Total: Third Quarter and First Nine Months 2015...

Total: Third Quarter and First Nine Months 2015 Results

Total S.A.

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

Â	Â	3Q15	Â	Change vs 3Q14	Â	9M15	Â	Change vs 9M14
	Â		Â		Â		Â
Adjusted net income¹
- in billions of dollars (B$)		2.8		-23%		8.4		-16%
- in dollars per share		1.17		-25%		3.64		-17%
Â	Â	Â	Â	Â	Â	Â	Â	Â
								Â
Net income² of 1.1 B$ in 3Q15
Net-debt-to-equity ratio of 26.6% at September 30, 2015
Hydrocarbon production of 2,342 kboe/d in the third quarter 2015
3Q15 interim dividend of 0.61 â‚¬/share payable in April 2016³

Totalâ€™s Board of Directors, under the chairmanship of Thierry Desmarest, met on October 28, 2015, to review the Groupâ€™s third quarter accounts. Commenting on the results, CEO Patrick PouyannÃ© said:

â€œIn a context where the oil price has fallen by 50% in one year, Total was able to demonstrate its resilience by limiting to 23% the decrease in its third quarter adjusted net income of $2.8 billion. The Group is benefiting from its integrated model, production growth and discipline on both investments and operating costs. For the first nine months of 2015, the Groupâ€™s adjusted net income decreased by only 16% while the oil price fell by 48%.
In the Upstream, the start ups of Surmont 2 in Canada and Gladstone LNG in Australia bring the number of major projects delivered to six so far this year and production growth to more than 10% year on year. Upstream is also ahead of schedule in the execution of its cost reduction program, and the Group is on track to exceed its target of $1.2 billion in savings for 2015.
In the Downstream, Refining & Chemicals and Marketing & Services were able to take full advantage of favorable margins. In addition, Downstream is pursuing the execution of its programs for operational excellence as well as restructuring in Europe with the shut-down of the Carling steam cracker in October.
This quarter, Total has again demonstrated its ability to sell assets at the best price, consistent with its strategy: six new asset sales were announced since the start of the quarter totaling around $3 billion.
Organic investments after nine months were $16.6 billion, in line with the objective of $23-24 billion for 2015.
Finally, Total preserved its solid balance sheet by maintaining gearing below 27% and is pursuing a disciplined strategy to continue to reduce its breakeven price.â€

Key figures⁴

3Q15

2Q15

3Q14

3Q15

3Q14

In millions of dollars, except effective tax rate,

earnings per share and number of shares

9M15

9M14

9M15

9M14

40,580

44,715

60,363

-33%

Sales

127,608

183,611

-31%

3,204

4,064

6,134

-48%

Adjusted operating income from business segments

10,579

17,899

-41%

2,963

3,334

3,927

-25%

Adjusted net operating income from business segments

9,077

11,450

-21%

1,107

1,560

2,765

-60%

Upstream

4,026

8,908

-55%

1,433

1,349

786

+82%

Refining & Chemicals

3,882

1,533

x2.5

423

425

376

+13%

Marketing & Services

1,169

1,009

+16%

493

677

949

-48%

Contribution of equity affiliates to adjusted net income

1,804

2,662

-32%

27.2%

39.6%

54.1%

Group effective tax rate⁵

35.5%

55.7%

2,756

3,085

3,558

-23%

Adjusted net income

8,443

10,036

-16%

1.17

1.34

1.56

-25%

Adjusted fully-diluted earnings per share (dollars)

3.64

4.40

-17%

1.06

1.21

1.17

-9%

Adjusted fully-diluted earnings per share (euros)*

3.27

3.25

+1%

2,312

2,292

2,285

+1%

Fully-diluted weighted-average shares (millions)

2,295

2,279

+1%

1,079

2,971

3,463

-69%

Net income (Group share)

6,713

9,902

-32%

6,040

6,590

7,769

-22%

Investments⁶

21,439

22,357

-4%

410

1,893

2,030

-80%

Divestments

5,287

4,501

+17%

5,630

4,616

5,740

-2%

Net investments⁷

16,071

17,731

-9%

5,989

4,732

7,639

-22%

Cash flow from operations

15,108

18,254

-17%

5,059

5,317

6,741

-25%

Adjusted cash flow from operations

15,011

18,876

-20%

* Average â‚¬-$ exchange rate: 1.1117 in the third quarter 2015 and 1.1144 in the first nine months 2015.

Highlights since the beginning of the third quarter 2015⁸

Shipped the first liquefied natural gas cargo from Gladstone LNG in Australia
Started production on Dalia Phase 1A on Block 17 in Angola
Started production at Surmont 2 in Canada
Discoveries of oil at Ukot South in Nigeria and gas in the Leo well offshore Argentina and entry to Block 7 in Egypt with a 25% interest
Sold a 20% interest in the Laggan field and its satellites in the United Kingdom for approximately $900 million
Sold North Sea midstream gas assets for approximately $900 million
Sold a 10% interest in the Fort Hills project in Canada, a 15% interest in the Gina Krog project in Norway, a 50% interest in GÃ©osel in France and marketing and distribution activities in Turkey for a total of more than $1 billion
Started up the lubricants plant in Singapore

Analysis of business segments

Upstream

> Environment â€“ liquids and gas price realizations*

3Q15

2Q15

3Q14

3Q15

3Q14

9M15

9M14

9M15

9M14

50.5

61.9

101.9

-50%

Brent ($/b)

55.3

106.5

-48%

44.0

58.2

94.0

-53%

Average liquids price ($/b)

50.5

99.6

-49%

4.47

4.67

6.40

-30%

Average gas price ($/Mbtu)

4.85

6.67

-27%

36.6

45.4

69.1

-47%

Average hydrocarbon price ($/boe)

41.3

71.8

-42%

* Consolidated subsidiaries, excluding fixed margins.

> Production

3Q15

2Q15

3Q14

3Q15

3Q14

Hydrocarbon production

9M15

9M14

9M15

9M14

2,342

2,299

2,122

+10%

Combined production (kboe/d)

2,345

2,118

+11%

1,241

1,215

1,043

+19%

Liquids (kb/d)

1,232

1,019

+21%

6,003

5,910

5,902

+2%

Gas (Mcf/d)

6,074

6,011

+1%

Hydrocarbon production was 2,342 thousand barrels of oil equivalent per day (kboe/d) in the third quarter 2015, an increase of more than 10% compared to the third quarter 2014, due to the following:

+6% for new project start ups and ramp ups, notably CLOV, West Franklin Phase 2, Eldfisk II and Termokarstovoye;
+6% due to portfolio changes, mainly the addition of the new ADCO concession in the United Arab Emirates, partially offset by asset sales in the North Sea, Nigeria and Azerbaijan;
-5% due to shutdowns in Yemen and in Libya; and
+3% due to the price effect, better field performance and lower maintenance, offsetting natural decline.

In the first nine months of 2015, hydrocarbon production was 2,345 kboe/d, an increase of 11% compared to the first nine months of 2014, due to the following:

+7% for new project start ups and ramp ups;
+6% due to portfolio changes, as noted above;
-3% due to shutdowns in Yemen and in Libya; and
+1% due to the price effect and lower maintenance offsetting natural decline.

> Results

3Q15

2Q15

3Q14

3Q15

3Q14

In millions of dollars, except effective tax rate

9M15

9M14

9M15

9M14

994

1,995

4,671

-79%

Adjusted operating income*

4,520

14,982

-70%

33.8%

47.3%

59.1%

Effective tax rate**

44.5%

57.1%

1,107

1,560

2,765

-60%

Adjusted net operating income*

4,026

8,908

-55%

316

489

824

-62%

includes income from equity affiliates

1,308

2,326

-44%

5,173

5,653

6,923

-25%

Investments

18,977

20,233

-6%

272

379

1,924

-86%

Divestments

1,813

4,291

-58%

2,320

2,713

5,442

-57%

Cash flow from operations

8,558

14,058

-39%

2,736

3,010

5,028

-46%

Adjusted cash flow from operations

8,665

15,002

-42%

* Detail of adjustment items shown in the business segment information annex to financial statements.
** Tax on adjusted net operating income / (adjusted net operating income - income from equity affiliates - dividends received from investments + tax on adjusted net operating income).

Adjusted net operating income from the Upstream segment was:

1,107 M$ in the third quarter 2015, a decrease of 60% compared to the third quarter 2014, essentially due to the lower price of hydrocarbons, partially offset by a decrease in operating costs, and a favorable tax adjustment in Nigeria; and
4,026 M$ in the first nine months of 2015, a decrease of 55% compared to the first nine months of 2014, essentially due to the lower price of hydrocarbons, partially offset by a decrease in operating costs, a lower effective tax rate linked to the lower prices and an increase in production.

