Third quarter 2019 results

In a weaker environment, continued strong cash flow generation and low carbon strategy development

PARIS--()-- 

Total (Paris:FP) (LSE:TTA) (NYSE:TOT):

3Q19 Change
vs 3Q18
9M19 Change
vs 9M18
 
Oil price - Brent ($/b) 62.0 -18% 64.6 -10%
European gas price - NBP ($/Mbtu) 3.9 -54% 4.8 -37%
Adjusted net income (Group share)1
- in billions of dollars (B$) 3.02 -24% 8.66 -17%
- in dollars per share 1.13 -23% 3.20 -18%
 
DACF1 (B$) 7.4 -2% 21.1 +6%
Cash Flow from operations (B$) 8.2 +43% 18.1 +29%
 
 
Net income (Group share) of 2.8 B$ in 3Q19, a 29% decrease compared to 3Q18
Net-debt-to-capital ratio of 21.1% at September 30, 2019
Hydrocarbon production of 3,040 kboe/d in 3Q19, an increase of 8.4% compared to 3Q18
Ex-dividend date for third 2019 interim dividend of 0.68 €/share on March 30, 2020
 

Total’s Board of Directors met on October 29, 2019, to approve the Group’s third quarter 2019 financial statements. Commenting on the results, Chairman and CEO Patrick Pouyanné said:

“The Group continues to achieve solid results despite a third quarter environment compared to a year ago that was marked by an 18% decrease in the Brent price to $62/b and gas prices that fell by about 55% in Europe and Asia.

Cash flow (DACF) was essentially stable at $7.4 billion compared to a year ago, thanks to production growth of more than 8% from cash flow accretive projects. Year-to-date cash flow from the iGRP segment increased by nearly $1 billion, driven by LNG production growth of 55% (Yamal LNG in Russia and Ichthys in Australia). Thus Total reduced its organic pre-dividend breakeven to less than $25/b.

In this context, adjusted net income was $3.02 billion in the third quarter and nearly $9 billion in the first nine months of the year. The return on equity was 10.3%.

In Exploration & Production, the Group continues to high-grade its portfolio, particularly in Norway with the start-up of Johan Sverdrup and in the United Kingdom with the ramp-up of Culzean and the sale of high-breakeven mature assets. In Exploration, the Group became operator of a new high-potential pre-salt exploration block in Brazil and participated in two discoveries in Guyana.

The Group continues its dynamic strategy of growth in natural gas to contribute to the energy transition in concrete terms with the acquisition of Anadarko’s stake in Mozambique LNG, the launch of the Arctic LNG 2 project in Russia and the investment in the gas marketing partnership with conglomerate Adani in India.

It also continued to grow in low carbon electricity by adding 500 MW of new projects in France during the quarter, launching the construction of a third solar farm in Japan and joining forces with Envision to develop distributed solar projects in China.

Strong performance of the Downstream from leveraging its diversified portfolio of activities confirms the effectiveness of the integrated model. Downstream cash flow was $2 billion in the third quarter, up 14% year-on-year.

Total maintains a solid financial position with gearing of 17.2% excluding capitalized leases (21.1% including). In accordance with the decision of the Board of Directors announced on September 24, the Group is accelerating dividend growth and will distribute the third interim for 2019 in the amount of 0.68€ per share, an increase of 6% compared to 2018. In addition, given the resilience of its cash flow, the Group bought back $1.15 billion of its shares through September and will buy back a total of $1.75 billion of its shares in 2019.”

Key figures2

3Q19 2Q19 3Q18 3Q19
vs
3Q18
In millions of dollars, except effective tax rate,
earnings per share and number of shares
9M19 9M18 9M19
vs
9M18
3,673 3,589 4,548 -19% Adjusted net operating income from business segments 10,675 12,112 -12%
1,734 2,022 2,439 -29% Exploration & Production* 5,478 6,571 -17%
574 429 697 -18% Integrated Gas, Renewables & Power* 1,595 1,743 -8%
952 715 938 +1% Refining & Chemicals 2,423 2,479 -2%
413 423 474 -13% Marketing & Services 1,179 1,319 -11%
521 457 865 -40% Contribution of equity affiliates to adjusted net income 1,592 2,268 -30%
30.7% 33.0% 38.6% - Group effective tax rate3 34.9% 38.9% -
3,017 2,887 3,958 -24% Adjusted net income (Group share) 8,663 10,395 -17%
1.13 1.05 1.47 -23% Adjusted fully-diluted earnings per share (dollars)4 3.20 3.88 -18%
1.01 0.94 1.26 -20% Adjusted fully-diluted earnings per share (euros)** 2.85 3.25 -12%
2,614 2,625 2,637 -1% Fully-diluted weighted-average shares (millions) 2,621 2,618 -
 
2,800 2,756 3,957 -29% Net income (Group share) 8,667 10,314 -16%
 
3,296 3,028 2,568 +28% Organic investments5 9,107 7,967 +14%
3,422 402 3,640 -6% Net acquisitions6 4,131 4,893 -16%
6,718 3,430 6,208 +8% Net investments7 21,129 19,972 +6%
6,853 6,707 7,088 -3% Operating cash flow
before working capital changes8
19,593 18,857 +4%
7,385 7,208 7,507 -2% Operating cash flow before working capital changes w/o financial charges (DACF)9 21,129 19,972 +6%
8,206 6,251 5,736 +43% Cash flow from operations 18,086 14,063 +29%

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

* 3Q18 and first nine months 2018 restated; historical data for 2017 and 2018 available on www.total.com.

** Average €-$ exchange rate: 1.1119 in the third quarter 2019 and 1.1236 in the first nine months 2019.

Highlights since the beginning of the third quarter 201910

  • Finalized acquisition of Anadarko’s stake in Mozambique LNG
  • Launched Arctic LNG 2 project in Russia
  • Expanded partnership with Adani to supply and market natural gas in India
  • Signed agreements with Benin to develop LNG market there
  • Started production at Johan Sverdrup in the North Sea
  • Expanded Brazil pre-salt footprint with new deep offshore exploration license
  • Inaugurated 1000th Total service station equipped with solar panels
  • Launched construction of third solar farm in Japan
  • Alliance with Envision in the fast-growing distributed solar energy market in China
  • Acquired renewable energy company Vents d’Oc in France
  • Increased ethylene production capacity by 30% at Hanwha Total Petrochemical in South Korea
  • Announced creation of a digital factory to accelerate the digital transformation of the Group

Key figures of environment and Group production

> Environment* – liquids and gas price realizations**, refining margins

3Q19 2Q19 3Q18 3Q19
vs
3Q18
9M19 9M18 9M19
vs
9M18
62.0 68.9 75.2 -18% Brent ($/b) 64.6 72.1 -10%
2.3 2.5 2.9 -19% Henry Hub ($/Mbtu) 2.6 2.8 -10%
3.9 4.1 8.4 -54% NBP ($/Mbtu) 4.8 7.6 -37%
4.7 4.9 10.7 -56% JKM ($/Mbtu) 5.4 9.7 -44%
58.0 63.7 68.8 -16% Average price of liquids ($/b)** 60.0 66.1 -9%
3.5 3.8 5.1 -31% Average price of gas ($/Mbtu)** 3.93 4.83 -19%
 
47.4 27.6 47.2 - Variable cost margin - Refining Europe, VCM ($/t) 36.2 37.3 -3%

* The indicators are shown on page 15.

** Consolidated subsidiaries.

Production*

3Q19 2Q19 3Q18 3Q19
vs
3Q18
9M19 9M18 9M19
vs
9M18
3,040 2,957 2,804 +8% Hydrocarbon production (kboe/d) 2,981 2,742 +9%
1,441 1,407 1,431 +1% Oil (including bitumen) (kb/d) 1,424 1,377 +3%
1,599 1,549 1,373 +16% Gas (including condensates and associated NGL) (kboe/d) 1,557 1,365 +14%
 
3,040 2,957 2,804 +8% Hydrocarbon production (kboe/d) 2,981 2,742 +9%
1,720 1,624 1,611 +7% Liquids (kb/d) 1,658 1,558 +6%
7,399 7,477 6,557 +13% Gas (Mcf/d) 7,399 6,465 +14%

* Group production = EP production + iGRP production.

Hydrocarbon production was 3,040 thousand barrels of oil equivalent per day (kboe/d) in third quarter 2019, an increase of 8% compared to last year, 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, and Culzean in the United Kingdom,
  • -3% due to the natural decline of the fields,
  • -1% due to maintenance, notably in Norway.

Hydrocarbon production was 2,981 thousand barrels of oil equivalent per day (kboe/d) in the first nine months 2019, an increase of 9% compared to last year, 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% due to 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 and Norway.

     

Analysis of business segments

Exploration & Production (EP – redefined scope)

> Production

3Q19 2Q19 3Q18 3Q19
vs
3Q18
Hydrocarbon production 9M19 9M18 9M19
vs
9M18
2,501 2,398 2,433 +3% EP (kboe/d) 2,442 2,389 +2%
1,647 1,551 1,575 +5% Liquids (kb/d) 1,587 1,522 +4%
4,654 4,629 4,678 -1% Gas (Mcf/d) 4,663 4,729 -1%

> Results

3Q19 2Q19 3Q18 3Q19
vs
3Q18
In millions of dollars, except effective tax rate 9M19 9M18 9M19
vs
9M18
1,734 2,022 2,439 -29% Adjusted net operating income* 5,478 6,571 -17%
297 239 316 -6% including income from equity affiliates 749 871 -14%
39.7% 39.5% 47.5% - Effective tax rate** 42.8% 47.5%
 
2,065 1,995 1,605 +29% Organic investments 6,018 5,188 +16%
(3) 204 373 ns Net acquisitions 239 2,305 -90%
2,061 2,199 1,978 +4% Net investments 6,256 7,493 -17%
 
4,451 4,882 5,200 -14% Operating cash flow before working capital changes *** 13,579 13,921 -2%
5,007 3,768 4,431 +13% Cash flow from operations *** 12,711 12,227 +4%

* Details on adjustment items are shown in the business segment information annex to financial statements.

