Financial: First Half 2019
Financial: First Half 2019
REPORT
FIRST HALF 2019
TABLE OF CONTENTS
The French language version of this Rapport financier semestriel (half-year financial report) was filed with the French Financial
Markets Authority (Autorité des marchés financiers) on July 25, 2019 pursuant to paragraph III of Article L. 451-1-2 of the
French Monetary and Financial Code.
(1) Liquid and gas volumes are reported at international standard metric conditions (15°C and 1 atm).
(2) Natural gas is converted to barrels of oil equivalent using a ratio of cubic feet of natural gas per one barrel. This ratio is based on the actual average equivalent energy content of TOTAL’s
natural gas reserves during the applicable periods, and is subject to change. The tabular conversion rate is applicable to TOTAL’s natural gas reserves on a Group-wide basis.
Adjusted net operating income from business segments 7,002 7,564 -7%
Exploration & Production** 3,744 4,132 -9%
Integrated Gas, Renewables & Power** 1,021 1,046 -2%
Refining & Chemicals 1,471 1,541 -5%
Marketing & Services 766 845 -9%
Contribution of equity affiliates to adjusted net income 1,071 1,403 -24%
Group effective tax rate (2) 36.9% 39.2%
Adjusted net income (Group share) 5,646 6,437 -12%
Adjusted fully-diluted earnings per share (dollars) (3) 2.07 2.41 -14%
Adjusted fully-diluted earnings per share (euros)* 1.84 1.99 -8%
Fully-diluted weighted-average shares (millions) 2,622 2,608 +1%
NET INCOME (GROUP SHARE) 5,867 6,357 -8%
Organic investments (4) 5,811 5,400 +8%
Net acquisitions (5) 709 1,252 -43%
Net investments (6) 6,520 6,652 -2%
Operating cash flow before working capital changes (7) 12,740 11,769 +8%
Operating cash flow before working capital changes w/o financial charges (DACF) (8) 13,744 12,465 +10%
Cash flow from operations 9,880 8,327 +19%
2019 data take into account the impact of the new rule IFRS16 “Leases”, effective January 1, 2019.
* Average €-$ exchange rate: 1.1237 in the second quarter 2019 and 1.1298 in the first half 2019.
** 1H18 restated; historical data for 2017 and 2018 available on www.total.com.
(1) 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.
(2) 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).
(3) 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
(4) Organic investments = net investments excluding acquisitions, asset sales and other operations with non-controlling interests.
(5) Net acquisitions = acquisitions - assets sales - other transactions with non-controlling interests (see page 11).
(6) Net investments = Organic investments + net acquisitions (see page 11).
(7) 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 11.
(8) DACF = debt adjusted cash flow, is defined as operating cash flow before working capital changes and financial charges.
Highlights since the beginning of 2019. Key figures of environment and Group production
* Consolidated subsidiaries.
1.3.2 Production*
1H19 1H18 1H19 vs 1H18
Hydrocarbon production was 2,951 thousand barrels of oil equivalent — +1% due to portfolio effect, notably the integration of the Mærsk
per day (kboe/d) in first half 2019, an increase of 9% compared to Oil assets;
last year, due to:
— -3% due to the natural decline of the fields;
— +12% related to the start-up and ramp-up of new projects,
— -1% due to maintenance, notably in Nigeria.
including Yamal LNG in Russia, Ichthys in Australia, Kaombo in
Angola and Egina in Nigeria;
(1) Certain transactions referred to in the highlights are subject to approval by authorities or to other conditions as per the agreements.
1.4.1.2 Results
(M$ except effective tax rate) 1H19 1H18 1H19 vs 1H18
* 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 Operating cash flow before working capital changes, compared to
3,744 M$ in the first half 2019, a decrease of 9%, reflecting lower last year, increased by 5% in the first half to 9.1 B$, driven by the
Brent and natural gas prices as well as the higher exploration start-up of strong cash generating fields. Exploration & Production
expenses in the first quarter 2019. generated cash flow after organic investments of 5.2 B$ in the first
half 2019.
* The Group’s equity production may be sold by Total or by the joint ventures.
The first half 2019 total LNG sales more than doubled compared to The growth in condensate production compared to last year is
last year thanks to the start-up of Yamal LNG trains 2 and 3 in essentially due to the start-up of condensate production from Ichthys
Russia, Ichthys in Australia, the first Cameron LNG train in the United in Australia in the third quarter 2018.