Refining & Chemicals

> Refinery throughput and utilization rates*

3Q15

2Q15

3Q14

3Q15

3Q14

9M15

9M14

9M15

9M14

1,973

1,909

1,884

+5%

Total refinery throughput (kb/d)

1,938

1,735

+12%

662

613

672

-1%

France

671

641

+5%

891

875

840

+6%

Rest of Europe

853

774

+10%

420

421

372

+13%

Rest of world

414

320

+29%

Utlization rates**

87%

84%

82%

Based on crude only

86%

75%

90%

87%

86%

Based on crude and other feedstock

89%

79%

* Includes share of TotalErg. Results for refineries in South Africa, the French Antilles and Italy are reported in the Marketing & Services segment.
** Based on distillation capacity at the beginning of the year.

Refinery throughput:

increased by 5% in the third quarter 2015 compared to the third quarter 2014, due to the start up of SATORP and the strong performance of sites in Europe; and
increased by 12% in the first nine months of 2015 compared to the first nine months of 2014. Utilization rates were higher in an environment of favorable margins notably due to the improved availability of the refineries, the ramp up of SATORP and a lower level of seasonal maintenance this year.

> Results

3Q15

2Q15

3Q14

3Q15

3Q14

In millions of dollars

except the ERMI

9M15

9M14

9M15

9M14

54.8

54.1

29.9

+83%

European refining margin indicator - ERMI ($/t)

52.0

15.8

1,713

1,604

974

+76%

Adjusted operating income*

4,652

1,670

x2.8

1,433

1,349

786

+82%

Adjusted net operating income*

3,882

1,533

x2.5

128

135

161

-20%

including Specialty Chemicals**

379

473

-20%

358

465

422

-15%

Investments

1,257

1,147

+10%

874

+33%

Divestments

2,652

2,291

1,700

1,729

+33%

Cash flow from operations

4,305

3,189

+35%

1,797

1,566

1,263

+42%

Adjusted cash flow from operations

4,743

2,563

+85%

* Detail of adjustment items shown in the business segment information annex to financial statements.
** Hutchinson and Atotech, Bostik until February 2015.

The Refining & Chemicals segment continued to benefit from an environment as favorable this quarter as it was last quarter. The European refining margin indicator (ERMI) remained stable at 54.8 $/t, mainly due to the summer demand in gasoline. Petrochemical margins, meanwhile, continued to be supported by a strong demand for polymers and the decrease in oil-linked raw material prices.

Adjusted net operating income from the Refining & Chemicals segment was:

1,433 M$ in the third quarter 2015, nearly double the third quarter 2014 level. The segment benefited fully from the environment through strong industrial performance and continued to reduce its operating costs, offsetting a negative inventory effect on non-European platforms; and
3,882 M$ in the first nine months of 2015, more than twice the level of the first nine months of 2014, due to strong industrial performance in a period of high margins.

Marketing & Services

> Petroleum product sales

3Q15

2Q15*

3Q14

3Q15

3Q14

Sales in kb/d**

9M15

9M14

9M15

9M14

1,825

1,836

1,781

+2%

Total Marketing & Services sales

1,825

1,755

+4%

1,103

1,097

1,107

Europe

1,101

1,089

+1%

722

739

674

+7%

Rest of world

724

666

+9%

* 2Q15 volumes restated.
** Excludes trading and bulk refining sales, includes share of TotalErg.

Petroleum product sales were:

2% higher in the third quarter 2015 compared to the third quarter last year, benefiting from strong sales in growth markets; and
4% higher in the first nine months of 2015 compared to the first nine months of 2014. In addition to strong growth in Africa, the sector is also performing well in Europe, benefiting from its strategic repositioning and a market boosted by lower prices.

> Results

3Q15

2Q15

3Q14

3Q15

3Q14

In millions of dollars

9M15

9M14

9M15

9M14

19,522

20,419

27,747

-30%

Sales

59,561

82,430

-28%

497

465

489

+2%

Adjusted operating income*

1,407

1,247

+13%

423

425

376

+13%

Adjusted net operating income*

1,169

1,009

+16%

(82)

(45)

including New Energies

(169)

501

436

398

+26%

Investments

1,152

877

+31%

121

627

x2.2

Divestments

800

110

1,011

379

701

+44%

Cash flow from operations

2,034

1,094

+86%

518

531

542

-4%

Adjusted cash flow from operations

1,467

1,472

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

Adjusted net operating income from the Marketing & Services segment was:

423 M$ in the third quarter 2015, an increase of 13% compared to the third quarter 2014, mainly due to higher volumes and margins; and
1,169 M$ in the first nine months of 2015, an increase of 16% compared to the first nine months of 2014, in an environment of favorable prices for retail marketing.

Group results

> Net operating income from business segments

Adjusted net operating income from the business segments was:

2,963 M$ in the third quarter 2015, a decrease of 25% compared to the third quarter 2014, despite the 50% drop in the Brent price, that reflected weaker performance by the Upstream, due to the lower oil price, partially offset by the excellent results of the Downstream;
9,077 M$ in the first nine months of 2015, a decrease of 21% compared to the first nine months of 2014, despite the 48% drop in the Brent price, demonstrating the strong performance of the Groupâ€™s integrated model and its cost reduction program.

The effective tax rate⁹ for the business segments was:

29.8% in the third quarter 2015 compared to 52.1% in the third quarter 2014, reflecting mainly the decreased tax rate for the Upstream and the increased weight of Downstream in the results;
35.0% in the first nine months of 2015 compared to 52.3% in the first nine months of 2014, for the same reasons.

> Net income (Group share)

Adjusted net income was:

2,756 M$ in the third quarter 2015 compared to 3,558 M$ in the third quarter 2014, a decrease of 23% despite the 50% drop in the Brent price;
8,443 M$ in the first nine months of 2015 compared to 10,036 M$ in the first nine months of 2014, a decrease of 16% in an environment where the Brent price fell by 48%.

Adjusted net income excludes the after-tax inventory effect, special items and the impact of changes in fair value¹⁰.

Adjustment items¹¹ had a negative impact on net income (Group share) of 1,677 M$ in the third quarter 2015. This includes a negative 760 M$ inventory valuation effect and a 650 M$ impairment for the interest in Fort Hills that is in the process of being sold. In the first nine months of 2015, total adjustments affecting net income (Group share) had a negative impact of 1,730 M$.

The number of fully-diluted shares was 2,310 million on September 30, 2015, compared to 2,285 million on September 30, 2014.

> Divestments â€“ acquisitions

Asset sales were:

395 M$ in the third quarter 2015, comprised notably of the sale of coal mining assets in South Africa;
3,867 M$ in the first nine months of 2015, comprised mainly of the sales of Bostik, interests in onshore blocks in Nigeria, Totalgaz and coal mining assets in South Africa.

Acquisitions were:

631 M$ in the third quarter 2015;
3,408 M$ in the first nine months 2015, comprised mainly of the entry into the new ADCO concession in the United Arab Emirates, the acquisition of a further 0.7% in the capital of Novatek, bringing the participation to 18.9%, and the carry on the Utica gas and condensate field in the United States.

> Cash flow

The Groupâ€™s net cash flow¹² was:

359 M$ in the third quarter 2015 compared to 1,899 M$ in the third quarter 2014. This decrease was due to the decline in the Upstream results, partially offset by the excellent Downstream results; and
-963 M$ in the first nine months of 2015 compared to 523 M$ in the first nine months of 2014. The 9% decrease in net investments partially offset the 17% decrease in cash flow from operations in the context of a 48% lower Brent price.

Summary and outlook

Quarter after quarter, Total has demonstrated its resilience in a weaker environment, and the results encourage the Group to pursue its performance improvement programs in all of the areas under its control. Totalâ€™s teams are committed to starting up new projects and reducing costs.

In the Upstream, Laggan-Tormore and Moho Ph 1b are scheduled to start up by the end of 2015, and thus the Group will have delivered eight major projects this year. Production is now expected to increase by at least 9% in 2015, compared to the initial objective of more than 8%. The organic growth strategy targets an average 6-7% increase in production per year from 2014 to 2017, delivering significantly higher cash flows for the segment in a constant environment.

In the Downstream, the Antwerp integrated platform will undergo partial maintenance in the fourth quarter 2015. In October, the ERMI averaged more than 30 $/t, and petrochemical margins have fallen but remain higher than the average of the past few years. In an environment that remains globally favorable, the Downstream is pursuing its plans to further reduce breakevens in Refining & Chemicals and grow the contribution from Marketing & Services.

Total is executing its ambitious strategy for the benefit of its shareholders: exiting the cycle of intensive investment, lowering operating costs and growing production will allow the Group to organically cover its cash dividend in 2017 at 60 $/b.

