Yes o | No þ |
EX-99.1: Results for the Fourth Quarter and Year Ended December 31, 2010 |
||||
EX-99.2: Recent Developments |
||||
EX-99.3: Ratio of Earnings to Fixed Charges and Capitalization and Indebtedness |
||||
EX-99.4: Computation of Ratio of Earnings to Fixed Charges |
TOTAL S.A. |
||||
Date: February 18, 2011 | By: | /s/ JEROME SCHMITT | ||
Name: | Jérôme SCHMITT | |||
Title: | Treasurer |
Exhibit 99.1
|
Results for the Fourth Quarter and Year Ended December 31, 2010 | |
Exhibit 99.2
|
Recent Developments | |
Exhibit 99.3
|
Ratio of Earnings to Fixed Charges and Capitalization and Indebtedness | |
Exhibit 99.4
|
Computation of Ratio of Earnings to Fixed Charges |
l | Key figures and consolidated accounts of TOTAL* |
4Q10 | 2010 | |||||||||||||||||||||||||||
vs | in millions of euros | vs | ||||||||||||||||||||||||||
4Q10 | 3Q10 | 4Q09 | 4Q09 | except earnings per share and number of shares | 2010 | 2009 | 2009 | |||||||||||||||||||||
40,157 | 40,180 | 36,228 | +11 | % | Sales |
159,269 | 131,327 | +21 | % | |||||||||||||||||||
Adjusted net operating income from business segments |
||||||||||||||||||||||||||||
2,300 | 2,123 | 1,948 | +18 | % | Upstream |
8,597 | 6,382 | +35 | % | |||||||||||||||||||
266 | 264 | 51 | x5 | Downstream |
1,168 | 953 | +23 | % | ||||||||||||||||||||
170 | 256 | 72 | x2 | Chemicals |
857 | 272 | x3 | |||||||||||||||||||||
0.90 | 1.26 | 0.92 | -2 | % | Fully-diluted earnings per share (euros) |
4.71 | 3.78 | +25 | % | |||||||||||||||||||
2,247.9 | 2,244.9 | 2,241.4 | | Fully-diluted weighted-average shares (millions) |
2,244.5 | 2,237.3 | | |||||||||||||||||||||
2,030 | 2,827 | 2,065 | -2 | % | Net income (Group share) |
10,571 | 8,447 | +25 | % | |||||||||||||||||||
5,026 | 4,092 | 3,524 | +43 | % | Investments** |
16,273 | 13,349 | +22 | % | |||||||||||||||||||
4,424 | 4,005 | 3,419 | +29 | % | Investments including net investments in equity affiliates and non-consolidated companies** |
15,445 | 13,003 | +19 | % | |||||||||||||||||||
1,344 | 1,074 | 944 | +42 | % | Divestments |
4,316 | 3,081 | +40 | % | |||||||||||||||||||
3,387 | 4,904 | 1,889 | +79 | % | Cash flow from operations |
18,493 | 12,360 | +50 | % | |||||||||||||||||||
* | Adjusted net operating income is defined as income using replacement cost, adjusted for special items affecting operating income and, through June 30, 2010, excluding TOTALs equity share of adjustments related to Sanofi-Aventis. See Analysis of business segment results below for further details. | |
** | Including acquisitions. |
l | Fourth quarter 2010 results |
1
1 | Detail shown on page 14 of this exhibit. | |
2 | Net investments = investments including acquisitions and net investments in equity affiliates and non-consolidated companies asset sales + net financing for employees related to stock purchase plans. | |
3 | Net cash flow = cash flow from operations + divestments gross investments. |
2
l | Results for the full year 2010 |
4 | Detail shown on page 14 of this exhibit. | |
5 | Net investments = investments including acquisitions and net investments in equity affiliates and non-consolidated companies asset sales + net financing for employees related to stock purchase plans. |
3
l | Analysis of business segment results |
6 | Net cash flow = cash flow from operations + divestments gross investments. | |
7 | Detail shown on page 14 of this exhibit. |
4
4Q10 | 2010 | |||||||||||||||||||||||||||
vs | vs | |||||||||||||||||||||||||||
4Q10 | 3Q10 | 4Q09 | 4Q09 | 2010 | 2009 | 2009 | ||||||||||||||||||||||
86.5 | 76.9 | 74.5 | +16 | % | Brent ($/b) |
79.5 | 61.7 | +29 | % | |||||||||||||||||||
83.7 | 72.8 | 70.6 | +19 | % | Average liquids price ($/b) |
76.3 | 58.1 | +31 | % | |||||||||||||||||||
5.62 | 5.13 | 5.07 | +11 | % | Average gas price ($/Mbtu) |
5.15 | 5.17 | | ||||||||||||||||||||
61.9 | 54.9 | 54.4 | +14 | % | Average hydrocarbons price ($/boe) |
56.7 | 47.1 | +20 | % | |||||||||||||||||||
* | Consolidated subsidiaries, excluding fixed margin and buy-back contracts. |
4Q10 | 2010 | |||||||||||||||||||||||||||
vs | vs | |||||||||||||||||||||||||||
4Q10 | 3Q10 | 4Q09 | 4Q09 | Hydrocarbon production | 2010 | 2009 | 2009 | |||||||||||||||||||||
2,387 | 2,340 | 2,377 | | Combined production (kboe/d) |
2,378 | 2,281 | +4 | % | ||||||||||||||||||||
1,337 | 1,325 | 1,404 | -5 | % | Liquids (kb/d) |
1,340 | 1,381 | -3 | % | |||||||||||||||||||
5,692 | 5,529 | 5,320 | +7 | % | Gas (Mcf/d) |
5,648 | 4,923 | +15 | % | |||||||||||||||||||
| production ramp-ups on new projects more than offsetting the normal decline; | |
| +1% for lower OPEC reductions and an improvement in gas demand; | |
| +0.5% for improved security conditions in Nigeria; | |
| +0.5% for changes in the portfolio; and | |
| -2% for the price effect8. |
| +3% for production ramp-ups on new projects, net of the normal decline, and a lower level of turnarounds; | |
| +1.5% for lower OPEC reductions and an increase in gas demand; | |
| +1% for improved security conditions in Nigeria; | |
| +2% for changes in the portfolio; and | |
| -3% for the price effect. |
8 | The price effect refers to the impact of changing hydrocarbon prices on entitlement volumes. |
5
Year-end reserves | 2010 | 2009 | % | |||||||||
Hydrocarbon reserves (Mboe) |
10,695 | 10,483 | +2 | % | ||||||||
Liquids (Mb) |
5,987 | 5,689 | +5 | % | ||||||||
Gas (Bcf) |
25,788 | 26,318 | -2 | % | ||||||||
4Q10 | 2010 | |||||||||||||||||||||||||||
vs | vs | |||||||||||||||||||||||||||
4Q10 | 3Q10 | 4Q09 | 4Q09 | in millions of euros | 2010 | 2009 | 2009 | |||||||||||||||||||||
5,002 | 4,410 | 4,880 | +3 | % | Non-Group sales |
18,527 | 16,072 | +15 | % | |||||||||||||||||||
4,507 | 4,175 | 3,887 | +16 | % | Operating income |
17,450 | 12,858 | +36 | % | |||||||||||||||||||
188 | 15 | 21 | x9 | Adjustments affecting operating income |
203 | 21 | x10 | |||||||||||||||||||||
4,695 | 4,190 | 3,908 | +20 | % | Adjusted operating income* |
17,653 | 12,879 | +37 | % | |||||||||||||||||||
2,300 | 2,123 | 1,948 | +18 | % | Adjusted net operating income* |
8,597 | 6,382 | +35 | % | |||||||||||||||||||
313 | 335 | 293 | +7 | % | includes income from equity affiliates |
1,254 | 886 | +42 | % | |||||||||||||||||||
3,942 | 3,400 | 2,429 | +62 | % | Investments |
13,208 | 9,855 | +34 | % | |||||||||||||||||||
771 | 1,035 | 77 | x10 | Divestments |
2,067 | 398 | x5 | |||||||||||||||||||||
3,908 | 2,831 | 2,825 | +38 | % | Cash flow from operating activities |
15,573 | 10,200 | +53 | % | |||||||||||||||||||
* | Detail of adjustment items shown in the business segment information starting on page 25 of this exhibit. |
9 | FASB Accounting Standards Codification Topic 932, Extractive industries Oil and Gas. | |
10 | Calculated based on adjusted net operating income and average capital employed, using replacement cost, as shown on page 15 of this exhibit. |
6
4Q10 | 2010 | |||||||||||||||||||||||||||
vs | vs | |||||||||||||||||||||||||||
4Q10 | 3Q10 | 4Q09 | 4Q09 | 2010 | 2009 | 2009 | ||||||||||||||||||||||
1,832 | 2,068 | 2,055 | -11 | % | Total refinery throughput (kb/d) |
2,009 | 2,151 | -7 | % | |||||||||||||||||||
550 | 773 | 701 | -22 | % | France |
697 | 836 | -17 | % | |||||||||||||||||||
1,039 | 1,038 | 1,104 | -6 | % | Rest of Europe |
1,059 | 1,065 | -1 | % | |||||||||||||||||||
243 | 257 | 250 | -3 | % | Rest of world |
253 | 250 | +1 | % | |||||||||||||||||||
Utilization rates |
||||||||||||||||||||||||||||
66 | % | 74 | % | 75 | % | Based on crude only |
73 | % | 78 | % | ||||||||||||||||||
71 | % | 80 | % | 79 | % | Based on crude and other feedstock |
77 | % | 83 | % | ||||||||||||||||||
* | Includes share of CEPSA. |
4Q10 | 2010 | |||||||||||||||||||||||||||
vs | in millions of euros | vs | ||||||||||||||||||||||||||
4Q10 | 3Q10 | 4Q09 | 4Q09 | (except the ERMI refining margin indicator) | 2010 | 2009 | 2009 | |||||||||||||||||||||
32.3 | 16.4 | 11.7 | x3 | European refining margin indicator ERMI ($/t) |
27.4 | 17.8 | +54 | % | ||||||||||||||||||||
30,940 | 31,307 | 27,423 | +13 | % | Non-Group sales |
123,245 | 100,518 | +23 | % | |||||||||||||||||||
(509 | ) | 166 | 39 | n/a | Operating income |
982 | 2,237 | -56 | % | |||||||||||||||||||
783 | 71 | (28 | ) | n/a | Adjustments affecting operating income |
269 | (1,211 | ) | n/a | |||||||||||||||||||
274 | 237 | 11 | x25 | Adjusted operating income* |
1,251 | 1,026 | +22 | % | ||||||||||||||||||||
