AI assistant
TotalEnergies SE — Audit Report / Information 2014
Mar 12, 2015
1710_10-k_2015-03-12_9cddd3e9-20d5-4332-8e68-fabf1d467d6d.pdf
Audit Report / Information
Open in viewerOpens in your device viewer
This is a free translation into English of the statutory auditors' report on the consolidated financial statements issued in French and it is provided solely for the convenience of English-speaking users.
The statutory auditors' report includes information specifically required by French law in such reports, whether modified or not. This information is presented below the audit opinion on the consolidated financial statements and includes an explanatory paragraph discussing the auditors' assessments of certain significant accounting and auditing matters. These assessments were considered for the purpose of issuing an audit opinion on the consolidated financial statements taken as a whole and not to provide separate assurance on individual account balances, transactions or disclosures.
This report also includes information relating to the specific verification of information given in the group's management report.
This report should be read in conjunction with and construed in accordance with French law and professional auditing standards applicable in France.
TOTAL S.A. Year ended December 31, 2014
Statutory auditors' report on the consolidated financial statements
KPMG Audit Le Belvédère 1, cours Valmy CS 50034 92923 Paris-La Défense Cedex
Commissaire aux Comptes Membre de la compagnie régionale de Versailles
ERNST & YOUNG Audit 1/2, place des Saisons 92400 Courbevoie - Paris-La Défense 1 S.A.S. à capital variable
Commissaire aux Comptes Membre de la compagnie régionale de Versailles
TOTAL S.A. Year ended December 31, 2014
Statutory auditors' report on the consolidated financial statements
To the Shareholders,
In compliance with the assignment entrusted to us by your general annual meeting, we hereby report to you, for the year ended December 31, 2014, on:
- · the audit of the accompanying consolidated financial statements of TOTAL S.A.;
- · the justification of our assessments;
- · the specific verification required by law.
These consolidated financial statements have been approved by the board of directors. Our role is to express an opinion on these consolidated financial statements based on our audit.
I. Opinion on the consolidated financial statements
We conducted our audit in accordance with professional standards applicable in France; those standards require that we plan and perform the audit to obtain reasonable assurance about whether the consolidated financial statements are free of material misstatement. An audit involves performing procedures, using sampling techniques or other methods of selection, to obtain audit evidence about the amounts and disclosures in the consolidated financial statements. An audit also includes evaluating the appropriateness of accounting policies used and the reasonableness of accounting estimates made, as well as the overall presentation of the consolidated financial statements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our audit opinion.
In our opinion, the consolidated financial statements give a true and fair view of the assets and liabilities and of the financial position of the group as at December 31, 2014 and of the results of its operations for the year then ended in accordance with International Financial Reporting Standards as adopted by the European Union.
Without qualifying our opinion, we draw your attention to the matter set out in note "Introduction" to the consolidated financial statements which sets out a change in accounting methods related to the change in the presentation currency of the consolidated financial statements from the euro to the U.S. dollar.
II. Justification of our assessments
In accordance with the requirements of article L. 823-9 of the French commercial code (Code de commerce) relating to the justification of our assessments, we bring to your attention the following matters:
As stated in note "Introduction" to the consolidated financial statements, some accounting principles applied by TOTAL S.A. involve a significant amount of assumptions and estimates. Management reviews these estimates and assumptions on an ongoing basis, by reference to past experience and various other factors considered as reasonable which form the basis for assessing the carrying amount of assets and liabilities. However, actual results may differ significantly from these estimates, if different assumptions or circumstances apply. These assumptions and estimates relate principally to the application of the successful efforts method for the oil and gas activities, the valuation of long-lived assets, the provisions for asset retirement obligations and environmental remediation, the pensions and post-retirements benefits and the income tax computation. Detailed information relating to the application of these accounting principles is given in the notes to the consolidated financial statements.
In order to assess the reasonableness of management's estimates, we performed audit procedures, using sampling techniques, that entailed the review of the assumptions and calculations on which these estimates are based, the comparison of prior years' actual results to their related estimates and the review of management's process for approving these estimates. Additionally, the notes to the financial statements were reviewed to ensure that appropriate information regarding the estimates used by management had been disclosed.
In addition, regarding the impairment of long-lived assets described in note 4.E to the consolidated financial statements, we reviewed the manner in which impairment tests were performed and the key assumptions that led to the determination of recoverable amounts. We also assessed the sensitivity of the valuation to possible changes in these assumptions and the management's process for approving these estimates.
These audit procedures support our assessment of the reasonableness of these estimates.
These assessments were made as part of our audit of the consolidated financial statements taken as a whole, and therefore contributed to the opinion we formed which is expressed in the first part of this report.
III. Specific verification
As required by law we have also verified, in accordance with professional standards applicable in France, the information related to the group, presented in the management report.
We have no matters to report as to its fair presentation and its consistency with the consolidated financial statements.
Paris-La Défense, March 2, 2015
The statutory auditors French original signed by
KPMG Audit ERNST & YOUNG Audit
Partner Partner Partner Partner
Michel Piette Valérie Besson Yvon Salaün Laurent Miannay
Consolidated statement of income
TOTAL
For the year ended December 31,
| (M\$)(a) | 2014 | 2013 | 2012 | |
|---|---|---|---|---|
| Sales | (notes 4 & 5) | 236,122 | 251,725 | 257,037 |
| Excise taxes | (24,104) | (23,756) | (22,821) | |
| Revenues from sales | 212,018 | 227,969 | 234,216 | |
| Purchases, net of inventory variation | (note 6) | (152,975) | (160,849) | (162,908) |
| Other operating expenses | (note 6) | (28,349) | (28,764) | (29,273) |
| Exploration costs | (note 6) | (1,964) | (2,169) | (1,857) |
| Depreciation, depletion and amortization of tangible assets and mineral interests |
(19,656) | (11,994) | (12,237) | |
| Other income | (note 7) | 2,577 | 2,290 | 1,897 |
| Other expense | (note 7) | (954) | (2,800) | (1,178) |
| Financial interest on debt | (748) | (889) | (863) | |
| Financial income from marketable securities & cash equivalents | 108 | 85 | 128 | |
| Cost of net debt | (note 29) | (640) | (804) | (735) |
| Other financial income | (note 8) | 821 | 696 | 717 |
| Other financial expense | (note 8) | (676) | (702) | (641) |
| Equity in net income (loss) of affiliates | (note 12) | 2,662 | 3,415 | 2,582 |
| Income taxes | (note 9) | (8,614) | (14,767) | (16,747) |
| Consolidated net income | 4,250 | 11,521 | 13,836 | |
| Group share | 4,244 | 11,228 | 13,648 | |
| Non-controlling interests | 6 | 293 | 188 | |
| Earnings per share (\$) | 1.87 | 4.96 | 6.05 | |
| Fully-diluted earnings per share (\$) | 1.86 | 4.94 | 6.02 |
(a) Except for per share amounts.
Consolidated statement of comprehensive income
TOTAL
For the year ended December 31,
| (M\$) | 2014 | 2013 | 2012 |
|---|---|---|---|
| Consolidated net income | 4,250 | 11,521 | 13,836 |
| Other comprehensive income | |||
| Actuarial gains and losses | (1,526) | 682 | (1,171) |
| Tax effect | 580 | (287) | 465 |
| Currency translation adjustment generated by the parent company | (9,039) | 3,129 | 1,324 |
| Items not potentially reclassifiable to profit and loss | (9,985) | 3,524 | 618 |
| Currency translation adjustment | 4,245 | (1,925) | (397) |
| Available for sale financial assets | (29) | 33 | (435) |
| Cash flow hedge | 97 | 156 | 83 |
| Share of other comprehensive income of equity affiliates, net amount | (1,538) | (805) | 249 |
| Other | 3 | (12) | (18) |
| Tax effect | (18) | (62) | 82 |
| Items potentially reclassifiable to profit and loss | 2,760 | (2,615) | (436) |
| Total other comprehensive income (net amount) (note 17) | (7,225) | 909 | 182 |
| Comprehensive income | (2,975) | 12,430 | 14,018 |
| - Group share | (2,938) | 12,193 | 13,848 |
| - Non-controlling interests | (37) | 237 | 170 |
Consolidated balance sheet
TOTAL
As of December 31,
| (M\$) | 2014 | 2013 | 2012 | |
|---|---|---|---|---|
| ASSETS | ||||
| Non-current assets | ||||
| Intangible assets, net | (notes 5 & 10) | 14,682 | 18,395 | 16,965 |
| Property, plant and equipment, net | (notes 5 & 11) | 106,876 | 104,480 | 91,477 |
| Equity affiliates: investments and loans | (note 12) | 19,274 | 20,417 | 18,153 |
| Other investments | (note 13) | 1,399 | 1,666 | 1,571 |
| Hedging instruments of non-current financial debt | (note 20) | 1,319 | 1,418 | 2,145 |
| Deferred income taxes | (note 9) | 4,079 | 3,838 | 2,982 |
| Other non-current assets | (note 14) | 4,192 | 4,406 | 3,513 |
| Total non-current assets | 151,821 | 154,620 | 136,806 | |
| Current assets | ||||
| Inventories, net | (note 15) | 15,196 | 22,097 | 22,954 |
| Accounts receivable, net | (note 16) | 15,704 | 23,422 | 25,339 |
| Other current assets | (note 16) | 15,702 | 14,892 | 13,307 |
| Current financial assets | (note 20) | 1,293 | 739 | 2,061 |
| Cash and cash equivalents | (note 27) | 25,181 | 20,200 | 20,409 |
| Assets classified as held for sale | (note 34) | 4,901 | 3,253 | 5,010 |
| Total current assets | 77,977 | 84,603 | 89,080 | |
| Total assets | 229,798 | 239,223 | 225,886 | |
| LIABILITIES & SHAREHOLDERS' EQUITY | ||||
| Shareholders' equity | ||||
| Common shares | 7,518 | 7,493 | 7,454 | |
| Paid-in surplus and retained earnings | 94,646 | 98,254 | 92,485 | |
| Currency translation adjustment | (7,480) | (1,203) | (1,696) | |
| Treasury shares | (4,354) | (4,303) | (4,274) | |
| Total shareholders' equity - Group share | (note 17) | 90,330 | 100,241 | 93,969 |
| Non-controlling interests | 3,201 | 3,138 | 1,689 | |
| Total shareholders' equity | 93,531 | 103,379 | 95,658 | |
| Non-current liabilities | ||||
| Deferred income taxes | (note 9) | 14,810 | 17,850 | 16,006 |
| Employee benefits | (note 18) | 4,758 | 4,235 | 4,939 |
| Provisions and other non-current liabilities | (note 19) | 17,545 | 17,517 | 15,285 |
| Non-current financial debt | (note 20) | 45,481 | 34,574 | 29,392 |
| Total non-current liabilities | 82,594 | 74,176 | 65,622 |
Current liabilities Accounts payable 24,150 30,282 28,563 Other creditors and accrued liabilities (note 21) 16,641 18,948 19,316 Current borrowings (note 20) 10,942 11,193 14,535 Other current financial liabilities (note 20) 180 381 232 Liabilities directly associated with the assets classified as held for sale (note 34) 1,760 864 1,960 Total current liabilities 53,673 61,668 64,606 Total liabilities and shareholders' equity 229,798 239,223 225,886
Consolidated statement of cash flow
TOTAL
(note 27)
For the year ended December 31,
| (M\$) | 2014 | 2013 | 2012 |
|---|---|---|---|
| CASH FLOW FROM OPERATING ACTIVITIES | |||
| Consolidated net income | 4,250 | 11,521 | 13,836 |
| Depreciation, depletion and amortization | 20,859 | 13,358 | 13,466 |
| Non-current liabilities, valuation allowances, and deferred taxes | (1,980) | 1,567 | 1,889 |
| Impact of coverage of pension benefit plans | - | - | (465) |
| (Gains) losses on disposals of assets | (1,979) | (80) | (1,715) |
| Undistributed affiliates' equity earnings | 29 | (775) | 272 |
| (Increase) decrease in working capital | 4,480 | 2,525 | 1,392 |
| Other changes, net | (51) | 397 | 183 |
| Cash flow from operating activities | 25,608 | 28,513 | 28,858 |
| CASH FLOW USED IN INVESTING ACTIVITIES | |||
| Intangible assets and property, plant and equipment additions | (26,320) | (29,748) | (25,574) |
| Acquisitions of subsidiaries, net of cash acquired | (471) | (21) | (245) |
| Investments in equity affiliates and other securities | (949) | (1,756) | (1,152) |
| Increase in non-current loans | (2,769) | (2,906) | (2,504) |
| Total expenditures | (30,509) | (34,431) | (29,475) |
| Proceeds from disposals of intangible assets and property, plant and equipment | 3,442 | 1,766 | 1,822 |
| Proceeds from disposals of subsidiaries, net of cash sold | 136 | 2,654 | 452 |
| Proceeds from disposals of non-current investments | 1,072 | 330 | 3,618 |
| Repayment of non-current loans | 1,540 | 1,649 | 1,651 |
| Total divestments | 6,190 | 6,399 | 7,543 |
| Cash flow used in investing activities | (24,319) | (28,032) | (21,932) |
| CASH FLOW USED IN FINANCING ACTIVITIES | |||
| Issuance (repayment) of shares: | |||
| - Parent company shareholders | 420 | 485 | 41 |
| - Treasury shares | (289) | (238) | (88) |
| Dividends paid: | |||
| - Parent company shareholders | (7,308) | (7,128) | (6,660) |
| - Non-controlling interests | (154) | (156) | (133) |
| Other transactions with non-controlling interests | 179 | 2,153 | - |
| Net issuance (repayment) of non-current debt | 15,786 | 11,102 | 6,780 |
| Increase (decrease) in current borrowings | (2,374) | (9,037) | (3,540) |
| Increase (decrease) in current financial assets and liabilities | (351) | 1,298 | (1,217) |
| Cash flow used in financing activities | 5,909 | (1,521) | (4,817) |
| Net increase (decrease) in cash and cash equivalents | 7,198 | (1,040) | 2,109 |
| Effect of exchange rates | (2,217) | 831 | 153 |
| Cash and cash equivalents at the beginning of the period | 20,200 | 20,409 | 18,147 |
| Cash and cash equivalents at the end of the period | 25,181 | 20,200 | 20,409 |
Consolidated statement of changes in shareholders' equity
TOTAL
| Common shares issued | Currency translation adjustment |
Treasury shares | Shareholders' equity - Group share |
Non controlling interests |
Total shareholders' equity |
||||
|---|---|---|---|---|---|---|---|---|---|
| (M\$) | Number | Amount | Number | Amount | |||||
| As of January 1, 2012 | 2,363,767,313 | 7,447 | 86,461 | (2,884) | (109,554,173) | (4,357) | 86,667 | 1,749 | 88,416 |
| Net income 2012 | - | - | 13,648 | - | - | - | 13,648 | 188 | 13,836 |
| Other comprehensive income. (Note 17) |
- | - | (987) | 1,187 | - | - | 200 | (18) | 182 |
| Comprehensive income | - | - | 12,661 | 1,187 | - | - | 13,848 | 170 | 14,018 |
| Dividend | - | - | (6,728) | - | - | - | (6,728) | (133) | (6,861) |
| Issuance of common shares. (Note 17) |
2,165,833 | 7 | 34 | - | - | - | 41 | - | 41 |
| Purchase of treasury shares | - | - | - | - | (1,800,000) | (88) | (88) | - | (88) |
| Sale of treasury shares(a) | - | - | (171) | - | 2,962,534 | 171 | - | - | - |
| Share-based payments . (Note 25) |
- | - | 188 | - | - | - | 188 | - | 188 |
| Share cancellation. (Note 17) |
- | - | - | - | - | - | - | - | - |
| Other operations with non-controlling interests | - | - | 20 | 1 | - | - | 21 | (21) | - |
| Other items | - | - | 20 | - | - | - | 20 | (76) | (56) |
| As of December 31, 2012 | 2,365,933,146 | 7,454 | 92,485 | (1,696) | (108,391,639) | (4,274) | 93,969 | 1,689 | 95,658 |
| Net income 2013 | - | - | 11,228 | - | - | - | 11,228 | 293 | 11,521 |
| Other comprehensive income. (Note 17) |
- | - | 473 | 492 | - | - | 965 | (56) | 909 |
| Comprehensive income | - | - | 11,701 | 492 | - | - | 12,193 | 237 | 12,430 |
| Dividend | - | - | (7,116) | - | - | - | (7,116) | (156) | (7,272) |
| Issuance of common shares. (Note 17) |
11,745,014 | 39 | 446 | - | - | - | 485 | - | 485 |
| Purchase of treasury shares | - | - | - | - | (4,414,200) | (238) | (238) | - | (238) |
| Sale of treasury shares(a) | - | - | (209) | - | 3,591,391 | 209 | - | - | - |
| Share-based payments. (Note 25) |
- | - | 189 | - | - | - | 189 | - | 189 |
| Share cancellation. (Note 17) |
- | - | - | - | - | - | - | - | - |
| Other operations with non-controlling interests | - | - | 749 | 1 | - | - | 750 | 1,355 | 2,105 |
| Other items | - | - | 9 | - | - | - | 9 | 13 | 22 |
| As of December 31, 2013 | 2,377,678,160 | 7,493 | 98,254 | (1,203) | (109,214,448) | (4,303) | 100,241 | 3,138 | 103,379 |
| Net income 2014 | - | - | 4,244 | - | - | - | 4,244 | 6 | 4,250 |
| Other comprehensive income. (Note 17) |
- | - | (907) | (6,275) | - | - | (7,182) | (43) | (7,225) |
| Comprehensive income | - | - | 3,337 | (6,275) | - | - | (2,938) | (37) | (2,975) |
| Dividend | - | - | (7,378) | - | - | - | (7,378) | (154) | (7,532) |
| Issuance of common shares. (Note 17) |
7,589,365 | 25 | 395 | - | - | - | 420 | - | 420 |
| Purchase of treasury shares | - | - | - | - | (4,386,300) | (283) | (283) | - | (283) |
| Sale of treasury shares(a) | - | - | (232) | - | 4,239,335 | 232 | - | - | - |
| Share-based payments. (Note 25) |
- | - | 114 | - | - | - | 114 | - | 114 |
| Share cancellation. (Note 17) |
- | - | - | - | - | - | - | - | - |
| Other operations with non-controlling interests | - | - | 148 | (2) | - | - | 146 | 195 | 341 |
| Other items | - | - | 8 | - | - | - | 8 | 59 | 67 |
| As of December 31, 2014 | 2,385,267,525 | 7,518 | 94,646 | (7,480) | (109,361,413) | (4,354) | 90,330 | 3,201 | 93,531 |
(a) Treasury shares related to the restricted stock grants.
TOTAL
Notes to the Consolidated Financial Statements
On February 11, 2015, the Board of Directors established and authorized the publication of the Consolidated Financial Statements of TOTAL S.A. for the year ended December 31, 2014, which will be submitted for approval to the shareholders' meeting to be held on May 29, 2015.
Introduction
The Consolidated Financial Statements of TOTAL S.A. and its subsidiaries (the Group) are presented in U.S. dollars and have been prepared on the basis of IFRS (International Financial Reporting Standards) as adopted by the European Union and IFRS as issued by the IASB (International Accounting Standard Board) as of December 31, 2014.
In order to make the financial information of TOTAL more readable by better reflecting the performance of its activities mainly carried out in U.S. dollars, TOTAL has changed, effective January 1, 2014, the presentation currency of the Group's consolidated financial statements from the Euro to the US Dollar. The statutory financial statements of TOTAL S.A., the parent company of the Group, remain prepared in euro. The dividend paid remains fixed in euro.
Following this change in accounting policy, the comparative consolidated financial statements are presented in U.S. dollars.
Currency translation adjustments have been set to zero as of January 1, 2004, the date of transition to IFRS. Cumulative currency translation adjustments are presented as if the Group had used the US Dollar as the presentation currency of its consolidated financial statements since that date.
The accounting policies and principles applied in the Consolidated Financial Statements as of December 31, 2014 were the same as those that were used as of December 31, 2013 except for amendments and interpretations of IFRS which were mandatory for the periods beginning after January 1, 2014 (and not early adopted):
In May 2013, the IASB issued the interpretation IFRIC 21 "Levies". This interpretation is applicable retrospectively for annual periods beginning on or after January 1, 2014. The text indicates that the obligating event for the recognition of a liability is the activity described in the relevant legislation that triggers the payment of the levy. The comparative consolidated financial statements have been restated accordingly.
The impact on shareholders' equity as of January 1, 2012, is +\$46 million. The impact on the statement of income for 2012 is not significant. Net income, Group share, for 2013 is increased by \$24 million.
The preparation of financial statements in accordance with IFRS requires the executive management to make estimates and assumptions that affect the reported amounts of assets, liabilities and contingent liabilities at the date of preparation of the financial statements and reported income and expenses for the period. The management reviews these estimates and assumptions on an ongoing basis, by reference to past experience and various other factors considered as reasonable which form the basis for assessing the carrying amount of assets and liabilities. Actual results may differ significantly from these estimates, if different assumptions or circumstances apply. These judgments and estimates relate principally to the application of the successful efforts method for the oil and gas accounting, the valuation of long-lived assets, the provisions for asset retirement obligations and environmental remediation, the pensions and post-retirement benefits and the income tax computation.
Furthermore, when the accounting treatment of a specific transaction is not addressed by any accounting standard or interpretation, the management applies its judgment to define and apply accounting policies that provide information consistent with the general IFRS concepts: faithful representation, relevance and materiality.
1) Accounting policies
Pursuant to the accrual basis of accounting followed by the Group, the financial statements reflect the effects of transactions and other events when they occur. Assets and liabilities such as property, plant and equipment and intangible assets are usually measured at cost. Assets and liabilities are measured at fair value when required by the standards.
Accounting policies used by the Group are described below:
A) Principles of consolidation
Entities that are directly controlled by the parent company or indirectly controlled by other consolidated entities are fully consolidated.
Investments in joint ventures are consolidated under the equity method. The Group accounts for joint operations by recognizing its share of assets, liabilities, income and expenses.
Investments in associates, in which the Group has significant influence, are accounted for by the equity method. Significant influence is presumed when the Group holds, directly or indirectly (e.g. through subsidiaries), 20% or more of the voting rights. Companies in which ownership interest is less than 20%, but over which the Company is deemed to exercise significant influence, are also accounted for by the equity method.
All internal balances, transactions and income are eliminated.
B) Business combinations
Business combinations are accounted for using the acquisition method. This method requires the recognition of the acquired identifiable assets, assumed liabilities and any non-controlling interest in the companies acquired by the Group at their fair value.
The value of the purchase price is finalized up to a maximum of one year from the acquisition date.
The acquirer shall recognize goodwill at the acquisition date, being the excess of:
- The consideration transferred, the amount of non-controlling interests and, in business combinations achieved in stages, the fair value at the acquisition date of the investment previously held in the acquired company;
- Over the fair value at the acquisition date of acquired identifiable assets and assumed liabilities.
If the consideration transferred is lower than the fair value of acquired identifiable assets and assumed liabilities, an additional analysis is performed on the identification and valuation of the identifiable elements of the assets and liabilities. After having completed such additional analysis any residual negative goodwill is recorded as income.
In transactions with non-controlling interests, the difference between the price paid (received) and the book value of noncontrolling interests acquired (sold) is recognized directly in equity.
C) Foreign currency translation
The financial statements of subsidiaries are prepared in the currency that most clearly reflects their business environment. This is referred to as their functional currency.
(i) Monetary transactions
Transactions denominated in foreign currencies other than the functional currency of the entity are translated at the exchange rate on the transaction date. At each balance sheet date, monetary assets and liabilities are translated at the closing rate and the resulting exchange differences are recognized in the statement of income.
(ii) Translation of financial statements denominated in foreign currencies
Assets and liabilities of foreign entities are translated into dollars on the basis of the exchange rates at the end of the period. The income and cash flow statements are translated using the average exchange rates for the period. Foreign exchange differences resulting from such translations are either recorded in shareholders' equity under "Currency translation adjustments" (for the Group share) or under "Non-controlling interests" (for the share of non-controlling interests) as deemed appropriate.
D) Sales and revenues from sales
Sales figures include excise taxes collected by the Group within the course of its oil distribution operations. Excise taxes are deducted from sales in order to obtain the "Revenues from sales" indicator.
(i) Sales of goods
Revenues from sales are recognized when the significant risks and rewards of ownership have been passed to the buyer and when the amount is recoverable and can be reasonably measured.
Revenues from sales of crude oil, natural gas and coal are recorded upon transfer of title, according to the terms of the sales contracts.
Revenues from the production of crude oil and natural gas properties, in which the Group has an interest with other producers, are recognized based on actual volumes sold during the period. Any difference between volumes sold and entitlement volumes, based on the Group net working interest, is recognized as "Crude oil and natural gas inventories" or "Other current assets" or "Other creditors and accrued liabilities", as appropriate.
Quantities delivered that represent production royalties and taxes, when paid in cash, are included in oil and gas sales, except for the United States and Canada.
Certain transactions within the trading activities (contracts involving quantities that are purchased from third parties then resold to third parties) are shown at their net value in sales.
Exchanges of crude oil and petroleum products within normal trading activities do not generate any income and therefore these flows are shown at their net value in both the statement of income and the balance sheet.
(ii) Sales of services
Revenues from services are recognized when the services have been rendered.
Revenues from gas transport are recognized when services are rendered. These revenues are based on the quantities transported and measured according to procedures defined in each service contract.
Shipping revenues and expenses from time-charter activities are recognized on a pro rata basis over a period that commences upon the unloading of the previous voyage and terminates upon the unloading of the current voyage. Shipping revenue recognition starts only when a charter has been agreed to by both the Group and the customer.
(iii) Solar Farm Development Projects
SunPower develops and sells solar farm projects. This activity generally contains a property component (land ownership or an interest in land rights). The revenue associated with the development of these projects is recognized when the project-entities and land rights are irrevocably sold.
Revenues under contracts for construction of solar systems are recognized based on the progress of construction works, measured according to the percentage of costs incurred relative to total forecast costs.
E) Share-based payments
The Group may grant employees stock options, create employee share purchase plans and offer its employees the opportunity to subscribe to reserved capital increases. These employee benefits are recognized as expenses with a corresponding credit to shareholders' equity.
The expense is equal to the fair value of the instruments granted. The expense is recognized on a straight-line basis over the period in which the advantages are acquired.
The fair value of the options is calculated using the Black-Scholes model at the grant date.
For restricted share plans, the fair value is calculated using the market price at the grant date after deducting the expected distribution rate during the vesting period. The number of allocated equity instruments can be revised during the vesting period in cases of non compliance with performance conditions, with the exception of those related to the market, or according to the rate of turnover of the beneficiaries.
The cost of employee-reserved capital increases is immediately expensed. A discount reduces the expense in order to account for the non-transferability of the shares awarded to the employees over a period of five years.
F) Income taxes
Income taxes disclosed in the statement of income include the current tax expenses (or income) and the deferred tax expenses (or income).
The Group uses the method whereby deferred income taxes are recorded based on the temporary differences between the carrying amounts of assets and liabilities recorded in the balance sheet and their tax bases, and on carry-forwards of unused tax losses and tax credits.
Deferred tax assets and liabilities are measured using the tax rates that have been enacted or substantially enacted at the balance sheet date. The tax rates used depend on the timing of reversals of temporary differences, tax losses and other tax credits. The effect of a change in tax rate is recognized either in the Consolidated Statement of Income or in shareholders' equity depending on the item it relates to.
Deferred tax assets are recognized when future recovery is probable.
Asset retirement obligations and finance leases give rise to the recognition of assets and liabilities for accounting purposes as described in paragraph 1K "Leases" and paragraph 1Q "Asset retirement obligations" of this Note. Deferred income taxes resulting from temporary differences between the carrying amounts and tax bases of such assets and liabilities are recognized.
Deferred tax resulting from temporary differences between the carrying amounts of equity-method investments and their tax bases are recognized. The deferred tax calculation is based on the expected future tax effect (dividend distribution rate or tax rate on capital gains).
G) Earnings per share
Earnings per share is calculated by dividing net income (Group share) by the weighted-average number of common shares outstanding during the period, excluding TOTAL shares held by TOTAL S.A. (Treasury shares) and TOTAL shares held by the Group subsidiaries which are deducted from consolidated shareholders' equity.
Diluted earnings per share is calculated by dividing net income (Group share) by the fully-diluted weighted-average number of common shares outstanding during the period. Treasury shares held by the parent company, TOTAL S.A., and TOTAL shares held by the Group subsidiaries are deducted from consolidated shareholders' equity. These shares are not considered outstanding for purposes of this calculation which also takes into account the dilutive effect of stock options, share grants and capital increases with a subscription period closing after the end of the fiscal year.
The weighted-average number of fully-diluted shares is calculated in accordance with the treasury stock method provided for by IAS 33. The proceeds, which would be recovered in the event of an exercise of rights related to dilutive instruments, are presumed to be a share buyback at the average market price over the period. The number of shares thereby obtained leads to a reduction in the total number of shares that would result from the exercise of rights.
H) Oil and gas exploration and producing properties
The Group applies IFRS 6 "Exploration for and Evaluation of Mineral Resources". Oil and gas exploration and production properties and assets are accounted for in accordance with the successful efforts method.
(i) Exploration costs
Geological and geophysical costs, including seismic surveys for exploration purposes are expensed as incurred.
Mineral interests are capitalized as intangible assets when acquired. These acquired interests are tested for impairment on a regular basis, property-by-property, based on the results of the exploratory activity and the management's evaluation.
In the event of a discovery, the unproved mineral interests are transferred to proved mineral interests at their net book value as soon as proved reserves are booked.
Exploratory wells are tested for impairment on a well-by-well basis and accounted for as follows:
- Costs of exploratory wells which result in proved reserves are capitalized and then depreciated using the unit-ofproduction method based on proved developed reserves;
- Costs of dry wells and wells that have not found proved reserves are charged to expense;
- Costs of exploratory wells are temporarily capitalized until a determination is made as to whether the well has found proved reserves if both of the following conditions are met:
- The well has found a sufficient quantity of reserves to justify, if appropriate, its completion as a producing well, assuming that the required capital expenditures are made;
- The Group is making sufficient progress assessing the reserves and the economic and operating viability of the project. This progress is evaluated on the basis of indicators such as whether additional exploratory works are under way or firmly planned (wells, seismic or significant studies), whether costs are being incurred for development studies and whether the Group is waiting for governmental or other third-party authorization of a proposed project, or availability of capacity on an existing transport or processing facility.
Costs of exploratory wells not meeting these conditions are charged to expense.
(ii) Oil and Gas producing assets
Development costs incurred for the drilling of development wells and for the construction of production facilities are capitalized, together with borrowing costs incurred during the period of construction and the present value of estimated future costs of asset retirement obligations. The depletion rate is usually equal to the ratio of oil and gas production for the period to proved developed reserves (unit-of-production method).
With respect to production sharing contracts, this computation is based on the portion of production and reserves assigned to the Group taking into account estimates based on the contractual clauses regarding the reimbursement of exploration, development and production costs (cost oil) as well as the sharing of hydrocarbon rights (profit oil).
Transportation assets are depreciated using the unit-of-production method based on throughput or by using the straightline method whichever best reflects the duration of use of the economic life of the asset.
Proved mineral interests are depreciated using the unit-of-production method based on proved reserves.
I) Goodwill and other intangible assets excluding mineral interests
Other intangible assets include goodwill, patents, trademarks, and lease rights.
Intangible assets are carried at cost, after deducting any accumulated depreciation and accumulated impairment losses.
Guidance for calculating goodwill is presented in Note 1 paragraph B to the Consolidated Financial Statements. Goodwill is not amortized but is tested for impairment annually or as soon as there is any indication of impairment (see Note 1 paragraph L to the Consolidated Financial Statements).
In equity affiliates, goodwill is included in the investment book value.
Other intangible assets (except goodwill) have a finite useful life and are amortized on a straight-line basis over between three to twenty years depending on the useful life of the assets.
Research and development
Research costs are charged to expense as incurred.
Development expenses are capitalized when the following can be demonstrated:
- the technical feasibility of the project and the availability of the adequate resources for the completion of the intangible asset;
- the ability of the asset to generate probable future economic benefits;
- the ability to measure reliably the expenditures attributable to the asset; and
- the feasibility and intention of the Group to complete the intangible asset and use or sell it.
Advertising costs are charged to expense as incurred.
J) Other property, plant and equipment
Other property, plant and equipment are carried at cost, after deducting any accumulated depreciation and accumulated impairment losses. This cost includes borrowing costs directly attributable to the acquisition or production of a qualifying asset incurred until assets are placed in service. Borrowing costs are capitalized as follows:
- if the project benefits from a specific funding, the capitalization of borrowing costs is based on the borrowing rate;
- if the project is financed by all the Group's debt, the capitalization of borrowing costs is based on the weighted average borrowing cost for the period.
Routine maintenance and repairs are charged to expense as incurred. The costs of major turnarounds of refineries and large petrochemical units are capitalized as incurred and depreciated over the period of time between two consecutive major turnarounds.
Other property, plant and equipment are depreciated using the straight-line method over their useful lives, which are as follows:
| | Furniture, office equipment, machinery and tools | 3-12 years |
|---|---|---|
| | Transportation equipment | 5-20 years |
| | Storage tanks and related equipment | 10-15 years |
| | Specialized complex installations and pipelines | 10-30 years |
| | Buildings | 10-50 years |
K) Leases
A finance lease transfers substantially all the risks and rewards incidental to ownership from the lessor to the lessee. These contracts are capitalized as assets at fair value or, if lower, at the present value of the minimum lease payments according to the contract. A corresponding financial debt is recognized as a financial liability. These assets are depreciated over the corresponding useful life used by the Group.
Leases that are not finance leases as defined above are recorded as operating leases.
Certain arrangements do not take the legal form of a lease but convey the right to use an asset or a group of assets in return for fixed payments. Such arrangements are accounted for as leases and are analyzed to determine whether they should be classified as operating leases or as finance leases.
L) Impairment of long-lived assets
The recoverable amounts of intangible assets and property, plant and equipment are tested for impairment as soon as any indication of impairment exists. This test is performed at least annually for goodwill.
The recoverable amount is the higher of the fair value (less costs to sell) or its value in use.
Assets are grouped into cash-generating units (or CGUs) and tested. A CGU is a homogeneous group of assets that generates cash inflows that are largely independent of the cash inflows from other groups of assets.
The value in use of a CGU is determined by reference to the discounted expected future cash flows, based upon the management's expectation of future economic and operating conditions. When this value is less than the carrying amount of the CGU, an impairment loss is recorded. It is allocated first to goodwill in counterpart of "Other expenses". These impairment losses are then allocated to "Depreciation, depletion and amortization of tangible assets and mineral interests" for property, plant and mineral interests and to "Other expenses" for other intangible assets.
Impairment losses recognized in prior periods can be reversed up to the original carrying amount, had the impairment loss not been recognized. Impairment losses recognized for goodwill cannot be reversed.
M) Financial assets and liabilities
Financial assets and liabilities are financial loans and receivables, investments in non-consolidated companies, publicly traded equity securities, derivatives instruments and current and non-current financial liabilities.
The accounting treatment of these financial assets and liabilities is as follows:
(i) Loans and receivables
Financial loans and receivables are recognized at amortized cost. They are tested for impairment, by comparing the carrying amount of the assets to estimates of the discounted future recoverable cash flows. These tests are conducted as soon as there is any evidence that their fair value is less than their carrying amount, and at least annually. Any impairment loss is recorded in the statement of income.
(ii) Other investments
These assets are classified as financial assets available for sale and therefore measured at their fair value. For listed securities, this fair value is equal to the market price. For unlisted securities, if the fair value is not reliably determinable, the securities are recorded at their historical value. Changes in fair value are recorded in other comprehensive income. If there is any evidence of a significant or long-lasting impairment loss, a loss is recorded in the statement of income. This impairment is irreversible.
(iii) Derivative instruments
The Group uses derivative instruments to manage its exposure to risks of changes in interest rates, foreign exchange rates and commodity prices. Changes in fair value of derivative instruments are recognized in the statement of income or in other comprehensive income and are recognized in the balance sheet in the accounts corresponding to their nature, according to the risk management strategy described in Note 31 to the Consolidated Financial Statements. The derivative instruments used by the Group are the following:
- Cash management
Financial instruments used for cash management purposes are part of a hedging strategy of currency and interest rate risks within global limits set by the Group and are considered to be used for transactions (held for trading). Changes in fair value are systematically recorded in the statement of income. The balance sheet value of those instruments is included in "Current financial assets" or "Other current financial liabilities".
- Long-term financing
When an external long-term financing is set up, specifically to finance subsidiaries, and when this financing involves currency and interest rate derivatives, these instruments are qualified as:
i. Fair value hedge of the interest rate risk on the external debt and of the currency risk of the loans to subsidiaries. Changes in fair value of derivatives are recognized in the statement of income as are changes in fair value of underlying financial debts and loans to subsidiaries.
The fair value of those hedging instruments of long-term financing is included in assets under "Hedging instruments on non-current financial debt" or in liabilities under "Non-current financial debt "for the non-current portion. The current portion (less than one year) is accounted for in "Current financial assets" or "Other current financial liabilities".
In case of the anticipated termination of derivative instruments accounted for as fair value hedges, the amount paid or received is recognized in the statement of income and:
- If this termination is due to an early cancellation of the hedged items, the adjustment previously recorded as revaluation of those hedged items is also recognized in the statement of income;
- If the hedged items remain in the balance sheet, the adjustment previously recorded as a revaluation of those hedged items is spread over the remaining life of those items.
- ii. Cash flow hedge of the currency risk of the external debt. Changes in fair value are recorded in Other comprehensive Income for the effective portion of the hedging and in the statement of income for the ineffective portion of the hedging. Amounts recorded in equity are transferred to the income statement when the hedged transaction affects profit or loss.
The fair value of those hedging instruments of long-term financing is included in assets under "Hedging instruments on non-current financial debt" or in liabilities under "Non-current financial debt" for the non-current portion. The current portion (less than one year) is accounted for in "Current financial assets" or "Other current financial liabilities".
If the hedging instrument expires, is sold or terminated by anticipation, gains or losses previously recognized in equity remain in equity. Amounts are recycled to the income statement only when the hedged transaction affects profit or loss.
- Foreign subsidiaries' equity hedge
Certain financial instruments hedge against risks related to the equity of foreign subsidiaries whose functional currency is not the euro (mainly the dollar). These instruments qualify as "net investment hedges" and changes in fair value are recorded in other comprehensive income for the effective portion of the hedging and in the statement of income for the ineffective portion of the hedging. Gains or losses on hedging instruments previously recorded in equity, are reclassified to the statement of income in the same period as the total or partial disposal of the foreign activity.
The fair value of these instruments is recorded under "Current financial assets" or "Other current financial liabilities".
- Financial instruments related to commodity contracts
Financial instruments related to commodity contracts, including crude oil, petroleum products, gas, power and coal purchase/sales contracts within the trading activities, together with the commodity contract derivative instruments such as energy contracts and forward freight agreements, are used to adjust the Group's exposure to price fluctuations within global trading limits. According to the industry practice, these instruments are considered as held for trading. Changes in fair value are recorded in the statement of income. The fair value of these instruments is recorded in "Other current assets" or "Other creditors and accrued liabilities" depending on whether they are assets or liabilities.
Detailed information about derivatives positions is disclosed in Notes 20, 28, 29, 30 and 31 to the Consolidated Financial Statements.
(iv) Current and non-current financial liabilities
Current and non-current financial liabilities (excluding derivatives) are recognized at amortized cost, except those for which hedge accounting can be applied as described in the previous paragraph.
(v) Fair value of financial instruments
Fair values are estimated for the majority of the Group's financial instruments, with the exception of publicly traded equity securities and marketable securities for which the market price is used.
Estimations of fair value, which are based on principles such as discounting future cash flows to present value, must be weighted by the fact that the value of a financial instrument at a given time may be influenced by the market environment (liquidity especially), and also the fact that subsequent changes in interest rates and exchange rates are not taken into account.
As a consequence, the use of different estimates, methodologies and assumptions could have a material effect on the estimated fair value amounts.
The methods used are as follows:
- Financial debts, swaps
The market value of swaps and of bonds that are hedged by those swaps has been determined on an individual basis by discounting future cash flows with the zero coupon interest rate curves existing at year-end.
- Financial instruments related to commodity contracts
The valuation methodology is to mark-to-market all open positions for both physical and paper transactions. The valuations are determined on a daily basis using observable market data based on organized and over the counter (OTC) markets. In particular cases when market data is not directly available, the valuations are derived from observable data such as arbitrages, freight or spreads and market corroboration. For valuation of risks which are the result of a calculation, such as options for example, commonly known models are used to compute the fair value.
- Other financial instruments
The fair value of the interest rate swaps and of FRA's (Forward Rate Agreements) are calculated by discounting future cash flows on the basis of zero coupon interest rate curves existing at year-end after adjustment for interest accrued but unpaid.
Forward exchange contracts and currency swaps are valued on the basis of a comparison of the negotiated forward rates with the rates in effect on the financial markets at year-end for similar maturities.
Exchange options are valued based on the Garman-Kohlhagen model including market quotations at year-end.
- Fair value hierarchy
IFRS 7 "Financial instruments: disclosures" established a fair value hierarchy for financial instruments and proposes the following three-level classification:
- level 1: quotations for assets and liabilities (identical to the ones that are being valued) obtained at the valuation date on an active market to which the entity has access;
- level 2: the entry data is observable data but does not correspond to quotations for identical assets or liabilities;
- level 3: the entry data is not observable data. For example: the data comes from extrapolation. This level applies when there is no market or observable data and the company has to use its own hypotheses to estimate the data that other market players would have used to determine the fair value of the asset.
Fair value hierarchy is disclosed in Notes 29 and 30 to the Consolidated Financial Statements.
(vi) Commitments to purchase shares held by non-controlling interests (put options written on minority interests)
Put options granted to non-controlling-interest shareholders are initially recognized as financial liabilities at the present value of the exercise price of the options with a corresponding reduction in shareholders' equity. The financial liability is subsequently measured at fair value at each balance sheet date in accordance with contractual clauses and any variation is recorded in the statement of income (cost of debt).
N) Inventories
Inventories are measured in the Consolidated Financial Statements at the lower of historical cost or market value. Costs for petroleum and petrochemical products are determined according to the FIFO (First-In, First-Out) method and other inventories are measured using the weighted-average cost method.
In addition stocks held for trading are measured at fair value less costs of sale.
Refining & Chemicals
Petroleum product inventories are mainly comprised of crude oil and refined products. Refined products principally consist of gasoline, kerosene, diesel, fuel oil and heating oil produced by the Group's refineries. The turnover of petroleum products does not exceed more than two months on average.
Crude oil costs include raw material and receiving costs. Refining costs principally include crude oil costs, production costs (energy, labor, depreciation of producing assets) and an allocation of production overheads (taxes, maintenance, insurance, etc.).
Costs of chemical product inventories consist of raw material costs, direct labor costs and an allocation of production overheads. Start-up costs, general administrative costs and financing costs are excluded from the cost price of refined and chemicals products.
Marketing & Services
The costs of refined products include mainly crude oil costs, production costs (energy, labor, depreciation of producing assets) and an allocation of production overheads (taxes, maintenance, insurance, etc.).
Start-up costs, general administrative costs and financing costs are excluded from the cost price of refined products.
Product inventories purchased from entities external to the Group are valued at their purchase cost plus primary costs of transport.
O) Treasury shares
Treasury shares of the parent company held by its subsidiaries or itself are deducted from consolidated shareholders' equity. Gains or losses on sales of treasury shares are excluded from the determination of net income and are recognized in shareholders' equity.
P) Provisions and other non-current liabilities
A provision is recognized when the Group has a present obligation (legal or constructive) as a result of a past event for which it is probable that an outflow of resources will be required and when a reliable estimate can be made regarding the amount of the obligation. The amount of the liability corresponds to the best possible estimate.
Provisions and non-current liabilities are comprised of liabilities for which the amount and the timing are uncertain. They arise from environmental risks, legal and tax risks, litigation and other risks.
Q) Asset retirement obligations
Asset retirement obligations, which result from a legal or constructive obligation, are recognized based on a reasonable estimate in the period in which the obligation arises.
The associated asset retirement costs are capitalized as part of the carrying amount of the underlying asset and depreciated over the useful life of this asset.
An entity is required to measure changes in the liability for an asset retirement obligation due to the passage of time (accretion) by applying a risk-free discount rate to the amount of the liability. The increase of the provision due to the passage of time is recognized as "Other financial expense".
R) Employee benefits
In accordance with the laws and practices of each country, the Group participates in employee benefit plans offering retirement, death and disability, healthcare and special termination benefits. These plans provide benefits based on various factors such as length of service, salaries, and contributions made to the governmental bodies responsible for the payment of benefits.
These plans can be either defined contribution or defined benefit pension plans and may be entirely or partially funded with investments made in various non-Group instruments such as mutual funds, insurance contracts, and other instruments.
For defined contribution plans, expenses correspond to the contributions paid.
Defined benefit obligations are determined according to the Projected Unit Method. Actuarial gains and losses may arise from differences between actuarial valuation and projected commitments (depending on new calculations or assumptions) and between projected and actual return of plan assets. Such gains and losses are recognized in the statement of comprehensive income, with no possibility to subsequently recycle them to the income statement.
The past service cost is recorded immediately in the statement of income, whether vested or unvested.
The net periodic pension cost is recognized under "Other operating expenses".
S) Consolidated Statement of Cash Flows
The Consolidated Statement of Cash Flows prepared in foreign currencies has been translated into dollars using the exchange rate on the transaction date or the average exchange rate for the period. Currency translation differences arising from the translation of monetary assets and liabilities denominated in foreign currency into dollars using the closing exchange rates are shown in the Consolidated Statement of Cash Flows under "Effect of exchange rates". Therefore, the Consolidated Statement of Cash Flows will not agree with the figures derived from the Consolidated Balance Sheet.
Cash and cash equivalents
Cash and cash equivalents are comprised of cash on hand and highly liquid short-term investments that are easily convertible into known amounts of cash and are subject to insignificant risks of changes in value.
Investments with maturity greater than three months and less than twelve months are shown under "Current financial assets".
Changes in current financial assets and liabilities are included in the financing activities section of the Consolidated Statement of Cash Flows.
Non-current financial debt
Changes in non-current financial debt are presented as the net variation to reflect significant changes mainly related to revolving credit agreements.
T) Carbon dioxide emission rights
In the absence of a current IFRS standard or interpretation on accounting for emission rights of carbon dioxide, the following principles are applied:
- Emission rights are managed as a cost of production and as such are recognized in inventories:
- Emission rights allocated for free are booked in inventories with a nil carrying amount,
- Purchased emission rights are booked at acquisition cost,
- Sales or annual restorations of emission rights consist of decreases in inventories recognized based on a weighted average cost,
- If the carrying amount of inventories at closing date is higher than the market value, an impairment loss is recorded.
- At each closing, a provision is recorded in order to materialize the obligation to surrender emission rights related to the emissions of the period. This provision is calculated based on estimated emissions of the period, valued at weighted average cost of the inventories at the end of the period. It is reversed when the emission rights are surrendered.
- If emission rights to be surrendered at the end of the compliance period are higher than emission rights (allocated and purchased) recorded in inventories, the shortage is accounted for as a liability at market value.
- Forward transactions are recognized at their fair market value in the balance sheet. Changes in the fair value of such forward transactions are recognized in the statement of income.
U) Energy savings certificates
In the absence of current IFRS standards or interpretations on accounting for energy savings certificates, the following principles are applied:
-
If the obligations linked to the sales of energy are greater than the number of ESC's held then a liability is recorded. These liabilities are valued based on the price of the last transactions,
-
In the event that the number of ESC's held exceeds the obligation at the balance sheet date this is accounted for as inventory,
- ESC inventories are valued at weighted average cost (acquisition cost for those ESC's acquired or cost incurred for those ESC's generated internally).
If the carrying value of the inventory of certificates at the balance sheet date is higher than the market value, an impairment loss is recorded in income.
V) Non-current assets held for sale and discontinued operations
Pursuant to IFRS 5 "Non-current assets held for sale and discontinued operations", assets and liabilities of affiliates that are held for sale are presented separately on the face of the balance sheet. Depreciation of assets ceases from the date of classification in "Non-current assets held for sale".
Net income from discontinued operations is presented separately on the face of the statement of income. Therefore, the notes to the Consolidated Financial Statements related to the statement of income only refer to continuing operations.
A discontinued operation is a component of the Group for which cash flows are independent. It represents a major line of business or geographical area of operations which has been disposed of or is currently being held for sale.
W) New accounting texts not yet in effect
The standards or interpretations published respectively by the International Accounting Standards Board (IASB) and the International Financial Reporting Interpretations Committee (IFRIC) which were not yet in effect at December 31, 2014, are as follows:
- Standards not yet adopted by the European Union at December 31, 2014
- In May 2014, the IASB issued standard IFRS 15 that includes requirements for the recognition of revenue from contracts with customers. The standard is applicable for annual periods starting on or after January 1, 2017. The impacts of the application of this standard are under review.