-- -- --

To listen to CFO Patrick de La ChevardiÃ¨reâ€™s conference call with financial analysts today at 14:30 (London time) please log on to total.com or call +44 (0)203 427 1917 in Europe or +1Â 646 254 3363 in the United States (code 3134512). For a replay, please consult the website or call +44 (0)203 427 0598 in Europe or +1Â 347Â 366Â 9565 in the United States (code: 3134512).

Operating information by segment

Upstream

3Q15

2Q15

3Q14

3Q15

3Q14

Combined liquids and gas

production by region (kboe/d)

9M15

9M14

9M15

9M14

364

360

340

+7%

Europe

372

354

+5%

685

663

665

+3%

Africa

678

646

+5%

486

477

387

+26%

Middle East

501

391

+28%

107

+8%

North America

100

+15%

153

156

159

-4%

South America

155

159

-3%

245

251

237

+3%

Asia-Pacific

253

239

+6%

313

285

245

+28%

CIS

286

242

+18%

2,342

2,299

2,122

+10%

Total production

2,345

2,118

+11%

574

547

562

+2%

includes equity affiliates

565

563

3Q15

2Q15

3Q14

3Q15

3Q14

Liquids production by region (kb/d)

9M15

9M14

9M15

9M14

159

159

161

-1%

Europe

160

164

-2%

542

530

539

+1%

Africa

541

510

+6%

359

347

190

+89%

Middle East

355

194

+83%

+15%

North America

+22%

-8%

South America

-4%

Asia-Pacific

+10%

+76%

CIS

+47%

1,241

1,215

1,043

+19%

Total production

1,232

1,019

+21%

230

218

199

+16%

includes equity affiliates

218

201

+9%

3Q15

2Q15

3Q14

3Q15

3Q14

Gas production by region (Mcf/d)

9M15

9M14

9M15

9M14

1,115

1,086

982

+14%

Europe

1,155

1,044

+11%

719

663

643

+12%

Africa

690

700

-1%

708

720

1,076

-34%

Middle East

808

1,074

-25%

280

332

284

-1%

North America

309

278

+11%

598

602

613

-2%

South America

596

608

-2%

1,240

1,258

1,178

+5%

Asia-Pacific

1,265

1,189

+6%

1,343

1,249

1,126

+19%

CIS

1,251

1,118

+12%

6,003

5,910

5,902

+2%

Total production

6,074

6,011

+1%

1,850

1,764

1,966

-6%

includes equity affiliates

1,858

1,963

-5%

3Q15

2Q15

3Q14

3Q15

3Q14

Liquefied natural gas

9M15

9M14

9M15

9M14

2.47

2.34

2.98

-17%

LNG sales* (Mt)

7.58

9.09

-17%

* Sales, Group share, excluding trading; 2014 data restated to reflect volume estimates for Bontang LNG in Indonesia based on the 2014 SEC coefficient.

Downstream (Refining & Chemicals and Marketing & Services)

3Q15

2Q15*

3Q14

3Q15

3Q14

Petroleum product sales by region (kb/d)**

9M15

9M14

9M15

9M14

2,234

2,118

2,053

+9%

Europe

2,136

2,025

+5%

611

655

540

+13%

Africa

643

534

+20%

585

625

632

-7%

Americas

597

583

+2%

612

639

604

+1%

Rest of world

636

596

+7%

4,042

4,037

3,829

+6%

Total consolidated sales

4,012

3,738

+7%

618

632

621

-1%

Includes bulk sales

626

610

+3%

1,599

1,569

1,427

+12%

Includes trading

1,561

1,373

+14%

* 2Q15 volumes restated.
** Includes share of TotalErg.

Adjustment items

> Adjustments to operating income

3Q15	Â	2Q15	Â	3Q14	Â	In millions of dollars	Â	9M15	Â	9M14
(654)	Â	(474)	Â	(216)	Â	Special items affecting operating income	Â	(2,505)	Â	(393)
-	Â	-	Â	-	Â	Restructuring charges	Â	-	Â	-
(650)		(248)		(122)		Impairments		(1,944)		(162)
(4)	Â	(226)	Â	(94)	Â	Other	Â	(561)	Â	(231)
(1,127)	Â	250	Â	(563)	Â	Pre-tax inventory effect: FIFO vs. replacement cost	Â	(649)	Â	(627)
(10)	Â	(10)	Â	17	Â	Effect of changes in fair value	Â	(16)	Â	7
Â	Â	Â	Â	Â	Â	Â	Â	Â	Â	Â
(1,791)	Â	(234)	Â	(762)	Â	Total adjustments affecting operating income	Â	(3,170)	Â	(1,013)

> Adjustment to net income (Group share)

3Q15	Â	2Q15	Â	3Q14	Â	In millions of dollars	Â	9M15	Â	9M14
(912)	Â	(282)	Â	294	Â	Special items affecting net income (Group share)	Â	(1,289)	Â	320
(98)	Â	327	Â	580	Â	Gain (loss) on asset sales	Â	1,231	Â	1,179
(12)		-		(7)		Restructuring charges		(43)		(12)
(650)		(245)		(187)		Impairments		(2,004)		(613)
(152)	Â	(364)	Â	(92)	Â	Other	Â	(473)	Â	(234)
(760)	Â	174	Â	(403)	Â	After-tax inventory effect: FIFO vs. replacement cost	Â	(432)	Â	(460)
(5)	Â	(6)	Â	14	Â	Effect of changes in fair value	Â	(9)	Â	6
Â	Â	Â	Â	Â	Â	Â	Â	Â	Â	Â
(1,677)	Â	(114)	Â	(95)	Â	Total adjustments affecting net income	Â	(1,730)	Â	(134)

2015 Sensitivities*

Â	Â	Scenario	Â	Change	Â	Impact on adjusted operating income	Â	Impact on adjusted net operating income
Dollar	Â	1.30 $/â‚¬	Â	-0.1 $ per â‚¬	Â	+0.7 B$	Â	+0.2 B$
Brent	Â	60 $/b	Â	+10 $/b	Â	+3.1 B$	Â	+1.7 B$
European refining margin indicator (ERMI)	Â	25 $/t	Â	+1 $/t	Â	+0.08 B$	Â	+0.05 B$

* Sensitivities are revised once per year upon publication of the previous yearâ€™s fourth quarter results. The impact of the $-â‚¬ sensitivity on operating income is 60% attributable to Exploration & Production. The impact of the $-â‚¬ sensitivity on adjusted net operating income is attributable 90% to Refining & Chemicals. Sensitivities are estimates based on assumptions about the Groupâ€™s portfolio in 2015. Actual results could vary significantly from estimates based on the application of these sensitivities.

Investments - Divestments

3Q15

2Q15

3Q14

3Q15

3Q14

In millions of dollars

9M15

9M14

9M15

9M14

5,394

5,148

7,032

-23%

Investments excluding acquisitions

16,611

19,428

-14%

170

396

512

-67%

capitalized exploration

966

1,193

-19%

523

391

868

-40%

increase in non-current loans

1,707

2,204

-23%

(15)

(1,160)

(326)

-95%

repayment of non-current loans

(1,420)

(1,120)

+27%

631

282

411

+54%

Acquisitions

3,408

1,809

+88%

395

733

1,704

-77%

Asset sales

3,867

3,381

+14%

(1)

Other transactions with non-controlling interests

125

-35%

5,630

4,616

5,740

-2%

Net investments*

16,071

17,731

-9%

* Net investments = investments including acquisitions - asset sales - other transactions with non-controlling interests.

Net-debt-to-equity ratio

In millions of dollars	Â	9/30/2015	Â	6/30/2015	Â	9/30/2014
Current borrowings	Â	13,296	Â	13,114	Â	11,826
Net current financial assets		(3,246)		(2,351)		(848)
Net financial assets classified as held for sale		94		(16)		(77)
Non-current financial debt		42,873		43,363		43,242
Hedging instruments of non-current debt		(1,221)		(1,157)		(1,491)
Cash and cash equivalents	Â	(25,858)	Â	(27,322)	Â	(24,307)
Net debt	Â	25,938	Â	25,631	Â	28,345
Â	Â	Â	Â	Â	Â	Â
Shareholdersâ€™ equity - Group share		96,093		97,244		100,408
Estimated dividend payable		(1,573)		(1,561)		(1,746)
Non-controlling interests	Â	3,068	Â	3,104	Â	3,382
Adjusted shareholders' equity	Â	97,588	Â	98,787	Â	102,044
Â	Â	Â	Â	Â	Â	Â
Net-debt-to-equity ratio	Â	26.6%	Â	25.9%	Â	27.8%

Return on average capital employed

> Twelve months ended September 30, 2015

In millions of dollars	Â	Upstream	Â	Refining & Chemicals	Â	Marketing & Services	Â	Group
Adjusted net operating income	Â	5,622	Â	4,838	Â	1,414		11,895
Capital employed at 9/30/2014*		104,488		17,611		9,633		128,360
Capital employed at 9/30/2015*	Â	108,425	Â	11,319	Â	7,865		123,904
ROACE	Â	5.3%	Â	33.4%	Â	16.2%		9.4%