States, and the acquisition of the portfolio of LNG contracts from
Engie in 2018.
1.4.2.2 Results
(M$) 1H19 1H18 1H19 vs 1H18
* Detail of adjustment items shown in the business segment information annex to financial statements.
** Excluding financial charges, except those related to leases.
Operating cash flow before working capital changes for the iGRP Adjusted net operating income was 1,021 M$ in the first half 2019, a
segment increased by 67% in the first half 2019, thanks notably to decrease of 2% compared to last year, impacted by lower gas prices
the ramp-ups of Ichthys in Australia and Yamal LNG in Russia as well in Europe and Asia in particular and the amortization of new projects.
as the doubling of total LNG sales.
1.4.3.1 Results
(M$) 1H19 1H18 1H19 vs 1H18
* Detail of adjustment items shown in the business segment information annex to financial statements.
** Excluding financial charges, except those related to leases.
Refinery throughput volumes decreased by 3% in the first half 2019 year-on-year notably as a result of the shutdown at Grandpuit in France
and the lower throughput at Leuna in Germany linked to contaminated crude from Russia.
1.4.3.2.2 Results
(M$) 1H19 1H18 1H19 vs 1H18
* Detail of adjustment items shown in the business segment information annex to financial statements.
** Excluding financial charges, except those related to leases.
Group results 1
Adjusted net operating income for the Refining & Chemicals segment Operating cash flow before working capital changes was stable in
decreased by 5% year-on-year in the first half 2019 to 1,471 M$, the first half 2019 compared to the first half 2018.
notably due to the decrease in European refining variable cost margin
(VCM) of 4%, as well as lower throughput volume.
Sales of petroleum products increased by 3% in the first half 2019, due to the development of activities in the African and American regions,
notably Mexico and Brazil.
1.4.3.3.2 Results
(M$) 1H19 1H18 1H19 vs 1H18
* 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 766 M$ in the first half 2019, down 9% year-on-year.
Operating cash flow before working capital changes increased by 12% in the first half 2019 compared to the first half 2018.
Adjusted net operating income from the business segments was 7,002 M$ in the first half 2019, down 7% compared to last year due to lower
Brent and natural gas prices.
Adjusted net income (Group share) was 5,646 M$ in the first half Adjusted net income excludes the after-tax inventory effect, special
2019, down 12% compared to last year. This decrease reflects the items and the impact of effects of changes in fair value (1).
decrease in the net operating income of the segments and the
Total net income adjustments (2) were 221 M$ in the first half 2019.
increase in the net cost of net debt compared to a year ago mainly
due to the rise in U.S. dollar interest rates. The effective tax rate for the Group was 36.9% in the first half 2019,
compared to 39.2% the first half 2018.
Group results
Adjusted earnings per share was $2.07 in the first half 2019, a any dilution related to the exercise of this option: 16.1 million
decrease of 14%, calculated on the basis of a weighted average of shares repurchased in the first half 2019;
2,622 million fully-diluted shares, compared to $2.41 in the first half
— the buyback of additional shares: 13.7 million shares repurchased
2018.
in the first half 2019 for 0.76 B$ as part of the 5 B$ buyback
In the context of the shareholder return policy announced in program for 2018-20.
February 2018, the Group has continued to buy back shares,
The number of fully-diluted shares was 2,619 million on June 30,
including:
2019.
— the buyback of shares issued in 2019 under the scrip dividend
option (not renewed at the 2019 General Assembly) to cancel
Asset sales were 575 M$ in the first half 2019, linked notably to the Consortium in Denmark, the joint development with Saudi Aramco of
sale of the interest in the Wepec refinery in China and the sale of the a network of service stations in Saudi Arabia, the alliance with the
Group’s interest in the Hazira terminal in India and polystyrene Adani group in the natural gas and retail fuel network in India, the
activities in China. capital increase in Total Eren for its acquisition of Novenergia as well
as the signing of the acquisition of a 10% stake in the Arctic LNG
Acquisitions were 1,284 M$ in the first half 2019, linked notably to
2 project in Russia.
the acquisition of Chevron’s interest in the Danish Underground
1.5.6 Profitability
The return on equity was 11.1% for the twelve months ended June 30, 2019, an increase compared to the same period last year.
July 1, 2018 April 1, 2018 July 1, 2017
(M$) June 30, 2019 March 31, 2019 June 30, 2018
The return on average capital employed was 10.4% for the twelve months ended June 30, 2019, an increase compared to the same period
last year.