- In July 2014, the IASB issued standard IFRS 9 "Financial Instruments" that includes requirements for the recognition and measurement of financial instruments. This standard brings together three phases: classification and measurement, impairment of financial assets and hedge accounting excluding macro-hedging. The standard is applicable for annual periods starting on or after January 1, 2018. The impacts of the application of this standard are under review.
2) Main indicators - information by business segment
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
The detail of these adjustment items is presented in Note 4 to the Consolidated Financial Statements.
Adjustment items include:
(i) Special items
Due to their unusual nature or particular significance, certain transactions qualified as "special items" are excluded from the business segment figures. In general, special items relate to transactions that are significant, infrequent or unusual. However, in certain instances, transactions such as restructuring costs or assets disposals, which are not considered to be representative of the normal course of business, may be qualified as special items although they may have occurred within prior years or are likely to occur again within the coming years.
(ii) The inventory valuation effect
The adjusted results of the Refining & Chemicals and Marketing & Services segments are presented according to the replacement cost method. This method is used to assess the segments' performance and facilitate the comparability of the segments' performance with those of its competitors.
In the replacement cost method, which approximates the LIFO (Last-In, First-Out) method, the variation of inventory values in the statement of income is, depending on the nature of the inventory, determined using either the month-end prices differential between one period and another or the average prices of the period rather than the historical value. The inventory valuation effect is the difference between the results according to the FIFO (First-In, First-Out) and the replacement cost.
(iii) Effect of changes in fair value
The effect of changes in fair value presented as adjustment items reflects for some transactions differences between internal measure of performance used by TOTAL's management and the accounting for these transactions under IFRS.
IFRS requires that trading inventories be recorded at their fair value using period end spot prices. In order to best reflect the management of economic exposure through derivative transactions, internal indicators used to measure performance include valuations of trading inventories based on forward prices.
Furthermore, TOTAL, in its trading activities, enters into storage contracts, which future effects are recorded at fair value in Group's internal economic performance. IFRS precludes recognition of this fair value effect.
Main indicators
(i) Operating income (measure used to evaluate operating performance)
Revenue from sales after deducting cost of goods sold and inventory variations, other operating expenses, exploration expenses and depreciation, depletion, and amortization.
Operating income excludes the amortization of intangible assets other than mineral interests, currency translation adjustments and gains or losses on the disposal of assets.
(ii) Net operating income (measure used to evaluate the return on capital employed)
Operating income after taking into account the amortization of intangible assets other than mineral interests, currency translation adjustments, gains or losses on the disposal of assets, as well as all other income and expenses related to capital employed (dividends from non-consolidated companies, equity in income of affiliates, capitalized interest expenses), and after income taxes applicable to the above.
The only income and expense not included in net operating income but included in net income are interest expenses related to net financial debt, after applicable income taxes (net cost of net debt) and non-controlling interests.
(iii) Adjusted income
Operating income, net operating income, or net income excluding the effect of adjustment items described above.
(iv) Fully-diluted adjusted earnings per share
Adjusted net income divided by the fully-diluted weighted-average number of common shares.
(v) Capital employed
Non-current assets and working capital, at replacement cost, net of deferred income taxes and non-current liabilities.
(vi) ROACE (Return on Average Capital Employed)
Ratio of adjusted net operating income to average capital employed between the beginning and the end of the period.
(vii)ROE (Return on Equity)
Ratio of adjusted consolidated net income to average adjusted shareholders' equity (after distribution) between the beginning and the end of the period.
(viii) Net debt
Non-current debt, including current portion, current borrowings, other current financial liabilities less cash and cash equivalents and other current financial assets.
3) Changes in the Group structure, main acquisitions and divestments
During 2014, 2013, and 2012, the main changes in the Group structure and main acquisitions and divestments were as follows:
2014
Upstream
- TOTAL finalized in March 2014 the sale to Sonangol E&P of its interest in block 15/06 in Angola.
- TOTAL finalized in March 2014 the acquisition from InterOil Corporation of a 40.1% interest (before possible entry by the State) in block PRL 15 containing the gas field Elk-Antelope in Papua New Guinea for an amount of \$429 million, paid on April 2, 2014.
- On February 27, 2014, TOTAL floated GazTransport et Technigaz S.A. (GTT), an engineering company specializing in the design of cryogenic membranes for the transport and storage of LNG. With this quotation on Euronext Paris, TOTAL reduced its interest in the equity of the company from 30.0% to 10.4%. The listing was completed at a price of €46 per share, valuing 100% of the equity of the company on the listing date at €1.7 billion. Finally in December total signed a final agreement for the acquisition by Temasek its entire remaining interest in GTT. The total of these two transactions amounted to more than \$650 million.
- TOTAL finalized during 2014 the acquisition of an additional 1.28% interest in Novatek for an amount of \$434 million, bringing TOTAL's overall interest in Novatek to 18.24% as at December 31, 2014. Since July 18, 2014 the Group has not acquired any additional shares of Novatek.
- TOTAL finalized in August 2014 the sale of its 10% interest in the Shah Deniz field and the South Caucasus Pipeline to TPAO, the Turkish state-owned exploration and production company for an amount of \$1,513 million. This sale generated a gain on disposal of \$580 million after tax.
- TOTAL finalized in October 2014 the sale of its 25% interest in the Cardinal Gas Services LLC, , a company specializing in the gathering and transport of gas in Ohio's Utica shale play area for an amount of \$449 million.
Information relating to sales in progress is presented in accordance with IFRS 5 "Non-current assets held for sale and discontinued operations" in note 34.
2013
Upstream
- TOTAL finalized in February 2013 the acquisition of an additional 6% interest in the Ichthys liquefied natural gas (LNG) project from its partner INPEX. TOTAL's overall equity stake in the Ichthys LNG project increased from 24% to 30%.
- TOTAL finalized in February 2013 the sale to INPEX of a 9.99% indirect interest in offshore Angola Block 14
- On March 27, 2013, TOTAL entered into an agreement for the sale to Suncor Energy Inc. of its 49% interest in the Voyageur upgrader project, which is located in the Canadian province of Alberta and intended to upgrade bitumen from the Fort Hills and Joslyn mines. The transaction amounted to \$506 million. The mining development projects of Fort Hills and Joslyn continue according to the production evacuation logistics studies jointly conducted with Suncor. The sale entailed a net loss of \$1,646 million.
- TOTAL finalized in June 2013 the sale of a 25% interest in the Tempa Rossa field in Italy to Mitsui.
- TOTAL finalized in July 2013 the sale of 100% of Transport et Infrastructures Gaz France (TIGF) to a consortium comprising Snam, EDF and GIC (Government of Singapore Investment Corporation) for an amount of €1,558 million (\$2,052 million), net of cash sold.
- TOTAL finalized in September 2013 the sale of its Upstream interests in Trinidad & Tobago to The National Gas Company of Trinidad & Tobago for an amount of \$318 million, net of cash sold.
- TOTAL finalized in December 2013 the acquisition by Qatar Petroleum International of 15% of the capital of Total E&P Congo through a capital increase of \$1,627 million,
- TOTAL finalized during 2013 the acquisition of an additional 1.62% interest in Novatek for an amount of \$587 million, bringing TOTAL's overall interest in Novatek to 16.96% as at December 31, 2013.
In October 2013, a consortium in which TOTAL holds a 20% interest was awarded a production sharing contract for 35 years to develop the Libra oil field in Brazil. TOTAL paid a signing bonus of 3,000 million Brazilian Real (approximately \$1,301 million).
Refining & Chemicals
TOTAL finalized in June 2013 the sale of its fertilizing businesses in Europe.
2012
Upstream
- TOTAL finalized in February 2012 the acquisition in Uganda of a one-third interest in Blocks 1, 2 and 3A held by Tullow Oil plc for \$1,487 million, entirely consisting of mineral interests. TOTAL became an equal partner with Tullow and CNOOC in the blocks, each with a one-third interest and each being an operator of one of the blocks. TOTAL is the operator of Block 1.
- TOTAL finalized during 2012 the acquisition of an additional 1.25% interest in Novatek for an amount of \$480 million, increasing TOTAL's overall interest in Novatek to 15.34% as of December 31, 2012.
- TOTAL finalized in October 2012 the sale of its interest in the Cusiana field as well as a participation in OAM and ODC pipelines in Colombia to Sinochem, for an amount of \$409 million, net of cash sold.
Holding
During 2012, TOTAL gradually sold its remaining interest in Sanofi, generating a net capital gain of \$438 million after tax. As at the 31 December 2012 the Group retained no further interest in the capital of Sanofi.
4) Business segment information
Financial information by business segment is reported in accordance with the internal reporting system and shows internal segment information that is used to manage and measure the performance of TOTAL and which is reviewed by the main operational decision-making body of the Group, namely the Executive Committee.
The operational profit and assets are broken down by business segment prior to the consolidation and inter-segment adjustments.
Sales prices between business segments approximate market prices.
The Group's activities are divided into three business segments as follows:
- an Upstream segment including, alongside the activities of the Exploration & Production of hydrocarbons, the activities of Gas & Power;
- a Refining & Chemicals segment constituting a major industrial hub comprising the activities of refining, petrochemicals and specialty chemicals. This segment also includes the activities of oil Trading & Shipping; and
- a Marketing & Services segment including the global activities of supply and marketing in the field of petroleum products as well as the activity of New Energies.
In addition the Corporate segment includes holdings operating and financial activities.
A) Information by business segment
| For the year ended December 31, 2014 (M\$) |
Upstream | Refining & Chemicals |
Marketing & Services |
Corporate | Intercompany | Total |
|---|---|---|---|---|---|---|
| Non-Group sales | 23,484 | 106,124 | 106,509 | 5 | - | 236,122 |
| Intersegment sales | 29,183 | 44,950 | 1,615 | 236 | (75,984) | - |
| Excise taxes | - | (4,850) | (19,254) | - | - | (24,104) |
| Revenues from sales | 52,667 | 146,224 | 88,870 | 241 | (75,984) | 212,018 |
| Operating expenses | (26,235) | (145,014) | (86,931) | (1,092) | 75,984 | (183,288) |
| Depreciation, depletion and amortization of tangible assets and mineral interests |
(15,938) | (2,901) | (781) | (36) | - | (19,656) |
| Operating income | 10,494 | (1,691) | 1,158 | (887) | - | 9,074 |
| Equity in net income (loss) of affiliates and other items |
4,302 | 90 | (140) | 178 | - | 4,430 |
| Tax on net operating income | (8,799) | 391 | (344) | (8) | - | (8,760) |
| Net operating income | 5,997 | (1,210) | 674 | (717) | - | 4,744 |
| Net cost of net debt | (494) | |||||
| Non-controlling interests | (6) | |||||
| Net income | 4,244 |
| For the year ended December 31, 2014 (adjustments (a) ) (M\$) |
Upstream | Refining & Chemicals |
Marketing & Services |
Corporate | Intercompany | Total |
|---|---|---|---|---|---|---|
| Non-Group sales | 31 | - | - | - | - | 31 |
| Intersegment sales | - | - | - | - | - | - |
| Excise taxes | - | - | - | - | - | - |
| Revenues from sales | 31 | - | - | - | - | 31 |
| Operating expenses | (164) | (2,980) | (551) | - | - | (3,695) |
| Depreciation, depletion and amortization of tangible assets and mineral interests |
(6,529) | (1,450) | - | - | - | (7,979) |
| Operating income (b) | (6,662) | (4,430) | (551) | - | - | (11,643) |
| Equity in net income (loss) of affiliates and other items |
883 | (282) | (203) | - | - | 398 |
| Tax on net operating income | 1,272 | 1,013 | 174 | - | - | 2,459 |
| Net operating income (b) | (4,507) | (3,699) | (580) | - | - | (8,786) |
| Net cost of net debt | - | |||||
| Non-controlling interests | 193 | |||||
| Net income | (8,593) |
(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 | - | (2,944) | (525) | - |
|---|---|---|---|---|
| On net operating income | - | (2,114) | (384) | - |
| For the year ended December 31, 2014 (adjusted) (M\$) (a) |
Upstream | Refining & Chemicals |
Marketing & Services |
Corporate | Intercompany | Total |
|---|---|---|---|---|---|---|
| Non-Group sales | 23,453 | 106,124 | 106,509 | 5 | - | 236,091 |
| Intersegment sales | 29,183 | 44,950 | 1,615 | 236 | (75,984) | - |
| Excise taxes | - | (4,850) | (19,254) | - | - | (24,104) |
| Revenues from sales | 52,636 | 146,224 | 88,870 | 241 | (75,984) | 211,987 |
| Operating expenses | (26,071) | (142,034) | (86,380) | (1,092) | 75,984 | (179,593) |
| Depreciation, depletion and amortization of tangible assets and mineral interests |
(9,409) | (1,451) | (781) | (36) | - | (11,677) |
| Adjusted operating income | 17,156 | 2,739 | 1,709 | (887) | - | 20,717 |
| Equity in net income (loss) of affiliates and other items |
3,419 | 372 | 63 | 178 | - | 4,032 |
| Tax on net operating income | (10,071) | (622) | (518) | (8) | - | (11,219) |
| Adjusted net operating income | 10,504 | 2,489 | 1,254 | (717) | - | 13,530 |
| Net cost of net debt | (494) | |||||
| Non-controlling interests | (199) | |||||
| Adjusted net income | 12,837 | |||||
| Adjusted fully-diluted earnings per share (\$) | 5.63 |
(a)Except for earnings per share.
| For the year ended December 31, 2014 (M\$) |
Upstream | Refining & Chemicals |
Marketing & Services |
Corporate | Intercompany | Total |
|---|---|---|---|---|---|---|
| Total expenditures | 26,520 | 2,022 | 1,818 | 149 | - | 30,509 |
| Total divestments | 5,764 | 192 | 163 | 71 | - | 6,190 |
| Cash flow from operating activities | 16,666 | 6,302 | 2,721 | (81) | - | 25,608 |
| Balance sheet as of December 31, 2014 | ||||||
| Property, plant and equipment, intangible assets, net | 105,273 | 9,512 | 6,443 | 330 | - | 121,558 |
| Investments & loans in equity affiliates | 14,921 | 3,516 | 837 | - | - | 19,274 |
| Other non-current assets | 6,711 | 959 | 1,849 | 151 | - | 9,670 |
| Working capital | 2,015 | 4,041 | 2,141 | (2,386) | - | 5,811 |
| Provisions and other non-current liabilities | (30,385) | (4,290) | (2,097) | (341) | - | (37,113) |
| Assets and liabilities classified as held for sale | 1,962 | 1,032 | 91 | - | - | 3,085 |
| Capital Employed (balance sheet) | 100,497 | 14,770 | 9,264 | (2,246) | - | 122,285 |
| Less inventory valuation effect | - | (1,319) | (439) | (1) | - | (1,759) |
| Capital Employed (Business segment information) |
100,497 | 13,451 | 8,825 | (2,247) | - | 120,526 |
| ROACE as a percentage | 11% | 15% | 13% | - | - | 11% |
| For the year ended December 31, 2013 (M\$) |
Upstream | Refining & Chemicals |
Marketing & Services |
Corporate | Intercompany | Total |
|---|---|---|---|---|---|---|
| Non-Group sales | 26,367 | 114,483 | 110,873 | 2 | - | 251,725 |
| Intersegment sales | 37,650 | 52,275 | 2,159 | 177 | (92,261) | - |
| Excise taxes | - | (4,814) | (18,942) | - | - | (23,756) |
| Revenues from sales | 64,017 | 161,944 | 94,090 | 179 | (92,261) | 227,969 |
| Operating expenses | (31,875) | (160,031) | (91,343) | (794) | 92,261 | (191,782) |
| Depreciation, depletion and amortization of tangible assets and mineral interests |
(9,484) | (1,736) | (733) | (41) | - | (11,994) |
| Operating income | 22,658 | 177 | 2,014 | (656) | - | 24,193 |
| Equity in net income (loss) of affiliates and other items |
2,688 | 181 | 55 | (25) | - | 2,899 |
| Tax on net operating income | (13,706) | (612) | (560) | (29) | - | (14,907) |
| Net operating income | 11,640 | (254) | 1,509 | (710) | - | 12,185 |
| Net cost of net debt | (664) | |||||
| Non-controlling interests | (293) | |||||
| Net income | 11,228 |
| For the year ended December 31, 2013 (adjustments (a) ) (M\$) |
Upstream | Refining & Chemicals |
Marketing & Services |
Corporate | Intercompany | Total |
|---|---|---|---|---|---|---|
| Non-Group sales | (74) | - | - | - | - | (74) |
| Intersegment sales | - | - | - | - | - | - |
| Excise taxes | - | - | - | - | - | - |
| Revenues from sales | (74) | - | - | - | - | (74) |
| Operating expenses | (113) | (1,405) | (134) | - | - | (1,652) |
| Depreciation, depletion and amortization of tangible assets and mineral interests |
(855) | (184) | (4) | - | - | (1,043) |
| Operating income (b) | (1,042) | (1,589) | (138) | - | - | (2,769) |
| Equity in net income (loss) of affiliates and other items |
(305) | (268) | 4 | (34) | - | (603) |
| Tax on net operating income | 537 | (254) | 89 | (45) | - | 327 |
| Net operating income (b) | (810) | (2,111) | (45) | (79) | - | (3,045) |
| Net cost of net debt | - | |||||
| Non-controlling interests | (19) | |||||
| Net income | (3,064) |
(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 | - | (978) | (87) | - |
| On net operating income | - | (656) | (63) | - |
| For the year ended December 31, 2013 (adjusted) (M\$) (a) |
Upstream | Refining & Chemicals |
Marketing & Services |
Corporate | Intercompany | Total |
|---|---|---|---|---|---|---|
| Non-Group sales | 26,441 | 114,483 | 110,873 | 2 | - | 251,799 |
| Intersegment sales | 37,650 | 52,275 | 2,159 | 177 | (92,261) | - |
| Excise taxes | - | (4,814) | (18,942) | - | - | (23,756) |
| Revenues from sales | 64,091 | 161,944 | 94,090 | 179 | (92,261) | 228,043 |
| Operating expenses | (31,762) | (158,626) | (91,209) | (794) | 92,261 | (190,130) |
| Depreciation, depletion and amortization of tangible assets and mineral interests |
(8,629) | (1,552) | (729) | (41) | - | (10,951) |
| Adjusted operating income | 23,700 | 1,766 | 2,152 | (656) | - | 26,962 |
| Equity in net income (loss) of affiliates and other items |
2,993 | 449 | 51 | 9 | - | 3,502 |
| Tax on net operating income | (14,243) | (358) | (649) | 16 | - | (15,234) |
| Adjusted net operating income | 12,450 | 1,857 | 1,554 | (631) | - | 15,230 |
| Net cost of net debt | (664) | |||||
| Non-controlling interests | (274) | |||||
| Ajusted net income | 14,292 | |||||
| Adjusted fully-diluted earnings per share (\$) | 6.29 |
(a) Except for earnings per share.
| For the year ended December 31, 2013 (M\$) |
Upstream | Refining & Chemicals |
Marketing & Services |
Corporate | Intercompany | Total |
|---|---|---|---|---|---|---|
| Total expenditures | 29,750 | 2,708 | 1,814 | 159 | - | 34,431 |
| Total divestments | 5,786 | 365 | 186 | 62 | - | 6,399 |
| Cash flow from operating activities | 21,857 | 4,260 | 2,557 | (161) | - | 28,513 |
| Balance sheet as of December 31, 2013 | ||||||
| Property, plant and equipment, intangible assets, net | 103,667 | 12,407 | 6,441 | 360 | - | 122,875 |
| Investments & loans in equity affiliates | 15,862 | 3,542 | 1,013 | - | - | 20,417 |
| Other non-current assets | 5,691 | 1,427 | 2,014 | 778 | - | 9,910 |
| Working capital | (327) | 10,458 | 3,779 | (2,729) | - | 11,181 |
| Provisions and other non-current liabilities | (31,574) | (4,437) | (2,303) | (1,288) | - | (39,602) |
| Assets and liabilities classified as held for sale | 2,210 | - | - | - | - | 2,210 |
| Capital Employed (balance sheet) | 95,529 | 23,397 | 10,944 | (2,879) | - | 126,991 |
| Less inventory valuation effect | - | (3,645) | (893) | (2) | - | (4,540) |
| Capital Employed (Business segment information) |
95,529 | 19,752 | 10,051 | (2,881) | - | 122,451 |
| ROACE as a percentage | 14% | 9% | 16% | - | - | 13% |
| For the year ended December 31, 2012 (M\$) |
Upstream | Refining & Chemicals |
Marketing & Services |
Corporate | Intercompany | Total |
|---|---|---|---|---|---|---|
| Non-Group sales | 28,449 | 117,067 | 111,281 | 240 | - | 257,037 |
| Intersegment sales | 40,498 | 57,134 | 970 | 256 | (98,858) | - |
| Excise taxes | - | (4,616) | (18,205) | - | - | (22,821) |
| Revenues from sales | 68,947 | 169,585 | 94,046 | 496 | (98,858) | 234,216 |
| Operating expenses | (33,361) | (166,379) | (91,907) | (1,249) | 98,858 | (194,038) |
| Depreciation, depletion and amortization of tangible assets and mineral interests |
(9,555) | (1,856) | (780) | (46) | - | (12,237) |
| Operating income | 26,031 | 1,350 | 1,359 | (799) | - | 27,941 |
| Equity in net income (loss) of affiliates and other items |
3,005 | 271 | (252) | 353 | - | 3,377 |
| Tax on net operating income | (15,879) | (337) | (488) | (163) | - | (16,867) |
| Net operating income | 13,157 | 1,284 | 619 | (609) | - | 14,451 |
| Net cost of net debt | (615) | |||||
| Non-controlling interests | (188) | |||||
| Net income | 13,648 |
| For the year ended December 31, 2012 (adjustments (a) ) (M\$) |
Upstream | Refining & Chemicals |
Marketing & Services |
Corporate | Intercompany | Total |
|---|---|---|---|---|---|---|
| Non-Group sales | (12) | - | - | - | - | (12) |
| Intersegment sales | - | - | - | - | - | - |
| Excise taxes | - | - | - | - | - | - |
| Revenues from sales | (12) | - | - | - | - | (12) |
| Operating expenses | (752) | (257) | (294) | (115) | - | (1,418) |
| Depreciation, depletion and amortization of tangible assets and mineral interests |
(1,538) | (266) | (87) | - | - | (1,891) |
| Operating income (b) | (2,302) | (523) | (381) | (115) | - | (3,321) |
| Equity in net income (loss) of affiliates and other items |
326 | (51) | (154) | 188 | - | 309 |
| Tax on net operating income | 817 | 90 | 85 | (139) | - | 853 |
| Net operating income (b) | (1,159) | (484) | (450) | (66) | - | (2,159) |
| Net cost of net debt | - | |||||
| Non-controlling interests | 35 | |||||
| Net income | (2,124) |
(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 | - | (230) | (71) | - |
| On net operating income | - | (149) | (50) | - |
| For the year ended December 31, 2012 (adjusted) (M\$) (a) |
Upstream | Refining & Chemicals |
Marketing & Services |
Corporate | Intercompany | Total |
|---|---|---|---|---|---|---|
| Non-Group sales | 28,461 | 117,067 | 111,281 | 240 | - | 257,049 |
| Intersegment sales | 40,498 | 57,134 | 970 | 256 | (98,858) | - |
| Excise taxes | - | (4,616) | (18,205) | - | - | (22,821) |
| Revenues from sales | 68,959 | 169,585 | 94,046 | 496 | (98,858) | 234,228 |
| Operating expenses | (32,609) | (166,122) | (91,613) | (1,134) | 98,858 (192,620) | |
| Depreciation, depletion and amortization of tangible assets and mineral interests |
(8,017) | (1,590) | (693) | (46) | - | (10,346) |
| Adjusted operating income | 28,333 | 1,873 | 1,740 | (684) | - | 31,262 |
| Equity in net income (loss) of affiliates and other items |
2,679 | 322 | (98) | 165 | - | 3,068 |
| Tax on net operating income | (16,696) | (427) | (573) | (24) | - | (17,720) |
| Adjusted net operating income | 14,316 | 1,768 | 1,069 | (543) | - | 16,610 |
| Net cost of net debt | (615) | |||||
| Non-controlling interests | (223) | |||||
| Adjusted net income | 15,772 | |||||
| Adjusted fully-diluted earnings per share (\$) | 6.96 |
(a) Except for earnings per share.
| For the year ended December 31, 2012 | Upstream | Refining & | Marketing & | Corporate | Intercompany | Total |
|---|---|---|---|---|---|---|
| (M\$) | Chemicals | Services | ||||
| Total expenditures | 25,200 | 2,502 | 1,671 | 102 | - | 29,475 |
| Total divestments | 3,595 | 392 | 196 | 3,360 | - | 7,543 |
| Cash flow from operating activities | 24,354 | 2,726 | 1,456 | 322 | - | 28,858 |
| Balance sheet as of December 31, 2012 | ||||||
| Property, plant and equipment, intangible assets, net | 90,128 | 12,167 | 5,848 | 299 | - | 108,442 |
| Investments & loans in equity affiliates | 14,622 | 2,600 | 931 | - | - | 18,153 |
| Other non-current assets | 4,255 | 1,565 | 1,694 | 552 | - | 8,066 |
| Working capital | (436) | 12,742 | 3,752 | (2,337) | - | 13,721 |
| Provisions and other non-current liabilities | (28,356) | (4,020) | (2,146) | (1,708) | - | (36,230) |
| Assets and liabilities classified as held for sale | 4,047 | - | - | - | - | 4,047 |
| Capital Employed (balance sheet) | 84,260 | 25,054 | 10,079 | (3,194) | - | 116,199 |
| Less inventory valuation effect | - | (4,271) | (847) | (1) | - | (5,119) |
| Capital Employed (Business segment information) |
84,260 | 20,783 | 9,232 | (3,195) | - | 111,080 |
| ROACE as a percentage | 18% | 9% | 12% | - | - | 15% |
B) ROE (Return on Equity)
The Group evaluates the return on equity as the ratio of adjusted consolidated net income to average adjusted shareholders' equity between the beginning and the end of the period. Thus, adjusted shareholders' equity for the year ended December 31, 2014 is calculated after payment of a dividend of €2.44 per share, subject to approval by the shareholders' meeting on May 29, 2015.
The ROE is calculated as follows:
For the year ended December 31,
| (M\$) | 2014 | 2013 | 2012 |
|---|---|---|---|
| Adjusted net income - Group share | 12,837 | 14,292 | 15,772 |
| Adjusted non-controlling interests | 199 | 274 | 223 |
| Adjusted consolidated net income | 13,036 | 14,566 | 15,995 |
| Shareholders' equity - Group share | 90,330 | 100,241 | 93,969 |
| Distribution of the income based on existing shares at the closing date | (1,686) | (1,908) | (1,757) |
| Non-controlling interests | 3,201 | 3,138 | 1,689 |
| Adjusted shareholders' equity(a) | 91,845 | 101,471 | 93,901 |
| ROE | 13.5% | 14.9% | 17.7% |
(a)Adjusted shareholders' equity as of December 31, 2011 amounted to \$86,748 million.
C) Reconciliation of the information by business segment with Consolidated Financial Statements
The table below presents the impact of adjustment items on the consolidated statement of income:
| Consolidated | |||
|---|---|---|---|
| For the year ended December 31, 2014 | statement of | ||
| (M\$) | Adjusted | Adjustments(a) | income |
| Sales | 236,091 | 31 | 236,122 |
| Excise taxes | (24,104) | - | (24,104) |
| Revenues from sales | 211,987 | 31 | 212,018 |
| Purchases, net of inventory variation | (149,506) | (3,469) | (152,975) |
| Other operating expenses | (28,123) | (226) | (28,349) |
| Exploration costs | (1,964) | - | (1,964) |
| Depreciation, depletion and amortization of tangible assets and mineral interests | (11,677) | (7,979) | (19,656) |
| Other income | 1,272 | 1,305 | 2,577 |
| Other expense | (700) | (254) | (954) |
| Financial interest on debt | (748) | - | (748) |
| Financial income from marketable securities & cash equivalents | 108 | - | 108 |
| Cost of net debt | (640) | - | (640) |
| Other financial income | 821 | - | 821 |
| Other financial expense | (676) | - | (676) |
| Equity in net income (loss) of affiliates | 3,315 | (653) | 2,662 |
| Income taxes | (11,073) | 2,459 | (8,614) |
| Consolidated net income | 13,036 | (8,786) | 4,250 |
| Group share | 12,837 | (8,593) | 4,244 |
| Non-controlling interests | 199 | (193) | 6 |
(a) Adjustments include special items, inventory valuation effect and the effect of changes in fair value.
| For the year ended December 31, 2013 | statement of | ||
|---|---|---|---|
| (M\$) | Adjusted | Adjustments(a) | income |
| Sales | 251,799 | (74) | 251,725 |
| Excise taxes | (23,756) | - | (23,756) |
| Revenues from sales | 228,043 | (74) | 227,969 |
| Purchases, net of inventory variation | (159,784) | (1,065) | (160,849) |
| Other operating expenses | (28,177) | (587) | (28,764) |
| Exploration costs | (2,169) | - | (2,169) |
| Depreciation, depletion and amortization of tangible assets and mineral interests | (10,951) | (1,043) | (11,994) |
| Other income | 647 | 1,643 | 2,290 |
| Other expense | (574) | (2,226) | (2,800) |
| Financial interest on debt | (889) | - | (889) |
| Financial income from marketable securities & cash equivalents | 85 | - | 85 |
| Cost of net debt | (804) | - | (804) |
| Other financial income | 696 | - | 696 |
| Other financial expense | (702) | - | (702) |
| Equity in net income (loss) of affiliates | 3,435 | (20) | 3,415 |
| Income taxes | (15,094) | 327 | (14,767) |
| Consolidated net income | 14,566 | (3,045) | 11,521 |
| Group share | 14,292 | (3,064) | 11,228 |
| Non-controlling interests | 274 | 19 | 293 |
Consolidated
(a) Adjustments include special items, inventory valuation effect and the effect of changes in fair value.
| Consolidated | |||
|---|---|---|---|
| For the year ended December 31, 2012 | statement of | ||
| (M\$) | Adjusted | Adjustments(a) | income |
| Sales | 257,049 | (12) | 257,037 |
| Excise taxes | (22,821) | - | (22,821) |
| Revenues from sales | 234,228 | (12) | 234,216 |
| Purchases, net of inventory variation | (162,607) | (301) | (162,908) |
| Other operating expenses | (28,156) | (1,117) | (29,273) |
| Exploration costs | (1,857) | - | (1,857) |
| Depreciation, depletion and amortization of tangible assets and mineral interests | (10,346) | (1,891) | (12,237) |
| Other income | 876 | 1,021 | 1,897 |
| Other expense | (579) | (599) | (1,178) |
| Financial interest on debt | (863) | - | (863) |
| Financial income from marketable securities & cash equivalents | 128 | - | 128 |
| Cost of net debt | (735) | - | (735) |
| Other financial income | 717 | - | 717 |
| Other financial expense | (641) | - | (641) |
| Equity in net income (loss) of affiliates | 2,695 | (113) | 2,582 |
| Income taxes | (17,600) | 853 | (16,747) |
| Consolidated net income | 15,995 | (2,159) | 13,836 |
| Group share | 15,772 | (2,124) | 13,648 |
| Non-controlling interests | 223 | (35) | 188 |
(a) Adjustments include special items, inventory valuation effect and the effect of changes in fair value.
D) Adjustment items by business segment
The adjustment items to income as per Note 2 to the Consolidated Financial Statements are detailed as follows:
Adjustments to operating income
| For the year ended December 31, 2014 (M\$) |
Upstream | Refining & Chemicals |
Marketing & Services |
Corporate | Total | |
|---|---|---|---|---|---|---|
| Inventory valuation effect | - | (2,944) | (525) | - | (3,469) | |
| Effect of changes in fair value | 31 | - | - | - | 31 | |
| Restructuring charges | - | - | - | - | - | |
| Asset impairment charges | (6,529) | (1,450) | - | - | (7,979) | |
| Other items | (164) | (36) | (26) | - | (226) | |
| Total | (6,662) | (4,430) | (551) | - | (11,643) |
Adjustments to net income, Group share
| For the year ended December 31, 2014 (M\$) |
Upstream | Refining & Chemicals |
Marketing & Services |
Corporate | Total |
|---|---|---|---|---|---|
| Inventory valuation effect | - | (2,114) | (339) | - | (2,453) |
| Effect of changes in fair value | 25 | - | - | - | 25 |
| Restructuring charges | - | (13) | (7) | - | (20) |
| Asset impairment charges | (5,514) | (1,409) | (140) | - | (7,063) |
| Gains (losses) on disposals of assets | 1,314 | (105) | - | - | 1,209 |
| Other items | (193) | (58) | (40) | - | (291) |
| Total | (4,368) | (3,699) | (526) | - | (8,593) |
Adjustments to operating income
| For the year ended December 31, 2013 (M\$) |
Upstream | Refining & Chemicals |
Marketing & Services |
Corporate | Total | |
|---|---|---|---|---|---|---|
| Inventory valuation effect | - | (978) | (87) | - | (1,065) | |
| Effect of changes in fair value | (74) | - | - | - | (74) | |
| Restructuring charges | - | (373) | (3) | - | (376) | |
| Asset impairment charges | (855) | (184) | (4) | - | (1,043) | |
| Other items | (113) | (54) | (44) | - | (211) | |
| Total | (1,042) | (1,589) | (138) | - | (2,769) |
Adjustments to net income, Group share
| For the year ended December 31, 2013 (M\$) |
Upstream | Refining & Chemicals |
Marketing & Services |
Corporate | Total | |
|---|---|---|---|---|---|---|
| Inventory valuation effect | - | (656) | (72) | - | (728) | |
| Effect of changes in fair value | (58) | - | - | - | (58) | |
| Restructuring charges | - | (537) | (30) | - | (567) | |
| Asset impairment charges | (581) | (183) | (9) | - | (773) | |
| Gains (losses) on disposals of assets | (58) | (59) | - | - | (117) | |
| Other items | (113) | (676) | 47 | (79) | (821) | |
| Total | (810) | (2,111) | (64) | (79) | (3,064) |
Adjustments to operating income
| For the year ended December 31, 2012 (M\$) |
Upstream | Refining & Chemicals |
Marketing & Services |
Corporate | Total | |
|---|---|---|---|---|---|---|
| Inventory valuation effect | - | (230) | (71) | - | (301) | |
| Effect of changes in fair value | (12) | - | - | - | (12) | |
| Restructuring charges | - | (3) | - | - | (3) | |
| Asset impairment charges | (1,538) | (266) | (87) | - | (1,891) | |
| Other items | (752) | (24) | (223) | (115) | (1,114) | |
| Total | (2,302) | (523) | (381) | (115) | (3,321) |
| For the year ended December 31, 2012 (M\$) |
Upstream | Refining & Chemicals |
Marketing & Services |
Corporate | Total | |
|---|---|---|---|---|---|---|
| Inventory valuation effect | - | (149) | (52) | - | (201) | |
| Effect of changes in fair value | (9) | - | - | - | (9) | |
| Restructuring charges | - | (31) | (68) | - | (99) | |
| Asset impairment charges | (985) | (247) | (155) | (39) | (1,426) | |
| Gains (losses) on disposals of assets | 326 | - | - | 438 | 764 | |
| Other items | (491) | (57) | (140) | (465) | (1,153) | |
| Total | (1,159) | (484) | (415) | (66) | (2,124) |
E) Additional information on impairments
In the Upstream, Refining & Chemicals and Marketing & Services segments, impairments of assets have been recognized for the year ended December 31, 2014, with an impact of \$7,979 million in operating income and \$7,063 million in net income, Group share. These impairments have been disclosed as adjustments to operating income and adjustments to net income, Group share. These items are identified in paragraph 4D above as adjustment items within the heading "Asset impairment charges".
The impairment losses impact certain Cash Generating Units (CGU) for which there were indications of impairment, due mainly to changes in the operating conditions or the economic environment of their specific businesses.
The principles applied are the following:
- the recoverable amount of CGU's has been based on their value in use, as defined in Note 1 paragraph L to the Consolidated Financial Statements "Impairment of long-lived assets";
- the future cash flows have been determined with the assumptions in the long-term plan of the Group. These assumptions (including future prices of products, supply and demand for products, future production volumes) represent the best estimate by management of the Group of all economic conditions during the remaining life of assets;
- the future cash flows, based on the long-term plan, are prepared over a period consistent with the life of the assets within the CGU. They are prepared post-tax and include specific risks attached to CGU assets. They are discounted using an 7% post-tax discount rate, this rate being a weighted-average capital cost estimated from historical market data. This rate was 8% for the years ending 2012 and 2013.
- the value in use calculated by discounting the above post-tax cash flows using an 7% post-tax discount rate is not materially different from value in use calculated by discounting pre-tax cash flows using a pre-tax discount rate determined by an iterative computation from the post-tax value in use. These pre-tax discount rates are in a range from 7% to 11% in 2014.
For the year ended December 31, 2014 impairments of assets have been recognized in respect of CGUs of the Upstream segment with an impact of \$6,529 million in operating income and \$5,514 million in net income, Group share. These impairments recognized in 2014 concern mainly:
- oil sands assets in Canada, with the deteriorating economic environment affecting the profitability of the Fort Hills project under development and preventing a final development decision in the near future for the Joslyn and Northern Lights projects. Impairments recognized amount to \$2,494 million in operating profit and \$2,160 million in net income, Group share;
- non-conventional gas assets in the United-States, China, Venezuela and Algeria, whose plans and development potential in an unfavorable economic environment have been revised downwards. Impairments recognized amount to \$2,944 million in operating profit and \$2,080 million in net income, Group share;
- other assets in Africa (impairment of \$924 million in operating profit and \$785 million in net income, Group share), on the Shotkman project in Russia, for which the technical development scheme does not provide an acceptable profitability (impairment of \$350 million in net income, Group share), and in Kazakhstan on the Kashagan project, following technical problems and the decision to replace the project's pipelines (impairments recognized amount to \$167 million in operating profit and \$121 million in net income, Group share).
Given the sharp decline in oil prices observed over the last months of 2014, cash flows determined from the long-term plan were modified to integrate weaker oil prices over the first three years.A variation of +10% in oil prices under identical operating conditions would have a positive impact of \$1,312 million in operating profit and \$1,038 million in net income, Group share. A variation of -1 point in the discount rate would have a positive impact of \$985 million in operating profit and \$802 million in net income, Group share. For these assets and certain assets whose value in use is close to their net book value, a variation of -10% in oil prices, except for the first three years where it is increased to -25%, under identical operating conditions, would have a negative impact of \$2,338 million in operating profit and \$1,588 million in net income, Group share. These sensitivities in price concern mainly assets impaired in 2014 as well as other assets, notably in the United States and Russia. A variation of +1 point in the discount rate would have a negative impact of \$1,030 million in operating profit and \$831 million in net income, Group share
The CGUs for the Refining & Chemicals segment are defined by the legal entities having the operating activities for the refining and petrochemical activities. The CGUs for the other activities of the sector are global divisions, each division grouping together a set of businesses or homogeneous products for strategic, commercial and industrial plans. For the year 2014, in a context of a reduction in demand for refined products and persistent weakness in refining margins in Europe, the Group recognized impairments of \$1,450 million in operating profit and \$1,409 million in net income, Group share, on refining CGU's in France and the United Kingdom. A +5% variation in gross margin, under identical operating conditions, would have a positive impact of \$1,036 million in operating profit and in net income, Group share. A variation of -1 point in the discount rate would have a positive impact of \$199 million in operating income and net income, Group share. Opposite variations in gross margin and discount rate would have an impact respectively of \$(814) million and \$(139) million in operating income and in net income, Group share.
The CGUs of Marketing & Services are subsidiaries or groups of subsidiaries organized by relevant geographical zone. For the year 2014 the Group recorded impairments on CGUs of the Marketing & Services segment of \$140 million in net income, Group share. A of +5% variation in gross margin, under identical operating conditions, would have a positive impact of \$45 million in net income, Group share. A variation of -1 point in the discount rate would have a positive impact of \$40 million in net income, Group share. Opposite variations in gross margin and discount rate would have impacts respectively of \$(45) million and \$(28) million in net income, Group share.
For the year ended December 31, 2013, impairments of assets were recognized in the Upstream, Refining & Chemicals, Marketing & Services and Holding segments with an impact of \$1,043 million in operating income and \$773 million in net income, Group share. These impairments have been disclosed as adjustments to operating income and adjustments to net income, Group share.
For the year ended December 31, 2012, impairments of assets have been recognized in the Upstream, Refining & Chemicals, Marketing & Services and Holding segments with an impact of \$1,891 million in operating income and \$1,426 million in net income, Group share. These impairments have been disclosed as adjustments to operating income and adjustments to net income, Group share.
No reversal of impairment has been recognized for the years ended December 31, 2012, 2013 and 2014.
5) Information by geographical area
| Rest of | North | Rest of the | ||||
|---|---|---|---|---|---|---|
| (M\$) | France | Europe | America | Africa | world | Total |
| For the year ended December 31, 2014 | ||||||
| Non-Group sales | 51,471 | 114,747 | 23,766 | 23,281 | 22,857 | 236,122 |
| Property, plant and equipment, intangible assets, net | 4,350 | 25,137 | 16,064 | 41,405 | 34,602 | 121,558 |
| Capital expenditures | 1,266 | 5,880 | 3,658 | 9,798 | 9,907 | 30,509 |
| For the year ended December 31, 2013 | ||||||
| Non-Group sales | 57,650 | 128,661 | 22,332 | 23,146 | 19,936 | 251,725 |
| Property, plant and equipment, intangible assets, net | 6,251 | 26,840 | 19,588 | 37,847 | 32,349 | 122,875 |
| Capital expenditures | 1,772 | 6,289 | 4,157 | 10,705 | 11,508 | 34,431 |
| For the year ended December 31, 2012 | ||||||
| Non-Group sales | 59,077 | 133,439 | 22,675 | 23,025 | 18,821 | 257,037 |
| Property, plant and equipment, intangible assets, net | 6,017 | 23,349 | 20,082 | 32,983 | 26,011 | 108,442 |
| Capital expenditures | 2,041 | 5,660 | 4,045 | 9,346 | 8,383 | 29,475 |
6) Operating expenses
For the year ended December 31,
| (M\$) | 2014 | 2013 | 2012 |
|---|---|---|---|
| Purchases, net of inventory variation(a) (b) | (152,975) | (160,849) | (162,908) |
| Exploration costs | (1,964) | (2,169) | (1,857) |
| Other operating expenses(c) | (28,349) | (28,764) | (29,273) |
| of which non-current operating liabilities (allowances) reversals | 717 | 184 | 560 |
| of which current operating liabilities (allowances) reversals | (147) | 6 | (65) |
| Operating expenses | (183,288) | (191,782) | (194,038) |
(a) Includes taxes paid on oil and gas production in the Upstream segment, namely royalties.
(b) The Group values under / over lifting at market value.
(c) Principally composed of production and administrative costs (see in particular the payroll costs as detailed in Note 26 to the Consolidated Financial Statements "Payroll and staff"). Also includes for 2012 an amount of \$226 million for the exceptional contribution of 4% on the value of the oil stocks established by the second corrective finance act for 2012 in France. This exceptional contribution was due by every person, with the exception of the state, owning volumes of certain types of petroleum products situated in the territory of metropolitan France.
7) Other income and other expense
For the year ended December 31,
| (M\$) | 2014 | 2013 | 2012 |
|---|---|---|---|
| Gains on disposal of assets | 2,085 | 1,991 | 1,715 |
| Foreign exchange gains | 216 | 9 | 34 |
| Other | 276 | 290 | 148 |
| Other income | 2,577 | 2,290 | 1,897 |
| Losses on disposal of assets | (106) | (1,911) | - |
| Foreign exchange losses | - | - | - |
| Amortization of other intangible assets (excl. mineral interests) | (254) | (292) | (320) |
| Other | (594) | (597) | (858) |
| Other expense | (954) | (2,800) | (1,178) |
Other income
In 2014, gains on disposal of assets mainly related to sales of assets in the Upstream segment in Angola and the United-States and to sales of interests, also in the Upstream segment in: the company GTT (GazTransport et Technigaz), the Shah Deniz field and the South Caucasus pipeline (see Note 3 to the Consolidated Financial Statements).
In 2013, gains on disposals were mainly related to the sale of Transport et Infrastructures Gaz France (TIGF) and the sales of interests in the Upstream segment: 25% interest in the Tempa Rossa field in Italy and all interests in Trinidad & Tobago (see Note 3 to the Consolidated Financial Statements).
In 2012, gains on disposal of assets were mainly related to the sale of the interest in Sanofi and to the sale of assets in the Upstream segment (sales in Colombia (see Note 3 to the Consolidated Financial Statements), Great Britain and Nigeria).
Other expense
In 2014, the loss on disposals is mainly related to the sale of CCP Composites to Polynt Group. The heading "Other" mainly consists of the impairment of shares and loans of non-consolidated subsidiaries for an amount of \$88 million, \$43 million of restructuring charges as well as \$34 million for expenses relating to sales.
In 2013, the loss on disposals is mainly related to the sale to Suncor Energy Inc. of TOTAL's 49% interest in the Voyageur upgrader project in Canada (see Note 3 to the Consolidated Financial Statements). The heading "Other" mainly consists of \$281 million of restructuring charges in the Upstream, Refining & Chemicals and Marketing & Services segments.
In 2012, the heading "Other" was mainly comprised of a provision for the amount of \$398 million in relation to a transaction in progress with the United States Securities and Exchange Commission (SEC) and the Department of Justice (DoJ) in the United States (see Note 32 to the Consolidated Financial Statements).
8) Other financial income and expense
| As of December 31, | |||
|---|---|---|---|
| (M\$) | 2014 | 2013 | 2012 |
| Dividend income on non-consolidated subsidiaries | 282 | 202 | 286 |
| Capitalized financial expenses | 348 | 343 | 319 |
| Other | 191 | 151 | 112 |
| Other financial income | 821 | 696 | 717 |
| Accretion of asset retirement obligations | (543) | (584) | (520) |
| Other | (133) | (118) | (121) |
| Other financial expense | (676) | (702) | (641) |
9) Income taxes
TOTAL S.A. is taxed in accordance with the common French tax regime.
Since August 2012, an additional tax to corporate income tax of 3% is due on dividends distributed by French companies or foreign organizations subject to corporate income tax in France. This tax is liable on amounts distributed, the payment of which was due from August 17th, 2012, the effective date of the law.
The impact of this additional tax for the Group is a charge of \$222 million in 2014, \$214 million in 2013 and of \$154 million in 2012. This additional tax is not tax deductible.
In addition, no deferred tax is recognized for the temporary differences between the carrying amounts and tax bases of investments in foreign subsidiaries which are considered to be permanent investments. Undistributed earnings from foreign subsidiaries considered to be reinvested indefinitely amounted to \$50,983 million as of December 31, 2014. The determination of the tax effect relating to such reinvested income is not practicable.
No deferred tax is recognized on unremitted earnings (approximately \$39,244 million) of the Group's French subsidiaries since the remittance of such earnings would be tax exempt for the subsidiaries in which the Company owns 95% or more of the outstanding shares.
Income taxes are detailed as follows:
| For the year ended December 31, | |||
|---|---|---|---|
| (M\$) | 2014 | 2013 | 2012 |
| Current income taxes | (10,904) | (13,607) | (15,970) |
| Deferred income taxes | 2,290 | (1,160) | (777) |
| Total income taxes | (8,614) | (14,767) | (16,747) |
Before netting deferred tax assets and liabilities by fiscal entity, the components of deferred tax balances are as follows:
| As of December 31, | |||
|---|---|---|---|
| (M\$) | 2014 | 2013 | 2012 |
| Net operating losses and tax carry forwards | 5,213 | 4,586 | 2,965 |
| Employee benefits | 1,770 | 1,641 | 2,089 |
| Other temporary non-deductible provisions | 6,258 | 5,992 | 5,011 |
| Differences in depreciations | (18,129) | (20,948) | (18,582) |
| Other temporary tax deductions | (2,542) | (3,267) | (3,558) |
| Valuation allowance | (3,301) | (2,016) | (949) |
| Net deferred tax liability | (10,731) | (14,012) | (13,024) |
Carried forward tax losses on net operating losses in the table above for \$5,213 million as of December 31, 2014, includes notably France for \$1,283 million, the United Kingdom for \$1,128 million, Canada for \$739 million and Belgium for \$736 million.
The impairment of deferred tax assets in the table above for \$3,301 million as of December 31, 2014, relates notably to Congo for an amount of \$1,030 million, to France for an amount of \$939 million and to Belgium for an amount of \$415 million.
After netting deferred tax assets and liabilities by fiscal entity, deferred taxes are presented on the balance sheet as follows:
| As of December 31, | |||
|---|---|---|---|
| (M\$) | 2014 | 2013 | 2012 |
| Deferred tax assets, non-current | 4,079 | 3,838 | 2,982 |
| Deferred tax liabilities, non-current | (14,810) | (17,850) | (16,006) |
| Net amount | (10,731) | (14,012) | (13,024) |
The net deferred tax variation in the balance sheet is analyzed as follows:
As of December 31,
| (M\$) | 2014 | 2013 | 2012 |
|---|---|---|---|
| Opening balance | (14,012) | (13,024) | (12,687) |
| Deferred tax on income | 2,290 | (1,160) | (777) |
| Deferred tax on shareholders' equity (a) Changes in scope of consolidation (b) |
562 356 |
(349) 153 |
547 89 |
| Currency translation adjustment | 73 | 368 | (196) |
| Closing balance | (10,731) | (14,012) | (13,024) |
(a) This amount includes mainly deferred taxes on actuarial gains and losses, current income taxes and deferred taxes for changes in fair value of listed securities classified as financial assets available for sale, as well as deferred taxes related to the cash flow hedge (see Note 17 to the Consolidated Financial Statements).