> Twelve months ended June 30, 2015

In millions of dollars	Â	Upstream	Â	Refining & Chemicals	Â	Marketing & Services	Â	Group
Adjusted net operating income	Â	7,280	Â	4,191	Â	1,367		12,679
Capital employed at 6/30/2014*		103,572		19,265		10,324		129,967
Capital employed at 6/30/2015*	Â	107,214	Â	12,013	Â	8,234		124,001
ROACE	Â	6.9%	Â	26.8%	Â	14.7%		10.0%

> Full-year 2014

In millions of dollars	Â	Upstream	Â	Refining & Chemicals	Â	Marketing & Services	Â	Group
Adjusted net operating income	Â	10,504	Â	2,489	Â	1,254		13,530
Capital employed at 12/31/2013*		95,529		19,752		10,051		122,451
Capital employed at 12/31/2014*	Â	100,497	Â	13,451	Â	8,825		120,526
ROACE	Â	10.7%	Â	15.0%	Â	13.3%		11.1%

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

This press release presents the results for the third quarter 2015 from the consolidated financial statements of TOTAL S.A. as of September 30, 2015. The notes to these consolidated financial statements (unaudited) are available on the TOTAL website total.com.

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

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

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

Financial information by business segment is reported in accordance with the internal reporting system and shows internal segment information that is used to manage and measure the performance of TOTAL. Performance indicators excluding the adjustment items, such as adjusted operating income, adjusted net operating income, and adjusted net income are meant to facilitate the analysis of the financial performance and the comparison of income between periods. These adjustment items include:

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

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

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

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

¹ Definition of adjusted results on page 2.
² Group share.
³ The ex-dividend date will be March 21, 2016, and the payment date will be set for April 12, 2016.
⁴ Adjusted results are defined as income using replacement cost, adjusted for special items, excluding the impact of changes for fair value. Adjusted cash flow from operations is defined as cash flow from operations before changes in working capital at replacement cost; adjustment items are on page 10 and the inventory valuation effect is explained on page 13.
⁵ Tax on adjusted net operating income / (adjusted net operating income - income from equity affiliates - dividends received from investments + tax on adjusted net operating income).
⁶ Including acquisitions.
⁷ Net investments = investments including acquisitions and changes in non-current loans - asset sales - other transactions with non-controlling interests.
⁸ Certain transactions referred to in the highlights are subject to approval by authorities or to other conditions as per the agreements.
⁹ Tax on adjusted net operating income / (adjusted net operating income - income from equity affiliates - dividends received from investments + tax on adjusted net operating income).
¹⁰ Details shown on page 13.
¹¹ Details shown on page 10 and in the annex to the accounts.
¹² Net cash flow = cash flow from operations - net investments (including other transactions with non-controlling interests).

Total financial statements

Third quarter 2015 consolidated accounts, IFRS

CONSOLIDATED STATEMENT OF INCOME	Â		Â		Â
TOTAL
(unaudited)
						Â
(M$) ^(a)	Â	3^rd quarter 2015	Â	2^nd quarter 2015	Â	3^rd quarter 2014
Sales		40,580		44,715		60,363
Excise taxes		(5,683)		(5,446)		(6,141)
Revenues from sales		34,897		39,269		54,222
						Â
Purchases, net of inventory variation		(24,240)		(26,353)		(38,628)
Other operating expenses		(5,794)		(6,031)		(6,925)
Exploration costs		(275)		(352)		(433)
Depreciation, depletion and amortization of tangible assets and mineral interests		(3,345)		(2,831)		(3,082)
Other income		430		722		641
Other expense		(441)		(396)		(155)
						Â
Financial interest on debt		(233)		(231)		(173)
Financial income from marketable securities & cash equivalents		10		28		30
Cost of net debt		(223)		(203)		(143)
						Â
Other financial income		185		255		176
Other financial expense		(154)		(163)		(159)
						Â
Equity in net income (loss) of affiliates		486		685		851
						Â
Income taxes	Â	(461)	Â	(1,589)	Â	(2,837)
Consolidated net income	Â	1,065	Â	3,013	Â	3,528
Group share	Â	1,079	Â	2,971	Â	3,463
Non-controlling interests	Â	(14)	Â	42	Â	65
Earnings per share ($)	Â	0.45	Â	1.29	Â	1.52
Fully-diluted earnings per share ($)	Â	0.45	Â	1.29	Â	1.52

	Â		Â		Â
CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME
TOTAL
(unaudited)
						Â
(M$)	Â	3^rd quarter 2015	Â	2^nd quarter 2015	Â	3^rd quarter 2014
Consolidated net income	Â	1,065	Â	3,013	Â	3,528
						Â
Other comprehensive income
						Â
Actuarial gains and losses		46		248		(1,010)
Tax effect		(21)		(81)		358
Currency translation adjustment generated by the parent company	Â	132	Â	2,963	Â	(5,748)
Items not potentially reclassifiable to profit and loss	Â	157	Â	3,130	Â	(6,400)
Currency translation adjustment		(736)		(1,160)		2,717
Available for sale financial assets		(3)		(12)		(21)
Cash flow hedge		(95)		36		44
Share of other comprehensive income of equity affiliates, net amount		(626)		(201)		(276)
Other		-		(2)		7
Tax effect	Â	31	Â	(8)	Â	(10)
Items potentially reclassifiable to profit and loss	Â	(1,429)	Â	(1,347)	Â	2,461
Total other comprehensive income (net amount)	Â	(1,272)	Â	1,783	Â	(3,939)
Â	Â	Â	Â	Â	Â	Â
Comprehensive income	Â	(207)	Â	4,796	Â	(411)
Group share		(167)		4,749		(452)
Non-controlling interests		(40)		47		41

	Â		Â
CONSOLIDATED STATEMENT OF INCOME
TOTAL
(unaudited)
				Â
(M$) ^(a)	Â	9 months 2015	Â	9 months 2014
Sales		127,608		183,611
Excise taxes		(16,479)		(18,327)
Revenues from sales		111,129		165,284
				Â
Purchases, net of inventory variation		(74,797)		(117,331)
Other operating expenses		(18,097)		(21,518)
Exploration costs		(1,264)		(1,353)
Depreciation, depletion and amortization of tangible assets and mineral interests		(10,048)		(8,756)
Other income		2,773		1,837
Other expense		(1,279)		(467)
				Â
Financial interest on debt		(726)		(640)
Financial income from marketable securities & cash equivalents		69		80
Cost of net debt		(657)		(560)
				Â
Other financial income		582		602
Other financial expense		(483)		(508)
				Â
Equity in net income (loss) of affiliates		1,761		2,198
				Â
Income taxes	Â	(3,034)	Â	(9,336)
Consolidated net income	Â	6,586	Â	10,092
Group share		6,713		9,902
Non-controlling interests	Â	(127)	Â	190
Earnings per share ($)	Â	2.90	Â	4.36
Fully-diluted earnings per share ($)	Â	2.89	Â	4.35
^(a)Except for per share amounts.

	Â		Â
CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME
TOTAL
(unaudited)
				Â
(M$)	Â	9 months 2015	Â	9 months 2014
Consolidated net income	Â	6,586	Â	10,092
				Â
Other comprehensive income
				Â
Actuarial gains and losses		199		(1,625)
Tax effect		(138)		569
Currency translation adjustment generated by the parent company	Â	(5,097)	Â	(6,477)
Items not potentially reclassifiable to profit and loss	Â	(5,036)	Â	(7,533)
Currency translation adjustment		1,852		3,265
Available for sale financial assets		(7)		(24)
Cash flow hedge		(189)		109
Share of other comprehensive income of equity affiliates, net amount		215		(296)
Other		1		-
Tax effect	Â	60	Â	(28)
Items potentially reclassifiable to profit and loss	Â	1,932	Â	3,026
Total other comprehensive income (net amount)	Â	(3,104)	Â	(4,507)
Â	Â	Â	Â	Â
Comprehensive income	Â	3,482	Â	5,585
Group share		3,666		5,427
Non-controlling interests		(184)		158