** 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).

*** Excluding financial charges, except those related to leases.

Exploration & Production adjusted net operating income was:

  • 1,734 M$ in the third quarter 2019, a decrease of 29% year-on-year, impacted notably by lower Brent and natural gas prices as well as higher DD&A expenses on new projects.
  • 5,478 M$ in the first nine months 2019, a decrease of 17%, for the same reasons.

Operating cash flow before working capital changes, compared to last year, decreased by 14% in the third quarter to 4.5 B$ and by 2% in the first nine months to 13.6 B$. The start-up of highly accretive cash flow projects offset the effect of lower Brent and gas prices.

Integrated Gas, Renewables & Power (iGRP)

> Production and liquefied natural gas (LNG) sales

3Q19 2Q19 3Q18 3Q19
vs
3Q18
Hydrocarbon production (kboe/d) 9M19 9M18 9M19
vs
9M18
539 559 371 +45% iGRP (kboe/d) 539 353 +53%
73 73 36 x2 Liquids (kb/d) 71 36 +94%
2,745 2,848 1,879 +46% Gas (Mcf/d) 2,736 1,736 +58%
 
3Q19 2Q19 3Q18 3Q19
vs
3Q18
Liquefied Natural Gas in Mt 9M19 9M18 9M19
vs
9M18
7.4 8.5 6.2 +20% Overall LNG sales 23.7 13.9 +71%
4.2 4.1 2.8 +50% incl. Sales from equity production* 12.0 7.7 +55%
5.5 6.7 5.1 +8% incl. Sales by Total from equity production and third party purchases 18.3 10.5 +75%

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

Production growth compared to a year ago is essentially linked to the start-up of production from the Ichthys project in Australia in the third quarter 2018 and the successive start-ups of trains at Yamal LNG in Russia.

Total LNG sales increased by 20% compared to last year for the third quarter thanks to the ramp-up of Yamal LNG and Ichthys as well as the start-up of the first train at Cameron LNG in the United States.

Total LNG sales increased by 71% in the first nine months 2019 for the same reasons as well as the acquisition of the portfolio of LNG contracts from Engie in the third quarter 2018.

> Results

3Q19 2Q19 3Q18 3Q19
vs
3Q18
In millions of dollars 9M19 9M18 9M19
vs
9M18
574 429 697 -18% Adjusted net operating income* 1,595 1,743 -8%
206 195 324 -36% including income from equity affiliates 656 802 -18%
 
641 442 407 +57% Organic investments 1,576 1,131 +39%
3,375 159 3,341 +1% Net acquisitions 3,934 3,047 +29%
4,015 601 3,748 +7% Net investments 5,509 4,178 +32%
 
848 869 553 +53% Operating cash flow before working capital changes ** 2,327 1,438 +62%
401 641 (164) ns Cash flow from operations ** 1,934 162 x11,9

* Detail of adjustment items shown in the business segment information annex to financial statements.

** Excluding financial charges, except those related to leases.

Driven by strong LNG sales growth, operating cash flow before working capital changes for the iGRP segment increased by 53% in the third quarter 2019 and 62% in the first nine months 2019.

Adjusted net operating income was 574 M$ in the third quarter 2019 and 1,595 M$ in the first nine months 2019, a decrease of 18% and 8%, respectively, compared to last year, impacted by lower gas prices in Europe and Asia in particular as well as higher DD&A expenses on new projects.

Downstream (Refining & Chemicals and Marketing & Services)

> Results

3Q19 2Q19 3Q18 3Q19
vs
3Q18
9M19 9M18 9M19
vs
9M18
1,719 1,595 1,953 -12% Total refinery throughput (kb/d) 1,725 1,840 -6%
503 447 654 -23% France 514 616 -17%
757 679 795 -5% Rest of Europe 753 737 +2%
459 469 504 -9% Rest of world 458 487 -6%
82% 77% 92% - Utlization rate based on crude only** 83% 87% -

* Detail of adjustment items shown in the business segment information annex to financial statements.

** Excluding financial charges, except those related to leases.

Refining & Chemicals

> Refinery throughput and utilization rates*

* 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 12% in the third quarter 2019 year-on-year, notably as a result of the start of planned maintenance at Normandy and the partial contribution of Grandpuits in France this quarter.
  • decreased by 6% in the first nine months 2019 year-on-year for the same reasons.

> Results

3Q19 2Q19 3Q18 3Q19
vs
3Q18
In millions of dollars 9M19 9M18 9M19
vs
9M18
952 715 938 +1% Adjusted net operating income* 2,423 2,479 -2%
 
354 353 295 +20% Organic investments 947 989 -4%
19 (58) (6) ns Net acquisitions (163) (313) ns
374 295 289 +29% Net investments 785 676 +16%
 
1,373 806 1,174 +17% Operating cash flow before working capital changes ** 3,283 3,112 +5%
1,575 1,658 1,338 +18% Cash flow from operations ** 2,695 1,228 x2,2

* Detail of adjustment items shown in the business segment information annex to financial statements.

** Excluding financial charges, except those related to leases.

Adjusted net operating income for the Refining & Chemicals segment increased by 1% to 952 M$ in the third quarter 2019, benefiting notably from more favorable petrochemical margins in Europe, and decreased by 2% in the first nine months 2019 to 2,423 M$.

Operating cash flow before working capital changes was 1,373 M$ in the third quarter 2019 and 3,283 M$ in the first nine months 2019, an increase of 17% and 5%, respectively, compared to 2018.

Marketing & Services

> Petroleum product sales

3Q19 2Q19 3Q18 3Q19
vs
3Q18
Sales in kb/d* 9M19 9M18 9M19
vs
9M18
1,848 1,860 1,818 +2% Total Marketing & Services sales 1,848 1,806 +2%
1,034 1,004 1,024 +1% Europe 1,017 1,006 +1%
814 856 794 +3% Rest of world 831 800 +4%

* Excludes trading and bulk refining sales

Sales of petroleum products increased by 2% in the third quarter 2019 and the first nine months 2019, due to the development of activities in the African and American regions, notably Mexico and Brazil.

> Results

3Q19 2Q19 3Q18 3Q19
vs
3Q18
In millions of dollars 9M19 9M18 9M19
vs
9M18
413 423 474 -13% Adjusted net operating income* 1,179 1,319 -11%
 
215 204 245 -12% Organic investments 498 586 -15%
33 96 (69) ns Net acquisitions 121 (145) ns
248 300 176 +41% Net investments 620 441 +41%
 
622 626 580 +7% Operating cash flow before working capital changes ** 1,830 1,656 +10%
1,483 611 752 +97% Cash flow from operations ** 2,326 1,533 +52%

* Detail of adjustment items shown in the business segment information annex to financial statements.

** Excluding financial charges, except those related to leases

Adjusted net operating income was 413 M$ in the third quarter 2019, a decrease of 13%, and 1,179 M$ for the first nine months of 2019.

Operating cash flow before working capital changes was 622 M$ in the third quarter 2019 and 1,830 M$ in the first nine months 2019, an increase of 7% and 10%, respectively, compared to 2018.

Group results

> Adjusted net operating income from business segments

Adjusted net operating income from the business segments was:

  • 3,673 M$ in the third quarter 2019, down 19% compared to last yeardue to lower Brent and natural gas prices.
  • 10,675 M$ in the first nine months 2019, down 12% compared to last yearfor the same reasons.

> Adjusted net income (Group share)

Adjusted net income (Group share) was:

  • 3,017 M$ in the third quarter 2019, down 24% compared to last year. This decrease reflects the decrease in the adjusted net operating income of the segments.
  • 8,663 M$ in the first nine months 2019, down 17% compared to last year for the same reasons and the increase in the net cost of net debt compared to a year ago mainly due to the rise in U.S. dollar interest rates.

Adjusted net income excludes the after-tax inventory effect, special items and the impact of effects of changes in fair value 11.

Total net income adjustments12 were:

  • -217 M$ in the third quarter 2019.
  • 4 M$ in the first nine months 2019.

The effective tax rate for the Group was:

  • 30.7% in the third quarter 2019, compared to 38.6% the same quarter last year, mainly due to the lower tax rate for Exploration & Production segment linked to the lower hydrocarbon prices.
  • 34.9% in the first nine months 2019, compared to 38.9% the first nine months 2018, for the same reasons.

> Adjusted fully-diluted earnings per share

Adjusted earnings per share was:

  • $1.13 in the third quarter 2019, a decrease of 23%, calculated on the basis of a weighted average of 2,614 million fully-diluted shares, compared to $1.47 in the third quarter 2018.
  • $3.20 in the first nine months 2019, a decrease of 18%, calculated on the basis of a weighted average of 2,621 million fully-diluted shares, compared to $3.88 in the first nine months 2018.

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

  • the buyback of 16.1 million shares, representing all shares issued in 2019 under the scrip dividend option until it was terminated.
  • the buyback of additional shares: 8 million shares repurchased in the third quarter 2019 for 0.40 B$ and 21.7 million shares in the first nine months 2019 for 1.15 B$ as part of the 5 B$ buyback program for 2018-20.

The number of fully-diluted shares was 2,614 million on September 30, 2019.

> Acquisitions - asset sales

Acquisitions were:

  • 4,429 M$ in the third quarter 2019, linked notably to the acquisition of Anadarko’s interest in Mozambique LNG.
  • 5,713 M$ in the first nine months 2019, linked notably to the elements above as well as to the signing of the acquisition of a 10% stake in the Arctic LNG 2 project in Russia and the acquisition of Chevron’s interest in the Danish Underground Consortium in Denmark.