(b) Changes in scope of consolidation include, as of December 31, 2014 the impact of reclassifications in assets classified as held for sale and liabilities directly associated with the assets classified as held for sale for \$256 million.
Reconciliation between provision for income taxes and pre-tax income:
For the year ended December 31,
| (M\$) | 2014 | 2013 | 2012 |
|---|---|---|---|
| Consolidated net income | 4,250 | 11,521 | 13,836 |
| Provision for income taxes | 8,614 | 14,767 | 16,747 |
| Pre-tax income | 12,864 | 26,288 | 30,583 |
| French statutory tax rate | 38.00% | 38.00% | 36.10% |
| Theoretical tax charge | (4,888) | (9,989) | (11,040) |
| Difference between French and foreign income tax rates | (4,256) | (6,131) | (7,637) |
| Tax effect of equity in income (loss) of affiliates | 1,012 | 1,298 | 933 |
| Permanent differences | 833 | 1,130 | 1,048 |
| Adjustments on prior years income taxes | 33 | - | 105 |
| Adjustments on deferred tax related to changes in tax rates | (1) | 3 | (89) |
| Changes in valuation allowance of deferred tax assets | (1,347) | (1,078) | (67) |
| Net provision for income taxes | (8,614) | (14,767) | (16,747) |
The difference between the French tax rate and the tax rates of foreign subsidiaries is mainly due to the taxation of profits made by the Group in countries where it conducts its exploration and production activities at higher tax rates than French tax rates.
The French statutory tax rate includes the standard corporate tax rate (33.33%) and additional applicable taxes that bring the overall tax rate to 38.00% in 2014 (versus 38.00% in 2013 and 36.10% in 2012).
Permanent differences are mainly due to impairment of goodwill and to dividends from non-consolidated companies as well as the specific taxation rules applicable to certain activities.
Net operating losses and carried forward tax credits
Deferred tax assets related to carried forward tax credits on net operating losses expire in the following years:
| As of December 31, | 2014 | 2013 | 2012 | |||
|---|---|---|---|---|---|---|
| (M\$) | Basis | Tax | Basis | Tax | Basis | Tax |
| 2013 | - | - | - | - | 417 | 198 |
| 2014 | - | - | 491 | 236 | 329 | 153 |
| 2015 | 443 | 218 | 372 | 178 | 221 | 99 |
| 2016 | 306 | 151 | 226 | 105 | 34 | 11 |
| 2017(a) | 623 | 229 | 565 | 185 | 4,206 | 1,282 |
| 2018(b) | 424 | 143 | 4,435 | 1,332 | - | - |
| 2019 and after | 3,313 | 899 | - | - | - | - |
| Unlimited | 9,906 | 3,573 | 7,593 | 2,550 | 4,022 | 1,222 |
| Total | 15,015 | 5,213 | 13,682 | 4,586 | 9,229 | 2,965 |
(a) Net operating losses and carried forward tax credits in 2017 and after for 2012.
(b) Net operating losses and carried forward tax credits in 2018 and after for 2013.
10) Intangible assets
| As of December 31, 2014 | Amortization and | |||
|---|---|---|---|---|
| (M\$) | Cost | impairment | Net | |
| Goodwill | 1,639 | (1,020) | 619 | |
| Proved mineral interests | 12,215 | (5,514) | 6,701 | |
| Unproved mineral interests | 10,673 | (4,498) | 6,175 | |
| Other intangible assets | 4,387 | (3,200) | 1,187 | |
| Total intangible assets | 28,914 | (14,232) | 14,682 |
As of December 31, 2013
| Amortization and | ||||||
|---|---|---|---|---|---|---|
| (M\$) | Cost | impairment | Net | |||
| Goodwill | 2,512 | (1,263) | 1,249 | |||
| Proved mineral interests | 12,309 | (5,003) | 7,306 | |||
| Unproved mineral interests | 10,430 | (1,785) | 8,645 | |||
| Other intangible assets | 4,978 | (3,783) | 1,195 | |||
| Total intangible assets | 30,229 | (11,834) | 18,395 |
| As of December 31, 2012 | Amortization and | |||
|---|---|---|---|---|
| (M\$) | Cost | impairment | Net | |
| Goodwill | 2,449 | (1,275) | 1,174 | |
| Proved mineral interests | 11,614 | (4,343) | 7,271 | |
| Unproved mineral interests | 8,465 | (1,204) | 7,261 | |
| Other intangible assets | 4,714 | (3,455) | 1,259 | |
| Total intangible assets | 27,242 | (10,277) | 16,965 |
Changes in net intangible assets are analyzed in the following table:
| Net amount as of January 1, |
Acquisitions | Disposals | Amortization and impairment |
Currency translation adjustment |
Other | Net amount as of December 31, |
|
|---|---|---|---|---|---|---|---|
| (M\$) | |||||||
| 2014 | 18,395 | 1,000 | (178) | (3,920) | (276) | (339) | 14,682 |
| 2013 | 16,965 | 3,648 | (388) | (1,527) | (10) | (293) | 18,395 |
| 2012 | 16,062 | 3,169 | (75) | (1,849) | 122 | (464) | 16,965 |
In 2014, the heading "Amortization and impairment" includes the accounting impact of exceptional asset impairments for an amount of \$3,177 million (see note 4D to the Consolidated Financial statements).
In 2014, the heading "Other" mainly includes mineral interests in Utica reclassified into acquisitions for \$(524) million, the recognition of mineral interests in Papua New Guinea for \$429 million, the reclassification of assets in accordance with IFRS 5 "Non-current assets held for sale and discontinued operations" for \$(561) million (see Note 34 to the Consolidated Financial Statements) and the reversal of the reclassification under IFRS 5 as at December 31, 2013 for \$96 million corresponding to disposals.
In 2013, the heading "Other" mainly included mineral interests in Utica reclassified into acquisitions for \$(604) million, the reclassification of assets in accordance with IFRS 5 "Non-current assets held for sale and discontinued operations" for \$(93) million (see Note 34 to the Consolidated Financial Statements) and the reversal of the reclassification under IFRS 5 as at December 31, 2012 for \$331 million corresponding to disposals.
In 2012, the heading "Other" mainly included the reclassification of assets in accordance with IFRS 5 "Non-current assets held for sale and discontinued operations" for \$(428) million (see Note 34 to the Consolidated Financial Statements).
A summary of changes in the carrying amount of goodwill by business segment for the year ended December 31, 2014 is as follows:
| Net goodwill as of | Net goodwill as of | ||||
|---|---|---|---|---|---|
| (M\$) | January 1, 2014 | Increases | Impairments | Other | December 31, 2014 |
| Upstream | 4 | - | - | (4) | - |
| Refining & Chemicals | 1,123 | - | - | (638) | 485 |
| Marketing & Services | 88 | 34 | (2) | (16) | 104 |
| Corporate | 34 | - | - | (4) | 30 |
| Total | 1,249 | 34 | (2) | (662) | 619 |
11) Property, plant and equipment
| As of December 31, 2014 | Depreciation and | |||
|---|---|---|---|---|
| (M\$) | Cost | impairment | Net | |
| Upstream properties | ||||
| Proved properties | 139,294 | (86,326) | 52,968 | |
| Unproved properties | 2,153 | - | 2,153 | |
| Work in progress | 38,698 | (1,574) | 37,124 | |
| Subtotal | 180,145 | (87,900) | 92,245 | |
| Other property, plant and equipment | ||||
| Land | 1,683 | (613) | 1,070 | |
| Machinery, plant and equipment (including transportation equipment) | 30,966 | (24,874) | 6,092 | |
| Buildings | 8,141 | (5,291) | 2,850 | |
| Work in progress | 2,367 | (324) | 2,043 | |
| Other | 8,673 | (6,097) | 2,576 | |
| Subtotal | 51,830 | (37,199) | 14,631 | |
| Total property, plant and equipment | 231,975 | (125,099) | 106,876 |
| As of December 31, 2013 | Depreciation and | |||
|---|---|---|---|---|
| (M\$) | Cost | impairment | Net | |
| Upstream properties | ||||
| Proved properties | 134,512 | (83,423) | 51,089 | |
| Unproved properties | 1,432 | - | 1,432 | |
| Work in progress | 34,668 | (56) | 34,612 | |
| Subtotal | 170,612 | (83,479) | 87,133 | |
| Other property, plant and equipment | ||||
| Land | 1,846 | (582) | 1,264 | |
| Machinery, plant and equipment (including transportation equipment) | 35,215 | (26,903) | 8,312 | |
| Buildings | 9,050 | (5,870) | 3,180 | |
| Work in progress | 2,318 | (465) | 1,853 | |
| Other | 9,717 | (6,979) | 2,738 | |
| Subtotal | 58,146 | (40,799) | 17,347 | |
| Total property, plant and equipment | 228,758 | (124,278) | 104,480 |
| As of December 31, 2012 | Depreciation and | |||
|---|---|---|---|---|
| (M\$) | Cost | impairment | Net | |
| Upstream properties | ||||
| Proved properties | 115,971 | (76,303) | 39,668 | |
| Unproved properties | 302 | - | 302 | |
| Work in progress | 35,155 | (227) | 34,928 | |
| Subtotal | 151,428 | (76,530) | 74,898 | |
| Other property, plant and equipment | ||||
| Land | 1,787 | (537) | 1,250 | |
| Machinery, plant and equipment (including transportation equipment) | 33,645 | (25,673) | 7,972 | |
| Buildings | 8,562 | (5,505) | 3,057 | |
| Work in progress | 2,285 | (365) | 1,920 | |
| Other | 9,029 | (6,649) | 2,380 | |
| Subtotal | 55,308 | (38,729) | 16,579 | |
| Total property, plant and equipment | 206,736 | (115,259) | 91,477 |
Changes in net property, plant and equipment are analyzed in the following table:
| (M\$) | Net amount as of January 1, |
Acquisitions Disposals | Depreciation and impairment |
Currency translation adjustment |
Other | Net amount as of December 31, |
|
|---|---|---|---|---|---|---|---|
| 2014 | 104,480 | 25,320 | (2,211) | (16,939) | (4,438) | 664 | 106,876 |
| 2013 | 91,477 | 26,100 | (2,828) | (11,831) | (361) | 1,923 | 104,480 |
| 2012 | 83,400 | 22,405 | (813) | (11,617) | 1,286 | (3,184) | 91,477 |
In 2014, the heading "Disposals" mainly includes the impact of sales in the Upstream segment (sale of block 15/06 in Angola and the Shah Deniz field in Azerbaijan).
In 2014, the heading "Depreciation and impairment" includes the impact of impairments of assets recognized for an amount of \$4,802 million (see Note 4D to the Consolidated Financial Statements).
In 2014, the heading "Other" principally corresponds to the increase of the asset for site restitution for an amount of \$1,366 million. It also includes \$(466) million related to the reclassification of assets classified in accordance with IFRS 5 "Non-current assets held for sale and discontinued operations" primarily related to the sales of Total Coal South Africa and Bostik.
In 2013, the heading "Disposals" mainly includes the impact of sales of assets in the Upstream segment (sale of the Voyageur Upgrader project in Canada and the sale of TOTAL's interests in the Tempa Rossa field in Italy).
In 2013, the heading "Depreciation and impairment" includes the impact of impairments of assets recognized for \$1,043 million (see Note 4D to the Consolidated Financial Statements).
In 2013, the heading "Other" principally corresponds to the increase of the asset for site restitution for an amount of \$2,748 million. It also includes \$(538) million related to the reclassification of assets classified in accordance with IFRS 5 "Non-current assets held for sale and discontinued operations" and \$(206) million related to the sale of the fertilizing businesses in Europe.
In 2012, the heading "Disposals" mainly included the impact of sales of assets in the Upstream segment in Great Britain, Norway and Nigeria.
In 2012, the heading "Depreciation and impairment" included the impact of impairments of shale gas assets in the Barnett basin recognized for \$1,457 million (see Note 4D to the Consolidated Financial Statements).
In 2012, the heading "Other" principally included the reclassification of assets in accordance with IFRS 5 "Non-current assets held for sale and discontinued operations" for an amount of \$3,844 million.
Property, plant and equipment presented above include the following amounts for facilities and equipment under finance leases that have been capitalized:
| As of December 31, 2014 | Depreciation and | |||
|---|---|---|---|---|
| (M\$) | Cost | impairment | Net | |
| Machinery, plant and equipment | 520 | (443) | 77 | |
| Buildings | 72 | (45) | 27 | |
| Other | 245 | (29) | 216 | |
| Total | 837 | (517) | 320 |
| As of December 31, 2013 | Depreciation and | ||||
|---|---|---|---|---|---|
| (M\$) | Cost | impairment | Net | ||
| Machinery, plant and equipment | 519 | (417) | 102 | ||
| Buildings | 72 | (35) | 37 | ||
| Other | 263 | (17) | 246 | ||
| Total | 854 | (469) | 385 |
| As of December 31, 2012 | Depreciation and | ||
|---|---|---|---|
| (M\$) | Cost | impairment | Net |
| Machinery, plant and equipment | 502 | (378) | 124 |
| Buildings | 69 | (33) | 36 |
| Other | 267 | (3) | 264 |
| Total | 838 | (414) | 424 |
12) Equity affiliates: investments and loans
The contribution of equity affiliates in the consolidated balance sheet, consolidated statement of income and consolidated statement of comprehensive income is presented below:
| Equity value | |||
|---|---|---|---|
| As of December 31, | 2014 | 2013 | 2012 |
| (M\$) | |||
| Total Associates | 11,632 | 13,717 | 12,374 |
| Total Joint ventures | 3,016 | 3,146 | 2,665 |
| Total | 14,648 | 16,863 | 15,039 |
| Loans | 4,626 | 3,554 | 3,114 |
| Total | 19,274 | 20,417 | 18,153 |
| Equity share in profit/(loss) As of December 31, (M\$) |
2014 | 2013 | 2012 |
| Total Associates | 2,786 | 3,238 | 2,520 |
| Total Joint ventures | (124) | 177 | 62 |
| Total | 2,662 | 3,415 | 2,582 |
| Other comprehensive income As of December 31, (M\$) |
2014 | 2013 | 2012 |
| Total Associates | (1,532) | (669) | 134 |
| Total Joint ventures | (6) | (136) | 115 |
| Total | (1,538) | (805) | 249 |
In cases where the Group holds less than 20% of the voting rights in another entity, the determination of whether the Group exercises significant influence is also based on other facts and circumstances i.e. representation on the board of directors or an equivalent governing body of the entity, participation in policy-making processes, including participation in decisions relating to dividends or other distributions, significant transactions between the investor and the entity, exchange of management personnel, or provision of essential technical information.
Information (100% gross) relating to significant associates is as follows:
| Upstream | Novatek (a) | Liquefaction entities | PetroCedeño | ||||||
|---|---|---|---|---|---|---|---|---|---|
| (M\$) | 2014 | 2013 | 2012 | 2014 | 2013 | 2012 | 2014 | 2013 | 2012 |
| Non current assets | 9,551 | 13,617 | 11,465 | 33,909 | 31,680 | 30,751 | 6,458 | 6,263 | 6,074 |
| Current assets | 1,648 | 2,829 | 1,652 | 9,007 | 7,684 | 7,480 | 10,033 | 5,059 | 4,499 |
| Total Assets | 11,199 | 16,446 | 13,117 | 42,916 | 39,364 | 38,231 | 16,491 | 11,322 | 10,573 |
| Shareholder's equity | 7,135 | 10,683 | 9,289 | 25,090 | 23,256 | 20,919 | 5,597 | 5,581 | 5,578 |
| Non current liabilities | 3,352 | 4,934 | 2,718 | 10,876 | 11,474 | 12,686 | 274 | 186 | 208 |
| Current liabilities | 712 | 829 | 1,110 | 6,950 | 4,634 | 4,626 | 10,620 | 5,555 | 4,787 |
| Total Liabilities | 11,199 | 16,446 | 13,117 | 42,916 | 39,364 | 38,231 | 16,491 | 11,322 | 10,573 |
| Revenue from sales | 9,222 | 9,355 | 7,019 | 39,502 | 38,728 | 38,296 | 3,644 | 4,117 | 4,707 |
| Net income | 2,759 | 2,647 | 3,744 | 14,269 | 14,381 | 13,941 | 343 | 600 | 522 |
| Other comprehensive income | (5,431) | (697) | 372 | - | - | - | - | - | - |
| % owned | 18.24% | 16.96% | 15.34% | 30.32% | 30.32% | 30.32% | |||
| Revaluation identifiable assets on equity afiliates | 1,944 | 3,545 | 3,608 | - | - | - | - | - | - |
| Equity value | 3,245 | 5,357 | 5,034 | 4,130 | 3,625 | 3,049 | 1,697 | 1,692 | 1,692 |
| Equity share in profit/(loss) | 193 | 221 | 43 | 2,125 | 2,027 | 1,769 | 104 | 182 | 158 |
| Equity other comprehensive income | (1,844) | (621) | 143 | 200 | (21) | (1) | - | - | - |
| Dividends paid to the Group | 126 | 102 | 89 | 1,687 | 1,579 | 1,908 | 99 | 182 | 60 |
(a) Information includes estimates at the date of Total's financial statements.
Novatek, listed in Moscow and London, is the 2nd largest producer of natural gas in Russia. The Group share of Novatek's market value amounted to \$ 4 234 million as at December 31, 2014. Novatek is consolidated by the equity method. Total considers, in fact, that it exercises significant influence particularly via its representation on the board of directors of Novatek and its interest in the major project of Yamal LNG.
The Group's interests in associates operating liquefaction plants are combined. The amounts include investments in; Nigeria LNG (15.00%), Angola LNG Ltd. (13.60%), Yemen LNG Co (39.62%), Qatargas (10.00%), Qatar Liquefied Gas Company Limited II – Train B (16.70%), Oman LNG (5.54%), Brass LNG (20.48%) and Abu Dhabi Gas Lc (5.00%).
PetroCedeño produces and upgrades extra-heavy crude oil in Venezuela.
| Refining & Chemicals | Saudi Aramco Total Refining & Petrochemicals |
Qatar | ||||
|---|---|---|---|---|---|---|
| (M\$) | 2014 | 2013 | 2012 | 2014 | 2013 | 2012 |
| Non current assets | 12,654 | 12,356 | 10,380 | 3,020 | 2,867 | 2,561 |
| Current assets | 1,250 | 1,331 | 98 | 1,385 | 1,277 | 1,086 |
| Total Assets | 13,904 | 13,687 | 10,478 | 4,405 | 4,144 | 3,647 |
| Shareholder's equity | 1,672 | 1,485 | 623 | 2,930 | 2,629 | 2,271 |
| Non current liabilities | 9,584 | 10,441 | 9,253 | 409 | 481 | 905 |
| Current liabilities | 2,648 | 1,761 | 602 | 1,066 | 1,034 | 471 |
| Total Liabilities | 13,904 | 13,687 | 10,478 | 4,405 | 4,144 | 3,647 |
| Revenue from sales | 7,061 | - | - | 1,817 | 2,161 | 1,858 |
| Net income | (113) | (89) | (99) | 875 | 1,009 | 925 |
| Other comprehensive income | - | - | - | - | - | 3 |
| % owned | 37.50% | 37.50% | 37.50% | |||
| Revaluation identifiable assets on equity affiliates | - | - | - | - | - | - |
| Equity value | 627 | 557 | 233 | 850 | 798 | 678 |
| Equity share in profit/(loss) | (42) | (33) | (37) | 312 | 346 | 301 |
| Equity other comprehensive income | 89 | (35) | (3) | 25 | (8) | - |
| Dividends paid to the Group | - | - | - | 261 | 224 | 114 |
Saudi Aramco Total Refining & Petrochemicals is an entity including a refinery in Jubail, Saudi Arabia, with a capacity of 400,000 barrels/day with integrated petrochemical units which commenced production in June 2014.
The Group's interests in associates of the Refining & Chemicals segment, operating steam crackers and polyethylene lines in Qatar have been combined: Qatar Petrochemical Company Ltd. (20.00%) and Qatofin (49.09%).
The information (100% gross) relating to significant joint ventures is as follows:
| Liquefaction entities (Upstream) |
Samsung Total Petrochemicals (Refining & Chemicals) |
|||||
|---|---|---|---|---|---|---|
| (M\$) | 2014 | 2013 | 2012 | 2014 | 2013 | 2012 |
| Non current assets | 23,326 | 12,569 | 4,521 | 3,754 | 3,785 | 2,668 |
| Current assets excluding cash and cash equivalents | 731 | 52 | 131 | 1,972 | 1,335 | 1,211 |
| Cash and cash equivalents | 516 | 359 | 189 | 149 | 157 | 119 |
| Total Assets | 24,573 | 12,980 | 4,841 | 5,875 | 5,277 | 3,998 |
| Shareholder's equity | 1,198 | 862 | 1,193 | 2,323 | 2,336 | 2,000 |
| Other non current liabilities | 225 | 7 | 7 | 126 | 83 | 69 |
| Non current financial debts | 21,596 | 10,696 | 2,463 | 1,793 | 1,382 | 900 |
| Other current liabilities | 1,269 | 1,415 | 1,178 | 705 | 706 | 617 |
| Current financial debts | 285 | - | - | 928 | 770 | 412 |
| Total Liabilities | 24,573 | 12,980 | 4,841 | 5,875 | 5,277 | 3,998 |
| Revenue from sales | 5 | 7 | - | 8,366 | 7,188 | 6,429 |
| Depreciation and amortization | (5) | - | - | (223) | (199) | (213) |
| Interest income | 2 | - | - | 1 | - | - |
| Interest expense | (1) | - | - | (45) | (21) | (33) |
| Income taxes | 50 | - | - | (114) | (98) | (75) |
| Net income | 36 | (93) | (81) | 79 | 377 | 175 |
| Other comprehensive income | - | (295) | 58 | (94) | 47 | 152 |
| % owned | 50.00% | 50.00% | 50.00% | |||
| Revaluation identifiable assets on equity affiliates | 874 | 978 | 774 | - | - | - |
| Equity value | 1,130 | 1,164 | 1,030 | 1,161 | 1,169 | 1,000 |
| Equity share in profit/(loss) | 10 | (21) | (16) | 40 | 189 | 87 |
| Equity other comprehensive income | (26) | (137) | 55 | (24) | 14 | 59 |
| Dividends paid to the Group | - | - | - | - | 45 | 76 |
The Group's interests in joint ventures operating liquefaction plants have been combined. The amounts include investments in Yamal LNG in Russia (20.01% direct holding) and Ichthys LNG in Australia (30.00%).
Samsung Total Petrochemicals is a South Korean company that operates a petrochemical complex in Daesan, South Korea (condensate separator, steam cracker, styrene, paraxylene, polyolefins).
Off balance sheet commitments relating to joint ventures are disclosed in note 23 of the consolidated financial statements.
In Group share, the main aggregated financial items in equity consolidated affiliates which have not been presented individually are as follows:
| As of December 31, (M\$) |
2014 | 2013 | 2012 | ||||
|---|---|---|---|---|---|---|---|
| Associates | Joint ventures |
Associates | Joint ventures |
Associates | Joint ventures |
||
| Non Current assets | 3,502 | 1,456 | 4,018 | 1,460 | 3,314 | 942 | |
| Current assets | 1,478 | 1,283 | 1,498 | 1,521 | 1,223 | 1,320 | |
| Total Assets | 4,980 | 2,739 | 5,516 | 2,981 | 4,537 | 2,262 | |
| Shareholder's equity | 1,083 | 725 | 1,688 | 813 | 1,689 | 634 | |
| Non current liabilities | 2,348 | 877 | 2,227 | 1,050 | 1,725 | 694 | |
| Current liabilities | 1,549 | 1,137 | 1,601 | 1,118 | 1,123 | 934 | |
| Total Liabilities | 4,980 | 2,739 | 5,516 | 2,981 | 4,537 | 2,262 |
| For the year ended December 31, (M\$) |
2014 | 2013 | 2012 | |||
|---|---|---|---|---|---|---|
| Associates | Joint ventures |
Associates | Joint ventures |
Associates | Joint ventures |
|
| Revenues from sales | 4,124 | 4,473 | 3,910 | 5,512 | 3,834 | 5,054 |
| Net income | 95 | (175) | 495 | 9 | 287 | (10) |
| Other comprehensive income | (2) | 44 | 16 | (13) | (4) | - |
| Equity value | 1,083 | 725 | 1,688 | 813 | 1,689 | 634 |
| Dividends paid to the Group | 470 | 43 | 446 | 48 | 546 | 41 |
13) Other investments
The investments detailed below are classified as "Financial assets available for sale" (see Note 1 paragraph M(ii) to the Consolidated Financial Statements).
| As of December 31, 2014 (M\$) |
Carrying amount |
Unrealized gain (loss) |
Balance sheet value |
|---|---|---|---|
| Areva (a) | 44 | (4) | 40 |
| Other publicly traded equity securities | 21 | 23 | 44 |
| Total publicly traded equity securities (b) | 65 | 19 | 84 |
| BBPP | 62 | - | 62 |
| BTC Limited | 132 | - | 132 |
| Other equity securities | 1,121 | - | 1,121 |
| Total other equity securities (b) | 1,315 | - | 1,315 |
| Other investments | 1,380 | 19 | 1,399 |
| As of December 31, 2013 (M\$) |
Carrying amount |
Unrealized gain (loss) |
Balance sheet value |
|---|---|---|---|
| Areva(a) | 51 | 44 | 95 |
| Olympia Energy Fund - energy investment fund | 50 | (10) | 40 |
| Other publicly traded equity securities | 10 | 15 | 25 |
| Total publicly traded equity securities (b) | 111 | 49 | 160 |
| BBPP | 80 | - | 80 |
| BTC Limited | 144 | - | 144 |
| Other equity securities | 1,282 | - | 1,282 |
| Total other equity securities (b) | 1,506 | - | 1,506 |
| Other investments | 1,617 | 49 | 1,666 |
| As of December 31, 2012 (M\$) |
Carrying amount |
Unrealized gain (loss) |
Balance sheet value |
|---|---|---|---|
| Areva (a) | 50 | 13 | 63 |
| Olympia Energy Fund - energy investment fund | 50 | (8) | 42 |
| Other publicly traded equity securities | 6 | 10 | 16 |
| Total publicly traded equity securities (b) | 106 | 15 | 121 |
| BBPP | 80 | - | 80 |
| Ocensa | 110 | - | 110 |
| BTC Limited | 157 | - | 157 |
| Other equity securities | 1,103 | - | 1,103 |
| Total other equity securities (b) | 1,450 | - | 1,450 |
| Other investments | 1,556 | 15 | 1,571 |
(a) Unrealized gain based on the investment certificate .
(b) Including cumulative impairments of \$856 million in 2014, \$995 million in 2013 and \$882 million in 2012.
14) Other non-current assets
| As of December 31, 2014 | Valuation | ||||
|---|---|---|---|---|---|
| (M\$) | Gross value | allowance | Net value | ||
| Loans and advances(a) | 3,998 | (672) | 3,326 | ||
| Other | 866 | - | 866 | ||
| Total | 4,864 | (672) | 4,192 |
As of December 31, 2013 Gross value Valuation (M\$) allowance Net value Loans and advances(a) 4,073 (498) 3,575 Other 831 - 831 Total 4,904 (498) 4,406
As of December 31, 2012
| Valuation | |||||
|---|---|---|---|---|---|
| (M\$) | Gross value | allowance | Net value | ||
| Loans and advances(a) | 3,421 | (509) | 2,912 | ||
| Other | 601 | - | 601 | ||
| Total | 4,022 | (509) | 3,513 |
(a) Excluding loans to equity affiliates.
Changes in the valuation allowance on loans and advances are detailed as follows:
| For the year ended December 31, | Valuation allowance as of |
Currency translation adjustment and |
Valuation allowance as of |
||
|---|---|---|---|---|---|
| (M\$) | January 1, | Increases | Decreases | other variations | December 31, |
| 2014 | (498) | (63) | 102 | (213) | (672) |
| 2013 | (509) | (21) | 9 | 23 | (498) |
| 2012 | (516) | (21) | 23 | 5 | (509) |
15) Inventories
| As of December 31, 2014 | |||
|---|---|---|---|
| (M\$) | Gross value | Valuation allowance |
Net value |
| Crude oil and natural gas | 2,697 | (188) | 2,509 |
| Refined products | 5,922 | (422) | 5,500 |
| Chemicals products | 1,119 | (85) | 1,034 |
| Trading inventories | 2,950 | - | 2,950 |
| Other inventories | 3,903 | (700) | 3,203 |
| Total | 16,591 | (1,395) | 15,196 |
| As of December 31, 2013 | Valuation | ||
|---|---|---|---|
| (M\$) | Gross value | allowance | Net value |
| Crude oil and natural gas | 4,515 | (25) | 4,490 |
| Refined products | 8,868 | (153) | 8,715 |
| Chemicals products | 1,616 | (108) | 1,508 |
| Trading inventories | 4,401 | - | 4,401 |
| Other inventories | 3,719 | (736) | 2,983 |
| Total | 23,119 | (1,022) | 22,097 |
| As of December 31, 2012 | |||
|---|---|---|---|
| (M\$) | Gross value | Valuation allowance |
Net value |
| Crude oil and natural gas | 4,016 | (22) | 3,994 |
| Refined products | 9,459 | (114) | 9,345 |
| Chemicals products | 1,900 | (124) | 1,776 |
| Trading inventories | 4,990 | - | 4,990 |
| Other inventories | 3,457 | (608) | 2,849 |
| Total | 23,822 | (868) | 22,954 |
Changes in the valuation allowance on inventories are as follows:
| For the year ended December 31, (M\$) |
Valuation allowance as of January 1, |
Increase (net) | Currency translation adjustment and other variations |
Valuation allowance as of December 31, |
|---|---|---|---|---|
| 2014 | (1,022) | (495) | 122 | (1,395) |
| 2013 | (868) | (158) | 4 | (1,022) |
| 2012 | (736) | (123) | (9) | (868) |
16) Accounts receivable and other current assets
As of December 31, 2014
| (M\$) | Gross value | Valuation allowance |
Net value |
|---|---|---|---|
| Accounts receivable | 16,306 | (602) | 15,704 |
| Recoverable taxes | 3,242 | - | 3,242 |
| Other operating receivables | 11,159 | (367) | 10,792 |
| Prepaid expenses | 1,609 | - | 1,609 |
| Other current assets | 59 | - | 59 |
| Other current assets | 16,069 | (367) | 15,702 |
As of December 31, 2013
| (M\$) | Gross value | Valuation allowance |
Net value |
|---|---|---|---|
| Accounts receivable | 24,165 | (743) | 23,422 |
| Recoverable taxes | 3,423 | - | 3,423 |
| Other operating receivables | 10,071 | (154) | 9,917 |
| Prepaid expenses | 1,482 | - | 1,482 |
| Other current assets | 70 | - | 70 |
| Other current assets | 15,046 | (154) | 14,892 |
As of December 31, 2012
| (M\$) | Gross value | Valuation allowance |
Net value | |
|---|---|---|---|---|
| Accounts receivable | 25,962 | (623) | 25,339 | |
| Recoverable taxes | 3,689 | - | 3,689 | |
| Other operating receivables | 8,466 | (340) | 8,126 | |
| Prepaid expenses | 1,432 | - | 1,432 | |
| Other current assets | 60 | - | 60 | |
| Other current assets | 13,647 | (340) | 13,307 |
Changes in the valuation allowance on "Accounts receivable" and "Other current assets" are as follows:
| Valuation | Currency translation |
Valuation | ||
|---|---|---|---|---|
| For the year ended December 31, | allowance | Increase (net) | adjustments and | allowance as of |
| (M\$) | as of January 1, | other variations | December 31, | |
| Accounts receivable | ||||
| 2014 | (743) | 46 | 95 | (602) |
| 2013 | (623) | (117) | (3) | (743) |
| 2012 | (625) | (72) | 74 | (623) |
| Other current assets | ||||
| 2014 | (154) | (221) | 8 | (367) |
| 2013 | (340) | 163 | 23 | (154) |
| 2012 | (365) | 33 | (8) | (340) |
As of December 31, 2014, the net portion of the overdue receivables included in "Accounts receivable" and "Other current assets" was \$3,049 million, of which \$1,382 million was due in less than 90 days, \$593 million was due between 90 days and 6 months, \$226 million was due between 6 and 12 months and \$848 million was due after 12 months.
As of December 31, 2013, the net portion of the overdue receivables included in "Accounts receivable" and "Other current assets" was \$3,812 million, of which \$1,565 million was due in less than 90 days, \$599 million was due between 90 days and 6 months, \$754 million was due between 6 and 12 months and \$894 million was due after 12 months.
As of December 31, 2012, the net portion of the overdue receivables included in "Accounts receivable" and "Other current assets" was \$4,541 million, of which \$2,672 million was due in less than 90 days, \$896 million was due between 90 days and 6 months, \$343 million was due between 6 and 12 months and \$630 million was due after 12 months.
17) Shareholders' equity
Number of TOTAL shares
The Company's common shares, par value €2.50, as of December 31, 2014 are the only category of shares. Shares may be held in either bearer or registered form.
Double voting rights are granted to holders of shares that are fully-paid and held in the name of the same shareholder for at least two years, with due consideration for the total portion of the share capital represented. Double voting rights are also assigned to restricted shares in the event of an increase in share capital by incorporation of reserves, profits or premiums based on shares already held that are entitled to double voting rights.
Pursuant to the Company's bylaws (Statutes), no shareholder may cast a vote at a shareholders' meeting, either by himself or through an agent, representing more than 10% of the total voting rights for the Company's shares. This limit applies to the aggregated amount of voting rights held directly, indirectly or through voting proxies. However, in the case of double voting rights, this limit may be extended to 20%.
These restrictions no longer apply if any individual or entity, acting alone or in concert, acquires at least two-thirds of the total share capital of the Company, directly or indirectly, following a public tender offer for all of the Company's shares.
The authorized share capital amounts to 3,416,388,282 shares as of December 31, 2014 compared to 3,417,495,344 shares as of December 31, 2013 and 3,421,533,930 as of December 31, 2012. As of December 31, 2014 the share capital of TOTAL S.A. amounted to €5,963,168,812.50.
| As of December 31, 2011 | 2,363,767,313 | |
|---|---|---|
| Shares issued in connection with: | Capital increase as part of the global free share plan intended for the Group employees |
1,366,950 |
| Exercise of TOTAL share subscription options | 798,883 | |
| As of December 31, 2012 | 2,365,933,146 | |
| Shares issued in connection with: | Capital increase reserved for employees | 10,802,215 |
| Exercise of TOTAL share subscription options | 942,799 | |
| As of December 31, 2013 | 2,377,678,160 | |
| Shares issued in connection with: | Capital increase as part of the global free share plan intended for the Group employees |
666,575 |
| Exercise of TOTAL share subscription options | 6,922,790 | |
| As of December 31, 2014(a) | 2,385,267,525 |
Variation of the share capital
(a) Including 109,361,413 treasury shares deducted from consolidated shareholders' equity.
The variation of both weighted-average number of shares and weighted-average number of diluted shares respectively used in the calculation of earnings per share and fully-diluted earnings per share is detailed as follows:
| 2014 | 2013 | 2012 | |
|---|---|---|---|
| Number of shares as of January 1, | 2,377,678,160 | 2,365,933,146 | 2,363,767,313 |
| Number of shares issued during the year (pro rated) | |||
| Exercise of TOTAL share subscription options | 3,768,183 | 248,606 | 663,429 |
| Exercise of TOTAL share purchase options | - | - | - |
| TOTAL performance shares | 2,121,605 | 1,197,228 | 991,126 |
| Global free TOTAL share plan (a) | 333,637 | 227 | 683,868 |
| Capital increase reserved for employees | - | 7,201,477 | - |
| TOTAL shares held by TOTAL S.A. or by its subsidiaries and deducted from shareholders' equity |
(111,042,073) | (110,230,889) | (110,304,173) |
| Weighted-average number of shares | 2,272,859,512 | 2,264,349,795 | 2,255,801,563 |
| Dilutive effect | |||
| TOTAL share subscription and purchase options | 2,119,759 | 554,224 | 247,527 |
| TOTAL performance shares | 3,578,225 | 4,924,693 | 7,748,805 |
| Global free TOTAL share plan (a) | 353,054 | 852,057 | 1,703,554 |
| Capital increase reserved for employees | 2,093,601 | 862,889 | 1,134,296 |
| Weighted-average number of diluted shares | 2,281,004,151 | 2,271,543,658 | 2,266,635,745 |
(a) The Board of Directors approved on May 21, 2010 the implementation and conditions of a global free share plan intended for the Group employees.
Capital increase reserved for Group employees
The Combined General Meeting of May 16, 2014, delegated to the Board of Directors in its fourteenth resolution, the authority to carry out, a capital increase, in one or more occasions within a maximum period of twenty-six months, reserved for employees belonging to an employee savings plan.
The Combined General Meeting of May 16, 2014, also delegated to the Board of Directors, in its fifteenth resolution, the powers necessary to accomplish a capital increase, in one or more occasions within a maximum period of eighteen months, with the objective of providing employees with their registered office located outside France with benefits comparable to those granted to the employees included in the fourteenth resolution of the Combined General Meeting of May 16, 2014.
Pursuant to these delegations, the Board of Directors, during its meeting on July 29, 2014, decided to proceed with a capital increase reserved for employees that included a classic offering and a leveraged offering depending on the employees' choice, within the limit of 18 million shares with dividend rights as of January 1, 2014.All powers have been delegated to the Chief Executive Officer to determine the opening and closing of the subscription period and the subscription price. This capital increase, opened in 2014, is expected to be completed before the General Meeting of 2015.
The prior capital increase reserved for employees of the Group was decided by the Board of Directors on September 18, 2012, under the terms of the authorization of the Combined General Meeting of May 11, 2012, and resulted in the subscription of 10,802,215 shares with a par value of €2.50 at a unit price of €30.70. The issuance of the shares was acknowledged on April 25, 2013.
Capital increase as part of a global free share plan intended for Group employees
The Combined General Meeting of May 16, 2008, delegated to the Board of Directors in its seventeenth resolution, the authority to grant, in one or more occasions within a maximum period of thirty-eight months, restricted shares to employees and executive officers of the Company or companies outside France affiliated with the Company, within a limit of 0.8% of the outstanding share capital of the Company as of the date of the decision of the Board of Directors to grant such shares.
Pursuant to this delegation, the Board of Directors, during its meeting on May 21, 2010, determined the terms of a global free share plan intended for Group employees and granted the Chairman and Chief Executive Officer all powers necessary to implement this plan.
As a result, and in accordance with the terms defined by the Board of Directors during its meeting on May 21, 2010, the Chairman and Chief Executive Officer noted:
-
on July 2, 2012, the issuance and the final allocation of 1,366,950 shares with a nominal value of €2.50 to the designated beneficiaries after the expiration of the two-year acquisition period; and
-
on July 1, 2014, the issuance and the final allocation of 666,575 shares with a nominal value of €2.50 after the expiration of the four-year acquisition period.
There are no additional shares that may be issued as part of this plan.
Share cancellation
The Group did not proceed with a reduction of capital by cancellation of shares held by the Company during the fiscal years 2012, 2013 and 2014.
Treasury shares (TOTAL shares held by TOTAL S.A.)
As of December 31, 2014, TOTAL S.A. held 9,030,145 of its own shares, representing 0.38% of its share capital, detailed as follows:
- 8,946,930 shares allocated to TOTAL share grant plans for Group employees;
- 83,215 shares intended to be allocated to new TOTAL share purchase option plans or to new share grant plans.
These shares were deducted from the consolidated shareholders' equity.
As of December 31, 2013, TOTAL S.A. holds 8,883,180 of its own shares, representing 0.37% of its share capital, detailed as follows:
- 8,764,020 shares allocated to TOTAL share grant plans for Group employees; and
- 119,160 shares intended to be allocated to new TOTAL share purchase option plans or to new share grant plans.
These shares are deducted from the consolidated shareholders' equity.
As of December 31, 2012, TOTAL S.A. holds 8,060,371 of its own shares, representing 0.34% of its share capital, detailed as follows:
- 7,994,470 shares allocated to TOTAL share grant plans for Group employees; and
- 65,901 shares intended to be allocated to new TOTAL share purchase option plans or to new share grant plans.
These shares are deducted from the consolidated shareholders' equity.
TOTAL shares held by Group subsidiaries
As of December 31, 2014, 2013 and 2012, TOTAL S.A. held indirectly through its subsidiaries 100,331,268 of its own shares, representing 4.21% of its share capital as of December 31, 2014, 4.22% of its share capital as of December 31, 2013 and 4.24% of its share capital as of December 31, 2012, detailed as follows:
- 2,023,672 shares held by a consolidated subsidiary, Total Nucléaire, 100% indirectly controlled by TOTAL S.A.; and
- 98,307,596 shares held by subsidiaries of Elf Aquitaine (Financière Valorgest, Sogapar and Fingestval), 100% indirectly controlled by TOTAL S.A.
These shares are deducted from the consolidated shareholders' equity.
Dividend
TOTAL S.A. paid on March 27, 2014, the third quarterly interim dividend of €0.59 per share for the fiscal year 2013 (the ex-dividend date was March 24, 2014). TOTAL S.A. also paid on June 5, 2014, the balance of the dividend of €0.61 per share for the 2013 fiscal year (the ex-dividend date was June 2, 2014).
In addition, TOTAL S.A. paid two quarterly interim dividends for the fiscal year 2014:
the first quarterly interim dividend of €0.61 per share for the fiscal year 2014, decided by the Board of Directors on April 29, 2014, was paid on September 26, 2014 (the ex-dividend date was September 23, 2014); and
the second quarterly interim dividend of €0.61 per share for the fiscal year 2014, decided by the Board of Directors on July 29, 2014, was paid on December 17, 2014 (the ex-dividend date was December 15, 2014).
The Board of Directors, during its October 28, 2014 meeting, decided to set the third quarterly interim dividend for the fiscal year 2014 at €0.61 per share. This interim dividend will be paid on March 25, 2015 (the ex-dividend date will be March 23, 2015).
A resolution will be submitted at the shareholders' meeting on May 29, 2015 to pay a dividend of €2.44 per share for the 2014 fiscal year, i.e. a balance of €0.61 per share to be distributed. A resolution will also be submitted at the shareholders' meeting on May 29, 2015, the option for shareholders to receive the fourth quarter dividend in shares or in cash. The payment of the dividend in cash or the delivery of shares in lieu of cash is set for July 1st 2015 (the exdividend date will be June 8, 2015).The number of shares issued in lieu of the cash dividend will be based on the dividend amount divided by a share price equal to 90% of the average Euronext Paris opening price of the shares for the 20 trading days preceding the shareholders meeting reduced by the amount of the dividend remainder.
Paid-in surplus
In accordance with French law, the paid-in surplus corresponds to premiums related to shares, contributions or mergers of the parent company which can be capitalized or used to offset losses if the legal reserve has reached its minimum required level. The amount of the paid-in surplus may also be distributed subject to taxation except in cases of a refund of shareholder contributions to.
As of December 31, 2014, paid-in surplus relating to TOTAL S.A. amounted to €28,319 million (€28,020 million as of December 31, 2013 and €27,684 million as of December 31, 2012).
Reserves
Under French law, 5% of net income must be transferred to the legal reserve until the legal reserve reaches 10% of the nominal value of the share capital. This reserve cannot be distributed to the shareholders other than upon liquidation but can be used to offset losses.
If wholly distributed, the unrestricted reserves of the parent company would be taxed for an approximate amount of \$755 million as of December 31, 2014 (\$754 million as of December 31, 2013 and \$693 million as of December 31, 2012) with regards to additional corporation tax to be applied on regulatory reserves so that they become distributable.
Futhermore, the additional tax to corporate income tax of 3%, due on dividends distributed by French companies or foreign organizations subject to corporate income in France, established by the second corrective finance act for 2012 would be payable for an amount of \$553 million (\$538 million as of December 31, 2013 and \$482 million as of December 31, 2012).
Other comprehensive income
Detail of other comprehensive income showing both items potentially reclassifiable and those not potentially reclassifiable from equity to net income is presented in the table below:
For the year ended December 31,
| (M\$) | 2014 | 2013 | 2012 | |||
|---|---|---|---|---|---|---|
| Actuarial gains and loses | (1,526) | 682 | (1,171) | |||
| Tax effect | 580 | (287) | 465 | |||
| Currency translation adjustment generated by the parent company | (9,039) | 3,129 | 1,324 | |||
| Subtotal items not potentially reclassifiable to profit & loss | (9,985) | 3,524 | 618 | |||
| Currency translation adjustment | 4,245 | (1,925) | (397) | |||
| - Unrealized gain/(loss) of the period | 4,413 | (1,972) | (392) | |||
| - Less gain/(loss) included in net income | 168 | (47) | 5 | |||
| Available for sale financial assets | (29) | 33 | (435) | |||
| - Unrealized gain/(loss) of the period | (39) | 33 | 80 | |||
| - Less gain/(loss) included in net income | (10) | - | 515 | |||
| Cash flow hedge | 97 | 156 | 83 | |||
| - Unrealized gain/(loss) of the period | (198) | 242 | 195 | |||
| - Less gain/(loss) included in net income | (295) | 86 | 112 | |||
| Share of other comprehensive income of equity affiliates, net | ||||||
| amount | (1,538) | (805) | 249 | |||
| Other | 3 | (12) | (18) | |||
| - Unrealized gain/(loss) of the period | 3 | (12) | (18) | |||
| - Less gain/(loss) included in net income | - | - | - | |||
| Tax effect | (18) | (62) | 82 | |||
| Subtotal items potentially reclassifiable to profit & loss | 2,760 | (2,615) | (436) | |||
| Total other comprehensive income, net amount | (7,225) | 909 | 182 |
The currency translation adjustment by currency is detailed in the following table:
| As of December 31, 2014 | Pound | Other | |||
|---|---|---|---|---|---|
| (M\$) | Total | Euro | sterling | Ruble | currencies |
| Currency translation adjustment generated by the mother company | (9,039) | (9,039) | - | - | - |
| Currency translation adjustment | 4,245 | 5,474 | (372) | (22) | (835) |
| Currency translation adjustment of equity affiliates | (1,521) | 1,127 | 21 | (2,586) | (83) |
| Total currency translation adjustment recognized in comprehensive income | (6,315) | (2,438) | (351) | (2,608) | (918) |
| As of December 31, 2013 | Pound | Other | |||
| (M\$) | Total | Euro | sterling | Ruble | currencies |
| Currency translation adjustment generated by the mother company | 3,129 | 3,129 | - | - | - |
| Currency translation adjustment | (1,925) | (1,632) | 153 | (2) | (444) |
| Currency translation adjustment of equity affiliates | (768) | (329) | (8) | (441) | 10 |
| Total currency translation adjustment recognized in comprehensive income | 436 | 1,168 | 145 | (443) | (434) |
| As of December 31, 2012 | Pound | Other | |||
| (M\$) | Total | Euro | sterling | Ruble | currencies |
| Currency translation adjustment generated by the mother company | 1,324 | 1,324 | - | - | - |
| Currency translation adjustment | (397) | (829) | 254 | - | 178 |
| Currency translation adjustment of equity affiliates | 247 | (127) | (15) | 301 | 88 |
| Total currency translation adjustment recognized in comprehensive income | 1,174 | 368 | 239 | 301 | 266 |
Tax effects relating to each component of other comprehensive income are as follows:
| 2014 | 2013 | 2012 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| For the year ended December 31, | Pre-tax | Tax | Net | Pre-tax | Tax | Net | Pre-tax | Tax | Net | |
| (M\$) | amount | effect amount | amount | effect amount | amount | effect amount | ||||
| Actuarial gains and losses | (1,526) | 580 | (946) | 682 | (287) | 395 | (1,171) | 465 | (706) | |
| Currency translation adjustment generated by the parent company |
(9,039) | (9,039) | 3,129 | 3,129 | 1,324 | 1,324 | ||||
| Subtotal items not potentially reclassifiable to profit & loss |
(10,565) | 580 | (9,985) | 3,811 | (287) | 3,524 | 153 | 465 | 618 | |
| Currency translation adjustment | 4,245 | - | 4,245 | (1,925) | - | (1,925) | (397) | - | (397) | |
| Available for sale financial assets | (29) | 15 | (14) | 33 | (8) | 25 | (435) | 115 | (320) | |
| Cash flow hedge | 97 | (33) | 64 | 156 | (54) | 102 | 83 | (33) | 50 | |
| Share of other comprehensive income of equity affiliates, net amount |
(1,538) | - | (1,538) | (805) | - | (805) | 249 | - | 249 | |
| Other | 3 | - | 3 | (12) | - | (12) | (18) | - | (18) | |
| Subtotal items potentially reclassifiable to profit & loss |
2,778 | (18) | 2,760 | (2,553) | (62) | (2,615) | (518) | 82 | (436) | |
| Total other comprehensive income | (7,787) | 562 | (7,225) | 1,258 | (349) | 909 | (365) | 547 | 182 |
Non-controlling interests
As of December 31, 2014, no subsidiary has non-controlling interests that would have a material effect on the Group financial statements.