	Â		Â		Â		Â
CONSOLIDATED BALANCE SHEET
TOTAL
								Â
								Â
(M$)	Â	September 30, 2015 (unaudited)	Â	June 30, 2015 (unaudited)	Â	December 31, 2014 (unaudited)	Â	September 30, 2014 (unaudited)
								Â
ASSETS
								Â
Non-current assets
Intangible assets, net		15,639		16,101		14,682		18,071
Property, plant and equipment, net		108,886		110,023		106,876		109,437
Equity affiliates : investments and loans		19,200		19,380		19,274		21,043
Other investments		1,227		1,248		1,399		1,645
Hedging instruments of non-current financial debt		1,221		1,157		1,319		1,491
Deferred income taxes		3,439		3,145		4,079		2,684
Other non-current assets	Â	4,292	Â	4,047	Â	4,192	Â	4,184
Total non-current assets	Â	153,904	Â	155,101	Â	151,821	Â	158,555
								Â
Current assets
Inventories, net		14,773		17,373		15,196		20,873
Accounts receivable, net		12,306		14,415		15,704		20,511
Other current assets		15,102		15,072		15,702		15,798
Current financial assets		3,448		2,439		1,293		1,205
Cash and cash equivalents		25,858		27,322		25,181		24,307
Assets classified as held for sale	Â	3,734	Â	2,754	Â	4,901	Â	5,327
Total current assets	Â	75,221	Â	79,375	Â	77,977	Â	88,021
Total assets		229,125		234,476		229,798		246,576
								Â
								Â
LIABILITIES & SHAREHOLDERS' EQUITY
								Â
Shareholders' equity
Common shares		7,602		7,549		7,518		7,516
Paid-in surplus and retained earnings		103,519		103,286		94,646		101,979
Currency translation adjustment		(10,443)		(9,243)		(7,480)		(4,727)
Treasury shares	Â	(4,585)	Â	(4,348)	Â	(4,354)	Â	(4,360)
Total shareholders' equity - Group share	Â	96,093	Â	97,244	Â	90,330	Â	100,408
Non-controlling interests	Â	3,068	Â	3,104	Â	3,201	Â	3,382
Total shareholders' equity	Â	99,161	Â	100,348	Â	93,531	Â	103,790
								Â
Non-current liabilities
Deferred income taxes		12,836		13,458		14,810		16,222
Employee benefits		4,312		4,426		4,758		5,232
Provisions and other non-current liabilities		17,053		17,353		17,545		17,017
Non-current financial debt	Â	42,873	Â	43,363	Â	45,481	Â	43,242
Total non-current liabilities	Â	77,074	Â	78,600	Â	82,594	Â	81,713
								Â
Current liabilities
Accounts payable		20,003		22,469		24,150		27,394
Other creditors and accrued liabilities		17,991		18,718		16,641		19,610
Current borrowings		13,296		13,114		10,942		11,826
Other current financial liabilities		202		88		180		357
Liabilities directly associated with the assets classified as held for sale	Â	1,398	Â	1,139	Â	1,760	Â	1,886
Total current liabilities	Â	52,890	Â	55,528	Â	53,673	Â	61,073
Total liabilities and shareholders' equity		229,125		234,476		229,798		246,576

	Â		Â		Â
CONSOLIDATED STATEMENT OF CASH FLOW
TOTAL
(unaudited)
						Â
(M$)	Â	3^rd quarter 2015	Â	2^nd quarter 2015	Â	3^rd quarter 2014
CASH FLOW FROM OPERATING ACTIVITIES
						Â
Consolidated net income		1,065		3,013		3,528
Depreciation, depletion and amortization		3,519		3,113		3,288
Non-current liabilities, valuation allowances and deferred taxes		(540)		285		106
Impact of coverage of pension benefit plans		-		-		-
(Gains) losses on disposals of assets		22		(459)		(479)
Undistributed affiliates' equity earnings		(61)		(221)		(260)
(Increase) decrease in working capital		2,057		(835)		1,461
Other changes, net	Â	(73)	Â	(164)	Â	(5)
Cash flow from operating activities		5,989		4,732		7,639
						Â
CASH FLOW USED IN INVESTING ACTIVITIES
						Â
Intangible assets and property, plant and equipment additions		(5,266)		(5,991)		(6,733)
Acquisitions of subsidiaries, net of cash acquired		(76)		(3)		(1)
Investments in equity affiliates and other securities		(175)		(205)		(167)
Increase in non-current loans	Â	(523)	Â	(391)	Â	(868)
Total expenditures		(6,040)		(6,590)		(7,769)
Proceeds from disposals of intangible assets and property, plant and equipment		6		221		1,413
Proceeds from disposals of subsidiaries, net of cash sold		289		403		-
Proceeds from disposals of non-current investments		100		109		291
Repayment of non-current loans	Â	15	Â	1,160	Â	326
Total divestments	Â	410	Â	1,893	Â	2,030
Cash flow used in investing activities		(5,630)		(4,697)		(5,739)
						Â
CASH FLOW USED IN FINANCING ACTIVITIES
						Â
Issuance (repayment) of shares:
- Parent company shareholders		4		438		53
- Treasury shares		(237)		-		(289)
Dividends paid:
- Parent company shareholders		(681)		(6)		(1,837)
- Non-controlling interests		(25)		(70)		(7)
Issuance of perpetual subordinated notes		-		-		-
Payments on perpetual subordinated notes		-		-		-
Other transactions with non-controlling interests		-		81		(1)
Net issuance (repayment) of non-current debt		356		1,635		5,019
Increase (decrease) in current borrowings		23		(512)		(1,235)
Increase (decrease) in current financial assets and liabilities		(1,096)		(79)		(44)
Cash flow used in financing activities	Â	(1,656)	Â	1,487	Â	1,659
Net increase (decrease) in cash and cash equivalents		(1,297)		1,522		3,559
Effect of exchange rates		(167)		749		(1,418)
Cash and cash equivalents at the beginning of the period	Â	27,322	Â	25,051	Â	22,166
Cash and cash equivalents at the end of the period	Â	25,858	Â	27,322	Â	24,307

	Â		Â
CONSOLIDATED STATEMENT OF CASH FLOW
TOTAL
(unaudited)
				Â
(M$)	Â	9 months 2015	Â	9 months 2014
				Â
CASH FLOW FROM OPERATING ACTIVITIES
				Â
Consolidated net income		6,586		10,092
Depreciation, depletion and amortization		11,056		9,549
Non-current liabilities, valuation allowances and deferred taxes		(701)		349
Impact of coverage of pension benefit plans		-		-
(Gains) losses on disposals of assets		(1,794)		(1,519)
Undistributed affiliates' equity earnings		(350)		(374)
(Increase) decrease in working capital		746		5
Other changes, net	Â	(435)	Â	152
Cash flow from operating activities		15,108		18,254
				Â
CASH FLOW USED IN INVESTING ACTIVITIES
				Â
Intangible assets and property, plant and equipment additions		(19,213)		(18,981)
Acquisitions of subsidiaries, net of cash acquired		(86)		(415)
Investments in equity affiliates and other securities		(433)		(757)
Increase in non-current loans	Â	(1,707)	Â	(2,204)
Total expenditures		(21,439)		(22,357)
Proceeds from disposals of intangible assets and property, plant and equipment		1,186		2,568
Proceeds from disposals of subsidiaries, net of cash sold		2,450		-
Proceeds from disposals of non-current investments		231		813
Repayment of non-current loans	Â	1,420	Â	1,120
Total divestments	Â	5,287	Â	4,501
Cash flow used in investing activities		(16,152)		(17,856)
				Â
CASH FLOW USED IN FINANCING ACTIVITIES
				Â
Issuance (repayment) of shares:
- Parent company shareholders		454		390
- Treasury shares		(237)		(289)
Dividends paid:
- Parent company shareholders		(2,253)		(5,573)
- Non-controlling interests		(97)		(153)
Issuance of perpetual subordinated notes		5,616		-
Payments on perpetual subordinated notes		-		-
Other transactions with non-controlling interests		81		125
Net issuance (repayment) of non-current debt		2,127		12,139
Increase (decrease) in current borrowings		(66)		(1,446)
Increase (decrease) in current financial assets and liabilities		(2,197)		(96)
Cash flow used in financing activities	Â	3,428	Â	5,097
Net increase (decrease) in cash and cash equivalents		2,384		5,495
Effect of exchange rates		(1,707)		(1,388)
Cash and cash equivalents at the beginning of the period	Â	25,181	Â	20,200
Cash and cash equivalents at the end of the period	Â	25,858	Â	24,307

