Total: Second Quarter and Half Year 2017 Results

Total: Second Quarter and Half Year 2017 Results

Total

    2Q17   Change

vs 2Q16

  1H17   Change

vs 1H16

Adjusted net income1        
- in billions of dollars (B$) 2.5 +14% 5.0 +32%
- in dollars per share 0.97 +8% 1.98 +25%
 
Operating cash flow

before working capital changes1 (B$)

5.3 +33% 10.0 +30%
                 
Net income2 of 2.0 B$ in 2Q17
Net-debt-to-equity ratio of 20.3% at June 30, 2017
Hydrocarbon production of 2,500 kboe/d in the second quarter 2017
Interim dividend of 0.62 €/share payable in January 20183

Total’s (Paris:FP) (LSE:TTA) (NYSE:TOT) Board of Directors met on July 26, 2017, to review the Group’s second quarter accounts. Commenting on the results, Chairman and CEO Patrick Pouyanné said:

“In a price environment that remains volatile, Total again delivered an excellent set of quarterly results with adjusted net income of $2.5 billion, a 14% increase compared to a year ago, and operating cash flow before working capital changes of $5.3 billion, a 33% increase, while Brent only increased by 9%. In the first half of the year, the Group generated more than $3.1 billion of cash flow after investments, excluding acquisitions and divestments.
In the Exploration & Production segment, second quarter 2017 operating cash flow before working capital changes increased by almost 50% compared to the same quarter last year, benefiting from production growth of more than 3%, driven by start-ups and ramp-ups of new cash-accretive projects, as well as the cost reduction program, which continues to be implemented with determination. The Group is also continuing to prepare for the future, with the signing of a contract related to the development of Phase 11 of the giant South Pars gas field in Iran, the start-up of operations on the giant Al-Shaheen field in Qatar and the final investment decision for Phase 3 of the Halfaya project in Iraq.
Despite a significant program of shutdown in the Refining & Chemicals segment during the second quarter, the Downstream generated $3.4 billion of cash flow in the first half of the year. The Group continues to grow its profitable petrochemicals business with the start-up its ethane-based ethylene production at Antwerp in Belgium and the launch of major projects at Port Arthur in the United States and at Daesan in South Korea.
In this context, Total has a stronger balance sheet having reduced gearing to 20%. As a result, in line with its strategy, the Group has the flexibility to take advantage of the low-cost environment by being able to launch profitable projects and acquire resources under attractive conditions.”

Key figures4

2Q17   1Q17   2Q16   2Q17

vs

2Q16

  In millions of dollars, except effective tax rate,

earnings per share and number of shares

  1H17   1H16   1H17

vs

1H16

2,748   2,767   2,524   +9%   Adjusted net operating income from business segments*   5,515   4,402   +25%
1,359   1,382   1,043   +30%   Exploration & Production   2,741   1,429   +92%
95 61 43 x2.2 Gas, Renewables & Power 156 116 +34%
861 1,023 1,018 -15% Refining & Chemicals 1,884 2,148 -12%
433   301   420   +3%   Marketing & Services   734   709   +4%
578   591   797   -27%   Contribution of equity affiliates to adjusted net income   1,169   1,296   -10%
28.2%   31.3%   21.8%   -   Group effective tax rate5   29.9%   22.3%   -
2,474   2,558   2,174   +14%   Adjusted net income   5,032   3,810   +32%
0.97   1.01   0.90   +8%   Adjusted fully-diluted earnings per share (dollars)6   1.98   1.58   +25%
0.88   0.95   0.79   +11%   Adjusted fully-diluted earnings per share (euros)**   1.83   1.41   +29%
2,485   2,457   2,379   +4%   Fully-diluted weighted-average shares (millions)   2,471   2,365   +5%
                             
2,037   2,849   2,088   -2%   Net income (Group share)   4,886   3,694   +32%
                             
4,205   3,678   4,566   -8%   Investments7   7,883   9,474   -17%
360   2,898   773   -53%   Divestments8   3,258   1,758   +85%
3,845   780   3,790   +1%   Net investments9   4,625   7,713   -40%
3,949   2,944   4,059   -3%   Organic investments10   6,893   8,674   -21%
52   12   17   x3.1   Resource acquisitions   64   55   +16%
5,334   4,687   4,000   +33%   Operating cash flow before working capital changes11   10,021   7,708   +30%
4,640   4,701   2,882   +61%   Cash flow from operations   9,341   4,763   +96%

* The new Gas, Renewables & Power segment reflects the Group’s ambition in low-carbon energies. It encompasses Downstream Gas activities previously integrated in the Upstream (now Exploration & Production) segment, New Energies activities (excluding biotechnologies) previously integrated in the Marketing & Services segment and a new Innovation & Energy Efficiency division. The Exploration & Production, Refining & Chemicals (which includes a new Biofuels division) and Marketing & Services segments have been restated accordingly. 2015 and 2016 historical data is available at total.com.
** Average €-$ exchange rate: 1.10213 in the second quarter 2017 and 1.08302 in the first half 2017.

Highlights since the beginning of the second quarter 201712

  • Signed contract for the development of Phase 11 of the giant South Pars gas field in Iran
  • Started up operations on the giant Al-Shaheen field in Qatar
  • Signed comprehensive partnership agreement with Sonatrach in Algeria
  • Obtained offshore exploration permits in Mauritania, Senegal and Ireland (Porcupine basin)
  • Launched Phase 3 of Halfaya in Iraq
  • Launched the first development phase of Vaca Muerta shale resources in Argentina and increased participation in Aguada Pichana Este license (from 27% to 41%)
  • Started up the Badamyar gas project in Myanmar on time and 20% below budget
  • Investment of $450 million to increase by 30% the capacity of the Daesan integrated refining & petrochemicals platform in South Korea, a 50/50 joint venture between Total and Hanwha
  • Started up the first phase of the Antwerp platform upgrade project, with production of ethylene using ethane feedstock
  • Inaugurated the revamped Carling petrochemicals complex
  • Acquired PitPoint B.V., Europe’s third-largest provider of natural gas vehicle (NGV) fuels
  • Started up a solar power plant in Nanao and launched construction of a solar plant in Miyako in Japan

Analysis of business segments

Exploration & Production

> Environment – liquids and gas price realizations*

2Q17   1Q17   2Q16   2Q17

vs

2Q16

      1H17   1H16   1H17

vs

1H16

49.6   53.7   45.6   +9%   Brent ($/b)   51.7   39.8   +30%
45.1   49.2   43.0   +5%   Average liquids price ($/b)   47.1   36.8   +28%
3.93   4.10   3.43   +15%   Average gas price ($/Mbtu)   4.01   3.44   +17%
35.5   37.9   33.0   +8%   Average hydrocarbon price ($/boe)   36.7   29.6   +24%

* Consolidated subsidiaries, excluding fixed margins.

> Production

2Q17   1Q17   2Q16   2Q17

vs

2Q16

  Hydrocarbon production   1H17   1H16   1H17

vs

1H16

2,500   2,569   2,424   +3%   Combined production (kboe/d)   2,534   2,452   +3%
1,298   1,303   1,253   +4%   Liquids (kb/d)   1,300   1,269   +2%
6,500   6,894   6,466   +1%   Gas (Mcf/d)   6,696   6,453   +4%

Hydrocarbon production was 2,500 thousand barrels of oil equivalent per day (kboe/d) in the second quarter 2017, an increase of 3% compared to the second quarter 2016, due to the following:

  • +5% due to project ramp ups, notably Kashagan, Moho Nord, Incahuasi, Surmont and Angola LNG;
  • +1% portfolio effect, mainly due to the acquisition of an additional 75% interest in the Barnett shale in the United States and asset sales in Russia and Norway;
  • +1% due to improved security conditions in Libya and Nigeria;
  • -4% due to natural field decline, the PSC price effect and OPEC quotas.

In the first half 2017, hydrocarbon production was 2,534 kboe/d, an increase of more than 3% compared to the first half 2016, due to the following:

  • +5% due to new project ramp ups, notably Kashagan, Incahuasi, Surmont, Angola LNG, Moho Nord, and Laggan-Tormore;
  • +1% portfolio effect, mainly due to the acquisition of an additional 75% interest in the Barnett shale in the United States and asset sales in Russia and Norway;
  • +1% due to improved security conditions in Libya;
  • -4% due to natural field decline, the PSC price effect and OPEC quotas.

> Results

2Q17   1Q17   2Q16   2Q17

vs

2Q16

  In millions of dollars, except effective tax rate   1H17   1H16   1H17

vs

1H16

1,359   1,382   1,043   +30%   Adjusted net operating income*   2,741   1,429   +92%
373   315   433   -14%   including income from equity affiliates   688   693   -1%
36.2%   41.9%   -0.2%       Effective tax rate**   39.3%   -6.1%    
                             
3,448   2,636   3,533   -2%   Investments   6,084   7,768   -22%
132   113   446   -70%   Divestments   245   1,264   -81%
3,296   2,506   3,257   +1%   Organic investments   5,802   7,405   -22%
3,248   3,031   2,208   +47%   Operating cash flow before working capital changes   6,279   4,073   +54%
2,504   2,496   595   x4.2   Cash flow from operations   5,000   2,696   +85%

* 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).