July 1, 2018 April 1, 2018 July 1, 2017
(M$) June 30, 2019 March 31, 2019 June 30, 2018
(1) Net cash flow = operating cash flow before working capital changes - net investments (including other transactions with non-controlling interests).
* 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.
Since the start of the third quarter 2019, Brent has traded above Group will continue to take advantage of the favorable cost
$60/b in a context of renewed OPEC+ quotas and uncertainties environment to sanction new projects, notably Arctic LNG 2 and
about the evolution of production in Libya, Venezuela and Iran. The Lapa 3.
environment remains volatile, with uncertainty about hydrocarbon
At the start of the third quarter, European refining margins, while still
demand growth related to the outlook for global economic growth.
volatile, increased and the Downstream should benefit from restarting
The Group maintains its spending discipline in 2019 with an organic the Grandpuit refinery in France and the Leuna refinery in Germany.
investment target of around 14 B$ and an average production cost
In this context, the Group is continuing to implement its shareholder
of $5.5/boe. The organic pre-dividend cash flow breakeven will
return policy. The dividend in euro will be increased by 3.1% in 2019
remain below $30/b.
representing a total increase of 6.5% since 2017, in line with the
Production growth should exceed 9% in 2019, thanks to the ramp-up target increase of 10% over the period 2018-2020. Total will buy
of projects started in 2018 and the start-ups in the first half 2019 of back 1.5 B$ of shares in 2019 at $60/b as part of its 5 B$ share
Kaombo Sul in Angola and Culzean in the UK North Sea, as well as buyback program over the 2018-2020 period.
the upcoming Johan Sverdrup in Norway and Iara 1 in Brazil. The
Other information
Other information 1
1.9.2 Adjustment items to net income (Group share)
(M$) 1H19 1H18
* Effective second quarter 2019, organic loan repayment from equity affiliates are defined as loan repayments from equity affiliates coming from their cash flow from operations.
Operating cash flow before working capital changes w/o financial charges (DACF) 13,744 12,465 +10%
Financial charges (1,004) (696) ns
Operating cash flow before working capital changes (A) 12,740 11,769 +8%
(Increase) decrease in working capital (3,287) (4,078) ns
Inventory effect 526 636 -17%
Organic loan repayment from equity affiliates* (99)
Cash flow from operations 9,880 8,327 +19%
Organic investments (B) 5,811 5,400 +8%
FREE CASH FLOW AFTER ORGANIC INVESTMENTS, W/O NET ASSET SALES (A – B) 6,929 6,369 +9%
Net investments (C) 6,520 6,652 -2%
NET CASH FLOW (A – C) 6,220 5,117 +22%
* Effective second quarter 2019, organic loan repayment from equity affiliates are defined as loan repayments from equity affiliates coming from their cash flow from operations.
Other information
* The net-debt-to-capital ratios on March 31, 2019 and June 30, 2019 include the impact of the new IFRS 16 rule, effective January 1, 2019.
Principal risks and uncertainties for the remaining six months of 2019. Major related parties’ transactions 1
1.10 Principal risks and uncertainties
for the remaining six months of 2019
The Group and its businesses are subject to various risks relating to changing political, economic, monetary, legal, environmental, social, 1
industrial, competitive, operating and financial conditions. A description of such risk factors is provided in TOTAL’s 2018 Registration Document
filed with the Autorité des marchés financiers (French Financial Markets Authority) on March 20, 2019. These conditions are subject to change
not only in the six months remaining in the current financial year, but also in the years to come.
Additionally, a description of certain risks is included in the Notes to the condensed Consolidated Financial Statements for the first half of
2019 (page 30 of this half-year financial report).
Disclaimer
This document may contain forward-looking information on the Group (ii) Inventory valuation effect
(including objectives and trends), as well as forward-looking The adjusted results of the Refining & Chemicals and Marketing &
statements within the meaning of the Private Securities Litigation Services segments are presented according to the replacement cost
Reform Act of 1995, notably with respect to the financial condition, method. This method is used to assess the segments’ performance
results of operations, business, strategy and plans of TOTAL. These and facilitate the comparability of the segments’ performance with
data do not represent forecasts within the meaning of European those of its competitors.
Regulation No. 809/2004.