266 | 264 | 51 | x5 | Adjusted net operating income* |
1,168 | 953 | +23 | % | ||||||||||||||||||||
61 | 60 | 19 | x3 | includes income from equity affiliates |
179 | 155 | +15 | % | ||||||||||||||||||||
757 | 568 | 844 | -10 | % | Investments |
2,343 | 2,771 | -15 | % | |||||||||||||||||||
433 | 28 | 48 | x9 | Divestments |
499 | 133 | x4 | |||||||||||||||||||||
(955 | ) | 900 | (1,400 | ) | n/a | Cash flow from operating activities |
1,441 | 1,164 | +24 | % | ||||||||||||||||||
* | Detail of adjustment items shown in the business segment information starting on page 25 of this exhibit. |
7
4Q10 | 2010 | |||||||||||||||||||||||||||
vs | vs | |||||||||||||||||||||||||||
4Q10 | 3Q10 | 4Q09 | 4Q09 | in millions of euros | 2010 | 2009 | 2009 | |||||||||||||||||||||
4,218 | 4,460 | 3,932 | +7 | % | Non-Group sales |
17,490 | 14,726 | +19 | % | |||||||||||||||||||
2,579 | 2,748 | 2,389 | +8 | % | Base chemicals |
10,653 | 8,655 | +23 | % | |||||||||||||||||||
1,639 | 1,710 | 1,543 | +6 | % | Specialties |
6,824 | 6,071 | +12 | % | |||||||||||||||||||
196 | 268 | 97 | x2 | Operating income |
964 | 553 | +74 | % | ||||||||||||||||||||
(63 | ) | 33 | (31 | ) | x2 | Adjustments affecting operating income |
(71 | ) | (304 | ) | +77 | % | ||||||||||||||||
133 | 301 | 66 | x2 | Adjusted operating income* |
893 | 249 | x3.5 | |||||||||||||||||||||
170 | 256 | 72 | x2 | Adjusted net operating income* |
857 | 272 | x3 | |||||||||||||||||||||
67 | 133 | (16 | ) | n/a | Base chemicals |
393 | 16 | x25 | ||||||||||||||||||||
109 | 125 | 93 | +17 | % | Specialties |
475 | 279 | +70 | % | |||||||||||||||||||
292 | 111 | 225 | +30 | % | Investments |
641 | 631 | +2 | % | |||||||||||||||||||
23 | (10 | ) | 20 | +15 | % | Divestments |
347 | 47 | x7 | |||||||||||||||||||
332 | 215 | 324 | +2 | % | Cash flow from operating activities |
934 | 1,082 | -14 | % | |||||||||||||||||||
* | Detail of adjustment items shown in the business segment information starting on page 25 of this exhibit. |
8
11 | The ex-dividend date for the remainder of the 2010 dividend would be May 23, 2011; for the ADR (NYSE: TOT) the ex-dividend date would be May 18, 2011. |
9
| material adverse changes in general economic conditions or in the markets served by TOTAL, including changes in the prices of oil, natural gas, refined products, petrochemical products and other chemicals; | ||
| changes in currency exchange rates and currency devaluations; | ||
| the success and the economic efficiency of oil and natural gas exploration, development and production programs, including without limitation, those that are not controlled and/or operated by TOTAL; | ||
| uncertainties about estimates of changes in proven and potential reserves and the capabilities of production facilities; | ||
| uncertainties about the ability to control unit costs in exploration, production, refining and marketing (including refining margins) and chemicals; | ||
| changes in the current capital expenditure plans of TOTAL; | ||
| the ability of TOTAL to realize anticipated cost savings, synergies and operating efficiencies; | ||
| the financial resources of competitors; | ||
| changes in laws and regulations, including tax and environmental laws and industrial safety regulations; | ||
| the quality of future opportunities that may be presented to or pursued by TOTAL; | ||
| the ability to generate cash flow or obtain financing to fund growth and the cost of such financing and liquidity conditions in the capital markets generally; | ||
| the ability to obtain governmental or regulatory approvals; | ||
| the ability to respond to challenges in international markets, including political or economic conditions, including international armed conflict, and trade and regulatory matters; | ||
| the ability to complete and integrate appropriate acquisitions, strategic alliances and joint ventures; | ||
| changes in the political environment that adversely affect exploration, production licenses and contractual rights or impose minimum drilling obligations, price controls, nationalization or expropriation, and regulation of refining and marketing, chemicals and power generating activities; | ||
| the possibility that other unpredictable events such as labor disputes or industrial accidents will adversely affect the business of TOTAL; and | ||
| the risk that TOTAL will inadequately hedge the price of crude oil or finished products. |
10
11
4Q10 | 2010 | |||||||||||||||||||||||||||
vs | Combined liquids and gas | vs | ||||||||||||||||||||||||||
4Q10 | 3Q10 | 4Q09 | 4Q09 | production by region (kboe/d) | 2010 | 2009 | 2009 | |||||||||||||||||||||
573 | 521 | 627 | -9 | % | Europe |
580 | 613 | -5 | % | |||||||||||||||||||
764 | 765 | 780 | -2 | % | Africa |
756 | 749 | +1 | % | |||||||||||||||||||
540 | 534 | 493 | +10 | % | Middle East |
527 | 438 | +20 | % | |||||||||||||||||||
68 | 65 | 41 | +66 | % | North America |
65 | 24 | x3 | ||||||||||||||||||||
179 | 179 | 167 | +7 | % | South America |
179 | 182 | -2 | % | |||||||||||||||||||
241 | 253 | 242 | | Asia-Pacific |
248 | 251 | -1 | % | ||||||||||||||||||||
22 | 23 | 27 | -19 | % | CIS |
23 | 24 | -4 | % | |||||||||||||||||||
2,387 | 2,340 | 2,377 | | Total production |
2,378 | 2,281 | +4 | % | ||||||||||||||||||||
477 | 455 | 393 | +21 | % | Includes equity
and non-consolidated affiliates |
444 | 359 | +24 | % | |||||||||||||||||||
4Q10 | 2010 | |||||||||||||||||||||||||||
vs | vs | |||||||||||||||||||||||||||
4Q10 | 3Q10 | 4Q09 | 4Q09 | Liquids production by region (kb/d) | 2010 | 2009 | 2009 | |||||||||||||||||||||
265 | 251 | 306 | -13 | % | Europe |
269 | 295 | -9 | % | |||||||||||||||||||
614 | 617 | 648 | -5 | % | Africa |
616 | 632 | -3 | % | |||||||||||||||||||
310 | 313 | 304 | +2 | % | Middle East |
308 | 307 | | ||||||||||||||||||||
30 | 29 | 30 | | North America |
30 | 20 | +50 | % | ||||||||||||||||||||
83 | 72 | 68 | +22 | % | South America |
76 | 80 | -5 | % | |||||||||||||||||||
22 | 30 | 31 | -29 | % | Asia-Pacific |
28 | 33 | -15 | % | |||||||||||||||||||
13 | 13 | 17 | -24 | % | CIS |
13 | 14 | -7 | % | |||||||||||||||||||
1,337 | 1,325 | 1,404 | -5 | % | Total production |
1,340 | 1,381 | -3 | % | |||||||||||||||||||
318 | 304 | 276 | +15 | % | Includes equity and non-consolidated affiliates |
300 | 286 | +5 | % | |||||||||||||||||||
12
4Q10 | 2010 | |||||||||||||||||||||||||||
vs | vs | |||||||||||||||||||||||||||
4Q10 | 3Q10 | 4Q09 | 4Q09 | Gas production by region (Mcf/d) | 2010 | 2009 | 2009 | |||||||||||||||||||||
1,676 | 1,464 | 1,736 | -3 | % | Europe |
1,690 | 1,734 | -3 | % | |||||||||||||||||||
739 | 758 | 681 | +9 | % | Africa |
712 | 599 | +19 | % | |||||||||||||||||||
1,253 | 1,207 | 1,050 | +19 | % | Middle East |
1,185 | 724 | +64 | % | |||||||||||||||||||
214 | 203 | 53 | x4 | North America |
199 | 22 | x9 | |||||||||||||||||||||
533 | 593 | 546 | -2 | % | South America |
569 | 564 | +1 | % | |||||||||||||||||||
1,226 | 1,249 | 1,196 | +3 | % | Asia-Pacific |
1,237 | 1,228 | +1 | % | |||||||||||||||||||
51 | 55 | 58 | -12 | % | CIS |
56 | 52 | +8 | % | |||||||||||||||||||
5,692 | 5,529 | 5,320 | +7 | % | Total production |
5,648 | 4,923 | +15 | % | |||||||||||||||||||
857 | 820 | 635 | +35 | % | Includes equity and non-consolidated affiliates |
781 | 395 | +98 | % | |||||||||||||||||||
4Q10 | 2010 | |||||||||||||||||||||||||||
vs | vs | |||||||||||||||||||||||||||
4Q10 | 3Q10 | 4Q09 | 4Q09 | Liquefied natural gas | 2010 | 2009 | 2009 | |||||||||||||||||||||
3.12 | 3.39 | 2.35 | +33 | % | LNG sales* (Mt) |
12.32 | 8.83 | +40 | % | |||||||||||||||||||
* | Sales, Group share, excluding tradin ; 1 Mt/y = approx. 133 Mcf/d ; 2010 data restated to reflect volume estimates for Bontang LNG in Indonesia based on the 2010 SEC coefficient. |
4Q10 | 2010 | |||||||||||||||||||||||||||
vs | vs | |||||||||||||||||||||||||||
4Q10 | 3Q10 | 4Q09 | 4Q09 | Refined products sales by region (kb/d)* | 2010 | 2009 | 2009 | |||||||||||||||||||||
1,968 | 1,920 | 2,046 | -4 | % | Europe |
1,929 | 2,053 | -6 | % | |||||||||||||||||||
295 | 286 | 295 | | Africa |
292 | 281 | +4 | % | ||||||||||||||||||||
95 | 102 | 145 | -34 | % | Americas |
115 | 165 | -30 | % | |||||||||||||||||||
165 | 161 | 158 | +4 | % | Rest of world |
159 | 142 | +12 | % | |||||||||||||||||||
2,523 | 2,469 | 2,644 | -5 | % | Total consolidated sales |