Â
CONSOLIDATED STATEMENT OF CHANGES IN SHAREHOLDERS' EQUITY
TOTAL
(unaudited)
Â
	Â	Common shares issued			Â	Paid-in surplus and retained earnings	Â	Currency translation adjustment	Â	Treasury shares			Â	Shareholders' equity - Group share	Â	Non-controlling interests	Â	Total shareholders' equity
(M$)	Â	Number	Â	Amount	Â	Â	Â	Â	Â	Number	Â	Amount	Â	Â	Â	Â	Â	Â
As of January 1, 2014	Â	2,377,678,160	Â	7,493	Â	98,254	Â	(1,203)	Â	(109,214,448)	Â	(4,303)	Â	100,241	Â	3,138	Â	103,379
Net income of the first 9 months 2014		-	Â	-		9,902		-		-	Â	-		9,902		190		10,092
Other comprehensive Income		-		-		(953)		(3,522)		-		-		(4,475)		(32)		(4,507)
Comprehensive Income		-		-		8,949		(3,522)		-		-		5,427		158		5,585
Dividend		-		-		(5,644)		-		-		-		(5,644)		(153)		(5,797)
Issuance of common shares		6,848,895		23		367		-		-		-		390		-		390
Purchase of treasury shares		-		-		-		-		(4,386,300)		(289)		(289)		-		(289)
Sale of treasury shares ⁽¹⁾		-		-		(232)		-		4,239,135		232		-		-		-
Share-based payments		-		-		119		-		-		-		119		-		119
Share cancellation		-		-		-		-		-		-		-		-		-
Issuance of perpetual subordinated notes		-		-		-		-		-		-		-		-		-
Payments on perpetual subordinated notes		-		-		-		-		-		-		-		-		-
Other operations with non-controlling interests		-		-		106		(2)		-		-		104		183		287
Other items		-		-		60		-		-		-		60		56		116
As of September 30, 2014	Â	2,384,527,055	Â	7,516	Â	101,979	Â	(4,727)	Â	(109,361,613)	Â	(4,360)	Â	100,408	Â	3,382	Â	103,790
Net income from October 1 to December 31, 2014		-		-		(5,658)		-		-		-		(5,658)		(184)		(5,842)
Other comprehensive Income		-		-		46		(2,753)		-		-		(2,707)		(11)		(2,718)
Comprehensive Income		-		-		(5,612)		(2,753)		-		-		(8,365)		(195)		(8,560)
Dividend		-		-		(1,734)		-		-		-		(1,734)		(1)		(1,735)
Issuance of common shares		740,470		2		28		-		-		-		30		-		30
Purchase of treasury shares		-		-		-		-		-		6		6		-		6
Sale of treasury shares ⁽¹⁾		-		-		-		-		200		-		-		-		-
Share-based payments		-		-		(5)		-		-		-		(5)		-		(5)
Share cancellation		-		-		-		-		-		-		-		-		-
Issuance of perpetual subordinated notes		-		-		-		-		-		-		-		-		-
Payments on perpetual subordinated notes		-		-		-		-		-		-		-		-		-
Other operations with non-controlling interests		-		-		42		-		-		-		42		12		54
Other items		-		-		(52)		-		-		-		(52)		3		(49)
As of December 31, 2014	Â	2,385,267,525	Â	7,518	Â	94,646	Â	(7,480)	Â	(109,361,413)	Â	(4,354)	Â	90,330	Â	3,201	Â	93,531
Net income of the first 9 months 2015		-		-		6,713		-		-		-		6,713		(127)		6,586
Other comprehensive Income		-		-		(84)		(2,963)		-		-		(3,047)		(57)		(3,104)
Comprehensive Income		-		-		6,629		(2,963)		-		-		3,666		(184)		3,482
Dividend		-		-		(4,740)		-		-		-		(4,740)		(97)		(4,837)
Issuance of common shares		29,822,264		84		1,241		-		-		-		1,325		-		1,325
Purchase of treasury shares		-		-		-		-		(4,711,935)		(237)		(237)		-		(237)
Sale of treasury shares ⁽¹⁾		-		-		(6)		-		103,270		6		-		-		-
Share-based payments		-		-		96		-		-		-		96		-		96
Share cancellation		-		-		-		-		-		-		-		-		-
Issuance of perpetual subordinated notes		-		-		5,616		-		-		-		5,616		-		5,616
Payments on perpetual subordinated notes		-		-		(80)		-		-		-		(80)		-		(80)
Other operations with non-controlling interests		-		-		19		-		-		-		19		59		78
Other items		-		-		98		-		-		-		98		89		187
As of September 30, 2015	Â	2,415,089,789	Â	7,602	Â	103,519	Â	(10,443)	Â	(113,970,078)	Â	(4,585)	Â	96,093	Â	3,068	Â	99,161
Â
⁽¹⁾ Treasury shares related to the restricted stock grants.

BUSINESS SEGMENT INFORMATION

TOTAL

(unaudited)

3^rd quarter 2015

(M$)

Upstream

Refining & Chemicals

Marketing & Services

Corporate

Intercompany

Total

Non-Group sales

3,660

17,397

19,522

40,580

Intersegment sales

4,280

6,912

201

(11,444)

Excise taxes

(1,094)

(4,589)

(5,683)

Revenues from sales

7,940

23,215

15,134

(11,444)

34,897

Operating expenses

(4,717)

(22,169)

(14,651)

(216)

11,444

(30,309)

Depreciation, depletion and amortization of tangible assets and mineral interests

(2,898)

(256)

(185)

(6)

(3,345)

Operating income

325

790

298

(170)

1,243

Equity in net income (loss) of affiliates and other items

360

152

(29)

506

Tax on net operating income

(345)

(152)

(126)

128

(495)

Net operating income

340

790

143

(19)

1,254

Net cost of net debt

(189)

Non-controlling interests

Net income

1,079

3^rd quarter 2015 (adjustments) ^(a)

(M$)

Upstream

Refining & Chemicals

Marketing & Services

Corporate

Intercompany

Total

Non-Group sales

(10)

Intersegment sales

Excise taxes

Revenues from sales

(10)

Operating expenses

(9)

(923)

(199)

(1,131)

Depreciation, depletion and amortization of tangible assets and mineral interests

(650)

Operating income^(b)

(669)

(923)

(199)

(1,791)

Equity in net income (loss) of affiliates and other items

(151)

(14)

(145)

(310)

Tax on net operating income

294

411

Net operating income^(b)

(767)

(643)

(280)

(1,690)

Net cost of net debt

Non-controlling interests

Net income

(1,677)

^(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

(934)

(193)

On net operating income

(631)

(139)

3^rdquarter 2015 (adjusted)

(M$) ^(a)

Upstream

Refining & Chemicals

Marketing & Services

Corporate

Intercompany

Total

Non-Group sales

3,670

17,397

19,522

40,590

Intersegment sales

4,280

6,912

201

(11,444)

Excise taxes

(1,094)

(4,589)

(5,683)

Revenues from sales

7,950

23,215

15,134

(11,444)

34,907

Operating expenses

(4,708)

(21,246)

(14,452)

(216)

11,444

(29,178)

Depreciation, depletion and amortization of tangible assets and mineral interests

(2,248)

(256)

(185)

(6)

(2,695)

Adjusted operating income

994

1,713

497

(170)

3,034

Equity in net income (loss) of affiliates and other items

511

166

116

816

Tax on net operating income

(398)

(446)

(190)

128

(906)

Adjusted net operating income

1,107

1,433

423

(19)

2,944

Net cost of net debt

(189)

Non-controlling interests

Adjusted net income

2,756

Adjusted fully-diluted earnings per share ($)

1.17

(a) Except for earnings per share.

3^rd quarter 2015

(M$)

Upstream

Refining & Chemicals

Marketing & Services

Corporate

Intercompany

Total

Total expenditures

5,173

358

501

6,040

Total divestments

272

121

410

Cash flow from operating activities

2,320

2,291

1,011

367

5,989

BUSINESS SEGMENT INFORMATION

TOTAL

(unaudited)

2^nd quarter 2015

(M$)

Upstream

Refining & Chemicals

Marketing & Services

Corporate

Intercompany

Total

Non-Group sales

4,498

19,793

20,419

44,715

Intersegment sales

4,921

7,383

223

(12,583)

Excise taxes

(1,007)

(4,439)

(5,446)

Revenues from sales

9,419

26,169

16,203

(12,583)

39,269

Operating expenses

(5,449)

(24,182)

(15,508)

(180)

12,583

(32,736)

Depreciation, depletion and amortization of tangible assets and mineral interests

(2,329)

(291)

(202)

(9)

(2,831)

Operating income

1,641

1,696

493

(128)

3,702

Equity in net income (loss) of affiliates and other items

319

107

503

174

1,103

Tax on net operating income

(909)

(433)

(193)

(93)

(1,628)

Net operating income

1,051

1,370

803

(47)

3,177

Net cost of net debt

(164)

Non-controlling interests

(42)

Net income

2,971

2^nd quarter 2015 (adjustments) ^(a)

(M$)

Upstream

Refining & Chemicals

Marketing & Services

Corporate

Intercompany

Total

Non-Group sales

(158)

Intersegment sales

Excise taxes

Revenues from sales

(158)

Operating expenses

(2)

123

172

Depreciation, depletion and amortization of tangible assets and mineral interests

(194)

(31)

(23)

(248)

Operating income^(b)

(354)

(234)

Equity in net income (loss) of affiliates and other items

(191)

(71)

374

112

Tax on net operating income

(24)

Net operating income^(b)

(509)

378

(110)

Net cost of net debt

Non-controlling interests

(4)

Net income

(114)

^(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

199

On net operating income

138

2^ndquarter 2015 (adjusted)

(M$) ^(a)

Upstream

Refining & Chemicals

Marketing & Services

Corporate

Intercompany

Total

Non-Group sales

4,656

19,793

20,419

44,873

Intersegment sales

4,921

7,383

223

(12,583)

Excise taxes

(1,007)

(4,439)

(5,446)

Revenues from sales

9,577

26,169

16,203

(12,583)

39,427

Operating expenses

(5,447)

(24,305)

(15,559)

(180)

12,583

(32,908)

Depreciation, depletion and amortization of tangible assets and mineral interests

(2,135)

(260)

(179)

(9)

(2,583)

Adjusted operating income

1,995

1,604

465

(128)

3,936

Equity in net income (loss) of affiliates and other items

510

178

129

174

991

Tax on net operating income

(945)

(433)

(169)

(93)

(1,640)

Adjusted net operating income

1,560

1,349

425

(47)

3,287

Net cost of net debt

(164)

Non-controlling interests

(38)

Adjusted net income

3,085

Adjusted fully-diluted earnings per share ($)

1.34

(a) Except for earnings per share.

