Total: First quarter 2011 results

Total: First quarter 2011 results

TOTAL

Regulatory News:

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

    1Q11   Change

vs 1Q10

Adjusted net income1

   
 
  • in billion euros (B€)
3.1 +35%
  • in billion dollars (B$)
4.2 +34%
 
  • in euros per share
1.38 +35%
  • in dollars per share
1.89 +33%
         
Net income (Group share) of 3.9 B€ in the first quarter 2011
Net-debt-to-equity ratio of 19.3% as of March 31, 2011
Hydrocarbon production of 2,371 kboe/d in the first quarter 2011
Interim dividend for 1Q11 of 0.57 €/share payable in September 2011(2)

Commenting on the results, Chairman and CEO Christophe de Margerie said :

« Growing geopolitical tensions and the aftermath of the earthquake in Japan will shift the balance of the global energy markets. In the face of these new challenges, Total confirms its strategy of investing to increase its production to better respond to changes in energy demand and in the energy mix.

In a context of rising hydrocarbon prices, the quality and diversity of the asset portfolio allowed adjusted net income to increase by 35% compared to the first quarter 2010. All of the segments contributed to this increase, particularly the Upstream, which benefited from its leverage to the increase in the price of hydrocarbons.

Leveraging its industrial expertise and financial strength, Total demonstrated during the first quarter its ability to finalize strategic operations. Following major transactions in Canada and Australia, Total entered into partnerships in Russia and in Uganda to create two major new production zones for the company. In addition, by agreeing to sell its interest in Cepsa and by offering to acquire SunPower, Total is actively managing its portfolio, orienting it mainly toward the Upstream, with more competitive Downstream-Chemicals and a more important new energies sector.

By continuing to adapt its integrated model to changes in the market, the development of the Group is mainly in growth areas. For this development to be sustainable and profitable for all its stakeholders, everyone at Total must continue to incorporate safety and acceptability into their daily operations. »

Key figures3

in millions of euros
except earnings per share and number of shares
  1Q11   4Q10   1Q10   1Q11 vs 1Q10
Sales 46,029 40,157 37,603 +22%
Adjusted operating income from business segments 6,369 5,102 4,506 +41%
Adjusted net operating income from business segments 3,363 2,736 2,283 +47%
= Upstream 2,849 2,300 1,971 +45%
= Downstream 276 266 155 +78%
= Chemicals 238 170 157 +52%
Adjusted net income 3,104 2,556 2,296 +35%
Adjusted fully-diluted earnings per share (euros) 1.38 1.14 1.02 +35%
Fully-diluted weighted-average shares (millions) 2,251.1 2,247.9 2,242.7 -
Net income (Group share) 3,946 2,030 2,613 +51%

Investments4

5,683 5,026 3,709 +53%
Divestments 663 1,344 1,048 -37%
Net investments 5,020 3,682 2,661 +89%
Cash flow from operations 5,714 3,387 5,260 +9%
Adjusted cash flow from operations 4,945 4,648 3,739 +32%
         

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

1Q11 4Q10 1Q10 1Q11 vs 1Q10
Sales 62,968 54,545 52,001 +21%
Adjusted operating income from business segments 8,713 6,930 6,231 +40%
Adjusted net operating income from business segments 4,601 3,716 3,157 +46%
= Upstream 3,897 3,124 2,726 +43%
= Downstream 378 361 214 +77%
= Chemicals 326 231 217 +50%
Adjusted net income 4,246 3,472 3,175 +34%
Adjusted fully-diluted earnings per share (dollars) 1.89 1.54 1,42 +33%
Fully-diluted weighted-average shares (millions) 2,251.1 2,247.9 2,242.7 -
Net income (Group share) 5,398 2,757 3,614 +49%
Investments4 7,774 6,827 5,129 +52%
Divestments 907 1,826 1,449 -37%
Net investments 6,867 5,001 3,680 +87%
Cash flow from operations 7,817 4,601 7,274 +7%
Adjusted cash flow from operations 6,765 6,313 5,171 +31%
  • Highlights since the beginning of the first quarter 2011
  • Agreement to sell the 48.83% interest in CEPSA held by Total to IPIC (Abu Dhabi) and entry into a cooperative agreement with IPIC for oil and gas development
  • Acquired 12.08% of the Russian company Novatek and agreed to acquire a 20% stake in the Yamal LNG project
  • Acquired a 33.33% interest in Blocks 1, 2 and 3A in Uganda
  • Acquired several permits in Argentina to evaluate the shale gas potential
  • New discoveries on the Moho Bilondo permit offshore Congo and near the Laggan and Tormore fields offshore in the UK
  • Launched the development of the GLNG project in Australia to extract and liquefy coal seam gas
  • Agreement with CNPC on the development program for unconventional gas in the South Sulige field in China
  • Started gas and condensate production on the Itau field in Bolivia
  • Solar energy : launched a public offer for up to 60% of the U.S. company SunPower and entered into an agreement to acquire 50% of Tenesol6
  • Results for the first quarter 2011

> Operating income

In the first quarter 2011, the Brent price averaged 105.4 $/b, an increase of 38% compared to the first quarter 2010 and 22% compared to the fourth quarter 2010. The European refining margin indicator (ERMI) averaged 24.6 $/t, a decrease compared to the first and fourth quarters of 2010. The environment for the Chemicals remained satisfactory despite an increase in raw material costs.

The euro-dollar exchange rate averaged 1.37 $/€ in the first quarter 2011, close to the level of 1.38 $/€ in the first quarter 2010 and 1.36 $/€ in the fourth quarter 2010.

In this environment, the adjusted operating income from the business segments7 was 6,369 M€, an increase of 41% compared to the first quarter 2010. Expressed in dollars, the increase was 40%.

The effective tax rate8 for the business segments fell from 57% in the first quarter 2010 to 55% in the first quarter 2011, essentially due to a decrease in the effective tax rate for the Upstream.

Adjusted net operating income from the business segments was 3,363 M€ in the first quarter 2011 compared to 2,283 M€ in the first quarter 2010, an increase of 47%.

The larger increase, relative to the increase in the adjusted operating income from the business segments, is essentially due to the lower effective tax rate between the two periods.

Expressed in dollars, the adjusted net operating income from the business segments was 4.6 billion dollars (B$), an increase of 46% compared to the first quarter 2010.

> Net income (Group share)

Adjusted net income was 3,104 M€ in the first quarter 2011 compared to 2,296 M€ in the first quarter 2010, an increase of 35%. Expressed in dollars, adjusted net income increased by 34%.