18) Employee benefits obligations
Liabilities for employee benefits obligations consist of the following:
As of December 31,
| (M\$) | 2014 | 2013 | 2012 |
|---|---|---|---|
| Pension benefits liabilities | 3,751 | 3,095 | 3,656 |
| Other benefits liabilities | 757 | 788 | 927 |
| Restructuring reserves (early retirement plans) | 250 | 352 | 356 |
| Total | 4,758 | 4,235 | 4,939 |
| Net liabilities relating to assets held for sale | 208 | - | 12 |
Description of plans and risk management
The Group operates for the benefit of its current and former employees both defined benefit plans and defined contribution plans.
The Group recognized a charge of \$157 million for defined contribution plans in 2014 (\$129 million in 2013).
The Group's main defined benefit pension plans are located in France, the United Kingdom, the United States, Belgium and Germany. Their main characteristics, depending on the country-specific regulatory environment, are the following:
- the benefits are usually based on the final salary and seniority;
- they are usually funded (pension fund or insurer);
- they are usually closed to new employees who benefit from defined contribution pension plans; and
- they are paid in annuity or in lump sum.
The pension benefits include also termination indemnities and early retirement benefits. The other benefits are employer contributions to post-employment medical care.
In order to manage the inherent risks, the Group has implemented a dedicated governance framework to ensure the supervision of the different plans. These governance rules provide for:
- the Group's representation in key governance bodies or monitoring committees;
- the principles of the funding policy;
- the general investment policy, including for most plans the establishment of a monitoring committee to define and follow the investment strategy and performance and to ensure the principles in respect of investment allocation are respected;
- a procedure to approve the establishment of new plans or the amendment of existing plans;
- principles of administration, communication and reporting.
Change in benefit obligations and plan assets
The fair value of the defined benefit obligation and plan assets in the Consolidated Financial Statements is detailed as follows:
| As of December 31, | Pension benefits | Other benefits | ||||||
|---|---|---|---|---|---|---|---|---|
| (M\$) | 2014 | 2013 | 2012 | 2014 | 2013 | 2012 | ||
| Change in benefit obligation | ||||||||
| Benefit obligation at beginning of year | 14,310 | 14,372 | 12,061 | 788 | 927 | 813 | ||
| Current service cost | 281 | 290 | 231 | 16 | 21 | 18 | ||
| Interest cost | 560 | 515 | 551 | 31 | 31 | 37 | ||
| Past service cost | (84) | 12 | 262 | (4) | (68) | 10 | ||
| Settlements | 1 | (90) | - | - | (1) | - | ||
| Plan participants' contributions | 11 | 10 | 12 | - | - | - | ||
| Benefits paid | (694) | (717) | (705) | (38) | (45) | (47) | ||
| Actuarial losses (gains) | 1,281 | (362) | 1,563 | 127 | (92) | 75 | ||
| Foreign currency translation and other | (1,369) | 280 | 397 | (75) | 15 | 21 | ||
| Benefit obligation at year-end | 14,297 | 14,310 | 14,372 | 845 | 788 | 927 | ||
| Of which plans entirely or partially funded | 13,448 | 13,283 | 13,086 | - | - | - | ||
| Of which plans not funded | 849 | 1,027 | 1,286 | 845 | 788 | 927 | ||
| Change in fair value of plan assets | ||||||||
| Fair value of plan assets at beginning of year | (11,293) | (10,750) | (9,094) | - | - | - | ||
| Interest income | (463) | (408) | (435) | - | - | - | ||
| Actuarial losses (gains) | 111 | (249) | (470) | - | - | - | ||
| Settlements | - | 91 | - | - | - | - | ||
| Plan participants' contributions | (11) | (10) | (12) | - | - | - | ||
| Employer contributions | (384) | (298) | (1,011) | - | - | - | ||
| Benefits paid | 563 | 602 | 580 | - | - | - | ||
| Foreign currency translation and other | 979 | (271) | (308) | - | - | - | ||
| Fair value of plan assets at year-end | (10,498) | (11,293) | (10,750) | - | - | - | ||
| Unfunded status | 3,799 | 3,017 | 3,622 | 845 | 788 | 927 | ||
| Asset ceiling | 34 | 29 | 20 | - | - | - | ||
| Net recognized amount | 3,833 | 3,046 | 3,642 | 845 | 788 | 927 | ||
| Pension benefits and other benefits liabilities | 3,751 | 3,095 | 3,656 | 757 | 788 | 927 | ||
| Other non-current assets | (38) | (49) | (26) | - | - | - | ||
| Net benefit liabilities relating to assets held for sale | 120 | - | 12 | 88 | - | - |
The amounts recognized in the consolidated income statement and the consolidated statement of comprehensive income for defined benefit plans are detailed as follows:
| For the year ended December 31, | Pension benefits | Other benefits | ||||
|---|---|---|---|---|---|---|
| (M\$) | 2014 | 2013 | 2012 | 2014 | 2013 | 2012 |
| Current service cost | 281 | 290 | 231 | 16 | 21 | 18 |
| Past service cost | (84) | 12 | 262 | (4) | (68) | 10 |
| Settlements | 1 | 1 | - | - | (1) | - |
| Net interest cost | 97 | 107 | 116 | 31 | 31 | 37 |
| Benefit amounts recognized on Profit & Loss | 295 | 410 | 609 | 43 | (17) | 65 |
| - Actuarial (Gains) Losses | ||||||
| * Effect of changes in demographic assumptions | 178 | 5 | 41 | 18 | (9) | (1) |
| * Effect of changes in financial assumptions | 1,295 | (299) | 1,323 | 129 | (68) | 86 |
| * Effect of experience adjustments | (192) | (68) | 199 | (20) | (15) | (10) |
| * Actual return on plan assets (excluding interest income) | 111 | (249) | (470) | - | - | - |
| - Effect of asset ceiling | 7 | 21 | 3 | - | - | - |
| Benefit amounts recognized on Equity | 1,399 | (590) | 1,096 | 127 | (92) | 75 |
| Total benefit amounts recognized on other comprehensive income | 1,694 | (180) | 1,705 | 170 | (109) | 140 |
The past service cost recognized in 2012 for \$262 million is mainly due to the amendment of certain French plans.
Expected future cash out flow
The average duration of accrued benefits is approximately 15 years for defined pension benefits and 18 years for other benefits. The Group expects to pay contributions of \$212 million in respect of funded pension plans in 2015.
Estimated future benefits either financed from plan assets or directly paid by the employer are detailed as follows:
Estimated future payments
| (M\$) | Pension benefits | Other benefits |
|---|---|---|
| 2015 | 768 | 34 |
| 2016 | 759 | 35 |
| 2017 | 967 | 35 |
| 2018 | 747 | 35 |
| 2019 | 792 | 36 |
| 2020-2024 | 4,202 | 181 |
Type of assets
| Asset allocation | Pension benefits | |||||
|---|---|---|---|---|---|---|
| As of December 31, | 2014 | 2013 | 2012 | |||
| Equity securities | 29% | 30% | 29% | |||
| Debt securities | 43% | 64% | 64% | |||
| Monetary | 3% | 2% | 3% | |||
| Annuity contracts | 21% | - | - | |||
| Real estate | 4% | 4% | 4% |
Investments on equity and debt markets are quoted on active markets.
An annuity purchase transaction (buy-in) was completed during 2014 to cover the risks for part of the beneficiaries population in the United Kingdom. This investment resulted in an actuarial loss of \$(471) million recognized in other comprehensive income.
Main actuarial assumptions and sensitivity analysis
| Assumptions used to determine benefits obligations | Pension benefits | Other benefits | ||||
|---|---|---|---|---|---|---|
| As of December 31, | 2014 | 2013 | 2012 | 2014 | 2013 | 2012 |
| Discount rate (weighted average for all regions) | 3.06% | 4.14% | 3.79% | 3.12% | 4.14% | 3.82% |
| Of which Euro zone | 1.95% | 3.40% | 3.20% | 2.22% | 3.44% | 3.19% |
| Of which United States | 4.00% | 4.74% | 4.00% | 4.00% | 4.71% | 4.00% |
| Of which United Kingdom | 3.75% | 4.50% | 4.25% | - | - | - |
| Inflation rate (weighted average for all regions) | 2.44% | 2.67% | 2.24% | - | - | - |
| Of which Euro zone | 1.75% | 2.00% | 2.00% | - | - | - |
| Of which United Kingdom | 3.25% | 3.50% | 2.75% | - | - | - |
The discount rate retained is determined by reference to the high quality rates for AA-rated corporate bonds for a duration equivalent to that of the obligations. It derives from a benchmark per monetary area of different market data at the closing date.
A 0.5% increase or decrease in discount rates – all other things being equal - would have the following approximate impact on the benefit obligation:
| (M\$) | 0.5% increase | 0.5% decrease |
|---|---|---|
| Benefit obligation as of December 31, 2014 | (1,031) | 1,167 |
A 0.5% increase or decrease in inflation rates – all other things being equal - would have the following approximate impact on the benefit obligation:
| (M\$) | 0.5% increase | 0.5% decrease |
|---|---|---|
| Benefit obligation as of December 31, 2014 | 718 | (636) |
19) Provisions and other non-current liabilities
| As of December 31, | |||
|---|---|---|---|
| (M\$) | 2014 | 2013 | 2012 |
| Litigations and accrued penalty claims | 1,040 | 862 | 1,227 |
| Provisions for environmental contingencies | 994 | 1,160 | 733 |
| Asset retirement obligations | 13,121 | 12,808 | 10,059 |
| Other non-current provisions | 1,528 | 1,522 | 1,357 |
| Other non-current liabilities | 862 | 1,165 | 1,909 |
| Total | 17,545 | 17,517 | 15,285 |
In 2014, litigation reserves mainly include a provision of \$1,040 million of which \$861 million is in the Upstream, notably in Angola and Nigeria.
In 2014, other non-current provisions mainly include:
- Provisions related to sales of activities in the Refining & Chemicals and Marketing & Services segments for \$241 million as of December 31, 2014;
- Provisions for financial risks related to non-consolidated and equity consolidated affiliates for \$228 million as of December 31, 2014; and
- The contingency reserve regarding guarantees granted in relation to solar panels of SunPower for \$155 million as of December 31, 2014.
In 2014, other non-current liabilities mainly include debts (whose maturity is more than one year) related to fixed assets acquisitions. This heading is mainly composed of a \$32 million debt related to the acquisition of an interest in the liquids-rich area of the Utica shale play.
In 2013, litigation reserves mainly included a provision of \$862 million of which \$698 million is in the Upstream, notably in Angola and Nigeria.
In 2013, other non-current provisions mainly included:
- Provisions related to restructuring activities in the Refining & Chemicals and Marketing & Services segments for \$275 million as of December 31, 2013;
- Provisions for financial risks related to non-consolidated and equity consolidated affiliates for \$238 million as of December 31, 2013; and
- The contingency reserve regarding guarantees granted in relation to solar panels of SunPower for \$149 million as of December 31, 2013.
In 2013, other non-current liabilities mainly included debts (whose maturity is more than one year) related to fixed assets acquisitions. This heading was mainly composed of a \$127 million debt related to the acquisition of an interest in the liquids-rich area of the Utica shale play.
In 2012, litigation reserves mainly included a provision of \$398 million in relation to a transaction in progress with the United States Securities and Exchange Commission (SEC) and the Department of Justice (DoJ) in the United States (see Note 32 to the Consolidated Financial Statements). It also included a provision covering risks concerning antitrust investigations related to Arkema for an amount of \$22 million as of December 31, 2012.
In 2012, other non-current provisions mainly included:
- Provisions related to restructuring activities in the Refining & Chemicals and Marketing & Services segments for \$259 million as of December 31, 2012; and
- Provisions for financial risks related to non-consolidated and equity consolidated affiliates for \$193 million as of December 31, 2012;
- The contingency reserve regarding to guarantees granted in relation to solar panels of SunPower for \$117 million as of December 31, 2012.
In 2012, other non-current liabilities mainly included debts (whose maturity is more than one year) related to fixed assets acquisitions. This heading was mainly composed of a \$973 million debt related to the acquisition of an interest in the liquids-rich area of the Utica shale play.
Other risks and commitments that give rise to contingent liabilities are described in note 32 to the Consolidated Financial Statements.
Changes in provisions and other non-current liabilities
Changes in provisions and other non-current liabilities are as follows:
| Currency | ||||||
|---|---|---|---|---|---|---|
| As of | translation | As of | ||||
| (M\$) | January 1, | Allowances | Reversals | adjustment | Other | December 31, |
| 2014 | 17,517 | 1,463 | (1,029) | (1,228) | 822 | 17,545 |
| 2013 | 15,285 | 1,738 | (1,347) | (64) | 1,905 | 17,517 |
| 2012 | 14,114 | 1,564 | (1,140) | 363 | 384 | 15,285 |
Allowances
In 2014, allowances for the period (\$1,463 million) mainly includes:
- Asset retirement obligations for \$543 million (accretion);
- Environmental contingencies for \$69 million in the Marketing & Services and Refining & Chemicals segments;
- Provisions related to restructuring of activities for \$38 million.
In 2013, allowances for the period (\$1,738 million) mainly included:
- Asset retirement obligations for \$584 million (accretion);
- Environmental contingencies for \$475 million in the Marketing & Services and Refining & Chemicals segments, of which \$361 million is related to the Carling site in France;
- Provisions related to restructuring of activities for \$155 million.
In 2012, allowances of the period (\$1,564 million) mainly included:
- Asset retirement obligations for \$520 million (accretion);
- Environmental contingencies for \$95 million in the Marketing & Services and Refining & Chemicals segments;
- Provisions related to restructuring of activities for \$95 million.
- A provision of \$398 million in relation to a transaction in progress with the United States Securities and Exchange Commission (SEC)and the Department of Justice (DoJ) in the United States (see Note 32 to the Consolidated Financial Statements).
Reversals
In 2014, reversals of the period (\$1,029 million) are mainly related to the following incurred expenses:
- Provisions for asset retirement obligations for \$440 million;
- Environmental contingencies written back for \$98 million;
- Provisions for restructuring and social plans written back for \$80 million.
In 2013, reversals of the period (\$1,347 million) were mainly related to the following incurred expenses:
- A provision of \$398 million in relation to a transaction in progress with the United States Securities and Exchange Commission (SEC)and the Department of Justice (DoJ) in the United States (see Note 32 to the Consolidated Financial Statements).
- Provisions for asset retirement obligations for \$381 million;
- Environmental contingencies written back for \$99 million;
- Provisions for restructuring and social plans written back for \$100 million.
In 2012, reversals of the period (\$1,140 million) were mainly related to the following incurred expenses:
- Provisions for asset retirement obligations for \$403 million;
- Environmental contingencies written back for \$140 million;
- The contingency reserve related to the Buncefield depot explosion (civil liability), written back for \$104 million; and
- Provisions for restructuring and social plans written back for \$142 million.
Changes in the asset retirement obligation
Changes in the asset retirement obligation are as follows:
| As of | Revision in | New | Spending on existing |
Currency translation |
As of | |||
|---|---|---|---|---|---|---|---|---|
| (M\$) | January 1, | Accretion | estimates | obligations | obligations | adjustment | Other | December 31, |
| 2014 | 12,808 | 543 | 1,007 | 359 | (440) | (902) | (254) | 13,121 |
| 2013 | 10,059 | 584 | 2,196 | 552 | (381) | (156) | (46) | 12,808 |
| 2012 | 8,907 | 520 | 236 | 149 | (403) | 307 | 343 | 10,059 |
In 2014 the heading "Revision in estimates" includes additional provisions in respect of asset restitution costs.
In 2013 the heading "Revision in estimates" included additional provisions in respect of asset restitution costs and the impact of the revision of the discount rate.
In 2012 the heading "Other" included a \$495 million increase in provisions to cover the costs of abandonment of wells in the Elgin-Franklin field (Great Britain) that will not return to production, and a \$235 million increase in provisions for the restoration of the Lacq site in France on which activities are going to be stopped. These amounts are partially offset by sales of assets notably in Great Britain and Norway that have been reclassified in accordance with IFRS 5 "Non-current assets held for sale and discontinued operations".
20) Financial debt and related financial instruments
A) Non-current financial debt and related financial instruments
As of December 31, 2014
(M\$)
| Secured | Unsecured | Total | |
|---|---|---|---|
| (Assets) / Liabilities | |||
| Non-current financial debt | 798 | 44,683 | 45,481 |
| of which hedging instruments of non-current financial debt (liabilities) | - | 944 | 944 |
| Hedging instruments of non-current financial debt (assets)(a) | - | (1,319) | (1,319) |
| Non-current financial debt - net of hedging instruments | 798 | 43,364 | 44,162 |
| Bonds after fair value hedge | - | 36,558 | 36,558 |
| Fixed rate bonds and bonds after cash flow hedge | - | 6,155 | 6,155 |
| Bank and other, floating rate | 265 | 395 | 660 |
| Bank and other, fixed rate | 215 | 256 | 471 |
| Financial lease obligations | 318 | - | 318 |
| Non-current financial debt - net of hedging instruments | 798 | 43,364 | 44,162 |
(a) See the description of these hedging instruments in Notes 1 paragraph M(iii) "Long-term financing", 28 and 29 to the Consolidated Financial Statements.
As of December 31, 2013
(M\$)
| Secured | Unsecured | Total | |
|---|---|---|---|
| (Assets) / Liabilities | |||
| Non-current financial debt | 717 | 33,857 | 34,574 |
| of which hedging instruments of non-current financial debt (liabilities) | - | 325 | 325 |
| Hedging instruments of non-current financial debt (assets)(a) | - | (1,418) | (1,418) |
| Non-current financial debt - net of hedging instruments | 717 | 32,439 | 33,156 |
| Bonds after fair value hedge | - | 25,965 | 25,965 |
| Fixed rate bonds and bonds after cash flow hedge | - | 6,079 | 6,079 |
| Bank and other, floating rate | 173 | 247 | 420 |
| Bank and other, fixed rate | 158 | 148 | 306 |
| Financial lease obligations | 386 | - | 386 |
| Non-current financial debt - net of hedging instruments | 717 | 32,439 | 33,156 |
(a) See the description of these hedging instruments in Notes 1 paragraph M(iii) "Long-term financing", 28 and 29 to the Consolidated Financial Statements.
As of December 31, 2012
| (M\$) | Secured | Unsecured | Total |
|---|---|---|---|
| (Assets) / Liabilities | |||
| Non-current financial debt | 941 | 28,451 | 29,392 |
| of which hedging instruments of non-current financial debt (liabilities) | - | 14 | 14 |
| Hedging instruments of non-current financial debt (assets)(a) | - | (2,145) | (2,145) |
| Non-current financial debt - net of hedging instruments | 941 | 26,306 | 27,247 |
| Bonds after fair value hedge | - | 20,095 | 20,095 |
| Fixed rate bonds and bonds after cash flow hedge | - | 5,943 | 5,943 |
| Bank and other, floating rate | 404 | 38 | 442 |
| Bank and other, fixed rate | 107 | 221 | 328 |
| Financial lease obligations | 430 | 9 | 439 |
| Non-current financial debt - net of hedging instruments | 941 | 26,306 | 27,247 |
(a) See the description of these hedging instruments in Notes 1 paragraph M(iii) "Long-term financing", 28 and 29 to the Consolidated Financial Statements.
The fair value of bonds, as of December 31, 2014, after taking into account currency and interest rates swaps, is detailed as follows:
| Bonds after fair value hedge (M\$) |
Currency of issuance |
Fair value after hedging as of December 31, 2014 |
Fair value after hedging as of December 31, 2013 |
Fair value after hedging as of December 31, 2012 |
Range of maturities |
Range of initial rate before hedging instruments |
|---|---|---|---|---|---|---|
| Bond Bond |
FRF USD |
- 16,385 |
- 12,733 |
168 8,833 |
2013 2013 to 2024 |
5.000% 0.750% to 5.750% |
| Bond | USD | 2,385 | 2,553 | 1,728 | 2013 to 2020 | USLIBOR 3 month + 0.03% to USLIBOR 3 month + 0.75% |
| Bond | CHF | 2,161 | 2,234 | 2,863 | 2013 to 2024 | 1.010% to 3.135% |
| Bond | NZD | 251 | 138 | 137 | 2014 to 2020 | 4.750% to 6.750% |
| Bond | AUD | 1,689 | 1,309 | 1,457 | 2013 to 2021 | 3.750% to 7.500% |
| Bond | EUR | 12,127 | 7,956 | 6,613 | 2013 to 2044 | 1.125% to 4.875% |
| Bond | EUR | 1,638 | 390 | - | 2020 | EURIBOR 3 month + 0.30% to EURIBOR 3 month + 0.31% |
| Bond | CAD | 288 | 339 | 244 | 2014 to 2020 | 2.000% to 2.500% |
| Bond | GBP | 1,662 | 1,241 | 1,899 | 2013 to 2020 | 2.250% to 5.500% |
| Bond | GBP | 468 | - | - | 2019 | GBLIB3M + 0.30% |
| Bond | JPY | - | 110 | 106 | 2014 | 1.505% to 1.723% |
| Bond | JPY | - | - | 197 | 2013 | EURIBOR 6 month + 0.008% |
| Bond | NOK | 566 | 565 | 462 | 2016 to 2018 | 2.250% to 4.000% |
| Bond | HKD | 213 | 150 | 144 | 2014 to 2025 | 2.920% to 4.180% |
| Bond | SEK | 95 | 94 | 91 | 2016 | 3.625% |
| Current portion (less than one year) | (4,068) | (4,545) | (5,545) | |||
| Total Principal Financing Entities (a)+(b)+(c) | 35,860 | 25,267 | 19,397 | |||
| Other Consolidated Subsidiaries | 698 | 698 | 698 | |||
| Total bonds after fair value hedge | 36,558 | 25,965 | 20,095 |
| Bonds after cash flow hedge and fixed rate bonds (M\$) |
Currency of issuance |
Fair value after hedging as of December 31, 2014 |
Fair value after hedging as of December 31, 2013 |
Fair value after hedging as of December 31, 2012 |
Range of maturities |
Range of initial rate before hedging instruments |
|---|---|---|---|---|---|---|
| Bond | EUR | 1,986 | 2,007 | 2,147 | 2019 to 2024 | 4.875% to 5.125 % |
| Bond | USD | 3,750 | 3,749 | 3,250 | 2020 to 2023 | 2.750% to 4.450% |
| Bond | CNY | 172 | 177 | - | 2018 | 3.750% |
| Current portion (less than one year) | - | - | - | |||
| Total Principal Financing Entities (a)+(b)+(c) | 5,908 | 5,933 | 5,397 | |||
| Other Consolidated Subsidiaries | 247 | 146 | 546 | |||
| Total bonds after cash flow hedge and fixed rate bonds | 6,155 | 6,079 | 5,943 |
All debt securities issued through the following subsidiaries are fully and unconditionally guaranteed by TOTAL S.A. as to payment of principal, premium, if any, interest and any other amounts due :
(a) TOTAL CAPITAL is a wholly-owned indirect subsidiary of TOTAL S.A. (with the exception of one share held by each member of its Board of Directors). It acts as a financing vehicle for the Group.
(b) TOTAL CAPITAL CANADA Ltd. is a wholly-owned direct subsidiary of TOTAL S.A. It acts as a financing vehicle for the activities of the Group in Canada.
(c) TOTAL CAPITAL INTERNATIONAL is a wholly-owned direct subsidiary of TOTAL S.A. It acts as a financing vehicle for the Group.
Loan repayment schedule (excluding current portion)
| As of December 31, 2014 |
Non-current | of which hedging instruments of non-current financial debt |
Hedging instruments of non current financial |
Non-current financial debt - net of hedging |
|
|---|---|---|---|---|---|
| (M\$) | financial debt | (liabilities) | debt (assets) | instruments | % |
| 2016 | 4,987 | 73 | (194) | 4,793 | 11% |
| 2017 | 4,689 | 132 | (142) | 4,547 | 10% |
| 2018 | 4,784 | 108 | (333) | 4,451 | 10% |
| 2019 | 4,973 | 62 | (208) | 4,765 | 11% |
| 2020 and beyond | 26,048 | 569 | (442) | 25,606 | 58% |
| Total | 45,481 | 944 | (1,319) | 44,162 | 100% |
| As of December 31, 2013 |
Non-current | of which hedging instruments of non-current financial debt |
Hedging instruments of non current financial |
Non-current financial debt - net of hedging |
|
|---|---|---|---|---|---|
| (M\$) | financial debt | (liabilities) | debt (assets) | instruments | % |
| 2015 | 4,999 | 4 | (352) | 4,647 | 14% |
| 2016 | 4,745 | 26 | (217) | 4,528 | 14% |
| 2017 | 4,267 | 77 | (108) | 4,159 | 12% |
| 2018 | 4,670 | 51 | (309) | 4,361 | 13% |
| 2019 and beyond | 15,893 | 167 | (432) | 15,461 | 47% |
| Total | 34,574 | 325 | (1,418) | 33,156 | 100% |
| As of December 31, 2012 |
Non-current | of which hedging instruments of non-current financial debt |
Hedging instruments of non current financial |
Non-current financial debt - net of hedging |
|
|---|---|---|---|---|---|
| (M\$) | financial debt | (liabilities) | debt (assets) | instruments | % |
| 2014 | 5,493 | 1 | (437) | 5,056 | 19% |
| 2015 | 5,150 | 10 | (578) | 4,572 | 17% |
| 2016 | 3,081 | - | (277) | 2,804 | 10% |
| 2017 | 4,321 | - | (197) | 4,124 | 15% |
| 2018 and beyond | 11,347 | 3 | (656) | 10,691 | 39% |
| Total | 29,392 | 14 | (2,145) | 27,247 | 100% |
Analysis by currency and interest rate
These analyses take into account interest rate and foreign currency swaps to hedge non-current financial debt.
| As of December 31, | ||||||
|---|---|---|---|---|---|---|
| (M\$) | 2014 | % | 2013 | % | 2012 | % |
| U.S. Dollar | 41,369 | 94% | 27,908 | 84% | 18,060 | 66% |
| Euro | 2,428 | 5% | 4,885 | 15% | 7,445 | 27% |
| Other currencies | 365 | 1% | 363 | 1% | 1,742 | 7% |
| Total | 44,162 | 100% | 33,156 | 100% | 27,247 | 100% |
| As of December 31, | ||||||
| (M\$) | 2014 | % | 2013 | % | 2012 | % |
| Fixed rate | 6,944 | 16% | 6,771 | 20% | 6,710 | 25% |
| Floating rate | 37,218 | 84% | 26,385 | 80% | 20,537 | 75% |
| Total | 44,162 | 100% | 33,156 | 100% | 27,247 | 100% |
B) Current financial assets and liabilities
Current borrowings consist mainly of commercial paper or treasury bills or drawings on bank loans. These instruments bear interest at rates that are close to market rates.
| As of December 31, | |||
|---|---|---|---|
| (M\$) | |||
| (Assets) / Liabilities | 2014 | 2013 | 2012 |
| Current financial debt(a) | 6,164 | 5,780 | 8,434 |
| Current portion of non-current financial debt | 4,778 | 5,413 | 6,101 |
| Current borrowings. (note 28) |
10,942 | 11,193 | 14,535 |
| Current portion of hedging instruments of debt (liabilities) | 133 | 314 | 111 |
| Other current financial instruments (liabilities) | 47 | 67 | 121 |
| Other current financial liabilities. (note 28) |
180 | 381 | 232 |
| Current deposits beyond three months | (469) | (161) | (1,442) |
| Current portion of hedging instruments of debt (assets) | (460) | (469) | (568) |
| Other current financial instruments (assets) | (364) | (109) | (51) |
| Current financial assets. (note 28) |
(1,293) | (739) | (2,061) |
| Current borrowings and related financial assets and liabilities, net | 9,829 | 10,835 | 12,706 |
(a) As of December 31, 2014, December 31, 2013 and December 31, 2012, the current financial debt includes a commercial paper program in Total Capital Canada Ltd. Total Capital Canada Ltd. is a wholly-owned direct subsidiary of TOTAL S.A. It acts as a financing vehicle for the activities of the Group in Canada. Its debt securities are fully and unconditionally guaranteed by TOTAL S.A. as to payment of principal, premium, if any, interest and any other amounts due.
C) Net-debt-to-equity ratio
For its internal and external communication needs, the Group calculates a debt ratio by dividing its net financial debt by equity. Adjusted shareholders' equity for the year ended December 31, 2014 is calculated after payment of a dividend of €2.44 per share, subject to approval by the shareholders' meeting on May 29, 2015.
The net-debt-to-equity ratio is calculated as follows:
As of December 31,
| (M\$) | |||
|---|---|---|---|
| (Assets) / Liabilities | 2014 | 2013 | 2012 |
| Current borrowings | 10,942 | 11,193 | 14,535 |
| Other current financial liabilities | 180 | 381 | 232 |
| Current financial assets | (1,293) | (739) | (2,061) |
| Net financial assets and liabilities held for sale or exchange | (56) | (179) | 997 |
| Non-current financial debt | 45,481 | 34,574 | 29,392 |
| Hedging instruments on non-current financial debt | (1,319) | (1,418) | (2,145) |
| Cash and cash equivalents | (25,181) | (20,200) | (20,409) |
| Net financial debt | 28,754 | 23,612 | 20,541 |
| Shareholders' equity - Group share | 90,330 | 100,241 | 93,969 |
| Distribution of the income based on existing shares at the closing date | (1,686) | (1,908) | (1,757) |
| Non-controlling interests | 3,201 | 3,138 | 1,689 |
| Adjusted shareholders' equity | 91,845 | 101,471 | 93,901 |
| Net-debt-to-equity ratio | 31.3% | 23.3% | 21.9% |
21) Other creditors and accrued liabilities
As of December 31,
| (M\$) | 2014 | 2013 | 2012 |
|---|---|---|---|
| Accruals and deferred income | 469 | 299 | 316 |
| Payable to States (including taxes and duties) | 6,894 | 8,885 | 9,727 |
| Payroll | 1,343 | 1,573 | 1,489 |
| Other operating liabilities | 7,935 | 8,191 | 7,784 |
| Total | 16,641 | 18,948 | 19,316 |
As of December 31, 2014, the heading "Other operating liabilities" includes mainly the third quarterly interim dividend for the fiscal year 2014 for \$1,718 million. This interim dividend will be paid in March 2015.
As of December 31, 2013, the heading "Other operating liabilities" includes mainly the third quarterly interim dividend for the fiscal year 2013 for \$1,877 million. This interim dividend was paid in March 2014.
As of December 31, 2012, the heading "Other operating liabilities" includes mainly the third quarterly interim dividend for the fiscal year 2012 for \$1,755 million. This interim dividend was paid on March 2013.
22) Lease contracts
The Group leases real estate, retail stations, ships, and other equipment (see Note 11 to the Consolidated Financial Statements).
The future minimum lease payments on operating and finance leases to which the Group is committed are as follows:
For the year ended December 31, 2014
| (M\$) | Operating leases | Finance leases |
|---|---|---|
| 2015 | 1,218 | 61 |
| 2016 | 978 | 58 |
| 2017 | 768 | 19 |
| 2018 | 590 | 19 |
| 2019 | 391 | 19 |
| 2020 and beyond | 1,675 | 260 |
| Total minimum payments | 5,620 | 436 |
| Less financial expenses | (78) | |
| Nominal value of contracts | 358 | |
| Less current portion of finance lease contracts | (40) | |
| Outstanding liability of finance lease contracts | 318 |
For the year ended December 31, 2013
| (M\$) | Operating leases | Finance leases |
|---|---|---|
| 2014 | 1,113 | 72 |
| 2015 | 906 | 70 |
| 2016 | 827 | 66 |
| 2017 | 633 | 23 |
| 2018 | 498 | 23 |
| 2019 and beyond | 1,619 | 285 |
| Total minimum payments | 5,596 | 539 |
| Less financial expenses | (113) | |
| Nominal value of contracts | 426 | |
| Less current portion of finance lease contracts | (40) | |
| Outstanding liability of finance lease contracts | 386 | |
| For the year ended December 31, 2012 | ||
|---|---|---|
| (M\$) | Operating leases | Finance leases |
| 2013 | 1,030 | 73 |
| 2014 | 751 | 71 |
| 2015 | 678 | 70 |
| 2016 | 582 | 67 |
| 2017 | 445 | 25 |
| 2018 and beyond | 1,281 | 311 |
| Total minimum payments | 4,767 | 617 |
| Less financial expenses | (142) | |
| Nominal value of contracts | 475 | |
| Less current portion of finance lease contracts | (36) | |
| Outstanding liability of finance lease contracts | 439 |
Net rental expense incurred under operating leases for the year ended December 31, 2014 is \$1 091 million (against \$1,126 million in 2013 and \$1,002 million in 2012).
23) Commitments and contingencies
| Maturity and installments | ||||
|---|---|---|---|---|
| As of December 31, 2014 | Total | Less than 1 | Between 1 More than 5 | |
| (M\$) | year | and 5 years | years | |
| Non-current debt obligations net of hedging instruments (note 20) | 43,844 | - | 18,458 | 25,386 |
| Current portion of non-current debt obligations net of hedging instruments (note 20) | 4,411 | 4,411 | - | - |
| Finance lease obligations (note 22) | 358 | 40 | 98 | 220 |
| Asset retirement obligations (note 19) | 13,121 | 651 | 2,430 | 10,040 |
| Contractual obligations recorded in the balance sheet | 61,734 | 5,102 | 20,986 | 35,646 |
| Operating lease obligations (note 22) | 5,620 | 1,218 | 2,727 | 1,675 |
| Purchase obligations | 160,837 | 19,987 | 33,908 | 106,942 |
| Contractual obligations not recorded in the balance sheet | 166,457 | 21,205 | 36,635 | 108,617 |
| Total of contractual obligations | 228,191 | 26,307 | 57,621 | 144,263 |
| Guarantees given for excise taxes | 2,382 | 1,855 | 91 | 436 |
| Guarantees given against borrowings | 10,192 | 140 | 3,784 | 6,268 |
| Indemnities related to sales of businesses | 396 | 121 | 110 | 165 |
| Guarantees of current liabilities | 635 | 144 | 165 | 326 |
| Guarantees to customers / suppliers | 5,599 | 2,564 | 168 | 2,867 |
| Letters of credit | 1,552 | 1,138 | 3 | 411 |
| Other operating commitments | 4,762 | 1,455 | 2,700 | 607 |
| Total of other commitments given | 25,518 | 7,417 | 7,021 | 11,080 |
| Mortgages and liens received | 418 | 17 | 4 | 397 |
| Sales obligations | 110,949 | 9,287 | 33,629 | 68,033 |
| Other commitments received | 7,081 | 3,321 | 1,388 | 2,372 |
| Total of commitments received | 118,448 | 12,625 | 35,021 | 70,802 |
| Of which commitments given relating to joint ventures | 57,439 | 298 | 1,915 | 55,226 |
| Maturity and installments | |||||
|---|---|---|---|---|---|
| As of December 31, 2013 | Less than 1 | Between 1 More than 5 | |||
| (M\$) | Total | year | and 5 years | years | |
| Non-current debt obligations net of hedging instruments (note 20) | 32,770 | - | 17,545 | 15,225 | |
| Current portion of non-current debt obligations net of hedging instruments (note 20) | 5,218 | 5,218 | - | - | |
| Finance lease obligations (note 22) | 426 | 40 | 150 | 236 | |
| Asset retirement obligations (note 19) | 12,808 | 735 | 2,368 | 9,705 | |
| Contractual obligations recorded in the balance sheet | 51,222 | 5,993 | 20,063 | 25,166 | |
| Operating lease obligations (note 22) | 5,596 | 1,113 | 2,864 | 1,619 | |
| Purchase obligations | 118,982 | 20,060 | 34,013 | 64,909 | |
| Contractual obligations not recorded in the balance sheet | 124,578 | 21,173 | 36,877 | 66,528 | |
| Total of contractual obligations | 175,800 | 27,166 | 56,940 | 91,694 | |
| Guarantees given for excise taxes | 2,444 | 2,048 | 102 | 294 | |
| Guarantees given against borrowings | 8,276 | 110 | 3,706 | 4,460 | |
| Indemnities related to sales of businesses | 320 | 7 | 135 | 178 | |
| Guarantees of current liabilities | 724 | 123 | 233 | 368 | |
| Guarantees to customers / suppliers | 4,865 | 2,120 | 190 | 2,555 | |
| Letters of credit | 2,360 | 1,863 | 225 | 272 | |
| Other operating commitments | 4,197 | 1,364 | 960 | 1,873 | |
| Total of other commitments given | 23,186 | 7,635 | 5,551 | 10,000 | |
| Mortgages and liens received | 389 | 21 | 1 | 367 | |
| Sales obligations | 135,463 | 10,515 | 38,702 | 86,246 | |
| Other commitments received | 8,193 | 4,428 | 1,750 | 2,015 | |
| Total of commitments received | 144,045 | 14,964 | 40,453 | 88,628 | |
| Of which commitments given relating to joint ventures | 11,151 | 98 | 553 | 10,500 |
| Maturity and installments | ||||
|---|---|---|---|---|
| As of December 31, 2012 | Total | Less than 1 | Between 1 More than 5 | |
| (M\$) | year | and 5 years | years | |
| Non-current debt obligations net of hedging instruments (note 20) | 26,808 | - | 16,368 | 10,440 |
| Current portion of non-current debt obligations net of hedging instruments (note 20) | 5,608 | 5,608 | - | - |
| Finance lease obligations (note 22) | 475 | 36 | 188 | 251 |
| Asset retirement obligations (note 19) | 10,059 | 537 | 1,885 | 7,637 |
| Contractual obligations recorded in the balance sheet | 42,950 | 6,181 | 18,441 | 18,328 |
| Operating lease obligations (note 22) | 4,767 | 1,031 | 2,455 | 1,281 |
| Purchase obligations | 109,799 | 15,839 | 27,824 | 66,136 |
| Contractual obligations not recorded in the balance sheet | 114,566 | 16,870 | 30,279 | 67,417 |
| Total of contractual obligations | 157,516 | 23,051 | 48,720 | 85,745 |
| Guarantees given for excise taxes | 2,210 | 1,988 | 93 | 129 |
| Guarantees given against borrowings | 5,214 | 154 | 3,556 | 1,504 |
| Indemnities related to sales of businesses | 255 | 5 | 65 | 185 |
| Guarantees of current liabilities | 532 | 175 | 139 | 218 |
| Guarantees to customers / suppliers | 4,731 | 2,615 | 149 | 1,967 |
| Letters of credit | 3,032 | 2,355 | 333 | 344 |
| Other operating commitments | 3,508 | 993 | 926 | 1,589 |
| Total of other commitments given | 19,482 | 8,285 | 5,261 | 5,936 |
| Mortgages and liens received | 574 | 154 | 11 | 409 |
| Sales obligations | 106,230 | 9,785 | 34,485 | 61,960 |
| Other commitments received | 7,341 | 4,572 | 1,133 | 1,636 |
| Total of commitments received | 114,145 | 14,511 | 35,629 | 64,005 |
| Of which commitments given relating to joint ventures | 9,250 | - | 191 | 9,059 |
A. Contractual obligations
Debt obligations
"Non-current debt obligations" are included in the items "Non-current financial debt" and "Hedging instruments of noncurrent financial debt" of the Consolidated Balance Sheet. It includes the non-current portion of swaps hedging bonds, and excludes non-current finance lease obligations of \$318 million.
The current portion of non-current debt is included in the items "Current borrowings", "Current financial assets" and "Other current financial liabilities" of the Consolidated Balance Sheet. It includes the current portion of swaps hedging bonds, and excludes the current portion of finance lease obligations of \$40 million.
The information regarding contractual obligations linked to indebtedness is presented in Note 20 to the Consolidated Financial Statements.
Lease contracts
The information regarding operating and finance leases is presented in Note 22 to the Consolidated Financial Statements.
Asset retirement obligations
This item represents the discounted present value of Upstream asset retirement obligations, primarily asset removal costs at the completion date. The information regarding contractual obligations linked to asset retirement obligations is presented in Notes 1Q and 19 to the Consolidated Financial Statements.
Purchase obligations
Purchase obligations are obligations under contractual agreements to purchase goods or services, including capital projects. These obligations are enforceable and legally binding on the company and specify all significant terms, including the amount and the timing of the payments.
These obligations mainly include: unconditional hydrocarbon purchase contracts (except where an active, highly-liquid market exists and when the hydrocarbons are expected to be re-sold shortly after purchase), reservation of transport capacities in pipelines, unconditional exploration works and development works in the Upstream segment, and contracts for capital investment projects in the Refining & Chemicals segment.
B. Other commitments given
Guarantees given for excise taxes
These consist of guarantees given to other oil and gas companies in order to comply with French tax authorities' requirements for oil and gas imports in France. A payment would be triggered by a failure of the guaranteed party with respect to the French tax authorities. The default of the guaranteed parties is however considered to be highly remote by the Group.
Guarantees given against borrowings
The Group guarantees bank debt and finance lease obligations of certain non-consolidated subsidiaries and equity affiliates. Maturity dates vary, and guarantees will terminate on payment and/or cancellation of the obligation. A payment would be triggered by failure of the guaranteed party to fulfill its obligation covered by the guarantee, and no assets are held as collateral for these guarantees. As of December 31, 2014, the maturities of these guarantees are up to 2028.
Guarantees given against borrowings include the guarantee given in 2008 by TOTAL S.A. in connection with the financing of the Yemen LNG project for an amount of \$729 million.
In 2010, TOTAL S.A. provided guarantees in connection with the financing of the Jubail project (operated by SAUDI ARAMCO TOTAL Refining and Petrochemical Company (SATORP)) of up to \$3,188 million, proportional to TOTAL's share in the project (37.5%). In addition, TOTAL S.A. provided in 2010 a guarantee in favor of its partner in the Jubail project (Saudi Arabian Oil Company) with respect to Total Refining Saudi Arabia SAS's obligations under the shareholders agreement with respect to SATORP. As of December 31, 2014, this guarantee is of up to \$1,230 million and has been recorded under "Other operating commitments".
As of December 31, 2014, the guarantees provided by TOTAL S.A. in connection with the financing of the Ichthys LNG project amounted to \$4,998 million.
Indemnities related to sales of businesses
In the ordinary course of business, the Group executes contracts involving standard indemnities for the oil industry and indemnities specific to transactions such as sales of businesses. These indemnities might include claims against any of the following: environmental, tax and shareholder matters, intellectual property rights, governmental regulations and employment-related matters, dealer, supplier, and other commercial contractual relationships. Performance under these indemnities would generally be triggered by a breach of terms of the contract or by a third party claim. The Group regularly evaluates the probability of having to incur costs associated with these indemnities.
The guarantees related to antitrust investigations granted as part of the agreement relating to the spin-off of Arkema are described in Note 32 to the Consolidated Financial Statements.
Other guarantees given
Non-consolidated subsidiaries
The Group also guarantees the current liabilities of certain non-consolidated subsidiaries. Performance under these guarantees would be triggered by a financial default of the entity.
Operating agreements
As part of normal ongoing business operations and consistent with generally accepted and recognized industry practices, the Group enters into numerous agreements with other parties. These commitments are often entered into for commercial purposes, for regulatory purposes or for other operating agreements.
C. Commitments received
Sales obligations
These amounts represent binding obligations under contractual agreements to sell goods, including in particular unconditional hydrocarbon sales contracts (except where an active, highly-liquid market exists and when the volumes are expected to be re-sold shortly after purchase).
24) Related parties
The main transactions and receivable and payable balances with related parties (principally non-consolidated subsidiaries and equity consolidated affiliates) are detailed as follows:
As of December 31,
| (M\$) | 2014 | 2013 | 2012 |
|---|---|---|---|
| Balance sheet | |||
| Receivables | |||
| Debtors and other debtors | 697 | 845 | 852 |
| Loans (excl. loans to equity affiliates) | 155 | 470 | 505 |
| Payables | |||
| Creditors and other creditors | 1,199 | 1,208 | 941 |
| Debts | 14 | 18 | 12 |
For the year ended December 31,
| (M\$) | 2014 | 2013 | 2012 |
|---|---|---|---|
| Statement of income | |||
| Sales | 4,308 | 5,133 | 5,086 |
| Purchases | 9,890 | 7,271 | 7,350 |
| Financial expense | - | - | - |
| Financial income | 16 | 139 | 136 |
Compensation for the administration and management bodies
The aggregate amount of direct and indirect compensation accounted for by the French and foreign affiliates of the Company, for the executive officers of TOTAL (the members of the Management Committee and the Treasurer) and for the members of the Board of Directors who are employees of the Group as of December 31, is detailed as follows:
For the year ended December 31,
| (M\$) | 2014 | 2013 | 2012 |
|---|---|---|---|
| Number of people | 31 | 31 | 34 |
| Direct or indirect compensation | 28.3 | 29.4 | 27.4 |
| Pension expenses (a) | 6.8 | 13.3 | 16.1 |
| Other long-term benefits expenses | - | - | - |
| Termination benefits expenses | - | - | - |
| Share-based payments expense (IFRS 2) (b) | 9.0 | 15.7 | 13.6 |
(a) The benefits provided for executive officers and certain members of the Board of Directors, employees and former employees of the Group, include severance to be paid on retirement, supplementary pension schemes and insurance plans, which represent \$233.7 million provisioned as of December 31, 2014 (against \$260.2 million as of December 31, 2013 and \$239.2 million as of December 31, 2012).
(b) Share-based payments expense computed for the executive officers and the members of the Board of Directors who are employees of the Group as described in Note 25 paragraph E to the Consolidated Financial Statements and based on the principles of IFRS 2 "Share-based payments" described in Note 1 paragraph E to the Consolidated Financial Statements.
The compensation allocated to members of the board of directors for directors' fees totaled \$1.78 million in 2014 (against \$1.66 million in 2013 and \$1.41 million in 2012).
25) Share-based payments
A. TOTAL share subscription option plans
| Weighted | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| 2004 Plan | 2005 Plan | 2006 Plan | 2007 Plan | 2008 Plan | 2009 Plan | 2010 Plan | 2011 Plan | Total | average exercise price (in euros) |
|
| Date of the shareholders' meeting | 05/14/2004 | 05/14/2004 | 05/14/2004 | 05/11/2007 | 05/11/2007 | 05/11/2007 | 05/21/2010 | 05/21/2010 | ||
| Date of the award (a) | 07/20/2004 | 07/19/2005 | 07/18/2006 | 07/17/2007 | 10/09/2008 | 09/15/2009 | 09/14/2010 | 09/14/2011 | ||
| Exercise price until May 23, 2006 included (in euros) (b) |
39.85 | 49.73 | - | - | - | - | - | - | ||
| Exercise price since May 24, 2006 (in euros) (b) |
39.30 | 49.04 | 50.60 | 60.10 | 42.90 | 39.90 | 38.20 | 33.00 | ||
| Expiry date | 07/20/2012 | 07/19/2013 | 07/18/2014 | 07/17/2015 | 10/09/2016 | 09/15/2017 | 09/14/2018 | 09/14/2019 | ||
| Number of options (c) | ||||||||||
| Existing options as of January 1, 2012 | 12,094,524 | 6,162,536 | 5,623,506 | 5,850,365 | 4,335,698 | 4,357,800 | 4,700,043 | 1,508,440 | 44,632,912 | 44.87 |
| Granted | - | - | - | - | - | - | - | - | - | - |
| Cancelled (c) | (11,351,931) | (2,516) | (1,980) | (1,380) | (3,600) | (2,700) | (4,140) | (3,400) | (11,371,647) | 39.31 |
| Exercised | (742,593) | - | - | - | (1,630) | (20,200) | (34,460) | - | (798,883) | 39.28 |
| Existing options as of January 1, 2013 | - | 6,160,020 | 5,621,526 | 5,848,985 | 4,330,468 | 4,334,900 | 4,661,443 | 1,505,040 | 32,462,382 | 46.96 |
| Granted | - | - | - | - | - | - | - | - | - | - |
| Cancelled (c) | - | (6,159,390) | (900) | (1,020) | (360) | (1,080) | (720) | - | (6,163,470) | 49.04 |
| Exercised | - | (630) | - | - | (110,910) | (344,442) | (122,871) | (363,946) | (942,799) | 37.37 |
| Existing options as of January 1, 2014 |
- | - | 5,620,626 | 5,847,965 | 4,219,198 | 3,989,378 | 4,537,852 | 1,141,094 | 25,356,113 | 46.82 |
| Granted | - | - | - | - | - | - | - | - | - | - |
| Cancelled (c) | - | - | (1,797,912) | - | - | - | - | - | (1,797,912) | 50.60 |
| Exercised | - | - | (3,822,714) | - | (1,003,314) | (978,109) | (836,634) | (282,019) | (6,922,790) | 45.76 |
| Existing options as of December 31, 2014 |
- | - | - | 5,847,965 | 3,215,884 | 3,011,269 | 3,701,218 | 859,075 | 16,635,411 | 46.85 |
(a) The grant date is the date of the Board meeting awarding the share subscription options, except for the grant of October 9, 2008, decided by the Board on September 9, 2008.