2^nd quarter 2015

(M$)

Upstream

Refining & Chemicals

Marketing & Services

Corporate

Intercompany

Total

Total expenditures

5,653

465

436

6,590

Total divestments

379

874

627

1,893

Cash flow from operating activities

2,713

1,700

379

(60)

4,732

BUSINESS SEGMENT INFORMATION

TOTAL

(unaudited)

3^rd quarter 2014

(M$)

Upstream

Refining & Chemicals

Marketing & Services

Corporate

Intercompany

Total

Non-Group sales

5,198

27,417

27,747

60,363

Intersegment sales

7,560

11,931

466

(20,024)

Excise taxes

(1,292)

(4,849)

(6,141)

Revenues from sales

12,758

38,056

23,364

(20,024)

54,222

Operating expenses

(5,763)

(37,230)

(22,742)

(275)

20,024

(45,986)

Depreciation, depletion and amortization of tangible assets and mineral interests

(2,496)

(376)

(199)

(11)

(3,082)

Operating income

4,499

450

423

(218)

5,154

Equity in net income (loss) of affiliates and other items

1,298

(35)

1,354

Tax on net operating income

(2,627)

(107)

(123)

(31)

(2,888)

Net operating income

3,170

384

265

(199)

3,620

Net cost of net debt

(92)

Non-controlling interests

(65)

Net income

3,463

3^rd quarter 2014 (adjustments) ^(a)

(M$)

Upstream

Refining & Chemicals

Marketing & Services

Corporate

Intercompany

Total

Non-Group sales

Intersegment sales

Excise taxes

Revenues from sales

Operating expenses

(79)

(512)

(66)

(657)

Depreciation, depletion and amortization of tangible assets and mineral interests

(110)

(12)

(122)

Operating income^(b)

(172)

(524)

(66)

(762)

Equity in net income (loss) of affiliates and other items

432

(45)

(65)

322

Tax on net operating income

145

167

332

Net operating income^(b)

405

(402)

(111)

(108)

Net cost of net debt

Non-controlling interests

Net income

(95)

^(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

(497)

(66)

On net operating income

(370)

(46)

3^rdquarter 2014 (adjusted)

(M$) ^(a)

Upstream

Refining & Chemicals

Marketing & Services

Corporate

Intercompany

Total

Non-Group sales

5,181

27,417

27,747

60,346

Intersegment sales

7,560

11,931

466

(20,024)

Excise taxes

(1,292)

(4,849)

(6,141)

Revenues from sales

12,741

38,056

23,364

(20,024)

54,205

Operating expenses

(5,684)

(36,718)

(22,676)

(275)

20,024

(45,329)

Depreciation, depletion and amortization of tangible assets and mineral interests

(2,386)

(364)

(199)

(11)

(2,960)

Adjusted operating income

4,671

974

489

(218)

5,916

Equity in net income (loss) of affiliates and other items

866

1,032

Tax on net operating income

(2,772)

(274)

(143)

(31)

(3,220)

Adjusted net operating income

2,765

786

376

(199)

3,728

Net cost of net debt

(92)

Non-controlling interests

(78)

Adjusted net income

3,558

Adjusted fully-diluted earnings per share ($)

1.56

(a) Except for earnings per share.

3^rd quarter 2014

(M$)

Upstream

Refining & Chemicals

Marketing & Services

Corporate

Intercompany

Total

Total expenditures

6,923

422

398

7,769

Total divestments

1,924

2,030

Cash flow from operating activities

5,442

1,729

701

(233)

7,639

BUSINESS SEGMENT INFORMATION

TOTAL

(unaudited)

9 months 2015

(M$)

Upstream

Refining & Chemicals

Marketing & Services

Corporate

Intercompany

Total

Non-Group sales

13,383

54,654

59,561

127,608

Intersegment sales

13,585

21,262

696

159

(35,702)

Excise taxes

(3,034)

(13,445)

(16,479)

Revenues from sales

26,968

72,882

46,812

169

(35,702)

111,129

Operating expenses

(16,135)

(68,068)

(45,022)

(635)

35,702

(94,158)

Depreciation, depletion and amortization of tangible assets and mineral interests

(8,668)

(799)

(561)

(20)

(10,048)

Operating income

2,165

4,015

1,229

(486)

6,923

Equity in net income (loss) of affiliates and other items

1,448

1,021

394

491

3,354

Tax on net operating income

(1,622)

(1,031)

(450)

(47)

(3,150)

Net operating income

1,991

4,005

1,173

(42)

7,127

Net cost of net debt

(541)

Non-controlling interests

127

Net income

6,713

9 months 2015 (adjustments) ^(a)

(M$)

Upstream

Refining & Chemicals

Marketing & Services

Corporate

Intercompany

Total

Non-Group sales

(314)

Intersegment sales

Excise taxes

Revenues from sales

(314)

Operating expenses

(151)

(606)

(155)

(912)

Depreciation, depletion and amortization of tangible assets and mineral interests

(1,890)

(31)

(23)

(1,944)

Operating income^(b)

(2,355)

(637)

(178)

(3,170)

Equity in net income (loss) of affiliates and other items

(206)

576

140

510

Tax on net operating income

526

184

752

Net operating income^(b)

(2,035)

123

(1,908)

Net cost of net debt

Non-controlling interests

178

Net income

(1,730)

^(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

(500)

(149)

On net operating income

(343)

(101)

9 months 2015 (adjusted)

(M$) ^(a)

Upstream

Refining & Chemicals

Marketing & Services

Corporate

Intercompany

Total

Non-Group sales

13,697

54,654

59,561

127,922

Intersegment sales

13,585

21,262

696

159

(35,702)

Excise taxes

(3,034)

(13,445)

(16,479)

Revenues from sales

27,282

72,882

46,812

169

(35,702)

111,443

Operating expenses

(15,984)

(67,462)

(44,867)

(635)

35,702

(93,246)

Depreciation, depletion and amortization of tangible assets and mineral interests

(6,778)

(768)

(538)

(20)

(8,104)

Adjusted operating income

4,520

4,652

1,407

(486)

10,093

Equity in net income (loss) of affiliates and other items

1,654

445

254

491

2,844

Tax on net operating income

(2,148)

(1,215)

(492)

(47)

(3,902)

Adjusted net operating income

4,026

3,882

1,169

(42)

9,035

Net cost of net debt

(541)

Non-controlling interests

(51)

Adjusted net income

8,443

Adjusted fully-diluted earnings per share ($)

3.64

(a) Except for earnings per share.