Operating cash flow before working capital changes from the Exploration & Production segment was 3,248 M$ in the second quarter 2017, an increase of 47% compared to the second quarter 2016, notably due to the ramp- ups and strong performance of cash-accretive projects, such as Moho Nord in Congo, as well as the cost reduction programs. The segment was thus able to fully capture upside from higher oil and gas prices compared to the second quarter 2016.
Operating cash flow before working capital changes in the first half 2017 was 6,279 M$, an increase of 54% compared to the same period a year ago, for the same reasons as above.

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

  • 1,359 M$ in the second quarter 2017, an increase of 30% compared to the second quarter 2016, notably due to production growth, cost reduction, and the increase in oil and gas prices;
  • 2,741 M$ in the first half 2017, an increase of 92% compared to the first half 2016, due to increased production, cost reduction, and higher prices.

Gas, Renewables & Power

> Results

2Q17   1Q17   2Q16   2Q17

vs

2Q16

  In millions of dollars   1H17   1H16   1H17

vs

1H16

95   61   43   x2.2   Adjusted net operating income*   156   116   +34%
                             
77   315   95   -19%   Investments   392   242   +62%
23   4   6   x3.8   Divestments   27   104   -74%
68   102   90   -24%   Organic investments   170   223   -24%
110   20   31   x3.5   Operating cash flow before working capital changes   130   (51)   ns
(114)   125   111   ns   Cash flow from operations   11   (218)   ns

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

Adjusted net operating income for the Gas, Renewables & Power segment increased to 95 M$ in the second quarter 2017 and to 156 M$ in the first half 2017, notably due to the contribution of gas activities.

Refining & Chemicals

> Refinery throughput and utilization rates*

2Q17   1Q17   2Q16   2Q17

vs

2Q16

      1H17   1H16   1H17

vs

1H16

1,672   1,917   1,795   -7%   Total refinery throughput (kb/d)   1,796   1,951   -8%
574   625   522   +10%   France   600   639   -6%
684 799 803 -15% Rest of Europe 742 824 -10%
414   493   470   -12%   Rest of world   454   488   -7%
81%   91%   77%       Utlization rate based on crude only**   86%   84%   -

* Includes share of TotalErg, as well as refineries in the French Antilles and Africa that are reported in the Marketing & Services segment.
** Based on distillation capacity at the beginning of the year.

Refinery throughput

  • decreased by 7% in the second quarter 2017 compared to the second quarter 2016, mainly due to significant shutdown programs, notably at Antwerp in Belgium with the commissioning of the Optara project, and at Leuna in Germany;
  • decreased by 8% in the first half 2017 compared to the first half 2016, due in particular to the restructuring of European refining activities that are now in effect with the end of crude oil refining at La Mede and a 50% capacity reduction at Lindsey.

> Results

2Q17   1Q17   2Q16   2Q17

vs

2Q16

  In millions of dollars

except the ERMI

  1H17   1H16   1H17

vs

1H16

41.0   38.9   35   +17%   European refining margin indicator - ERMI ($/t)   40.0   35.1   +14%
                             
861   1,023   1,018   -15%   Adjusted net operating income*   1,884   2,148   -12%
                             
401   266   480   -16%   Investments   667   741   -10%
20   2,740   23   -13%   Divestments   2,760   52   x53.1
381   222   456   -16%   Organic investments   603   690   -13%
1,352   1,034   1,137   +19%   Operating cash flow before working capital changes   2,386   2,458   -3%
1,972   1,765   1,561   +26%   Cash flow from operations   3,737   1,142   x3.3

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

Refining margins remained at a good level in the second quarter 2017 and petrochemicals also continued to benefit from a favorable price environment.

Despite significant maintenance programs, operating cash flow before working capital changes was 1,352 M$ in the second quarter 2017, an increase of 19% compared to the second quarter 2016, benefiting notably from dividends received from major integrated platforms in Asia and the Middle East.

Refining & Chemicals adjusted net operating income was

  • 861 M$ in the second quarter 2017, a decrease of 15% compared to the second quarter 2016, notably due to significant maintenance activities at major platforms;
  • 1,884 M$ in the first half 2017, a decrease of 12% compared to the first half 2016 for the same reasons as above.

Marketing & Services

> Petroleum product sales

2Q17   1Q17   2Q16   2Q17

vs

2Q16

  Sales in kb/d*   1H17   1H16   1H17

vs

1H16

1,760   1,728   1,793   -2%   Total Marketing & Services sales   1,744   1,775   -2%
1,039   1,039   1,074   -3%   Europe   1,039   1,068   -3%
721   689   719   -   Rest of world   705   707   -

* Excludes trading and bulk refining sales, includes share of TotalErg.

Petroleum product sales decreased by 2% in the second quarter 2017 and in the first half 2017 compared to the same periods last year, notably due to the sale of the retail network in Turkey in 2016.

> Results

2Q17   1Q17   2Q16   2Q17

vs

2Q16

  In millions of dollars   1H17   1H16   1H17

vs

1H16

433   301   420   +3%   Adjusted net operating income*   734   709   +4%
                             
258   439   251   +3%   Investments   697   502   +39%
182   36   294   -38%   Divestments   218   330   -34%
185   95   243   -24%   Organic investments   280   334   -16%
602   411   555   +8%   Operating cash flow before working capital changes   1,013   962   +5%
229   313   261   -12%   Cash flow from operations   542   841   -36%

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

The Marketing & Services segment is growing and continues to fully capture the benefit of strong marketing margins. Adjusted net operating income increased by 3% to 433 M$ in the second quarter 2017 compared to the second quarter 2016, while it increased by 4% to 734 M$ in the first half 2017 compared to the same period a year ago.

Group results

> Adjusted net operating income from business segments

Adjusted net operating income from the business segments was

  • 2,748 M$ in the second quarter 2017, a 9% increase compared to the second quarter 2016, mainly due to the strong contribution from the Exploration & Production segment, which fully captured the benefit of project ramp-ups and higher prices;
  • 5,515 M$ in the first half 2017, a 25% increase compared to the first half 2016 for the same reasons as above.

> Adjusted net income (Group share)

Adjusted net income was 2,474 M$ in the second quarter 2017, an increase of 14% compared to the second quarter 2016, and 5,032 M$ in the first half 2017, an increase of 32% compared to the first half 2016.
This very positive evolution is the result of ongoing efforts to reduce the breakeven and demonstrates the Group’s ability to capture upside from higher prices.

Adjusted net income excludes the after-tax inventory effect, special items and the impact of changes in fair value13.

Total adjustments affecting net income14 were

  • -437 M$ in the second quarter 2017, mainly due to the inventory effect;
  • -146 M$ in the first half 2017, mainly due to the inventory effect, an impairment related to the Fort Hills project in Canada following the announced cost increase and the gain on the sale of Atotech.

The Group effective tax rate was:

  • 28.2% in the second quarter 2017 compared to 21.8% in the second quarter 2016, mainly due to the increase in the effective tax rate for the Exploration & Production segment in a higher price environment;
  • 29.9% in the first half 2017 compared to 22.3% in the first half 2016 for the same reason.

> Adjusted fully-diluted earnings per share

Adjusted earnings per share was

  • 0.97 dollars in the second quarter 2017 compared to 0.90 dollars in the second quarter 2016, an increase of 8% calculated on the basis of 2,485 million fully-diluted weighted-average shares;
  • 1.98 dollars in the first half 2017 compared to 1.58 dollars in the first half 2016, an increase of 25% calculated on the basis of 2,471 million fully-diluted weighted-average shares.

The number of fully-diluted shares was 2,503 million on June 30, 2017.

> Divestments - acquisitions

Asset sales were

  • 207 M$ in the second quarter 2017, comprised mainly of the completion of the sale of Société du Pipeline Méditerranée Rhône (SPMR).
  • 2,918 M$ in the first half 2017, essentially comprised of the sale of Atotech and SPMR.

Acquisitions were:

  • 103 M$ in the second quarter 2017, essentially comprised of PitPoint B.V. (natural gas vehicle fuel provider) and an additional interest in the Baudroie-Mérou license in Gabon.
  • 650 M$ in the first half 2017, comprised mainly of a 23% equity share in Tellurian, a retail and logistics network in East Africa, PitPoint B.V. and an additional interest in the Baudroie-Mérou license in Gabon.

> Net cash flow

The Group’s net cash flow15 was:

  • 1,489 M$ in the second quarter 2017 compared to 210 M$ in the second quarter 2016, mainly due to the 1,334 M$ increase in operating cash flow before working capital changes; net investments were stable over the period;
  • 5,396 M$ in the first half 2017 compared to -5 M$ in the first half 2016, mainly due to the 2,313 M$ increase in operating cash flow before working capital changes, the sale of Atotech, and lower organic investments.