In the replacement cost method, which approximates the LIFO
Such forward-looking information and statements included in this (Last-In, First-Out) method, the variation of inventory values in the
document are based on a number of economic data and statement of income is, depending on the nature of the inventory,
assumptions made in a given economic, competitive and regulatory determined using either the month-end price differentials between
environment. They may prove to be inaccurate in the future, and are one period and another or the average prices of the period rather
subject to a number of risk factors that could lead to a significant than the historical value. The inventory valuation effect is the difference
difference between actual results and those anticipated, the price of between the results according to the FIFO (First-In, First-Out) and
petroleum products, the ability to realize cost reductions and the replacement cost.
operating efficiencies without unduly disrupting business operations,
(iii) Effect of changes in fair value
changes in regulations including environmental and climate, currency
The effect of changes in fair value presented as an adjustment item
fluctuations, as well as economic and political developments and
reflects, for some transactions, differences between internal measures
changes in business conditions. Certain financial information is based
of performance used by TOTAL’s management and the accounting
on estimates particularly in the assessment of the recoverable value
for these transactions under IFRS.
of assets and potential impairments of assets relating thereto.
IFRS requires that trading inventories be recorded at their fair value
Neither TOTAL nor any of its subsidiaries assumes any obligation to
using period-end spot prices. In order to best reflect the management
update publicly any forward-looking information or statement,
of economic exposure through derivative transactions, internal
objectives or trends contained in this document whether as a result
indicators used to measure performance include valuations of trading
of new information, future events or otherwise. Further information
inventories based on forward prices.
on factors, risks and uncertainties that could affect the Group’s
business, financial condition, including its operating income and cash Furthermore, TOTAL, in its trading activities, enters into storage
flow, reputation or outlook is provided in the most recent Registration contracts, whose future effects are recorded at fair value in Group’s
Document, the French language version of which is filed by the internal economic performance. IFRS precludes recognition of this
Company with the French Autorité des marchés financiers and annual fair value effect.
report on Form 20-F filed with the United States Securities and
The adjusted results (adjusted operating income, adjusted net
Exchange Commission (“SEC”).
operating income, adjusted net income) are defined as replacement
Financial information by business segment is reported in accordance cost results, adjusted for special items, excluding the effect of
with the internal reporting system and shows internal segment changes in fair value.
information that is used to manage and measure the performance of
Euro amounts presented for the fully adjusted-diluted earnings per
TOTAL. In addition to IFRS measures, certain alternative performance
share represent dollar amounts converted at the average euro-dollar
indicators are presented, such as performance indicators excluding
(€-$) exchange rate for the applicable period and are not the result
the adjustment items described below (adjusted operating income,
of financial statements prepared in euros.
adjusted net operating income, adjusted net income), return on equity
(ROE), return on average capital employed (ROACE), gearing ratio Cautionary Note to U.S. Investors – The SEC permits oil and gas
and operating cash flow before working capital changes. These companies, in their filings with the SEC, to separately disclose proved,
indicators are meant to facilitate the analysis of the financial probable and possible reserves that a company has determined in
performance of TOTAL and the comparison of income between accordance with SEC rules. We may use certain terms in this press
periods. They allow investors to track the measures used internally release, such as “potential reserves” or “resources”, that the SEC’s
to manage and measure the performance of the Group. guidelines strictly prohibit us from including in filings with the SEC.
U.S. investors are urged to consider closely the disclosure in our
These adjustment items include:
Form 20-F, File N° 1-10888, available from us at 2, place Jean
(i) Special items Millier – Arche Nord Coupole/Regnault – 92078 Paris-La Défense
Due to their unusual nature or particular significance, certain Cedex, France, or at our website total.com. You can also obtain this
transactions qualified as “special items” are excluded from the form from the SEC by calling 1-800-SEC-0330 or on the SEC’s
business segment figures. In general, special items relate to website sec.gov.
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.
2. Specific verification
We have also verified the information presented in the half-yearly management report on the condensed half-yearly Consolidated Financial
Statements subject to our review.
We have no matters to report as to its fair presentation and consistency with the condensed half-yearly Consolidated Financial Statements.