Effective July 1, 2010, the Group no longer accounts for its interest in Sanofi-Aventis as an equity affiliate. In the first quarter 2010, the contribution to the Group’s adjusted net income from Sanofi Aventis was 149 M€. Excluding the contribution of Sanofi-Aventis, the Group’s first quarter 2011 adjusted net income increased by 45% in euros and 43% in dollars compared to the first quarter 2010.

Adjusted net income excludes the after-tax inventory effect, special items and from January 1, 2011, the effect of changes in fair value9:

  • The after-tax inventory effect had a positive impact of 946 M€ in the first quarter 2011 and a positive impact of 344 M€ in the first quarter 2010.
  • The changes in fair value had a positive effect of 63 M€ in the first quarter 2011.
  • Special items had a negative impact on net income of 167 M€ in the first quarter 2011, comprised essentially of the increase in the deferred tax liability due to the change in UK taxes. Special items had a positive impact on net income of 14 M€ in the first quarter 2010.
  • In the first quarter 2010, the Group’s share of adjustment items related to Sanofi-Aventis had a negative impact on net income of 41 M€.

Net income (Group share) was 3,946 M€ compared to 2,613 M€ in the first quarter 2010.

The effective tax rate8 for the Group was 55.6% in the first quarter 2011.

Adjusted fully-diluted earnings per share, based on 2,251.1 million fully-diluted weighted-average shares, was 1.38 euros compared to 1.02 euros in the first quarter 2010, an increase of 35%.

Expressed in dollars, adjusted fully-diluted earnings per share increased 33% to $1.89.

> Investments – divestments10

Investments, excluding acquisitions and including net investments in equity affiliates and non-consolidated companies, were 2.8 B€ (3.8 B$) in the first quarter 2011, an increase of 15% compared to 2.4 B€ (3.4 B$) in the first quarter 2010.

Acquisitions were 2.5 B€ in the first quarter 2011, comprised essentially of the acquisition of interests in the Fort Hills and Voyageur projects in Canada and the additional 7.5% interest in the GLNG project in Australia.

Asset sales in the first quarter 2011 were 296 M€, essentially comprised of Sanofi-Aventis shares.

Net investments11 were 5.0 B€ (6.9 B$) in the first quarter 2011 compared to 2.7 B€ (3.7 B$) in the first quarter 2010.

> Cash flow

Cash flow from operations was 5,714 M€ in the first quarter 2011, an increase of 9% compared to the first quarter 2010, reflecting mainly the increase in net income offset for the most part by a change in working capital that was less favorable than in the first quarter 2010.

Adjusted cash flow from operations12 was 4,945 M€, an increase of 32%.

Expressed in dollars, adjusted cash flow from operations was 6.8 B$, an increase of 31%.

The Group’s net cash flow13 was 694 M€ compared to 2,599 M€ in the first quarter 2010, a decrease of 73%.

Expressed in dollars, the Group’s net cash flow was 0.9 B$ in the first quarter 2011, or a decrease of 74% compared to the first quarter 2010, essentially due to higher acquisitions and lower asset sales.

The net-debt-to-equity ratio was 19.3% on March 31, 2011 compared to 22.2% on December 31, 2010 and 21.5% on March 31, 2010.

  • Analysis of business segment results

Upstream

> Environment – liquids and gas price realizations*

    1Q11   4Q10   1Q10   1Q11 vs 1Q10
Brent ($/b) 105.4 86.5 76.4 +38%
Average liquids price ($/b) 99.5 83.7 74.2 +34%
Average gas price ($/Mbtu) 6.19 5.62 5.06 +22%
Average hydrocarbons price ($/boe) 71.7 61.9 55.5 +29%

* consolidated subsidiaries, excluding fixed margin and buy-back contracts.

> Production

Hydrocarbon production   1Q11   4Q10   1Q10   1Q11 vs 1Q10
Combined production (kboe/d) 2,371 2,387 2,427 -2%
= Liquids (kb/d) 1,293 1,337 1,373 -6%
= Gas (Mcf/d) 5,880 5,692 5,829 +1%

Hydrocarbon production was 2,371 thousand barrels of oil equivalent per day (kboe/d) in the first quarter 2011, a decrease of 2.3% compared to the first quarter 2010, essentially as a result of :

  • -1% for changes in the portfolio,
  • -2% for the price effect 14,
  • -0.5% for the situation in Libya,
  • +1% for lower OPEC reductions.

Production ramp-ups on new projects offset the normal decline in the first quarter 2011.

Results

in millions of euros   1Q11   4Q10   1Q10   1Q11 vs 1Q10
Adjusted operating income* 5,821 4,695 4,161 +40%
Adjusted net operating income* 2,849 2,300 1,971 +45%
  • includes income from equity affiliates
374 313 335 +12%
Investments 5,232 3,942 3,143 +66%
Divestments 335 771 87 x4
Cash flow from operating activities 4,643 3,908 4,680 -1%
Adjusted cash flow 4,271 3,619 3,124 +37%

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

Adjusted net operating income from the Upstream segment was 2,849 M€ in the first quarter 2011 compared to 1,971 M€ in the first quarter 2010, an increase of 45%. Expressed in dollars, adjusted net operating income for the Upstream segment increased by 43%, reflecting essentially the impact of higher hydrocarbon prices.

The effective tax rate for the Upstream segment was 57.6% compared to 60.0% in the first quarter 2010, mainly due to portfolio mix effects and a higher contribution from the downstream gas activity in the first quarter 2011 than in the first quarter 2010.

The return on average capital employed (ROACE15) for the Upstream segment was 22%, for the twelve months ended March 31, 2011, an increase compared to the 21% ROACE in the full year 2010.

The annualized first quarter 2011 ROACE for the Upstream segment was 26%.

Downstream

> Refinery throughput and utilization rates*

    1Q11   4Q10   1Q10   1Q11 vs 1Q10
Total refinery throughput (kb/d) 2,012 1,832 1,993 +1%
= France 745 550 680 +10%
= Rest of Europe 1,047 1,039 1,050 -
= Rest of world 220 243 263 -16%
Utilization rates**        
= Based on crude only 79% 66% 73%
= Based on crude and other feedstock 85% 71% 77%  

* includes share of CEPSA and, starting October 2010, of TotalErg

** based on distillation capacity at the beginning of the year

First quarter 2011 refinery throughput was in line with the first quarter 2010. Utilization rates improved in the first quarter 2011, while in the first quarter 2010 various technical incidents and strikes in France affected throughput volumes. First quarter 2011 volumes were, however, affected by work at the Lindsey refinery and by work related to the start-up of the coker at the Port Arthur refinery.