> Return on equity

Return on equity from July 1, 2016, to June 30, 2017, was 9.3%16, an increase compared to last year.

TOTAL S.A., parent company accounts

Net income for TOTAL S.A., the parent company, was 1,460 M€ in the first half 2017 compared to 1,142 M€ in the first half 2016.

Summary and outlook

Oil prices remain volatile at the start of the third quarter, in a context of ongoing high inventory levels. In this uncertain environment, the Group’s strong financial performance confirms the success of its strategy to reduce its breakeven point and grow its cash flow.

In the Upstream, annual production growth should be more than 4% in 2017, supported by the start-up in mid-July of operations on the Al-Shaheen field in Qatar and the continued ramp-up of new projects, notably Kashagan in Kazahkstan and Moho Nord in Congo. Start-ups of new projects will continue in the second half, mainly with Libra Pioneiro in Brazil and Edradour-Glenlivet in the United Kingdom.

In the Downstream, refining margins (supported by cracks for fuel oil and gasoline) and petrochemical margins remain favorable at the start of the third quarter. Availability of the integrated Antwerp platform will be affected by the finalization of the upgrade program, which should be completed by the end of the third quarter. In addition, maintenance activities are planned at Port Arthur in the United States. The Downstream generated 3.4 B$ of operating cash flow before working capital changes in the first half and is well positioned to achieve around 7 B$ for the full-year 2017.

The Group is continuing to relentlessly pursue its efforts to reduce the cash breakeven. The good results of the cost reduction program allow the Group to confirm its announced objective of 3.5 B$ for 2017, and the decrease of production costs to 5.5 $/boe in 2017 and then to 5 $/boe in 2018. Organic investments for the year should be between 14 and 15 B$, which allows the Group to sustain its growth.

-- -- --

To listen to CFO Patrick de La Chevardière’s conference call with financial analysts today at 14:30 (London time) please log on to total.com or call +44 (0)203 427 1931 in Europe or +1 646 254 3375 in the United States (code: 2729316). For a replay, please consult the website or call +44 (0)207 660 0134 in Europe or +1 719 457 0820 in the United States (code: 2729316).

Operating information by segment

> Exploration & Production

2Q17   1Q17   2Q16   2Q17

vs

2Q16

  Combined liquids and gas

production by region (kboe/d)

  1H17   1H16   1H17

vs

1H16

746   806   770   -3%   Europe and Central Asia   776   779   -
656 635 634 +4% Africa 646 632 +2%
514 534 505 +2% Middle East and North Africa 524 518 +1%
344 334 251 +37% Americas 339 255 +33%
240   259   264   -9%   Asia Pacific   249   268   -7%
2,500   2,569   2,424   +3%   Total production   2,534   2,452   +3%
597   645   627   -5%  

including equity affiliates

  621   624   -
                             
2Q17   1Q17   2Q16   2Q17

vs

2Q16

  Liquids production by region (kb/d)   1H17   1H16   1H17

vs

1H16

266 271 251 +6% Europe and Central Asia 268 251 +7%
505 485 511 -1% Africa 495 515 -4%
376 392 367 +2% Middle East and North Africa 384 374 +3%
126 126 93 +35% Americas 126 99 +27%
26   29   30   -15%   Asia Pacific   28   32   -13%
1,298   1,303   1,253   +4%   Total production   1,300   1,269   +2%
244   264   265   -8%   including equity affiliates   254   253   +1%
                             
2Q17   1Q17   2Q16   2Q17

vs

2Q16

  Gas production by region (Mcf/d)   1H17   1H16   1H17

vs

1H16

2,592 2,891 2,877 -10% Europe and Central Asia 2,740 2,845 -4%
679 713 594 +14% Africa 696 579 +20%
763 787 761 - Middle East and North Africa 776 799 -3%
1,223 1,171 881 +39% Americas 1,197 871 +37%
1,243   1,332   1,353   -8%   Asia Pacific   1,287   1,359   -5%
6,500   6,894   6,466   +1%   Total production   6,696   6,453   +4%
1,829   2,015   1,927   -5%   including equity affiliates   1,921   1,983   -3%
                             
2Q17   1Q17   2Q16   2Q17

vs

2Q16

  Liquefied natural gas   1H17   1H16   1H17

vs

1H16

2.64   2.98   2.81   -6%   LNG sales* (Mt)   5.62   5.50   +2%

* Sales, Group share, excluding trading; 2016 data restated to reflect volume estimates for Bontang LNG in Indonesia based on the 2016 SEC coefficient.

> Downstream (Refining & Chemicals and Marketing & Services)

2Q17   1Q17   2Q16   2Q17

vs

2Q16

  Petroleum product sales by region (kb/d)*   1H17   1H16   1H17

vs

1H16

2,082   2,206   2,372   -12%   Europe   2,144   2,330   -8%
586 560 597 -2% Africa 573 549 +4%
654 570 597 +10% Americas 612 564 +9%
735   697   705   +4%   Rest of world   716   738   -3%
4,057   4,033   4,271   -5%   Total consolidated sales   4,045   4,181   -3%
538   616   717   -25%   Including bulk sales   577   708   -19%
1,759   1,689   1,761   -   Including trading   1,724   1,698   +2%

* Includes share of TotalErg.

Adjustment items to net income (Group share)

2Q17   1Q17   2Q16   In millions of dollars   1H17   1H16
(108)   236   (486)   Special items affecting net income (Group share)   128   (336)
125   2,139   (14)   Gain (loss) on asset sales   2,264   344
(54) (5) (2) Restructuring charges (59) (4)
(32) (1,718) (178) Impairments (1,750) (178)
(147)   (180)   (292)   Other   (327)   (498)
(310)   55   405   After-tax inventory effect: FIFO vs. replacement cost   (255)   222
(19)   -   (5)   Effect of changes in fair value   (19)   (2)
                     
(437)   291   (86)   Total adjustments affecting net income   (146)   (116)

2017 Sensitivities*

    Scenario   Change  

Estimated impact
on adjusted

net operating
income

  Estimated impact on cash flow
Dollar   1.1 $/€   -0.1 $ per €   +0.1 B$   ~0 B$
Brent   50 $/b   +10 $/b   +2 B$   +2.5 B$
European refining margin indicator (ERMI)   35 $/t   +10 $/t   +0.5 B$   +0.6 B$

* Sensitivities are revised once per year upon publication of the previous year’s fourth quarter results. Sensitivities are estimates based on assumptions about the Group’s portfolio in 2017. 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.

Investments - Divestments

2Q17   1Q17   2Q16   2Q17

vs

2Q16

  In millions of dollars   1H17   1H16   1H17

vs

1H16

3,949   2,944   4,059   -3%   Organic investments   6,893   8,674   -21%
166 111 172 -3% capitalized exploration 277 400 -31%
443 158 257 +72% increase in non-current loans 601 829 -28%
(153)   (187)   (301)   -49%   repayment of non-current loans   (340)   (401)   -15%
103   547   206   -50%   Acquisitions   650   399   +63%
207   2,711   472   -56%   Asset sales   2,918   1,357   +115%
-   -   3   ns   Other transactions with non-controlling interests   -   3   ns
3,845   780   3,790   +1%   Net investments   4,625   7,713   -40%

Net-debt-to-equity ratio

In millions of dollars   6/30/2017   3/31/2017   6/30/2016
Current borrowings   13,070   13,582   13,789
Net current financial assets (3,377) (3,694) (1,628)
Net financial assets classified as held for sale (2) (2) (97)
Non-current financial debt 41,548 42,017 41,668
Hedging instruments of non-current debt (558) (877) (1,251)
Cash and cash equivalents   (28,720)   (27,526)   (22,653)
Net debt   21,961   23,500   29,828
             
Shareholders’ equity - Group share 107,188 103,831 97,985
Estimated dividend payable (1,762) (3,239) (1,618)
Non-controlling interests   2,772   2,823   2,904
Adjusted shareholders' equity   108,198   103,415   99,271
             
Net-debt-to-equity ratio   20.3%   22.7%   30.0%

Return on equity

In millions of dollars  

July 1, 2016 to
June 30, 2017

 

April 1, 2016 to
March 31, 2017

 

January 1, 2016 to
December 31, 2016

Adjusted net income   9,661       9,363       8,447
Average adjusted shareholders' equity   103,734       99,784       96,929
Return on equity (ROE)   9.3%       9.4%       8.7%

Return on average capital employed

> Twelve months ended June 30, 2017

In millions of dollars  

Exploration &
Production

 

Gas,
Renewables
& Power

 

Refining &
Chemicals

 