(b) In order to take into account the four-for-one stock split on May 18, 2006, the exercise prices of TOTAL subscription shares of the plans in force at that date were multiplied by 0.25 and the number of options awarded, outstanding, canceled or exercised before May 23, 2006 included was multiplied by four. Moreover, following the spin-off of Arkema, the exercise prices of TOTAL subscription shares of these plans were multiplied by an adjustment factor equal to 0.986147 effective as of May 24, 2006.
(c) Out of the options canceled in 2012, 2013 and 2014, 11,351,931 options that were not exercised expired on July 20, 2012 due to the expiry of the 2004 Plan and 6,158,662 options that were not exercised expired on July 19, 2013 due to the expiry of the 2005 Plan. and 1,797,912 options that were not exercised expired on July 18, 2014 due to the expiry of the 2006 Plan.
Options are exercisable, subject to a continuous employment condition, after a 2-year period from the date of the Board meeting awarding the options and expire eight years after this date. The underlying shares may not be transferred during four years from the date of grant. For the 2007 to 2011 Plans, the 4-year transfer restriction period does not apply to employees of non-French subsidiaries as of the date of the grant, who may transfer the underlying shares after a 2-year period from the date of the grant.
Since the 2011 Plan, no new TOTAL share subscription option plan or TOTAL share purchase plan was decided.
B. TOTAL performance share grants
| TOTAL performance share grants | 2010 Plan | 2011 Plan | 2012 Plan | 2013 Plan | 2014 Plan | Total |
|---|---|---|---|---|---|---|
| Date of the shareholders' meeting | 05/16/2008 | 05/13/2011 | 05/13/2011 | 05/13/2011 | 05/16/2014 | |
| Date of the award | 09/14/2010 | 09/14/2011 | 07/26/2012 | 07/25/2013 | 07/29/2014 | |
| Date of the final award (end of the vesting period) | 09/15/2012 | 09/15/2013 | 07/27/2014 | 07/26/2016 | 07/30/2017 | |
| Transfer authorized as from | 09/15/2014 | 09/15/2015 | 07/27/2016 | 07/26/2018 | 07/30/2019 | |
| Number of performance shares | ||||||
| Outstanding as of January 1, 2012 | 2,988,051 | 3,630,191 | - | - | - | 6,618,242 |
| Notified | - | - | 4,295,930 | - | - | 4,295,930 |
| Cancelled | (32,650) | (18,855) | - | - | - | (51,505) |
| Finally granted | (2,955,401) | (5,530) | - | - | - | (2,960,931) |
| Outstanding as of January 1, 2013 | - | 3,605,806 | 4,295,930 | - | - | 7,901,736 |
| Notified | - | - | - | 4,464,200 | - | 4,464,200 |
| Cancelled | - | (14,970) | (17,340) | (3,810) | - | (36,120) |
| Finally granted | - | (3,590,836) | (180) | - | - | (3,591,016) |
| Outstanding as of January 1, 2014 | - | - | 4,278,410 | 4,460,390 | - | 8,738,800 |
| Notified | - | - | - | - | 4,486,300 | 4,486,300 |
| Cancelled | - | - | (43,320) | (22,360) | (11,270) | (76,950) |
| Finally granted | - | - | (4,235,090) | (3,570) | - | (4,238,660) |
| Outstanding as of December 31, 2014 | - | - | - | 4,434,460 | 4,475,030 | 8,909,490 |
The performance shares, which are bought back by the Company on the market, are finally granted to their beneficiaries after a 3-year vesting period for the 2013 and 2014 Plans and a 2-year vesting period for the previous plans, from the date of the grant. The final grant is subject to a continued employment condition and a performance condition. Moreover, the transfer of the performance shares finally granted will not be permitted until the end of a 2 year holding period from the date of the final grant.
2013 and 2014 Plans
For the 2013 and 2014 Plans, the Board of Directors decided that for senior executives (other than the late Chairman and Chief Executive Officer), the final grant of all shares will be subject to a continued employment condition and a performance condition. The performance condition states that the number of shares finally granted is based on the average ROE of the Group as published by the Group according to its consolidated balance sheet and statement of income for fiscal years 2013, 2014 and 2015 for the 2013 Plan and for fiscal years 2014, 2015 and 2016 for the 2014 Plan. The acquisition rate:
- is equal to zero if the average ROE is less than or equal to 8%;
- varies on a straight-line basis between 0% and 100% if the average ROE is greater than 8% and less than 16%; and
- is equal to 100% if the average ROE is greater than or equal to 16%.
The Board of Directors also decided that for each beneficiary of more than 100 shares (other than the late Chairman and Chief Executive Officer and the senior executives), and subject to the continuous employment condition, the shares in excess of this threshold will subject to the performance condition described above and will be finally granted provided such performance condition is met.
In addition, the Board of Directors had decided that, subject to a continuous employment condition, the number of performance shares finally granted to the Chairman and Chief Executive Officer would be subject to two performance conditions:
- For 50% of the shares granted, the performance condition stated that the number of shares finally granted would have been based on the average ROE of the Group as published by the Group according to its consolidated balance sheet and statement of income for the three reference fiscal years. The acquisition rate would have been equal to zero if the average ROE had been less than or equal to 8%; would have varied on a straight-line basis between 0% and 100% if the average ROE had been more than 8% and less than 16%; and would have been equal to 100% if the average ROE had been more than or equal to 16%.
- For 50% of the shares granted, the performance condition stated that the number of shares finally granted would have been based on the average ROACE of the Group as published by the Group according to its consolidated balance sheet and statement of income for the three reference fiscal years. The acquisition rate would have been equal to zero if the average ROACE had been less than or equal to 7%; would have varied on a straight-line basis between 0% and 100% if the average ROACE had been more than 7% and less than 15%; and would have been equal to 100% if the average ROACE had been more than or equal to 15%.
However following the death of Mr. de Margerie, and by application of the rules of the performance share plan, the late Chairman and Chief Executive Officer's heirs can request to receive 100% of the performance shares initially granted.
2012 Plan
For the 2012 Plan, the Board of Directors decided that for senior executives (other than the Chairman and Chief Executive Officer), the final grant of all shares will be subject to a continued employment condition and a performance condition. The performance condition states that the number of shares finally granted is based on the average ROE of the Group as published by the Group according to its consolidated balance sheet and statement of income for fiscal years 2012 and 2013. The acquisition rate:
- is equal to zero if the average ROE is less than or equal to 8%;
- varies on a straight-line basis between 0% and 100% if the average ROE is greater than 8% and less than 16%; and
- is equal to 100% if the average ROE is greater than or equal to 16%.
The Board of Directors also decided that, for each beneficiary (other than the Chairman and Chief Executive Officer and the senior executives) of more than 100 shares, the shares in excess of this number will be finally granted subject to the performance condition mentioned before.
In addition, the Board of Directors decided that, subject to a continuous employment condition, the number of performance shares finally granted to the Chairman and Chief Executive Officer will be subject to two performance conditions:
- For 50% of the shares granted, the performance condition states that the number of shares finally granted is based on the average ROE of the Group as published by the Group according to its consolidated balance sheet and statement of income for fiscal years 2012 and 2013. The acquisition rate is equal to zero if the average ROE is less than or equal to 8%; varies on a straight-line basis between 0% and 100% if the average ROE is more than 8% and less than 16%; and is equal to 100% if the average ROE is more than or equal to 16%.
- For 50% of the shares granted, the performance condition states that the number of shares finally granted is based on the average ROACE of the Group as published by the Group according to its consolidated balance sheet and statement of income for fiscal years 2012 and 2013. The acquisition rate is equal to zero if the average ROACE is less than or equal to 7%; varies on a straight-line basis between 7% and 100% if the average ROACE is more than 7% and less than 15%; and is equal to 100% if the average ROACE is more than or equal to 15%.
For the 2012 plan, due to the application of the performance conditions, the acquisition rate was 100% for the shares granted under condition depending on the ROE criteria and 88% for the shares granted under condition depending on the ROACE criteria. As a reminder, the acquisition rates were 100% for the 2010 and 2011 plans.
C. Global free TOTAL share plan
The Board of Directors approved at its meeting on May 21, 2010, the implementation and conditions of a global free share plan intended for the Group's employees (employees of Total S.A. or companies in which Total S.A. holds directly or indirectly an interest of more than 50%). On June 30, 2010, entitlement rights to twenty-five free shares were granted to every employee.
The final grant was subject to a continued employment condition during the plan's vesting period. Depending on the country in which the companies of the Group were located, the acquisition period was either two years followed by a conservation period of two years (for the countries with a 2+2 structure), or four years without any conservation period (for the countries with a 4+0 structure). Furthermore, the granted shares were not subject to a performance condition.
The Chairman and Chief Executive Officer acknowledged on July 2, 2012, the issuance and the award of 1,366,950 shares to the beneficiaries designated at the end of the 2-year acquisition period. The Chairman and Chief Executive Officer acknowledged on July 1, 2014, the issuance and the award of 666,575 shares to the beneficiaries designated at the end of the 4-year acquisition period.
| 2011 Plan (2+2) |
2011Plan (4+0) |
Total | |
|---|---|---|---|
| Date of the shareholders' meeting Date of the award (a) |
05/16/2008 06/30/2010 |
05/16/2008 06/30/2010 |
|
| Date of the final award | 07/01/2012 | 07/01/2014 | |
| Transfer authorized as from | 07/01/2014 | 07/01/2014 | |
| Number of free shares Outstanding as of January 1, 2012 |
1,479,000 | 1,015,525 | 2,494,525 |
| Notified | - | - | - |
| Cancelled Finally granted (b) |
(111,725) (1,367,275) |
(40,275) (350) |
(152,000) (1,367,625) |
| Outstanding as of January 1, 2013 | - | 974,900 | 974,900 |
| Notified Cancelled Finally granted (b) |
- 100 (100) |
- (101,150) (275) |
- (101,050) (375) |
| Outstanding as of January 1, 2014 | - | 873,475 | 873,475 |
| Notified Cancelled Finally granted (c) |
- - - |
- (206,225) (667,250) |
- (206,225) (667,250) |
| Outstanding as of December 31, 2014 | - | - | - |
(a) The June 30, 2010, grant was decided by the Board of Directors on May 21, 2010.
(b) Final grant July 2, 2012 of 1,366,950 shares to the designated beneficiaries at the end of the 2-year acquisition period.
(c) Final grant July 1, 2014 of 666,575 shares to the designated beneficiaries at the end of the 4-year acquisition period.
D. SunPower plans
SunPower has three stock incentive plans: the 1996 Stock Plan ("1996 Plan"), the Third Amended and Restated 2005 SunPower Corporation Stock Incentive Plan ("2005 Plan") and the PowerLight Corporation Common Stock Option and Common Stock Purchase Plan ("PowerLight Plan"). The PowerLight Plan was assumed by SunPower by way of the acquisition of PowerLight in fiscal 2007. Under the terms of all three plans, SunPower may issue incentive or nonstatutory stock options or stock purchase rights to directors, employees and consultants to purchase common stock. The 2005 Plan was adopted by SunPower's Board of Directors in August 2005, and was approved by shareholders in November 2005. The 2005 Plan replaced the 1996 Plan and allows not only for the grant of options, but also for the grant of stock appreciation rights, restricted stock grants, restricted stock units and other equity rights. The 2005 Plan also allows for tax withholding obligations related to stock option exercises or restricted stock awards to be satisfied through the retention of shares otherwise released upon vesting. The PowerLight Plan was adopted by PowerLight's Board of Directors in October 2000.
In May 2008, the Company's stockholders approved an automatic annual increase available for grant under the 2005 Plan, beginning in fiscal 2009. The automatic annual increase is equal to the lower of three percent of the outstanding shares of all classes of the Company's common stock measured on the last day of the immediately preceding fiscal quarter, 6.0 million shares, or such other number of shares as determined by the Company's Board of Directors. As of December 28, 2014, approximately 8.0 million shares were available for grant under the 2005 Plan. In fiscal 2014, the Company's Board of Directors voted not to add the three percent annual increase at the beginning of fiscal 2015. No new awards were being approved by the Company's Board of Directors in fiscal 2014. No new awards are being granted under the 1996 Plan or the PowerLight Plan.
Incentive stock options may be granted at no less than the fair value of the common stock on the date of grant. Nonstatutory stock options and stock purchase rights may be granted at no less than 85% of the fair value of the common stock at the date of grant. The options and rights become exercisable when and as determined by the Company's Board of Directors, although these terms generally do not exceed ten years for stock options. Under the 1996 and 2005 Plans, the options typically vest over five years with a one-year cliff and monthly vesting thereafter. Under the PowerLight Plan, the options typically vest over five years with yearly cliff vesting. Under the 2005 Plan, the restricted stock grants and restricted stock units typically vest in three equal installments annually over three years.
The majority of shares issued are net of the minimum statutory withholding requirements that the Company pays on behalf of its employees. During fiscal 2014, 2013, and 2012, the Company withheld 1,738,625 shares, 1,329,140 shares, and 905,953 shares, respectively, to satisfy the employees' tax obligations. The Company pays such withholding requirements in cash to the appropriate taxing authorities. Shares withheld are treated as common stock repurchases for accounting and disclosure purposes and reduce the number of shares outstanding upon vesting.
The following table summarizes SunPower's stock option activities:
| Outstanding Stock Options | ||||
|---|---|---|---|---|
| Weighted-Average | Weighted-Average | |||
| Exercise Price Per | Remaining Contractual | Aggregate Intrinsic | ||
| Shares | Share | Term | Value | |
| (in thousands) | (in dollars) | (in years) | (in thousands dollars) | |
| Outstanding and exercisable as of December 28, 2014 |
210 | 41.44 | 2.51 | 1,036 |
The intrinsic value of options exercised in fiscal 2014, 2013, and 2012 were \$2.4 million, \$0.8 million, and \$0.1 million, respectively. There were no stock options granted in fiscal 2014, 2013, and 2012.
The aggregate intrinsic value in the preceding table represents the total pre-tax intrinsic value, based on the Company's closing stock price of \$26.32 at December 28, 2014 which would have been received by the option holders had all option holders exercised their options as of that date. The total number of in-the-money options exercisable was 0.1 million shares as of December 28, 2014.
The following table summarizes SunPower's non-vested stock options and restricted stock activities thereafter:
| Stock Options | Restricted Stock Awards and Units | |||||
|---|---|---|---|---|---|---|
| Shares (in thousands) |
Weighted-Average Exercise Price Per Share (in dollars) |
Shares (in thousands) |
Weighted-Average Grant Date Fair Value Per Share (in dollars) (a) |
|||
| Outstanding as of January 1, 2012 | 43 | 48.33 | 7,370 | 13.25 | ||
| Granted | - | - | 5,638 | 5.93 | ||
| Vested (b) | (30) | 57.79 | (2,845) | 13.94 | ||
| Forfeited | (13) | 24.72 | (1,587) | 11.52 | ||
| Outstanding as of December 30, 2012 | - | - | 8,576 | 8.53 | ||
| Granted | - | - | 5,607 | 15.88 | ||
| Vested (b) | - | - | (3,583) | 9.48 | ||
| Forfeited | - | - | (1,008) | 10.10 | ||
| Outstanding as of December 29, 2013 | - | - | 9,592 | 12.26 | ||
| Granted | - | - | 2,187 | 31.80 | ||
| Vested (b) | - | - | (4,432) | 11.61 | ||
| Forfeited | - | - | (792) | 15.00 | ||
| Outstanding as of December 28, 2014 | - | - | 6,555 | 18.88 |
(a) The Company estimates the fair value of the restricted stock unit awards as the stock price on the grant date.
(b) Restricted stock awards and units vested include shares withheld on behalf of employees to satisfy the minimum statutory tax withholding requirements.
E. Share-based payment expense
Share-based payment expense before tax for the year 2014 amounts to \$194 million and is broken down as follows:
- \$114 million for TOTAL restricted shares plans; and
- \$80 million for SunPower plans.
Share-based payment expense before tax for the year 2013 amounted to \$287 million and was broken down as follows:
- \$4 million for TOTAL share subscription plans;
- \$170 million for TOTAL restricted shares plans;
- \$98 million for SunPower plans;
- \$14 million for the capital increase reserved for employees (see Note 17).
Share-based payment expense before tax for the year 2012 amounted to \$191 million and was broken down as follows:
- \$17 million for TOTAL share subscription plans;
- \$171 million for TOTAL restricted shares plans; and
- \$3 million for SunPower plans.
In 2014, 2013 and 2012 no new TOTAL share subscription option plan was decided.
The cost of capital increases reserved for employees is reduced to take into account the non transferability of the shares that could be subscribed by the employees over a period of five years. The valuation method of non transferability of the shares is based on a strategy cost in two steps consisting, first, in a five years forward sale of the nontransferable shares, and second, in purchasing the same number of shares in cash with a loan financing reimbursable "in fine".
The Combined General Meeting of May 11, 2012 delegated to the Board of Directors, in its seventeenth resolution, the authority to carry out in one or more occasions within a maximum period of twenty-six months, a capital increase reserved for employees belonging to an employee savings plan.
This same Combined General Meeting also delegated to the Board of Directors the powers necessary to accomplish in one or more occasions within a maximum period of eighteen months, a capital increase with the objective of providing employees with their registered office located outside France with benefits comparable to those granted to the employees included in the seventeenth resolution of the Combined General Meeting of May 11, 2012.
Pursuant to these delegations, the Board of Directors, during its September 18, 2012 meeting, decided to proceed with a capital increase reserved for employees that included a classic offer and a leveraged offer depending on the employees' choice, within the limit of 18 million shares with dividend rights as of January 1, 2012. This capital increase resulted in the subscription of 10,802,215 shares with a par value of €2.50 at a unit price of €30.70. The issuance of the shares was acknowledged on April 25, 2013.
The cost of the capital increase reserved for employees consists of the cost related to the discount on all the shares subscribed using both the classic and the leveraged schemes, and the opportunity gain for the shares subscribed using the leveraged scheme. This opportunity gain corresponds to the benefit of subscribing to the leveraged offer, rather than reproducing the same economic profile through the purchase of options in the market for individual investors.
The global cost is reduced to take into account the non transferability of the shares that could be subscribed by the employees over a period of five years. The valuation method of non transferability of the shares is based on a strategy cost in two steps consisting, first, in a five years forward sale of the nontransferable shares, and second, in purchasing the same number of shares in cash with a loan financing reimbursable "in fine". During the year 2013, the main assumptions used for the valuation of the cost of the capital increase reserved for employees were the following:
| For the year ended December 31, | 2013 |
|---|---|
| Date of the Board of Directors meeting that decided the issue | September 18, 2012 |
| Subscription price (€) (a) | 30.70 |
| Share price at the reference date (€) (b) | 39.57 |
| Number of shares (in millions) | 10.80 |
| Risk free interest rate (%) (c) | 0.88 |
| Employees loan financing rate (%) (d) | 6.97 |
| Non transferability cost (% of the reference's share price) | 22.1 |
(a) Average of the closing TOTAL share prices during the twenty trading days prior to March 14, 2013, date on which the Chairman and Chief Executive Officer set the subscription period, after deduction of a 20% discount.
(b) Share price on March 14, 2013, date on which the Chairman and Chief Executive Officer set the subscription period.
(c) Zero coupon Euro swap rate at 5 years.
(d) The employees' loan financing rate is based on a 5 year consumer's credit rate.
A cost of \$14.1 million related to the capital increase reserved for employees has been accounted to the fiscal year 2013.
The Combined General Meeting of May 16, 2014, in its fourteenth resolution, delegated to the Board of Directors the authority to carry out in one or more occasions within a maximum period of twenty-six months, a capital increase reserved for employees belonging to an employee savings plan.
The Combined General Meeting of May 16, 2014, in its fifteenth resolution, also delegated to the Board of Directors the powers necessary to accomplish in one or more occasions within a maximum period of eighteen months, a capital increase with the objective of providing employees with their registered office located outside France with benefits comparable to those granted to the employees included in the fourteenth resolution of the Combined General Meeting of May 16, 2014.
Pursuant to these delegations, the Board of Directors, during its July 29, 2014, meeting, decided to proceed with a capital increase reserved for employees that included a classic offering and a leveraged offering depending on the employees' choice, within the limit of 18 million shares with dividend rights as of January 1, 2014. All powers were delegated to the Chief Executive Officer to determine the opening and closing of the subscription period and the subscription price. This capital increase, opened in 2014, should be completed before the General Meeting of 2015.
26) Payroll and staff
| For the year ended December 31, | 2014 | 2013 | 2012 |
|---|---|---|---|
| Personnel expenses (M\$) | |||
| Wages and salaries (including social charges) | 9,690 | 9,424 | 9,167 |
| Group employees | |||
| France | |||
| • Management | 11,477 | 11,189 | 11,347 |
| • Other | 21,120 | 22,010 | 23,656 |
| International | |||
| • Management | 17,794 | 17,338 | 16,307 |
| • Other | 49,916 | 48,262 | 45,816 |
| Total | 100,307 | 98,799 | 97,126 |
The number of employees includes only employees of fully consolidated subsidiaries.
27) Statement of cash flows
A) Cash flow from operating activities
The following table gives additional information on cash paid or received in the cash flow from operating activities:
For the year ended December 31,
| (M\$) | 2014 | 2013 | 2012 |
|---|---|---|---|
| Interests paid | (789) | (715) | (892) |
| Interests received | 119 | 76 | 94 |
| Income tax paid(a) | (11,374) | (13,708) | (16,788) |
| Dividends received | 2,992 | 2,798 | 3,108 |
(a) These amounts include taxes paid in kind under production-sharing contracts in Exploration & Production.
Changes in working capital are detailed as follows:
For the year ended December 31,
| Net amount | 4,480 | 2,525 | 1,392 |
|---|---|---|---|
| Other creditors and accrued liabilities | (589) | (231) | (224) |
| Accounts payable | (4,531) | 174 | 443 |
| Other current assets | (1,605) | (1,678) | (291) |
| Accounts receivable | 5,916 | 3,181 | 986 |
| Inventories | 5,289 | 1,079 | 478 |
| (M\$) | 2014 | 2013 | 2012 |
B) Cash flow used in financing activities
Changes in non-current financial debt are detailed in the following table as a net value due to the high number of multiple drawings on revolving credit lines:
For the year ended December 31,
| (M\$) | 2014 | 2013 | 2012 |
|---|---|---|---|
| Issuance of non-current debt | 15,874 | 11,221 | 7,114 |
| Repayment of non-current debt | (88) | (119) | (334) |
| Net amount | 15,786 | 11,102 | 6,780 |
C) Cash and cash equivalents
Cash and cash equivalents are detailed as follows:
| For the year ended December 31, | |
|---|---|
| (M\$) | 2014 | 2013 | 2012 |
|---|---|---|---|
| Cash | 13,874 | 12,895 | 8,183 |
| Cash equivalents | 11,307 | 7,305 | 12,226 |
| Total | 25,181 | 20,200 | 20,409 |
Cash equivalents are mainly composed of deposits less than three months deposited in government institutions or deposit banks selected in accordance with strict criteria.
28) Financial assets and liabilities analysis per instrument class and strategy
The financial assets and liabilities disclosed in the balance sheet are detailed as follows:
| Financial instruments related to financing and operational activities | Total | Fair value | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| As of December 31, 2014 | ||||||||||
| (M\$) | Amortized cost |
Fair value | ||||||||
| Hedging of | ||||||||||
| Available for | Held for | Financial | Financial | Cash flow | Net investment | |||||
| Assets / (Liabilities) | sale(a) | trading | debt (b) | Debt | hedge | hedge and other | ||||
| Equity affiliates: loans | 4,626 | - | - | - | - | - | - | - | 4,626 | 4,626 |
| Other investments Hedging instruments of non-current |
- | 1,399 | - | - | - | - | - | - | 1,399 | 1,399 |
| financial debt | - | - | - | - | 1,084 | 235 | - | - | 1,319 | 1,319 |
| Other non-current assets | 3,326 | - | - | - | - | - | - | - | 3,326 | 3,326 |
| Accounts receivable, net(c) | - | - | - | - | - | - | - | 15,704 | 15,704 | 15,704 |
| Other operating receivables | - | - | 2,502 | - | - | 7 | - | 8,283 | 10,792 | 10,792 |
| Current financial assets | 469 | - | 364 | - | 460 | - | - | - | 1,293 | 1,293 |
| Cash and cash equivalents | - | - | - | - | - | - | - | 25,181 | 25,181 | 25,181 |
| Total financial assets | 8,421 | 1,399 | 2,866 | - | 1,544 | 242 | - | 49,168 | 63,640 | 63,640 |
| Total non-financial assets | - | - | - | - | - | - | - | - | 166,158 | - |
| Total assets | - | - | - | - | - | - | - | - | 229,798 | - |
| Non-current financial debt | (7,179) | - | - | (37,355) | (944) | (3) | - | - | (45,481) | (46,472) |
| Accounts payable(c) | - | - | - | - | - | - | - | (24,150) | (24,150) | (24,150) |
| Other operating liabilities | - | - | (1,073) | - | - | (4) | - | (6,858) | (7,935) | (7,935) |
| Current borrowings | (6,241) | - | - | (4,701) | - | - | - | - | (10,942) | (10,942) |
| Other current financial liabilities | - | - | (47) | - | (133) | - | - | - | (180) | (180) |
| Total financial liabilities | (13,420) | - | (1,120) | (42,056) | (1,077) | (7) | - | (31,008) | (88,688) | (89,679) |
| Total non-financial liabilities | - | - | - | - | - | - | - | - | (141,110) | - |
| Total liabilities | - | - | - | - | - | - | - | - | (229,798) | - |
Other
(a) Financial assets available for sale are measured at their fair value except for unlisted securities (see Note 1 paragraph M(ii) and Note 13 to the Consolidated Financial Statements).
(b) The financial debt is adjusted to the hedged risks value (currency and interest rate) as part of hedge accounting (see Note 1 paragraph M(iii) to the Consolidated Financial Statements).
(c) The impact of offsetting on accounts receivable, net is \$(1,970) million and \$+1,970 million on accounts payable.
| Financial instruments related to financing and trading activities | Other financial instruments |
Total | Fair value | |||||||
|---|---|---|---|---|---|---|---|---|---|---|
| As of December 31, 2013 | Amortized | |||||||||
| (M\$) | cost | Fair value | ||||||||
| Hedging of | ||||||||||
| Assets / (Liabilities) | Available for sale(a) |
Held for trading |
Financial debt (b) |
Financial Debt |
Cash flow hedge |
Net investment hedge and other |
||||
| Equity affiliates: loans | 3,554 | - | - | - | - | - | - | - | 3,554 | 3,554 |
| Other investments Hedging instruments of non-current |
- | 1,666 | - | - | - | - | - | - | 1,666 | 1,666 |
| financial debt | - | - | - | - | 1,204 | 214 | - | - | 1,418 | 1,418 |
| Other non-current assets | 3,575 | - | - | - | - | - | - | - | 3,575 | 3,575 |
| Accounts receivable, net(c) | - | - | - | - | - | - | - | 23,422 | 23,422 | 23,422 |
| Other operating receivables | - | - | 1,278 | - | - | - | - | 8,639 | 9,917 | 9,917 |
| Current financial assets | 161 | - | 108 | - | 469 | 1 | - | - | 739 | 739 |
| Cash and cash equivalents | - | - | - | - | - | - | - | 20,200 | 20,200 | 20,200 |
| Total financial assets | 7,290 | 1,666 | 1,386 | - | 1,673 | 215 | - | 52,261 | 64,491 | 64,491 |
| Total non-financial assets | - | - | - | - | - | - | - | - | 174,732 | - |
| Total assets | - | - | - | - | - | - | - | - | 239,223 | - |
| Non-current financial debt | (6,985) | - | - | (27,264) | (325) | - | - | - | (34,574) | (35,401) |
| Accounts payable(c) | - | - | - | - | - | - | - | (30,282) | (30,282) | (30,282) |
| Other operating liabilities | - | - | (848) | - | - | (26) | - | (7,317) | (8,191) | (8,191) |
| Current borrowings | (5,901) | - | - | (5,292) | - | - | - | - | (11,193) | (11,193) |
| Other current financial liabilities | - | - | (61) | - | (314) | (6) | - | - | (381) | (381) |
| Total financial liabilities | (12,886) | - | (909) | (32,556) | (639) | (32) | - | (37,599) | (84,621) | (85,448) |
| Total non-financial liabilities | - | - | - | - | - | - | - | - | (154,602) | - |
| Total liabilities | - | - | - | - | - | - | - | - | (239,223) | - |
(a) Financial assets available for sale are measured at their fair value except for unlisted securities (see Note 1 paragraph M(ii) and Note 13 to the Consolidated Financial Statements).
(b) The financial debt is adjusted to the hedged risks value (currency and interest rate) as part of hedge accounting (see Note 1 paragraph M(iii) to the Consolidated Financial Statements).
(c) The impact of offsetting on accounts receivable, net is \$(3,458) million and \$+3,458 million on accounts payable.
| Financial instruments related to financing and trading activities | Other financial instruments |
Total | Fair value | |||||||
|---|---|---|---|---|---|---|---|---|---|---|
| As of December 31, 2012 | Amortized | |||||||||
| (M\$) | cost | Fair value | ||||||||
| Assets / (Liabilities) | Available for sale(a) |
Held for trading |
Financial debt (b) |
Hedging of Financial Debt |
Cash flow hedge |
Net investment hedge and other |
||||
| Equity affiliates: loans | 3,114 | - | - | - | - | - | - | - | 3,114 | 3,114 |
| Other investments Hedging instruments of non-current |
- | 1,571 | - | - | - | - | - | - | 1,571 | 1,571 |
| financial debt | - | - | - | - | 2,066 | 79 | - | - | 2,145 | 2,145 |
| Other non-current assets | 2,912 | - | - | - | - | - | - | - | 2,912 | 2,912 |
| Accounts receivable, net(c) | - | - | - | - | - | - | - | 25,339 | 25,339 | 25,339 |
| Other operating receivables | - | - | 899 | - | - | - | - | 7,227 | 8,126 | 8,126 |
| Current financial assets | 1,442 | - | 50 | - | 568 | 1 | - | - | 2,061 | 2,061 |
| Cash and cash equivalents | - | - | - | - | - | - | - | 20,409 | 20,409 | 20,409 |
| Total financial assets | 7,468 | 1,571 | 949 | - | 2,634 | 80 | - | 52,975 | 65,677 | 65,677 |
| Total non-financial assets | - | - | - | - | - | - | - | - | 160,209 | - |
| Total assets | - | - | - | - | - | - | - | - | 225,886 | - |
| Non-current financial debt | (6,712) | - | - | (22,666) | (14) | - | - | - | (29,392) | (29,651) |
| Accounts payable(c) | - | - | - | - | - | - | - | (28,563) | (28,563) | (28,563) |
| Other operating liabilities | - | - | (602) | - | - | (13) | - | (7,169) | (7,784) | (7,784) |
| Current borrowings | (8,955) | - | - | (5,580) | - | - | - | - | (14,535) | (14,535) |
| Other current financial liabilities | - | - | (116) | - | (111) | (5) | - | - | (232) | (232) |
| Total financial liabilities | (15,667) | - | (718) | (28,246) | (125) | (18) | - | (35,732) | (80,506) | (80,765) |
| Total non-financial liabilities | - | - | - | - | - | - | - | - | (145,380) | - |
| Total liabilities | - | - | - | - | - | - | - | - | (225,886) | - |
(a) Financial assets available for sale are measured at their fair value except for unlisted securities (see Note 1 paragraph M(ii) and Note 13 to the Consolidated Financial Statements).
(b) The financial debt is adjusted to the hedged risks value (currency and interest rate) as part of hedge accounting (see Note 1 paragraph M(iii) to the Consolidated Financial Statements).
(c) The impact of offsetting on accounts receivable, net is \$(1,428) million and \$+1,428 million on accounts payable.
29) Fair value of financial instruments (excluding commodity contracts)
A) Impact on the statement of income per nature of financial instruments
Operating assets and liabilities
The impact on the statement of income is detailed as follows:
For the year ended December 31,
| (M\$) | 2014 | 2013 | 2012 |
|---|---|---|---|
| Assets available for sale (investments) : | |||
| - dividend income on non-consolidated subsidiaries | 282 | 202 | 286 |
| - gains (losses) on disposal of assets | 13 | 149 | 661 |
| - other | (84) | (94) | (77) |
| Loans and receivables | 9 | 106 | (26) |
| Impact on net operating income | 220 | 363 | 844 |
The impact in the statement of income mainly includes:
- Dividends and gains or losses on disposal of other investments classified as "Other investments";
- Financial gains and depreciation on loans related to equity affiliates, non-consolidated companies and on receivables reported in "Loans and receivables".
Assets and liabilities from financing activities
The impact on the statement of income of financing assets and liabilities is detailed as follows:
For the year ended December 31,
| (M\$) | 2014 | 2013 | 2012 |
|---|---|---|---|
| Loans and receivables | 135 | 94 | 102 |
| Financing liabilities and associated hedging instruments | (750) | (899) | (868) |
| Fair value hedge (ineffective portion) | 2 | 9 | 5 |
| Assets and liabilities held for trading | (27) | (8) | 26 |
| Impact on the cost of net debt | (640) | (804) | (735) |
The impact on the statement of income mainly includes:
- Financial income on cash, cash equivalents, and current financial assets (notably current deposits beyond three months) classified as "Loans and receivables";
- Financial expense of long term subsidiaries financing, associated hedging instruments (excluding ineffective portion of the hedge detailed below) and financial expense of short term financing classified as "Financing liabilities and associated hedging instruments";
- Ineffective portion of bond hedging; and
- Financial income, financial expense and fair value of derivative instruments used for cash management purposes classified as "Assets and liabilities held for trading".
Financial derivative instruments used for cash management purposes (interest rate and foreign exchange) are considered to be held for trading. Based on practical documentation issues, the Group did not elect to set up hedge accounting for such instruments. The impact on income of the derivatives is offset by the impact of loans and current liabilities they are related to. Therefore these transactions taken as a whole do not have a significant impact on the Consolidated Financial Statements.
B) Impact of the hedging strategies
Fair value hedge
The impact on the statement of income of the bond hedging instruments which is recorded in the item "Financial interest on debt" in the Consolidated Statement of Income is detailed as follows:
| For the year ended December 31, | |||
|---|---|---|---|
| (M\$) | 2014 | 2013 | 2012 |
| Revaluation at market value of bonds | 443 | 1,428 | 412 |
| Swap hedging of bonds | (441) | (1,419) | (407) |
| Ineffective portion of the fair value hedge | 2 | 9 | 5 |
The ineffective portion is not representative of the Group's performance considering the Group's objective to hold swaps to maturity. The current portion of the swaps valuation is not subject to active management.
Net investment hedge
These instruments are recorded directly in other comprehensive income under "Currency translation adjustments". The variations of the period are detailed in the table below:
| For the year ended December 31, | As of | As of | ||
|---|---|---|---|---|
| (M\$) | January 1, | Variations | Disposals | December 31 |
| 2014 | (367) | (144) | - | (511) |
| 2013 | (384) | 17 | - | (367) |
| 2012 | (135) | (249) | - | (384) |
As of December 31, 2014, 2013 and 2012 the Group had no open forward contracts under these hedging instruments.
Cash flow hedge
The impact on the statement of income and on equity of the hedging instruments qualified as cash flow hedges is detailed as follows:
For the year ended December 31,
| (M\$) | 2014 | 2013 | 2012 |
|---|---|---|---|
| Profit (Loss) recorded in equity during the period | 97 | 156 | 83 |
| Recycled amount from equity to the income statement during the period | (295) | 86 | 112 |
As of December 31, 2014, 2013 and 2012, the ineffective portion of these financial instruments is equal to zero.
C) Maturity of derivative instruments
The maturity of the notional amounts of derivative instruments, excluding the commodity contracts, is detailed in the following table:
| For the year ended December 31, 2014 | Fair | |||||||
|---|---|---|---|---|---|---|---|---|
| (M\$) | value | Notional value(a) | ||||||
| Assets / (Liabilities) | Total | 2015 | 2016 | 2017 | 2018 | 2019 2020 and after | ||
| Fair value hedge | ||||||||
| Swaps hedging fixed-rates bonds (liabilities) | (944) | 21,546 | - | - | - | - | - | - |
| Swaps hedging fixed-rates bonds (assets) | 1,084 | 14,946 | - | - | - | - | - | - |
| Total swaps hedging fixed-rates bonds (assets and liabilities) | 140 | 36,492 | - | 3,505 | 4,490 | 5,018 | 3,255 | 20,224 |
| Swaps hedging fixed-rates bonds (current portion) (liabilities) | (133) | 1,004 | - | - | - | - | - | - |
| Swaps hedging fixed-rates bonds (current portion) (assets) | 460 | 4,163 | - | - | - | - | - | - |
| Total swaps hedging fixed-rates bonds (current portion) (assets and liabilities) | 327 | 5,167 | 5,167 | - | - | - | - | - |
| Cash flow hedge | ||||||||
| Swaps hedging fixed-rates bonds (liabilities) | (3) | 247 | - | - | - | - | - | - |
| Swaps hedging fixed-rates bonds (assets) | 235 | 2,221 | - | - | - | - | - | - |
| Total swaps hedging fixed-rates bonds (assets and liabilities) | 232 | 2,468 | - | - | - | - | 969 | 1,499 |
| Swaps hedging fixed-rates bonds (current portion) (liabilities) | - | - | - | - | - | - | - | - |
| Swaps hedging fixed-rates bonds (current portion) (assets) | - | - | - | - | - | - | - | - |
| Total swaps hedging fixed-rates bonds (current portion) (assets and liabilities) | - | - | - | - | - | - | - | - |
| Swaps hedging investments (liabilities) | (4) | 45 | - | - | - | - | - | - |
| Swaps hedging investments (assets) | 7 | 146 | - | - | - | - | - | - |
| Total swaps hedging investments (assets and liabilities) | 3 | 191 | 191 | - | - | - | - | - |
| Net investment hedge | ||||||||
| Currency swaps and forward exchange contracts (assets) | - | - | - | - | - | - | - | - |
| Currency swaps and forward exchange contracts (liabilities) | - | - | - | - | - | - | - | - |
| Total swaps hedging net investments | - | - | - | - | - | - | - | - |
| Held for trading | ||||||||
| Other interest rate swaps (assets) | 10 | 14,537 | - | - | - | - | - | - |
| Other interest rate swaps (liabilities) | (8) | 11,443 | - | - | - | - | - | - |
| Total other interest rate swaps (assets and liabilities) | 2 | 25,980 | 25,720 | 109 | 83 | 68 | - | - |
| Currency swaps and forward exchange contracts (assets) | 354 | 14,584 | - | - | - | - | - | - |
| Currency swaps and forward exchange contracts (liabilities) | (39) | 1,970 | - | - | - | - | - | - |
| Total currency swaps and forward exchange contracts (assets and liabilities) | 315 | 16,554 | 16,106 | 308 | 89 | 45 | 1 | 5 |
(a) These amounts set the levels of notional commitment and are not indicative of a contingent gain or loss.
| For the year ended December 31, 2013 | Fair | |||||||
|---|---|---|---|---|---|---|---|---|
| (M\$) | value | Notional value(a) | ||||||
| Assets / (Liabilities) | Total | 2014 | 2015 | 2016 | 2017 | 2018 2019 and after | ||
| Fair value hedge | ||||||||
| Swaps hedging fixed-rates bonds (liabilities) | (325) | 10,316 | - | - | - | - | - | - |
| Swaps hedging fixed-rates bonds (assets) | 1,204 | 16,764 | - | - | - | - | - | - |
| Total swaps hedging fixed-rates bonds (assets and liabilities) | 879 | 27,080 | - | 4,703 | 3,594 | 4,096 | 5,170 | 9,517 |
| Swaps hedging fixed-rates bonds (current portion) (liabilities) | (314) | 1,884 | - | - | - | - | - | - |
| Swaps hedging fixed-rates bonds (current portion) (assets) | 469 | 3,852 | - | - | - | - | - | - |
| Total swaps hedging fixed-rates bonds (current portion) (assets and liabilities) | 155 | 5,736 | 5,736 | - | - | - | - | - |
| Cash flow hedge | ||||||||
| Swaps hedging fixed-rates bonds (liabilities) | - | - | - | - | - | - | - | - |
| Swaps hedging fixed-rates bonds (assets) | 214 | 2,220 | - | - | - | - | - | - |
| Total swaps hedging fixed-rates bonds (assets and liabilities) | 214 | 2,220 | - | - | - | - | - | 2,220 |
| Swaps hedging fixed-rates bonds (current portion) (liabilities) | (6) | 166 | - | - | - | - | - | - |
| Swaps hedging fixed-rates bonds (current portion) (assets) | 1 | 132 | - | - | - | - | - | - |
| Total swaps hedging fixed-rates bonds (current portion) (assets and liabilities) | (5) | 298 | 270 | 28 | - | - | - | - |
| Swaps hedging investments (liabilities) | (26) | 197 | - | - | - | - | - | - |
| Swaps hedging investments (assets) | - | - | - | - | - | - | - | - |
| Total swaps hedging investments (assets and liabilities) | (26) | 197 | 182 | 15 | - | - | - | - |
| Net investment hedge | ||||||||
| Currency swaps and forward exchange contracts (assets) | - | - | - | - | - | - | - | - |
| Currency swaps and forward exchange contracts (liabilities) | - | - | - | - | - | - | - | - |
| Total swaps hedging net investments | - | - | - | - | - | - | - | - |
| Held for trading | ||||||||
| Other interest rate swaps (assets) | 3 | 5,645 | - | - | - | - | - | - |
| Other interest rate swaps (liabilities) | (4) | 15,606 | - | - | - | - | - | - |
| Total other interest rate swaps (assets and liabilities) | (1) | 21,251 | 20,862 | 119 | 114 | 86 | 70 | - |
| Currency swaps and forward exchange contracts (assets) | 105 | 6,576 | - | - | - | - | - | - |
| Currency swaps and forward exchange contracts (liabilities) | (57) | 6,119 | - | - | - | - | - | - |
| Total currency swaps and forward exchange contracts (assets and liabilities) | 48 | 12,695 | 12,336 | 268 | 58 | 14 | 19 | - |
(a) These amounts set the levels of notional commitment and are not indicative of a contingent gain or loss.
| For the year ended December 31, 2012 | Fair | |||||||
|---|---|---|---|---|---|---|---|---|
| (M\$) | value | Notional value(a) | ||||||
| Assets / (Liabilities) | Total | 2013 | 2014 | 2015 | 2016 | 2017 2018 and after | ||
| Fair value hedge | ||||||||
| Swaps hedging fixed-rates bonds (liabilities) | (14) | 2,292 | - | - | - | - | - | - |
| Swaps hedging fixed-rates bonds (assets) | 2,066 | 20,359 | - | - | - | - | - | - |
| Total swaps hedging fixed-rates bonds (assets and liabilities) | 2,052 | 22,651 | - | 5,548 | 4,667 | 2,768 | 4,057 | 5,611 |
| Swaps hedging fixed-rates bonds (current portion) (liabilities) | (111) | 780 | - | - | - | - | - | - |
| Swaps hedging fixed-rates bonds (current portion) (assets) | 568 | 4,768 | - | - | - | - | - | - |
| Total swaps hedging fixed-rates bonds (current portion) (assets and liabilities) | 457 | 5,548 | 5,548 | - | - | - | - | - |
| Cash flow hedge | ||||||||
| Swaps hedging fixed-rates bonds (liabilities) | - | - | - | - | - | - | - | - |
| Swaps hedging fixed-rates bonds (assets) | 79 | 2,221 | - | - | - | - | - | - |
| Total swaps hedging fixed-rates bonds (assets and liabilities) | 79 | 2,221 | - | - | - | - | - | 2,221 |
| Swaps hedging fixed-rates bonds (current portion) (liabilities) | (5) | 195 | - | - | - | - | - | - |
| Swaps hedging fixed-rates bonds (current portion) (assets) | 1 | 25 | - | - | - | - | - | - |
| Total swaps hedging fixed-rates bonds (current portion) (assets and liabilities) | (4) | 220 | 220 | - | - | - | - | - |
| Swaps hedging investments (liabilities) | (13) | 683 | - | - | - | - | - | - |
| Swaps hedging investments (assets) | - | - | - | - | - | - | - | - |
| Total swaps hedging investments (assets and liabilities) | (13) | 683 | 481 | 186 | 16 | - | - | - |
| Net investment hedge | ||||||||
| Currency swaps and forward exchange contracts (assets) | - | - | - | - | - | - | - | - |
| Currency swaps and forward exchange contracts (liabilities) | - | - | - | - | - | - | - | - |
| Total swaps hedging net investments | - | - | - | - | - | - | - | - |
| Held for trading | ||||||||
| Other interest rate swaps (assets) | 3 | 14,568 | - | - | - | - | - | - |
| Other interest rate swaps (liabilities) | (3) | 12,328 | - | - | - | - | - | - |
| Total other interest rate swaps (assets and liabilities) | - | 26,896 | 26,339 | 175 | 116 | 112 | 84 | 70 |
| Currency swaps and forward exchange contracts (assets) | 47 | 6,291 | - | - | - | - | - | - |
| Currency swaps and forward exchange contracts (liabilities) | (113) | 16,128 | - | - | - | - | - | - |
| Total currency swaps and forward exchange contracts (assets and liabilities) | (66) | 22,419 | 22,135 | 245 | (20) | 21 | 21 | 17 |
(a) These amounts set the levels of notional commitment and are not indicative of a contingent gain or loss.
D) Fair value hierarchy
The fair value hierarchy for financial instruments, excluding commodity contracts, is as follows:
| As of December 31, 2014 (M\$) |
Quoted prices in active markets for identical assets (level 1) |
Prices based on observable data (level 2) |
Prices based on non observable data (level 3) |
Total |
|---|---|---|---|---|
| Fair value hedge instruments | - | 467 | - | 467 |
| Cash flow hedge instruments | - | 235 | - | 235 |
| Net investment hedge instruments | - | - | - | - |
| Assets and liabilities held for trading | - | 317 | - | 317 |
| Assets available for sale | 84 | - | - | 84 |
| Total | 84 | 1,019 | - | 1,103 |
| As of December 31, 2013 (M\$) |
Quoted prices in active markets for identical assets (level 1) |
Prices based on observable data (level 2) |
Prices based on non observable data (level 3) |
Total |
|---|---|---|---|---|
| Fair value hedge instruments | - | 1,034 | - | 1,034 |
| Cash flow hedge instruments | - | 183 | - | 183 |
| Net investment hedge instruments | - | - | - | - |
| Assets and liabilities held for trading | - | 47 | - | 47 |
| Assets available for sale | 160 | - | - | 160 |
| Total | 160 | 1,264 | - | 1,424 |
| As of December 31, 2012 (M\$) |
Quoted prices in active markets for identical assets (level 1) |
Prices based on observable data (level 2) |
Prices based on non observable data (level 3) |
Total |
|---|---|---|---|---|
| Fair value hedge instruments | - | 2,509 | - | 2,509 |
| Cash flow hedge instruments | - | 62 | - | 62 |
| Net investment hedge instruments | - | - | - | - |
| Assets and liabilities held for trading | - | (66) | - | (66) |
| Assets available for sale | 121 | - | - | 121 |
| Total | 121 | 2,505 | - | 2,626 |
The description of each fair value level is presented in Note 1 paragraph M(v) to the Consolidated Financial Statements.
30) Financial instruments related to commodity contracts
Financial instruments related to oil, gas and power activities as well as related currency derivatives are recorded at fair value under "Other current assets" or "Other creditors and accrued liabilities" depending on whether they are assets or liabilities.
As of December 31, 2014
(M\$)
| Gross value before offsetting - assets |
Gross value before offsetting - liabilities |
Amounts offset - assets(c) |
Amounts offset - liabilities(c) |
Net balance sheet value presented |
Net balance sheet value presented |
Other amounts not offset |
Net carrying amount |
Fair value(b) |
|
|---|---|---|---|---|---|---|---|---|---|
| Assets / (Liabilities) | - assets | - liabilities | |||||||
| Crude oil, petroleum products and freight rates activities Petroleum products and crude oil swaps |
1,505 | (465) | (384) | 384 | 1,121 | (81) | - | 1,040 | 1,040 |
| Freight rate swaps | - | - | - | - | - | - | - | - | - |
| Forwards(a) | 168 | (197) | (56) | 56 | 112 | (141) | - | (29) | (29) |
| Options | 928 | (1,224) | (790) | 790 | 138 | (434) | - | (296) | (296) |
| Futures | 5 | - | - | - | 5 | - | - | 5 | 5 |
| Options on futures | 307 | (130) | (130) | 130 | 177 | - | - | 177 | 177 |
| Other / Collateral | - | - | - | - | - | - | (505) | (505) | (505) |
| Total crude oil, petroleum products and freight rates |
2,913 | (2,016) | (1,360) | 1,360 | 1,553 | (656) | (505) | 392 | 392 |
| Gas & Power activities | |||||||||
| Swaps | 138 | (41) | (19) | 19 | 119 | (22) | - | 97 | 97 |
| Forwards(a) | 1,110 | (671) | (278) | 278 | 832 | (393) | - | 439 | 439 |
| Options | 5 | (9) | (7) | 7 | (2) | (2) | - | (4) | (4) |
| Futures | - | - | - | - | - | - | - | - | - |
| Other / Collateral | - | - | - | - | - | - | (89) | (89) | (89) |
| Total Gas & Power | 1,253 | (721) | (304) | 304 | 949 | (417) | (89) | 443 | 443 |
| Total | 4,166 | (2,737) | (1,664) | 1,664 | 2,502 | (1,073) | (594) | 835 | 835 |
| Total of fair value non |
Total of fair value non recognized in the
balance sheet -
(a) Forwards: contracts resulting in physical delivery are accounted for as derivative commodity contracts and included in the amounts shown.
