Business segment information | 3) Business segment information Description of the business segments 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 TotalEnergies and which is reviewed by the main operational decision-making body of the Company, namely the Executive Committee. The operational profit and assets are broken down by business segment prior to the consolidation and inter-segment adjustments. Sales prices between business segments approximate market prices. The organization of the Company’s activities is structured around the four followings segments: - an Exploration & Production segment; - an Integrated Gas, Renewables & Power segment comprising integrated gas (including LNG) and low carbon electricity businesses. It includes the upstream and midstream LNG activity; - a Refining & Chemicals segment constituting a major industrial hub comprising the activities of refining, petrochemicals and specialty chemicals. This segment also includes the activities of oil Supply, Trading and marine Shipping; - a Marketing & Services segment including the global activities of supply and marketing in the field of petroleum products; In addition the Corporate segment includes holdings operating and financial activities. Adjustment items Performance indicators excluding the adjustment items, such as adjusted operating income, adjusted net operating income, and adjusted net income are meant to facilitate the analysis of the financial performance and the comparison of income between periods. Adjustment items include: (i) Special items Due to their unusual nature or particular significance, certain transactions qualified as “special items” are excluded from the business segment figures. In general, special items relate to transactions that are significant, infrequent or unusual. However, in certain instances, transactions such as restructuring costs or assets disposals, which are not considered to be representative of the normal course of business, may be qualified as special items although they may have occurred within prior years or are likely to occur again within the coming years. (ii) The inventory valuation effect The adjusted results of the Refining & Chemicals and Marketing & Services segments are presented according to the replacement cost method. This method is used to assess the segments’ performance and facilitate the comparability of the segments’ performance with those of its competitors. In the replacement cost method, which approximates the LIFO (Last-In, First-Out) method, the variation of inventory values in the statement of income is, depending on the nature of the inventory, determined using either the month-end prices differential between one period and another or the average prices of the period rather than the historical value. The inventory valuation effect is the difference between the results according to the FIFO (First-In, First-Out) and the replacement cost methods. (iii) Effect of changes in fair value The effect of changes in fair value presented as adjustment items reflects for certain transactions differences between the internal measure of performance used by TotalEnergies’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. TotalEnergies, in its trading activities, enters into storage contracts, which future effects are recorded at fair value in the Company’s internal economic performance. IFRS precludes recognition of this fair value effect. Furthermore, TotalEnergies enters into derivative instruments to risk manage certain operational contracts or assets. Under IFRS, these derivatives are recorded at fair value while the underlying operational transactions are recorded as they occur. Internal indicators defer the fair value on derivatives to match with the transaction occurrence. The adjusted results (adjusted operating income, adjusted net operating income, adjusted net income) are defined as replacement cost results, adjusted for special items and the effect of changes in fair value. 