> Results

in millions of euros
(except the ERMI)(except the ERMI)
  1Q11   4Q10   1Q10   1Q11 vs 1Q10
European refining margin

indicator - ERMI ($/t)

24.6 32.3 29.5 -17%
Adjusted operating income* 286 274 191 +50%
Adjusted net operating income* 276 266 155 +78%
  • includes income from equity affiliates
24 61 14 +71%
Investments 264 757 456 -42%
Divestments 23 433 27 -15%
Cash flow from operating activities 1,158 (955) 454 x2.6
Adjusted cash flow 360 753 323 +11%

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

The European refinery margin indicator (ERMI) averaged 24.6 $/t in the first quarter 2011, a decrease of 17% compared to the first quarter 2010.

Adjusted net operating income from the Downstream segment was 276 M€ in the first quarter 2011, an increase of 78% compared to the first quarter 2010.

Expressed in dollars, adjusted net operating income from the Downstream segment increased by 77% compared to the first quarter 2010. Despite lower refining margins, the first quarter 2011 results benefitted from the higher utilization rate in Europe, while the first quarter 2010 results was affected by the impact of technical incidents and strikes.

The ROACE16 for the Downstream segment was 9% for the twelve months ended March 31, 2011, compared to 8% for the full-year 2010.

The annualized first quarter 2011 ROACE for the Downstream segment was 7%.

Chemicals

in millions of euros   1Q11   4Q10   1Q10   1Q11 vs 1Q10
Sales 5,105 4,218 4,223 +21%
= Base chemicals 3,319 2,579 2,532 +31%
= Specialties 1,786 1,639 1,691 +6%
Adjusted operating income* 262 133 154 +70%
Adjusted net operating income* 238 170 157 +52%
  • Base chemicals
119 67 44 x2.7
  • Specialties
121 109 117 +3%
Investments 171 292 94 +82%
Divestments 14 23 6 x2.3
Cash flow from operating activities (144) 332 (90) na
Adjusted cash flow 289 189 228 +27%

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

Petrochemical margins were higher in the first quarter 2011 than in the first quarter 2010. The environment for Specialty Chemicals remained favorable thanks to sustained demand across most the segment’s market sectors.

Sales for the Chemical segment were 5,105 M€, an increase of 21% compared to the first quarter 2010.

The adjusted net operating income for the Chemicals segment was 238 M€ in the first quarter 2011, an increase of 52% compared to the first quarter 2010. The improvement in the results compared to the same quarter last year came from each of the sectors and was driven mainly by the improvement in the petrochemicals environment as well as by the increased contribution from activities in Qatar and South-Korea.

The ROACE17 of the Chemicals segment was 12% for the twelve months ended March 31, 2011, stable compared to the ROACE for the full-year 2010.

The annualized first quarter 2011 ROACE for the Chemicals segment was 13%.

  • Summary and outlook

The ROACE18 for the Group for the twelve months ended March 31, 2011, was 17%, an increase compared to the 16% ROACE for the full-year 2010. The annualized first quarter 2011 ROACE for the Group was 18%.

Return on equity (ROE) for the twelve months ended March 31, 2011, was 20%, an increase compared to the 19% ROE for the full-year 2010.

Pending approval at the Annual General Meeting on May 13, 2011, TOTAL S.A. will pay on May 26, 2011, the 1.14 € per share19 remainder of the 2010 dividend, which is equal in amount to the interim dividend paid in November 2010. The full-year 2010 dividend will represent a total of 2.28 € per share.

In late October 2010, Total announced that it would begin paying its interim dividends on a quarterly basis starting in 2011. For the interim dividend related to the first quarter 2011, the Board of Directors decided on April 28, 2011, to pay 0.57 € per share on September 22, 201120, or one-quarter of the full-year 201021 dividend.

Total completed the sale of its Cameroon exploration-production subsidiary in April, and over the coming months it intends to finalize several other previously announced asset sales, including its interest in CEPSA for around 5 B$, part of its resins activities from the Chemicals segment, and an interest in the Joslyn field in Canada. In addition, the Group is continuing to work on the sale of its refining and marketing activities in the UK as well as the ongoing sale of its shares in Sanofi-Aventis. The sum of these asset sales is expected to be approximately 10 B$ this year. Together with the strategic acquisitions made recently, these asset sales demonstrate the Group’s strategy to actively manage its asset portfolio while preserving its financial flexibility and strong balance sheet.

In the Upstream segment, second quarter 2011 production will include the positive impact of consolidating the Group’s interest in Novatek as an equity affiliate effective April 1, 2011. However, production will also include the negative impact of the shut-down in Libya, which represents approximately 2% of the Group’s production on a full-year basis.

Total is continuing to develop its major projects; for example, on the Pazflor project, the FPSO arrived in Angola in early April and is scheduled to start up as expected in the fourth quarter 2011.

In the Downstream segment, the second quarter will benefit from the start-up of the new deep-conversion unit at the Port Arthur refinery in the U.S., which makes this refinery one of the most competitive in North America.

In the Chemicals segment, Total is investing to improve the energy efficiency and competitiveness of its Normandy plant and to increase its production capacity in South-Korea and Qatar. In China, the Group is benefitting from doubling the capacity of its polystyrene facility in Foshan during the first quarter 2011.

Since the start of the second quarter 2011, the price of Brent continued to increase and is trading above 120 $/b. European refining margins have decreased compared to the first quarter, reflecting mainly the impact of the sharp increase in oil prices.

â–  â–  â– 

To listen to CFO Patrick de la Chevardière’s conference call with financial analysts today at 15:00 (Paris time) please log on to www.total.com or call +44 (0)207 162 0177 in Europe or +1 334 323 6203 in the U.S. (listen only). For a replay, please consult the website or call +44 207 031 4064 in Europe or 1 954 334 0342 in the US (code : 890 448).

This document may contain forward-looking statements, including 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 statements are based on a number of assumptions that could ultimately prove inaccurate, and are subject to a number of risk factors, including currency fluctuations, the price of petroleum products, the ability to realize cost reductions and operating efficiencies without unduly disrupting business operations, environmental regulatory considerations and general economic and business conditions. Neither TOTAL nor any of its subsidiaries assumes any obligation to update publicly any forward-looking statement, whether as a result of new information, future events or otherwise. Further information on factors which could affect the company’s financial results is provided in documents filed by the Group with the French Autorité des Marchés Financiers and the U.S. 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.

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

Adjustment items include:

(i) Special items

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

(ii) Inventory valuation effect

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

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

(iii) Effect of changes in fair value

As from January 1, 2011, 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, which future effects are recorded at fair value in Group’s internal economic performance. IFRS precludes recognition of this fair value effect.