(b) When the fair value of derivatives listed on an organized exchange market (futures, options on futures and swaps) is offset with the margin call received or paid in the balance sheet, this fair value is set to zero.
(c) Amounts offset in accordance with IAS 32.
As of December 31, 2013
(M\$)
| Gross value before offsetting - assets |
Gross value before offsetting - liabilities |
Amounts offset - assets(c) |
Amounts offset - liabilities(c) |
Net balance sheet value presented |
Net balance sheet value presented |
Other amounts not offset |
Net carrying amount |
Fair value(b) |
|
|---|---|---|---|---|---|---|---|---|---|
| Assets / (Liabilities) | - assets | - liabilities | |||||||
| Crude oil, petroleum products and freight rates activities Petroleum products and crude oil swaps |
94 | (204) | (79) | 79 | 15 | (125) | - | (110) | (110) |
| Freight rate swaps | - | - | - | - | - | - | - | - | - |
| Forwards(a) | 58 | (57) | (8) | 8 | 50 | (49) | - | 1 | 1 |
| Options | 198 | (234) | (62) | 62 | 136 | (172) | - | (36) | (36) |
| Futures | 7 | (1) | - | - | 7 | (1) | - | 6 | 6 |
| Options on futures | 68 | (57) | (57) | 57 | 11 | - | - | 11 | 11 |
| Other / Collateral | - | - | - | - | - | - | 96 | 96 | 96 |
| Total crude oil, petroleum products and freight rates |
425 | (553) | (206) | 206 | 219 | (347) | 96 | (32) | (32) |
| Gas & Power activities | |||||||||
| Swaps | 69 | (21) | (11) | 11 | 58 | (10) | - | 48 | 48 |
| Forwards(a) | 1,052 | (530) | (40) | 40 | 1,012 | (490) | - | 522 | 522 |
| Options | - | (12) | (11) | 11 | (11) | (1) | - | (12) | (12) |
| Futures | - | - | - | - | - | - | - | - | - |
| Other / Collateral | - | - | - | - | - | - | 16 | 16 | 16 |
| Total Gas & Power | 1,121 | (563) | (62) | 62 | 1,059 | (501) | 16 | 574 | 574 |
| Total | 1,546 | (1,116) | (268) | 268 | 1,278 | (848) | 112 | 542 | 542 |
| Total of fair value non |
(a) Forwards: contracts resulting in physical delivery are accounted for as derivative commodity contracts and included in the amounts shown.
(b) When the fair value of derivatives listed on an organized exchange market (futures, options on futures and swaps) is offset with the margin call received or paid in the balance sheet, this fair value is set to zero.
(c) Amounts offset in accordance with IAS 32.
recognized in the balance sheet -
As of December 31, 2012
(M\$)
| Gross value before offsetting - assets |
Gross value before offsetting - liabilities |
Amounts offset - assets(c) |
Amounts offset - liabilities(c) |
Net balance sheet value presented - assets |
Net balance sheet value presented - liabilities |
Other amounts not offset |
Net carrying amount |
Fair value(b) |
|
|---|---|---|---|---|---|---|---|---|---|
| Assets / (Liabilities) | |||||||||
| Crude oil, petroleum products and freight |
|||||||||
| rates activities | |||||||||
| Petroleum products and | |||||||||
| crude oil swaps | 188 | (222) | (119) | 119 | 69 | (103) | - | (34) | (34) |
| Freight rate swaps | - | - | - | - | - | - | - | - | - |
| Forwards(a) | 9 | (12) | (4) | 4 | 5 | (8) | - | (3) | (3) |
| Options | 305 | (329) | (298) | 298 | 7 | (31) | - | (24) | (24) |
| Futures | - | (8) | - | - | - | (8) | - | (8) | (8) |
| Options on futures | 85 | (78) | (78) | 78 | 7 | - | - | 7 | 7 |
| Other / Collateral | - | - | - | - | - | - | 29 | 29 | 29 |
| Total crude oil, petroleum products and freight rates |
587 | (649) | (499) | 499 | 88 | (150) | 29 | (33) | (33) |
| Gas & Power activities | |||||||||
| Swaps | 71 | (93) | (57) | 57 | 14 | (36) | - | (22) | (22) |
| Forwards(a) | 860 | (476) | (63) | 63 | 797 | (413) | - | 384 | 384 |
| Options | 15 | (18) | (15) | 15 | - | (3) | - | (3) | (3) |
| Futures | - | - | - | - | - | - | - | - | - |
| Other / Collateral | - | - | - | - | - | - | 41 | 41 | 41 |
| Total Gas & Power | 946 | (587) | (135) | 135 | 811 | (452) | 41 | 400 | 400 |
| Total | 1,533 | (1,236) | (634) | 634 | 899 | (602) | 70 | 367 | 367 |
| Total of fair value non recognized in the |
(a) Forwards: contracts resulting in physical delivery are accounted for as derivative commodity contracts and included in the amounts shown. (b) When the fair value of derivatives listed on an organized exchange market (futures, options on futures and swaps) is offset with the margin call
received or paid in the balance sheet, this fair value is set to zero.
(c) Amounts offset in accordance with IAS 32.
Most commitments on crude oil and refined products have a short term maturity (less than one year). The maturity of most Gas & Power energy derivatives is less than three years forward.
The changes in fair value of financial instruments related to commodity contracts are detailed as follows:
| For the year ended December 31, | Fair value | Fair value | |||
|---|---|---|---|---|---|
| (M\$) | as of January 1, | Impact on income |
Settled contracts |
Other | as of December 31, |
| Crude oil, petroleum products and freight rates activities | |||||
| 2014 | (128) | 2,471 | (1,445) | (1) | 897 |
| 2013 | (62) | 2,266 | (2,330) | (2) | (128) |
| 2012 | (48) | 2,176 | (2,191) | 1 | (62) |
| Gas & Power activities | |||||
| 2014 | 558 | 922 | (909) | (39) | 532 |
| 2013 | 359 | 624 | (375) | (50) | 558 |
| 2012 | 655 | 755 | (1,060) | 9 | 359 |
balance sheet -
The fair value hierarchy for financial instruments related to commodity contracts is as follows:
| As of December 31, 2014 (M\$) |
Quoted prices in active markets for identical assets (level 1) |
Prices based on observable data (level 2) |
Prices based on non observable data (level 3) |
Total |
|---|---|---|---|---|
| Crude oil, petroleum products and freight rates activities | 239 | 658 | - | 897 |
| Gas & Power activities | 92 | 440 | - | 532 |
| Total | 331 | 1,098 | - | 1,429 |
| Quoted prices | Total | |||
|---|---|---|---|---|
| As of December 31, 2013 (M\$) |
in active markets for identical assets (level 1) |
Prices based on observable data (level 2) |
Prices based on non observable data (level 3) |
|
| Crude oil, petroleum products and freight rates activities | 21 | (149) | - | (128) |
| Gas & Power activities | - | 558 | - | 558 |
| Total | 21 | 409 | - | 430 |
| As of December 31, 2012 (M\$) |
Quoted prices in active markets for identical assets (level 1) |
Prices based on observable data (level 2) |
Prices based on non observable data (level 3) |
Total |
|---|---|---|---|---|
| Crude oil, petroleum products and freight rates activities | 7 | (69) | - | (62) |
| Gas & Power activities | (69) | 428 | - | 359 |
| Total | (62) | 359 | - | 297 |
The description of each fair value level is presented in Note 1 paragraph M(v) to the Consolidated Financial Statements.
31) Financial risks management
Oil and gas market related risks
Due to the nature of its business, the Group has significant oil and gas trading activities as part of its day-to-day operations in order to optimize revenues from its oil and gas production and to obtain favorable pricing to supply its refineries.
In its international oil trading business, the Group follows a policy of not selling its future production. However, in connection with this trading business, the Group, like most other oil companies, uses energy derivative instruments to adjust its exposure to price fluctuations of crude oil, refined products, natural gas, power and coal. The Group also uses freight rate derivative contracts in its shipping business to adjust its exposure to freight-rate fluctuations. To hedge against this risk, the Group uses various instruments such as futures, forwards, swaps and options on organized markets or over-the-counter markets. The list of the different derivatives held by the Group in these markets is detailed in Note 30 to the Consolidated Financial Statements.
The Trading & Shipping division measures its market risk exposure, i.e. potential loss in fair values, on its crude oil, refined products and freight rates trading activities using a value-at-risk technique. This technique is based on an historical model and makes an assessment of the market risk arising from possible future changes in market values over a 24-hour period. The calculation of the range of potential changes in fair values takes into account a snapshot of the end-of-day exposures and the set of historical price movements for the last 400 business days for all instruments and maturities in the global trading activities. Options are systematically re-evaluated using appropriate models.
The potential movement in fair values corresponds to a 97.5% value-at-risk type confidence level. This means that the Group's portfolio result is likely to exceed the value-at-risk loss measure once over 40 business days if the portfolio exposures were left unchanged.
Trading & Shipping : value-at-risk with a 97.5% probability
As of December 31,
| (M\$) | High | Low | Average | Year end |
|---|---|---|---|---|
| 2014 | 12.9 | 3.3 | 7.7 | 5.1 |
| 2013 | 12.9 | 4.5 | 8.2 | 9.8 |
| 2012 | 16.1 | 4.9 | 9.5 | 7.2 |
As part of its gas, power and coal trading activity, the Group also uses derivative instruments such as futures, forwards, swaps and options in both organized and over-the-counter markets. In general, the transactions are settled at maturity date through physical delivery. The Gas & Power division measures its market risk exposure, i.e. potential loss in fair values, on its trading business using a value-at-risk technique. This technique is based on an historical model and makes an assessment of the market risk arising from possible future changes in market values over a oneday period. The calculation of the range of potential changes in fair values takes into account a snapshot of the end-ofday exposures and the set of historical price movements for the past two years for all instruments and maturities in the global trading business.
Gas & Power trading : value-at-risk with a 97.5% probability
As of December 31,
| (M\$) | High | Low | Average | Year end |
|---|---|---|---|---|
| 2014 | 15.4 | 3.2 | 6.0 | 4.0 |
| 2013 | 11.4 | 3.0 | 5.8 | 6.2 |
| 2012 | 26.7 | 3.5 | 9.5 | 3.7 |
The Group has implemented strict policies and procedures to manage and monitor these market risks. These are based on the separation of control and front-office functions and on an integrated information system that enables real-time monitoring of trading activities.
Limits on trading positions are approved by the Group's Executive Committee and are monitored daily. To increase flexibility and encourage liquidity, hedging operations are performed with numerous independent operators, including other oil companies, major energy producers or consumers and financial institutions. The Group has established counterparty limits and monitors outstanding amounts with each counterparty on an ongoing basis.
Financial markets related risks
As part of its financing and cash management activities, the Group uses derivative instruments to manage its exposure to changes in interest rates and foreign exchange rates. These instruments are mainly interest rate and currency swaps. The Group may also occasionally use futures contracts and options. These operations and their accounting treatment are detailed in Notes 1 paragraph M, 20, 28 and 29 to the Consolidated Financial Statements.
Risks relative to cash management operations and to interest rate and foreign exchange financial instruments are managed according to rules set by the Group's senior management, which provide for regular pooling of available cash balances, open positions and management of the financial instruments by the Treasury Department. Excess cash of the Group is deposited mainly in government institutions, deposit banks, or major companies through deposits, reverse repurchase agreements and purchase of commercial paper. Liquidity positions and the management of financial instruments are centralized by the Treasury Department, where they are managed by a team specialized in foreign exchange and interest rate market transactions.
The Cash Monitoring-Management Unit within the Treasury Department monitors limits and positions per bank on a daily basis and results of the Front Office. This unit also prepares marked-to-market valuations of used financial instruments and, when necessary, performs sensitivity analysis.
Counterparty risk
The Group has established standards for market transactions under which bank counterparties must be approved in advance, based on an assessment of the counterparty's financial soundness (multi-criteria analysis including a review of market prices and of the Credit Default Swap (CDS), its ratings with Standard & Poor's and Moody's, which must be of high quality, and its overall financial condition).
An overall authorized credit limit is set for each bank and is allotted among the subsidiaries and the Group's central treasury entities according to their needs.
To reduce the market value risk on its commitments, in particular for swaps set as part of bonds issuance, the Treasury Department has concluded margin call contracts with significant counterparties.
Currency exposure
The Group seeks to minimize the currency exposure of each entity to its functional currency (primarily the dollar , the euro, the pound sterling and the Norwegian krone).
For currency exposure generated by commercial activity, the hedging of revenues and costs in foreign currencies is typically performed using currency operations on the spot market and, in some cases, on the forward market. The Group rarely hedges future cash flows, although it may use options to do so.
With respect to currency exposure linked to non-current assets, the Group has a hedging policy of financing these assets in their functional currency.
Net short-term currency exposure is periodically monitored against limits set by the Group's senior management.
The non-current debt described in Note 20 to the Consolidated Financial Statements is generally raised by the corporate treasury entities either directly in dollars or in euros, or in other currencies which are then exchanged for dollars or euros through swap issues to appropriately match general corporate needs. The proceeds from these debt issuances are loaned to affiliates whose accounts are kept in dollars or in euros. Thus, the net sensitivity of these positions to currency exposure is not significant.
The Group's short-term currency swaps, the notional value of which appears in Note 29 to the Consolidated Financial Statements, are used to attempt to optimize the centralized cash management of the Group. Thus, the sensitivity to currency fluctuations which may be induced is likewise considered negligible.
Short-term interest rate exposure and cash
Cash balances, which are primarily composed of euros and dollars, are managed according to the guidelines established by the Group's senior management (to maintain an adequate level of liquidity, optimize revenue from investments considering existing interest rate yield curves, and minimize the cost of borrowing) over a less than twelve-month horizon and on the basis of a daily interest rate benchmark, primarily through short-term interest rate swaps and short-term currency swaps, without modifying currency exposure.
Interest rate risk on non-current debt
The Group's policy consists of incurring non-current debt primarily at a floating rate, or, if the opportunity arises at the time of an issuance, at a fixed rate. Debt is incurred in dollars, in euros according to general corporate needs. Longterm interest rate and currency swaps may be used to hedge bonds at their issuance in order to create a variable or fixed rate synthetic debt. In order to partially modify the interest rate structure of the long-term debt, TOTAL may also enter into long-term interest rate swaps.
Sensitivity analysis on interest rate and foreign exchange risk
The tables below present the potential impact of an increase or decrease of 10 basis points on the interest rate yield curves for each of the currencies on the fair value of the current financial instruments as of December 31, 2014, 2013 and 2012.
| Assets / (Liabilities) | Change in fair value due to a change in interest rate by |
||||
|---|---|---|---|---|---|
| (M\$) | Carrying amount |
Estimated fair value |
+ 10 basis points |
- 10 basis points |
|
| As of December 31, 2014 | |||||
| Bonds (non-current portion, before swaps) | (43,088) | (44,079) | 292 | (286) | |
| Swaps hedging fixed-rates bonds (liabilities) Swaps hedging fixed-rates bonds (assets) Total swaps hedging fixed-rates bonds (assets and liabilities) |
(944) 1,319 375 |
(944) 1,319 375 |
- - (153) |
- - 149 |
|
| Current portion of non-current debt after swap (excluding capital lease obligations) |
4,411 | 4,411 | 5 | (4) | |
| Other interest rates swaps | 2 | 2 | 3 | (3) | |
| Currency swaps and forward exchange contracts | 318 | 318 | (0) | - | |
| As of December 31, 2013 | |||||
| Bonds (non-current portion, before swaps) | (33,138) | (33,966) | 54 | (54) | |
| Swaps hedging fixed-rates bonds (liabilities) Swaps hedging fixed-rates bonds (assets) Total swaps hedging fixed-rates bonds (assets and liabilities) |
(325) 1,418 1,092 |
(325) 1,418 1,092 |
- - (39) |
- - 37 |
|
| Current portion of non-current debt after swap (excluding capital lease obligations) |
5,218 | 5,218 | 6 | (6) | |
| Other interest rates swaps | (1) | (1) | (1) | 1 | |
| Currency swaps and forward exchange contracts | 17 | 17 | - | - | |
| As of December 31, 2012 | |||||
| Bonds (non-current portion, before swaps) | (28,163) | (28,426) | 128 | (128) | |
| Swaps hedging fixed-rates bonds (liabilities) Swaps hedging fixed-rates bonds (assets) Total swaps hedging fixed-rates bonds (assets and liabilities) |
(15) 2,145 2,131 |
(15) 2,145 2,131 |
- - (76) |
- - 76 |
|
| Current portion of non-current debt after swap (excluding capital lease obligations) |
5,608 | 5,608 | 5 | (5) | |
| Other interest rates swaps | - | - | 3 | (3) | |
| Currency swaps and forward exchange contracts | (66) | (66) | - | - |
The impact of changes in interest rates on the cost of net debt before tax is as follows:
| For the year ended December 31, | |||
|---|---|---|---|
| (M\$) | 2014 | 2013 | 2012 |
| Cost of net debt | (640) | (804) | (735) |
| Interest rate translation of : | |||
| + 10 basis points | (19) | (15) | (14) |
| - 10 basis points | 19 | 15 | 14 |
| + 100 basis points | (193) | (150) | (136) |
| - 100 basis points | 193 | 150 | 136 |
As a result of the policy for the management of currency exposure previously described, the Group's sensitivity to currency exposure is primarily influenced by the net equity of the subsidiaries whose functional currency is the euro and the ruble, and to a lesser extent, the pound sterling, the Norwegian krone.
This sensitivity is reflected in the historical evolution of the currency translation adjustment recorded in the statement of changes in consolidated shareholders' equity which, over the course of the last three years, is essentially related to the fluctuation of the euro, the ruble and the pound sterling and is set forth in the table below:
| Dollar / Euro exchange rates |
Dollar / Pound sterling exchange rates |
Dollar / Ruble exchange rates |
||||
|---|---|---|---|---|---|---|
| December 31, 2014 | 0.82 | 0.64 | 59.58 | |||
| December 31, 2013 | 0.73 | 0.60 | 32.87 | |||
| December 31, 2012 | 0.76 | 0.62 | 30.57 | |||
| As of December 31, 2014 (M\$) |
Total | Euro | Dollar | Pound sterling |
Ruble | Other currencies |
| Shareholders' equity at historical exchange rate | 97,810 | 26,056 | 50,179 | 6,762 | 6,489 | 8,324 |
| Currency translation adjustment before net investment hedge | (7,480) | (2,290) | - | (894) | (3,215) | (1,081) |
| Net investment hedge - open instruments | - | - | - | - | - | - |
| Shareholders' equity at exchange rate as of December 31, 2014 | 90,330 | 23,766 | 50,179 | 5,868 | 3,274 | 7,243 |
| As of December 31, 2013 | Pound | ||||||
|---|---|---|---|---|---|---|---|
| (M\$) | Total | Euro | Dollar | sterling | Ruble | Other currencies |
|
| Shareholders' equity at historical exchange rate | 101,444 | 30,444 | 50,053 | 6,776 | 6,960 | 7,211 | |
| Currency translation adjustment before net investment hedge | (1,203) | 148 | - | (543) | (607) | (201) | |
| Net investment hedge - open instruments | - | - | - | - | - | - | |
| Shareholders' equity at exchange rate as of December 31, 2013 | 100,241 | 30,592 | 50,053 | 6,233 | 6,353 | 7,010 |
| As of December 31, 2012 | Pound | Other | ||||
|---|---|---|---|---|---|---|
| (M\$) | Total | Euro | Dollar | sterling | Ruble | currencies |
| Shareholders' equity at historical exchange rate | 95,665 | 32,299 | 41,821 | 6,673 | 6,147 | 8,725 |
| Currency translation adjustment before net investment hedge | (1,696) | (1,020) | - | (688) | (164) | 176 |
| Net investment hedge - open instruments | - | - | - | - | - | - |
| Shareholders' equity at exchange rate as of December 31, 2012 | 93,969 | 31,279 | 41,821 | 5,985 | 5,983 | 8,901 |
Stock market risk
The Group holds interests in a number of publicly-traded companies (see Notes 12 and 13 to the Consolidated Financial Statements). The market value of these holdings fluctuates due to various factors, including stock market trends, valuations of the sectors in which the companies operate, and the economic and financial condition of each individual company.
Liquidity risk
TOTAL S.A. has confirmed lines of credit granted by international banks, which are calculated to allow it to manage its short-term liquidity needs as required.
As of December 31, 2014, these lines of credit amounted to \$10,514 million, of which \$10,514 million was unused. The agreements for the lines of credit granted to TOTAL S.A. do not contain conditions related to the Company's financial ratios, to its financial ratings from specialized agencies, or to the occurrence of events that could have a material adverse effect on its financial position. As of December 31, 2014, the aggregate amount of the principal confirmed lines of credit granted by international banks to Group companies, including TOTAL S.A., was \$11,064 million, of which \$10,764 million was unused. The lines of credit granted to Group companies other than TOTAL S.A. are not intended to finance the Group's general needs; they are intended to finance either the general needs of the borrowing subsidiary or a specific project.
The following tables show the maturity of the financial assets and liabilities of the Group as of December 31, 2014, 2013 and 2012 (see Note 20 to the Consolidated Financial Statements).
As of December 31, 2014
| Assets/(Liabilities) | |||||||
|---|---|---|---|---|---|---|---|
| (M\$) | Less than one year |
1-2 years | 2-3 years | 3-4 years | 4-5 years | More than 5 years |
Total |
| Non-current financial debt (notional value excluding interests) | - | (4,793) | (4,547) | (4,451) | (4,765) | (25,606) | (44,162) |
| Current borrowings | (10,942) | - | - | - | - | - | (10,942) |
| Other current financial liabilities | (180) | - | - | - | - | - | (180) |
| Current financial assets | 1,293 | - | - | - | - | - | 1,293 |
| Assets and liabilities available for sale or exchange | 56 | - | - | - | - | - | 56 |
| Cash and cash equivalents | 25,181 | - | - | - | - | - | 25,181 |
| Net amount before financial expense | 15,408 | (4,793) | (4,547) | (4,451) | (4,765) | (25,606) | (28,754) |
| Financial expense on non-current financial debt | (901) | (833) | (783) | (718) | (624) | (1,960) | (5,819) |
| Interest differential on swaps | 369 | 167 | (31) | (127) | (154) | (790) | (566) |
| Net amount | 14,876 | (5,459) | (5,361) | (5,296) | (5,543) | (28,356) | (35,139) |
As of December 31, 2013
| Assets/(Liabilities) | |||||||
|---|---|---|---|---|---|---|---|
| (M\$) | Less than one year |
1-2 years | 2-3 years | 3-4 years | 4-5 years | More than 5 years |
Total |
| Non-current financial debt (notional value excluding interests) | - | (4,647) | (4,528) | (4,159) | (4,361) | (15,461) | (33,156) |
| Current borrowings | (11,193) | - | - | - | - | - | (11,193) |
| Other current financial liabilities | (381) | - | - | - | - | - | (381) |
| Current financial assets | 739 | - | - | - | - | - | 739 |
| Assets and liabilities available for sale or exchange | 179 | - | - | - | - | - | 179 |
| Cash and cash equivalents | 20,200 | - | - | - | - | - | 20,200 |
| Net amount before financial expense | 9,544 | (4,647) | (4,528) | (4,159) | (4,361) | (15,461) | (23,612) |
| Financial expense on non-current financial debt | (1,005) | (912) | (764) | (701) | (616) | (1,783) | (5,781) |
| Interest differential on swaps | 483 | 392 | 138 | (33) | (110) | (710) | 160 |
| Net amount | 9,022 | (5,167) | (5,154) | (4,893) | (5,087) | (17,954) | (29,233) |
As of December 31, 2012
| Assets/(Liabilities) | |||||||
|---|---|---|---|---|---|---|---|
| Less than | More than | Total | |||||
| (M\$) | one year | 1-2 years | 2-3 years | 3-4 years | 4-5 years | 5 years | |
| Non-current financial debt (notional value excluding interests) | - | (5,056) | (4,572) | (2,804) | (4,124) | (10,691) | (27,247) |
| Current borrowings | (14,535) | - | - | - | - | - | (14,535) |
| Other current financial liabilities | (232) | - | - | - | - | - | (232) |
| Current financial assets | 2,061 | - | - | - | - | - | 2,061 |
| Assets and liabilities available for sale or exchange | (997) | - | - | - | - | - | (997) |
| Cash and cash equivalents | 20,409 | - | - | - | - | - | 20,409 |
| Net amount before financial expense | 6,706 | (5,056) | (4,572) | (2,804) | (4,124) | (10,691) | (20,541) |
| Financial expense on non-current financial debt | (984) | (824) | (685) | (534) | (464) | (1,423) | (4,914) |
| Interest differential on swaps | 490 | 443 | 297 | 140 | 82 | (47) | 1,405 |
| Net amount | 6,212 | (5,437) | (4,960) | (3,198) | (4,506) | (12,161) | (24,050) |
In addition, the Group guarantees bank debt and finance lease obligations of certain non-consolidated companies and equity affiliates. A payment would be triggered by failure of the guaranteed party to fulfill its obligation covered by the guarantee, and no assets are held as collateral for these guarantees. Maturity dates and amounts are set forth in Note 23 to the Consolidated Financial Statements ("Guarantees given against borrowings").
The Group also guarantees the current liabilities of certain non-consolidated companies. Performance under these guarantees would be triggered by a financial default of these entities. Maturity dates and amounts are set forth in Note 23 to the Consolidated Financial Statements ("Guarantees of current liabilities").
The following table sets forth financial assets and liabilities related to operating activities as of December 31, 2014, 2013 and 2012 (see Note 28 to the Consolidated Financial Statements).
As of December 31, Assets/(Liabilities)
| (M\$) | 2014 | 2013 | 2012 |
|---|---|---|---|
| Accounts payable | (24,150) | (30,282) | (28,563) |
| Other operating liabilities | (7,935) | (8,191) | (7,784) |
| including financial instruments related to commodity contracts | (1,073) | (848) | (602) |
| Accounts receivable, net | 15,704 | 23,422 | 25,339 |
| Other operating receivables | 10,792 | 9,917 | 8,126 |
| including financial instruments related to commodity contracts | 2,502 | 1,278 | 899 |
| Total | (5,589) | (5,134) | (2,882) |
These financial assets and liabilities mainly have a maturity date below one year.
Credit risk
Credit risk is defined as the risk of the counterparty to a contract failing to perform or pay the amounts due.
The Group is exposed to credit risks in its operating and financing activities. The Group's maximum exposure to credit risk is partially related to financial assets recorded on its balance sheet, including energy derivative instruments that have a positive market value.
The following table presents the Group's maximum credit risk exposure:
As of December 31, Assets/(Liabilities)
| (M\$) | 2014 | 2013 | 2012 |
|---|---|---|---|
| Loans to equity affiliates (note 12) | 4,626 | 3,554 | 3,114 |
| Loans and advances (note 14) | 3,326 | 3,575 | 2,912 |
| Hedging instruments of non-current financial debt (note 20) | 1,319 | 1,418 | 2,145 |
| Accounts receivable (note 16) | 15,704 | 23,422 | 25,339 |
| Other operating receivables (note 16) | 10,792 | 9,917 | 8,126 |
| Current financial assets (note 20) | 1,293 | 739 | 2,061 |
| Cash and cash equivalents (note 27) | 25,181 | 20,200 | 20,409 |
| Total | 62,241 | 62,825 | 64,106 |
The valuation allowance on loans and advances and on accounts receivable and other operating receivables is detailed respectively in Notes 14 and 16 to the Consolidated Financial Statements.
As part of its credit risk management related to operating and financing activities, the Group has developed margin call contracts with certain counterparties. As of December 31, 2014, the net amount received as part of these margin calls was \$1,437 million (against \$1,105 million as of December 31, 2013 and \$2,157 million as of December 31, 2012).
The Group has established a number of programs for the sale of trade receivables, without recourse, with various banks, primarily to reduce its exposure to such receivables. As a result of these programs the Group retains no risk of payment default after the sale, but may continue to service the customer accounts as part of a service arrangement on behalf of the buyer and is required to pay to the buyer payments it receives from the customers relating to the receivables sold. As of December 31, 2014, the net value of receivables sold amounted to \$3,036 million. No financial asset or liability remains recognized in the consolidated balance sheet after the date of sale.
Credit risk is managed by the Group's business segments as follows:
Upstream segment
Exploration & Production
Risks arising under contracts with government authorities or other oil companies or under long-term supply contracts necessary for the development of projects are evaluated during the project approval process. The long-term aspect of these contracts and the high-quality of the other parties lead to a low level of credit risk.
Risks related to commercial operations, other than those described above (which are, in practice, directly monitored by subsidiaries), are subject to procedures for establishing and reviewing credit.
Customer receivables are subject to provisions on a case-by-case basis, based on prior history and management's assessment of the facts and circumstances.
Gas & Power
Gas & Power deals with counterparties in the energy, industrial and financial sectors throughout the world. Financial institutions providing credit risk coverage are highly rated international bank and insurance groups.
Potential counterparties are subject to credit assessment and approval before concluding transactions and are thereafter subject to regular review, including re-appraisal and approval of the limits previously granted.
The creditworthiness of counterparties is assessed based on an analysis of quantitative and qualitative data regarding financial standing and business risks, together with the review of any relevant third party and market information, such as data published by rating agencies. On this basis, credit limits are defined for each potential counterparty and, where appropriate, transactions are subject to specific authorizations.
Credit exposure, which is essentially an economic exposure or an expected future physical exposure, is permanently monitored and subject to sensitivity measures.
Credit risk is mitigated by the systematic use of industry standard contractual frameworks that permit netting, enable requiring added security in case of adverse change in the counterparty risk, and allow for termination of the contract upon occurrence of certain events of default.
Refining & Chemicals segment
Refining & Chemicals
Credit risk is primarily related to commercial receivables. Internal procedures of Refining & Chemicals include rules for the management of credit describing the fundamentals of internal control in this domain. Each division implements procedures for managing and provisioning credit risk that differ based on the size of the subsidiary and the market in which it operates. The principal elements of these procedures are:
- implementation of credit limits with different authorization procedures for possible credit overruns;
- use of insurance policies or specific guarantees (letters of credit);
- regular monitoring and assessment of overdue accounts (aging balance), including collection procedures; and
- provisioning of bad debts on a customer-by-customer basis, according to payment delays and local payment practices (provisions may also be calculated based on statistics).
Counterparties are subject to credit assessment and approval prior to any transaction being concluded. Regular reviews are made for all active counterparties including a re-appraisal and renewing of the granted credit limits. The limits of the counterparties are assessed based on quantitative and qualitative data regarding financial standing, together with the review of any relevant third party and market information, such as that provided by rating agencies and insurance companies.
Trading & Shipping
Trading & Shipping deals with commercial counterparties and financial institutions located throughout the world. Counterparties to physical and derivative transactions are primarily entities involved in the oil and gas industry or in the trading of energy commodities, or financial institutions. Credit risk coverage is concluded with financial institutions, international banks and insurance groups selected in accordance with strict criteria.
The Trading & Shipping division has a strict policy of internal delegation of authority governing establishment of country and counterparty credit limits and approval of specific transactions. Credit exposures contracted under these limits and approvals are monitored on a daily basis.
Potential counterparties are subject to credit assessment and approval prior to any transaction being concluded and all active counterparties are subject to regular reviews, including re-appraisal and approval of granted limits. The creditworthiness of counterparties is assessed based on an analysis of quantitative and qualitative data regarding financial standing and business risks, together with the review of any relevant third party and market information, such as ratings published by Standard & Poor's, Moody's Investors Service and other agencies.
Contractual arrangements are structured so as to maximize the risk mitigation benefits of netting between transactions wherever possible and additional protective terms providing for the provision of security in the event of financial deterioration and the termination of transactions on the occurrence of defined default events are used to the greatest permitted extent.
Credit risks in excess of approved levels are secured by means of letters of credit and other guarantees, cash deposits and insurance arrangements. In respect of derivative transactions, risks are secured by margin call contracts wherever possible.
Marketing & Services segment
Internal procedures for the Marketing & Services division include rules on credit risk that describe the basis of internal control in this domain, including the separation of authority between commercial and financial operations. Credit policies are defined at the local level, complemented by the implementation of procedures to monitor customer risk (credit committees at the subsidiary level, the creation of credit limits for corporate customers, portfolio guarantees, etc.).
Each entity also implements monitoring of its outstanding receivables. Risks related to credit may be mitigated or limited by subscription of credit insurance and/or requiring security or guarantees.
Bad debts are provisioned on a case-by-case basis at a rate determined by management based on an assessment of the risk of credit loss.
32) Other risks and contingent liabilities
TOTAL is not currently aware of any exceptional event, dispute, risks or contingent liabilities that could have a material impact on the assets and liabilities, results, financial position or operations of the Group.
Antitrust investigations
The principal antitrust proceedings in which the Group's companies are involved are described below.
Refining & Chemicals segment
As part of the spin-off of Arkema1 in 2006, TOTAL S.A. and certain other Group companies agreed to grant Arkema for a period of ten years a guarantee for potential monetary consequences related to antitrust proceedings arising from events prior to the spin-off. As of December 31, 2013, all public and civil proceedings covered by the guarantee were definitively resolved in Europe and in the United States. Despite the fact that Arkema has implemented since 2001 compliance procedures that are designed to prevent its employees from violating antitrust provisions, it is not possible to exclude the possibility that the relevant authorities could commence additional proceedings involving Arkema regarding events prior to the spin-off.
Marketing & Services segment
- Following the appeal lodged by the Group's companies against the European Commission's 2008 decision fining Total Marketing Services an amount of €128.2 million in relation to practices regarding a product line of the Marketing & Services segment, which the company had already paid, and concerning which TOTAL S.A. was declared jointly liable as the parent company, the relevant European court decided during the third quarter of 2013 to reduce the fine imposed on Total Marketing Services to €125.5 million without modifying the liability of TOTAL S.A. as parent company. Appeals have been lodged against this judgment.
- In the Netherlands, a civil proceeding was initiated against TOTAL S.A., Total Marketing Services and other companies by third parties alleging damages in connection with practices already sanctioned by the European Commission. At this stage, the plaintiffs have still not communicated the amount of their claim.
- Finally, in Italy, in 2013, a civil proceeding was initiated against TOTAL S.A. and its subsidiary Total Aviazione Italia Srl before the competent Italian civil court. The plaintiff claims against TOTAL S.A., its subsidiary and other third parties, damages that it estimates to be nearly €908 million. This procedure follows practices that had been sanctioned by the Italian competition authority in 2006. The procedure has not evolved, the existence and the assessment of the alleged damages in this procedure involving multiple defendants remain strongly contested.
Whatever the evolution of the proceedings described above, the Group believes that their outcome should not have a material adverse effect on the Group's financial situation or consolidated results.
Grande Paroisse
An explosion occurred at the Grande Paroisse industrial site in the city of Toulouse in France on September 21, 2001. Grande Paroisse, a former subsidiary of Atofina which became a subsidiary of Elf Aquitaine Fertilisants on December 31, 2004, as part of the reorganization of the Chemicals segment, was principally engaged in the production and sale
1 Arkema is used in this section to designate those companies of the Arkema group whose ultimate parent company is Arkema S.A. Arkema became an independent company after being spun-off from TOTAL S.A. in May 2006.
of agricultural fertilizers. The explosion, which involved a stockpile of ammonium nitrate pellets, destroyed a portion of the site and caused the death of thirty-one people, including twenty-one workers at the site, and injured many others. The explosion also caused significant damage to certain property in part of the city of Toulouse.
This plant has been closed and individual assistance packages have been provided for employees. The site has been rehabilitated.
On December 14, 2006, Grande Paroisse signed, under the supervision of the city of Toulouse, a deed whereby it donated the former site of the AZF plant to the greater agglomeration of Toulouse (CAGT) and the Caisse des dépôts et consignations and its subsidiary ICADE. Under this deed, TOTAL S.A. guaranteed the site remediation obligations of Grande Paroisse and granted a €10 million endowment to the InNaBioSanté research foundation as part of the setting up of a cancer research center at the site by the city of Toulouse.
After having articulated several hypotheses, the Court-appointed experts did not maintain in their final report filed on May 11, 2006, that the accident was caused by pouring a large quantity of a chlorine compound over ammonium nitrate. Instead, the experts have retained a scenario where a container of chlorine compound sweepings was poured between a layer of wet ammonium nitrate covering the floor and a quantity of dry agricultural nitrate at a location not far from the principal storage site. This is claimed to have caused an explosion which then spread into the main storage site. Grande Paroisse was investigated based on this new hypothesis in 2006; Grande Paroisse is contesting this explanation, which it believes to be based on elements that are not factually accurate.
On July 9, 2007, the investigating magistrate brought charges against Grande Paroisse and the former Plant Manager before the Toulouse Criminal Court. In late 2008, TOTAL S.A. and Mr. Thierry Desmarest, Chairman and CEO at the time of the event, were summoned to appear in Court pursuant to a request by a victims association.
On November 19, 2009, the Toulouse Criminal Court acquitted both the former Plant Manager, and Grande Paroisse due to the lack of reliable evidence for the explosion. The Court also ruled that the summonses against TOTAL S.A. and Mr. Thierry Desmarest were inadmissible.
Due to the presumption of civil liability that applied to Grande Paroisse, the Court declared Grande Paroisse civilly liable for the damages caused by the explosion to the victims in its capacity as custodian and operator of the plant.
The Prosecutor's office, together with certain third parties, appealed the Toulouse Criminal Court verdict. In order to preserve its rights, Grande Paroisse lodged a cross-appeal with respect to civil charges.
By its decision of September 24, 2012, the Court of Appeal of Toulouse (Cour d'appel de Toulouse) upheld the lower court verdict pursuant to which the summonses against TOTAL S.A. and Mr. Thierry Desmarest were determined to be inadmissible. This element of the decision has been appealed by certain third parties before the French Supreme Court (Cour de cassation).
The Court of Appeal considered, however, that the explosion was the result of the chemical accident described by the court-appointed experts. Accordingly, it convicted the former Plant Manager and Grande Paroisse. This element of the decision has been appealed by the former Plant Manager and Grande Paroisse before the French Supreme Court (Cour de cassation), which has the effect of suspending their criminal sentences.
On January 13, 2015, the French Supreme Court (Cour de cassation) fully quashed the decision of September 24, 2012. The impugned decision is set aside and the parties find themselves in the position they were in before the decision was rendered. The case is referred back to the Court of Appeal of Paris for a new criminal trial. The trial date has not yet been set.
A compensation mechanism for victims was set up immediately following the explosion. €2.3 billion was paid for the compensation of claims and related expenses amounts. A €10.3 million reserve remains booked in the Group's consolidated financial statements as of December 31, 2014.
Blue Rapid and the Russian Olympic Committee – Russian regions and Interneft
Blue Rapid, a Panamanian company, and the Russian Olympic Committee filed a claim for damages with the Paris Commercial Court against Elf Aquitaine, alleging a so-called non-completion by a former subsidiary of Elf Aquitaine of a contract related to an exploration and production project in Russia negotiated in the early 1990s. Elf Aquitaine believed this claim to be unfounded and opposed it. On January 12, 2009, the Commercial Court of Paris rejected Blue Rapid's claim against Elf Aquitaine and found that the Russian Olympic Committee did not have standing in the matter. Blue Rapid and the Russian Olympic Committee appealed this decision. On June 30, 2011, the Court of Appeal of Paris dismissed as inadmissible the claim of Blue Rapid and the Russian Olympic Committee against Elf Aquitaine, notably on the grounds of the contract having lapsed. Blue Rapid and the Russian Olympic Committee appealed this decision to the French Supreme Court.
In connection with the same facts, and fifteen years after the termination of the exploration and production contract, a Russian company, which was held not to be the contracting party to the contract, and two regions of the Russian Federation that were not even parties to the contract, launched an arbitration procedure against the aforementioned former subsidiary of Elf Aquitaine that was liquidated in 2005, claiming alleged damages of \$22.4 billion. For the same reasons as those successfully adjudicated by Elf Aquitaine against Blue Rapid and the Russian Olympic Committee, the Group considers this claim to be unfounded as a matter of law and fact. The Group has lodged a criminal complaint to denounce the fraudulent claim of which the Group believes it is a victim and, has taken and reserved its rights to take other actions and measures to defend its interests.
Iran
In 2003, the United States Securities and Exchange Commission (SEC) followed by the Department of Justice (DoJ) issued a formal order directing an investigation in connection with the pursuit of business in Iran by certain oil companies including, among others, TOTAL.
The inquiry concerned an agreement concluded by the Company with consultants concerning gas fields in Iran and aimed at verifying whether certain payments made under this agreement would have benefited Iranian officials in violation of the Foreign Corrupt Practices Act (FCPA) and the Company's accounting obligations.
In late May 2013, and after several years of discussions, TOTAL reached settlements with the U.S. authorities (a Deferred Prosecution Agreement with the DoJ and a Cease and Desist Order with the SEC). These settlements, which put an end to these investigations, were concluded without admission of guilt and in exchange for TOTAL respecting a number of obligations, including the payment of a fine (\$245.2 million) and civil compensation (\$153 million) that occurred during the second quarter of 2013. The reserve of \$398.2 million that was booked in the financial statements as of June 30, 2012, has been fully released. By virtue of these settlements, TOTAL also accepted the appointment of a French independent compliance monitor to review the Group's compliance program and to recommend possible improvements.
With respect to the same facts, TOTAL and its late Chairman and Chief Executive Officer, who was President of the Middle East division at the time of the facts, were placed under formal investigation in France following a judicial inquiry initiated in 2006. In late May 2013, the Prosecutor's office recommended that the case be sent to trial. This position was reiterated by the Prosecutor's office in June 2014. By order notified in October 2014, the investigating magistrate decided to refer the case to trial.
At this point, the Company considers that the resolution of these cases is not expected to have a significant impact on the Group's financial situation or consequences for its future planned operations.
Oil-for-Food Program
Several countries have launched investigations concerning possible violations related to the United Nations (UN) Oilfor-Food Program in Iraq.
Pursuant to a French criminal investigation, certain current or former Group employees were placed under formal criminal investigation for possible charges as accessories to the misappropriation of Corporate assets and as accessories to the corruption of foreign public agents. In 2007, the criminal investigation was closed and the case was transferred to the Prosecutor's office. In 2009, the Prosecutor's office recommended to the investigating magistrate that the case against the Group's current and former employees and TOTAL's late Chairman and Chief Executive Officer, formerly President of the Group's Exploration & Production division, not be pursued.
In early 2010, despite the recommendation of the Prosecutor's office, a new investigating magistrate, having taken over the case, decided to indict TOTAL S.A. on bribery charges as well as complicity and influence peddling. The indictment was brought eight years after the beginning of the investigation without any new evidence being introduced.
In October 2010, the Prosecutor's office recommended to the investigating magistrate that the case against TOTAL S.A., the Group's former employees and TOTAL's late Chairman and Chief Executive Officer not be pursued. However, by ordinance notified in early August 2011, the investigating magistrate on the matter decided to send the case to trial. On July 8, 2013, TOTAL S.A., the Group's former employees and TOTAL's late Chairman and Chief Executive Officer were cleared of all charges by the Criminal Court, which found that none of the offenses for which they had been prosecuted were established. On July 18, 2013, the Prosecutor's office appealed the parts of the Criminal Court's decision acquitting TOTAL S.A. and certain of the Group's former employees. TOTAL's late Chairman and Chief Executive Officer's acquittal issued on July 8, 2013 was irrevocable since the Prosecutor's office did not appeal this part of the Criminal Court's decision. The appeal hearing is expected to start in October 2015.
Italy
As part of an investigation led by the Prosecutor of the Republic of the Potenza Court, Total Italia and certain Group employees were the subjects of an investigation related to certain calls for tenders that Total Italia made for the preparation and development of an oil field.
The criminal investigation was closed in the first half of 2010.
In May 2012, the Judge of the preliminary hearing decided to dismiss the charges against some of the Group's employees and to refer the case for trial for a reduced number of charges. The trial started in September 2012.
Rivunion
On July 9, 2012, the Swiss Tribunal Fédéral (Switzerland's Supreme Court) rendered a decision against Rivunion, a wholly-owned subsidiary of Elf Aquitaine, confirming a tax reassessment in the amount of CHF 171 million (excluding interest for late payment). According to the Tribunal, Rivunion was held liable as tax collector for withholding taxes owed by the beneficiaries of taxable services. Rivunion, in liquidation since March 13, 2002 and unable to recover the amounts corresponding to the withholding taxes in order to meet its fiscal obligations, has been subject to insolvency proceedings since November 1, 2012. On August 29, 2013, the Swiss federal tax administration lodged a claim as part of the insolvency proceedings of Rivunion, for an amount of CHF 284 million, including CHF 171 million of principal as well as interest for late payment.
Total Gabon
On February 14, 2014, Total Gabon received a tax re-assessment notice from the Ministère de l'Économie et de la Prospective of the Gabonese Republic accompanied by a partial tax collection notice, following the tax audit of Total Gabon in relation to the years 2008 to 2010. The partial tax collection procedure was suspended on March 5, 2014 further to the action that Total Gabon engaged before the Tax Administration.
Discussions with the Gabonese authorities led to the termination in early November 2014 of the tax assessment procedure to which Total Gabon was subject. Net income for Total Gabon as of September 30, 2014 includes the impact of the closing of this procedure, following which Total Gabon obtained a tax clearance for the relevant period, extended to and including the years 2011 to 2013.
Kashagan
In Kazakhstan, the start-up of production of the Kashagan field, in which TOTAL holds an interest of 16.81%, occurred on September 11, 2013. Following the detection of a gas leak from the export pipeline, production was stopped on September 24, 2013. Production was resumed but then stopped again shortly thereafter following the detection of another leak. Pressure tests were performed in a fully controlled environment revealing some other potential leaks/cracks. The production of the field was stopped and a thorough investigation was launched.
After the identification of a significant number of anomalies in the oil and gas export lines, it was decided to replace both pipelines. The remedial work will be conducted according to best international oil and gas field practices and strict HSE requirements in order to address, mitigate and remedy all problems prior to the restart of production.
On December 13, 2014, the Republic of Kazakhstan and the co-venturers of the consortium settled the disputes raised over the last several years concerning a number of operational, financial and environmental matters. This settlement agreement definitively closed these proceedings without a significant impact on the Group's financial situation or consolidated results.
Russia
Since July 2014, members of the international community have adopted economic sanctions against certain Russian persons and entities, including various entities operating in the financial, energy and defense sectors, in response to the situation in Ukraine.
Among other things, the U.S. Treasury Department's Office of Foreign Assets Control (OFAC) has adopted economic sanctions targeting OAO Novatek, a Russian company listed on the Moscow Interbank Currency Exchange and the London Stock Exchange in which the Group held an 18.24% interest as of December 31, 2014 through its subsidiary TOTAL E&P Holdings Russia, and entities in which OAO Novatek (individually or with other similarly targeted persons or entities collectively) owns an interest of at least 50%. The OFAC sanctions applicable to OAO Novatek prohibit U.S. persons from transacting in, providing financing for or otherwise dealing in debt issued after July 16, 2014 of greater than 90 days maturity, including OAO Yamal LNG, which is jointly-owned by OAO Novatek (60%), TOTAL E&P Yamal (20%) and CNODC (20%), a subsidiary of CNPC. Consequently, the use of the U.S. dollar for such financing is effectively prohibited.
In order to comply with these sanctions, the financing plan for the Yamal LNG project is being reviewed, and the project's partners are engaged in efforts to develop an alternate financing plan in line with the applicable regulations.
TOTAL continues to closely monitor the different international economic sanctions with respect to its activities in Russia. Within this framework, the Group is filing the requests for prior authorizations required by EU restrictive measures concerning technical assistance, brokering services, financing and financial assistance related to certain technologies. The Treasury Department of the French Ministry of Finance, the competent authority on the subject, issued authorizations especially for the projects of Yamal LNG, Kharyaga and Termokarstovoye. The United States has also imposed export controls and restrictions on the export of goods, services, and technologies for use in certain Russian energy projects that may affect TOTAL's activities in Russia.
Since July 18, 2014, the Group has not acquired any additional shares of OAO Novatek.
Djibouti
Following the confirmation of their conviction by a final judgment of the facts regarding pollution that occurred in the port of Djibouti in 1997, Total Djibouti SA and Total Marketing Djibouti SA each received in September 2014 an order to pay €53.8 million to the Republic of Djibouti. The amounts were contested by the two companies which, unable to deal with the liability, in accordance with local law, filed declarations of insolvency with the court on October 7, 2014. With respect to Total Djibouti SA, the insolvency proceeding comprised a recovery plan.
Following a judgment delivered on November 18, 2014, the recovery plan proposed by Total Djibouti SA was rejected and the two companies were put into liquidation.