Asset sales were:

  • 1,007 M$ in the third quarter 2019, including notably the payment received with the take-over of the Toshiba LNG portfolio in the United States.
  • 1,582 M$ in the first nine months 2019, linked notably to the elements above and the sale of the interest in the Wepec refinery in China, the sale of the Group’s interest in the Hazira terminal in India and polystyrene activities in China.

> Net cash flow

Net cash flow13 for the Group was:

  • 135 M$ in the third quarter 2019, a decrease of 745 M$ from last year due to increased net acquisitions.
  • 6,355 M$ in the first nine months 2019, an increase of 358 M$ from last year due to higher operating cash flow before working capital changes partially offset by higher net acquisitions.

> Profitability

The return on equity was 10.3% for the twelve months ended September 30, 2019.

In millions of dollars October 1, 2018 July 1, 2018 October 1, 2017
September 30, 2019 June 30, 2019 September 30, 2018
Adjusted net income 12,104 13,125 13,679
Average adjusted shareholders' equity 117,037 117,787 114,729
Return on equity (ROE) 10.3% 11.1% 11.9%

The return on average capital employed was 9.6% for the twelve months ended September 30, 2019.

In millions of dollars October 1, 2018 July 1, 2018 October 1, 2017
September 30, 2019 June 30, 2019 September 30, 2018
Adjusted net operating income 14,094 15,087 15,295
Average capital employed 146,222 145,247 138,242
ROACE 9.6% 10.4% 11.1%

Total S.A. accounts

Net income for Total S.A., the parent company, was 5,934 million euros in the first nine months 2019, compared to 4,814 million euros a year ago.

2019 Sensitivities*

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.

Summary and outlook

Since the start of the fourth quarter 2019, Brent has traded around 60 $/b on average. The environment remains volatile, with uncertainty about hydrocarbon demand growth related to the outlook for global economic growth and in a context of geopolitical instability.

The Group maintains its cost discipline and the organic pre-dividend cash flow breakeven will remain below 30 $/b. The Group continues its cost reduction program with more than 0.5 B$ of additional savings this year to reach cumulative savings of more than 4.7 B$ by the end of 2019. It will continue its 5 B$ asset sale program over the 2019-20 period (1.6 B$ was completed at the end of September) and 2019 net investments should be less than 18 B$.

Production growth should reach 9% in 2019, thanks to ramp-ups on projects started in 2018, start-ups since the beginning of the year, including Kaombo Sul in Angola and Culzean in the UK North Sea, Johan Sverdrup in Norway, and the upcoming Iara 1 in Brazil.

The Group will continue to implement its strategy for profitable growth on the integrated gas and low carbon electricity chains, and the iGRP segment will benefit in 2020 from the start-ups of Yamal LNG train 4 as well as Cameron LNG trains 2&3.

Despite volatile European refining margins, the Downstream is well positioned to generate cash flow close to 7 B$ in 2019.

Taking into account the stronger visibility on the Group’s future, the Board of Directors decided on September 23, 2019, to accelerate dividend growth for the coming years with guidance of increasing the dividend by 5-6% per year. In addition, the Group will continue to buy back shares within the framework of its 5 B$ share buyback program over the 2018-20 period at 60 $/b with the cumulative projected amount of 3.25 B$ by the end of 2019.

***

To listen to the presentation by CFO Jean-Pierre Sbraire today at 13:00 (London time) please log on to total.com or call +44 (0) 207 192 8000 in Europe or +1 631 510 7495 in the United States (code: 2076368). To listen to the replay, please consult the website or call +44 (0) 333 300 9785 in Europe or +1 917 677 7532 in the United States (code: 2076368).

* * * * *

Operating information by segment

> Group production (Exploration & Production + iGRP)

3Q19 2Q19 3Q18 3Q19
vs
3Q18
Combined liquids and gas
production by region (kboe/d)
9M19 9M18 9M19
vs
9M18
1,004 997 910 +10% Europe and Central Asia 997 879 +13%
733 686 676 +8% Africa 705 674 +5%
720 703 687 +5% Middle East and North Africa 703 669 +5%
363 358 399 -9% Americas 364 390 -7%
221 214 132 +68% Asia-Pacific 212 129 +64%
3,040 2,957 2,804 +8% Total production 2,981 2,742 +9%
698 750 645 +8% includes equity affiliates 719 661 +9%
 
3Q19 2Q19 3Q18 3Q19
vs
3Q18
Liquids production by region (kb/d) 9M19 9M18 9M19
vs
9M18
367 328 341 +8% Europe and Central Asia 349 324 +8%
583 549 528 +10% Africa 558 514 +8%
562 546 538 +4% Middle East and North Africa 543 526 +3%
163 160 186 -12% Americas 167 180 -8%
44 41 18 x2,4 Asia-Pacific 41 14 x3
1,720 1,624 1,611 +7% Total production 1,658 1,558 +6%
210 225 221 -5% includes equity affiliates 217 252 -14%
 
3Q19 2Q19 3Q18 3Q19
vs
3Q18
Gas production by region (Mcf/d) 9M19 9M18 9M19
vs
9M18
3,431 3,639 3,069 +12% Europe and Central Asia 3,498 2,993 +17%
768 703 776 -1% Africa 754 801 -6%
866 866 830 +4% Middle East and North Africa 879 793 +11%
1,124 1,107 1,198 -6% Americas 1,111 1,183 -6%
1,210 1,162 684 +77% Asia-Pacific 1,157 695 +66%
7,399 7,477 6,557 +13% Total production 7,399 6,465 +14%
2,635 2,868 2,313 +14% includes equity affiliates 2,718 2,199 +24%

> Downstream (Refining & Chemicals and Marketing & Services)

3Q19 2Q19 3Q18 3Q19
vs
3Q18
Petroleum product sales by region (kb/d) 9M19 9M18 9M19
vs
9M18
1,999 2,018 2,030 -2% Europe 2,013 1,958 +3%
677 751 760 -11% Africa 695 722 -4%
920 846 979 -6% Americas 868 847 +2%
541 536 569 -5% Rest of world 564 631 -11%
4,136 4,152 4,338 -5% Total consolidated sales 4,141 4,158 -
544 535 581 -6% Includes bulk sales 545 569 -4%
1,745 1,757 1,939 -10% Includes trading 1,748 1,783 -2%

Adjustment items to net income (Group share)

3Q19 2Q19 3Q18 In millions of dollars 9M19 9M18
(156) (56) (152) Special items affecting net income (Group share) (226) (705)
- - 89 Gain (loss) on asset sales - (14)
(20) (31) (39) Restructuring charges (53) (106)
(160) (57) (88) Impairments (217) (336)
24 32 (114) Other 44 (249)
(71) (28) 160 After-tax inventory effect : FIFO vs. replacement cost 289 632
10 (47) (9) Effect of changes in fair value (59) (8)
 
(217) (131) (1) Total adjustments affecting net income 4 (81)

Investments - Divestments

3Q19 2Q19 3Q18 3Q19
vs
3Q18
In millions of dollars 9M19 9M18 9M19
vs
9M18
3,296 3,028 2,568 +28% Organic investments ( a ) 9,107 7,967 +14%
152 185 156 -3% capitalized exploration 569 405 +41%
242 370 147 +65% increase in non-current loans 742 458 +62%
(61) (254) (688) ns repayment of non-current loans, excluding organic loan repayment from equity affiliates* (449) (1,685) ns
(109) - - ns change in debt from renewable projects (Group share) (109) - ns
4,429 614 3,228 +37% Acquisitions ( b ) 5,713 7,343 -22%
1,007 212 209 x4,8 Asset sales ( c ) 1,582 3,071 -48%
105 - - ns change in debt from renewable projects (partner share) 105 - ns
- - (621) ns Other transactions with non-controlling interests ( d ) - (621) ns
6,718 3,430 6,208 +8% Net investments ( a + b - c - d ) 13,238 12,860 +3%
(101) (99) - ns Organic loan repayment from equity affiliates* ( e ) (200) - ns
214 - - ns Change in debt from renewable projects ** ( f ) 214 - ns
6,831 3,331 5,587 +22% Cash flow used in investing activities ( a + b - c + e + f ) 13,252 12,239 +8%

* 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.