(iv) Until June 30, 2010, TOTAL’s equity share of adjustment items reconciling “Business net income” to Net income attributable to equity holders of Sanofi-Aventis

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 as from January 1st, 2011 and excluding TOTAL’s equity share of adjustment items related to Sanofi-Aventis until June 30, 2010.

Dollar amounts presented herein represent euro amounts converted at the average euro-dollar exchange rate for the applicable period and are not the result of financial statements prepared in dollars.

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 presentation, such as 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, File N° 1-10888, available from us at 2, place Jean Millier – La Défense 6 – 92078 Paris – La Défense Cedex, France, or at our Web site: www.total.com. You can also obtain this form from the SEC by calling 1-800-SEC-0330 or on the SEC’s Web site: www.sec.gov.

First quarter 2011 operating information by segment

  • Upstream
Combined liquids and gas production by region (kboe/d)   1Q11   4Q10   1Q10   1Q11 vs 1Q10
Europe 582 573 647 -10%
Africa 691 764 746 -7%
Middle East 581 540 516 +13%
North America 68 68 66 +3%
South America 185 179 172 +8%
Asia-Pacific 242 241 254 -5%
CIS 22 22 26 -15%
Total production 2,371 2,387 2,427 -2%
Includes equity and non-consolidated affiliates 500 477 415 +20%
Liquids production by region (kb/d)   1Q11   4Q10   1Q10   1Q11 vs 1Q10
Europe 263 265 301 -13%
Africa 551 614 620 -11%
Middle East 325 310 302 +8%
North America 32 30 32 -
South America 82 83 72 +14%
Asia-Pacific 28 22 32 -13%
CIS 12 13 14 -14%
Total production 1,293 1,337 1,373 -6%
Includes equity and non-consolidated affiliates 325 318 284 +14%
Gas production by region (Mcf/d)   1Q11   4Q10   1Q10   1Q11 vs 1Q10
Europe 1,743 1,676 1,940 -10%
Africa 717 739 644 +11%
Middle East 1,390 1,253 1,188 +17%
North America 204 214 188 +9%
South America 571 533 554 +3%
Asia-Pacific 1,202 1,226 1,249 -4%
CIS 53 51 66 -20%
Total production 5,880 5,692 5,829 +1%
Includes equity and non-consolidated affiliates 947 857 709 +34%
Liquefied natural gas   1Q11   4Q10   1Q10   1Q11 vs 1Q10
LNG sales* (Mt) 3.38 3.12 2.85 +19%

* sales, Group share, excluding trading ; 2010 data restated to reflect volume estimates for Bontang LNG in Indonesia based on the 2010 SEC coefficient.

  • Downstream
Refined products sales by region (kb/d)*   1Q11   4Q10   1Q10   1Q11 vs 1Q10
Europe 2,019 1,968 1,949 +4%
Africa 294 295 286 +3%
Americas 102 95 147 -31%
Rest of world 167 165 145 +15%
Total consolidated sales 2,582 2,523 2,527 +2%
Trading 1,187 1,307 990 +20%
         
Total refined product sales 3,769 3,830 3,517 +7%

* includes share of CEPSA and, starting October 2010, of TotalErg.

Adjustment items

  • Adjustments to operating income from business segments
in millions of euros   1Q11   4Q10   1Q10
Special items affecting operating income from the business segments - (1,305) (50)
  • Restructuring charges
- - -
  • Impairments
- (1,393) -
  • Other
- 88 (50)
Pre-tax inventory effect : FIFO vs. replacement cost 1,356 397 486
Effect of changes in fair value 84 - -
       
Total adjustments affecting operating income from the business segments 1,440 (908) 436
  • Adjustments to net income (Group share)
in millions of euros   1Q11   4Q10   1Q10
Special items affecting net income (Group share) (167) (809) 14
= Gain on asset sales 11 352 129
= Restructuring charges - (42) -
= Impairments - (1,058) (59)
= Other (178) (61) (56)
After-tax inventory effect : FIFO vs. replacement cost 946 283 344
Effect of changes in fair value 63 - -
Equity share of adjustment items related to Sanofi-Aventis - - (41)*
       
Total adjustments to net income 842 (526) 317

* based on Total’s share in Sanofi-Aventis of 6.2% at 3/31/2010. Effective July 1, 2010, Sanofi-Aventis is no longer treated as an equity affiliate.

Effective tax rates

Effective tax rate*   1Q11   4Q10   1Q10
Upstream 57.6% 58.9% 60.0%
Group 55.6% 57.2% 57.1%

* tax on adjusted net operating income / (adjusted net operating income - income from equity affiliates, dividends received from investments, and impairments of acquisition goodwill + tax on adjusted net operating income).

Investments – Divestments

in millions of euros   1Q11   4Q10   1Q10   1Q11 vs 1Q10
Investments excluding acquisitions* 2,787 3,454 2,427 +15%
  • Capitalized exploration
217 462 199 +9%
  • Net investments in equity affiliates and non-consolidated companies
(208) (315) 111 na
Acquisitions 2,529 970 1,217 x2.1
Investments including acquisitions* 5,316 4,424 3,644 +46%
Asset sales 296 742 965 -69%
Net investments** 5,020 3,682 2,661 +89%
expressed in millions of dollars***   1Q11   4Q10   1Q10   1Q11 vs 1Q10
Investments excluding acquisitions* 3,813 4,692 3,356 +14%
  • Capitalized exploration
297 628 275 +8%
  • Net investments in equity affiliates and non-consolidated companies
(285) (427) 154 na
Acquisitions 3,460 1,318 1,683 x2.1
Investments including acquisitions* 7,272 6,009 5,039 +44%
Asset sales 405 1,008 1,334 -70%
Net investments** 6,867 5,001 3,680 +87%

* includes net investments in equity affiliates and non-consolidated companies.

** net investments = investments including acquisitions and net investments in equity affiliates and non-consolidated companies – asset sales + net financing for employees related to stock purchase plans.

*** dollar amounts represent euro amounts converted at the average €-$ exchange rate for the period.

Net-debt-to-equity ratio

in millions of euros   3/31/2011   12/31/2010   3/31/2010
Current borrowings 11,674 9,653 6,840
Net current financial assets (1,709) (1,046) (654)
Non-current financial debt 20,215 20,783 19,727
Hedging instruments of non-current debt (1,352) (1,870) (1,212)
Cash and cash equivalents (17,327) (14,489) (12,954)
Net debt 11,501 13,031 11,747
       
Shareholders’ equity 62,535 60,414 57,283
Estimated dividend payable* (3,832) (2,553) (3,821)
Minority interests 898 857 1,083
Equity 59,601 58,718 54,545
       
Net-debt-to-equity ratio 19.3% 22.2% 21.5%

* based on a 2010 dividend of 2.28 €/share, after deducting the interim dividend of 1.14 € per share paid in November 2010.