Total Djibouti SA, a subsidiary indirectly 100% owned of TOTAL S.A., fully holds the capital of Total Marketing Djibouti SA.
33) Other information
Research and development costs incurred by the Group in 2014 amounted to \$1,353 million (\$1,260 million in 2013 and \$1,034 million in 2012), corresponding to 0.57% of the sales.
The staff dedicated in 2014 to these research and development activities are estimated at 4,840 people (4,684 in 2013 and 4,110 in 2012).
34) Changes in progress in the Group structure
Upstream
- TOTAL announced in November 2012 an agreement for the sale in Nigeria of its 20% interest in block OML 138 to a subsidiary of China Petrochemical Corporation (Sinopec). On July 17, 2014, Sinopec informed the Group of its decision to not complete the transaction. The Group is actively pursuing its divestment process. At December 31, 2014 the assets and liabilities have been respectively classified in the consolidated balance sheet in "assets classified as held for sale" for an amount of \$2,401 million and "liabilities directly associated with the assets classified as held for sale" for an amount of \$831 million. The assets concerned mainly include tangible assets for an amount of \$2,175 million.
- TOTAL has signed in July 2014 an agreement with Exxaro Resources Ltd for the sale of its 100% stake in Total Coal South Africa, its coal-producing affiliate in South Africa. Completion of the sale is subject to approval by the relevant authorities. At December 31, 2014 the assets and liabilities have been respectively classified in the consolidated balance sheet in "assets classified as held for sale" for an amount of \$469 million and "liabilities directly associated with the assets classified as held for sale" for an amount of \$58 million. The assets concerned mainly include tangible assets for an amount of \$398 million.
Marketing & Services
TOTAL announced in July 2014 that it had entered into exclusive negotiations with UGI Corporation, the parent company of Antargaz, having received a firm offer from the U.S. company to acquire 100% of the outstanding shares of Totalgaz, the Group's liquefied petroleum gas (LPG) distributor in France. At December 31, 2014 the assets and liabilities have been respectively classified in the consolidated balance sheet in "assets classified as held for sale" for an amount of \$367 million and "liabilities directly associated with the assets classified as held for sale" for an amount of \$265 million. The assets and liabilities concerned mainly include tangible assets for an amount of \$158 million, trade receivables for an amount of \$126 million, deposits and guarantees received for an amount of \$120 million and accounts payable for an amount of \$85 million.
Refining & Chemicals
TOTAL announced in September 2014 that it had received an offer from the French group Arkema, one of the worlds major players in specialty chemicals, to acquire its subsidiary Bostik, a global company specializing in chemical adhesives. At December 31, 2014 the assets and liabilities have been respectively classified in the consolidated balance sheet in "assets classified as held for sale" for an amount of \$1,664 million and "liabilities directly associated with the assets classified as held for sale" for an amount of \$606 million. The assets and liabilities concerned mainly include intangible assets for an amount of \$561, tangible assets for an amount of \$356 million, trade receivables for an amount of \$346 million, inventories for an amount of \$220 million, provisions for employee benefits for an amount of \$188 million and accounts payable for an amount of \$193 million. The sale has been finalized on February 2, 2015.
35) Consolidation scope
As of December 31, 2014, 903 entities are consolidated of which 818 are fully consolidated and 85 are accounted for under equity method (E).
The table below sets forth the main Group consolidated entities:
| Business segment | Statutory corporate name | % Group interest | Method | Country of incorporation | Country of operations |
|---|---|---|---|---|---|
| Upstream | ABU DHABI GAS INDUSTRIES LIMITED ABU DHABI GAS LIQUEFACTION COMPANY LTD |
15,00% 5,00% |
E E |
UNITED ARAB EMIRATES UNITED ARAB EMIRATES |
UNITED ARAB EMIRATES UNITED ARAB EMIRATES |
| ABU DHABI MARINE AREAS LIMITED ABU DHABI PETROLEUM COMPANY LIMITED |
33,33% 23,75% |
E E |
UNITED KINGDOM UNITED KINGDOM |
UNITED ARAB EMIRATES UNITED ARAB EMIRATES |
|
| ANGOLA BLOCK 14 B.V. ANGOLA LNG LIMITED |
50,01% 13,60% |
E | NETHERLANDS BERMUDA |
ANGOLA ANGOLA |
|
| ANGOLA LNG SUPPLY SERVICES LLC | 13,60% | E | UNITED STATES | UNITED STATES | |
| BONNY GAS TRANSPORT LIMITED BRASS HOLDINGS S.A.R.L. |
15,00% 100,00% |
E | BERMUDA LUXEMBOURG |
NIGERIA LUXEMBOURG |
|
| BRASS LNG LTD CDF ENERGIE |
20,48% 100,00% |
E | NIGERIA FRANCE |
NIGERIA FRANCE |
|
| CEPSA GAS COMERCIALIZADORA SA DEER CREEK PIPELINES LIMITED |
35,00% 75,00% |
E | SPAIN CANADA |
SPAIN CANADA |
|
| DOLPHIN ENERGY LIMITED | 24,50% | E | UNITED ARAB EMIRATES | UNITED ARAB EMIRATES | |
| DORSTFONTEIN COAL MINES (PROPRIETARY) LIMITED E. F. OIL AND GAS LIMITED |
74,00% 100,00% |
SOUTH AFRICA UNITED KINGDOM |
SOUTH AFRICA UNITED KINGDOM |
||
| EASTERN POWER AND ELECTRIC COMPANY LIMITED ELF EXPLORATION PRODUCTION |
28,00% 100,00% |
E | THAILAND FRANCE |
THAILAND FRANCE |
|
| ELF EXPLORATION UK LIMITED ELF HYDROCARBONS LIMITED |
100,00% 100,00% |
UNITED KINGDOM UNITED KINGDOM |
UNITED KINGDOM UNITED KINGDOM |
||
| ELF PETROLEUM IRAN | 100,00% | FRANCE | IRAN | ||
| ELF PETROLEUM UK LIMITED ELOFF MINING COMPANY (PROPRIETARY) LTD |
100,00% 51,01% |
UNITED KINGDOM SOUTH AFRICA |
UNITED KINGDOM SOUTH AFRICA |
||
| FINA EXPLORATION LIMITED FINA PETROLEUM DEVELOPMENT LIMITED |
100,00% 100,00% |
UNITED KINGDOM UNITED KINGDOM |
UNITED KINGDOM UNITED KINGDOM |
||
| FINOSCA FORZANDO COAL MINES (PROPRIETARY) LIMITED |
100,00% 86,74% |
COLOMBIA SOUTH AFRICA |
COLOMBIA SOUTH AFRICA |
||
| FOSMAX LNG | 27,50% | E | FRANCE | FRANCE | |
| GAS DEL LITORAL SRLCV GAS INVESTMENT AND SERVICES COMPANY LTD |
25,00% 10,00% |
E E |
MEXICO UNITED KINGDOM |
MEXICO OMAN |
|
| GEOMETHANE GEOSUD |
28,04% 56,08% |
E E |
FRANCE FRANCE |
FRANCE FRANCE |
|
| GULF TOTAL TRACTEBEL POWER COMPANY PSJC HAZIRA LNG PRIVATE LIMITED |
20,00% 26,00% |
E E |
UNITED ARAB EMIRATES INDIA |
UNITED ARAB EMIRATES INDIA |
|
| HAZIRA PORT PRIVATE LIMITED ICHTHYS LNG PTY LTD |
26,00% 30,00% |
E E |
INDIA AUSTRALIA |
INDIA AUSTRALIA |
|
| ITHEMBA FARM PROPRIETARY LTD | 100,00% | SOUTH AFRICA | SOUTH AFRICA | ||
| MABRUK OIL OPERATIONS MANYEKA COAL MINES (PROPRIETARY) LIMITED |
100,00% 100,00% |
FRANCE SOUTH AFRICA |
STATE OF LIBYA SOUTH AFRICA |
||
| MASINKETA COAL MINES PROPRIETARY LIMITED MMAKAU COAL (PROPRIETARY) LIMITED |
74,00% 49,00% |
E | SOUTH AFRICA SOUTH AFRICA |
SOUTH AFRICA SOUTH AFRICA |
|
| MOATTAMA GAS TRANSPORTATION COMPANY LIMITED NATIONAL GAS SHIPPING COMPANY LTD. |
31,24% 5,00% |
E E |
BERMUDA UNITED ARAB EMIRATES |
MYANMAR UNITED ARAB EMIRATES |
|
| NEWCASTLE COAL MINES (PROPRIETARY) LIMITED | 100,00% | SOUTH AFRICA | SOUTH AFRICA | ||
| NIGERIA LNG LTD NORPIPE OIL AS |
15,00% 34,93% |
E E |
NIGERIA NORWAY |
NIGERIA NORWAY |
|
| NORPIPE PETROLEUM UK LTD NORSEA PIPELINE LIMITED |
32,87% 32,87% |
E E |
UNITED KINGDOM UNITED KINGDOM |
NORWAY NORWAY |
|
| NOVATEK OMAN LNG LLC |
18,24% 5,54% |
E E |
RUSSIAN FEDERATION OMAN |
RUSSIAN FEDERATION OMAN |
|
| PARS LNG LIMITED | 40,00% | E | BERMUDA | IRAN | |
| PETROCEDENO PRIVATE OIL HOLDINGS OMAN LTD |
30,32% 10,00% |
E E |
VENEZUELA UNITED KINGDOM |
VENEZUELA OMAN |
|
| QATAR LIQUEFIED GAS COMPANY LIMITED (II) QATARGAS LIQUEFIED GAS COMPANY LIMITED |
16,70% 10,00% |
E E |
QATAR QATAR |
QATAR QATAR |
|
| RUWAIS FERTILIZER INDUSTRIES LIMITED SHTOKMAN DEVELOPMENT AG |
33,33% 25,00% |
E E |
UNITED ARAB EMIRATES SWITZERLAND |
UNITED ARAB EMIRATES RUSSIAN FEDERATION |
|
| SOUTH ASIA LPG PRIVATE LIMITED | 50,00% | E | INDIA | INDIA | |
| SOUTH HOOK CHP SOUTH HOOK LNG TERMINAL COMPANY LTD |
8,35% 8,35% |
E E |
UNITED KINGDOM UNITED KINGDOM |
UNITED KINGDOM UNITED KINGDOM |
|
| TERNEFTEGAS LLC TOTAL (BTC) B.V. |
58,30% 100,00% |
E | RUSSIAN FEDERATION NETHERLANDS |
RUSSIAN FEDERATION NETHERLANDS |
|
| TOTAL ABU AL BU KHOOSH TOTAL AUSTRAL |
100,00% 100,00% |
FRANCE FRANCE |
UNITED ARAB EMIRATES ARGENTINA |
||
| TOTAL COAL SOUTH AFRICA (PTY) LTD | 100,00% | SOUTH AFRICA | SOUTH AFRICA | ||
| TOTAL COLOMBIA PIPELINE TOTAL DOLPHIN MIDSTREAM LIMITED |
100,00% 100,00% |
FRANCE BERMUDA |
COLOMBIA BERMUDA |
||
| TOTAL E&P ABSHERON BV TOTAL E&P ALGERIE |
100,00% 100,00% |
NETHERLANDS FRANCE |
AZERBAIJAN ALGERIA |
||
| TOTAL E&P AMBORIP VI TOTAL E&P ANGOLA |
100,00% 100,00% |
FRANCE FRANCE |
INDONESIA ANGOLA |
||
| TOTAL E&P ANGOLA BLOCK 15/06 LIMITED TOTAL E&P ANGOLA BLOCK 17.06 |
100,00% 100,00% |
BERMUDA FRANCE |
ANGOLA ANGOLA |
||
| TOTAL E&P ANGOLA BLOCK 25 | 100,00% | FRANCE | ANGOLA | ||
| TOTAL E&P ANGOLA BLOCK 31 LIMITED TOTAL E&P ANGOLA BLOCK 32 |
100,00% 100,00% |
BAHAMAS FRANCE |
ANGOLA ANGOLA |
||
| TOTAL E&P ANGOLA BLOCK 33 TOTAL E&P ANGOLA BLOCK 39 |
100,00% 100,00% |
FRANCE FRANCE |
ANGOLA ANGOLA |
||
| TOTAL E&P ANGOLA BLOCK 40 TOTAL E&P ARAFURA SEA |
100,00% 100,00% |
FRANCE FRANCE |
ANGOLA INDONESIA |
||
| TOTAL E&P ARUBA B.V. | 100,00% | NETHERLANDS | ARUBA | ||
| TOTAL E&P AUSTRALIA TOTAL E&P AUSTRALIA II |
100,00% 100,00% |
FRANCE FRANCE |
AUSTRALIA AUSTRALIA |
||
| TOTAL E&P AUSTRALIA III TOTAL E&P AZERBAIJAN BV |
100,00% 100,00% |
FRANCE NETHERLANDS |
AUSTRALIA AZERBAIJAN |
||
| TOTAL E&P BOLIVIE TOTAL E&P BORNEO BV |
100,00% 100,00% |
FRANCE NETHERLANDS |
BOLIVIA BRUNEI |
||
| TOTAL E&P BULGARIA B.V. TOTAL E&P CAMBODGE |
100,00% 100,00% |
NETHERLANDS FRANCE |
BULGARIA CAMBODIA |
||
| TOTAL E&P CANADA LTD | 100,00% | CANADA | CANADA | ||
| TOTAL E&P CHINE TOTAL E&P COLOMBIE |
100,00% 100,00% |
FRANCE FRANCE |
CHINA COLOMBIA |
||
| TOTAL E&P CONGO TOTAL E&P COTE D'IVOIRE |
85,00% 100,00% |
CONGO FRANCE |
CONGO IVORY COAST |
||
| TOTAL E&P COTE D'IVOIRE CI-514 TOTAL E&P COTE D'IVOIRE CI-515 |
100,00% 100,00% |
FRANCE FRANCE |
IVORY COAST IVORY COAST |
||
| TOTAL E&P COTE D'IVOIRE CI-516 | 100,00% | FRANCE | IVORY COAST | ||
| TOTAL E&P CYPRUS B.V. TOTAL E&P DEEP OFFSHORE BORNEO BV |
100,00% 100,00% |
NETHERLANDS NETHERLANDS |
CYPRUS BRUNEI |
||
| TOTAL E&P DENMARK BV TOTAL E&P DO BRASIL LTDA |
100,00% 100,00% |
NETHERLANDS BRAZIL |
DENMARK BRAZIL |
||
| TOTAL E&P DOLPHIN UPSTREAM LIMITED TOTAL E&P EAST EL BURULLUS OFFSHORE B.V. |
100,00% 100,00% |
BERMUDA NETHERLANDS |
QATAR EGYPT |
||
| TOTAL E&P EGYPT BLOCK 2 B.V. TOTAL E&P EGYPTE |
100,00% 100,00% |
NETHERLANDS FRANCE |
EGYPT EGYPT |
||
| TOTAL E&P FRANCE | 100,00% | FRANCE | FRANCE | ||
| TOTAL E&P GOLFE HOLDINGS LTD. TOTAL E&P GOLFE LIMITED |
100,00% 100,00% |
BERMUDA UNITED ARAB EMIRATES |
BERMUDA QATAR |
||
| TOTAL E&P GUYANE FRANCAISE TOTAL E&P HOLDING ICHTHYS |
100,00% 100,00% |
FRANCE FRANCE |
FRANCE FRANCE |
||
| TOTAL E&P HOLDINGS AUSTRALIA PTY TOTAL E&P HOLDINGS RUSSIA |
100,00% 100,00% |
AUSTRALIA FRANCE |
AUSTRALIA FRANCE |
||
| TOTAL E&P HYDROCARBONS YEMEN B.V. | 100,00% | NETHERLANDS | YEMEN | ||
| TOTAL E&P ICHTHYS TOTAL E&P ICHTHYS B.V. |
100,00% 100,00% |
FRANCE NETHERLANDS |
AUSTRALIA AUSTRALIA |
||
| TOTAL E&P INDONESIA GMB KUTAI II TOTAL E&P INDONESIA MENTAWAI B.V. |
100,00% 100,00% |
FRANCE NETHERLANDS |
INDONESIA INDONESIA |
||
| TOTAL E&P INDONESIA SOUTH MANDAR TOTAL E&P INDONESIA TELEN B.V. |
100,00% 100,00% |
FRANCE NETHERLANDS |
INDONESIA INDONESIA |
||
| TOTAL E&P INDONESIA WEST PAPUA | 100,00% | FRANCE | INDONESIA | ||
| TOTAL E&P INDONESIE TOTAL E&P IRAN |
100,00% 100,00% |
FRANCE FRANCE |
INDONESIA IRAN |
||
| TOTAL E&P IRAQ TOTAL E&P ITALIA |
100,00% 100,00% |
FRANCE ITALY |
IRAQ ITALY |
||
| TOTAL E&P KAZAKHSTAN TOTAL E&P KENYA B.V. |
100,00% 100,00% |
FRANCE NETHERLANDS |
KAZAKHSTAN KENYA |
||
| TOTAL E&P KURDISTAN REGION OF IRAQ (HARIR) B.V. TOTAL E&P KURDISTAN REGION OF IRAQ (SAFEN) B.V. |
100,00% 100,00% |
NETHERLANDS NETHERLANDS |
IRAQ IRAQ |
||
| TOTAL E&P KURDISTAN REGION OF IRAQ (TAZA) B.V. | 100,00% | NETHERLANDS | IRAQ | ||
| TOTAL E&P KURDISTAN REGION OF IRAQ B.V. TOTAL E&P KUTAI TIMUR |
100,00% 100,00% |
NETHERLANDS FRANCE |
IRAQ INDONESIA |
||
| TOTAL E&P LIBYE TOTAL E&P LUBLIN B.V. |
100,00% 100,00% |
FRANCE NETHERLANDS |
STATE OF LIBYA POLAND |
||
| TOTAL E&P MADAGASCAR TOTAL E&P MALAYSIA |
100,00% 100,00% |
FRANCE FRANCE |
MADAGASCAR MALAYSIA |
||
| TOTAL E&P MAROC | 100,00% | FRANCE | MOROCCO | ||
| TOTAL E&P MAURITANIA BLOCK C9 B.V. TOTAL E&P MAURITANIE |
100,00% 100,00% |
NETHERLANDS FRANCE |
MAURITANIA MAURITANIA |
||
| TOTAL E&P MAURITANIE BLOCK TA29 B.V. TOTAL E&P MONTELIMAR |
100,00% 100,00% |
NETHERLANDS FRANCE |
MAURITANIA FRANCE |
||
| TOTAL E&P MOZAMBIQUE B.V. TOTAL E&P MYANMAR |
100,00% 100,00% |
NETHERLANDS FRANCE |
MOZAMBIQUE MYANMAR |
||
| TOTAL E&P NEDERLAND BV TOTAL E&P NEW VENTURES INC |
100,00% 100,00% |
NETHERLANDS UNITED STATES |
NETHERLANDS UNITED STATES |
||
| Business segment | Statutory corporate name | % Group interest | Method | Country of incorporation | Country of operations |
|---|---|---|---|---|---|
| Upstream | TOTAL E&P NIGERIA DEEPWATER A LIMITED TOTAL E&P NIGERIA DEEPWATER B LIMITED |
100,00% 100,00% |
NIGERIA NIGERIA |
NIGERIA NIGERIA |
|
| TOTAL E&P NIGERIA DEEPWATER C LIMITED TOTAL E&P NIGERIA DEEPWATER D LIMITED |
100,00% 100,00% |
NIGERIA NIGERIA |
NIGERIA NIGERIA |
||
| TOTAL E&P NIGERIA DEEPWATER E LIMITED TOTAL E&P NIGERIA DEEPWATER F LIMITED |
100,00% 100,00% |
NIGERIA NIGERIA |
NIGERIA NIGERIA |
||
| TOTAL E&P NIGERIA DEEPWATER G LIMITED TOTAL E&P NIGERIA DEEPWATER H LIMITED |
100,00% 100,00% |
NIGERIA NIGERIA |
NIGERIA NIGERIA |
||
| TOTAL E&P NIGERIA LTD TOTAL E&P NORGE AS |
100,00% 100,00% |
NIGERIA NORWAY |
NIGERIA NORWAY |
||
| TOTAL E&P NURMUNAI | 100,00% | FRANCE | KAZAKHSTAN | ||
| TOTAL E&P OMAN TOTAL E&P OMAN PETROLEUM B.V. |
100,00% 100,00% |
FRANCE NETHERLANDS |
OMAN OMAN |
||
| TOTAL E&P PHILIPPINES B.V. TOTAL E&P PNG 1 B.V. |
100,00% 100,00% |
NETHERLANDS NETHERLANDS |
PHILIPPINES PAPUA NEW GUINEA |
||
| TOTAL E&P PNG 2 B.V. TOTAL E&P PNG 3 B.V. |
100,00% 100,00% |
NETHERLANDS NETHERLANDS |
PAPUA NEW GUINEA PAPUA NEW GUINEA |
||
| TOTAL E&P PNG 4 B.V. TOTAL E&P PNG 5 B.V. |
100,00% 100,00% |
NETHERLANDS NETHERLANDS |
PAPUA NEW GUINEA PAPUA NEW GUINEA |
||
| TOTAL E&P PNG LIMITED TOTAL E&P POLAND B.V. |
100,00% 100,00% |
PAPUA NEW GUINEA NETHERLANDS |
PAPUA NEW GUINEA POLAND |
||
| TOTAL E&P QATAR TOTAL E&P RDC |
100,00% 100,00% |
FRANCE DEMOCRATIC REPUBLIC OF CONGO |
QATAR DEMOCRATIC REPUBLIC OF CONGO |
||
| TOTAL E&P RESEARCH & TECHNOLOGY USA LLC | 100,00% | UNITED STATES | UNITED STATES | ||
| TOTAL E&P RUSSIE TOTAL E&P SADANG |
100,00% 100,00% |
FRANCE FRANCE |
RUSSIAN FEDERATION INDONESIA |
||
| TOTAL E&P SAGERI TOTAL E&P SEBUKU |
100,00% 100,00% |
FRANCE FRANCE |
INDONESIA INDONESIA |
||
| TOTAL E&P SHTOKMAN TOTAL E&P SOUTH AFRICA B.V. |
100,00% 100,00% |
FRANCE NETHERLANDS |
RUSSIAN FEDERATION SOUTH AFRICA |
||
| TOTAL E&P SOUTH EAST MAHAKAM TOTAL E&P SOUTH SAGERI |
100,00% 100,00% |
FRANCE FRANCE |
INDONESIA INDONESIA |
||
| TOTAL E&P SOUTH SUDAN TOTAL E&P SYRIE |
100,00% 100,00% |
FRANCE FRANCE |
REPUBLIC OF SOUTH SUDAN SYRIAN ARAB REPUBLIC |
||
| TOTAL E&P TAJIKISTAN B.V. TOTAL E&P THAILAND |
100,00% 100,00% |
NETHERLANDS FRANCE |
TAJIKISTAN THAILAND |
||
| TOTAL E&P UGANDA BV | 100,00% | NETHERLANDS | UGANDA | ||
| TOTAL E&P UK LIMITED TOTAL E&P URUGUAY B.V. |
100,00% 100,00% |
UNITED KINGDOM NETHERLANDS |
UNITED KINGDOM URUGUAY |
||
| TOTAL E&P URUGUAY ONSHORE B.V. TOTAL E&P USA INC |
100,00% 100,00% |
NETHERLANDS UNITED STATES |
URUGUAY UNITED STATES |
||
| TOTAL E&P USA OIL SHALE, LLC TOTAL E&P WELL RESPONSE |
100,00% 100,00% |
UNITED STATES FRANCE |
UNITED STATES FRANCE |
||
| TOTAL E&P YAMAL TOTAL E&P YEMEN |
100,00% 100,00% |
FRANCE FRANCE |
FRANCE YEMEN |
||
| TOTAL E&P YEMEN BLOCK 3 BV TOTAL ENERGIE GAZ |
100,00% 100,00% |
NETHERLANDS FRANCE |
YEMEN FRANCE |
||
| TOTAL EXPLORATION M'BRIDGE TOTAL EXPLORATION PRODUCTION NIGERIA |
100,00% 100,00% |
NETHERLANDS FRANCE |
ANGOLA FRANCE |
||
| TOTAL FACILITIES MANAGEMENT BV | 100,00% 58,28% |
NETHERLANDS GABON |
NETHERLANDS GABON |
||
| TOTAL GABON TOTAL GAS & POWER ACTIFS INDUSTRIELS |
100,00% | FRANCE | FRANCE | ||
| TOTAL GAS & POWER ASIA PRIVATE LIMITED TOTAL GAS & POWER BRAZIL |
100,00% 100,00% |
SINGAPORE FRANCE |
SINGAPORE FRANCE |
||
| TOTAL GAS & POWER CHARTERING LIMITED TOTAL GAS & POWER INDIA |
100,00% 100,00% |
UNITED KINGDOM FRANCE |
UNITED KINGDOM FRANCE |
||
| TOTAL GAS & POWER LIMITED TOTAL GAS & POWER NORTH AMERICA INC TOTAL GAS & POWER SERVICES LIMITED |
100,00% 100,00% 100,00% |
UNITED KINGDOM UNITED STATES UNITED KINGDOM |
UNITED KINGDOM UNITED STATES UNITED KINGDOM |
||
| TOTAL GAS & POWER THAILAND TOTAL GAS CONTRACTS LIMITED TOTAL GAS PIPELINE USA INC |
100,00% 100,00% 100,00% |
FRANCE UNITED KINGDOM UNITED STATES |
FRANCE UNITED KINGDOM UNITED STATES |
||
| TOTAL GAS SHALE EUROPE | 100,00% 100,00% |
FRANCE FRANCE |
FRANCE AZERBAIJAN |
||
| TOTAL GAS TRANSPORT VENTURES TOTAL GAS Y ELECTRICIDAD ARGENTINA SA |
100,00% | ARGENTINA | ARGENTINA | ||
| TOTAL GASANDES TOTAL GASS HANDEL NORGE AS |
100,00% 100,00% |
FRANCE NORWAY |
FRANCE NORWAY |
||
| TOTAL GASTRANSPORT NEDERLAND BV TOTAL GAZ ELECTRICITE HOLDINGS FRANCE |
100,00% 100,00% |
NETHERLANDS FRANCE |
NETHERLANDS FRANCE |
||
| TOTAL GLNG AUSTRALIA TOTAL HOLDING DOLPHIN AMONT LIMITED |
100,00% 100,00% |
FRANCE BERMUDA |
AUSTRALIA BERMUDA |
||
| TOTAL HOLDINGS INTERNATIONAL B.V. TOTAL HOLDINGS NEDERLAND BV |
100,00% 100,00% |
NETHERLANDS NETHERLANDS |
NETHERLANDS NETHERLANDS |
||
| TOTAL LNG ANGOLA TOTAL LNG NIGERIA LIMITED |
100,00% 100,00% |
FRANCE FRANCE |
FRANCE FRANCE |
||
| TOTAL LNG SUPPLY SERVICES USA INC TOTAL MIDSTREAM HOLDINGS UK LIMITED |
100,00% 100,00% |
UNITED STATES UNITED KINGDOM |
UNITED STATES UNITED KINGDOM |
||
| TOTAL NNS LLC TOTAL OIL AND GAS SOUTH AMERICA |
100,00% 100,00% |
UNITED STATES FRANCE |
UNITED KINGDOM FRANCE |
||
| TOTAL OIL AND GAS VENEZUELA BV TOTAL PARS LNG |
100,00% 100,00% |
NETHERLANDS FRANCE |
VENEZUELA IRAN |
||
| TOTAL PARTICIPATIONS PETROLIERES GABON TOTAL PETROLEUM ANGOLA |
100,00% 100,00% |
GABON FRANCE |
GABON ANGOLA |
||
| TOTAL PROFILS PETROLIERS TOTAL QATAR OIL AND GAS |
100,00% 100,00% |
FRANCE FRANCE |
FRANCE FRANCE |
||
| TOTAL SCP S.A.R.L. TOTAL SHTOKMAN BV |
100,00% 100,00% |
LUXEMBOURG NETHERLANDS |
LUXEMBOURG NETHERLANDS |
||
| TOTAL SOUTH PARS TOTAL TENGAH |
100,00% 100,00% 100,00% |
FRANCE FRANCE NETHERLANDS |
IRAN INDONESIA RUSSIAN FEDERATION |
||
| TOTAL TERMOKARSTOVOYE BV TOTAL TRACTEBEL EMIRATES O & M COMPANY |
50,00% E |
FRANCE | UNITED ARAB EMIRATES | ||
| TOTAL TRACTEBEL EMIRATES POWER COMPANY TOTAL UPSTREAM NIGERIA LIMITED |
50,00% E 100,00% |
FRANCE NIGERIA |
UNITED ARAB EMIRATES NIGERIA |
||
| TOTAL UPSTREAM UK LIMITED TOTAL VENEZUELA |
100,00% 100,00% |
UNITED KINGDOM FRANCE |
UNITED KINGDOM VENEZUELA |
||
| TOTAL YEMEN LNG COMPANY LTD. TRANSPORTADORA DE GAS DEL MERCOSUR SA |
100,00% 32,68% E |
BERMUDA ARGENTINA |
BERMUDA ARGENTINA |
||
| TUMELO COAL MINES PROPRIETARY LIMITED UNITAH COLORADO RESOURCES II, LLC |
49,00% 100,00% |
SOUTH AFRICA UNITED STATES |
SOUTH AFRICA UNITED STATES |
||
| YAMAL LNG YEMEN LNG COMPANY LTD |
30,95% E 39,62% E |
RUSSIAN FEDERATION BERMUDA |
RUSSIAN FEDERATION YEMEN |
||
| Refining & Chemicals | YPERGAS SA APPRYL SNC |
100,00% 50,00% |
VENEZUELA FRANCE |
VENEZUELA FRANCE |
|
| ARCHITECTURAL & STRUCTURAL ADHESIVES PTY LTD ATLANTIC TRADING AND MARKETING INC. |
100,00% 100,00% |
AUSTRALIA UNITED STATES |
AUSTRALIA UNITED STATES |
||
| ATO FINDLEY DEUTSCHLAND GMBH ATOTECH (CHINA) CHEMICALS LTD. |
100,00% 100,00% |
GERMANY CHINA |
GERMANY CHINA |
||
| ATOTECH ASIA PACIFIC ATOTECH BV |
100,00% 100,00% |
HONG KONG NETHERLANDS |
HONG KONG NETHERLANDS |
||
| ATOTECH CANADA LTD ATOTECH CZ |
100,00% 100,00% |
CANADA CZECH REPUBLIC |
CANADA CZECH REPUBLIC |
||
| ATOTECH DE MEXICO ATOTECH DEUTSCHLAND GMBH |
100,00% 100,00% |
MEXICO GERMANY |
MEXICO GERMANY |
||
| ATOTECH DO BRASIL GALVANOTECNICA ATOTECH ESPANA SA |
100,00% 100,00% |
BRAZIL SPAIN |
BRAZIL SPAIN |
||
| ATOTECH FRANCE ATOTECH INDIA LTD |
100,00% 100,00% |
FRANCE INDIA |
FRANCE INDIA |
||
| ATOTECH ISTANBUL KIMYA SANAYI TICARET LIMITED SIRKETI | 100,00% | TURKEY | TURKEY | ||
| ATOTECH ITALIA ATOTECH JAPAN |
100,00% 100,00% |
ITALY JAPAN |
ITALY JAPAN |
||
| ATOTECH KOREA LTD. ATOTECH MALAYSIA SDN BHD |
100,00% 100,00% |
REPUBLIC OF KOREA MALAYSIA |
REPUBLIC OF KOREA MALAYSIA |
||
| ATOTECH NEDERLAND B.V. ATOTECH ÖSTERREICH GMBH |
100,00% 100,00% |
NETHERLANDS AUSTRIA |
NETHERLANDS AUSTRIA |
||
| ATOTECH POLAND ATOTECH SEA PTE |
100,00% 100,00% |
POLAND SINGAPORE |
POLAND SINGAPORE |
||
| ATOTECH SERVICIOS DE MEXICO SA DE CV ATOTECH SK |
100,00% 100,00% |
MEXICO SLOVAKIA |
MEXICO SLOVAKIA |
||
| ATOTECH SKANDINAVIEN ATOTECH SLOVENIJA, PROIZVODNJA KEMICNIH IZDELKOV, D.D. |
100,00% 100,00% |
SWEDEN SLOVENIA |
SWEDEN SLOVENIA |
||
| ATOTECH TAIWAN ATOTECH THAILAND |
100,00% 100,00% |
TAIWAN THAILAND |
TAIWAN THAILAND |
||
| ATOTECH U.K. ATOTECH USA INC |
100,00% 100,00% |
UNITED KINGDOM UNITED STATES |
UNITED KINGDOM UNITED STATES |
||
| ATOTECH VIETNAM COMPANY LIMITED BALZATEX SAS |
100,00% 100,00% |
VIETNAM FRANCE |
VIETNAM FRANCE |
||
| BARRY CONTROL AEROSPACE SNC BASF TOTAL PETROCHEMICALS LLC |
100,00% 40,00% |
FRANCE UNITED STATES |
FRANCE UNITED STATES |
||
| BAY JUNCTION, INC. BORRACHAS PORTALEGRE LTDA |
100,00% 100,00% |
UNITED STATES PORTUGAL |
UNITED STATES PORTUGAL |
||
| BOSTIK (SHANGHAI) MANAGEMENT CO. LTD BOSTIK (THAILAND) CO. LTD |
100,00% 100,00% |
CHINA THAILAND |
CHINA THAILAND |
||
| BOSTIK A/S BOSTIK AB |
100,00% 100,00% |
DENMARK SWEDEN |
DENMARK SWEDEN |
| Business segment Refining & Chemicals |
Statutory corporate name BOSTIK ARGENTINA SA |
% Group interest 100,00% |
Method | Country of incorporation ARGENTINA |
Country of operations ARGENTINA |
|---|---|---|---|---|---|
| BOSTIK AS BOSTIK AS |
100,00% 100,00% |
NORWAY ESTONIA |
NORWAY ESTONIA |
||
| BOSTIK AUSTRALIA PTY LTD BOSTIK BELUX NV SA |
100,00% 100,00% |
AUSTRALIA BELGIUM |
AUSTRALIA BELGIUM |
||
| BOSTIK BV BOSTIK CANADA LTD BOSTIK EGYPT FOR PRODUCTION OF ADHESIVES S.A.E. |
100,00% 100,00% 100,00% |
NETHERLANDS CANADA EGYPT |
NETHERLANDS CANADA EGYPT |
||
| BOSTIK FINDLEY CHINA CO, LTD BOSTIK FINDLEY HONG KONG COMPANY LIMITED |
100,00% 100,00% |
CHINA HONG KONG |
CHINA HONG KONG |
||
| BOSTIK FINDLEY MALAYSIA SDN-BHD BOSTIK GMBH |
100,00% 100,00% |
MALAYSIA GERMANY |
MALAYSIA GERMANY |
||
| BOSTIK HOLDING BV BOSTIK HOLDING HONG KONG LTD |
100,00% 100,00% |
NETHERLANDS HONG KONG |
NETHERLANDS HONG KONG |
||
| BOSTIK HOLDING SA BOSTIK INC |
100,00% 100,00% |
FRANCE UNITED STATES |
FRANCE UNITED STATES |
||
| BOSTIK INDIA PRIVATE LTD BOSTIK INDUSTRIES LIMITED BOSTIK KOREA LIMITED |
100,00% 100,00% 100,00% |
INDIA IRELAND REPUBLIC OF KOREA |
INDIA IRELAND REPUBLIC OF KOREA |
||
| BOSTIK LIMITED BOSTIK MEXICANA SA DE CV |
100,00% 100,00% |
UNITED KINGDOM MEXICO |
UNITED KINGDOM MEXICO |
||
| BOSTIK NEDERLAND BV BOSTIK NEW ZEALAND LTD |
100,00% 100,00% |
NETHERLANDS NEW ZEALAND |
NETHERLANDS NEW ZEALAND |
||
| BOSTIK OBERURSEL GMBH BOSTIK OOO |
100,00% 100,00% 100,00% |
GERMANY RUSSIAN FEDERATION FINLAND |
GERMANY RUSSIAN FEDERATION FINLAND |
||
| BOSTIK OY BOSTIK PHILIPPINES, INC BOSTIK POLSKA SP Z.O.O |
100,00% 99,50% |
PHILIPPINES POLAND |
PHILIPPINES POLAND |
||
| BOSTIK SA BOSTIK SA (SPAIN) |
100,00% 100,00% |
FRANCE SPAIN |
FRANCE SPAIN |
||
| BOSTIK SIA BOSTIK UAB (LITHUANIA) |
100,00% 100,00% |
LETTONIA LITHUNIA |
LETTONIA LITHUNIA |
||
| BOSTIK UNIPESSOAL LDA BOSTIK VIETNAM COMPANY LIMITED BOSTIK-NITTA CO. LTD |
100,00% 100,00% 66,00% |
PORTUGAL VIETNAM JAPAN |
PORTUGAL VIETNAM JAPAN |
||
| BUCKEYE PRODUCTS PIPELINE, L.P. CAOUTCHOUCS MODERNES SAS |
14,66% 100,00% |
E | UNITED STATES FRANCE |
UNITED STATES FRANCE |
|
| CATELSA-CACERES SAU CATELSA-PARETS SLU |
100,00% 100,00% |
SPAIN SPAIN |
SPAIN SPAIN |
||
| CEKOMASTIK KIMYA SANAYI VE TICARET A.S CIE TUNISIENNE DU CAOUTCHOUC SARL |
100,00% 100,00% |
TURKEY TUNISIA |
TURKEY TUNISIA |
||
| COSDEN, LLC COS-MAR COMPANY CRAY VALLEY (GUANGZHOU) CHEMICAL CO., LTD |
100,00% 50,00% 100,00% |
UNITED STATES UNITED STATES CHINA |
UNITED STATES UNITED STATES CHINA |
||
| CRAY VALLEY CZECH CRAY VALLEY HSC ASIA LIMITED |
100,00% 100,00% |
CZECH REPUBLIC CHINA |
CZECH REPUBLIC CHINA |
||
| CRAY VALLEY ITALIA S.R.L. CRAY VALLEY SA |
100,00% 100,00% |
ITALY FRANCE |
ITALY FRANCE |
||
| CSSA - CHARTERING AND SHIPPING SERVICES SA DALIAN TOTAL CONSULTING CO LTD |
100,00% 100,00% |
SWITZERLAND CHINA |
SWITZERLAND CHINA |
||
| DALIAN WEST PACIFIC PETROCHEMICAL CO LTD (WEPEC) ESPA SARL ETHYLENE EST |
22,41% 100,00% 99,98% |
E | CHINA FRANCE FRANCE |
CHINA FRANCE FRANCE |
|
| FELUY IMMOBATI FINA TECHNOLOGY, INC. |
100,00% 100,00% |
BELGIUM UNITED STATES |
BELGIUM UNITED STATES |
||
| FPL ENTERPRISES, INC. GASKET (SUZHOU) VALVE COMPONENTS CO., LTD. |
100,00% 100,00% |
UNITED STATES CHINA |
UNITED STATES CHINA |
||
| GASKET INTERNATIONAL S.P.A. GEOSEL MANOSQUE |
100,00% 53,40% |
E | ITALY FRANCE |
ITALY FRANCE |
|
| GRACE DEVELOPMENT LIMITED GRANDE PAROISSE SA |
100,00% 100,00% |
HONG KONG FRANCE |
HONG KONG FRANCE |
||
| GUANGZHOU SPHERE CHEMICALS LTD GULF COAST PIPE LINE, L.P. HBA HUTCHINSON BRASIL AUTOMOTIVE LTDA |
100,00% 14,66% 100,00% |
E | CHINA UNITED STATES BRAZIL |
CHINA UNITED STATES BRAZIL |
|
| HUTCHINSON POLYMERS SNC HUTCHINSON SRO |
100,00% 100,00% |
FRANCE CZECH REPUBLIC |
FRANCE CZECH REPUBLIC |
||
| HUTCHINSON (UK) LIMITED HUTCHINSON (WUHAN) AUTOMOTIVE RUBBER PRODUCTS COMPANY |
100,00% 100,00% |
UNITED KINGDOM CHINA |
UNITED KINGDOM CHINA |
||
| LTD HUTCHINSON AERONAUTIQUE & INDUSTRIE LIMITED HUTCHINSON AEROSERVICES GMBH |
100,00% 100,00% |
CANADA GERMANY |
CANADA GERMANY |
||
| HUTCHINSON AEROSERVICES SAS HUTCHINSON AEROSERVICES SL |
100,00% 100,00% |
FRANCE SPAIN |
FRANCE SPAIN |
||
| HUTCHINSON AEROSPACE & INDUSTRY, INC. HUTCHINSON AEROSPACE GMBH |
100,00% 100,00% |
UNITED STATES GERMANY |
UNITED STATES GERMANY |
||
| HUTCHINSON AFTERMARKET USA INC HUTCHINSON ANTIVIBRATION SYSTEMS, INC. |
100,00% 100,00% |
UNITED STATES UNITED STATES |
UNITED STATES UNITED STATES |
||
| HUTCHINSON ARGENTINA SA HUTCHINSON AUTOPARTES DE MEXICO SA.DE CV HUTCHINSON BORRACHAS DE PORTUGAL LTDA |
100,00% 100,00% 100,00% |
ARGENTINA MEXICO PORTUGAL |
ARGENTINA MEXICO PORTUGAL |
||
| HUTCHINSON CORPORATION HUTCHINSON DO BRASIL SA |
100,00% 100,00% |
UNITED STATES BRAZIL |
UNITED STATES BRAZIL |
||
| HUTCHINSON FLEXIBLES AUTOMOBILE SNC HUTCHINSON FTS INC. |
100,00% 100,00% |
FRANCE UNITED STATES |
FRANCE UNITED STATES |
||
| HUTCHINSON GMBH HUTCHINSON HOLDINGS UK LIMITED HUTCHINSON IBERIA, S.A. |
100,00% 100,00% 100,00% |
GERMANY UNITED KINGDOM SPAIN |
GERMANY UNITED KINGDOM SPAIN |
||
| HUTCHINSON INDUSTRIAL RUBBER PRODUCTS (SUZHOU) CO,LTD HUTCHINSON INDUSTRIAS DEL CAUCHO SAU |
100,00% 100,00% |
CHINA SPAIN |
CHINA SPAIN |
||
| HUTCHINSON INDUSTRIES INC. HUTCHINSON JAPAN CO., LTD |
100,00% 100,00% |
UNITED STATES JAPAN |
UNITED STATES JAPAN |
||
| HUTCHINSON KOREA LIMITED HUTCHINSON NICHIRIN BRAKE HOSES, S.L. |
100,00% 70,00% |
REPUBLIC OF KOREA SPAIN |
REPUBLIC OF KOREA SPAIN |
||
| HUTCHINSON PALAMOS HUTCHINSON POLAND SP ZO.O. |
100,00% 100,00% 100,00% |
SPAIN POLAND PORTUGAL |
SPAIN POLAND PORTUGAL |
||
| HUTCHINSON PORTO TUBOS FLEXIVEIS LTDA HUTCHINSON SA HUTCHINSON SALES CORPORATION |
100,00% 100,00% |
FRANCE UNITED STATES |
FRANCE UNITED STATES |
||
| HUTCHINSON SANTE SNC HUTCHINSON SEAL DE MEXICO SA.DE CV. |
100,00% 100,00% |
FRANCE MEXICO |
FRANCE MEXICO |
||
| HUTCHINSON SEALING SYSTEMS INC HUTCHINSON SNC |
100,00% 100,00% |
UNITED STATES FRANCE |
UNITED STATES FRANCE |
||
| HUTCHINSON SRL (ITALIE) HUTCHINSON SRL (ROUMANIE) HUTCHINSON STOP-CHOC GMBH & CO. KG |
100,00% 100,00% 100,00% |
ITALY ROMANIA GERMANY |
ITALY ROMANIA GERMANY |
||
| HUTCHINSON SUISSE SA HUTCHINSON TRANSFERENCIA DE FLUIDOS SA.DE CV |
100,00% 100,00% |
SWITZERLAND MEXICO |
SWITZERLAND MEXICO |
||
| HUTCHINSON TUNISIE SARL INDUSTRIAS TECNICAS DE LA ESPUMA SL |
100,00% 100,00% |
TUNISIA SPAIN |
TUNISIA SPAIN |
||
| INDUSTRIELLE DESMARQUOY SNC JEHIER SAS |
100,00% 99,89% |
FRANCE FRANCE |
FRANCE FRANCE |
||
| JIANGSU BOSTIK ADHESIVE CO JPR SAS KEUMAH FLOW CO LTD |
100,00% 100,00% 100,00% |
CHINA FRANCE REPUBLIC OF KOREA |
CHINA FRANCE REPUBLIC OF KOREA |
||
| KEUMHAN CO LTD KEUMHAN VIETMAN CO., LIMITED |
100,00% 100,00% |
REPUBLIC OF KOREA VIETNAM |
REPUBLIC OF KOREA VIETNAM |
||
| KTN KUNSTSTOFFTECHNIK NOBITZ GMBH LA PORTE PIPELINE COMPANY, L.P. |
100,00% 50,00% |
E | GERMANY UNITED STATES |
GERMANY UNITED STATES |
|
| LA PORTE PIPELINE GP, L.L.C. LAFFAN REFINERY COMPANY LIMITED LE JOINT FRANCAIS SNC |
50,00% 10,00% 100,00% |
E E |
UNITED STATES QATAR FRANCE |
UNITED STATES QATAR FRANCE |
|
| LEGACY SITE SERVICES LLC LES STRATIFIES SAS |
100,00% 100,00% |
UNITED STATES FRANCE |
UNITED STATES FRANCE |
||
| LJF(UK) LIMITED LONE WOLF LAND CO. |
100,00% 100,00% |
UNITED KINGDOM UNITED STATES |
UNITED KINGDOM UNITED STATES |
||
| LSS FUNDING INC. MACHEN LAND LIMITED |
100,00% 100,00% |
UNITED STATES UNITED KINGDOM |
UNITED STATES UNITED KINGDOM |
||
| MAPA SPONTEX INC MEM BAUCHEMIE GMBH |
100,00% 100,00% 100,00% |
UNITED STATES GERMANY ITALY |
UNITED STATES GERMANY ITALY |
||
| MYDRIN SRL NAPHTACHIMIE OLUTEX OBERLAUSITZER LUFTFAHRTTEXTILIEN GMBH |
50,00% 100,00% |
FRANCE GERMANY |
FRANCE GERMANY |
||
| PAMARGAN (MALTA) PRODUCTS LIMITED PAMARGAN PRODUCTS LIMITED |
100,00% 100,00% |
MALTA UNITED KINGDOM |
MALTA UNITED KINGDOM |
||
| PAULSTRA SILENTBLOC SA PAULSTRA SNC |
100,00% 100,00% |
BELGIUM FRANCE |
BELGIUM FRANCE |
||
| PT BOSTIK INDONESIA QATAR PETROCHEMICAL COMPANY Q.S.C. (QAPCO) QATOFIN COMPANY LIMITED |
100,00% 20,00% 49,09% |
E E |
INDONESIA QATAR QATAR |
INDONESIA QATAR QATAR |
|
| RESILIUM RETIA |
100,00% 100,00% |
BELGIUM FRANCE |
BELGIUM FRANCE |
||
| RETIA USA LLC SAMSUNG TOTAL PETROCHEMICALS CO. LTD |
100,00% 50,00% |
E | UNITED STATES REPUBLIC OF KOREA |
UNITED STATES REPUBLIC OF KOREA |
|
| SAN JACINTO RAIL LIMITED | 17,00% | E | UNITED STATES | UNITED STATES |
| Business segment Refining & Chemicals |
Statutory corporate name SAUDI ARAMCO TOTAL REFINING AND PETROCHEMICAL COMPANY |
% Group interest Method 37,50% E |
Country of incorporation SAUDI ARABIA |
Country of operations SAUDI ARABIA |
|---|---|---|---|---|
| SIGMAKALON GROUP BV | 100,00% | NETHERLANDS | NETHERLANDS | |
| SOCAP INTERNATIONAL LTD | 100,00% | BERMUDA | BERMUDA | |
| SOCIETE MAROCAINE DES COLLES | 97,01% | MOROCCO | MOROCCO | |
| SOVEREIGN CHEMICALS LIMITED | 100,00% | UNITED KINGDOM | UNITED KINGDOM | |
| STARQUARTZ INDUSTRIES, INC. | 100,00% | UNITED STATES | UNITED STATES | |