** Change in debt from renewable projects (Group share and partner share).

Cash flow

3Q19 2Q19 3Q18 3Q19
vs
3Q18
In millions of dollars 9M19 9M18 9M19
vs
9M18
7,385 7,208 7,507 -2% Operating cash flow before working capital changes w/o financials charges (DACF) 21,129 19,972 +6%
(532) (501) (419) ns Financial charges (1,536) (1,115) ns
6,853 6,707 7,088 -3% Operating cash flow before working capital changes ( a ) 19,593 18,857 +4%
1,523 (317) (1,578) ns (Increase) decrease in working capital (1,764) (5,656) ns
(69) (40) 226 ns Inventory effect 457 862 -47%
(101) (99) - ns Organic loan repayment from equity affiliates (200) - ns
8,206 6,251 5,736 +43% Cash flow from operations 18,086 14,063 +29%
 
3,296 3,028 2,568 +28% Organic investments ( b ) 9,107 7,967 +14%
3,557 3,679 4,520 -21% Free cash flow after organic investments,
w/o net asset sales ( a - b )
10,486 10,890 -4%
 
6,718 3,430 6,208 +8% Net investments ( c ) 13,238 12,860 +3%
135 3,277 880 -85% Net cash flow ( a - c ) 6,355 5,997 +6%

Gearing ratio*

In millions of dollars 09/30/2019 06/30/2019 09/30/2018
Current borrowings 14,631 16,221 15,180
Net current financial assets (3,012) (3,110) (2,884)
Net financial assets classified as held for sale - - (14)
Non-current financial debt 47,923 45,394 41,088
Hedging instruments of non-current debt (767) (771) (1,129)
Cash and cash equivalents (27,454) (26,723) (25,252)
Net debt (a) 31,321 31,011 26,989
 
Shareholders’ equity - Group share 114,994 116,862 118,193
Non-controlling interests 2,319 2,362 2,430
Shareholders' equity (b) 117,313 119,224 120,623
 
Net-debt-to-capital ratio = a / (a + b) 21.1% 20.6% 18.3%
 
Net-debt-to-capital ratio excluding leases 17.2% 16.7% 17.3%

*The net-debt-to-capital ratios on September 30, 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 September 30, 2019

In millions of dollars Exploration &
Production
Integrated Gas,
Renewables &
Power
Refining &
Chemicals
Marketing &
Services
Group
Adjusted net operating income 7,454 2,271 3,323 1,512 14,094
Capital employed at 09/30/2018* 92,104 36,587 12,884 6,841 145,298
Capital employed at 09/30/2019* 88,560 41,516 11,658 7,570 147,145
ROACE 8.3% 5.8% 27.1% 21.0% 9.6%

> Twelve months ended June 30, 2019

In millions of dollars Exploration &
Production
Integrated Gas,
Renewables &
Power
Refining &
Chemicals
Marketing &
Services
Group
Adjusted net operating income 8,159 2,394 3,309 1,573 15,087
Capital employed at 06/30/2018* 92,296 30,861 12,939 7,040 141,878
Capital employed at 06/30/2019* 90,633 37,290 12,300 8,535 148,617
ROACE 8.9% 7.0% 26.2% 20.2% 10.4%

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

This press release presents the results for the third quarter and first nine months of 2019 from the consolidated financial statements of TOTAL S.A. as of September 30, 2019). The limited review procedures by the Statutory Auditors are underway. The notes to these consolidated financial statements (unaudited) are available on the TOTAL website total.com

This document may contain forward-looking information on the Group (including objectives and trends), as well as forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995, notably with respect to the financial condition, results of operations, business, strategy and plans of TOTAL.

Such forward-looking information and statements included in this document are based on a number of economic data and assumptions made in a given economic, competitive and regulatory environment. They may prove to be inaccurate in the future, and are subject to a number of risk factors that could lead to a significant difference between actual results and those anticipated, the price of petroleum products, the ability to realize cost reductions and operating efficiencies without unduly disrupting business operations, changes in regulations including environmental and climate, currency fluctuations, as well as economic and political developments and changes in business conditions. Certain financial information is based on estimates particularly in the assessment of the recoverable value of assets and potential impairments of assets relating thereto.

Neither TOTAL nor any of its subsidiaries assumes any obligation to update publicly any forward-looking information or statement, objectives or trends contained in this document whether as a result of new information, future events or otherwise. Further information on factors, risks and uncertainties that could affect the Group’s business, financial condition, including its operating income and cash flow, reputation or outlook is provided in the most recent Registration Document, the French language version of which is filed by the Company with the French Autorité des Marchés Financiers and annual report on Form 20-F/A filed with the United States Securities and Exchange Commission (“SEC”).

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. In addition to IFRS measures, certain alternative performance indicators are presented, such as performance indicators excluding the adjustment items described below (adjusted operating income, adjusted net operating income, adjusted net income), return on equity (ROE), return on average capital employed (ROACE), gearing ratio and operating cash flow before working capital changes. These indicators are meant to facilitate the analysis of the financial performance of TOTAL and the comparison of income between periods. They allow investors to track the measures used internally to manage and measure the performance of the Group.

These adjustment items include:

(i) Special items

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

(ii) Inventory valuation effect

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

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

(iii) Effect of changes in fair value

The effect of changes in fair value presented as an adjustment item reflects, for some transactions, differences between internal measures 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, whose future effects are recorded at fair value in Group’s internal economic performance. IFRS precludes recognition of this fair value effect.

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

Euro amounts presented for the fully adjusted-diluted earnings per share represent dollar amounts converted at the average euro-dollar (€-$) exchange rate for the applicable period and are not the result of financial statements prepared in euros.

Cautionary Note to U.S. Investors – The SEC permits oil and gas companies, in their filings with the SEC, to separately disclose proved, probable and possible reserves that a company has determined in accordance with SEC rules. We may use certain terms in this press release, such as “potential reserves” or “resources”, that the SEC’s guidelines strictly prohibit us from including in filings with the SEC. U.S. investors are urged to consider closely the disclosure in our Form 20-F/A, File N° 1-10888, available from us at 2, place Jean Millier – Arche Nord Coupole/Regnault - 92078 Paris-La Défense Cedex, France, or at our website total.com. You can also obtain this form from the SEC by calling 1-800-SEC-0330 or on the SEC’s website sec.gov.

----------

1 Definition on page 2
2 Adjusted results are defined as income using replacement cost, adjusted for special items, excluding the impact of changes for fair value; adjustment items are on page 11.
3 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).
4 In accordance with IFRS rules, adjusted fully-diluted earnings per share is calculated from the adjusted net income less the interest on the perpetual subordinated bond
5 Organic investments = net investments excluding acquisitions, asset sales and other operations with non-controlling interests.
6 Net acquisitions = acquisitions – assets sales – other transactions with non-controlling interests (see page 11).
7 Net investments = Organic investments + net acquisitions (see page 11).
8 Operating cash flow before working capital changes, is defined as cash flow from operating activities before changes in working capital at replacement cost, and effective second quarter 2019 including organic loan repayments from equity affiliates. The inventory valuation effect is explained on
page 14. The reconciliation table for different cash flow figures is on page 12.
9 DACF = debt adjusted cash flow, is defined as operating cash flow before working capital changes and financial charges.
10 Certain transactions referred to in the highlights are subject to approval by authorities or to other conditions as per the agreements.
11 Adjustment items shown on page 11.
12 Details shown on page 11 and in the annex to the financial statements.
13 Net cash flow = operating cash flow before working capital changes - net investments (including other transactions with non-controlling interests).

________________________________

Total financial statements

Third quarter and nine months 2019 consolidated accounts, IFRS

 

CONSOLIDATED STATEMENT OF INCOME

TOTAL

 

 

 

 

 

(unaudited)

 

3rd quarter
2019

 

2nd quarter
2019

 

3rd quarter
2018

(M$)(a)

 

 

 

 

 

 

 

 

Sales

48,589

 

51,242

 

54,717

Excise taxes

(6,051)

 

(6,040)

 

(6,317)

Revenues from sales

42,538

 

45,202

 

48,400

 

 

 

 

 

 

Purchases, net of inventory variation

(27,898)

 

(30,390)

 

(32,351)

Other operating expenses

(6,362)

 

(7,078)

 

(6,873)

Exploration costs

(96)

 

(170)

 

(234)

Depreciation, depletion and impairment of tangible assets and mineral interests

(4,173)

 

(3,661)

 

(3,279)

Other income

167

 

321

 

581

Other expense

(559)

 

(189)

 

(355)

 

 

 

 

 

 

Financial interest on debt

(598)

 

(568)

 

(536)

Financial income and expense from cash & cash equivalents

-

 

(42)

 

(63)

Cost of net debt

(598)

 

(610)

 

(599)

 

 

 

 

 

 

Other financial income

163

 

326

 

290

Other financial expense

(178)

 

(188)

 

(171)

 

 

 

 

 

 

Net income (loss) from equity affiliates

1,381

 

812

 

918

 

 

 

 

 

 

Income taxes

(1,540)

 

(1,571)

 

(2,240)

Consolidated net income

2,845

 

2,804

 

4,087

Group share

2,800

 

2,756

 

3,957

Non-controlling interests

45

 

48

 

130

Earnings per share ($)

1.05

 

1.01

 

1.48

Fully-diluted earnings per share ($)

1.04

 

1.00

 

1.47

(a) Except for per share amounts.

 

 

 

 

 

CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME

TOTAL

(unaudited)

 

3rd quarter
2019

 

2nd quarter
2019

 

3rd quarter
2018

(M$)

 

 

Consolidated net income

2,845

 

2,804

 

4,087

 

 

 

 

 

 

Other comprehensive income

 

 

 

 

 

 

 

 

 

 

 

Actuarial gains and losses

5

 

(223)

 

33

Change in fair value of investments in equity instruments

19

 

74

 

(2)

Tax effect

(1)

 

59

 

(13)

Currency translation adjustment generated by the parent company

(3,520)

 

1,057

 

(511)

Items not potentially reclassifiable to profit and loss

(3,497)

 

967

 

(493)

Currency translation adjustment

1,207

 

(619)

 

93

Cash flow hedge

(202)

 

(246)

 

55

Variation of foreign currency basis spread

(4)

 

43

 

(39)

Share of other comprehensive income of equity affiliates, net amount

73

 

(135)

 

(142)

Other

(6)

 

1

 

(2)

Tax effect

69

 

69

 

(9)

Items potentially reclassifiable to profit and loss

1,137

 

(887)

 

(44)

Total other comprehensive income (net amount)

(2,360)

 

80

 

(537)

 

 

 

 

 

 

Comprehensive income

485

 

2,884

 

3,550

Group share

462

 

2,797

 

3,436

Non-controlling interests

23

 

87

 

114

CONSOLIDATED STATEMENT OF INCOME

TOTAL

(unaudited)

 

9 months
2019

 

9 months
2018

(M$)(a)

 

 

 

 

 

Sales

151,036

 

156,868

Excise taxes

(18,172)

 

(19,074)

Revenues from sales

132,864

 

137,794

 

 

 

 

Purchases, net of inventory variation

(88,009)

 

(92,396)

Other operating expenses

(20,165)

 

(20,571)

Exploration costs

(554)

 

(596)

Depreciation, depletion and impairment of tangible assets and mineral interests

(11,300)

 

(9,630)

Other income

735

 

1,356

Other expense

(957)

 

(958)

 

 

 

 

Financial interest on debt

(1,727)

 

(1,404)

Financial income and expense from cash & cash equivalents

(70)

 

(158)

Cost of net debt

(1,797)

 

(1,562)

 

 

 

 

Other financial income

649

 

851

Other financial expense

(561)

 

(500)

 

 

 

 

Net income (loss) from equity affiliates

2,904

 

2,505

 

 

 

 

Income taxes

(5,020)

 

(5,923)

Consolidated net income

8,789

 

10,370

Group share

8,667

 

10,314

Non-controlling interests

122

 

56

Earnings per share ($)

3.22

 

3.87

Fully-diluted earnings per share ($)

3.20

 

3.85

(a) Except for per share amounts.