2011 Sensitivities*

    Scenario   Change   Impact on adjusted operating income(e)   Impact on adjusted net operating income(e)
Dollar 1.30 $/€ +0.1 $ per € -1.6 B€ -0.8 B€
Brent 80 $/b +1 $/b +0.27 B€ / 0.35 B$ +0.13 B€ / 0.17 B$
European refining margins ERMI 30 $/t +1 $/t +0.07 B€ / 0.09 B$ +0.05 B€ / 0.07 B$

* sensitivities are revised once per year upon publication of the previous year’s fourth quarter results. The impact of the €-$ sensitivity on adjusted operating income and adjusted net operating income attributable to the Upstream segment are approximately 80% and 75% respectively, and the remaining impact of the €-$ sensitivity is essentially in the Downstream segment.

Return on average capital employed

  • Twelve months ended March 31, 2011
in millions of euros   Upstream   Downstream   Chemicals   Segments     Group
Adjusted net operating income 9,475 1,289 938 11,702 11,599
Capital employed at 3/31/2010* 39,925 15,634 7,412 62,971 67,099
Capital employed at 3/31/2011* 44,528 14,527 7,681 66,736 70,579
ROACE 22.4% 8.5% 12.4% 18.0% 16.8%

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

  • Twelve months ended December 31, 2010
in millions of euros   Upstream   Downstream   Chemicals   Segments     Group
Adjusted net operating income 8,597 1,168 857 10,622 10,748
Capital employed at 12/31/2009* 37,397 15,299 6,898 59,594 64,451
Capital employed at 12/31/2010* 43,972 15,561 7,312 66,845 70,866
ROACE 21.1% 7.6% 12.1% 16.8% 15.9%

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

  • Twelve months ended March 31, 2010
in millions of euros   Upstream   Downstream   Chemicals   Segments     Group
Adjusted net operating income 6,871 508 461 7,840 8,399
Capital employed at 3/31/2009* 35,027 13,095 7,175 55,297 61,688
Capital employed at 3/31/2010* 39,925 15,634 7,412 62,971 67,099
ROACE 18.3% 3.5% 6.3% 13.3% 13.0%

* at replacement cost (excluding after-tax inventory effect)

Total financial statements

First quarter 2011 consolidated accounts, IFRS

CONSOLIDATED STATEMENT OF INCOME      
TOTAL
(unaudited)
 
(M€) (a) 1st quarter

2011

4th quarter

2010

1st quarter

2010

Sales 46,029 40,157 37,603
Excise taxes (4,427) (4,397) (4,442)
Revenues from sales 41,602 35,760 33,161
Purchases, net of inventory variation (27,255) (23,623) (21,701)
Other operating expenses (4,702) (4,749) (4,712)
Exploration costs (259) (197) (215)
Depreciation, depletion and amortization of tangible assets and mineral interests (1,686) (3,160) (1,699)
Other income 85 582 160
Other expense (59) (513) (212)
Financial interest on debt (136) (126) (100)
Financial income from marketable securities & cash equivalents 47 43 24
Cost of net debt (89) (83) (76)
Other financial income 75 118 71
Other financial expense (108) (114) (95)
Equity in income (loss) of affiliates 506 515 524
Income taxes (4,072) (2,455) (2,528)
Consolidated net income 4,038 2,081 2,678
Group share 3,946 2,030 2,613
Minority interests 92 51 65
Earnings per share (€) 1.76 0.91 1.17
Fully-diluted earnings per share (€) 1.75 0.90 1.17
(a) Except for per share amounts.
CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME    
TOTAL  
(unaudited)
 
(M€) 1st quarter

2011

4th quarter

2010

1st quarter

2010

Consolidated net income 4,038 2,081 2,678
Other comprehensive income
Currency translation adjustment (1,978) 762 1,847
Available for sale financial assets 115 (52) (3)
Cash flow hedge (24) 9 24
Share of other comprehensive income of associates, net amount (87) 27 233
Other 2 (1) 1
 
Tax effect 6 (3) (8)
Total other comprehensive income (net amount) (1,966) 742 2,094
 
Comprehensive income 2,072 2,823 4,772
- Group share 2,030 2,757 4,676
- Minority interests 42 66 96
CONSOLIDATED BALANCE SHEET      
TOTAL
 
 
(M€) March 31, 2011

(unaudited)

December 31, 2010 March 31, 2010

(unaudited)

ASSETS
Non-current assets
Intangible assets, net 9,211 8,917 8,272
Property, plant and equipment, net 54,955 54,964 53,549
Equity affiliates : investments and loans 8,143 11,516 14,656
Other investments 4,458 4,590 1,122
Hedging instruments of non-current financial debt 1,352 1,870 1,212
Other non-current assets 3,466 3,655 3,273
Total non-current assets 81,585 85,512 82,084
Current assets
Inventories, net 15,516 15,600 14,185
Accounts receivable, net 19,758 18,159 17,921
Other current assets 8,766 7,483 7,817
Current financial assets 2,026 1,205 968
Cash and cash equivalents 17,327 14,489 12,954
Total current assets 63,393 56,936 53,845
Assets classified as held for sale 4,914 1,270 -
Total assets 149,892 143,718 135,929
LIABILITIES & SHAREHOLDERS' EQUITY
Shareholders' equity
Common shares 5,878 5,874 5,871
Paid-in surplus and retained earnings 64,677 60,538 58,026
Currency translation adjustment (4,517) (2,495) (3,010)
Treasury shares (3,503) (3,503) (3,604)
Total shareholders' equity - Group Share 62,535 60,414 57,283
Minority interests 898 857 1,083
Total shareholders' equity 63,433 61,271 58,366
Non-current liabilities
Deferred income taxes 10,204 9,947 9,486
Employee benefits 2,103 2,171 2,127
Provisions and other non-current liabilities 8,584 9,098 9,015
Total non-current liabilities 20,891 21,216 20,628
Non-current financial debt 20,215 20,783 19,727
Current liabilities
Accounts payable 18,383 18,450 16,367
Other creditors and accrued liabilities 14,812 11,989 13,687
Current borrowings 11,674 9,653 6,840
Other current financial liabilities 317 159 314
Total current liabilities 45,186 40,251 37,208
Liabilities directly associated with the assets classified as held for sale 167 197 -
Total liabilities and shareholders' equity 149,892 143,718 135,929
CONSOLIDATED STATEMENT OF CASH FLOW      
TOTAL
(unaudited)
 