Marketing &
Services

  Group
Adjusted net operating income   4,529   479   3,931   1,584 10,609
Capital employed at 6/30/2016* 107,405 4,622 12,249 5,789 129,635
Capital employed at 6/30/2017*   108,618   5,363   10,957   6,937 130,831
ROACE   4.2%   9.6%   33.9%   24.9% 8.1%

> Twelve months ended March 31, 2017

In millions of dollars  

Exploration &
Production

 

Gas,
Renewables
& Power

 

Refining &
Chemicals

 

Marketing &
Services

  Group
Adjusted net operating income   4,213   427   4,088   1,571 10,245
Capital employed at 3/31/2016* 104,826 4,669 12,555 5,836 127,754
Capital employed at 3/31/2017*   106,937   5,036   11,130   6,331 128,810
ROACE   4.0%   8.8%   34.5%   25.8% 8.0%

> Full-year 2016

In millions of dollars  

Exploration &
Production

 

Gas,
Renewables
& Power

 

Refining &
Chemicals

 

Marketing &
Services

  Group
Adjusted net operating income   3,217   439   4,195   1,559 9,274
Capital employed at 12/31/2015* 103,791 4,340 10,454 5,875 121,143
Capital employed at 12/31/2016*   107,617   4,975   11,618   5,884 127,423
ROACE   3.0%   9.4%   38.0%   26.5% 7.5%

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

This document does not constitute the Financial Report for the first half of 2017 which will be separately published, in accordance with article L. 451-1-2 III of the French Code monétaire et financier, and is available on the Total website total.com.

This press release presents the results for the second quarter and half-year 2017 from the consolidated financial statements of TOTAL S.A. as of June 30, 2017 (unaudited). The notes to these consolidated financial statements (unaudited) are available on the TOTAL website total.com.

This document may contain forward-looking information on the Group (including objectives and trends), as well as forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995, notably with respect to the financial condition, results of operations, business, strategy and plans of TOTAL. These data do not represent forecasts within the meaning of European Regulation No. 809/2004.

Such forward-looking information and statements included in this document are based on a number of economic data and assumptions made in a given economic, competitive and regulatory environment. They may prove to be inaccurate in the future, and are subject to a number of risk factors that could lead to a significant difference between actual results and those anticipated, 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. Certain financial information is based on estimates particularly in the assessment of the recoverable value of assets and potential impairments of assets relating thereto.

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

Financial information by business segment is reported in accordance with the internal reporting system and shows internal segment information that is used to manage and measure the performance of TOTAL. 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. These adjustment items include:

(i) Special items
Due to their unusual nature or particular significance, certain transactions qualified as "special items" are excluded from the business segment figures. In general, special items relate to transactions that are significant, infrequent or unusual. However, in certain instances, transactions such as restructuring costs or asset disposals, which are not considered to be representative of the normal course of business, may be qualified as special items although they may have occurred within prior years or are likely to occur again within the coming years.
(ii) Inventory valuation effect
The adjusted results of the Refining & Chemicals and Marketing & Services segments are presented according to the replacement cost method. This method is used to assess the segments’ performance and facilitate the comparability of the segments’ performance with those of its competitors.
In the replacement cost method, which approximates the LIFO (Last-In, First-Out) method, the variation of inventory values in the statement of income is, depending on the nature of the inventory, determined using either the month-end price differentials between one period and another or the average prices of the period rather than the historical value. The inventory valuation effect is the difference between the results according to the FIFO (First-In, First-Out) and the replacement cost.
(iii) Effect of changes in fair value
The effect of changes in fair value presented as an adjustment item reflects, for some transactions, differences between internal measures of performance used by TOTAL’s management and the accounting for these transactions under IFRS.
IFRS requires that trading inventories be recorded at their fair value using period-end spot prices. In order to best reflect the management of economic exposure through derivative transactions, internal indicators used to measure performance include valuations of trading inventories based on forward prices.
Furthermore, TOTAL, in its trading activities, enters into storage contracts, whose future effects are recorded at fair value in Group’s internal economic performance. IFRS precludes recognition of this fair value effect.

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

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

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

1 Definitions on page 2.
2 Group share.
3 The ex-dividend date is set for December 19, 2017, and the payment date is set for January 11, 2018.
4 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 10.
5 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).
6 In accordance with IFRS norms, adjusted fully-diluted earnings per share is calculated from the adjusted net income less the perpetual subordinated bond coupon
7 Including acquisitions and increases in non-current loans
8 Including divestments and reimbursements of non-current loans.
9 Net investments = investments - divestments - repayment of non-current loans - other operations with non-controlling interests.
10 Organic investments = net investments excluding acquisitions, asset sales and other operations with non-controlling interests.
11 Operating cash flow before working capital changes, previously referred to as adjusted cash flow from operations, is defined as cash flow from operating activities before changes in working capital at replacement cost. The inventory valuation effect is explained on page 13.
12 Certain transactions referred to in the highlights are subject to approval by authorities or to other conditions as per the agreements.
13 Details shown on page 10.
14 Details shown on page 10 and in the annex to the financial statements.
15 Net cash flow = operating cash flow before working capital changes - net investments (including other transactions with non-controlling interests).
16 Details shown on page 12.

Total financial statements
_______________________________________

Second quarter and first half 2017 consolidated accounts, IFRS

CONSOLIDATED STATEMENT OF INCOME      
TOTAL
(unaudited)
 
(M$) (a)   2nd quarter

2017

  1st quarter

2017

  2nd quarter

2016

Sales 39,915 41,183 37,215
Excise taxes (5,433) (5,090) (5,504)
Revenues from sales 34,482 36,093 31,711
Purchases, net of inventory variation (23,398) (23,987) (20,548)
Other operating expenses (6,106) (6,166) (5,906)
Exploration costs (199) (197) (536)
Depreciation, depletion and impairment of tangible assets and mineral interests (2,798) (4,579) (2,968)
Other income 570 2,325 172
Other expense (106) (291) (133)
Financial interest on debt (345) (331) (267)
Financial income and expense from cash & cash equivalents (37) (11) 1
Cost of net debt (382) (342) (266)
Other financial income 285 228 312
Other financial expense (159) (160) (166)
Equity in net income (loss) of affiliates 310 548 776
Income taxes   (472)   (693)   (330)
Consolidated net income   2,027   2,779   2,118
Group share 2,037 2,849 2,088
Non-controlling interests   (10)   (70)   30
Earnings per share ($)   0.79   1.14   0.86
Fully-diluted earnings per share ($)   0.79   1.13   0.86
(a) Except for per share amounts.
     
CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME
TOTAL
(unaudited)
 
(M$)   2nd quarter

2017

  1st quarter

2017

  2nd quarter

2016

Consolidated net income   2,027   2,779   2,118
Other comprehensive income
 
Actuarial gains and losses 32 126 (132)
Tax effect (12) (41) 40
Currency translation adjustment generated by the parent company   4,524   940   (2,113)
Items not potentially reclassifiable to profit and loss   4,544   1,025   (2,205)
Currency translation adjustment (1,218) (200) 589
Available for sale financial assets 1 (1) (4)
Cash flow hedge (79) 113 (66)
Share of other comprehensive income of equity affiliates, net amount (794) 331 355
Other (3) 3 -
Tax effect   30   (39)   21
Items potentially reclassifiable to profit and loss   (2,063)   207   895
Total other comprehensive income (net amount)   2,481   1,232   (1,310)
             
Comprehensive income   4,508   4,011   808
Group share 4,507 4,074 795
Non-controlling interests 1 (63) 13
   
CONSOLIDATED STATEMENT OF INCOME
TOTAL
(unaudited)
 
(M$) (a)   1st half

2017

  1st half

2016

Sales 81,098 70,056
Excise taxes (10,523) (10,823)
Revenues from sales 70,575 59,233
Purchases, net of inventory variation (47,385) (38,187)
Other operating expenses (12,272) (12,042)
Exploration costs (396) (730)
Depreciation, depletion and impairment of tangible assets and mineral interests (7,377) (5,648)
Other income 2,895 672
Other expense (397) (203)
Financial interest on debt (676) (541)
Financial income and expense from cash & cash equivalents (48) 11
Cost of net debt (724) (530)
Other financial income 513 503
Other financial expense (319) (321)
Equity in net income (loss) of affiliates 858 1,274
Income taxes   (1,165)   (282)
Consolidated net income   4,806   3,739
Group share 4,886 3,694
Non-controlling interests   (80)   45
Earnings per share ($)   1.93   1.54
Fully-diluted earnings per share ($)   1.92   1.53
(a) Except for per share amounts.
   
CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME
TOTAL
(unaudited)
 
(M$)   1st half

2017

  1st half

2016

Consolidated net income   4,806   3,739
Other comprehensive income
 
Actuarial gains and losses 158 (213)
Tax effect (53) 72
Currency translation adjustment generated by the parent company   5,464   1,528
Items not potentially reclassifiable to profit and loss   5,569   1,387
Currency translation adjustment (1,418) (1,355)
Available for sale financial assets - (14)
Cash flow hedge 34 32
Share of other comprehensive income of equity affiliates, net amount (463) 354
Other - 3
Tax effect   (9)   (3)
Items potentially reclassifiable to profit and loss   (1,856)   (983)
Total other comprehensive income (net amount)   3,713   404
         
Comprehensive income   8,519   4,143
Group share 8,581 4,103
Non-controlling interests (62) 40
       
CONSOLIDATED BALANCE SHEET
TOTAL
 
 
(M$)   June 30, 2017

(unaudited)

  March 31, 2017

(unaudited)

  December 31, 2016   June 30, 2016

(unaudited)

ASSETS
Non-current assets
Intangible assets, net 14,119 14,048 15,362 14,207
Property, plant and equipment, net 112,659 111,100 111,971 111,420
Equity affiliates : investments and loans 21,705 21,638 20,576 20,683
Other investments 1,483 1,381 1,133 1,411
Non-current financial assets 558 877 908 1,251
Deferred income taxes 4,981 4,766 4,368 4,175
Other non-current assets   4,411   4,114   4,143   4,467
Total non-current assets   159,916   157,924   158,461   157,614
Current assets
Inventories, net 14,273 14,985 15,247 15,021
Accounts receivable, net 12,923 12,235 12,213 11,933
Other current assets 14,034 13,955 14,835 14,850
Current financial assets 3,618 3,971 4,548 2,018
Cash and cash equivalents 28,720 27,526 24,597 22,653
Assets classified as held for sale   421   413   1,077   1,257
Total current assets   73,989   73,085   72,517   67,732
Total assets 233,905 231,009 230,978 225,346
LIABILITIES & SHAREHOLDERS' EQUITY
Shareholders' equity
Common shares 7,797 7,667 7,604 7,846
Paid-in surplus and retained earnings 110,305 109,583 105,547 106,343
Currency translation adjustment (10,314) (12,819) (13,871) (11,619)
Treasury shares   (600)   (600)   (600)   (4,585)
Total shareholders' equity - Group share   107,188   103,831   98,680   97,985
Non-controlling interests   2,772   2,823   2,894   2,904
Total shareholders' equity   109,960   106,654   101,574   100,889
Non-current liabilities
Deferred income taxes 10,920 10,936 11,060 11,345
Employee benefits 4,127 3,711 3,746 3,887
Provisions and other non-current liabilities 16,924 16,714 16,846 17,270
Non-current financial debt   41,548   42,017   43,067   41,668
Total non-current liabilities   73,519   73,378   74,719   74,170
Current liabilities
Accounts payable 21,914 21,633 23,227 20,478
Other creditors and accrued liabilities 14,862 15,151 16,720 14,983
Current borrowings 13,070 13,582 13,920 13,789
Other current financial liabilities 241 277 327 390
Liabilities directly associated with the assets classified as held for sale   339   334   491   647
Total current liabilities   50,426   50,977   54,685   50,287
Total liabilities & shareholders' equity 233,905 231,009 230,978 225,346
     
CONSOLIDATED STATEMENT OF CASH FLOW
TOTAL
 

(unaudited)

 
(M$)   2nd quarter

2017

 

1st quarter

2017

 

2nd quarter

2016

CASH FLOW FROM OPERATING ACTIVITIES
Consolidated net income 2,027 2,779 2,118
Depreciation, depletion, amortization and impairment 2,930 4,660 3,361
Non-current liabilities, valuation allowances and deferred taxes (50) (197) (477)
(Gains) losses on disposals of assets (151) (2,232) (48)
Undistributed affiliates' equity earnings 501 (295) (280)
(Increase) decrease in working capital (268) (54) (1,752)
Other changes, net   (349)   40   (40)
Cash flow from operating activities 4,640 4,701 2,882
CASH FLOW USED IN INVESTING ACTIVITIES
Intangible assets and property, plant and equipment additions (3,323) (2,678) (4,094)
Acquisitions of subsidiaries, net of cash acquired (6) (319) 11
Investments in equity affiliates and other securities (433) (523) (226)
Increase in non-current loans   (443)   (158)   (257)
Total expenditures (4,205) (3,678) (4,566)
Proceeds from disposals of intangible assets and property, plant and equipment 74 6 200
Proceeds from disposals of subsidiaries, net of cash sold - 2,696 270
Proceeds from disposals of non-current investments 133 9 2
Repayment of non-current loans   153   187   301
Total divestments   360   2,898   773
Cash flow used in investing activities (3,845) (780) (3,793)
CASH FLOW USED IN FINANCING ACTIVITIES
Issuance (repayment) of shares:
- Parent company shareholders 406 15 4
- Treasury shares - - -
Dividends paid:
- Parent company shareholders (1,462) (538) (1,173)
- Non-controlling interests (61) (15) (72)
Issuance of perpetual subordinated notes - - 1,950
Payments on perpetual subordinated notes (90) (129) -
Other transactions with non-controlling interests - - 3
Net issuance (repayment) of non-current debt 290 56 400
Increase (decrease) in current borrowings (1,167) (1,413) 1,011
Increase (decrease) in current financial assets and liabilities 979 658 1,399
Cash flow used in financing activities   (1,105)   (1,366)   3,522
Net increase (decrease) in cash and cash equivalents (310) 2,555 2,611
Effect of exchange rates 1,504 374 (528)
Cash and cash equivalents at the beginning of the period   27,526   24,597   20,570
Cash and cash equivalents at the end of the period   28,720   27,526   22,653
   
CONSOLIDATED STATEMENT OF CASH FLOW
TOTAL
 

(unaudited)

 
(M$)   1st half

2017

  1st half

2016

CASH FLOW FROM OPERATING ACTIVITIES
Consolidated net income 4,806 3,739
Depreciation, depletion, amortization and impairment 7,590 6,096
Non-current liabilities, valuation allowances and deferred taxes (247) (745)
(Gains) losses on disposals of assets (2,383) (415)
Undistributed affiliates' equity earnings 206 (516)
(Increase) decrease in working capital (322) (3,297)
Other changes, net   (309)   (99)
Cash flow from operating activities 9,341 4,763
CASH FLOW USED IN INVESTING ACTIVITIES
Intangible assets and property, plant and equipment additions (6,001) (8,240)
Acquisitions of subsidiaries, net of cash acquired (325) (122)
Investments in equity affiliates and other securities (956) (283)
Increase in non-current loans   (601)   (829)
Total expenditures (7,883) (9,474)
Proceeds from disposals of intangible assets and property, plant and equipment 80 992
Proceeds from disposals of subsidiaries, net of cash sold 2,696 270
Proceeds from disposals of non-current investments 142 95
Repayment of non-current loans   340   401
Total divestments   3,258   1,758
Cash flow used in investing activities (4,625) (7,716)
CASH FLOW USED IN FINANCING ACTIVITIES
Issuance (repayment) of shares:
- Parent company shareholders 421 4
- Treasury shares - -
Dividends paid:
- Parent company shareholders (2,000) (2,127)
- Non-controlling interests (76) (75)
Issuance of perpetual subordinated notes - 1,950
Payments on perpetual subordinated notes (219) (133)
Other transactions with non-controlling interests - 3
Net issuance (repayment) of non-current debt 346 554
Increase (decrease) in current borrowings (2,580) (2,016)
Increase (decrease) in current financial assets and liabilities 1,637 4,145
Cash flow used in financing activities   (2,471)   2,305
Net increase (decrease) in cash and cash equivalents 2,245 (648)
Effect of exchange rates 1,878 32
Cash and cash equivalents at the beginning of the period   24,597   23,269
Cash and cash equivalents at the end of the period   28,720   22,653
         
CONSOLIDATED STATEMENT OF CHANGES IN SHAREHOLDERS' EQUITY
TOTAL        
 

(unaudited)

                                     
Common shares issued Paid-in surplus and retained earnings Currency translation adjustment Treasury shares Shareholders' equity -

Group share

Non-controlling interests Total shareholders' equity
(M$)   Number   Amount       Number   Amount            
As of January 1, 2016   2,440,057,883   7,670   101,528   (12,119)   (113,967,758)   (4,585)   92,494   2,915   95,409
Net income of the first half 2016