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
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
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)
2
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
Notes to the Consolidated Financial Statements for the first six months 2019
1) Accounting policies
The Consolidated Financial Statements are prepared in accordance — applied the two exemptions of the standard on short-term leases
with International Financial Reporting Standards (IFRS) as adopted and leases of low-value assets.
by the European Union and IFRS as published by the International
In addition, the Group is currently analyzing the facts and
Accounting Standards Board (IASB).
circumstances and contractual terms of each lease agreement used
The interim Consolidated Financial Statements of TOTAL S.A. and its in Joint Operations to determine whether the decision of the IFRS
subsidiaries (the Group) as of June 30 2019, are presented in U.S. Interpretation Committee of March 2019 dealing with the recognition
dollars and have been prepared in accordance with International of lease liabilities in the context of unincorporated joint operations
Accounting Standard (IAS) 34 “Interim Financial Reporting”. has an impact on its Consolidated Financial Statements.
The accounting principles applied for the Consolidated Financial The impact of the application of this standard as at January 1, 2019
Statements at June 30, 2019, are consistent with those used for the is $5,698 million on fixed assets, $(5,505) million on net debt and
financial statements at December 31, 2018, with the exception of $(193) million on other assets and liabilities. The weighted average
standards or amendments that must be applied for periods beginning incremental borrowing rate at the transition date is 4.5%.
January 1, 2019.
The impact on fixed assets is broken down as follows:
FIRST-TIME APPLICATION OF IFRS 16 “LEASES” (M$)
As part of the first application of IFRS 16 “Leases” as of January 1, Right of use of buildings 2,278
2019, the Group:
Right of use of machinery, plant and equipment
— applied the simplified retrospective transition method, accounting (including transportation equipment) 2,632
for the cumulative effect of the initial application of the standard
Other right of use 788
at the date of first application, without restating the comparative
periods; TOTAL 5,698
— used the following simplification measures provided by the
standard in the transitional provisions:
– exclusion of contracts that the Group had not previously
identified as containing a lease under IAS 17 and IFRIC 4,
– 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);
Notes to the Consolidated Financial Statements for the first six months 2019 2
3) Adjustment items
Notes to the Consolidated Financial Statements for the first six months 2019
Notes to the Consolidated Financial Statements for the first six months 2019 2
Adjustments to net income, Group share
Integrated
Gas,
Exploration Renewables Refining Marketing
(M$) & Production & Power & Chemicals & Services Corporate Total
4) Shareholders’ equity
In accordance with the February 2018 announcements regarding the As a result, as of June 30, 2019, TOTAL S.A. holds
shareholder return policy over 2018-2020, confirmed in 64,800,717 TOTAL shares, representing 2.43% of its share capital,
February 2019, TOTAL S.A. repurchases its own shares. which are deducted from the consolidated shareholders’ equity and
allocated as follows:
TOTAL S.A. has also repurchased shares to be allocated to free
share grant plans.
Notes to the Consolidated Financial Statements for the first six months 2019
DIVIDEND
The Shareholders’ Meeting of May 29, 2019 approved the distribution on February 6, 2019 not to propose to the Shareholders’ Meeting
of a dividend of €2.56 per share for the 2018 fiscal year and the the renewal of the scrip dividend option beginning with the payment
payment of a balance of €0.64 per share to be distributed after the of the final 2018 dividend, the final 2018 dividend has been paid
deduction of the three interim dividends of €0.64 per share that had exclusively in cash.
already been paid. Given the decision made by the Board of Directors
(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.
First Second
Dividend 2019 interim interim
Notes to the Consolidated Financial Statements for the first six months 2019 2
OTHER COMPREHENSIVE INCOME
Detail of other comprehensive income is presented in the table below:
(M$) 1st half 2019 1st half 2018
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
Notes to the Consolidated Financial Statements for the first six months 2019
5) Financial debt
The Group has issued bonds during the first six months of 2019: — Bond 4.180% issued in 2009 and maturing in June 2019 (HKD
750 million);
— Bond 3.455% 2019-2029 (USD 1,250 million);
— Bond 2.100% issued in 2014 and maturing in June 2019 (USD
— Bond 1.660% 2019-2026 (GBP 500 million);
1,000 million);
— Bond 0.696% 2019-2028 (EUR 650 million);
— Bond USD 3-month Libor + 35 basis points issued in 2014 and
— Bond 1.535% 2019-2039 (EUR 650 million); maturing in June 2019 (USD 250 million);
— Bond 0.166% 2019-2029 (CHF 200 million). — Bond 3.750% issued in 2014 and maturing in June 2019 (AUD
100 million).
The Group reimbursed bonds during the first six months of 2019:
The Group’s financial debt increased by $5,555 million following the
— Bond 4.875% issued in 2009 and maturing in January 2019
first application of IFRS 16 as at January 1, 2019. Impact on net
(EUR 1,200 million);
debt included a sub lease financial asset of $50 million and resulted
— Bond 2.125% issued in 2014 and maturing in January 2019 in an increase of $5,505 million.