(M€) 1st quarter

2011

4th quarter

2010

1st quarter

2010

CASH FLOW FROM OPERATING ACTIVITIES
Consolidated net income 4,038 2,081 2,678
Depreciation, depletion and amortization 1,888 3,338 1,871
Non-current liabilities, valuation allowances and deferred taxes 565 199 55
Impact of coverage of pension benefit plans - (60) -
(Gains) losses on sales of assets (6) (429) (148)
Undistributed affiliates' equity earnings (182) (133) (262)
(Increase) decrease in working capital (587) (1,658) 1,035
Other changes, net (2) 49 31
Cash flow from operating activities 5,714 3,387 5,260
CASH FLOW USED IN INVESTING ACTIVITIES
Intangible assets and property, plant and equipment additions (5,374) (4,477) (3,464)
Acquisitions of subsidiaries, net of cash acquired - (6) -
Investments in equity affiliates and other securities (150) (256) (69)
Increase in non-current loans (159) (287) (176)
Total expenditures (5,683) (5,026) (3,709)
Proceeds from disposal of intangible assets and property, plant and equipment 6 538 34
Proceeds from disposal of subsidiaries, net of cash sold - - -
Proceeds from disposal of non-current investments 290 204 931
Repayment of non-current loans 367 602 83
Total divestments 663 1,344 1,048
Cash flow used in investing activities (5,020) (3,682) (2,661)
CASH FLOW USED IN FINANCING ACTIVITIES
Issuance (repayment) of shares:
- Parent company shareholders 50 27 5
- Treasury shares - - 18
- Minority shareholders - - -
Dividends paid:
- Parent company shareholders - (2,550) -
- Minority shareholders (1) (62) -
Other transactions with minority shareholders - 21 -
Net issuance (repayment) of non-current debt 2,228 57 63
Increase (decrease) in current borrowings 488 (1,490) (601)
Increase (decrease) in current financial assets and liabilities (511) 474 (497)
Cash flow used in financing activities 2,254 (3,523) (1,012)
Net increase (decrease) in cash and cash equivalents 2,948 (3,818) 1,587
Effect of exchange rates (110) 60 (295)
Cash and cash equivalents at the beginning of the period 14,489 18,247 11,662
Cash and cash equivalents at the end of the period 17,327 14,489 12,954
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 Minority interests Total shareholders' equity
(M€) Number Amount     Number Amount      
As of January 1, 2010 2,348,422,884 5,871 55,372 (5,069) (115,407,190) (3,622) 52,552 987 53,539
Net income of the first quarter - - 2,613 - - - 2,613 65 2,678
Other comprehensive Income - - 4 2,059 - - 2,063 31 2,094
Comprehensive Income - - 2,617 2,059 - - 4,676 96 4,772
Dividend - - - - - - - - -
Issuance of common shares 164,686 - 5 - - - 5 - 5
Purchase of treasury shares - - - - - - - - -
Sale of treasury shares (1) - - - - 460,262 18 18 - 18
Share-based payments - - 32 - - - 32 - 32
Other operations with minority interests - - - - - - - - -
Share cancellation - - - - - - - - -
Transactions with shareholders 164,686 - 37 - 460,262 18 55 - 55
As of March 31, 2010 2,348,587,570 5,871 58,026 (3,010) (114,946,928) (3,604) 57,283 1,083 58,366
Net income from April 1 to December 31, 2010 - - 7,958 - - - 7,958 171 8,129
Other comprehensive Income - - (220) 522 - - 302 (22) 280
Comprehensive Income - - 7,738 522 - - 8,260 149 8,409
Dividend - - (5,098) - - - (5,098) (152) (5,250)
Issuance of common shares 1,053,361 3 33 - - - 36 - 36
Purchase of treasury shares - - - - - - - - -
Sale of treasury shares (1) - - (70) - 2,459,249 101 31 - 31
Share-based payments - - 108 - - - 108 - 108
Other operations with minority interests - - (199) (7) - - (206) (223) (429)
Share cancellation - - - - - - - - -
Transactions with shareholders 1,053,361 3 (5,226) (7) 2,459,249 101 (5,129) (375) (5,504)
As of December 31, 2010 2,349,640,931 5,874 60,538 (2,495) (112,487,679) (3,503) 60,414 857 61,271
Net income of the first quarter - - 3,946 - - - 3,946 92 4,038
Other comprehensive Income - - 106 (2,022) - - (1,916) (50) (1,966)
Comprehensive Income - - 4,052 (2,022) - - 2,030 42 2,072
Dividend - - - - - - - (1) (1)
Issuance of common shares 1,498,093 4 46 - - - 50 - 50
Purchase of treasury shares - - - - - - - - -
Sale of treasury shares (1) - - - - 776 - - - -
Share-based payments - - 41 - - - 41 - 41
Other operations with minority interests - - - - - - - - -
Share cancellation - - - - - - - - -
Transactions with shareholders 1,498,093 4 87 - 776 - 91 (1) 90
As of March 31, 2011 2,351,139,024 5,878 64,677 (4,517) (112,486,903) (3,503) 62,535 898 63,433
 
(1) Treasury shares related to the stock option purchase plans and restricted stock grants
BUSINESS SEGMENT INFORMATION            
TOTAL
(unaudited)
             
1st quarter 2011

(M€)

Upstream Downstream Chemicals Corporate Intercompany Total
Non-Group sales 6,144 34,769 5,105 11 - 46,029
Intersegment sales 6,939 1,582 297 41 (8,859) -
Excise taxes - (4,427) - - - (4,427)
Revenues from sales 13,083 31,924 5,402 52 (8,859) 41,602
Operating expenses (5,938) (30,093) (4,891) (153) 8,859 (32,216)
Depreciation, depletion and amortization of tangible assets and mineral interests (1,240) (319) (119) (8) - (1,686)
Operating income 5,905 1,512 392 (109) - 7,700
Equity in income (loss) of affiliates and other items 343 59 82 15 - 499
Tax on net operating income (3,527) (451) (124) - - (4,102)
Net operating income 2,721 1,120 350 (94) - 4,097
Net cost of net debt (59)
Minority interests           (92)
Net income 3,946
             
1st quarter 2011 (adjustments) (a)

(M€)

Upstream Downstream Chemicals Corporate Intercompany Total
Non-Group sales 84 - - - 84
Intersegment sales
Excise taxes            
Revenues from sales 84 - - - 84
Operating expenses - 1,226 130 - 1,356
Depreciation, depletion and amortization of tangible assets and mineral interests - - - -   -
Operating income (b) 84 1,226 130 - 1,440
Equity in income (loss) of affiliates and other items (c) - 14 25 11 50
Tax on net operating income (212) (396) (43) -   (651)
Net operating income (b) (128) 844 112 11 839
Net cost of net debt -
Minority interests           3
Net income 842
 

(a) Adjustments include special items, inventory valuation effect and, as from January 1st, 2011, the effect of changes in fair value.