-

- 3,694 - - - 3,694 45 3,739
Other comprehensive Income - - (91) 500 - - 409 (5) 404
Comprehensive Income - - 3,603 500 - - 4,103 40 4,143
Dividend - - (3,188) - - - (3,188) (75) (3,263)
Issuance of common shares 63,204,391 176 2,490 - - - 2,666 - 2,666
Purchase of treasury shares - - - - - - - - -
Sale of treasury shares (1) - - - - 1,580 - - - -
Share-based payments - - 52 - - - 52 - 52
Share cancellation - - - - - - - - -
Issuance of perpetual subordinated notes - - 1,950 - - - 1,950 - 1,950
Payments on perpetual subordinated notes - - (77) - - - (77) - (77)
Other operations with non-controlling interests - - (40) - - - (40) 6 (34)
Other items - - 25 - - - 25 18 43
As of June 30, 2016   2,503,262,274   7,846   106,343   (11,619)   (113,966,178)   (4,585)   97,985   2,904   100,889
Net income from July 1 to December 31, 2016 - - 2,502 - - - 2,502 (35) 2,467
Other comprehensive Income - - (17) (2,252) - - (2,269) 6 (2,263)
Comprehensive Income - - 2,485 (2,252) - - 233 (29) 204
Dividend - - (3,324) - - - (3,324) (18) (3,342)
Issuance of common shares 27,434,856 75 1,063 - - - 1,138 - 1,138
Purchase of treasury shares - - - - - - - - -
Sale of treasury shares (1) - - (163) - 3,047,088 163 - - -
Share-based payments - - 60 - - - 60 - 60
Share cancellation (100,331,268) (317) (3,505) - 100,331,268 3,822 - - -
Issuance of perpetual subordinated notes - - 2,761 - - - 2,761 - 2,761
Payments on perpetual subordinated notes - - (126) - - - (126) - (126)
Other operations with non-controlling interests - - (58) - - - (58) (49) (107)
Other items - - 11 - - - 11 86 97
As of December 31, 2016   2,430,365,862   7,604   105,547   (13,871)   (10,587,822)   (600)   98,680   2,894   101,574
Net income of the first half 2017 - - 4,886 - - - 4,886 (80) 4,806
Other comprehensive Income - - 138 3,557 - - 3,695 18 3,713
Comprehensive Income - - 5,024 3,557 - - 8,581 (62) 8,519
Dividend - - (3,297) - - - (3,297) (76) (3,373)
Issuance of common shares 71,170,026 193 3,103 - - - 3,296 - 3,296
Purchase of treasury shares - - - - - - - - -
Sale of treasury shares (1) - - - - 4,000 - - - -
Share-based payments - - 74 - - - 74 - 74
Share cancellation - - - - - - - - -
Issuance of perpetual subordinated notes - - - - - - - - -
Payments on perpetual subordinated notes - - (142) - - - (142) - (142)
Other operations with non-controlling interests - - (7) - - - (7) 7 -
Other items - - 3 - - - 3 9 12
As of June 30, 2017   2,501,535,888   7,797   110,305   (10,314)   (10,583,822)   (600)   107,188   2,772   109,960
 
(1) Treasury shares related to the restricted stock grants.
             
BUSINESS SEGMENT INFORMATION
TOTAL
 

(unaudited)

                             
2nd quarter 2017

(M$)

  Exploration & Production   Gas, Renewables & Power   42,735   Marketing & Services   Corporate   Intercompany   Total
Non-Group sales 2,068 2,671 17,347 17,831 (2) - 39,915
Intersegment sales 5,118 274 6,016 169 90 (11,667) -
Excise taxes   -   -   (680)   (4,753)   -   -   (5,433)
Revenues from sales 7,186 2,945 22,683 13,247 88 (11,667) 34,482
Operating expenses (3,547) (2,857) (21,918) (12,729) (319) 11,667 (29,703)
Depreciation, depletion and impairment of tangible assets and mineral interests   (2,344)   (40)   (245)   (158)   (11)   -   (2,798)
Operating income 1,295 48 520 360 (242) - 1,981
Equity in net income (loss) of affiliates and other items 487 13 148 258 (6) - 900
Tax on net operating income   (512)   (24)   (142)   (123)   214   -   (587)
Net operating income 1,270 37 526 495 (34) - 2,294
Net cost of net debt (267)
Non-controlling interests                           10
Net income - group share 2,037
                             
2nd quarter 2017 (adjustments) (a)

(M$)

  Exploration & Production   Gas, Renewables & Power   Refining & Chemicals   Marketing & Services   Corporate   Intercompany   Total
Non-Group sales - (27) - - - - (27)
Intersegment sales - - - - - - -
Excise taxes   -   -   -   -   -   -   -
Revenues from sales - (27) - - - - (27)
Operating expenses (117) (25) (411) (80) (64) - (697)
Depreciation, depletion and impairment of tangible assets and mineral interests   (15)   1   -   -   -   -   (14)
Operating income (b) (132) (51) (411) (80) (64) - (738)
Equity in net income (loss) of affiliates and other items (4) (16) (53) 121 - - 48
Tax on net operating income   47   9   129   21   22   -   228
Net operating income (b) (89) (58) (335) 62 (42) - (462)
Net cost of net debt (7)
Non-controlling interests                           32
Net income - group share (437)
 
(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 - - (372) (54) -
On net operating income - - (270) (45) -
 
                             
2nd quarter 2017 (adjusted)

(M$) (a)

  Exploration & Production   Gas, Renewables & Power   Refining & Chemicals   Marketing & Services   Corporate   Intercompany   Total
Non-Group sales 2,068 2,698 17,347 17,831 (2) - 39,942
Intersegment sales 5,118 274 6,016 169 90 (11,667) -
Excise taxes   -   -   (680)   (4,753)   -   -   (5,433)
Revenues from sales 7,186 2,972 22,683 13,247 88 (11,667) 34,509
Operating expenses (3,430) (2,832) (21,507) (12,649) (255) 11,667 (29,006)
Depreciation, depletion and impairment of tangible assets and mineral interests   (2,329)   (41)   (245)   (158)   (11)   -   (2,784)
Adjusted operating income 1,427 99 931 440 (178) - 2,719
Equity in net income (loss) of affiliates and other items 491 29 201 137 (6) - 852
Tax on net operating income   (559)   (33)   (271)   (144)   192   -   (815)
Adjusted net operating income 1,359 95 861 433 8 - 2,756
Net cost of net debt (260)
Non-controlling interests                           (22)
Adjusted net income - group share                           2,474
Adjusted fully-diluted earnings per share ($)                           0.97
(a) Except for earnings per share.
                             
2nd quarter 2017

(M$)

  Exploration & Production   Gas, Renewables & Power   Refining & Chemicals   Marketing & Services   Corporate   Intercompany   Total
Total expenditures 3,448 77 401 258 21 - 4,205
Total divestments 132 23 20 182 3 - 360
Cash flow from operating activities   2,504   (114)   1,972   229   49   -   4,640
             
BUSINESS SEGMENT INFORMATION
TOTAL
 

(unaudited)

                             
1st quarter 2017

(M$)

  Exploration & Production   Gas, Renewables & Power   42,735   Marketing & Services   Corporate   Intercompany   Total
Non-Group sales 2,103 3,197 18,574 17,298 11 - 41,183
Intersegment sales 5,548 309 6,346 274 105 (12,582) -
Excise taxes   -   -   (701)   (4,389)   -   -   (5,090)
Revenues from sales 7,651 3,506 24,219 13,183 116 (12,582) 36,093
Operating expenses (3,687) (3,469) (22,878) (12,665) (233) 12,582 (30,350)
Depreciation, depletion and impairment of tangible assets and mineral interests   (4,068)   (72)   (287)   (144)   (8)   -   (4,579)
Operating income (104) (35) 1,054 374 (125) - 1,164
Equity in net income (loss) of affiliates and other items 190 (45) 2,453 30 22 - 2,650
Tax on net operating income   (439)   (37)   (356)   (108)   171   -   (769)
Net operating income (353) (117) 3,151 296 68 - 3,045
Net cost of net debt (266)
Non-controlling interests                           70
Net income - group share 2,849
                             
1st quarter 2017 (adjustments) (a)

(M$)

  Exploration & Production   Gas, Renewables & Power   Refining & Chemicals   Marketing & Services   Corporate   Intercompany   Total
Non-Group sales - - - - - - -
Intersegment sales - - - - - - -
Excise taxes   -   -   -   -   -   -   -
Revenues from sales - - - - - - -
Operating expenses - (89) 57 (15) - - (47)
Depreciation, depletion and impairment of tangible assets and mineral interests   (1,854)   (26)   (50)   -   -   -   (1,930)
Operating income (b) (1,854) (115) 7 (15) - - (1,977)
Equity in net income (loss) of affiliates and other items (210) (63) 2,209 5 - - 1,941
Tax on net operating income   329   -   (88)   5   -   -   246
Net operating income (b) (1,735) (178) 2,128 (5) - - 210
Net cost of net debt (7)
Non-controlling interests                           88
Net income - group share 291
 
(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 - - 83 (15) -
On net operating income - - 58 (5) -
 
                             
1st quarter 2017 (adjusted)

(M$) (a)

  Exploration & Production   Gas, Renewables & Power   Refining & Chemicals   Marketing & Services   Corporate   Intercompany   Total
Non-Group sales 2,103 3,197 18,574 17,298 11 - 41,183
Intersegment sales 5,548 309 6,346 274 105 (12,582) -
Excise taxes   -   -   (701)   (4,389)   -   -   (5,090)
Revenues from sales 7,651 3,506 24,219 13,183 116 (12,582) 36,093
Operating expenses (3,687) (3,380) (22,935) (12,650) (233) 12,582 (30,303)
Depreciation, depletion and impairment of tangible assets and mineral interests   (2,214)   (46)   (237)   (144)   (8)   -   (2,649)
Adjusted operating income 1,750 80 1,047 389 (125) - 3,141
Equity in net income (loss) of affiliates and other items 400 18 244 25 22 - 709
Tax on net operating income   (768)   (37)   (268)   (113)   171   -   (1,015)
Adjusted net operating income 1,382 61 1,023 301 68 - 2,835
Net cost of net debt (259)
Non-controlling interests                           (18)
Adjusted net income - group share                           2,558
Adjusted fully-diluted earnings per share ($)                           1.01
(a) Except for earnings per share.
                             