 

 

 

CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME

TOTAL

(unaudited)

 

9 months
2019

 

9 months
2018

(M$)

 

Consolidated net income

8,789

 

10,370

 

 

 

 

Other comprehensive income

 

 

 

 

 

 

 

Actuarial gains and losses

(54)

 

100

Change in fair value of investments in equity instruments

126

 

3

Tax effect

13

 

(31)

Currency translation adjustment generated by the parent company

(3,994)

 

(3,141)

Items not potentially reclassifiable to profit and loss

(3,909)

 

(3,069)

Currency translation adjustment

1,394

 

1,061

Cash flow hedge

(575)

 

310

Variation of foreign currency basis spread

50

 

(66)

Share of other comprehensive income of equity affiliates, net amount

326

 

(274)

Other

(4)

 

(4)

Tax effect

176

 

(84)

Items potentially reclassifiable to profit and loss

1,367

 

943

Total other comprehensive income (net amount)

(2,542)

 

(2,126)

 

 

 

 

Comprehensive income

6,247

 

8,244

Group share

6,099

 

8,242

Non-controlling interests

148

 

2

CONSOLIDATED BALANCE SHEET

TOTAL

September
30, 2019

 

June 30,
2019

 

December 31,
2018

 

September 30,
2018

(M$)

(unaudited)

 

(unaudited)

 

 

 

(unaudited)

 

 

 

 

 

 

 

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-current assets

 

 

 

 

 

 

 

Intangible assets, net

31,539

 

29,229

 

28,922

 

27,356

Property, plant and equipment, net

116,900

 

118,063

 

113,324

 

115,136

Equity affiliates : investments and loans

27,172

 

26,473

 

23,444

 

23,402

Other investments

1,738

 

1,660

 

1,421

 

1,602

Non-current financial assets

767

 

771

 

680

 

1,129

Deferred income taxes

5,689

 

6,022

 

6,663

 

5,186

Other non-current assets

2,264

 

2,306

 

2,509

 

3,167

Total non-current assets

186,069

 

184,524

 

176,963

 

176,978

 

 

 

 

 

 

 

 

Current assets

 

 

 

 

 

 

 

Inventories, net

16,226

 

16,410

 

14,880

 

19,689

Accounts receivable, net

18,568

 

20,349

 

17,270

 

20,010

Other current assets

14,925

 

15,958

 

14,724

 

18,613

Current financial assets

3,781

 

3,536

 

3,654

 

3,553

Cash and cash equivalents

27,454

 

26,723

 

27,907

 

25,252

Assets classified as held for sale

418

 

-

 

1,364

 

207

Total current assets

81,372

 

82,976

 

79,799

 

87,324

Total assets

267,441

 

267,500

 

256,762

 

264,302

 

 

 

 

 

 

 

 

LIABILITIES & SHAREHOLDERS' EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shareholders' equity

 

 

 

 

 

 

 

Common shares

8,300

 

8,301

 

8,227

 

8,304

Paid-in surplus and retained earnings

123,805

 

123,351

 

120,569

 

123,167

Currency translation adjustment

(13,297)

 

(11,177)

 

(11,313)

 

(10,321)

Treasury shares

(3,814)

 

(3,613)

 

(1,843)

 

(2,957)

Total shareholders' equity - Group share

114,994

 

116,862

 

115,640

 

118,193

Non-controlling interests

2,319

 

2,362

 

2,474

 

2,430

Total shareholders' equity

117,313

 

119,224

 

118,114

 

120,623

 

 

 

 

 

 

 

 

Non-current liabilities

 

 

 

 

 

 

 

Deferred income taxes

11,333

 

11,486

 

11,490

 

12,138

Employee benefits

3,273

 

3,375

 

3,363

 

3,308

Provisions and other non-current liabilities

20,903

 

21,629

 

21,432

 

18,740

Non-current financial debt

47,923

 

45,394

 

40,129

 

41,088

Total non-current liabilities

83,432

 

81,884

 

76,414

 

75,274

 

 

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

 

Accounts payable

26,237

 

27,059

 

26,134

 

28,100

Other creditors and accrued liabilities

24,728

 

22,686

 

22,246

 

24,429

Current borrowings

14,631

 

16,221

 

13,306

 

15,180

Other current financial liabilities

769

 

426

 

478

 

669

Liabilities directly associated with the assets classified as held for sale

331

 

-

 

70

 

27

Total current liabilities

66,696

 

66,392

 

62,234

 

68,405

Total liabilities & shareholders' equity

267,441

 

267,500

 

256,762

 

264,302

CONSOLIDATED STATEMENT OF CASH FLOW

TOTAL

(unaudited)

 

3rd quarter
2019

 

2nd quarter
2019

 

3rd quarter
2018

(M$)

 

 

 

 

 

 

 

 

CASH FLOW FROM OPERATING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

 

Consolidated net income

2,845

 

2,804

 

4,087

Depreciation, depletion, amortization and impairment

4,242

 

3,819

 

3,477

Non-current liabilities, valuation allowances and deferred taxes

235

 

239

 

320

(Gains) losses on disposals of assets

(74)

 

(191)

 

(267)

Undistributed affiliates' equity earnings

(876)

 

(168)

 

(416)

(Increase) decrease in working capital

1,523

 

(317)

 

(1,578)

Other changes, net

311

 

65

 

113

Cash flow from operating activities

8,206

 

6,251

 

5,736

 

 

 

 

 

 

CASH FLOW USED IN INVESTING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

 

Intangible assets and property, plant and equipment additions

(2,210)

 

(2,881)

 

(3,352)

Acquisitions of subsidiaries, net of cash acquired

(4,385)

 

(208)

 

(2,714)

Investments in equity affiliates and other securities

(258)

 

(437)

 

(271)

Increase in non-current loans

(242)

 

(370)

 

(147)

Total expenditures

(7,095)

 

(3,896)

 

(6,484)

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

63

 

155

 

113

Proceeds from disposals of subsidiaries, net of cash sold

(1)

 

(1)

 

(11)

Proceeds from disposals of non-current investments

40

 

58

 

107

Repayment of non-current loans

162

 

353

 

688

Total divestments

264

 

565

 

897

Cash flow used in investing activities

(6,831)

 

(3,331)

 

(5,587)

 

 

 

 

 

 

CASH FLOW USED IN FINANCING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

 

Issuance (repayment) of shares:

 

 

 

 

 

- Parent company shareholders

1

 

449

 

16

- Treasury shares

(420)

 

(1,279)

 

(844)

Dividends paid:

 

 

 

 

 

- Parent company shareholders

-

 

(2,935)

 

-

- Non-controlling interests

(21)

 

(93)

 

(9)

Net issuance (repayment) of perpetual subordinated notes

-

 

-

 

-

Payments on perpetual subordinated notes

-

 

(175)

 

-

Other transactions with non-controlling interests

-

 

-

 

(621)

Net issuance (repayment) of non-current debt

4,466

 

2,331

 

2,146

Increase (decrease) in current borrowings

(3,209)

 

37

 

(1,965)

Increase (decrease) in current financial assets and liabilities

(310)

 

(164)

 

69

Cash flow from (used in) financing activities

507

 

(1,829)

 

(1,208)

Net increase (decrease) in cash and cash equivalents

1,882

 

1,091

 

(1,059)

Effect of exchange rates

(1,151)

 

200

 

(164)

Cash and cash equivalents at the beginning of the period

26,723

 

25,432

 

26,475

Cash and cash equivalents at the end of the period

27,454

 

26,723

 

25,252

CONSOLIDATED STATEMENT OF CASH FLOW

TOTAL

(unaudited)

 

9 months
2019

 

9 months
2018

(M$)

 

 

 

 

 

CASH FLOW FROM OPERATING ACTIVITIES

 

 

 

 

 

 

 

Consolidated net income

8,789

 

10,370

Depreciation, depletion, amortization and impairment

11,777

 

10,031

Non-current liabilities, valuation allowances and deferred taxes

614

 

469

(Gains) losses on disposals of assets

(438)

 

(540)

Undistributed affiliates' equity earnings

(1,350)

 

(973)

(Increase) decrease in working capital

(1,764)

 

(5,656)

Other changes, net

458

 

362

Cash flow from operating activities

18,086

 

14,063

 

 

 

 

CASH FLOW USED IN INVESTING ACTIVITIES

 

 

 

 

 

 

 

Intangible assets and property, plant and equipment additions

(7,795)

 

(12,530)

Acquisitions of subsidiaries, net of cash acquired

(4,593)

 

(3,428)

Investments in equity affiliates and other securities

(1,448)

 

(579)

Increase in non-current loans

(742)

 

(458)

Total expenditures

(14,578)

 

(16,995)

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

226

 

2,395

Proceeds from disposals of subsidiaries, net of cash sold

145

 