 

(b) Of which inventory valuation effect

On operating income - 1,226 130 -
On net operating income - 844 112 -

 

         
1st quarter 2011 (adjusted)

(M€) (a)

Upstream Downstream Chemicals Corporate Intercompany Total
Non-Group sales 6,060 34,769 5,105 11 - 45,945
Intersegment sales 6,939 1,582 297 41 (8,859) -
Excise taxes - (4,427) - - - (4,427)
Revenues from sales 12,999 31,924 5,402 52 (8,859) 41,518
Operating expenses (5,938) (31,319) (5,021) (153) 8,859 (33,572)
Depreciation, depletion and amortization of tangible assets and mineral interests (1,240) (319) (119) (8) - (1,686)
Adjusted operating income 5,821 286 262 (109) - 6,260
Equity in income (loss) of affiliates and other items 343 45 57 4 - 449
Tax on net operating income (3,315) (55) (81) - - (3,451)
Adjusted net operating income 2,849 276 238 (105) - 3,258
Net cost of net debt (59)
Minority interests           (95)
Ajusted net income           3,104
Adjusted fully-diluted earnings per share (€)           1.38
(a) Except for per share amounts.
             
1st quarter 2011

(M€)

Upstream Downstream Chemicals Corporate Intercompany Total
Total expenditures 5,232 264 171 16 5,683
Total divestments 335 23 14 291 663
Cash flow from operating activities 4,643 1,158 (144) 57   5,714
BUSINESS SEGMENT INFORMATION            
TOTAL
(unaudited)
             
4th quarter 2010

(M€)

Upstream Downstream Chemicals Corporate Intercompany Total
Non-Group sales 5,002 30,940 4,218 (3) - 40,157
Intersegment sales 5,861 1,069 231 55 (7,216) -
Excise taxes - (4,397) - - - (4,397)
Revenues from sales 10,863 27,612 4,449 52 (7,216) 35,760
Operating expenses (4,891) (26,577) (4,113) (204) 7,216 (28,569)
Depreciation, depletion and amortization of tangible assets and mineral interests (1,465) (1,544) (140) (11) - (3,160)
Operating income 4,507 (509) 196 (163) - 4,031
Equity in income (loss) of affiliates and other items 640 (115) 49 14 - 588
Tax on net operating income (2,750) 240 (47) 77 - (2,480)
Net operating income 2,397 (384) 198 (72) - 2,139
Net cost of net debt (58)
Minority interests           (51)
Net income 2,030
             
4th quarter 2010 (adjustments) (a)

(M€)

Upstream Downstream Chemicals Corporate Intercompany Total
Non-Group sales
Intersegment sales
Excise taxes            
Revenues from sales
Operating expenses - 409 76 - 485
Depreciation, depletion and amortization of tangible assets and mineral interests (188) (1,192) (13) -   (1,393)
Operating income (b) (188) (783) 63 - (908)
Equity in income (loss) of affiliates and other items (c) 244 (192) (32) 4 24
Tax on net operating income 41 325 (3) (1)   362
Net operating income (b) 97 (650) 28 3 (522)
Net cost of net debt -
Minority interests           (4)
Net income (526)
 

(a) Adjustments include special items, inventory valuation effect and, until June 30,2010, equity share of adjustments related to Sanofi-Aventis.

(b) Of which inventory valuation effect

On operating income - 299 98 -
On net operating income - 197 93 -
(c) Of which equity share of adjustments related to Sanofi-Aventis - - - -
             
4th quarter 2010 (adjusted)

(M€) (a)

Upstream Downstream Chemicals Corporate Intercompany Total
Non-Group sales 5,002 30,940 4,218 (3) - 40,157
Intersegment sales 5,861 1,069 231 55 (7,216) -
Excise taxes - (4,397) - - - (4,397)
Revenues from sales 10,863 27,612 4,449 52 (7,216) 35,760
Operating expenses (4,891) (26,986) (4,189) (204) 7,216 (29,054)
Depreciation, depletion and amortization of tangible assets and mineral interests (1,277) (352) (127) (11) - (1,767)
Adjusted operating income 4,695 274 133 (163) - 4,939
Equity in income (loss) of affiliates and other items 396 77 81 10 - 564
Tax on net operating income (2,791) (85) (44) 78 - (2,842)
Adjusted net operating income 2,300 266 170 (75) - 2,661
Net cost of net debt (58)
Minority interests           (47)
Ajusted net income           2,556
Adjusted fully-diluted earnings per share (€)           1.14
(a) Except for per share amounts.
             
4th quarter 2010

(M€)

Upstream Downstream Chemicals Corporate Intercompany Total
Total expenditures 3,942 757 292 35 5,026
Total divestments 771 433 23 117 1,344
Cash flow from operating activities 3,908 (955) 332 102   3,387
BUSINESS SEGMENT INFORMATION            
TOTAL
(unaudited)
             
1st quarter 2010

(M€)

Upstream Downstream Chemicals Corporate Intercompany Total
Non-Group sales 4,569 28,808 4,223 3 - 37,603
Intersegment sales 5,302 1,081 237 42 (6,662) -
Excise taxes - (4,442) - - - (4,442)
Revenues from sales 9,871 25,447 4,460 45 (6,662) 33,161
Operating expenses (4,454) (24,621) (4,070) (145) 6,662 (26,628)
Depreciation, depletion and amortization of tangible assets and mineral interests (1,256) (305) (130) (8) - (1,699)
Operating income 4,161 521 260 (108) - 4,834
Equity in income (loss) of affiliates and other items 108 31 45 264 - 448
Tax on net operating income (2,374) (164) (73) 57 - (2,554)
Net operating income 1,895 388 232 213 - 2,728
Net cost of net debt (50)
Minority interests           (65)
Net income 2,613
             
1st quarter 2010 (adjustments) (a)

(M€)

Upstream Downstream Chemicals Corporate Intercompany Total
Non-Group sales
Intersegment sales
Excise taxes            
Revenues from sales
Operating expenses - 330 106 - 436
Depreciation, depletion and amortization of tangible assets and mineral interests - - - -   -
Operating income (b) - 330 106 - 436
Equity in income (loss) of affiliates and other items (c) (106) 16 4 91 5
Tax on net operating income 30 (113) (35) (2)   (120)
Net operating income (b) (76) 233 75 89 321
Net cost of net debt -
Minority interests           (4)
Net income 317
 

(a) Adjustments include special items, inventory valuation effect and, until June 30,2010, equity share of adjustments related to Sanofi-Aventis.