2,495 | 2,641 | -6 | % | |||||||||||||||||||
1,307 | 1,300 | 921 | +42 | % | Trading |
1,281 | 975 | +31 | % | |||||||||||||||||||
3,830 | 3,769 | 3,565 | +7 | % | Total refined product sales |
3,776 | 3,616 | +4 | % | |||||||||||||||||||
* | Includes share of CEPSA and, starting October 2010, TotalERG. |
13
4Q10 | 2010 | |||||||||||||||||||||||||||
vs | vs | |||||||||||||||||||||||||||
4Q10 | 3Q10 | 4Q09 | 4Q09 | in millions of euros | 2010 | 2009 | 2009 | |||||||||||||||||||||
3,454 | 2,982 | 3,307 | +4 | % | Investments excluding acquisitions* |
11,930 | 12,260 | -3 | % | |||||||||||||||||||
462 | 160 | 256 | +80 | % | Capitalized exploration |
1,042 | 865 | +20 | % | |||||||||||||||||||
(315 | ) | 151 | 159 | na | Net investments in equity
affiliates and non-consolidated companies |
117 | 594 | -80 | % | |||||||||||||||||||
970 | 1,023 | 112 | x9 | Acquisitions |
3,515 | 743 | x5 | |||||||||||||||||||||
4,424 | 4,005 | 3,419 | +29 | % | Investments including acquisitions* |
15,445 | 13,003 | +19 | % | |||||||||||||||||||
742 | 987 | 821 | -10 | % | Asset sales |
3,452 | 2,663 | +30 | % | |||||||||||||||||||
3,682 | 3,018 | 2,580 | +43 | % | Net investments** |
11,957 | 10,268 | +16 | % | |||||||||||||||||||
* | Includes net investments in equity affiliates and non-consolidated companies. | |
** | Net investments = investments including acquisitions and net investments in equity affiliates and non-consolidated companies asset sales + net financing for employees related to stock purchase plans. |
in millions of euros | 12/31/2010 | 9/30/2010 | 12/31/2009 | |||||||||
Current borrowings |
9,653 | 10,201 | 6,994 | |||||||||
Net current financial assets |
(1,046 | ) | (1,351 | ) | (188 | ) | ||||||
Non-current financial debt |
20,783 | 21,566 | 19,437 | |||||||||
Hedging instruments of non-current debt |
(1,870 | ) | (1,760 | ) | (1,025 | ) | ||||||
Cash and cash equivalents |
(14,489 | ) | (18,247 | ) | (11,662 | ) | ||||||
Net debt |
13,031 | 10,409 | 13,556 | |||||||||
Shareholders equity |
60,414 | 57,583 | 52,552 | |||||||||
Estimated dividend payable* |
(2,553 | ) | (1,273 | ) | (2,546 | ) | ||||||
Minority interests |
857 | 838 | 987 | |||||||||
Equity |
58,718 | 57,148 | 50,993 | |||||||||
Net-debt-to-equity ratio |
22.2 | % | 18.2 | % | 26.6 | % | ||||||
* | Based on a 2010 dividend equal to the dividend paid in 2009 (2.28/share), after deducting the interim dividend of 1.14 per share approved by the Board of Directors on July 29, 2010. |
14
l | Full year 2010 |
in millions of euros | Upstream | Downstream | Chemicals | |||||||||
Adjusted net operating income |
8,597 | 1,168 | 857 | |||||||||
Capital employed at 12/31/2009* |
37,397 | 15,299 | 6,898 | |||||||||
Capital employed at 12/31/2010* |
43,972 | 15,561 | 7,312 | |||||||||
ROACE |
21.1 | % | 7.6 | % | 12.1 | % | ||||||
* | At replacement cost (excluding after-tax inventory effect). |
l | Twelve months ended September 30, 2010 |
in millions of euros | Upstream | Downstream | Chemicals | |||||||||
Adjusted net operating income |
8,245 | 953 | 759 | |||||||||
Capital employed at 9/30/2009* |
35,514 | 13,513 | 6,845 | |||||||||
Capital employed at 9/30/2010* |
41,629 | 15,379 | 7,232 | |||||||||
ROACE |
21.4 | % | 6.6 | % | 10.8 | % | ||||||
* | At replacement cost (excluding after-tax inventory effect). |
l | Full year 2009 |
in millions of euros | Upstream | Downstream | Chemicals | |||||||||
Adjusted net operating income |
6,382 | 953 | 272 | |||||||||
Capital employed at 12/31/2008* |
32,681 | 13,623 | 7,417 | |||||||||
Capital employed at 12/31/2009* |
37,397 | 15,299 | 6,898 | |||||||||
ROACE |
18.2 | % | 6.6 | % | 3.8 | % | ||||||
* | At replacement cost (excluding after-tax inventory effect). |
15
European | ||||||||||||||||||||
refining margins | Average liquids | Average gas | ||||||||||||||||||
/ $ | ERMI* ($/t) ** | Brent ($/b) | price*** ($/b) | price ($/Mbtu)*** | ||||||||||||||||
Fourth quarter 2010 |
1.36 | 32.3 | 86.5 | 83.7 | 5.62 | |||||||||||||||
Third quarter 2010 |
1.29 | 16.4 | 76.9 | 72.8 | 5.13 | |||||||||||||||
Second quarter 2010 |
1.27 | 31.2 | 78.2 | 74.8 | 4.82 | |||||||||||||||
First quarter 2010 |
1.38 | 29.5 | 76.4 | 74.2 | 5.06 | |||||||||||||||
Fourth quarter 2009 |
1.48 | 11.7 | 74.5 | 70.6 | 5.07 | |||||||||||||||
Third quarter 2009 |
1.43 | 12.0 | 68.1 | 65.1 | 4.89 | |||||||||||||||
Second quarter 2009 |
1.36 | 17.1 | 59.1 | 54.8 | 4.71 | |||||||||||||||
First quarter 2009 |
1.30 | 30.5 | 44.5 | 41.5 | 5.98 |
* | European Refining Margin Indicator (ERMI) is an indicator intended to represent the margin after variable costs for a hypothetical complex refinery located around Rotterdam in Northern Europe that processes a mix of crude oil and other inputs commonly supplied to this region to produce and market the main refined products at prevailing prices in this region. The indicator margin may not be representative of the actual margins achieved by the Group in any period because of the Groups particular refinery configurations, product mix effects or other company-specific operating conditions. | |
** | 1 $/t = 0.136 $/b. | |
*** | Consolidated subsidiaries, excluding fixed margin and buy-back contracts. |
16
4th quarter | 3rd quarter | 4th quarter | ||||||||||
(M) (a) | 2010 | 2010 | 2009 | |||||||||
Sales |
40,157 | 40,180 | 36,228 | |||||||||
Excise taxes |
(4,397 | ) | (4,952 | ) | (4,933 | ) | ||||||
Revenues from sales |
35,760 | 35,228 | 31,295 | |||||||||
Purchases, net of inventory variation |
(23,623 | ) | (23,918 | ) | (20,590 | ) | ||||||
Other operating expenses |
(4,749 | ) | (4,841 | ) | (4,684 | ) | ||||||
Exploration costs |
(197 | ) | (160 | ) | (237 | ) | ||||||
Depreciation, depletion and amortization of tangible assets and
mineral interests |
(3,160 | ) | (1,805 | ) | (1,927 | ) | ||||||
Other income |
582 | 540 | 123 | |||||||||
Other expense |
(513 | ) | (61 | ) | (202 | ) | ||||||
Financial interest on debt |
(126 | ) | (126 | ) | (111 | ) | ||||||
Financial income from marketable securities & cash equivalents |
43 | 40 | 16 | |||||||||
Cost of net debt |
(83 | ) | (86 | ) | (95 | ) | ||||||
Other financial income |
118 | 111 | 177 | |||||||||
Other financial expense |
(114 | ) | (103 | ) | (92 | ) | ||||||
Equity in income (loss) of affiliates |
515 | 401 | 384 | |||||||||
Income taxes |
(2,455 | ) | (2,426 | ) | (2,045 | ) | ||||||
Consolidated net income |
2,081 | 2,880 | 2,107 | |||||||||
Group share |
2,030 | 2,827 | 2,065 | |||||||||
Minority interests |
51 | 53 | 42 | |||||||||
Earnings per share () |
0.91 | 1.27 | 0.93 | |||||||||
Fully-diluted earnings per share () |
0.90 | 1.26 | 0.92 | |||||||||
(a) | Except for per share amounts. |
17
4th quarter | 3rd quarter | 4th quarter | ||||||||||
(M) | 2010 | 2010 | 2009 | |||||||||
Consolidated net income |
2,081 | 2,880 | 2,107 | |||||||||
Other comprehensive income |
||||||||||||
Currency translation adjustment |
762 | (3,527 | ) | 615 | ||||||||
Available for sale financial assets |
(52 | ) | 4 | (12 | ) | |||||||
Cash flow hedge |
9 | (38 | ) | 65 | ||||||||
Share of other comprehensive income of associates, net amount |
27 | (200 | ) | 183 | ||||||||
Other |
(1 | ) | (9 | ) | 1 | |||||||
Tax effect |
(3 | ) | 13 | (7 | ) | |||||||
Total other comprehensive income (net amount) |
742 | (3,757 | ) | 845 | ||||||||
Comprehensive income |
2,823 | (877 | ) | 2,952 | ||||||||
- Group share |
2,757 | (865 | ) | 2,865 | ||||||||
- Minority interests |
66 | (12 | ) | 87 |
18
Year | Year | |||||||
(M) (a) | 2010 | 2009 | ||||||
Sales |
159,269 | 131,327 | ||||||
Excise taxes |
(18,793 | ) | (19,174 | ) | ||||
Revenues from sales |
140,476 | 112,153 | ||||||
Purchases, net of inventory variation |
(93,171 | ) | (71,058 | ) | ||||
Other operating expenses |
(19,135 | ) | (18,591 | ) | ||||
Exploration costs |
(864 | ) | (698 | ) | ||||
Depreciation, depletion and amortization of tangible assets and mineral interests |
(8,421 | ) | (6,682 | ) | ||||
Other income |
1,396 | 314 | ||||||
Other expense |
(900 | ) | (600 | ) | ||||
Financial interest on debt |
(465 | ) | (530 | ) | ||||
Financial income from marketable securities & cash equivalents |
131 | 132 | ||||||
Cost of net debt |
(334 | ) | (398 | ) | ||||
Other financial income |
442 | 643 | ||||||
Other financial expense |
(407 | ) | (345 | ) | ||||
Equity in income (loss) of affiliates |
1,953 | 1,642 | ||||||