1st quarter 2017

(M$)

  Exploration & Production   Gas, Renewables & Power   Refining & Chemicals   Marketing & Services   Corporate   Intercompany   Total
Total expenditures 2,636 315 266 439 22 - 3,678
Total divestments 113 4 2,740 36 5 - 2,898
Cash flow from operating activities   2,496   125   1,765   313   2   -   4,701
             
BUSINESS SEGMENT INFORMATION
TOTAL
 

(unaudited)

                             
2nd quarter 2016

(M$)

  Exploration & Production   Gas, Renewables & Power   42,735   Marketing & Services   Corporate   Intercompany   Total
Non-Group sales 1,822 1,914 16,567 16,913 (1) - 37,215
Intersegment sales 4,340 194 5,540 208 81 (10,363) -
Excise taxes   -   -   (924)   (4,580)   -   -   (5,504)
Revenues from sales 6,162 2,108 21,183 12,541 80 (10,363) 31,711
Operating expenses (3,692) (2,078) (19,523) (11,768) (292) 10,363 (26,990)
Depreciation, depletion and impairment of tangible assets and mineral interests   (2,529)   (34)   (246)   (151)   (8)   -   (2,968)
Operating income (59) (4) 1,414 622 (220) - 1,753
Equity in net income (loss) of affiliates and other items 543 63 210 47 98 - 961
Tax on net operating income   202   (21)   (378)   (190)   (10)   -   (397)
Net operating income 686 38 1,246 479 (132) - 2,317
Net cost of net debt (199)
Non-controlling interests                           (30)
Net income - group share 2,088
                             
2nd quarter 2016 (adjustments) (a)

(M$)

  Exploration & Production   Gas, Renewables & Power   Refining & Chemicals   Marketing & Services   Corporate   Intercompany   Total
Non-Group sales - (6) - - - - (6)
Intersegment sales - - - - - - -
Excise taxes   -   -   -   -   -   -   -
Revenues from sales - (6) - - - - (6)
Operating expenses (358) - 449 110 - - 201
Depreciation, depletion and impairment of tangible assets and mineral interests   (200)   -   -   -   -   -   (200)
Operating income (b) (558) (6) 449 110 - - (5)
Equity in net income (loss) of affiliates and other items - - (76) (13) - - (89)
Tax on net operating income   201   1   (145)   (38)   -   -   19
Net operating income (b) (357) (5) 228 59 - - (75)
Net cost of net debt (5)
Non-controlling interests                           (6)
Net income - group share (86)
 
(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 - - 516 118 -
On net operating income - - 331 84 -
 
                             
2nd quarter 2016 (adjusted)

(M$) (a)

  Exploration & Production   Gas, Renewables & Power   Refining & Chemicals   Marketing & Services   Corporate   Intercompany   Total
Non-Group sales 1,822 1,920 16,567 16,913 (1) - 37,221
Intersegment sales 4,340 194 5,540 208 81 (10,363) -
Excise taxes   -   -   (924)   (4,580)   -   -   (5,504)
Revenues from sales 6,162 2,114 21,183 12,541 80 (10,363) 31,717
Operating expenses (3,334) (2,078) (19,972) (11,878) (292) 10,363 (27,191)
Depreciation, depletion and impairment of tangible assets and mineral interests   (2,329)   (34)   (246)   (151)   (8)   -   (2,768)
Adjusted operating income 499 2 965 512 (220) - 1,758
Equity in net income (loss) of affiliates and other items 543 63 286 60 98 - 1,050
Tax on net operating income   1   (22)   (233)   (152)   (10)   -   (416)
Adjusted net operating income 1,043 43 1,018 420 (132) - 2,392
Net cost of net debt (194)
Non-controlling interests                           (24)
Adjusted net income - group share                           2,174
Adjusted fully-diluted earnings per share ($)                           0.90
(a) Except for earnings per share.
                             
2nd quarter 2016

(M$)

  Exploration & Production   Gas, Renewables & Power   Refining & Chemicals   Marketing & Services   Corporate   Intercompany   Total
Total expenditures 3,533 95 480 251 207 - 4,566
Total divestments 446 6 23 294 4 - 773
Cash flow from operating activities   595   111   1,561   261   354   -   2,882
             
BUSINESS SEGMENT INFORMATION
TOTAL
 

(unaudited)

                             
1st half 2017

(M$)

  Exploration & Production   Gas, Renewables & Power   42,735   Marketing & Services   Corporate   Intercompany   Total
Non-Group sales 4,171 5,868 35,921 35,129 9 - 81,098
Intersegment sales 10,666 583 12,362 443 195 (24,249) -
Excise taxes   -   -   (1,381)   (9,142)   -   -   (10,523)
Revenues from sales 14,837 6,451 46,902 26,430 204 (24,249) 70,575
Operating expenses (7,234) (6,326) (44,796) (25,394) (552) 24,249 (60,053)
Depreciation, depletion and impairment of tangible assets and mineral interests   (6,412)   (112)   (532)   (302)   (19)   -   (7,377)
Operating income 1,191 13 1,574 734 (367) - 3,145
Equity in net income (loss) of affiliates and other items 677 (32) 2,601 288 16 - 3,550
Tax on net operating income   (951)   (61)   (498)   (231)   385   -   (1,356)
Net operating income 917 (80) 3,677 791 34 - 5,339
Net cost of net debt (533)
Non-controlling interests                           80
Net income - group share 4,886
                             
1st half 2017 (adjustments) (a)

(M$)

  Exploration & Production   Gas, Renewables & Power   Refining & Chemicals   Marketing & Services   Corporate   Intercompany   Total
Non-Group sales - (27) - - - - (27)
Intersegment sales - - - - - - -
Excise taxes   -   -   -   -   -   -   -
Revenues from sales - (27) - - - - (27)
Operating expenses (117) (114) (354) (95) (64) - (744)
Depreciation, depletion and impairment of tangible assets and mineral interests   (1,869)   (25)   (50)   -   -   -   (1,944)
Operating income (b) (1,986) (166) (404) (95) (64) - (2,715)
Equity in net income (loss) of affiliates and other items (214) (79) 2,156 126 - - 1,989
Tax on net operating income   376   9   41   26   22   -   474
Net operating income (b) (1,824) (236) 1,793 57 (42) - (252)
Net cost of net debt - - - - - - (14)
Non-controlling interests   -   -   -   -   -   -   120
Net income - group share - - - - - - (146)
 
(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 - - (289) (69) -
On net operating income - - (212) (50) -
 
                             
1st half 2017 (adjusted)

(M$) (a)

  Exploration & Production   Gas, Renewables & Power   Refining & Chemicals   Marketing & Services   Corporate   Intercompany   Total
Non-Group sales 4,171 5,895 35,921 35,129 9 - 81,125
Intersegment sales 10,666 583 12,362 443 195 (24,249) -
Excise taxes   -   -   (1,381)   (9,142)   -   -   (10,523)
Revenues from sales 14,837 6,478 46,902 26,430 204 (24,249) 70,602
Operating expenses (7,117) (6,212) (44,442) (25,299) (488) 24,249 (59,309)
Depreciation, depletion and impairment of tangible assets and mineral interests   (4,543)   (87)   (482)   (302)   (19)   -   (5,433)
Adjusted operating income 3,177 179 1,978 829 (303) - 5,860
Equity in net income (loss) of affiliates and other items 891 47 445 162 16 - 1,561
Tax on net operating income   (1,327)   (70)   (539)   (257)   363   -   (1,830)
Adjusted net operating income 2,741 156 1,884 734 76 - 5,591
Net cost of net debt (519)
Non-controlling interests                           (40)
Adjusted net income - group share                           5,032
Adjusted fully-diluted earnings per share ($)                           1.98
(a) Except for earnings per share.
                             