9 months 2015

(M$)

Upstream

Refining & Chemicals

Marketing & Services

Corporate

Intercompany

Total

Total expenditures

18,977

1,257

1,152

21,439

Total divestments

1,813

2,652

800

5,287

Cash flow from operating activities

8,558

4,305

2,034

211

15,108

BUSINESS SEGMENT INFORMATION

TOTAL

(unaudited)

9 months 2014

(M$)

Upstream

Refining & Chemicals

Marketing & Services

Corporate

Intercompany

Total

Non-Group sales

18,069

83,099

82,430

183,611

Intersegment sales

23,053

35,627

1,276

162

(60,118)

Excise taxes

(3,733)

(14,594)

(18,327)

Revenues from sales

41,122

114,993

69,112

175

(60,118)

165,284

Operating expenses

(19,451)

(112,766)

(67,397)

(706)

60,118

(140,202)

Depreciation, depletion and amortization of tangible assets and mineral interests

(6,986)

(1,162)

(579)

(29)

(8,756)

Operating income

14,685

1,065

1,136

(560)

16,326

Equity in net income (loss) of affiliates and other items

3,344

160

103

3,662

Tax on net operating income

(8,590)

(215)

(331)

(323)

(9,459)

Net operating income

9,439

1,010

860

(780)

10,529

Net cost of net debt

(437)

Non-controlling interests

(190)

Net income

9,902

9 months 2014 (adjustments) ^(a)

(M$)

Upstream

Refining & Chemicals

Marketing & Services

Corporate

Intercompany

Total

Non-Group sales

Intersegment sales

Excise taxes

Revenues from sales

Operating expenses

(194)

(553)

(111)

(858)

Depreciation, depletion and amortization of tangible assets and mineral interests

(110)

(52)

(162)

Operating income^(b)

(297)

(605)

(111)

(1,013)

Equity in net income (loss) of affiliates and other items

712

(85)

(72)

555

Tax on net operating income

116

167

317

Net operating income^(b)

531

(523)

(149)

(141)

Net cost of net debt

Non-controlling interests

Net income

(134)

^(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

(538)

(89)

On net operating income

(404)

(63)

9 months 2014 (adjusted)

(M$) ^(a)

Upstream

Refining & Chemicals

Marketing & Services

Corporate

Intercompany

Total

Non-Group sales

18,062

83,099

82,430

183,604

Intersegment sales

23,053

35,627

1,276

162

(60,118)

Excise taxes

(3,733)

(14,594)

(18,327)

Revenues from sales

41,115

114,993

69,112

175

(60,118)

165,277

Operating expenses

(19,257)

(112,213)

(67,286)

(706)

60,118

(139,344)

Depreciation, depletion and amortization of tangible assets and mineral interests

(6,876)

(1,110)

(579)

(29)

(8,594)

Adjusted operating income

14,982

1,670

1,247

(560)

17,339

Equity in net income (loss) of affiliates and other items

2,632

245

127

103

3,107

Tax on net operating income

(8,706)

(382)

(365)

(323)

(9,776)

Adjusted net operating income

8,908

1,533

1,009

(780)

10,670

Net cost of net debt

(437)

Non-controlling interests

(197)

Adjusted net income

10,036

Adjusted fully-diluted earnings per share ($)

4.40

(a) Except for earnings per share.

9 months 2014

(M$)

Upstream

Refining & Chemicals

Marketing & Services

Corporate

Intercompany

Total

Total expenditures

20,233

1,147

877

100

22,357

Total divestments

4,291

110

4,501

Cash flow from operating activities

14,058

3,189

1,094

(87)

18,254

Â
Reconciliation of the information by business segment with consolidated financial statements
TOTAL	Â		Â		Â
(unaudited)
						Â
3^rd quarter 2015 (M$)	Â	Adjusted	Â	Adjustments ^(a)	Â	Consolidated statement of income
						Â
Sales		40,590		(10)		40,580
Excise taxes		(5,683)		-		(5,683)
Revenues from sales		34,907		(10)		34,897
						Â
Purchases, net of inventory variation		(23,113)		(1,127)		(24,240)
Other operating expenses		(5,790)		(4)		(5,794)
Exploration costs		(275)		-		(275)
Depreciation, depletion and amortization of tangible assets and mineral interests		(2,695)		(650)		(3,345)
Other income		415		15		430
Other expense		(123)		(318)		(441)
						Â
Financial interest on debt		(233)		-		(233)
Financial income from marketable securities & cash equivalents		10		-		10
Cost of net debt		(223)		-		(223)
						Â
Other financial income		185		-		185
Other financial expense		(154)		-		(154)
						Â
Equity in net income (loss) of affiliates		493		(7)		486
						Â
Income taxes	Â	(872)	Â	411	Â	(461)
Consolidated net income		2,755		(1,690)		1,065
Group share		2,756		(1,677)		1,079
Non-controlling interests		(1)		(13)		(14)
						Â
^(a) Adjustments include special items, inventory valuation effect and the effect of changes in fair value.
Â
Â
3^rd quarter 2014 (M$)	Â	Adjusted	Â	Adjustments ^(a)	Â	Consolidated statement of income
						Â
Sales		60,346		17		60,363
Excise taxes		(6,141)		-		(6,141)
Revenues from sales		54,205		17		54,222
						Â
Purchases, net of inventory variation		(38,065)		(563)		(38,628)
Other operating expenses		(6,831)		(94)		(6,925)
Exploration costs		(433)		-		(433)
Depreciation, depletion and amortization of tangible assets and mineral interests		(2,960)		(122)		(3,082)
Other income		209		432		641
Other expense		(143)		(12)		(155)
						Â
Financial interest on debt		(173)		-		(173)
Financial income from marketable securities & cash equivalents		30		-		30
Cost of net debt		(143)		-		(143)
						Â
Other financial income		176		-		176
Other financial expense		(159)		-		(159)
						Â
Equity in net income (loss) of affiliates		949		(98)		851
						Â
Income taxes	Â	(3,169)	Â	332	Â	(2,837)
Consolidated net income		3,636		(108)		3,528
Group share		3,558		(95)		3,463
Non-controlling interests		78		(13)		65
						Â
^(a) Adjustments include special items, inventory valuation effect and the effect of changes in fair value.

Â
Reconciliation of the information by business segment with consolidated financial statements
TOTAL	Â		Â		Â
(unaudited)
						Â
9 months 2015 (M$)	Â	Adjusted	Â	Adjustments ^(a)	Â	Consolidated statement of income
						Â
Sales		127,922		(314)		127,608
						Â
Excise taxes		(16,479)		-		(16,479)
Revenues from sales		111,443		(314)		111,129
						Â
Purchases, net of inventory variation		(74,148)		(649)		(74,797)
Other operating expenses		(17,921)		(176)		(18,097)
Exploration costs		(1,177)		(87)		(1,264)
Depreciation, depletion and amortization of tangible assets and mineral interests		(8,104)		(1,944)		(10,048)
Other income		1,299		1,474		2,773
Other expense		(358)		(921)		(1,279)
						Â
Financial interest on debt		(726)		-		(726)
Financial income from marketable securities & cash equivalents		69		-		69
Cost of net debt		(657)		-		(657)
						Â
Other financial income		582		-		582
Other financial expense		(483)		-		(483)
						Â
Equity in net income (loss) of affiliates		1,804		(43)		1,761
						Â
Income taxes	Â	(3,786)	Â	752	Â	(3,034)
Consolidated net income		8,494		(1,908)		6,586
Group share		8,443		(1,730)		6,713
Non-controlling interests		51		(178)		(127)
						Â
^(a) Adjustments include special items, inventory valuation effect and the effect of changes in fair value.
Â
Â
9 months 2014 (M$)	Â	Adjusted	Â	Adjustments ^(a)	Â	Consolidated statement of income
						Â
Sales		183,604		7		183,611
Excise taxes		(18,327)		-		(18,327)
Revenues from sales		165,277		7		165,284
						Â
Purchases, net of inventory variation		(116,704)		(627)		(117,331)
Other operating expenses		(21,287)		(231)		(21,518)
Exploration costs		(1,353)		-		(1,353)
Depreciation, depletion and amortization of tangible assets and mineral interests		(8,594)		(162)		(8,756)
Other income		757		1,080		1,837
Other expense		(406)		(61)		(467)
						Â
Financial interest on debt		(640)		-		(640)
Financial income from marketable securities & cash equivalents		80		-		80
Cost of net debt		(560)		-		(560)
						Â
Other financial income		602		-		602
Other financial expense		(508)		-		(508)
						Â
Equity in net income (loss) of affiliates		2,662		(464)		2,198
						Â
Income taxes	Â	(9,653)	Â	317	Â	(9,336)
Consolidated net income		10,233		(141)		10,092
Group share		10,036		(134)		9,902
Non-controlling interests		197		(7)		190
						Â
^(a) Adjustments include special items, inventory valuation effect and the effect of changes in fair value.

TOTAL S.A.
Mike SANGSTER
Nicolas FUMEX
Patrick GUENKEL
Romain RICHEMONT
Tel. : + 44 (0)207 719 7962
Fax : + 44 (0)207 719 7959
or
Robert HAMMOND (U.S.)
Tel. : +1 713-483-5070
FaxÂ : +1 713-483-5629
total.com

View source version on businesswire.com: http://www.businesswire.com/news/home/20151029005769/en/

Companies

TotalEnergies SE (TTE)

Thursday, 23rd May 2024

COMPANIES COVERED:

HL. QQ. AJB

Another day and another round of takeover talk with Hargreaves Lansdown being eyed by private equity suitors. AJ Bell also advances on upbeat earnings news whilst QinetiQ upgrades its profit guidance, too.

Full Archive

UK 100

Latest directors dealings

1 hour ago Kenmare Resources (CDI)
1 hour ago Earnz
1 hour ago Wetherspoon (J.D.)
2 hours ago Informa
3 hours ago Dowlais Group

All directors dealings today