(USD 750 million);
— Bond 4.125% issued in 2014 and maturing in March 2019 (AUD
150 million);
6) Related parties
The related parties are principally equity affiliates and non-consolidated holds an interest of 19.40%. For the period ending June 30, 2019,
investments. the Group recognized its share of the net income generated by this
transaction in Novatek’s financial statements, except for the gain on
In March 2019, the Group signed final agreements for the acquisition
disposal that has been eliminated.
of a 10% direct interest in Arctic LNG 2 with Novatek, in which TOTAL
TOTAL is not currently aware of any exceptional event, dispute, risks TOTAL S.A. and Total Gas & Power Ltd., regarding the same facts.
or contingent liabilities that could have a material impact on the TGPNA contests the claims brought against it.
assets and liabilities, results, financial position or operations of the
A class action launched to seek damages from these three
Group.
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
FERC
this judgment on May 4, 2018.
The Office of Enforcement of the U.S. Federal Energy Regulatory
Commission (FERC) began in 2015 an investigation in connection YEMEN
with the natural gas trading activities in the United States of Total
Due to the security conditions in the vicinity of Balhaf, Yemen LNG,
Gas & Power North America, Inc. (TGPNA), a U.S. subsidiary of the
in which the Group holds a stake of 39.62%, stopped its commercial
Group. The investigation covered transactions made by TGPNA
production and export of LNG in April 2015, when it declared force
between June 2009 and June 2012 on the natural gas market.
majeure to its various stakeholders. The plant is in a preservation
TGPNA received a Notice of Alleged Violations from FERC on
mode.
September 21, 2015. On April 28, 2016, FERC issued an order to
show cause to TGPNA and two of its former employees, and to
Notes to the Consolidated Financial Statements for the first six months 2019 2
8) Information by business segment
Integrated
Gas,
1st half 2019 Exploration & Renewables Refining Marketing &
(M$) Production & Power & Chemicals Services Corporate Intercompany Total
Integrated
Gas,
st (a)
1 half 2019 (adjustments) Exploration & Renewables Refining Marketing &
(M$) Production & Power & Chemicals Services Corporate Intercompany Total
(a) Adjustments include special items, inventory valuation effect and the effect of changes in fair value.
(b) Of which inventory valuation effect:
– on operating income - - 486 40 -
– on net operating income - - 344 27 -
Notes to the Consolidated Financial Statements for the first six months 2019
Integrated
Gas,
st
1 half 2019 (adjusted) Exploration & Renewables Refining Marketing &
(M$) Production & Power & Chemicals Services Corporate Intercompany Total
Integrated
Gas,
st
1 half 2019 Exploration & Renewables Refining Marketing &
(M$) Production & Power & Chemicals Services Corporate Intercompany Total
Integrated
Gas,
1st half 2018 Exploration & Renewables Refining Marketing &
(M$) Production & Power & Chemicals Services Corporate Intercompany Total
Notes to the Consolidated Financial Statements for the first six months 2019 2
Integrated
Gas,
st (a)
1 half 2018 (adjustments) Exploration & Renewables Refining Marketing &
(M$) Production & Power & Chemicals Services Corporate Intercompany Total
Non-Group sales - 13 - - - - 13
Intersegment sales - - - - - - -
Excise taxes - - - - - - -
REVENUES FROM SALES - 13 - - - - 13
Operating expenses (150) (101) 531 105 (9) - 376
Depreciation, depletion and impairment
of tangible assets and mineral interests - (446) - - - - (446) 2
OPERATING INCOME (b) (150) (534) 531 105 (9) - (57)
Net income (loss) from equity affiliates
and other items (167) (15) 25 - - - (157)
Tax on net operating income 121 (21) (158) (35) - - (93)
NET OPERATING INCOME (b) (196) (570) 398 70 (9) - (307)
Net cost of net debt (19)
Non-controlling interests 246
NET INCOME – GROUP SHARE (80)
(a) Adjustments include special items, inventory valuation effect and the effect of changes in fair value.