(15)

Proceeds from disposals of non-current investments

306

 

691

Repayment of non-current loans

649

 

1,685

Total divestments

1,326

 

4,756

Cash flow used in investing activities

(13,252)

 

(12,239)

 

 

 

 

CASH FLOW USED IN FINANCING ACTIVITIES

 

 

 

 

 

 

 

Issuance (repayment) of shares:

 

 

 

- Parent company shareholders

451

 

498

- Treasury shares

(2,190)

 

(2,584)

Dividends paid:

 

 

 

- Parent company shareholders

(4,765)

 

(4,208)

- Non-controlling interests

(114)

 

(93)

Net issuance (repayment) of perpetual subordinated notes

-

 

-

Payments on perpetual subordinated notes

(315)

 

(266)

Other transactions with non-controlling interests

(150)

 

(621)

Net issuance (repayment) of non-current debt

8,047

 

(282)

Increase (decrease) in current borrowings

(4,698)

 

(996)

Increase (decrease) in current financial assets and liabilities

(368)

 

(555)

Cash flow from (used in) financing activities

(4,102)

 

(9,107)

Net increase (decrease) in cash and cash equivalents

732

 

(7,283)

Effect of exchange rates

(1,185)

 

(650)

Cash and cash equivalents at the beginning of the period

27,907

 

33,185

Cash and cash equivalents at the end of the period

27,454

 

25,252

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 nine months 2018

-

-

10,314

-

 

-

-

 

10,314

56

 

10,370

Other comprehensive income

-

-

341

(2,413)

 

-

-

 

(2,072)

(54)

 

(2,126)

Comprehensive Income

-

-

10,655

(2,413)

 

-

-

 

8,242

2

 

8,244

Dividend

-

-

(6,078)

-

 

-

-

 

(6,078)

(93)

 

(6,171)

Issuance of common shares

137,393,893

422

7,265

-

 

-

-

 

7,687

-

 

7,687

Purchase of treasury shares

-

-

-

-

 

(45,047,172)

(2,740)

 

(2,740)

-

 

(2,740)

Sale of treasury shares(a)

-

-

(241)

-

 

4,079,257

241

 

-

-

 

-

Share-based payments

-

-

246

-

 

-

-

 

246

-

 

246

Share cancellation

-

-

-

-

 

-

-

 

-

-

 

-

Net issuance (repayment) of perpetual subordinated notes

-

-

-

-

 

-

-

 

-

-

 

-

Payments on perpetual subordinated notes

-

-

(239)

-

 

-

-

 

(239)

-

 

(239)

Other operations with

non-controlling interests

-

-

(455)

-

 

-

-

 

(455)

(57)

 

(512)

Other items

-

-

(26)

-

 

-

-

 

(26)

97

 

71

As of September 30, 2018

2,666,383,509

8,304

123,167

(10,321)

 

(49,344,671)

(2,957)

 

118,193

2,430

 

120,623

Net income of the fourth quarter 2018

-

-

1,132

-

 

-

-

 

1,132

48

 

1,180

Other comprehensive income

-

-

(361)

(992)

 

-

-

 

(1,353)

(15)

 

(1,368)

Comprehensive Income

-

-

771

(992)

 

-

-

 

(221)

33

 

(188)

Dividend

-

-

(1,803)

-

 

-

-

 

(1,803)

(4)

 

(1,807)

Issuance of common shares

18,809,197

54

1,101

-

 

-

-

 

1,155

-

 

1,155

Purchase of treasury shares

-

-

-

-

 

(27,719,309)

(1,588)

 

(1,588)

-

 

(1,588)

Sale of treasury shares(a)

-

-

1

-

 

-

(1)

 

-

-

 

-

Share-based payments

-

-

48

-

 

-

-

 

48

-

 

48

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

-

-

(76)

-

 

-

-

 

(76)

-

 

(76)

Other operations with

non-controlling interests

-

-

(62)

-

 

-

-

 

(62)

(42)

 

(104)

Other items

-

-

(6)

-

 

-

-

 

(6)

57

 

51

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 nine months 2019

-

-

8,667

-

 

-

-

 

8,667

122

 

8,789

Other comprehensive income

-

-

(584)

(1,984)

 

-

-

 

(2,568)

26

 

(2,542)

Comprehensive income

-

-

8,083

(1,984)

 

-

-

 

6,099

148

 

6,247

Dividend

-

-

(5,781)

-

 

-

-

 

(5,781)

(114)

 

(5,895)

Issuance of common shares

26,388,503

73

1,269

-

 

-

-

 

1,342

-

 

1,342

Purchase of treasury shares

-

-

-

-

 

(40,871,207)

(2,189)

 

(2,189)

-

 

(2,189)

Sale of treasury shares(a)

-

-

(218)

-

 

4,278,158

218

 

-

-

 

-

Share-based payments

-

-

157

-

 

-

-

 

157

-

 

157

Share cancellation

-

-

-

-

 

-

-

 

-

-

 

-

Net issuance (repayment) of perpetual subordinated notes

-

-

(4)

-

 

-

-

 

(4)

-

 

(4)

Payments on perpetual subordinated notes

-

-

(280)

-

 

-

-

 

(280)

-

 

(280)

Other operations with

non-controlling interests

-

-

-

-

 

-

-

 

-

(150)

 

(150)

Other items

-

-

10

-

 

-

-

 

10

(39)

 

(29)

As of September 30, 2019

2,666,990,510

8,300

123,805

(13,297)

 

(69,066,330)

(3,814)

 

114,994

2,319

 

117,313

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

 

 

 

 

 

INFORMATIONS BY BUSINESS SEGMENT

TOTAL

(unaudited)

3rd quarter 2019

Exploration
&
Production

Integrated Gas,
Renewables
& Power

Refining
&
Chemicals

Marketing
&
Services

Corporate

Intercompany

Total

(M$)

Non-Group sales

1,631

3,667

21,338

21,951

2

-

48,589

Intersegment sales

7,761

573

8,341

155

15

(16,845)

-

Excise taxes

-

-

(713)

(5,338)

-

-

(6,051)

Revenues from sales

9,392

4,240

28,966

16,768

17

(16,845)

42,538

Operating expenses

(3,999)

(3,558)

(27,518)

(15,963)

(163)

16,845

(34,356)

Depreciation, depletion and impairment of tangible
assets and mineral interests

(3,136)

(361)

(413)

(247)

(16)

-

(4,173)

Operating income

2,257

321

1,035

558

(162)

-

4,009

Net income (loss) from equity affiliates and other items

77

898

5

(15)

9

-

974

Tax on net operating income

(1,094)

(222)

(221)

(164)

70

-

(1,631)

Net operating income

1,240

997

819

379

(83)

-

3,352

Net cost of net debt

 

 

 

 

 

 

(507)

Non-controlling interests

 

 

 

 

 

 

(45)

Net income - group share

 

 

 

 

 

 

2,800

 

 

 

 

 

 

 

 

3rd quarter 2019 (adjustments)(a)

Exploration
&
Production

Integrated Gas,
Renewables
& Power

Refining
&
Chemicals

Marketing
&
Services

Corporate

Intercompany

Total

(M$)

Non-Group sales

-

12

-

-

-

-

12

Intersegment sales

-

-

-

-

-

-

-

Excise taxes

-

-

-

-

-

-

-

Revenues from sales

-

12

-

-

-

-

12

Operating expenses

(100)

(41)

(96)

22

-

-

(215)

Depreciation, depletion and impairment of tangible assets and mineral interests

(153)

(9)

(22)

(2)

-

-

(186)

Operating income (b)

(253)

(38)

(118)

20

-

-

(389)

Net income (loss) from equity affiliates and other items

(90)

599

(23)

(53)

-

-

433

Tax on net operating income

(151)

(138)

8

(1)

-

-

(282)

Net operating income (b)

(494)

423

(133)

(34)

-

-

(238)

Net cost of net debt

 

 

 

 

 

 

(4)

Non-controlling interests

 

 

 

 

 

 

25

Net income - group share

 

 

 

 

 

 

(217)

 

 

 

 

 

 

 

 

(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

-

-

(94)

25

-

 

 

- On net operating income

-

-

(90)

19

-

 

 

 

 

 

 

 

 

 

 

3rd quarter 2019 (adjusted)

Exploration
&
Production

Integrated Gas,
Renewables
& Power

Refining
&
Chemicals

Marketing
&
Services

Corporate

Intercompany

Total

(M$)

Non-Group sales

1,631

3,655

21,338

21,951

2

-

48,577

Intersegment sales

7,761

573

8,341

155

15

(16,845)

-

Excise taxes

-

-

(713)

(5,338)

-

-

(6,051)

Revenues from sales

9,392

4,228

28,966

16,768

17

(16,845)

42,526

Operating expenses

(3,899)

(3,517)

(27,422)

(15,985)

(163)

16,845

(34,141)

Depreciation, depletion and impairment of tangible assets and mineral interests

(2,983)

(352)

(391)

(245)

(16)

-

(3,987)

Adjusted operating income

2,510

359

1,153

538

(162)

-

4,398

Net income (loss) from equity affiliates and other items

167

299

28

38

9

-

541

Tax on net operating income

(943)

(84)

(229)

(163)

70

-

(1,349)

Adjusted net operating income

1,734

574

952

413

(83)

-

3,590

Net cost of net debt

 

 

 

 

 

 

(503)

Non-controlling interests

 

 

 

 

 

 

(70)

Adjusted net income - group share

 

 

 

 

 

 

3,017

 

 

 

 

 

 

 

 

3rd quarter 2019

Exploration
&
Production

Integrated Gas,
Renewables
& Power

Refining
&
Chemicals

Marketing
&
Services

Corporate

Intercompany

Total

(M$)