Income taxes |
(10,228 | ) | (7,751 | ) | ||||
Consolidated net income |
10,807 | 8,629 | ||||||
Group share |
10,571 | 8,447 | ||||||
Minority interests |
236 | 182 | ||||||
Earnings per share () |
4.73 | 3.79 | ||||||
Fully-diluted earnings per share () |
4.71 | 3.78 | ||||||
(a) | Except for per share amounts. |
19
Year | Year | |||||||
(M) | 2010 | 2009 | ||||||
Consolidated net income |
10,807 | 8,629 | ||||||
Other comprehensive income |
||||||||
Currency translation adjustment |
2,231 | (244 | ) | |||||
Available for sale financial assets |
(100 | ) | 38 | |||||
Cash flow hedge |
(80 | ) | 128 | |||||
Share of other comprehensive income of associates, net amount |
302 | 234 | ||||||
Other |
(7 | ) | (5 | ) | ||||
Tax effect |
28 | (38 | ) | |||||
Total other comprehensive income (net amount) |
2,374 | 113 | ||||||
Comprehensive income |
13,181 | 8,742 | ||||||
- Group share |
12,936 | 8,500 | ||||||
- Minority interests |
245 | 242 |
20
September 30, | ||||||||||||
December 31, | 2010 | December 31, | ||||||||||
(M) | 2010 | (unaudited) | 2009 | |||||||||
ASSETS |
||||||||||||
Non-current assets |
||||||||||||
Intangible assets, net |
8,917 | 9,214 | 7,514 | |||||||||
Property, plant and equipment, net |
54,964 | 54,341 | 51,590 | |||||||||
Equity affiliates : Investments and loans |
11,516 | 11,322 | 13,624 | |||||||||
Other investments |
4,590 | 4,825 | 1,162 | |||||||||
Hedging instruments of non-current financial debt |
1,870 | 1,760 | 1,025 | |||||||||
Other non-current assets |
3,655 | 3,210 | 3,081 | |||||||||
Total non-current assets |
85,512 | 84,672 | 77,996 | |||||||||
Current assets |
||||||||||||
Inventories, net |
15,600 | 14,171 | 13,867 | |||||||||
Accounts receivable, net |
18,159 | 17,435 | 15,719 | |||||||||
Other current assets |
7,483 | 8,332 | 8,198 | |||||||||
Current financial assets |
1,205 | 1,686 | 311 | |||||||||
Cash and cash equivalents |
14,489 | 18,247 | 11,662 | |||||||||
Total current assets |
56,936 | 59,871 | 49,757 | |||||||||
Assets classified as held for sale |
1,270 | | | |||||||||
Total assets |
143,718 | 144,543 | 127,753 | |||||||||
LIABILITIES & SHAREHOLDERS EQUITY |
||||||||||||
Shareholders equity |
||||||||||||
Common shares |
5,874 | 5,872 | 5,871 | |||||||||
Paid-in surplus and retained earnings |
60,538 | 58,569 | 55,372 | |||||||||
Currency translation adjustment |
(2,495 | ) | (3,286 | ) | (5,069 | ) | ||||||
Treasury shares |
(3,503 | ) | (3,572 | ) | (3,622 | ) | ||||||
Total shareholders equity Group Share |
60,414 | 57,583 | 52,552 | |||||||||
Minority interests |
857 | 838 | 987 | |||||||||
Total shareholders equity |
61,271 | 58,421 | 53,539 | |||||||||
Non-current liabilities |
||||||||||||
Deferred income taxes |
9,947 | 9,757 | 8,948 | |||||||||
Employee benefits |
2,171 | 2,125 | 2,040 | |||||||||
Provisions and other non-current liabilities |
9,098 | 8,693 | 9,381 | |||||||||
Total non-current liabilities |
21,216 | 20,575 | 20,369 | |||||||||
Non-current financial debt |
20,783 | 21,566 | 19,437 | |||||||||
Current liabilities |
||||||||||||
Accounts payable |
18,450 | 16,191 | 15,383 | |||||||||
Other creditors and accrued liabilities |
11,989 | 17,254 | 11,908 | |||||||||
Current borrowings |
9,653 | 10,201 | 6,994 | |||||||||
Other current financial liabilities |
159 | 335 | 123 | |||||||||
Total current liabilities |
40,251 | 43,981 | 34,408 | |||||||||
Liabilities directly associated with the assets classified as held for sale |
197 | | | |||||||||
Total liabilities and shareholders equity |
143,718 | 144,543 | 127,753 |
21
4th quarter | 3rd quarter | 4th quarter | ||||||||||
(M) | 2010 | 2010 | 2009 | |||||||||
CASH FLOW FROM OPERATING ACTIVITIES |
||||||||||||
Consolidated net income |
2,081 | 2,880 | 2,107 | |||||||||
Depreciation, depletion and amortization |
3,338 | 1,912 | 2,061 | |||||||||
Non-current liabilities, valuation allowances and deferred taxes |
199 | 34 | (82 | ) | ||||||||
Impact of coverage of pension benefit plans |
(60 | ) | | | ||||||||
(Gains) losses on disposals of assets |
(429 | ) | (445 | ) | (104 | ) | ||||||
Undistributed affiliates equity earnings |
(133 | ) | (154 | ) | (148 | ) | ||||||
(Increase) decrease in working capital |
(1,658 | ) | 649 | (1,968 | ) | |||||||
Other changes, net |
49 | 28 | 23 | |||||||||
Cash flow from operating activities |
3,387 | 4,904 | 1,889 | |||||||||
CASH FLOW USED IN INVESTING ACTIVITIES |
||||||||||||
Intangible
assets and property, plant and equipment additions |
(4,477 | ) | (2,913 | ) | (3,204 | ) | ||||||
Acquisitions of subsidiaries, net of cash acquired |
(6 | ) | (856 | ) | (4 | ) | ||||||
Investments in equity affiliates and other securities |
(256 | ) | (85 | ) | (52 | ) | ||||||
Increase in non-current loans |
(287 | ) | (238 | ) | (264 | ) | ||||||
Total expenditures |
(5,026 | ) | (4,092 | ) | (3,524 | ) | ||||||
Proceeds from disposal of intangible assets and property, plant and equipment |
538 | 873 | 19 | |||||||||
Proceeds from disposal of subsidiaries, net of cash sold |
| (11 | ) | | ||||||||
Proceeds from disposal of non-current investments |
204 | 125 | 802 | |||||||||
Repayment of non-current loans |
602 | 87 | 123 | |||||||||
Total divestments |
1,344 | 1,074 | 944 | |||||||||
Cash flow used in investing activities |
(3,682 | ) | (3,018 | ) | (2,580 | ) | ||||||
CASH FLOW USED IN FINANCING ACTIVITIES |
||||||||||||
Issuance (repayment) of shares: |
||||||||||||
- Parent company shareholders |
27 | 3 | 22 | |||||||||
- Treasury shares |
| | 19 | |||||||||
- Minority shareholders |
| | | |||||||||
Dividends paid: |
||||||||||||
- Parent company shareholders |
(2,550 | ) | | (2,545 | ) | |||||||
- Minority shareholders |
(62 | ) | (8 | ) | (59 | ) | ||||||
Other transactions with minority shareholders |
21 | | | |||||||||
Net issuance (repayment) of non-current debt |
57 | 1,690 | 1,285 | |||||||||
Increase (decrease) in current borrowings |
(1,490 | ) | 383 | (109 | ) | |||||||
Increase (decrease) in current financial assets and liabilities |
474 | (341 | ) | (54 | ) | |||||||
Cash flow used in financing activities |
(3,523 | ) | 1,727 | (1,441 | ) | |||||||
Net increase (decrease) in cash and cash equivalents |
(3,818 | ) | 3,613 | (2,132 | ) | |||||||
Effect of exchange rates |
60 | (198 | ) | 19 | ||||||||
Cash and cash equivalents at the beginning of the period |
18,247 | 14,832 | 13,775 | |||||||||
Cash and cash equivalents at the end of the period |
14,489 | 18,247 | 11,662 | |||||||||
22
Year | Year | |||||||
(M) | 2010 | 2009 | ||||||
CASH FLOW FROM OPERATING ACTIVITIES |
||||||||
Consolidated net income |
10,807 | 8,629 | ||||||
Depreciation, depletion and amortization |
9,117 | 7,107 | ||||||
Non-current liabilities, valuation allowances and deferred taxes |
527 | 441 | ||||||
Impact of coverage of pension benefit plans |
(60 | ) | | |||||
(Gains) losses on disposals of assets |
(1,046 | ) | (200 | ) | ||||
Undistributed affiliates equity earnings |
(470 | ) | (378 | ) | ||||
(Increase) decrease in working capital |
(496 | ) | (3,316 | ) | ||||
Other changes, net |
114 | 77 | ||||||
Cash flow from operating activities |
18,493 | 12,360 | ||||||
CASH FLOW USED IN INVESTING ACTIVITIES |
||||||||
Intangible assets and property, plant and equipment additions |
(13,812 | ) | (11,849 | ) | ||||
Acquisitions of subsidiaries, net of cash acquired |
(862 | ) | (160 | ) | ||||
Investments in equity affiliates and other securities |
(654 | ) | (400 | ) | ||||
Increase in non-current loans |
(945 | ) | (940 | ) | ||||
Total expenditures |
(16,273 | ) | (13,349 | ) | ||||
Proceeds from disposal of intangible assets and property, plant and equipment |
1,534 | 138 | ||||||
Proceeds from disposal of subsidiaries, net of cash sold |
310 | | ||||||
Proceeds from disposal of non-current investments |
1,608 | 2,525 | ||||||
Repayment of non-current loans |
864 | 418 | ||||||
Total divestments |
4,316 | 3,081 | ||||||
Cash flow used in investing activities |
(11,957 | ) | (10,268 | ) | ||||
CASH FLOW USED IN FINANCING ACTIVITIES |
||||||||
Issuance (repayment) of shares: |
||||||||
- Parent company shareholders |
41 | 41 | ||||||
- Treasury shares |
49 | 22 | ||||||
- Minority shareholders |
| | ||||||
Dividends paid: |
||||||||
- Parent company shareholders |
(5,098 | ) | (5,086 | ) | ||||
- Minority shareholders |
(152 | ) | (189 | ) | ||||
Other transactions with minority shareholders |