| STILLMAN SEAL CORPORATION | 100,00% | UNITED STATES | UNITED STATES | |
| STOP-CHOC (UK) LIMITED | 100,00% | UNITED KINGDOM | UNITED KINGDOM | |
| TECHLAM SAS | 100,00% | FRANCE | FRANCE | |
| TEKBAU YAPI MALZEMELERI MADENCILIK SANAYI AS | 100,00% | TURKEY | TURKEY | |
| TOTAL ACTIVITES MARITIMES | 100,00% | FRANCE | FRANCE | |
| TOTAL AUSTRALIA LIMITED | 100,00% | AUSTRALIA | AUSTRALIA | |
| TOTAL DEUTSCHLAND GMBH* | 100,00% | GERMANY | GERMANY | |
| TOTAL DOWNSTREAM UK PLC | 100,00% | UNITED KINGDOM | UNITED KINGDOM | |
| TOTAL EUROPEAN TRADING | 100,00% | FRANCE | FRANCE | |
| TOTAL INTERNATIONAL LIMITED - TOTINTER | 100,00% | BERMUDA | BERMUDA | |
| TOTAL LAFFAN REFINERY | 100,00% | FRANCE | FRANCE | |
| TOTAL LAFFAN REFINERY II B.V. | 100,00% | NETHERLANDS | NETHERLANDS | |
| TOTAL LINDSEY OIL REFINERY LTD | 100,00% | UNITED KINGDOM | UNITED KINGDOM | |
| TOTAL OIL & GAS AUSTRALIA PTY LTD | 100,00% | AUSTRALIA | AUSTRALIA | |
| TOTAL OLEFINS ANTWERP | 100,00% | BELGIUM | BELGIUM | |
| TOTAL OPSLAG EN PIJPLEIDING NEDERLAND NV | 55,00% | NETHERLANDS | NETHERLANDS | |
| TOTAL PAR LLC | 100,00% | UNITED STATES | UNITED STATES | |
| TOTAL PETROCHEMICALS & REFINING USA INC* | 100,00% | UNITED STATES | UNITED STATES | |
| TOTAL PETROCHEMICALS & REFINING SA/NV* | 100,00% | BELGIUM | BELGIUM | |
| TOTAL PETROCHEMICALS (CHINA) TRADING CO LTD | 100,00% | CHINA | CHINA | |
| TOTAL PETROCHEMICALS (FOSHAN) LTD | 100,00% | CHINA | CHINA | |
| TOTAL PETROCHEMICALS (HONG KONG) LTD | 100,00% | HONG KONG | HONG KONG | |
| TOTAL PETROCHEMICALS (NINGBO) LTD | 100,00% | CHINA | CHINA | |
| TOTAL PETROCHEMICALS DEVELOPMENT FELUY | 100,00% | BELGIUM | BELGIUM | |
| TOTAL PETROCHEMICALS ECAUSSINNES | 100,00% | BELGIUM | BELGIUM | |
| TOTAL PETROCHEMICALS FELUY | 100,00% | BELGIUM | BELGIUM | |
| TOTAL PETROCHEMICALS FRANCE | 100,00% | FRANCE | FRANCE | |
| TOTAL PETROCHEMICALS IBERICA | 100,00% | SPAIN | SPAIN | |
| TOTAL PETROCHEMICALS PIPELINE USA INC | 100,00% | UNITED STATES | UNITED STATES | |
| TOTAL PETROCHEMICALS UK LTD TOTAL POLYMERS ANTWERP |
100,00% 100,00% 100,00% |
UNITED KINGDOM BELGIUM BELGIUM |
UNITED KINGDOM BELGIUM BELGIUM |
|
| TOTAL RAFFINADERIJ ANTWERPEN NV TOTAL RAFFINAGE CHIMIE TOTAL RAFFINAGE FRANCE |
100,00% 100,00% |
FRANCE FRANCE |
FRANCE FRANCE |
|
| TOTAL RAFFINERIE MITTELDEUTSCHLAND GMBH | 100,00% | GERMANY | GERMANY | |
| TOTAL REFINING & CHEMICALS SAUDI ARABIA SAS | 100,00% | FRANCE | FRANCE | |
| TOTAL RESEARCH & TECHNOLOGY FELUY | 100,00% | BELGIUM | BELGIUM | |
| TOTAL SPLITTER USA INC | 100,00% | UNITED STATES | UNITED STATES | |
| TOTAL TRADING AND MARKETING CANADA LP | 100,00% | CANADA | CANADA | |
| TOTAL TRADING ASIA PTE LTD | 100,00% | SINGAPORE | SINGAPORE | |
| TOTAL TRADING CANADA LIMITED | 100,00% | CANADA | CANADA | |
| TOTAL TRADING PRODUCTS SA | 100,00% | SWITZERLAND | SWITZERLAND | |
| TOTSA TOTAL OIL TRADING SA | 100,00% | SWITZERLAND | SWITZERLAND | |
| TRANSALPES SNC | 67,00% | FRANCE | FRANCE | |
| TRANS-ETHYLENE | 99,98% | FRANCE | FRANCE | |
| UAB ATOTECH-CHEMETA | 100,00% | LITHUNIA | LITHUNIA | |
| USINA FORTALEZA INDUSTRIA E COMERCIO DE MASSA FINA LTDA | 100,00% | BRAZIL | BRAZIL | |
| VIBRACHOC SAU | 100,00% | SPAIN | SPAIN | |
| ZEELAND REFINERY N.V. | 55,00% | NETHERLANDS | NETHERLANDS | |
| Marketing & Services | AETOLIA ENERGY SITE ANONYMI ENERGEIAKI ETAIREIA (DISTINCTIVE TIEL AETOLIA ENERGEIAKI ETAIREIA) |
41,84% | GREECE | GREECE |
| AETOLIA ENERGY SITE MALTA LIMITED | 59,77% | MALTA | MALTA | |
| AIR TOTAL (SUISSE) SA | 100,00% | SWITZERLAND | SWITZERLAND | |
| AIR TOTAL INTERNATIONAL SA | 100,00% | SWITZERLAND | SWITZERLAND | |
| ALEXSUN 1 MALTA LIMITED | 59,77% | MALTA | MALTA | |
| ALEXSUN2 MALTA LIMITED | 59,77% | MALTA | MALTA | |
| ALMYROS ENERGY SOLUTION ANONYMI ENERGEIAKI ETAIREIA | 41,84% | GREECE | GREECE | |
| (DISTINCTIVE TITLE ALMYROS ENERGEIAKI A.E.) | 59,77% | MALTA | MALTA | |
| ALMYROS ENERGY SOLUTION MALTA LIMITED | 100,00% | FRANCE | FRANCE | |
| ALVEA AMYRIS INC. ANTILLES GAZ |
17,23% E 100,00% |
UNITED STATES FRANCE |
UNITED STATES FRANCE |
|
| ARDECHES SOLAIRE - DRAGA 1 ARISTEA |
59,77% 51,00% E |
FRANCE BELGIUM |
FRANCE BELGIUM |
|
| ARTECO AS 24 |
49,99% E 100,00% |
BELGIUM FRANCE |
BELGIUM FRANCE |
|
| AS 24 BELGIE NV | 100,00% | BELGIUM | BELGIUM | |
| AS 24 ESPANOLA SA | 100,00% | SPAIN | SPAIN | |
| AS 24 FUEL CARD LIMITED | 100,00% | UNITED KINGDOM | UNITED KINGDOM | |
| AS 24 POLSKA SP ZOO | 100,00% | POLAND | POLAND | |
| AS 24 TANKSERVICE GMBH AUO SUNPOWER SDN. BHD. |
100,00% 29,88% E 59,77% |
GERMANY MALAYSIA UNITED STATES |
GERMANY MALAYSIA UNITED STATES |
|
| BADENHORST PV 2 EQUITY CO LLC BADENHORST PV 2 HOLD CO LLC BEIT HAGEDI RENEWABLE ENERGIES LTD |
59,77% 59,77% |
UNITED STATES ISRAEL |
UNITED STATES ISRAEL |
|
| BERTOPHASE (PTY) LTD | 59,77% | SOUTH AFRICA | SOUTH AFRICA | |
| BNB BLOOMFIELD SOLAR LLC | 59,77% | UNITED STATES | UNITED STATES | |
| CALDEO | 100,00% | FRANCE | FRANCE | |
| CHARENTE MARITIME SOLAIRE - ST LEGER 1 | 59,77% | FRANCE | FRANCE | |
| CHARVET LA MURE BIANCO | 100,00% | FRANCE | FRANCE | |
| CLEAN ACQUISITION CO., LLC | 59,77% | UNITED STATES | UNITED STATES | |
| COMPAGNIE PETROLIERE DE L'OUEST- CPO | 100,00% | FRANCE | FRANCE | |
| CORONA SANDS, LLC | 29,88% | UNITED STATES | UNITED STATES | |
| CPE ENERGIES | 100,00% | FRANCE | FRANCE | |
| CRISTAL MARKETING EGYPT | 80,78% | EGYPT | EGYPT | |
| DCA-MORY-SHIPP | 100,00% | FRANCE | FRANCE | |
| DEAAR PV EQUITY CO LLC | 59,77% | UNITED STATES | UNITED STATES | |
| DEAAR PV HOLD CO LLC | 59,77% | UNITED STATES | UNITED STATES | |
| DIAMOND ENERGY PTY LTD DRAGONFLY SYSTEMS, INC |
14,94% E 59,77% |
AUSTRALIA UNITED STATES |
AUSTRALIA UNITED STATES |
|
| EAU CHAUDE REUNION (ECR) EGEDIS |
50,00% E 100,00% |
FRANCE FRANCE |
FRANCE FRANCE |
|
| ELF LUBRICANTS (GUANGZHOU) CO LTD | 58,00% | CHINA | CHINA | |
| ELF OIL UK AVIATION LTD | 100,00% | UNITED KINGDOM | UNITED KINGDOM | |
| ELF OIL UK PROPERTIES LTD FILIPINAS THIRD MILLENIUM REALTY FIRST PHILEC SOLAR CORPORATION |
100,00% 64,00% 8,97% E |
UNITED KINGDOM PHILIPPINES PHILIPPINES |
UNITED KINGDOM PHILIPPINES PHILIPPINES |
|
| FIWADO BV | 100,00% | NETHERLANDS | NETHERLANDS | |
| GILAT RENEWABLE ENERGIES LTD | 59,77% | ISRAEL | ISRAEL | |
| GREENBOTICS, INC. HEMATHIA SUCCESSFUL ANONYMI ENERGEIAKI ETAIREIA (DISTINCTIVE |
59,77% | UNITED STATES | UNITED STATES | |
| TITLE HEMATHIA SUCCESSFUL A.E.) | 41,84% | GREECE | GREECE | |
| HEMETHIA SUCCESSFUL LIMITED | 59,77% | MALTA | MALTA | |
| HIGH PLAINS RANCH I, LLC HUAXIA CPV (INNER MONGOLIA) POWER CO., LTD |
59,77% 14,94% E |
UNITED STATES CHINA |
UNITED STATES CHINA |
|
| IMMO ENERGIE | 59,77% | FRANCE | FRANCE | |
| INSTITUT PHOTOVOLTAIQUE D'ILE DE FRANCE (IPVF) | 43,00% | FRANCE | FRANCE | |
| JDA OVERSEAS HOLDINGS, LLC | 59,77% | UNITED STATES | UNITED STATES | |
| KLIPGATS PV 3 EQUITY CO LLC | 59,77% | UNITED STATES | UNITED STATES | |
| KLIPGATS PV 3 HOLD CO LLC | 59,77% | UNITED STATES | UNITED STATES | |
| KLIPGATS PV 7 EQUITY CO LLC | 59,77% | UNITED STATES | UNITED STATES | |
| KLIPGATS PV 7 HOLD CO LLC | 59,77% | UNITED STATES | UNITED STATES | |
| KOZANI ENERGY ANONYMI ENERGEIAKI ETAIREIA (DISTINCTIVE TITLE KOZANI ENERGY S.A.) |
59,77% | GREECE | GREECE | |
| KOZANI ENERGY MALTA LIMITED | 59,77% | MALTA | MALTA | |
| LA DEFENSE FILIPINAS HOLDING CORPORATION | 40,00% | PHILIPPINES | PHILIPPINES | |
| LEMOORE STRATFORD LAND HOLDINGS IV, LLC | 59,77% | UNITED STATES | UNITED STATES | |
| LUIS SOLAR, LLC | 59,77% | UNITED STATES | UNITED STATES | |
| MARIVELES JOINT VENTURE CORP | 49,98% | PHILIPPINES | PHILIPPINES | |
| MICHEL MINERALÖLHANDEL GMBH | 100,00% | GERMANY | GERMANY | |
| NATIONAL PETROLEUM REFINERS OF SOUTH AFRICA (PTY) LTD NEVATIM GREEN ENERGIES LTD |
18,22% E 59,77% |
SOUTH AFRICA ISRAEL |
SOUTH AFRICA ISRAEL |
|
| PARREY, LLC | 59,77% | UNITED STATES | UNITED STATES | |
| PATISH (WEST) GREEN ENERGIES LTD | 59,77% | ISRAEL | ISRAEL | |
| PENINSULA LAND BAY REALTY CORPORATION | 31,94% | PHILIPPINES | PHILIPPINES | |
| PHOTOVOTAICA PARKA VEROIA ANONYMI ETAIREIA | 59,77% | GREECE | GREECE | |
| PLUTO ACQUISITION COMPANY LLC | 59,77% | UNITED STATES | UNITED STATES | |
| PRODUITS PETROLIERS STELA | 99,99% | FRANCE | FRANCE | |
| PV SALVADOR SPA QUIMICA VASCA SA UNIPERSONAL |
20,00% E 100,00% |
CHILE SPAIN |
CHILE SPAIN |
|
| RAY OF SUCCESS ANONYMI ENERGEIAKI ETAIREIA (DISTINCTIVE TITLE RAY OF SUCCESS A.E.) |
41,84% | GREECE | GREECE | |
| RAY OF SUCCESS MALTA LIMITED | 59,77% | MALTA | MALTA | |
| ROTEM SUNPOWER LTD | 59,77% | ISRAEL | ISRAEL | |
| SERVAUTO NEDERLAND BV | 100,00% | NETHERLANDS | NETHERLANDS | |
| SGULA (WEST) GREEN ENERGIES LTD | 59,77% | ISRAEL | ISRAEL |
| Business segment | Statutory corporate name | % Group interest | Method | Country of incorporation | Country of operations |
|---|---|---|---|---|---|
| Marketing & Services | SHAMS POWER COMPANY PJSC SOCIETE ANONYME DE LA RAFFINERIE DES ANTILLES |
20,00% 50,00% |
E E |
UNITED ARAB EMIRATES FRANCE |
UNITED ARAB EMIRATES FRANCE |
| SOCIETE DES TRANSPORTS PETROLIERS PAR PIPELINE SOCIETE D'EXPLOITATION DE CENTRALES PHOTOVOLTAIQUES 1 |
35,50% 29,94% |
E | FRANCE FRANCE |
FRANCE FRANCE |
|
| SOCIETE MAHORAISE DE STOCKAGE DE PRODUITS PETROLIERS SOCIETE POUR L'EXPLOITATION DE L'USINE DE ROUEN SOCIETE URBAINE DES PETROLES |
100,00% 98,98% 100,00% |
FRANCE FRANCE FRANCE |
FRANCE FRANCE FRANCE |
||
| S-OIL TOTAL LUBRICANTS CO LTD SOLAR ASSURANCE CAPITAL PTY LTD |
50,00% 59,77% |
E | REPUBLIC OF KOREA AUSTRALIA |
REPUBLIC OF KOREA AUSTRALIA |
|
| SOLAR BEACON CALIFORNIA 1, LLC SOLAR GREENHOUSE I, LLC |
59,77% 59,77% |
UNITED STATES UNITED STATES |
UNITED STATES UNITED STATES |
||
| SOLAR STAR ARIZONA HMR-I, LLC SOLAR STAR ARIZONA I, LLC |
59,77% 59,77% |
UNITED STATES UNITED STATES |
UNITED STATES UNITED STATES |
||
| SOLAR STAR ARIZONA II, LLC SOLAR STAR ARIZONA III, LLC |
59,77% 59,77% |
UNITED STATES UNITED STATES |
UNITED STATES UNITED STATES |
||
| SOLAR STAR ARIZONA IV, LLC SOLAR STAR ARIZONA V, LLC |
59,77% 59,77% |
UNITED STATES UNITED STATES |
UNITED STATES UNITED STATES |
||
| SOLAR STAR ARIZONA VI, LLC SOLAR STAR ARIZONA VII, LLC |
59,77% 59,77% |
UNITED STATES UNITED STATES |
UNITED STATES UNITED STATES |
||
| SOLAR STAR BLYTHE MESA I, LLC SOLAR STAR CALIFORNIA I, LLC |
59,77% 59,77% |
UNITED STATES UNITED STATES |
UNITED STATES UNITED STATES |
||
| SOLAR STAR CALIFORNIA IV, LLC SOLAR STAR CALIFORNIA VII, LLC |
59,77% 59,77% |
UNITED STATES UNITED STATES |
UNITED STATES UNITED STATES |
||
| SOLAR STAR CALIFORNIA XII, LLC SOLAR STAR CALIFORNIA XIII PARENT, LLC |
59,77% 59,77% |
UNITED STATES UNITED STATES |
UNITED STATES UNITED STATES |
||
| SOLAR STAR CALIFORNIA XIII, LLC SOLAR STAR CALIFORNIA XIX, LLC |
59,77% 59,77% |
UNITED STATES UNITED STATES |
UNITED STATES UNITED STATES |
||
| SOLAR STAR CALIFORNIA XLIX, LLC SOLAR STAR CALIFORNIA XV PARENT, LLC |
59,77% 59,77% 59,77% |
UNITED STATES UNITED STATES UNITED STATES |
UNITED STATES UNITED STATES UNITED STATES |
||
| SOLAR STAR CALIFORNIA XV, LLC SOLAR STAR CALIFORNIA XVI, LLC SOLAR STAR CALIFORNIA XVII, LLC |
59,77% 59,77% |
UNITED STATES UNITED STATES |
UNITED STATES UNITED STATES |
||
| SOLAR STAR CALIFORNIA XVIII, LLC SOLAR STAR CALIFORNIA XX, LLC |
59,77% 59,77% |
UNITED STATES UNITED STATES |
UNITED STATES UNITED STATES |
||
| SOLAR STAR CALIFORNIA XXI, LLC SOLAR STAR CALIFORNIA XXII, LLC |
59,77% 59,77% |
UNITED STATES UNITED STATES |
UNITED STATES UNITED STATES |
||
| SOLAR STAR CALIFORNIA XXIII, LLC SOLAR STAR CALIFORNIA XXIV, LLC |
59,77% 59,77% |
UNITED STATES UNITED STATES |
UNITED STATES UNITED STATES |
||
| SOLAR STAR CALIFORNIA XXIX, LLC SOLAR STAR CALIFORNIA XXV, LLC |
59,77% 59,77% |
UNITED STATES UNITED STATES |
UNITED STATES UNITED STATES |
||
| SOLAR STAR CALIFORNIA XXVI, LLC SOLAR STAR CALIFORNIA XXVII, LLC |
59,77% 59,77% |
UNITED STATES UNITED STATES |
UNITED STATES UNITED STATES |
||
| SOLAR STAR CALIFORNIA XXVIII, LLC SOLAR STAR CALIFORNIA XXX, LLC |
59,77% 59,77% |
UNITED STATES UNITED STATES |
UNITED STATES UNITED STATES |
||
| SOLAR STAR CALIFORNIA XXXI, LLC SOLAR STAR CALIFORNIA XXXII, LLC |
59,77% 59,77% |
UNITED STATES UNITED STATES |
UNITED STATES UNITED STATES |
||
| SOLAR STAR CALIFORNIA XXXIII, LLC SOLAR STAR CALIFORNIA XXXIV, LLC |
59,77% 59,77% |
UNITED STATES UNITED STATES |
UNITED STATES UNITED STATES |
||
| SOLAR STAR CALIFORNIA XXXIX, LLC SOLAR STAR CALIFORNIA XXXV, LLC |
59,77% 59,77% |
UNITED STATES UNITED STATES |
UNITED STATES UNITED STATES |
||
| SOLAR STAR CALIFORNIA XXXVI, LLC SOLAR STAR CALIFORNIA XXXVII, LLC |
59,77% 59,77% |
UNITED STATES UNITED STATES |
UNITED STATES UNITED STATES |
||
| SOLAR STAR CALIFORNIA XXXVIII, LLC SOLAR STAR COLORADO I, LLC SOLAR STAR COLORADO II, LLC |
59,77% 59,77% 59,77% |
UNITED STATES UNITED STATES UNITED STATES |
UNITED STATES UNITED STATES UNITED STATES |
||
| SOLAR STAR COLORADO III, LLC SOLAR STAR CONNECTICUT I, LLC |
59,77% 59,77% |
UNITED STATES UNITED STATES |
UNITED STATES UNITED STATES |
||
| SOLAR STAR HAWAII I, LLC SOLAR STAR HAWAII II, LLC |
59,77% 59,77% |
UNITED STATES UNITED STATES |
UNITED STATES UNITED STATES |
||
| SOLAR STAR HAWAII III, LLC SOLAR STAR HAWAII IV, LLC |
59,77% 59,77% |
UNITED STATES UNITED STATES |
UNITED STATES UNITED STATES |
||
| SOLAR STAR HI AIR, LLC SOLAR STAR HOLDING, LLC |
59,77% 59,77% |
UNITED STATES UNITED STATES |
UNITED STATES UNITED STATES |
||
| SOLAR STAR NEW JERSEY III, LLC SOLAR STAR NEW JERSEY IV, LLC |
59,77% 59,77% |
UNITED STATES UNITED STATES |
UNITED STATES UNITED STATES |
||
| SOLAR STAR NEW YORK I, LLC SOLAR STAR OCEANSIDE, LLC |
59,77% 59,77% |
UNITED STATES UNITED STATES |
UNITED STATES UNITED STATES |
||
| SOLAR STAR PUERTO RICO I, LLC SOLAR STAR RANCHO CWD I, LLC |
59,77% 59,77% |
UNITED STATES UNITED STATES |
UNITED STATES UNITED STATES |
||
| SOLAR STAR TEXAS I, LLC SOLAR STAR TEXAS II, LLC |
59,77% 59,77% |
UNITED STATES UNITED STATES |
UNITED STATES UNITED STATES |
||
| SOLAR STAR TEXAS III, LLC SOLAR STAR TEXAS IV, LLC |
59,77% 59,77% |
UNITED STATES UNITED STATES |
UNITED STATES UNITED STATES |
||
| SOLAR STAR XI, LLC SOLAR STAR YC, LLC SOLARBRIDGE TECHNOLOGIES, INC. |
59,77% 59,77% 59,77% |
UNITED STATES UNITED STATES UNITED STATES |
UNITED STATES UNITED STATES UNITED STATES |
||
| SP CORDOBESA MALTA LIMITED SP QUINTANA MALTA LIMITED |
59,77% 59,77% |
MALTA MALTA |
MALTA MALTA |
||
| SPML LAND, INC. SPWR ENERGIAS RENOVAVEIS UNIPESSOAL, LDA. |
59,77% 59,77% |
PHILIPPINES PORTUGAL |
PHILIPPINES PORTUGAL |
||
| SPWR EW 2013-1, LLC SPWR MS 2013-1, LLC |
0,60% 29,88% |
UNITED STATES UNITED STATES |
UNITED STATES UNITED STATES |
||
| SPWR PP 2014-1, LLC SPWR SOLAR ENERGEIAKI HELLAS SINGLE MEMBER EPE |
59,77% 59,77% |
UNITED STATES GREECE |
UNITED STATES GREECE |
||
| SPWR USB 2013-1, LLC SPWR USB 2013-2, LLC |
0,60% 0,60% |
UNITED STATES UNITED STATES |
UNITED STATES UNITED STATES |
||
| SPWR USB 2013-3, LLC SSSA, LLC |
0,60% 59,77% |
UNITED STATES UNITED STATES |
UNITED STATES UNITED STATES |
||
| SUNPOWER ACCESS I, LLC SUNPOWER ASSETCO, LLC |
59,77% 59,77% |
UNITED STATES UNITED STATES |
UNITED STATES UNITED STATES |
||
| SUNPOWER BEACON 1 HOLDINGS LLC SUNPOWER BERMUDA HOLDINGS |
59,77% 59,77% |
UNITED STATES BERMUDA |
UNITED STATES BERMUDA |
||
| SUNPOWER CAPITAL AUSTRALIA PTY LTD SUNPOWER CAPITAL SERVICES, LLC |
59,77% 59,77% 59,77% |
AUSTRALIA UNITED STATES UNITED STATES |
AUSTRALIA UNITED STATES UNITED STATES |
||
| SUNPOWER CAPITAL, LLC SUNPOWER COMMERCIAL FINANCE I, LLC SUNPOWER COPPA HOLDINGS LLC |
59,77% 59,77% |
UNITED STATES UNITED STATES |
UNITED STATES UNITED STATES |
||
| SUNPOWER CORP ISRAEL LTD SUNPOWER CORPORATION |
59,77% 59,77% |
ISRAEL UNITED STATES |
ISRAEL UNITED STATES |
||
| SUNPOWER CORPORATION (SWITZERLAND) SARL SUNPOWER CORPORATION AUSTRALIA PTY LTD |
59,77% 59,77% |
SWITZERLAND AUSTRALIA |
SWITZERLAND AUSTRALIA |
||
| SUNPOWER CORPORATION LIMITED SUNPOWER CORPORATION MALTA HOLDINGS LIMITED |
59,77% 59,77% |
HONG KONG MALTA |
HONG KONG MALTA |
||
| SUNPOWER CORPORATION MEXICO, S. DE R.L. DE C.V. SUNPOWER CORPORATION SOUTHERN AFRICA (PTY) LTD |
59,77% 59,77% |
MEXICO SOUTH AFRICA |
MEXICO SOUTH AFRICA |
||
| SUNPOWER CORPORATION SPA SUNPOWER CORPORATION UK LIMITED |
59,77% 59,77% |
CHILE UNITED KINGDOM |
CHILE UNITED KINGDOM |
||
| SUNPOWER CORPORATION, SYSTEMS SUNPOWER DEVCO, LLC |
59,77% 59,77% |
UNITED STATES UNITED STATES |
UNITED STATES UNITED STATES |
||
| SUNPOWER DEVELOPMENT COMPANY SUNPOWER ENERGY SYSTEMS (PTY) LTD |
59,77% 59,77% |
UNITED STATES SOUTH AFRICA |
UNITED STATES SOUTH AFRICA |
||
| SUNPOWER ENERGY SYSTEMS CANADA CORPORATION SUNPOWER ENERGY SYSTEMS KOREA |
59,77% 59,77% |
CANADA REPUBLIC OF KOREA |
CANADA REPUBLIC OF KOREA |
||
| SUNPOWER ENERGY SYSTEMS SINGAPORE PTE LTD SUNPOWER ENERGY SYSTEMS SOUTHERN AFRICA (PTY) LTD SUNPOWER ENERGY SYSTEMS SPAIN, SL |
59,77% 59,77% 59,77% |
SINGAPORE SOUTH AFRICA SPAIN |
SINGAPORE SOUTH AFRICA SPAIN |
||
| SUNPOWER FOUNDATION SUNPOWER FRANCE SAS |
59,77% 59,77% |
UNITED STATES FRANCE |
UNITED STATES FRANCE |
||
| SUNPOWER GMBH SUNPOWER HOLDCO, LLC |
59,77% 59,77% |
GERMANY UNITED STATES |
GERMANY UNITED STATES |
||
| SUNPOWER ITALIA S.R.L. SUNPOWER JAPAN KK |
59,77% 59,77% |
ITALY JAPAN |
ITALY JAPAN |
||
| SUNPOWER MALTA LIMITED SUNPOWER MANUFACTURING (PTY) LTD |
59,77% 59,77% |
MALTA SOUTH AFRICA |
MALTA SOUTH AFRICA |
||
| SUNPOWER MANUFACTURING DE VERNEJOUL SUNPOWER NORTH AMERICA, LLC |
59,77% 59,77% |
FRANCE UNITED STATES |
FRANCE UNITED STATES |
||
| SUNPOWER PHILIPPINES LTD. - REGIONAL OPERATING HEADQUARTERS |
59,77% | CAYMAN ISLAND | PHILIPPINES | ||
| SUNPOWER PHILIPPINES MANUFACTURING LTD. SUNPOWER RESIDENTIAL I, LLC |
59,77% 59,77% |
CAYMAN ISLAND UNITED STATES |
PHILIPPINES UNITED STATES |
||
| SUNPOWER SOFTWARE I, INC. SUNPOWER SOLAR ENERGY TECHNOLOGY (TIANJIN) CO., LTD |
59,77% 59,77% |
UNITED STATES CHINA |
UNITED STATES CHINA |
||
| SUNPOWER SOLAR INDIA PRIVATE LIMITED SUNPOWER SOLAR MALAYSIA SDN. BHD. |
59,77% 59,77% |
INDIA MALAYSIA |
INDIA MALAYSIA |
||
| SUNPOWER SOLAR MONITORING, LLC SUNPOWER SOLARPROGRAM I, LLC |
59,77% 59,77% 59,77% |
UNITED STATES UNITED STATES UNITED STATES |
UNITED STATES UNITED STATES UNITED STATES |
||
| SUNPOWER SOLARPROGRAM II, LLC SUNPOWER SOLARPROGRAM III, LLC SUNPOWER SOLARPROGRAM IV, LLC |
59,77% 59,77% |
UNITED STATES UNITED STATES |
UNITED STATES UNITED STATES |
||
| SUNPOWER SOLARPROGRAM IX, LLC SUNPOWER SOLARPROGRAM V, LLC |
59,77% 59,77% |
UNITED STATES UNITED STATES |
UNITED STATES UNITED STATES |
||
| SUNPOWER SOLARPROGRAM VI, LLC SUNPOWER SOLARPROGRAM VII, LLC |
59,77% 59,77% |
UNITED STATES UNITED STATES |
UNITED STATES UNITED STATES |
||
| SUNPOWER SOLARPROGRAM VIII, LLC | 59,77% | UNITED STATES | UNITED STATES |
| Business segment Marketing & Services |
Statutory corporate name SUNPOWER SOLARPROGRAM X, LLC |
% Group interest Method 59,77% |
Country of incorporation UNITED STATES |
Country of operations UNITED STATES |
|---|---|---|---|---|
| SUNPOWER SYSTEMS BELGIUM SPRL | 59,77% | BELGIUM | BELGIUM | |
| SUNPOWER SYSTEMS HISPANIOLA SARL | 59,77% | DOMINICAN REPUBLIC | DOMINICAN REPUBLIC | |
| SUNPOWER SYSTEMS MEXICO S. DE R.L. DE C.V. | 59,77% | MEXICO | MEXICO | |
| SUNPOWER SYSTEMS SARL | 59,77% | SWITZERLAND | SWITZERLAND | |
| SUNPOWER TECHNOLOGY LTD. | 59,77% | CAYMAN ISLAND | CAYMAN ISLANDS | |
| SUNRAY ITALY S.R.L. | 59,77% | ITALY | ITALY | |
| SUNRENTE INVESTISSEMENT FRANCE SAS | 59,77% | FRANCE | FRANCE | |
| SUNRISE 1, LLC | 33,78% | UNITED STATES | UNITED STATES | |
| SUNZIL | 50,00% E |
FRANCE | FRANCE | |
| SUNZIL CARAIBES SUNZIL MAYOTTE SAS |
50,00% E 50,00% E |
FRANCE FRANCE |
FRANCE FRANCE |
|
| SUNZIL OCEAN INDIEN SUNZIL PACIFIC |
50,00% E 50,00% E |
FRANCE FRANCE |
FRANCE FRANCE |
|
| SUNZIL POLYNESIE SUNZIL POLYNESIE SERVICES |
50,00% E 50,00% E |
FRANCE FRANCE |
FRANCE FRANCE |
|
| SUNZIL SERVICES CARAIBES SUNZIL SERVICES OCEAN INDIEN |
50,00% E 50,00% E |
FRANCE FRANCE |
FRANCE FRANCE |
|
| SWINGLETREE OPERATIONS, LLC | 59,77% | UNITED STATES | UNITED STATES | |
| TEMASOL | 59,77% | MOROCCO | MOROCCO | |
| TENESOL DE MEXICO SA DE CV | 59,77% | MEXICO | MEXICO | |
| TENESOL ENERGIE MAROC | 59,77% | MOROCCO | MOROCCO | |
| TENESOL SAS | 59,77% | FRANCE | FRANCE | |
| TENESOL SPV1 | 59,77% | FRANCE | FRANCE | |
| TENESOL SPV2 | 59,77% | FRANCE | FRANCE | |
| TENESOL TECHNOLOGIES | 59,77% | FRANCE | FRANCE | |
| TENESOL VDP | 59,77% | FRANCE | FRANCE | |
| TENESOL VENEZUELA | 59,77% | VENEZUELA | VENEZUELA | |
| TILT SOLAR, LLC | 59,77% | UNITED STATES | UNITED STATES | |
| TORIMODE (PTY) LTD | 59,77% | SOUTH AFRICA | SOUTH AFRICA | |
| TORIPROX (PTY) LTD | 59,77% | SOUTH AFRICA | SOUTH AFRICA | |
| TORISOL (PTY) LTD | 59,77% | SOUTH AFRICA | SOUTH AFRICA | |
| TOTAL (AFRICA) LIMITED | 100,00% | UNITED KINGDOM | UNITED KINGDOM | |
| TOTAL (FIJI) LIMITED | 100,00% | FIJI | FIJI | |
| TOTAL (TIANJIN) MANUFACTURING CO., LTD. TOTAL ABENGOA SOLAR EMIRATES INVESTMENT COMPANY BV |
100,00% 50,00% E |
CHINA NETHERLANDS |
CHINA UNITED ARAB EMIRATES |
|
| TOTAL ADDITIFS ET CARBURANTS SPECIAUX | 100,00% | FRANCE | FRANCE | |
| TOTAL AFRICA SA | 100,00% | FRANCE | FRANCE | |
| TOTAL AVIATION AND EXPORT LTD | 100,00% | ZAMBIE | ZAMBIE | |
| TOTAL BELGIUM | 100,00% | BELGIUM | BELGIUM | |
| TOTAL BITUMEN DEUTSCHLAND GMBH | 100,00% | GERMANY | GERMANY | |
| TOTAL BITUMEN UK LIMITED | 100,00% | UNITED KINGDOM | UNITED KINGDOM | |
| TOTAL BOTSWANA (PTY) LTD | 50,10% | BOTSWANA | BOTSWANA | |
| TOTAL BURKINA | 100,00% | BURKINA FASO | BURKINA FASO | |
| TOTAL CAMBODGE | 100,00% | CAMBODIA | CAMBODIA | |
| TOTAL CAMEROUN | 67,01% | CAMEROON | CAMEROON | |
| TOTAL CARAIBES | 100,00% | FRANCE | FRANCE | |
| TOTAL CESKA REPUBLIKA S.R.O | 100,00% | CZECH REPUBLIC | CZECH REPUBLIC | |
| TOTAL CHINA INVESTMENT CO LTD | 100,00% | CHINA | CHINA | |
| TOTAL CONGO | 99,70% | CONGO | CONGO | |
| TOTAL CORSE | 100,00% | FRANCE | FRANCE | |
| TOTAL COTE D'IVOIRE | 73,01% | IVORY COAST | IVORY COAST | |
| TOTAL DENMARK A/S | 100,00% | DENMARK | DENMARK | |
| TOTAL DEUTSCHLAND GMBH* | 100,00% | GERMANY | GERMANY | |
| TOTAL EGYPT | 80,78% | EGYPT | EGYPT | |
| TOTAL ENERGIE DEVELOPPEMENT | 100,00% | FRANCE | FRANCE | |
| TOTAL ENERGIE DO BRASIL | 59,77% | BRAZIL | BRAZIL | |
| TOTAL ENERGIE SOLAIRE CONCENTREE | 100,00% | FRANCE | FRANCE | |
| TOTAL ENERGIES NOUVELLES ACTIVITES USA | 100,00% | FRANCE | FRANCE | |
| TOTAL ESPANA SA | 100,00% | SPAIN | SPAIN | |
| TOTAL ESPECIALIDADES ARGENTINA | 100,00% | ARGENTINA | ARGENTINA | |
| TOTAL ETHIOPIA | 100,00% | ETHIOPIA | ETHIOPIA | |
| TOTAL FLUIDES | 100,00% | FRANCE | FRANCE | |
| TOTAL FREEPORT CORPORATION | 100,00% | PHILIPPINES | PHILIPPINES | |
| TOTAL FUELS WUHAN COMPANY LIMITED | 100,00% | CHINA | CHINA | |
| TOTAL GLASS LUBRICANTS EUROPE GMBH | 100,00% | GERMANY | GERMANY | |
| TOTAL GUADELOUPE | 100,00% | FRANCE | FRANCE | |
| TOTAL GUINEA ECUATORIAL | 80,00% | EQUATORIAL GUINEA | EQUATORIAL GUINEA | |
| TOTAL GUINEE | 100,00% | GUINEA | GUINEA | |
| TOTAL HOLDING ASIE TOTAL HUNGARIA KFT |
100,00% 100,00% 100,00% |
FRANCE HUNGARY JAMAICA |
FRANCE HUNGARY JAMAICA |
|
| TOTAL JAMAICA LTD | 100,00% | JORDAN | JORDAN | |
| TOTAL JORDAN | 93,96% | KENYA | KENYA | |
| TOTAL KENYA TOTAL LESOTHO (PTY) LTD |
50,10% | LESOTHO | LESOTHO | |
| TOTAL LIBAN | 100,00% | LEBANON | LEBANON | |
| TOTAL LIBERIA INC | 100,00% | LIBERIA | LIBERIA | |
| TOTAL LUBRICANTS (CHINA) CO LTD | 86,49% | CHINA | CHINA | |
| TOTAL LUBRICANTS TAIWAN, LTD. | 63,00% | TAIWAN | TAIWAN | |
| TOTAL LUBRIFIANTS | 99,98% | FRANCE | FRANCE | |
| TOTAL LUBRIFIANTS SERVICES AUTOMOBILE | 99,98% | FRANCE | FRANCE | |
| TOTAL LUXEMBOURG SA | 100,00% | LUXEMBOURG | LUXEMBOURG | |
| TOTAL MADAGASIKARA SA | 79,44% | MADAGASCAR | MADAGASCAR | |
| TOTAL MALI | 100,00% | MALI | MALI | |
| TOTAL MARINE FUELS | 100,00% | SINGAPORE | SINGAPORE | |
| TOTAL MARKETING EGYPT | 80,78% | EGYPT | EGYPT | |
| TOTAL MARKETING GABON | 90,00% | GABON | GABON | |
| TOTAL MARKETING MIDDLE EAST FREE ZONE | 100,00% | UNITED ARAB EMIRATES | UNITED ARAB EMIRATES | |
| TOTAL MARKETING SERVICES | 100,00% | FRANCE | FRANCE | |
| TOTAL MARKETING TCHAD | 100,00% | CHAD | CHAD | |
| TOTAL MARKETING UGANDA | 100,00% | UGANDA | UGANDA | |
| TOTAL MAROC | 70,00% | MOROCCO | MOROCCO | |
| TOTAL MAURITIUS | 55,00% | MAURITIUS | MAURITIUS | |
| TOTAL MAYOTTE | 100,00% | FRANCE | FRANCE | |
| TOTAL MEXICO SA DE CV | 100,00% | MEXICO | MEXICO | |
| TOTAL MINERALOEL UND CHEMIE GMBH | 100,00% | GERMANY | GERMANY | |
| TOTAL MINERALÖL GMBH | 100,00% | GERMANY | GERMANY | |
| TOTAL MOZAMBIQUE | 100,00% | MOZAMBIQUE | MOZAMBIQUE | |
| TOTAL NAMIBIA (PTY) LTD | 50,10% | NAMIBIA | NAMIBIA | |
| TOTAL NEDERLAND NV | 100,00% | NETHERLANDS | NETHERLANDS | |
| TOTAL NEW ENERGIES LTD | 100,00% | UNITED KINGDOM | UNITED KINGDOM | |
| TOTAL NEW ENERGIES USA, INC. | 100,00% | UNITED STATES | UNITED STATES | |
| TOTAL NEW ENERGIES VENTURES USA, INC. | 100,00% | UNITED STATES | UNITED STATES | |
| TOTAL NIGER SA | 100,00% | NIGER | NIGER | |
| TOTAL NIGERIA PLC | 61,72% | NIGERIA | NIGERIA | |
| TOTAL NUEVAS ENERGIAS CHILE SPA | 100,00% | CHILE | CHILE | |
| TOTAL OIL ASIA-PACIFIC PTE LTD | 100,00% | SINGAPORE | SINGAPORE | |
| TOTAL OIL INDIA PVT LTD | 100,00% | INDIA | INDIA | |
| TOTAL OIL PAKISTAN (PRIVATE) LIMITED | 100,00% | PAKISTAN | PAKISTAN | |
| TOTAL OIL TURKIYE AS | 100,00% | TURKEY | TURKEY | |
| TOTAL OUTRE MER | 100,00% | FRANCE | FRANCE | |
| TOTAL PACIFIQUE | 100,00% | FRANCE | FRANCE | |
| TOTAL PARCO PAKISTAN LIMITED | 60,00% | PAKISTAN | PAKISTAN | |
| TOTAL PETROLEUM (SHANGHAI) COMPANY LIMITED | 100,00% | CHINA | CHINA | |
| TOTAL PETROLEUM GHANA LIMITED | 76,74% | GHANA | GHANA | |
| TOTAL PETROLEUM GUANGZHOU CO LTD | 100,00% | CHINA | CHINA | |
| TOTAL PETROLEUM PUERTO RICO CORP | 100,00% | PUERTO RICO | PUERTO RICO | |
| TOTAL PHILIPPINES CORPORATION | 100,00% | PHILIPPINES | PHILIPPINES | |
| TOTAL POLSKA | 100,00% | POLAND | POLAND | |
| TOTAL POLYNESIE | 99,54% | FRANCE | FRANCE | |
| TOTAL RDC | 60,00% | DEMOCRATIC REPUBLIC OF CONGO | DEMOCRATIC REPUBLIC OF CONGO | |
| TOTAL REUNION | 100,00% | FRANCE | FRANCE | |
| TOTAL SENEGAL | 69,14% | SENEGAL | SENEGAL | |
| TOTAL SINOCHEM FUELS COMPANY LTD TOTAL SINOCHEM OIL COMPANY LIMITED |
49,00% E 49,00% E |
CHINA CHINA |
CHINA CHINA |
|
| TOTAL SOUTH AFRICA (PTY) LTD | 50,10% | SOUTH AFRICA | SOUTH AFRICA | |
| TOTAL SPECIALTIES USA INC | 100,00% | UNITED STATES | UNITED STATES | |
| TOTAL SUPPLY MS SA | 100,00% | SWITZERLAND | SWITZERLAND | |
| TOTAL SWAZILAND (PTY) LTD | 50,10% | SWAZILAND | SWAZILAND | |
| TOTAL TOGO | 76,72% | TOGO | TOGO | |
| TOTAL TUNISIE | 100,00% | TUNISIA | TUNISIA | |
| TOTAL UAE LLC | 49,00% | UNITED ARAB EMIRATES | UNITED ARAB EMIRATES | |
| TOTAL UGANDA LIMITED | 100,00% | UGANDA | UGANDA | |
| TOTAL UK LIMITED | 100,00% | UNITED KINGDOM | UNITED KINGDOM | |
| TOTAL UNION OCEANE | 100,00% | FRANCE | FRANCE | |
| TOTAL VOSTOK | 100,00% | RUSSIAN FEDERATION | RUSSIAN FEDERATION | |
| TOTAL ZAMBIA | 100,00% | ZAMBIE | ZAMBIE | |
| TOTALERG SPA TOTALGAZ |
49,00% E 100,00% |
ITALY FRANCE |
ITALY FRANCE |
|
| TYCZKA TOTALGAZ GMBH URIM GREEN ENERGIES LTD |
50,00% E 59,77% |
GERMANY ISRAEL |
GERMANY ISRAEL |
|
| WHIPPLETREE SOLAR LLC | 59,77% | UNITED STATES | UNITED STATES | |
| WHIRLWIND SOLAR STAR, LLC | 59,77% | UNITED STATES | UNITED STATES | |
| ZRUHA GREEN ENERGIES LTD | 59,77% | ISRAEL | ISRAEL |
| Business segment | Statutory corporate name | % Group interest | Method | Country of incorporation | Country of operations |
|---|---|---|---|---|---|
| Corporate | ELF AQUITAINE | 100,00% | FRANCE | FRANCE | |
| ELF AQUITAINE FERTILISANTS | 100,00% | FRANCE | FRANCE | ||
| ELF AQUITAINE INC. | 100,00% | UNITED STATES | UNITED STATES | ||
| ELF FOREST PRODUCTS, LLC | 100,00% | UNITED STATES | UNITED STATES | ||
| ETMOFINA | 100,00% | BELGIUM | BELGIUM | ||
| FINANCIERE VALORGEST | 100,00% | FRANCE | FRANCE | ||
| FINGESTVAL | 100,00% | FRANCE | FRANCE | ||
| OMNIUM REINSURANCE COMPANY SA | 100,00% | SWITZERLAND | SWITZERLAND | ||
| PAN INSURANCE LIMITED | 100,00% | IRELAND | IRELAND | ||
| SEPTENTRION PARTICIPATIONS | 100,00% | FRANCE | FRANCE | ||
| SOCAP SAS | 100,00% | FRANCE | FRANCE | ||
| SOCIETE CIVILE IMMOBILIERE CB2 | 100,00% | FRANCE | FRANCE | ||
| SOFAX BANQUE | 100,00% | FRANCE | FRANCE | ||
| SOGAPAR | 100,00% | FRANCE | FRANCE | ||
| TOTAL OVERSEAS HOLDING (PTY) LTD | 100,00% | SOUTH AFRICA | SOUTH AFRICA | ||
| TOTAL AFFILIATES CAPITAL USA INC | 100,00% | UNITED STATES | UNITED STATES | ||
| TOTAL AMERICAN SERVICES INC | 100,00% | UNITED STATES | UNITED STATES | ||
| TOTAL CAPITAL | 100,00% | FRANCE | FRANCE | ||
| TOTAL CAPITAL CANADA LTD. | 100,00% | CANADA | CANADA | ||
| TOTAL CAPITAL INTERNATIONAL | 100,00% | FRANCE | FRANCE | ||
| TOTAL CORPORATE MANAGEMENT (BEIJING) COMPANY LIMITED | 100,00% | CHINA | CHINA | ||
| TOTAL DELAWARE INC | 100,00% | UNITED STATES | UNITED STATES | ||
| TOTAL E&P HOLDINGS | 100,00% | FRANCE | FRANCE | ||
| TOTAL ENERGY VENTURES EUROPE | 100,00% | FRANCE | FRANCE | ||
| TOTAL ENERGY VENTURES INTERNATIONAL | 100,00% | FRANCE | FRANCE | ||
| TOTAL FINANCE | 100,00% | FRANCE | FRANCE | ||
| TOTAL FINANCE CORPORATE SERVICES LIMITED | 100,00% | UNITED KINGDOM | UNITED KINGDOM | ||
| TOTAL FINANCE GLOBAL SERVICES SA | 100,00% | BELGIUM | BELGIUM | ||
| TOTAL FINANCE INTERNATIONAL LTD | 100,00% | BERMUDA | BERMUDA | ||
| TOTAL FINANCE NEDERLAND BV | 100,00% | NETHERLANDS | NETHERLANDS | ||
| TOTAL FINANCE USA INC | 100,00% | UNITED STATES | UNITED STATES | ||
| TOTAL FUNDING NEDERLAND BV | 100,00% | NETHERLANDS | NETHERLANDS | ||
| TOTAL GESTION FILIALES | 100,00% | FRANCE | FRANCE | ||
| TOTAL GESTION USA | 100,00% | FRANCE | FRANCE | ||
| TOTAL GLOBAL SERVICES | 100,00% | FRANCE | FRANCE | ||
| TOTAL GLOBAL SERVICES BELGIUM SA | 99,80% | BELGIUM | BELGIUM | ||
| TOTAL HOLDING ALLEMAGNE | 100,00% | FRANCE | FRANCE | ||
| TOTAL HOLDINGS EUROPE | 100,00% | FRANCE | FRANCE | ||
| TOTAL HOLDINGS UK LIMITED | 100,00% | UNITED KINGDOM | UNITED KINGDOM | ||
| TOTAL HOLDINGS USA INC | 100,00% | UNITED STATES | UNITED STATES | ||
| TOTAL INTERNATIONAL NV | 100,00% | NETHERLANDS | NETHERLANDS | ||
| TOTAL NUCLEAIRE | 100,00% | FRANCE | FRANCE | ||
| TOTAL OPERATIONS CANADA LTD | 100,00% | CANADA | CANADA | ||
| TOTAL PARTICIPATIONS | 100,00% | FRANCE | FRANCE | ||
| TOTAL PETROCHEMICALS & REFINING USA INC* | 100,00% | UNITED STATES | UNITED STATES | ||
| TOTAL PETROCHEMICALS & REFINING SA/NV* | 100,00% | BELGIUM | BELGIUM | ||
| TOTAL PETROCHEMICALS SECURITY USA INC | 100,00% | UNITED STATES | UNITED STATES | ||
| TOTAL RESOURCES (CANADA) LIMITED | 100,00% | CANADA | CANADA | ||
| TOTAL SA | FRANCE | FRANCE | |||
| TOTAL TREASURY | 100,00% | FRANCE | FRANCE | ||
| TOTAL UK FINANCE LIMITED | 100,00% | UNITED KINGDOM | UNITED KINGDOM | ||
| * Multi-segment entities |