3.1) Information by business segment 1 st half 2021 Exploration Integrated Gas, Refining Marketing & Renewables & & (M$) Production & Power Chemicals Services Corporate Intercompany Total External sales 3,257 10,588 40,054 36,880 7 - 90,786 Intersegment sales 14,433 1,555 11,890 186 68 (28,132) - Excise taxes - - (630) (9,890) - - (10,520) Revenues from sales 17,690 12,143 51,314 27,176 75 (28,132) 80,266 Operating expenses (7,352) (10,321) (48,579) (25,510) (374) 28,132 (64,004) Depreciation, depletion and impairment of tangible assets and mineral interests (4,317) (762) (787) (526) (54) - (6,446) Operating income 6,021 1,060 1,948 1,140 (353) - 9,816 Net income (loss) from equity affiliates and other items (973) 682 211 23 (5) - (62) Tax on net operating income (2,375) (157) (561) (352) 54 - (3,391) Net operating income 2,673 1,585 1,598 811 (304) - 6,363 Net cost of net debt (652) Non-controlling interests (161) Net income - TotalEnergies share 5,550 1 st half 2021 (adjustments) (a) Exploration Integrated Gas, Refining Marketing & Renewables & & (M$) Production & Power Chemicals Services Corporate Intercompany Total External sales - (44) - - - - (44) Intersegment sales - - - - - - - Excise taxes - - - - - - - Revenues from sales - (44) - - - - (44) Operating expenses (23) (62) 1,131 213 - - 1,259 Depreciation, depletion and impairment of tangible assets and mineral interests - (148) (13) - - - (161) Operating income (b) (23) (254) 1,118 213 - - 1,054 Net income (loss) from equity affiliates and other items (1,482) (96) 28 (43) (62) - (1,655) Tax on net operating income (10) 59 (302) (60) 2 - (311) Net operating income (b) (1,515) (291) 844 110 (60) - (912) Net cost of net debt 10 Non-controlling interests (14) Net income - TotalEnergies share (916) (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 - - 1,140 206 - - On net operating income - - 937 148 - 1 st half 2021 (adjusted) Exploration Integrated Gas, Refining Marketing & Renewables & & (M$) Production & Power Chemicals Services Corporate Intercompany Total External sales 3,257 10,632 40,054 36,880 7 - 90,830 Intersegment sales 14,433 1,555 11,890 186 68 (28,132) - Excise taxes - - (630) (9,890) - - (10,520) Revenues from sales 17,690 12,187 51,314 27,176 75 (28,132) 80,310 Operating expenses (7,329) (10,259) (49,710) (25,723) (374) 28,132 (65,263) Depreciation, depletion and impairment of tangible assets and mineral interests (4,317) (614) (774) (526) (54) - (6,285) Adjusted operating income 6,044 1,314 830 927 (353) - 8,762 Net income (loss) from equity affiliates and other items 509 778 183 66 57 - 1,593 Tax on net operating income (2,365) (216) (259) (292) 52 - (3,080) Adjusted net operating income 4,188 1,876 754 701 (244) - 7,275 Net cost of net debt (662) Non-controlling interests (147) Adjusted net income - TotalEnergies share 6,466 1 st half 2021 Exploration Integrated Gas, Refining Marketing & Renewables & & (M$) Production & Power Chemicals Services Corporate Intercompany Total Total expenditures 3,195 4,187 578 360 48 8,368 Total divestments 374 452 129 107 18 1,080 Cash flow from operating activities 8,571 1,347 3,228 1,102 (1,099) 13,149 1 st half 2020 Exploration Integrated Gas, Refining Marketing & Renewables & & (M$) Production & Power Chemicals Services Corporate Intercompany Total External sales 2,574 8,403 27,956 30,661 6 - 69,600 Intersegment sales 8,661 895 9,051 196 59 (18,862) - Excise taxes - - (1,119) (8,342) - - (9,461) Revenues from sales 11,235 9,298 35,888 22,515 65 (18,862) 60,139 Operating expenses (6,048) (8,398) (35,736) (21,730) (562) 18,862 (53,612) Depreciation, depletion and impairment of tangible assets and mineral interests (12,311) (1,616) (788) (473) (40) - (15,228) Operating income (7,124) (716) (636) 312 (537) - (8,701) Net income (loss) from equity affiliates and other items 440 420 (92) 32 164 - 964 Tax on net operating income (56) 330 203 (159) 2 - 320 Net operating income (6,740) 34 (525) 185 (371) - (7,417) Net cost of net debt (1,003) Non-controlling interests 85 Net income - TotalEnergies share (8,335) 1 st half 2020 (adjustments) (a) Exploration Integrated Gas, Refining Marketing & Renewables & & (M$) Production & Power Chemicals Services Corporate Intercompany Total External sales - (16) - - - - (16) Intersegment sales - - - - - - - Excise taxes - - - - - - - Revenues from sales - (16) - - - - (16) Operating expenses (37) (318) (1,637) (341) (91) - (2,424) Depreciation, depletion and impairment of tangible assets and mineral interests (7,338) (953) - - - - (8,291) Operating income (b) (7,375) (1,287) (1,637) (341) (91) - (10,731) Net income (loss) from equity affiliates and other items 71 (292) (271) (5) - - (497) Tax on net operating income 70 374 426 100 12 - 982 Net operating income (b) (7,234) (1,205) (1,482) (246) (79) - (10,246) Net cost of net debt (68) Non-controlling interests 72 Net income - TotalEnergies share (10,242) (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 - - (1,604) (234) - - On net operating income - - (1,371) (163) - 1 st half 2020 (adjusted) Exploration Integrated Gas, Refining Marketing & Renewables & & (M$) Production & Power Chemicals Services Corporate Intercompany Total External sales 2,574 8,419 27,956 30,661 6 - 69,616 Intersegment sales 8,661 895 9,051 196 59 (18,862) - Excise taxes - - (1,119) (8,342) - - (9,461) Revenues from sales 11,235 9,314 35,888 22,515 65 (18,862) 60,155 Operating expenses (6,011) (8,080) (34,099) (21,389) (471) 18,862 (51,188) Depreciation, depletion and impairment of tangible assets and mineral interests (4,973) (663) (788) (473) (40) - (6,937) Adjusted operating income 251 571 1,001 653 (446) - 2,030 Net income (loss) from equity affiliates and other items 369 712 179 37 164 - 1,461 Tax on net operating income (126) (44) (223) (259) (10) - (662) Adjusted net operating income 494 1,239 957 431 (292) - 2,829 Net cost of net debt (935) Non-controlling interests 13 Adjusted net income - TotalEnergies share 1,907 1 st half 2020 Exploration Integrated Gas, Refining Marketing & Renewables & & (M$) Production & Power Chemicals Services Corporate Intercompany Total Total expenditures 3,265 3,461 533 334 66 7,659 Total divestments 325 433 101 72 26 957 Cash flow from operating activities 4,833 900 (103) 420 (1,272) 4,778 2 nd quarter 2021 Exploration Integrated Gas, Refining Marketing & Renewables & & (M$) Production & Power Chemicals Services Corporate Intercompany Total External sales 1,743 5,086 20,853 19,367 - - 47,049 Intersegment sales 7,855 744 6,369 108 39 (15,115) - Excise taxes - - (225) (5,191) - - (5,416) Revenues from sales 9,598 5,830 26,997 14,284 39 (15,115) 41,633 Operating expenses (4,284) (5,103) (25,646) (13,434) (207) 15,115 (33,559) Depreciation, depletion and impairment of tangible assets and mineral interests (2,134) (291) (396) (271) (29) - (3,121) Operating income 3,180 436 955 579 (197) - 4,953 Net income (loss) from equity affiliates and other items (1,243) 419 123 57 23 - (621) Tax on net operating income (1,195) (56) (281) (176) 16 - (1,692) Net operating income 742 799 797 460 (158) - 2,640 Net cost of net debt (341) Non-controlling interests (93) Net income - TotalEnergies share 2,206 2 nd quarter 2021 (adjustments) (a) Exploration Integrated Gas, Refining Marketing & Renewables & & (M$) Production & Power Chemicals Services Corporate Intercompany Total External sales - (9) - - - - (9) Intersegment sales - - - - - - - Excise taxes - - - - - - - Revenues from sales - (9) - - - - (9) Operating expenses (23) (54) 386 71 - - 380 Depreciation, depletion and impairment of tangible assets and mineral interests - (3) (13) - - - (16) Operating income (b) (23) (66) 373 71 - - 355 Net income (loss) from equity affiliates and other items (1,436) (47) 22 (8) (22) - (1,491) Tax on net operating income (12) 21 (109) (20) - - (120) Net operating income (b) (1,471) (92) 286 43 (22) - (1,256) Net cost of net debt 4 Non-controlling interests (5) Net income - TotalEnergies share (1,257) (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 - - 394 69 - - On net operating income - - 331 50 - 2 nd quarter 2021 (adjusted) Exploration Integrated Gas, Refining Marketing & Renewables & & (M$) Production & Power Chemicals Services Corporate Intercompany Total External sales 1,743 5,095 20,853 19,367 - - 47,058 Intersegment sales 7,855 744 6,369 108 39 (15,115) - Excise taxes - - (225) (5,191) - - (5,416) Revenues from sales 9,598 5,839 26,997 14,284 39 (15,115) 41,642 Operating expenses (4,261) (5,049) (26,032) (13,505) (207) 15,115 (33,939) Depreciation, depletion and impairment of tangible assets and mineral interests (2,134) (288) (383) (271) (29) - (3,105) Adjusted operating income 3,203 502 582 508 (197) - 4,598 Net income (loss) from equity affiliates and other items 193 466 101 65 45 - 870 Tax on net operating income (1,183) (77) (172) (156) 16 - (1,572) Adjusted net operating income 2,213 891 511 417 (136) - 3,896 Net cost of net debt (345) Non-controlling interests (88) Adjusted net income - TotalEnergies share 3,463 2 nd quarter 2021 Exploration Integrated Gas, Refining Marketing & Renewables & & (M$) Production & Power Chemicals Services Corporate