Total expenditures

2,077

4,331

386

276

25

 

7,095

Total divestments

23

192

14

30

5

 

264

Cash flow from operating activities

5,007

401

1,575

1,483

(260)

 

8,206

 

 

 

 

 

 

 

 

-

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

 

 

 

 

 

 

 

 

INFORMATIONS BY BUSINESS SEGMENT

TOTAL

(unaudited)

3rd quarter 2018

Exploration
&
Production

Integrated Gas,
Renewables
& Power

Refining
&
Chemicals

Marketing
&
Services

Corporate

Intercompany

Total

(M$)

Non-Group sales

2,433

5,568

23,572

23,144

-

-

54,717

Intersegment sales

8,255

575

9,280

242

12

(18,364)

-

Excise taxes

-

-

(823)

(5,494)

-

-

(6,317)

Revenues from sales

10,688

6,143

32,029

17,892

12

(18,364)

48,400

Operating expenses

(4,271)

(5,660)

(30,593)

(17,147)

(151)

18,364

(39,458)

Depreciation, depletion and impairment of tangible assets and mineral interests

(2,585)

(213)

(294)

(176)

(11)

-

(3,279)

Operating income

3,832

270

1,142

569

(150)

-

5,663

Net income (loss) from equity affiliates and other items

449

445

221

109

39

-

1,263

Tax on net operating income

(1,853)

(155)

(292)

(166)

146

-

(2,320)

Net operating income

2,428

560

1,071

512

35

-

4,606

Net cost of net debt

 

 

 

 

 

 

(519)

Non-controlling interests

 

 

 

 

 

 

(130)

Net income - group share

 

 

 

 

 

 

3,957

 

 

 

 

 

 

 

 

3rd quarter 2018 (adjustments)(a)

Exploration
&
Production

Integrated Gas,
Renewables
& Power

Refining
&
Chemicals

Marketing
&
Services

Corporate

Intercompany

Total

(M$)

Non-Group sales

-

-

-

-

-

-

-

Intersegment sales

-

-

-

-

-

-

-

Excise taxes

-

-

-

-

-

-

-

Revenues from sales

-

-

-

-

-

-

-

Operating expenses

(50)

(64)

176

47

-

-

109

Depreciation, depletion and impairment of tangible assets and mineral interests

(65)

(39)

-

-

-

-

(104)

Operating income (b)

(115)

(103)

176

47

-

-

5

Net income (loss) from equity affiliates and other items

39

(25)

9

-

-

-

23

Tax on net operating income

65

(9)

(52)

(9)

-

-

(5)

Net operating income (b)

(11)

(137)

133

38

-

-

23

Net cost of net debt

 

 

 

 

 

 

(44)

Non-controlling interests

 

 

 

 

 

 

20

Net income - group share

 

 

 

 

 

 

(1)

 

 

 

 

 

 

 

 

(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

-

-

179

47

-

 

 

- On net operating income

-

-

135

38

-

 

 

 

 

 

 

 

 

 

 

3rd quarter 2018 (adjusted)

Exploration
&
Production

Integrated Gas,
Renewables
& Power

Refining
&
Chemicals

Marketing
&
Services

Corporate

Intercompany

Total

(M$)

Non-Group sales

2,433

5,568

23,572

23,144

-

-

54,717

Intersegment sales

8,255

575

9,280

242

12

(18,364)

-

Excise taxes

-

-

(823)

(5,494)

-

-

(6,317)

Revenues from sales

10,688

6,143

32,029

17,892

12

(18,364)

48,400

Operating expenses

(4,221)

(5,596)

(30,769)

(17,194)

(151)

18,364

(39,567)

Depreciation, depletion and impairment of tangible assets and mineral interests

(2,520)

(174)

(294)

(176)

(11)

-

(3,175)

Adjusted operating income

3,947

373

966

522

(150)

-

5,658

Net income (loss) from equity affiliates and other items

410

470

212

109

39

-

1,240

Tax on net operating income

(1,918)

(146)

(240)

(157)

146

-

(2,315)

Adjusted net operating income

2,439

697

938

474

35

-

4,583

Net cost of net debt

 

 

 

 

 

 

(475)

Non-controlling interests

 

 

 

 

 

 

(150)

Adjusted net income - group share

 

 

 

 

 

 

3,958

 

 

 

 

 

 

 

 

3rd quarter 2018

Exploration
&
Production

Integrated Gas,
Renewables
& Power

Refining
&
Chemicals

Marketing
&
Services

Corporate

Intercompany

Total

(M$)

Total expenditures

2,472

3,325

377

293

17

 

6,484

Total divestments

494

198

88

117

-

 

897

Cash flow from operating activities

4,431

(164)

1,338

752

(621)

 

5,736

 

 

 

 

 

 

 

 

 

INFORMATIONS BY BUSINESS SEGMENT

TOTAL

(unaudited)

9 months 2019

Exploration
&
Production

Integrated Gas,
Renewables
& Power

Refining
&
Chemicals

Marketing
&
Services

Corporate

Intercompany

Total

(M$)

Non-Group sales

5,698

13,875

65,558

65,901

4

-

151,036

Intersegment sales

23,063

1,832

24,651

456

78

(50,080)

-

Excise taxes

-

-

(2,250)

(15,922)

-

-

(18,172)

Revenues from sales

28,761

15,707

87,959

50,435

82

(50,080)

132,864

Operating expenses

(12,233)

(13,845)

(84,020)

(48,141)

(569)

50,080

(108,728)

Depreciation, depletion and impairment of tangible assets and mineral interests

(8,352)

(1,004)

(1,176)

(717)

(51)

-

(11,300)

Operating income

8,176

858

2,763

1,577

(538)

-

12,836

Net income (loss) from equity affiliates and other items

444

1,939

265

86

36

-

2,770

Tax on net operating income

(3,679)

(845)

(467)

(498)

194

-

(5,295)

Net operating income

4,941

1,952

2,561

1,165

(308)

-

10,311

Net cost of net debt

 

 

 

 

 

 

(1,522)

Non-controlling interests

 

 

 

 

 

 

(122)

Net income - group share

 

 

 

 

 

 

8,667

 

 

 

 

 

 

 

 

9 months 2019 (adjustments)(a)

Exploration
&
Production

Integrated Gas,
Renewables
& Power

Refining
&
Chemicals

Marketing
&
Services

Corporate

Intercompany

Total

(M$)

Non-Group sales

-

(74)

-

-

-

-

(74)

Intersegment sales

-

-

-

-

-

-

-

Excise taxes

-

-

-

-

-

-

-

Revenues from sales

-

(74)

-

-

-

-

(74)

Operating expenses

(100)

(153)

353

62

-

-

162

Depreciation, depletion and impairment of tangible assets and mineral interests

(196)

(20)

(32)

(2)

-

-

(250)

Operating income (b)

(296)

(247)

321

60

-

-

(162)

Net income (loss) from equity affiliates and other items

(90)

1,012

(70)

(60)

-

-

792

Tax on net operating income

(151)

(408)

(113)

(14)

-

-

(686)

Net operating income (b)

(537)

357

138

(14)

-

-

(56)

Net cost of net debt

 

 

 

 

 

 

(12)

Non-controlling interests

 

 

 

 

 

 

72

Net income - group share

 

 

 

 

 

 

4

 

 

 

 

 

 

 

 

(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

-

-

392

65

-

 

 

- On net operating income

-

-

254

46

-

 

 

 

 

 

 

 

 

 

 

9 months 2019 (adjusted)

Exploration
&
Production

Integrated Gas,
Renewables
& Power

Refining
&
Chemicals

Marketing
&
Services

Corporate

Intercompany

Total

(M$)

Non-Group sales

5,698

13,949

65,558

65,901

4

-

151,110

Intersegment sales

23,063

1,832

24,651

456

78

(50,080)

-

Excise taxes

-

-

(2,250)

(15,922)

-

-

(18,172)

Revenues from sales

28,761

15,781

87,959

50,435

82

(50,080)

132,938

Operating expenses

(12,133)

(13,692)

(84,373)

(48,203)

(569)

50,080

(108,890)

Depreciation, depletion and impairment of tangible assets and mineral interests

(8,156)

(984)

(1,144)

(715)

(51)

-

(11,050)

Adjusted operating income

8,472

1,105

2,442

1,517

(538)

-

12,998

Net income (loss) from equity affiliates and other items

534

927

335

146

36

-

1,978

Tax on net operating income

(3,528)

(437)

(354)

(484)

194

-

(4,609)

Adjusted net operating income

5,478

1,595

2,423

1,179

(308)

-

10,367

Net cost of net debt

 

 

 

 

 

 

(1,510)

Non-controlling interests

 

 

 

 

 

 

(194)

Adjusted net income - group share

 

 

 

 

 

 

8,663

 

 

 

 

 

 

 

 

9 months 2019

Exploration
&
Production

Integrated Gas,
Renewables
& Power

Refining
&
Chemicals

Marketing
&
Services

Corporate

Intercompany

Total

(M$)

Total expenditures

6,359

6,306

1,034

803

76

 

14,578

Total divestments

112

766

253

187

8

 

1,326

Cash flow from operating activities

12,711

1,934

2,695

2,326

(1,580)

 

18,086

 

 

 

 

 

 

 

 

 

INFORMATIONS BY BUSINESS SEGMENT

TOTAL

(unaudited)

9 months 2018

Exploration
&
Production

Integrated Gas,
Renewables
& Power

Refining
&
Chemicals

Marketing
&
Services

Corporate

Intercompany

Total

(M$)

Non-Group sales

7,770

13,455

68,660

66,980

3

-

156,868

Intersegment sales

22,678

1,536

26,676

733

46

(51,669)

-

Excise taxes

-

-

(2,537)