(429 | ) | | |||||
Net issuance (repayment) of non-current debt |
3,789 | 5,522 | ||||||
Increase (decrease) in current borrowings |
(731 | ) | (3,124 | ) | ||||
Increase (decrease) in current financial assets and liabilities |
(817 | ) | (54 | ) | ||||
Cash flow used in financing activities |
(3,348 | ) | (2,868 | ) | ||||
Net increase (decrease) in cash and cash equivalents |
3,188 | (776 | ) | |||||
Effect of exchange rates |
(361 | ) | 117 | |||||
Cash and cash equivalents at the beginning of the period |
11,662 | 12,321 | ||||||
Cash and cash equivalents at the end of the period |
14,489 | 11,662 | ||||||
23
Currency | ||||||||||||||||||||||||||||||||||||
Common shares issued | Paid-in surplus and | translation | Treasury shares | Shareholders | Total shareholders | |||||||||||||||||||||||||||||||
(M) | Number | Amount | retained earnings | adjustment | Number | Amount | equity Group Share | Minority Interests | equity | |||||||||||||||||||||||||||
As of January 1,2009 |
2,371,808,074 | 5,930 | 52,947 | (4,876 | ) | (143,082,095 | ) | (5,009 | ) | 48,992 | 958 | 49,950 | ||||||||||||||||||||||||
Net Income 2009 |
| | 8,447 | | | | 8,447 | 182 | 8,629 | |||||||||||||||||||||||||||
Other comprehensive Income |
| | 246 | (193 | ) | | | 53 | 60 | 113 | ||||||||||||||||||||||||||
Comprehensive Income |
| | 8,693 | (193 | ) | | | 8,500 | 242 | 8,742 | ||||||||||||||||||||||||||
Dividend |
| | (5,086 | ) | | | | (5,086 | ) | (189 | ) | (5,275 | ) | |||||||||||||||||||||||
Issuance of common shares |
1,414,810 | 3 | 38 | | | | 41 | | 41 | |||||||||||||||||||||||||||
Purchase of treasury shares |
| | | | | | | | | |||||||||||||||||||||||||||
Sale of treasury shares (1) |
| | (143 | ) | | 2,874,905 | 165 | 22 | | 22 | ||||||||||||||||||||||||||
Share-based payments |
| | 106 | | | | 106 | | 106 | |||||||||||||||||||||||||||
Other operations with minority Interests |
| | (23 | ) | | | | (23 | ) | (24 | ) | (47 | ) | |||||||||||||||||||||||
Share cancellation |
(24,800,000 | ) | (62 | ) | (1,160 | ) | | 24,800,000 | 1,222 | | | | ||||||||||||||||||||||||
Transactions with shareholders |
(23,385,190 | ) | (59 | ) | (6,268 | ) | | 27,674,905 | 1,387 | (4,940 | ) | (213 | ) | (5,153 | ) | |||||||||||||||||||||
As of December 31, 2009 |
2,348,422,884 | 5,871 | 55,372 | (5,069 | ) | (115,407,190 | ) | (3,622 | ) | 52,552 | 987 | 53,539 | ||||||||||||||||||||||||
Net Income 2010 |
| | 10,571 | | | | 10,571 | 238 | 10,807 | |||||||||||||||||||||||||||
Other comprehensive Income |
| | (216 | ) | 2,581 | | | 2,365 | 9 | 2,374 | ||||||||||||||||||||||||||
Comprehensive Income |
| | 10,355 | 2,581 | | | 12,936 | 245 | 13,181 | |||||||||||||||||||||||||||
Dividend |
| | (5,098 | ) | | | | (5,098 | ) | (152 | ) | (5,250 | ) | |||||||||||||||||||||||
Issuance of common shares |
1,218,047 | 3 | 38 | | | | 41 | | 41 | |||||||||||||||||||||||||||
Purchase of treasury shares |
| | | | | | | | | |||||||||||||||||||||||||||
Sale of treasury shares (1) |
| | (70 | ) | | 2,919,511 | 119 | 49 | | 49 | ||||||||||||||||||||||||||
Share-based payments |
| | 140 | | | | 140 | | 140 | |||||||||||||||||||||||||||
Other operations with minority interests |
| | (198 | ) | (7 | ) | | | (206 | ) | (223 | ) | (429 | ) | ||||||||||||||||||||||
Share cancellation |
| | | | | | | | | |||||||||||||||||||||||||||
Transactions with shareholders |
1,218,047 | 3 | (5,189 | ) | (7 | ) | 2,919,511 | 119 | (5,074 | ) | (375 | ) | (5,449 | ) | ||||||||||||||||||||||
As of December 31, 2010 |
2,349,640,931 | 5,874 | 60,538 | (2,495 | ) | (112,487,679 | ) | (3,503 | ) | 60,414 | 857 | 61,271 | ||||||||||||||||||||||||
(1) | Treasury shares related to the stock option purchase plans and restricted stock grants |
24
4th quarter 2010 | ||||||||||||||||||||||||
(M) | Upstream | Downstream | Chemicals | Corporate | Intercompany | Total | ||||||||||||||||||
Non-Group sales |
5,002 | 30,940 | 4,218 | (3 | ) | | 40,157 | |||||||||||||||||
Intersegment sales |
5,861 | 1,069 | 231 | 55 | (7,216 | ) | | |||||||||||||||||
Excise taxes |
| (4,397 | ) | | | | (4,397 | ) | ||||||||||||||||
Revenues from sales |
10,863 | 27,612 | 4,449 | 52 | (7,216 | ) | 35,760 | |||||||||||||||||
Operating expenses |
(4,891 | ) | (26,577 | ) | (4,113 | ) | (204 | ) | 7,216 | (28,569 | ) | |||||||||||||
Depreciation, depletion and amortization of tangible assets and mineral interests |
(1,465 | ) | (1,544 | ) | (140 | ) | (11 | ) | | (3,160 | ) | |||||||||||||
Operating income |
4,507 | (509 | ) | 196 | (163 | ) | | 4,031 | ||||||||||||||||
Equity in income (loss) of affiliates and other items |
640 | (115 | ) | 49 | 14 | | 588 | |||||||||||||||||
Tax on net operating income |
(2,750 | ) | 240 | (47 | ) | 77 | | (2,480 | ) | |||||||||||||||
Net operating income |
2,397 | (384 | ) | 198 | (72 | ) | | 2,139 | ||||||||||||||||
Net cost of net debt |
(58 | ) | ||||||||||||||||||||||
Minority interests |
(51 | ) | ||||||||||||||||||||||
Net income |
2,030 |
4th quarter 2010 (adjustments)(a) | ||||||||||||||||||||||||
(M) | Upstream | Downstream | Chemicals | Corporate | Intercompany | Total | ||||||||||||||||||
Non-Group sales |
||||||||||||||||||||||||
Intersegment sales |
||||||||||||||||||||||||
Excise taxes |
||||||||||||||||||||||||
Revenues from sales |
||||||||||||||||||||||||
Operating expenses |
| 409 | 76 | | 485 | |||||||||||||||||||
Depreciation, depletion and amortization of tangible assets and mineral interests |
(188 | ) | (1,192 | ) | (13 | ) | | (1,393 | ) | |||||||||||||||
Operating income (b) |
(188 | ) | (783 | ) | 63 | | (908 | ) | ||||||||||||||||
Equity in income (loss) of affiliates and other items (c) |
244 | (192 | ) | (32 | ) | 4 | 24 | |||||||||||||||||
Tax on net operating income |
41 | 325 | (3 | ) | (1 | ) | 362 | |||||||||||||||||
Net operating income (b) |
97 | (650 | ) | 28 | 3 | (522 | ) | |||||||||||||||||
Net cost of net debt |
| |||||||||||||||||||||||
Minority interests |
(4 | ) | ||||||||||||||||||||||
Net income |
(526 | ) |
(a) | Adjustments include special items, inventory valuation effect and, until June 30, 2010, equity share of adjustments related to Sanofi-Aventis. |
(b) Of which inventory valuation effect |
||||||||||||||||||||||||
On operating income |
| 299 | 98 | | ||||||||||||||||||||
On net operating income |
| 197 | 93 | | ||||||||||||||||||||
(c) Of which equity share of adjustments related to Sanofi-Aventis |
| | | | ||||||||||||||||||||
4th quarter 2010 (adjusted) | ||||||||||||||||||||||||
(M)(a) | Upstream | Downstream | Chemicals | Corporate | Intercompany | Total | ||||||||||||||||||
Non-Group sales |
5,002 | 30,940 | 4,218 | (3 | ) | | 40,157 | |||||||||||||||||
Intersegment sales |
5,861 | 1,069 | 231 | 55 | (7,216 | ) | | |||||||||||||||||
Excise taxes |
| (4,397 | ) | | | | (4,397 | ) | ||||||||||||||||
Revenues from sales |
10,863 | 27,612 | 4,449 | 52 | (7,216 | ) | 35,760 | |||||||||||||||||
Operating expenses |
(4,891 | ) | (26,986 | ) | (4,189 | ) | (204 | ) | 7,216 | (29,054 | ) | |||||||||||||
Depreciation, depletion and amortization of tangible assets and mineral interests |
(1,277 | ) | (352 | ) | (127 | ) | (11 | ) | | (1,767 | ) | |||||||||||||
Adjusted operating Income |
4,695 | 274 | 133 | (163 | ) | | 4,939 | |||||||||||||||||
Equity in income (loss) of affiliates and other items |
396 | 77 | 81 | 10 | | 564 | ||||||||||||||||||
Tax on net operating income |
(2,791 | ) | (85 | ) | (44 | ) | 78 | | (2,842 | ) | ||||||||||||||
Adjusted net operating income |
2,300 | 266 | 170 | (75 | ) | | 2,661 | |||||||||||||||||
Net cost of net debt |
(58 | ) | ||||||||||||||||||||||
Minority interests |
(47 | ) | ||||||||||||||||||||||
Ajusted net income |
2,556 | |||||||||||||||||||||||
Adjusted fully-diluted earnings per share () |
1.14 | |||||||||||||||||||||||
(a) | Except for per share amounts. |
4th quarter 2010 | ||||||||||||||||||||||||
(M) | Upstream | Downstream | Chemicals | Corporate | Intercompany | Total | ||||||||||||||||||
Total expenditures |
3,942 | 757 | 292 | 35 | 5,026 | |||||||||||||||||||
Total divestments |
771 | 433 | 23 | 117 | 1,344 | |||||||||||||||||||
Cash flow from operating activities |
3,908 | (955 | ) | 332 | 102 | 3,387 | ||||||||||||||||||
25
3rd quarter 2010 | ||||||||||||||||||||||||
(M) | Upstream | Downstream | Chemicals | Corporate | Intercompany | Total | ||||||||||||||||||
Non-Group sales |
