial income

561

-

561

Other financial expense

(329)

-

(329)

Net income (loss) from equity affiliates

1,403

184

1,587

Income taxes

(3,590)

(93)

(3,683)

Consolidated net income

6,609

(326)

6,283

Group share

6,437

(80)

6,357

Non-controlling interests

172

(246)

(74)

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


44

Consolidated

2nd quarter 2019

statement

(M$)

Adjusted

Adjustments(a)

 of income

Sales

51,301

(59)

51,242

Excise taxes

(6,040)

-

(6,040)

     Revenues from sales

45,261

(59)

45,202

Purchases net of inventory variation

(30,295)

(95)

(30,390)

Other operating expenses

(7,042)

(36)

(7,078)

Exploration costs

(170)

-

(170)

Depreciation, depletion and impairment of tangible assets and mineral interests

(3,597)

(64)

(3,661)

Other income

253

68

321

Other expense

(117)

(72)

(189)

Financial interest on debt

(564)

(4)

(568)

Financial income and expense from cash & cash equivalents

(42)

-

(42)

     Cost of net debt

(606)

(4)

(610)

Other financial income

326

-

326

Other financial expense

(188)

-

(188)

Net income (loss) from equity affiliates

457

355

812

Income taxes

(1,322)

(249)

(1,571)

Consolidated net income

2,960

(156)

2,804

Group share

2,887

(131)

2,756

Non-controlling interests

73

(25)

48

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

Consolidated

2nd quarter 2018

statement

(M$)

Adjusted

Adjustments(a)

 of income

Sales

52,516

24

52,540

Excise taxes

(6,438)

-

(6,438)

     Revenues from sales

46,078

24

46,102

Purchases net of inventory variation

(31,263)

664

(30,599)

Other operating expenses

(6,694)

(67)

(6,761)

Exploration costs

(158)

-

(158)

Depreciation, depletion and impairment of tangible assets and mineral interests

(3,011)

(424)

(3,435)

Other income

254

(2)

252

Other expense

(55)

(358)

(413)

Financial interest on debt

(469)

(9)

(478)

Financial income and expense from cash & cash equivalents

(54)

-

(54)

     Cost of net debt

(523)

(9)

(532)

Other financial income

321

-

321

Other financial expense

(159)

-

(159)

Net income (loss) from equity affiliates

766

337

1,103

Income taxes

(1,911)

(176)

(2,087)

Consolidated net income

3,645

(11)

3,634

Group share

3,553

168

3,721

Non-controlling interests

92

(179)

(87)

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

45

10) Post-closing

On July 10, 2019, TOTAL announced the signature of an agreement to divest several UK non-core assets to Petrogas NEO UK Ltd. The overall consideration for this deal amounts to 635 million dollars with an effective date of January 1, 2019. The transaction remains subject to approval from the relevant authorities and is expected to close in December 2019.

46