Intercompany Total Total expenditures 1,830 1,167 291 222 22 3,532 Total divestments 63 310 13 36 6 428 Cash flow from operating activities 4,835 567 2,232 437 (520) 7,551 2 nd quarter 2020 Exploration Integrated Gas, Refining Marketing & Renewables & & (M$) Production & Power Chemicals Services Corporate Intercompany Total External sales 992 3,313 9,433 11,986 6 - 25,730 Intersegment sales 3,097 301 2,956 107 31 (6,492) - Excise taxes - - (469) (3,699) - - (4,168) Revenues from sales 4,089 3,614 11,920 8,394 37 (6,492) 21,562 Operating expenses (2,405) (3,406) (10,895) (7,931) (315) 6,492 (18,460) Depreciation, depletion and impairment of tangible assets and mineral interests (9,667) (1,282) (393) (229) (22) - (11,593) Operating income (7,983) (1,074) 632 234 (300) - (8,491) Net income (loss) from equity affiliates and other items 17 21 (35) 22 40 - 65 Tax on net operating income 398 322 (132) (127) (26) - 435 Net operating income (7,568) (731) 465 129 (286) - (7,991) Net cost of net debt (431) Non-controlling interests 53 Net income - TotalEnergies share (8,369) 2 nd quarter 2020 (adjustments) (a) Exploration Integrated Gas, Refining Marketing & Renewables & & (M$) Production & Power Chemicals Services Corporate Intercompany Total External sales - (18) - - - - (18) Intersegment sales - - - - - - - Excise taxes - - - - - - - Revenues from sales - (18) - - - - (18) Operating expenses (27) (199) (48) 5 (36) - (305) Depreciation, depletion and impairment of tangible assets and mineral interests (7,338) (953) - - - - (8,291) Operating income (b) (7,365) (1,170) (48) 5 (36) - (8,614) Net income (loss) from equity affiliates and other items (57) (217) (63) (5) - - (342) Tax on net operating income 63 330 1 - 12 - 406 Net operating income (b) (7,359) (1,057) (110) - (24) - (8,550) Net cost of net debt 33 Non-controlling interests 22 Net income - TotalEnergies share (8,495) (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 - - (26) (16) - - On net operating income - - (86) (9) - 2 nd quarter 2020 (adjusted) Exploration Integrated Gas, Refining Marketing & Renewables & & (M$) Production & Power Chemicals Services Corporate Intercompany Total External sales 992 3,331 9,433 11,986 6 - 25,748 Intersegment sales 3,097 301 2,956 107 31 (6,492) - Excise taxes - - (469) (3,699) - - (4,168) Revenues from sales 4,089 3,632 11,920 8,394 37 (6,492) 21,580 Operating expenses (2,378) (3,207) (10,847) (7,936) (279) 6,492 (18,155) Depreciation, depletion and impairment of tangible assets and mineral interests (2,329) (329) (393) (229) (22) - (3,302) Adjusted operating income (618) 96 680 229 (264) - 123 Net income (loss) from equity affiliates and other items 74 238 28 27 40 - 407 Tax on net operating income 335 (8) (133) (127) (38) - 29 Adjusted net operating income (209) 326 575 129 (262) - 559 Net cost of net debt (464) Non-controlling interests 31 Adjusted net income - TotalEnergies share 126 2 nd quarter 2020 Exploration Integrated Gas, Refining Marketing & Renewables & & (M$) Production & Power Chemicals Services Corporate Intercompany Total Total expenditures 1,606 1,170 307 174 21 3,278 Total divestments 204 89 22 26 9 350 Cash flow from operating activities 910 1,389 1,080 819 (719) 3,479 3.2) Reconciliation of the information by business segment with consolidated financial statements Consolidated 1 st half 2021 statement of (M$) Adjusted Adjustments (a) income Sales 90,830 (44) 90,786 Excise taxes (10,520) - (10,520) Revenues from sales 80,310 (44) 80,266 Purchases net of inventory variation (51,397) 1,280 (50,117) Other operating expenses (13,576) (21) (13,597) Exploration costs (290) - (290) Depreciation, depletion and impairment of tangible assets and mineral interests (6,285) (161) (6,446) Other income 554 27 581 Other expense (334) (623) (957) Financial interest on debt (967) - (967) Financial income and expense from cash & cash equivalents 156 16 172 Cost of net debt (811) 16 (795) Other financial income 374 - 374 Other financial expense (261) - (261) Net income (loss) from equity affiliates 1,260 (1,059) 201 Income taxes (2,931) (317) (3,248) Consolidated net income 6,613 (902) 5,711 TotalEnergies share 6,466 (916) 5,550 Non-controlling interests 147 14 161 (a) Adjustments include special items, inventory valuation effect and the effect of changes in fair value. Consolidated 1 st half 2020 statement of (M$) Adjusted