4,410 | 31,307 | 4,460 | 3 | | 40,180 | ||||||||||||||||||
Intersegment sales |
5,660 | 1,149 | 243 | 44 | (7,096 | ) | | |||||||||||||||||
Excise taxes |
| (4,952 | ) | | | | (4,952 | ) | ||||||||||||||||
Revenues from sales |
10,070 | 27,504 | 4,703 | 47 | (7,096 | ) | 35,228 | |||||||||||||||||
Operating expenses |
(4,562 | ) | (27,002 | ) | (4,308 | ) | (143 | ) | 7,096 | (28,919 | ) | |||||||||||||
Depreciation, depletion and amortization of tangible assets and mineral interests |
(1,333 | ) | (336 | ) | (127 | ) | (9 | ) | | (1,805 | ) | |||||||||||||
Operating income |
4,175 | 166 | 268 | (105 | ) | | 4,504 | |||||||||||||||||
Equity in income (loss) of affiliates and other items |
595 | 101 | 43 | 149 | | 888 | ||||||||||||||||||
Tax on net operating income |
(2,386 | ) | (27 | ) | (82 | ) | 44 | | (2,451 | ) | ||||||||||||||
Net operating income |
2,384 | 240 | 229 | 88 | | 2,941 | ||||||||||||||||||
Net cost of net debt |
(61 | ) | ||||||||||||||||||||||
Minority interests |
(53 | ) | ||||||||||||||||||||||
Net Income |
2,827 |
3rd quarter 2010 (adjustments)(a) | ||||||||||||||||||||||||
(M) | Upstream | Downstream | Chemicals | Corporate | Intercompany | Total | ||||||||||||||||||
Non-Group sales |
||||||||||||||||||||||||
Intersegment sales |
||||||||||||||||||||||||
Excise taxes |
||||||||||||||||||||||||
Revenues from sales |
||||||||||||||||||||||||
Operating expenses |
| (71 | ) | (33 | ) | | (104 | ) | ||||||||||||||||
Depreciation, depletion and amortization of tangible assets and mineral interests |
(15 | ) | | | | (15 | ) | |||||||||||||||||
Operating income(b) |
(15 | ) | (71 | ) | (33 | ) | | (119 | ) | |||||||||||||||
Equity in income (loss) of affiliates and other items (c) |
85 | 25 | (6 | ) | 139 | 243 | ||||||||||||||||||
Tax on net operating income |
191 | 22 | 12 | (3 | ) | 222 | ||||||||||||||||||
Net operating income(b) |
261 | (24 | ) | (27 | ) | 136 | 346 | |||||||||||||||||
Net cost of net debt |
| |||||||||||||||||||||||
Minority interests |
6 | |||||||||||||||||||||||
Net income |
352 |
(a) | Adjustments include special items, inventory valuation effect and, until June 30, 2010, equity share of adjustments related to Sanofi-Aventis. |
(b) Of which inventory valuation effect |
||||||||||||||||||||||||
On operating income |
| (71 | ) | (33 | ) | | ||||||||||||||||||
On net operating income |
| (24 | ) | (30 | ) | | ||||||||||||||||||
(c) Of
which equity share of adjustments related to Sanofi-Aventis |
| | | | ||||||||||||||||||||
3rd quarter 2010 (adjusted) | ||||||||||||||||||||||||
(M)(a) | Upstream | Downstream | Chemicals | Corporate | Intercompany | Total | ||||||||||||||||||
Non-Group sales |
4,410 | 31,307 | 4,460 | 3 | | 40,180 | ||||||||||||||||||
Intersegment sales |
5,660 | 1,149 | 243 | 44 | (7,096 | ) | | |||||||||||||||||
Excise taxes |
| (4,952 | ) | | | | (4,952 | ) | ||||||||||||||||
Revenues from sales |
10,070 | 27,504 | 4,703 | 47 | (7,096 | ) | 35,228 | |||||||||||||||||
Operating expenses |
(4,562 | ) | (26,931 | ) | (4,275 | ) | (143 | ) | 7,096 | (28,815 | ) | |||||||||||||
Depreciation, depletion and amortization of tangible assets and mineral interests |
(1,318 | ) | (336 | ) | (127 | ) | (9 | ) | | (1,790 | ) | |||||||||||||
Adjusted operating income |
4,190 | 237 | 301 | (105 | ) | | 4,623 | |||||||||||||||||
Equity in income (loss) of affiliates and other items |
510 | 76 | 49 | 10 | | 645 | ||||||||||||||||||
Tax on net operating income |
(2,577 | ) | (49 | ) | (94 | ) | 47 | | (2,673 | ) | ||||||||||||||
Adjusted net operating income |
2,123 | 264 | 256 | (48 | ) | | 2,595 | |||||||||||||||||
Net cost of net debt |
(61 | ) | ||||||||||||||||||||||
Minority interests |
(59 | ) | ||||||||||||||||||||||
Ajusted net income |
2,475 | |||||||||||||||||||||||
Adjusted fully-diluted earnings per share () |
1.10 | |||||||||||||||||||||||
(a) | Except for per share amounts. |
3rd quarter 2010 | ||||||||||||||||||||||||
(M) | Upstream | Downstream | Chemicals | Corporate | Intercompany | Total | ||||||||||||||||||
Total expenditures |
3,400 | 568 | 111 | 13 | 4,092 | |||||||||||||||||||
Total divestments |
1,035 | 28 | (10 | ) | 21 | 1,074 | ||||||||||||||||||
Cash flow from operating activities |
2,831 | 900 | 215 | 958 | 4,904 | |||||||||||||||||||
26
4th quarter 2009 | ||||||||||||||||||||||||
(M) | Upstream | Downstream | Chemicals | Corporate | Intercompany | Total | ||||||||||||||||||
Non-Group sales |
4,880 | 27,423 | 3,932 | (7 | ) | | 36,228 | |||||||||||||||||
Intersegment sales |
4,460 | 1,217 | 218 | 41 | (5,936 | ) | | |||||||||||||||||
Excise taxes |
| (4,933 | ) | | | | (4,933 | ) | ||||||||||||||||
Revenues from sales |
9,340 | 23,707 | 4,150 | 34 | (5,936 | ) | 31,295 | |||||||||||||||||
Operating expenses |
(4,299 | ) | (23,046 | ) | (3,912 | ) | (190 | ) | 5,936 | (25,511 | ) | |||||||||||||
Depreciation, depletion and amortization of tangible assets and mineral interests |
(1,154 | ) | (622 | ) | (141 | ) | (10 | ) | | (1,927 | ) | |||||||||||||
Operating income |
3,887 | 39 | 97 | (166 | ) | | 3,857 | |||||||||||||||||
Equity in income (loss) of affiliates and other items |
155 | (4 | ) | 44 | 195 | | 390 | |||||||||||||||||
Tax on net operating income |
(2,188 | ) | (1 | ) | (20 | ) | 129 | | (2,080 | ) | ||||||||||||||
Net operating income |
1,854 | 34 | 121 | 158 | | 2,167 | ||||||||||||||||||
Net cost of net debt |
(60 | ) | ||||||||||||||||||||||
Minority interests |
(42 | ) | ||||||||||||||||||||||
Net income |
2,065 | |||||||||||||||||||||||
4th quarter 2009 (adjustments) (a) | ||||||||||||||||||||||||
(M) | Upstream | Downstream | Chemicals | Corporate | Intercompany | Total | ||||||||||||||||||
Non-Group sales |
||||||||||||||||||||||||
Intersegment sales |
||||||||||||||||||||||||
Excise taxes |
||||||||||||||||||||||||
Revenues from sales |
||||||||||||||||||||||||
Operating expenses |
(17 | ) | 313 | 25 | | 321 | ||||||||||||||||||
Depreciation, depletion and amortization of tangible assets and mineral interests |
(4 | ) | (285 | ) | 6 | | (283 | ) | ||||||||||||||||
Operating Income(b) |
(21 | ) | 28 | 31 | | 38 | ||||||||||||||||||
Equity in income (loss) of affiliates and other items (c) |
(90 | ) | (22 | ) | 23 | 46 | (43 | ) | ||||||||||||||||
Tax on net operating income |
17 | (23 | ) | (5 | ) | (2 | ) | (13 | ) | |||||||||||||||
Net operating income(b) |
(94 | ) | (17 | ) | 49 | 44 | (18 | ) | ||||||||||||||||
Net cost of net debt |
| |||||||||||||||||||||||
Minority interests |
2 | |||||||||||||||||||||||
Net income |
(16 | ) |
(a) | Adjustments include special items, inventory valuation effect and equity share of adjustments related to Sanofi-Aventis. |
(b) Of which inventory valuation effect |
||||||||||||||||||||||||
On operating income |
| 388 | 61 | | ||||||||||||||||||||
On net operating income |
| 259 | 38 | | ||||||||||||||||||||
(c) Of
which equity share of adjustments related to Sanofi-Aventis |
| | | (48 | ) | |||||||||||||||||||
4thquarter 2009 (adjusted) | ||||||||||||||||||||||||
(M)(a) | Upstream | Downstream | Chemicals | Corporate | Intercompany | Total | ||||||||||||||||||
Non-Group sales |
4,880 | 27,423 | 3,932 | (7 | ) | | 36,228 | |||||||||||||||||
Intersegment sales |
4,460 | 1,217 | 218 | 41 | (5,936 | ) | | |||||||||||||||||
Excise taxes |
| (4,933 | ) | | | | (4,933 | ) | ||||||||||||||||
Revenues from sales |
9,340 | 23,707 | 4,150 | 34 | (5,936 | ) | 31,295 | |||||||||||||||||
Operating expenses |
(4,282 | ) | (23,359 | ) | (3,937 | ) | (190 | ) | 5,936 | (25,832 | ) | |||||||||||||
Depreciation, depletion and amortization of tangible assets and mineral interests |
(1,150 | ) | (337 | ) | (147 | ) | (10 | ) | | (1,644 | ) | |||||||||||||
Adjusted operating income |
3,908 | 11 | 66 | (166 | ) | | 3,819 | |||||||||||||||||
Equity in income (loss) of affiliates and other items |
245 | 18 | 21 | 149 | | 433 | ||||||||||||||||||
Tax on net operating income |
(2,205 | ) | 22 | (15 | ) | 131 | | (2,067 | ) | |||||||||||||||
Adjusted net operating Income |
1,948 | 51 | 72 | 114 | | 2,185 | ||||||||||||||||||
Net cost of net debt |
(60 | ) | ||||||||||||||||||||||
Minority interests |
(44 | ) | ||||||||||||||||||||||
Ajusted net income |
2,081 | |||||||||||||||||||||||
Adjusted fully-diluted earnings per share () |
0.93 | |||||||||||||||||||||||
(a) | Except for per share amounts. |