 

 

 

(b) Of which inventory valuation effect

On operating income - 380 106 -
On net operating income - 272 75 -
(c) Of which equity share of adjustments related to Sanofi-Aventis - - - (41)
             
1st quarter 2010 (adjusted)

(M€) (a)

Upstream Downstream Chemicals Corporate Intercompany Total
Non-Group sales 4,569 28,808 4,223 3 - 37,603
Intersegment sales 5,302 1,081 237 42 (6,662) -
Excise taxes - (4,442) - - - (4,442)
Revenues from sales 9,871 25,447 4,460 45 (6,662) 33,161
Operating expenses (4,454) (24,951) (4,176) (145) 6,662 (27,064)
Depreciation, depletion and amortization of tangible assets and mineral interests (1,256) (305) (130) (8) - (1,699)
Adjusted operating income 4,161 191 154 (108) - 4,398
Equity in income (loss) of affiliates and other items 214 15 41 173 - 443
Tax on net operating income (2,404) (51) (38) 59 - (2,434)
Adjusted net operating income 1,971 155 157 124 - 2,407
Net cost of net debt (50)
Minority interests           (61)
Ajusted net income           2,296
Adjusted fully-diluted earnings per share (€)           1.02
(a) Except for per share amounts.
             
1st quarter 2010

(M€)

Upstream Downstream Chemicals Corporate Intercompany Total
Total expenditures 3,143 456 94 16 3,709
Total divestments 87 27 6 928 1,048
Cash flow from operating activities 4,680 454 (90) 216   5,260
CONSOLIDATED STATEMENT OF INCOME (Impact of adjustments)    
TOTAL  
(unaudited)
 
1st quarter 2011

(M€)

Adjusted Adjustments Consolidated statement of income
Sales 45,945 84 46,029
Excise taxes (4,427) - (4,427)
Revenues from sales 41,518 84 41,602
Purchases net of inventory variation (28,611) 1,356 (27,255)
Other operating expenses (4,702) - (4,702)
Exploration costs (259) - (259)
Depreciation, depletion and amortization of tangible assets and mineral interests (1,686) - (1,686)
Other income 74 11 85
Other expense (59) - (59)
Financial interest on debt (136) - (136)
Financial income from marketable securities & cash equivalents 47 - 47
Cost of net debt (89) - (89)
Other financial income 75 - 75
Other financial expense (108) - (108)
Equity in income (loss) of affiliates 467 39 506
Income taxes (3,421) (651) (4,072)
Consolidated net income 3,199 839 4,038
Group share 3,104 842 3,946
Minority interests 95 (3) 92
 

 

1st quarter 2010

(M€)

Adjusted Adjustments Consolidated statement of income
Sales 37,603 - 37,603
Excise taxes (4,442) - (4,442)
Revenues from sales 33,161 - 33,161
Purchases net of inventory variation (22,187) 486 (21,701)
Other operating expenses (4,662) (50) (4,712)
Exploration costs (215) - (215)
Depreciation, depletion and amortization of tangible assets and mineral interests (1,699) - (1,699)
Other income 28 132 160
Other expense (106) (106) (212)
Financial interest on debt (100) - (100)
Financial income from marketable securities & cash equivalents 24 - 24
Cost of net debt (76) - (76)
Other financial income 71 - 71
Other financial expense (95) - (95)
Equity in income (loss) of affiliates 545 (21) 524
Income taxes (2,408) (120) (2,528)
Consolidated net income 2,357 321 2,678
Group share 2,296 317 2,613
Minority interests 61 4 65

1 adjusted results defined on page 2 - dollar amounts represent euro amounts converted at the average €-$ exchange rate for the period : 1.3680 $/€ for the 1st quarter 2011, 1.3829 $/€ for the 1st quarter 2010, 1.3583 $/€ for the 4th quarter 2010.

2 the ex-dividend date for the interim dividend will be September 19, 2011. The remaining 1.14 euros/share dividend related to 2010 will be paid on May 26, 2011, pending approval at the Annual Meeting of Shareholders in Paris on Friday, May 13, 2011.

3 adjusted results (adjusted operating income, adjusted net operating income and adjusted net income) are defined as income using replacement cost, adjusted for special items, excluding the impact of changes for fair value from January 1, 2011, and, through June 30, 2010, excluding Total’s equity share of adjustments related to Sanofi-Aventis; adjusted cash flow from operations is defined as cash flow from operations before changes in working capital at replacement cost; adjustment items are on page 15 and the inventory valuation effect are explained on page 12.

4 including acquisitions.

5 dollar amounts represent euro amounts converted at the average €-$ exchange rate for the period.

6 excluding Tenesol’s operations in France’s overseas departments and territories.

7 special items affecting operating income from the business segments had no impact in the first quarter 2011 and had a negative impact of 50 M€ in the first quarter 2010.

8 defined as: (tax on adjusted net operating income) / (adjusted net operating income – income from equity affiliates, dividends received from investments and impairments of acquisition goodwill + tax on adjusted net operating income).

9 adjustment items explained on page 12.

10 detail shown on page 16.

11 net investments = investments including acquisitions and net investments in equity affiliates and non-consolidated companies – asset sales + net financing for employees related to stock purchase plans.

12 cash flow from operations at replacement cost before changes in working capital.

13 net cash flow = cash flow from operations - net investments .

14 impact of changing hydrocarbon prices on entitlement volumes.

15 calculated based on adjusted net operating income and average capital employed, using replacement cost, as shown on page 18.

16 calculated based on adjusted net operating income and average capital employed, using replacement cost, as shown on page 18.

17 calculated based on adjusted net operating income and average capital employed, using replacement cost, as shown on page 18.

18 calculated based on adjusted net operating income and average capital employed, using replacement cost, as shown on page 18.

19 the ex-dividend date for the remainder of the 2010 dividend will be May 23, 2011.

20 the ex-dividend date for the interim quarterly dividend will be September 19, 2011.

21 pending approval at the May 13, 2011 Annual General Meeting.

 
TOTAL S.A.
Capital 5 874 102 327,50 euros
542 051 180 R.C.S. Nanterre

www.total.com

 
Total
2, place Jean Millier
La Défense 6
92 400 Courbevoie - France
Tel. : 33 (1) 47 44 58 53
Fax : 33 (1) 47 44 58 24
 
Bertrand DE LA NOUE
Martin DEFFONTAINES
Laurent KETTENMEYER
Matthieu GOT
Karine KACZKA
 
Robert Hammond (U.S.)
Tel: (1) 713-483-5070
Fax: (1) 713-483-5629

UK 100

Latest directors dealings