(b) Of which inventory valuation effect:
– on operating income - - 531 105 -
– on net operating income - - 415 70 -
Integrated
Gas,
st
1 half 2018 (adjusted) Exploration & Renewables Refining Marketing &
(M$) Production & Power & Chemicals Services Corporate Intercompany Total
Integrated
Gas,
st
1 half 2018 Exploration & Renewables Refining Marketing &
(M$) Production & Power & Chemicals Services Corporate Intercompany Total
Notes to the Consolidated Financial Statements for the first six months 2019
Integrated
Gas,
nd
2 quarter 2019 Exploration & Renewables Refining Marketing &
(M$) Production & Power & Chemicals Services Corporate Intercompany Total
Integrated
Gas,
nd (a)
2 quarter 2019 (adjustments) Exploration & Renewables Refining Marketing &
(M$) Production & Power & Chemicals Services Corporate Intercompany Total
(a) Adjustments include special items, inventory valuation effect and the effect of changes in fair value.
(b) Of which inventory valuation effect:
– on operating income - - (6) (34) -
– on net operating income - - (1) (25) -
Notes to the Consolidated Financial Statements for the first six months 2019 2
Integrated
Gas,
nd
2 quarter 2019 (adjusted) Exploration & Renewables Refining Marketing &
(M$) Production & Power & Chemicals Services Corporate Intercompany Total
Integrated
Gas,
nd
2 quarter 2019 Exploration & Renewables Refining Marketing &
(M$) Production & Power & Chemicals Services Corporate Intercompany Total
Integrated
Gas,
2nd quarter 2018 Exploration & Renewables Refining Marketing &
(M$) Production & Power & Chemicals Services Corporate Intercompany Total
Notes to the Consolidated Financial Statements for the first six months 2019
Integrated
Gas,
nd (a)
2 quarter 2018 (adjustments) Exploration & Renewables Refining Marketing &
(M$) Production & Power & Chemicals Services Corporate Intercompany Total
Non-Group sales - 24 - - - - 24
Intersegment sales - - - - - - -
Excise taxes - - - - - - -
REVENUES FROM SALES - 24 - - - - 24
Operating expenses (97) (9) 569 134 - - 597
Depreciation, depletion and impairment
of tangible assets and mineral interests - (424) - - - - (424)
OPERATING INCOME (b) (97) (409) 569 134 - - 197
Net income (loss) from equity affiliates
and other items (66) (4) 46 1 - - (23)
Tax on net operating income 46 (7) (177) (38) - - (176)
NET OPERATING INCOME (b) (117) (420) 438 97 - - (2)
Net cost of net debt (9)
Non-controlling interests 179
NET INCOME – GROUP SHARE 168
(a) Adjustments include special items, inventory valuation effect and the effect of changes in fair value.
(b) Of which inventory valuation effect:
– on operating income - - 569 134 -
– on net operating income - - 438 97 -
Integrated
Gas,
nd
2 quarter 2018 (adjusted) Exploration & Renewables Refining Marketing &
(M$) Production & Power & Chemicals Services Corporate Intercompany Total
Integrated
Gas,
nd
2 quarter 2018 Exploration & Renewables Refining Marketing &
(M$) Production & Power & Chemicals Services Corporate Intercompany Total
Notes to the Consolidated Financial Statements for the first six months 2019 2
9) Reconciliation of the information by business segment
with Consolidated Financial Statements
Consolidated
1st half 2019 statement
(a)
(M$) Adjusted Adjustments of income
(a) Adjustments include special items, inventory valuation effect and the effect of changes in fair value.
Consolidated
1st half 2018 statement
(a)
(M$) Adjusted Adjustments of income
(a) Adjustments include special items, inventory valuation effect and the effect of changes in fair value.
Notes to the Consolidated Financial Statements for the first six months 2019
Consolidated
2nd quarter 2019 statement
(a)
(M$) Adjusted Adjustments of income
(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
(a) Adjustments include special items, inventory valuation effect and the effect of changes in fair value.
10) Post-closing
On July 10, 2019, TOTAL announced the signature of an agreement an effective date of January 1, 2019. The transaction remains subject
to divest several UK non-core assets to Petrogas NEO UK Ltd. The to approval from the relevant authorities and is expected to close in
overall consideration for this deal amounts to 635 million dollars with December 2019.
TOTAL S.A.
Registered Office:
2, place Jean Millier – La Défense 6
92400 Courbevoie – France Reception: +33 (0)1 47 44 45 46
Share capital: 6,666,815,700.00 euros Investor Relations: +44 (0)207 719 7962
542 051 180 RCS Nanterre North American Investor Relations: +1 (713) 483-5070