(16,537)

-

-

(19,074)

Revenues from sales

30,448

14,991

92,799

51,176

49

(51,669)

137,794

Operating expenses

(12,992)

(13,783)

(88,841)

(49,066)

(550)

51,669

(113,563)

Depreciation, depletion and impairment of tangible assets and mineral interests

(7,146)

(1,020)

(911)

(522)

(31)

-

(9,630)

Operating income

10,310

188

3,047

1,588

(532)

-

14,601

Net income (loss) from equity affiliates and other items

1,026

1,240

638

302

48

-

3,254

Tax on net operating income

(4,972)

(392)

(675)

(463)

327

-

(6,175)

Net operating income

6,364

1,036

3,010

1,427

(157)

-

11,680

Net cost of net debt

 

 

 

 

 

 

(1,310)

Non-controlling interests

 

 

 

 

 

 

(56)

Net income - group share

 

 

 

 

 

 

10,314

 

 

 

 

 

 

 

 

9 months 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

(200)

(165)

707

152

(9)

-

485

Depreciation, depletion and impairment of tangible assets and mineral interests

(65)

(485)

-

-

-

-

(550)

Operating income (b)

(265)

(637)

707

152

(9)

-

(52)

Net income (loss) from equity affiliates and other items

(128)

(40)

34

-

-

-

(134)

Tax on net operating income

186

(30)

(210)

(44)

-

-

(98)

Net operating income (b)

(207)

(707)

531

108

(9)

-

(284)

Net cost of net debt

 

 

 

 

 

 

(63)

Non-controlling interests

 

 

 

 

 

 

266

Net income - group share

 

 

 

 

 

 

(81)

 

 

 

 

 

 

 

 

(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

-

-

710

152

-

 

 

- On net operating income

-

-

550

108

-

 

 

 

 

 

 

 

 

 

 

9 months 2018 (adjusted)

Exploration
&
Production

Integrated Gas,
Renewables
& Power

Refining
&
Chemicals

Marketing
&
Services

Corporate

Intercompany

Total

(M$)

Non-Group sales

7,770

13,442

68,660

66,980

3

-

156,855

Intersegment sales

22,678

1,536

26,676

733

46

(51,669)

-

Excise taxes

-

-

(2,537)

(16,537)

-

-

(19,074)

Revenues from sales

30,448

14,978

92,799

51,176

49

(51,669)

137,781

Operating expenses

(12,792)

(13,618)

(89,548)

(49,218)

(541)

51,669

(114,048)

Depreciation, depletion and impairment of tangible assets and mineral interests

(7,081)

(535)

(911)

(522)

(31)

-

(9,080)

Adjusted operating income

10,575

825

2,340

1,436

(523)

-

14,653

Net income (loss) from equity affiliates and other items

1,154

1,280

604

302

48

-

3,388

Tax on net operating income

(5,158)

(362)

(465)

(419)

327

-

(6,077)

Adjusted net operating income

6,571

1,743

2,479

1,319

(148)

-

11,964

Net cost of net debt

 

 

 

 

 

 

(1,247)

Non-controlling interests

 

 

 

 

 

 

(322)

Adjusted net income - group share

 

 

 

 

 

 

10,395

 

 

 

 

 

 

 

 

9 months 2018

Exploration
&
Production

Integrated Gas,
Renewables
& Power

Refining
&
Chemicals

Marketing
&
Services

Corporate

Intercompany

Total

(M$)

Total expenditures

10,629

4,347

1,113

831

75

 

16,995

Total divestments

3,136

790

437

390

3

 

4,756

Cash flow from operating activities

12,227

162

1,228

1,533

(1,087)

 

14,063

 

 

 

 

 

 

 

 

Reconciliation of the information by business segment with Consolidated Financial Statements

TOTAL

(unaudited)

 

 

 

 

 

 

 

 

 

 

 

3rd quarter 2019
(M$)

Adjusted

 

Adjustments(a)

 

Consolidated
statement
of income

Sales

48,577

 

12

 

48,589

Excise taxes

(6,051)

 

-

 

(6,051)

Revenues from sales

42,526

 

12

 

42,538

 

 

 

 

 

 

Purchases net of inventory variation

(27,805)

 

(93)

 

(27,898)

Other operating expenses

(6,240)

 

(122)

 

(6,362)

Exploration costs

(96)

 

-

 

(96)

Depreciation, depletion and impairment of tangible assets and mineral interests

(3,987)

 

(186)

 

(4,173)

Other income

167

 

-

 

167

Other expense

(132)

 

(427)

 

(559)

 

 

 

 

 

 

Financial interest on debt

(594)

 

(4)

 

(598)

Financial income and expense from cash & cash equivalents

-

 

-

 

-

Cost of net debt

(594)

 

(4)

 

(598)

 

 

 

 

 

 

Other financial income

163

 

-

 

163

Other financial expense

(178)

 

-

 

(178)

 

 

 

 

 

 

Net income (loss) from equity affiliates

521

 

860

 

1,381

 

 

 

 

 

 

Income taxes

(1,258)

 

(282)

 

(1,540)

Consolidated net income

3,087

 

(242)

 

2,845

Group share

3,017

 

(217)

 

2,800

Non-controlling interests

70

 

(25)

 

45

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3rd quarter 2018
(M$)

Adjusted

 

Adjustments(a)

 

Consolidated
statement
of income

Sales

54,717

 

-

 

54,717

Excise taxes

(6,317)

 

-

 

(6,317)

Revenues from sales

48,400

 

-

 

48,400

 

 

 

 

 

 

Purchases net of inventory variation

(32,567)

 

216

 

(32,351)

Other operating expenses

(6,766)

 

(107)

 

(6,873)

Exploration costs

(234)

 

-

 

(234)

Depreciation, depletion and impairment of tangible assets and mineral interests

(3,175)

 

(104)

 

(3,279)

Other income

465

 

116

 

581

Other expense

(209)

 

(146)

 

(355)

 

 

 

 

 

 

Financial interest on debt

(492)

 

(44)

 

(536)

Financial income and expense from cash & cash equivalents

(63)

 

-

 

(63)

Cost of net debt

(555)

 

(44)

 

(599)

 

 

 

 

 

 

Other financial income

290

 

-

 

290

Other financial expense

(171)

 

-

 

(171)

 

 

 

 

 

 

Net income (loss) from equity affiliates

865

 

53

 

918

 

 

 

 

 

 

Income taxes

(2,235)

 

(5)

 

(2,240)

Consolidated net income

4,108

 

(21)

 

4,087

Group share

3,958

 

(1)

 

3,957

Non-controlling interests

150

 

(20)

 

130

 

 

 

 

 

 

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

Reconciliation of the information by business segment with Consolidated Financial Statements

TOTAL

(unaudited)

 

 

 

 

 

 

 

 

 

Consolidated

statement of
income

9 months 2019
(M$)

Adjusted

 

Adjustments(a)

Sales

151,110

 

(74)

151,036

Excise taxes

(18,172)

 

-

(18,172)

Revenues from sales

132,938

 

(74)

132,864

 

 

 

 

 

Purchases net of inventory variation

(88,338)

 

329

(88,009)

Other operating expenses

(19,998)

 

(167)

(20,165)

Exploration costs

(554)

 

-

(554)

Depreciation, depletion and impairment of tangible assets and mineral interests

(11,050)

 

(250)

(11,300)

Other income

620

 

115

735

Other expense

(322)

 

(635)

(957)

 

 

 

 

 

Financial interest on debt

(1,715)

 

(12)

(1,727)

Financial income and expense from cash & cash equivalents

(70)

 

-

(70)

Cost of net debt

(1,785)

 

(12)

(1,797)

 

 

 

 

 

Other financial income

649

 

-

649

Other financial expense

(561)

 

-

(561)

 

 

 

 

 

Net income (loss) from equity affiliates

1,592

 

1,312

2,904

 

 

 

 

 

Income taxes

(4,334)

 

(686)

(5,020)

Consolidated net income

8,857

 

(68)

8,789

Group share

8,663

 

4

8,667

Non-controlling interests

194

 

(72)

122

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated
statement of

income

9 months 2018
(M$)

Adjusted

 

Adjustments(a)

Sales

156,855

 

13

156,868

Excise taxes

(19,074)

 

-

(19,074)

Revenues from sales

137,781

 

13

137,794

 

 

 

 

 

Purchases net of inventory variation

(93,190)

 

794

(92,396)

Other operating expenses

(20,262)

 

(309)

(20,571)

Exploration costs

(596)

 

-

(596)

Depreciation, depletion and impairment of tangible assets and mineral interests

(9,080)

 

(550)

(9,630)

Other income

1,093

 

263

1,356

Other expense

(324)

 

(634)

(958)

 

 

 

 

 

Financial interest on debt

(1,341)

 

(63)

(1,404)

Financial income and expense from cash & cash equivalents

(158)

 

-

(158)

Cost of net debt

(1,499)

 

(63)

(1,562)

 

 

 

 

 

Other financial income

851

 

-

851

Other financial expense

(500)

 

-

(500)

 

 

 

 

 

Net income (loss) from equity affiliates

2,268

 

237

2,505

 

 

 

 

 

Income taxes

(5,825)

 

(98)

(5,923)

Consolidated net income

10,717

 

(347)

10,370

Group share

10,395

 

(81)

10,314

Non-controlling interests

322

 

(266)

56

 

 

 

 

 

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

Total
Media Relations: +33 1 47 44 46 99 l presse@total.com l @TotalPress
Investors Relations: +44 (0) 207 719 7962 l ir@total.co

Short Name: Total S.A.
Category Code: QRT
Sequence Number: 679363
Time of Receipt (offset from UTC): 20191030T065704+0000

Contacts

TOTAL

Contacts

TOTAL