4th quarter 2009 | ||||||||||||||||||||||||
(M) | Upstream | Downstream | Chemicals | Corporate | Intercompany | Total | ||||||||||||||||||
Total expenditures |
2,429 | 844 | 225 | 26 | 3,524 | |||||||||||||||||||
Total divestments |
77 | 48 | 20 | 799 | 944 | |||||||||||||||||||
Cash flow from operating activities |
2,825 | (1,400 | ) | 324 | 140 | 1,889 | ||||||||||||||||||
27
Year 2010 | ||||||||||||||||||||||||
(M) | Upstream | Downstream | Chemicals | Corporate | Intercompany | Total | ||||||||||||||||||
Non-Group sales |
18,527 | 123,245 | 17,490 | 7 | | 159,269 | ||||||||||||||||||
Intersegment sales |
22,540 | 4,693 | 981 | 186 | (28,400 | ) | | |||||||||||||||||
Excise taxes |
| (18,793 | ) | | | | (18,793 | ) | ||||||||||||||||
Revenues from sales |
41,067 | 109,145 | 18,471 | 193 | (28,400 | ) | 140,476 | |||||||||||||||||
Operating expenses |
(18,271 | ) | (105,660 | ) | (16,974 | ) | (665 | ) | 28,400 | (113,170 | ) | |||||||||||||
Depreciation, depletion and amortization of tangible assets and mineral interests |
(5,346 | ) | (2,503 | ) | (533 | ) | (39 | ) | | (8,421 | ) | |||||||||||||
Operating income |
17,450 | 982 | 964 | (511 | ) | | 18,885 | |||||||||||||||||
Equity in income (loss) of affiliates and other items |
1,533 | 141 | 215 | 595 | | 2,484 | ||||||||||||||||||
Tax on net operating income |
(10,131 | ) | (201 | ) | (267 | ) | 263 | | (10,336 | ) | ||||||||||||||
Net operating Income |
8,852 | 922 | 912 | 347 | | 11,033 | ||||||||||||||||||
Net cost of net debt |
(226 | ) | ||||||||||||||||||||||
Minority interests |
(236 | ) | ||||||||||||||||||||||
Net Income |
10,571 | |||||||||||||||||||||||
Year 2010 (adjustments)(a) | ||||||||||||||||||||||||
(M) | Upstream | Downstream | Chemicals | Corporate | Intercompany | Total | ||||||||||||||||||
Non-Group sales |
||||||||||||||||||||||||
Intersegment sales |
||||||||||||||||||||||||
Excise taxes |
||||||||||||||||||||||||
Revenues from sales |
||||||||||||||||||||||||
Operating expenses |
| 923 | 92 | | 1,015 | |||||||||||||||||||
Depreciation, depletion and amortization of tangible assets and mineral interests |
(203 | ) | (1,192 | ) | (21 | ) | | (1,416 | ) | |||||||||||||||
Operating income(b) |
(203 | ) | (269 | ) | 71 | | (401 | ) | ||||||||||||||||
Equity in Income (loss) of affiliates and other items (c) |
183 | (126 | ) | (16 | ) | 227 | 268 | |||||||||||||||||
Tax on net operating income |
275 | 149 | | (6 | ) | 418 | ||||||||||||||||||
Net operating Income(b) |
255 | (246 | ) | 55 | 221 | 285 | ||||||||||||||||||
Net cost of net debt |
| |||||||||||||||||||||||
Minority interests |
(2 | ) | ||||||||||||||||||||||
Net Income |
283 |
(a) | Adjustments include special items, inventory valuation effect and, until June 30, 2010, equity share of adjustments related to Sanofi-Aventis. |
(b) Of which inventory valuation effect |
||||||||||||||||||||||||
On operating income |
| 863 | 130 | | ||||||||||||||||||||
On net operating income |
| 640 | 113 | | ||||||||||||||||||||
(C) Of
which equity share of adjustments related to Sanofi-Aventis |
| | | (81 | ) | |||||||||||||||||||
Year 2010 (adjusted) | ||||||||||||||||||||||||
(M)(a) | Upstream | Downstream | Chemicals | Corporate | Intercompany | Total | ||||||||||||||||||
Non-Group sales |
18,527 | 123,245 | 17,490 | 7 | | 159,269 | ||||||||||||||||||
Intersegment sales |
22,540 | 4,693 | 981 | 186 | (28,400 | ) | | |||||||||||||||||
Excise taxes |
| (18,793 | ) | | | | (18,793 | ) | ||||||||||||||||
Revenues from sales |
41,067 | 109,145 | 18,471 | 193 | (28,400 | ) | 140,476 | |||||||||||||||||
Operating expenses |
(18,271 | ) | (106,583 | ) | (17,066 | ) | (665 | ) | 28,400 | (114,185 | ) | |||||||||||||
Depreciation, depletion and amortization of tangible assets and mineral interests |
(5,143 | ) | (1,311 | ) | (512 | ) | (39 | ) | | (7,005 | ) | |||||||||||||
Adjusted operating income |
17,653 | 1,251 | 893 | (511 | ) | | 19,286 | |||||||||||||||||
Equity in income (loss) of affiliates and other items |
1,350 | 267 | 231 | 368 | | 2,216 | ||||||||||||||||||
Tax on net operating income |
(10,406 | ) | (350 | ) | (267 | ) | 269 | | (10,754 | ) | ||||||||||||||
Adjusted net operating income |
8,597 | 1,168 | 857 | 126 | | 10,748 | ||||||||||||||||||
Net cost of net debt |
(226 | ) | ||||||||||||||||||||||
Minority interests |
(234 | ) | ||||||||||||||||||||||
Ajusted net income |
10,288 | |||||||||||||||||||||||
Adjusted fully-diluted earnings per share () |
4.58 | |||||||||||||||||||||||
(a) | Except for per share amounts. |
Year 2010 | ||||||||||||||||||||||||
(M) | Upstream | Downstream | Chemicals | Corporate | Intercompany | Total | ||||||||||||||||||
Total expenditures |
13,208 | 2,343 | 641 | 81 | 16,273 | |||||||||||||||||||
Total divestments |
2,067 | 499 | 347 | 1,403 | 4,316 | |||||||||||||||||||
Cash flow from operating activities |
15,573 | 1,441 | 934 | 545 | 18,493 | |||||||||||||||||||
28
Year 2009 | ||||||||||||||||||||||||
(M) | Upstream | Downstream | Chemicals | Corporate | Intercompany | Total | ||||||||||||||||||
Non-Group sales |
16,072 | 100,518 | 14,726 | 11 | | 131,327 | ||||||||||||||||||
Intersegment sales |
15,958 | 3,786 | 735 | 156 | (20,635 | ) | | |||||||||||||||||
Excise taxes |
| (19,174 | ) | | | | (19,174 | ) | ||||||||||||||||
Revenues from sales |
32,030 | 85,130 | 15,461 | 167 | (20,635 | ) | 112,153 | |||||||||||||||||
Operating expenses |
(14,752 | ) | (81,281 | ) | (14,293 | ) | (656 | ) | 20,635 | (90,347 | ) | |||||||||||||
Depreciation, depletion and amortization of tangible assets and mineral interests |
(4,420 | ) | (1,612 | ) | (615 | ) | (35 | ) | | (6,682 | ) | |||||||||||||
Operating income |
12,858 | 2,237 | 553 | (524 | ) | | 15,124 | |||||||||||||||||
Equity in income (loss) of affiliates and other items |
846 | 169 | (58 | ) | 697 | | 1,654 | |||||||||||||||||
Tax on net operating income |
(7,486 | ) | (633 | ) | (92 | ) | 326 | | (7,885 | ) | ||||||||||||||
Net operating Income |
6,218 | 1,773 | 403 | 499 | | 8,893 | ||||||||||||||||||
Net cost of net debt |
(264 | ) | ||||||||||||||||||||||
Minority interests |
(182 | ) | ||||||||||||||||||||||
Net income |
8,447 |
Year 2009 (adjustments)(a) | ||||||||||||||||||||||||
(M) | Upstream | Downstream | Chemicals | Corporate | Intercompany | Total | ||||||||||||||||||
Non-Group sales |
||||||||||||||||||||||||
Intersegment sales |
||||||||||||||||||||||||
Excise taxes |
||||||||||||||||||||||||
Revenues from sales |
||||||||||||||||||||||||
Operating expenses |
(17 | ) | 1,558 | 344 | | 1,885 | ||||||||||||||||||
Depreciation, depletion and
amortization of tangible assets and mineral interests |
(4 | ) | (347 | ) | (40 | ) | | (391 | ) | |||||||||||||||
Operating income(b) |
(21 | ) | 1,211 | 304 | | 1,494 | ||||||||||||||||||
Equity in income (loss) of
affiliates and other items (c) |
(160 | ) | 22 | (123 | ) | (117 | ) | (378 | ) | |||||||||||||||
Tax on net operating income |
17 | (413 | ) | (50 | ) | (3 | ) | (449 | ) | |||||||||||||||
Net operating income(b) |
(164 | ) | 820 | 131 | (120 | ) | 667 | |||||||||||||||||
Net cost of net debt |
| |||||||||||||||||||||||
Minority interests |
(4 | ) | ||||||||||||||||||||||
Net income |
663 |
(a) | Adjustments include special items, inventory valuation effect and equity share of adjustments related to Sanofi-Aventis. |
(b) Of which inventory valuation effect |
||||||||||||||||||||||||
On operating Income |
| 1,816 | 389 | | ||||||||||||||||||||
On net operating income |
| 1,285 | 254 | | ||||||||||||||||||||
(c) Of
which equity share of adjustments related to Sanofi-Aventis |
| | | (300 | ) | |||||||||||||||||||
Year 2009 (adjusted) | ||||||||||||||||||||||||
(M)(a) | Upstream | Downstream | Chemicals | Corporate | Intercompany | Total | ||||||||||||||||||
Non-Group sales |
16,072 | 100,518 | 14,726 | 11 | | 131,327 | ||||||||||||||||||
Intersegment sales |
15,958 | 3,786 | 735 | 156 | (20,635 | ) | | |||||||||||||||||
Excise taxes |
| (19,174 | ) | | | | (19,174 | ) | ||||||||||||||||
Revenues from sales |
32,030 | 85,130 | 15,461 | 167 | (20,635 | ) | 112,153 | |||||||||||||||||
Operating expenses |
(14,735 | ) | (82,839 | ) | (14,637 | ) | (656 | ) | 20,635 | (92,232 | ) | |||||||||||||
Depreciation, depletion and amortization of
tangible assets and mineral interests |
(4,416 | ) | (1,265 | ) | (575 | ) | (35 | ) | | (6,291 | ) | |||||||||||||
Adjusted operating income |