1st half 2017

(M$)

  Exploration & Production   Gas, Renewables & Power   Refining & Chemicals   Marketing & Services   Corporate   Intercompany   Total
Total expenditures 6,084 392 667 697 43 - 7,883
Total divestments 245 27 2,760 218 8 - 3,258
Cash flow from operating activities   5,000   11   3,737   542   51   -   9,341
             
BUSINESS SEGMENT INFORMATION
TOTAL
 

(unaudited)

                             
1st half 2016

(M$)

  Exploration & Production   Gas, Renewables & Power   42,735   Marketing & Services   Corporate   Intercompany   Total
Non-Group sales 3,711 3,939 30,505 31,899 2 - 70,056
Intersegment sales 7,718 420 9,688 340 151 (18,317) -
Excise taxes   -   -   (1,885)   (8,938)   -   -   (10,823)
Revenues from sales 11,429 4,359 38,308 23,301 153 (18,317) 59,233
Operating expenses (6,999) (4,392) (35,305) (22,068) (512) 18,317 (50,959)
Depreciation, depletion and impairment of tangible assets and mineral interests   (4,775)   (62)   (499)   (296)   (16)   -   (5,648)
Operating income (345) (95) 2,504 937 (375) - 2,626
Equity in net income (loss) of affiliates and other items 1,170 114 389 51 201 - 1,925
Tax on net operating income   515   (16)   (655)   (275)   28   -   (403)
Net operating income 1,340 3 2,238 713 (146) - 4,148
Net cost of net debt (409)
Non-controlling interests                           (45)
Net income - group share 3,694
                             
1st half 2016 (adjustments) (a)

(M$)

  Exploration & Production   Gas, Renewables & Power   Refining & Chemicals   Marketing & Services   Corporate   Intercompany   Total
Non-Group sales - (132) - - - - (132)
Intersegment sales - - - - - - -
Excise taxes   -   -   -   -   -   -   -
Revenues from sales - (132) - - - - (132)
Operating expenses (691) - 242 33 - - (416)
Depreciation, depletion and impairment of tangible assets and mineral interests   (200)   -   -   -   -   -   (200)
Operating income (b) (891) (132) 242 33 - - (748)
Equity in net income (loss) of affiliates and other items 329 (8) (77) (21) - - 223
Tax on net operating income   473   27   (75)   (8)   -   -   417
Net operating income (b) (89) (113) 90 4 - - (108)
Net cost of net debt (11)
Non-controlling interests                           3
Net income - group share (116)
 
(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 - - 311 41 -
On net operating income - - 198 34 -
 
                             
1st half 2016 (adjusted)

(M$) (a)

  Exploration & Production   Gas, Renewables & Power   Refining & Chemicals   Marketing & Services   Corporate   Intercompany   Total
Non-Group sales 3,711 4,071 30,505 31,899 2 - 70,188
Intersegment sales 7,718 420 9,688 340 151 (18,317) -
Excise taxes   -   -   (1,885)   (8,938)   -   -   (10,823)
Revenues from sales 11,429 4,491 38,308 23,301 153 (18,317) 59,365
Operating expenses (6,308) (4,392) (35,547) (22,101) (512) 18,317 (50,543)
Depreciation, depletion and impairment of tangible assets and mineral interests   (4,575)   (62)   (499)   (296)   (16)   -   (5,448)
Adjusted operating income 546 37 2,262 904 (375) - 3,374
Equity in net income (loss) of affiliates and other items 841 122 466 72 201 - 1,702
Tax on net operating income   42   (43)   (580)   (267)   28   -   (820)
Adjusted net operating income 1,429 116 2,148 709 (146) - 4,256
Net cost of net debt (398)
Non-controlling interests                           (48)
Adjusted net income - group share                           3,810
Adjusted fully-diluted earnings per share ($)                           1.58
(a) Except for earnings per share.
                             
1st half 2016

(M$)

  Exploration & Production   Gas, Renewables & Power   Refining & Chemicals   Marketing & Services   Corporate   Intercompany   Total
Total expenditures 7,768 242 741 502 221 - 9,474
Total divestments 1,264 104 52 330 8 - 1,758
Cash flow from operating activities   2,696   (218)   1,142   841   302   -   4,763
   
Reconciliation of the information by business segment with consolidated financial statements
TOTAL  
 

(unaudited)

 
2nd quarter 2017

(M$)

  Adjusted   Adjustments (a)   31-Dec-16
Sales 39,942 (27) 39,915
Excise taxes (5,433) - (5,433)
Revenues from sales 34,509 (27) 34,482
Purchases, net of inventory variation (22,939) (459) (23,398)
Other operating expenses (5,868) (238) (6,106)
Exploration costs (199) - (199)
Depreciation, depletion and impairment of tangible assets and mineral interests (2,784) (14) (2,798)
Other income 206 364 570
Other expense (58) (48) (106)
Financial interest on debt (338) (7) (345)
Financial income and expense from cash & cash equivalents (37) - (37)
Cost of net debt (375) (7) (382)
Other financial income 285 - 285
Other financial expense (159) - (159)
Equity in net income (loss) of affiliates 578 (268) 310
Income taxes   (700)   228   (472)
Consolidated net income 2,496 (469) 2,027
Group share 2,474 (437) 2,037
Non-controlling interests 22 (32) (10)
 
(a) Adjustments include special items, inventory valuation effect and the effect of changes in fair value.
 
 
2nd quarter 2016

(M$)

  Adjusted   Adjustments (a)   Consolidated statement of income
Sales 37,221 (6) 37,215
Excise taxes (5,504) - (5,504)
Revenues from sales 31,717 (6) 31,711
Purchases, net of inventory variation (21,130) 582 (20,548)
Other operating expenses (5,875) (31) (5,906)
Exploration costs (186) (350) (536)
(a) Adjustments include special items, inventory valuation effect and the effect of changes in fair value.

 

(b) Of which inventory valuation effect

(2,768) (200) (2,968)
Other income 172 - 172
Other expense (65) (68) (133)
Financial interest on debt (262) (5) (267)
Financial income and expense from cash & cash equivalents 1 - 1
Cost of net debt (261) (5) (266)
Other financial income 312 - 312
Other financial expense (166) - (166)
Equity in net income (loss) of affiliates 797 (21) 776
Income taxes   (349)   19   (330)
Consolidated net income 2,198 (80) 2,118
Group share 2,174 (86) 2,088
Non-controlling interests 24 6 30
 
(a) Adjustments include special items, inventory valuation effect and the effect of changes in fair value.
Reconciliation of the information by business segment with consolidated financial statements    
TOTAL  
 

(unaudited)

 
1st half 2017

(M$)

  Adjusted   Adjustments (a)   31-Dec-16
Sales 81,125 (27) 81,098
Excise taxes (10,523) - (10,523)
Revenues from sales 70,602 (27) 70,575
Purchases, net of inventory variation (46,929) (456) (47,385)
Other operating expenses (11,984) (288) (12,272)
Exploration costs (396) - (396)
Depreciation, depletion and impairment of tangible assets and mineral interests (5,433) (1,944) (7,377)
Other income 314 2,581 2,895
Other expense (116) (281) (397)
Financial interest on debt (662) (14) (676)
Financial income and expense from cash & cash equivalents (48) - (48)
Cost of net debt (710) (14) (724)
Other financial income 513 - 513
Other financial expense (319) - (319)
Equity in net income (loss) of affiliates 1,169 (311) 858
Income taxes   (1,639)   474   (1,165)
Consolidated net income 5,072 (266) 4,806
Group share 5,032 (146) 4,886
Non-controlling interests 40 (120) (80)
 
(a) Adjustments include special items, inventory valuation effect and the effect of changes in fair value.
 
1st half 2016

(M$)

  Adjusted   Adjustments (a)   Consolidated statement of income
Sales 70,188 (132) 70,056
Excise taxes (10,823) - (10,823)
Revenues from sales 59,365 (132) 59,233
Purchases, net of inventory variation (38,487) 300 (38,187)
Other operating expenses (11,676) (366) (12,042)
Exploration costs (380) (350) (730)
(a) Adjustments include special items, inventory valuation effect and the effect of changes in fair value.

 

(b) Of which inventory valuation effect

(5,448) (200) (5,648)
Other income 343 329 672
Other expense (119) (84) (203)
Financial interest on debt (530) (11) (541)
Financial income and expense from cash & cash equivalents 11 - 11
Cost of net debt (519) (11) (530)
Other financial income 503 - 503
Other financial expense (321) - (321)
Equity in net income (loss) of affiliates 1,296 (22) 1,274
Income taxes   (699)   417   (282)
Consolidated net income 3,858 (119) 3,739
Group share 3,810 (116) 3,694
Non-controlling interests 48 (3) 45
 
 
(a) Adjustments include special items, inventory valuation effect and the effect of changes in fair value.

Total
Mike SANGSTER
Nicolas FUMEX
Kim HOUSEGO
Romain RICHEMONT
Tel. : + 44 (0)207 719 7962
Fax : + 44 (0)207 719 7959
or
Robert HAMMOND (U.S.)
Tel. : +1 713-483-5070
Fax : +1 713-483-5629

UK 100

Latest directors dealings