12,879 | 1,026 | 249 | (524 | ) | | 13,630 | |||||||||||||||||
Equity in income (loss) of affiliates and
other items |
1,006 | 147 | 65 | 814 | | 2,032 | ||||||||||||||||||
Tax on net operating income |
(7,503 | ) | (220 | ) | (42 | ) | 329 | | (7,436 | ) | ||||||||||||||
Adjusted net operating income |
6,382 | 953 | 272 | 619 | | 8,226 | ||||||||||||||||||
Net cost of net debt |
(264 | ) | ||||||||||||||||||||||
Minority interests |
(178 | ) | ||||||||||||||||||||||
Ajusted net income |
7,784 | |||||||||||||||||||||||
Adjusted fully-diluted earnings per share () |
3.48 | |||||||||||||||||||||||
Year 2009 | ||||||||||||||||||||||||
(M) | Upstream | Downstream | Chemicals | Corporate | Intercompany | Total | ||||||||||||||||||
Total expenditures |
9,855 | 2,771 | 631 | 92 | 13,349 | |||||||||||||||||||
Total divestments |
398 | 133 | 47 | 2,503 | 3,081 | |||||||||||||||||||
Cash flow from operating activities |
10,200 | 1,164 | 1,082 | (86 | ) | 12,360 | ||||||||||||||||||
29
4th quarter 2010 | Consolidated | |||||||||||
(M) | Adjusted | Adjustments | statement of income | |||||||||
Sales |
40,157 | | 40,157 | |||||||||
Excise taxes |
(4,397 | ) | | (4,397 | ) | |||||||
Revenues from sales |
35,760 | 35,760 | ||||||||||
Purchases net of inventory variation |
(24,142 | ) | 519 | (23,623 | ) | |||||||
Other operating expenses |
(4,715 | ) | (34 | ) | (4,749 | ) | ||||||
Exploration costs |
(197 | ) | | (197 | ) | |||||||
Depreciation, depletion and amortization of tangible assets and mineral interests |
(1,767 | ) | (1,393 | ) | (3,160 | ) | ||||||
Other income |
221 | 361 | 582 | |||||||||
Other expense |
(138 | ) | (375 | ) | (513 | ) | ||||||
Financial interest on debt |
(126 | ) | | (126 | ) | |||||||
Financial income from marketable securities & cash equivalents |
43 | | 43 | |||||||||
Cost of net debt |
(83 | ) | | (83 | ) | |||||||
Other financial income |
118 | | 118 | |||||||||
Other financial expense |
(114 | ) | | (114 | ) | |||||||
Equity in income (loss) of affiliates |
477 | 38 | 515 | |||||||||
Income taxes |
(2,817 | ) | 362 | (2,455 | ) | |||||||
Consolidated net income |
2,603 | (522 | ) | 2,081 | ||||||||
Group share |
2,556 | (526 | ) | 2,030 | ||||||||
Minority interests |
47 | 4 | 51 |
4th quarter 2009 | Consolidated | |||||||||||
(M) | Adjusted | Adjustments | statement of income | |||||||||
Sales |
36,228 | | 36,228 | |||||||||
Excise taxes |
(4,933 | ) | | (4,933 | ) | |||||||
Revenues from sales |
31,295 | | 31,295 | |||||||||
Purchases net of inventory variation |
(21,039 | ) | 449 | (20,590 | ) | |||||||
Other operating expenses |
(4,556 | ) | (128 | ) | (4,684 | ) | ||||||
Exploration costs |
(237 | ) | | (237 | ) | |||||||
Depreciation, depletion and amortization of tangible assets and mineral interests |
(1,644 | ) | (283 | ) | (1,927 | ) | ||||||
Other income |
29 | 94 | 123 | |||||||||
Other expense |
(148 | ) | (54 | ) | (202 | ) | ||||||
Financial interest on debt |
(111 | ) | | (111 | ) | |||||||
Financial income from marketable securities & cash equivalents |
16 | | 16 | |||||||||
Cost of net debt |
(95 | ) | | (95 | ) | |||||||
Other financial income |
177 | | 177 | |||||||||
Other financial expense |
(92 | ) | | (92 | ) | |||||||
Equity in income (loss) of affiliates |
467 | (83 | ) | 384 | ||||||||
Income taxes |
(2,032 | ) | (13 | ) | (2,045 | ) | ||||||
Consolidated net income |
2,125 | (18 | ) | 2,107 | ||||||||
Group share |
2,081 | (16 | ) | 2,065 | ||||||||
Minority interests |
44 | (2 | ) | 42 |
30
Year 2010 | Consolidated | |||||||||||
(M) | Adjusted | Adjustments | statement of income | |||||||||
Sales |
159,269 | | 159,269 | |||||||||
Excise taxes |
(18,793 | ) | | (18,793 | ) | |||||||
Revenues from sales |
140,476 | | 140,476 | |||||||||
Purchases net of inventory variation |
(94,286 | ) | 1,115 | (93,171 | ) | |||||||
Other operating expenses |
(19,035 | ) | (100 | ) | (19,135 | ) | ||||||
Exploration costs |
(864 | ) | | (864 | ) | |||||||
Depreciation, depletion and amortization of tangible assets and mineral interests |
(7,005 | ) | (1,416 | ) | (8,421 | ) | ||||||
Other income |
524 | 872 | 1,396 | |||||||||
Other expense |
(346 | ) | (554 | ) | (900 | ) | ||||||
Financial interest on debt |
(465 | ) | | (465 | ) | |||||||
Financial income from marketable securities & cash equivalents |
131 | | 131 | |||||||||
Cost of net debt |
(334 | ) | | (334 | ) | |||||||
Other financial income |
442 | | 442 | |||||||||
Other financial expense |
(407 | ) | | (407 | ) | |||||||
Equity in income (loss) of affiliates |
2,003 | (50 | ) | 1,953 | ||||||||
Income taxes |
(10,646 | ) | 418 | (10,228 | ) | |||||||
Consolidated net income |
10,522 | 285 | 10,807 | |||||||||
Group share |
10,288 | 283 | 10,571 | |||||||||
Minority interests |
234 | 2 | 236 |
Year 2009 | Consolidated | |||||||||||
(M) | Adjusted | Adjustments | statement of income | |||||||||
Sales |
131,327 | | 131,327 | |||||||||
Excise taxes |
(19,174 | ) | | (19,174 | ) | |||||||
Revenues from sales |
112,153 | | 112,153 | |||||||||
Purchases net of inventory variation |
(73,263 | ) | 2,205 | (71,058 | ) | |||||||
Other operating expenses |
(18,271 | ) | (320 | ) | (18,591 | ) | ||||||
Exploration costs |
(698 | ) | | (698 | ) | |||||||
Depreciation, depletion and amortization of tangible assets and mineral interests |
(6,291 | ) | (391 | ) | (6,682 | ) | ||||||
Other income |
131 | 183 | 314 | |||||||||
Other expense |
(315 | ) | (285 | ) | (600 | ) | ||||||
Financial interest on debt |
(530 | ) | | (530 | ) | |||||||
Financial income from marketable securities & cash equivalents |
132 | | 132 | |||||||||
Cost of net debt |
(398 | ) | | (398 | ) | |||||||
Other financial income |
643 | | 643 | |||||||||
Other financial expense |
(345 | ) | | (345 | ) | |||||||
Equity in income (loss) of affiliates |
1,918 | (276 | ) | 1,642 | ||||||||
Income taxes |
(7,302 | ) | (449 | ) | (7,751 | ) | ||||||
Consolidated net Income |
7,962 | 667 | 8,629 | |||||||||
Group share |
7,784 | 663 | 8,447 | |||||||||
Minority interests |
178 | 4 | 182 |
31
1
2
Years Ended December 31, | ||||||||||||||||||||
2010 | 2009 | 2008 | 2007 | 2006 | ||||||||||||||||
For the Group (IFRS) |
29.11 | 21.11 | 20.86 | 14.06 | 13.93 |
1
At December 31, | ||||
2010 | ||||
(in millions of euros) | ||||
Current financial debt, including current portion of
non-current financial debt |
||||
Current portion of non-current financial debt |
3,786 | |||
Current financial debt |
5,867 | |||
Current portion of financial instruments for interest rate
swaps liabilities |
12 | |||
Other current financial instruments liabilities |
147 | |||
Total current financial debt |
9,812 | |||
Non-current financial debt |
20,783 | |||
Minority interests |
857 | |||
Shareholders equity |
||||
Common shares |
5,874 | |||
Paid-in surplus and retained earnings |
60,538 | |||
Currency translation adjustment |
(2,495 | ) | ||
Treasury shares |
(3,503 | ) | ||
Total shareholders equity |
60,414 | |||
Total capitalization and non-current indebtedness |
82,054 | |||
2
Years Ended December 31, | ||||||||||||||||||||
(Amounts in millions of euros) | 2010 | 2009 | 2008 | 2007 | 2006 | |||||||||||||||
(unaudited) | ||||||||||||||||||||
Net income |
10,571 | 8,447 | 10,590 | 13,181 | 11,773 | |||||||||||||||
Income tax expenses |
10,228 | 7,751 | 14,146 | 13,575 | 13,720 | |||||||||||||||
Minority interest |
236 | 182 | 363 | 354 | 367 | |||||||||||||||
Equity in income of affiliates (in excess
of)/ less than dividends received |
(470 | ) | (378 | ) | (311 | ) | (821 | ) | (952 | ) | ||||||||||
Interest expensed |
416 | 450 | 779 | 1,547 | 1,588 | |||||||||||||||
Estimate of the interest within rental expense |
202 | 204 | 142 | 128 | 91 | |||||||||||||||
Amortization of capitalized interest |
239 | 129 | 115 | 108 | 100 | |||||||||||||||
Total |
21,422 | 16,785 | 25,824 | 28,072 | 26,687 | |||||||||||||||
Interest expensed |
416 | 450 | 779 | 1,547 | 1,588 | |||||||||||||||
Capitalized interest |
118 | 141 | 317 | 321 | 237 | |||||||||||||||
Estimate of the interest within rental expense |
202 | 204 | 142 | 128 | 91 | |||||||||||||||
Preference security dividend requirements of
consolidated subsidiaries |
| | | | | |||||||||||||||
Fixed charges |
736 | 795 | 1,238 | 1,996 | 1,916 | |||||||||||||||
Ratio of Earnings to fixed charges |
29.11 | 21.11 | 20.86 | 14.06 | 13.93 | |||||||||||||||