Adjustments (a) income Sales 69,616 (16) 69,600 Excise taxes (9,461) - (9,461) Revenues from sales 60,155 (16) 60,139 Purchases net of inventory variation (37,949) (2,144) (40,093) Other operating expenses (12,985) (280) (13,265) Exploration costs (254) - (254) Depreciation, depletion and impairment of tangible assets and mineral interests (6,937) (8,291) (15,228) Other income 820 122 942 Other expense (294) (234) (528) Financial interest on debt (1,094) (5) (1,099) Financial income and expense from cash & cash equivalents (13) (92) (105) Cost of net debt (1,107) (97) (1,204) Other financial income 607 - 607 Other financial expense (341) (1) (342) Net income (loss) from equity affiliates 669 (384) 285 Income taxes (490) 1,011 521 Consolidated net income 1,894 (10,314) (8,420) TotalEnergies share 1,907 (10,242) (8,335) Non-controlling interests (13) (72) (85) (a) Adjustments include special items, inventory valuation effect and the effect of changes in fair value. Consolidated 2 nd quarter 2021 statement (M$) Adjusted Adjustments (a) of income Sales 47,058 (9) 47,049 Excise taxes (5,416) - (5,416) Revenues from sales 41,642 (9) 41,633 Purchases net of inventory variation (27,108) 389 (26,719) Other operating expenses (6,708) (9) (6,717) Exploration costs (123) - (123) Depreciation, depletion and impairment of tangible assets and mineral interests (3,105) (16) (3,121) Other income 138 85 223 Other expense (142) (156) (298) Financial interest on debt (501) - (501) Financial income and expense from cash & cash equivalents 69 8 77 Cost of net debt (432) 8 (424) Other financial income 265 - 265 Other financial expense (131) - (131) Net income (loss) from equity affiliates 740 (1,420) (680) Income taxes (1,485) (124) (1,609) Consolidated net income 3,551 (1,252) 2,299 TotalEnergies share 3,463 (1,257) 2,206 Non-controlling interests 88 5 93 (a) Adjustments include special items, inventory valuation effect and the effect of changes in fair value. Consolidated 2 nd quarter 2020 statement (M$) Adjusted Adjustments (a) of income Sales 25,748 (18) 25,730 Excise taxes (4,168) - (4,168) Revenues from sales 21,580 (18) 21,562 Purchases net of inventory variation (11,842) (183) (12,025) Other operating expenses (6,199) (122) (6,321) Exploration costs (114) - (114) Depreciation, depletion and impairment of tangible assets and mineral interests (3,302) (8,291) (11,593) Other income 240 122 362 Other expense (103) (5) (108) Financial interest on debt (527) (3) (530) Financial income and expense from cash & cash equivalents (3) 53 50 Cost of net debt (530) 50 (480) Other financial income 419 - 419 Other financial expense (160) (1) (161) Net income (loss) from equity affiliates 11 (458) (447) Income taxes 95 389 484 Consolidated net income 95 (8,517) (8,422) TotalEnergies share 126 (8,495) (8,369) Non-controlling interests (31) (22) (53) (a) Adjustments include special items, inventory valuation effect and the effect of changes in fair value. 3.3) Adjustment items The detail of the adjustment items is presented in the table below. ADJUSTMENTS TO OPERATING INCOME Exploration Integrated Gas, Refining Marketing & Renewables & & (M$) Production & Power Chemicals Services Corporate Total 2 nd quarter 2021 Inventory valuation effect - - 394 69 - 463 Effect of changes in fair value - (49) - - - (49) Restructuring charges - (1) (8) - - (9) Asset impairment charges - (3) (13) - - (16) Other items (23) (13) - 2 - (34) Total (23) (66) 373 71 - 355 2 nd quarter 2020 Inventory valuation effect - - (26) (16) - (42) Effect of changes in fair value - (100) - - - (100) Restructuring charges - (10) (7) - - (17) Asset impairment charges (7,338) (953) - - - (8,291) Other items (27) (107) (15) 21 (36) (164) Total (7,365) (1,170) (48) 5 (36) (8,614) 1 st half 2021 Inventory valuation effect - - 1,140 206 - 1,346 Effect of changes in fair value - (58) - - - (58) Restructuring charges - (10) (8) - - (18) Asset impairment charges - (148) (13) - - (161) Other items (23) (38) (1) 7 - (55) Total (23) (254) 1,118 213 - 1,054 1 st half 2020 Inventory valuation effect - - (1,604) (234) - (1,838) Effect of changes in fair value - (98) - - - (98) Restructuring charges (10) (18) (7) - - (35) Asset impairment charges (7,338) (953) - - - (8,291) Other items (27) (218) (26) (107) (91) (469) Total (7,375) (1,287) (1,637) (341) (91) (10,731) ADJUSTMENTS TO NET INCOME, TotalEnergies SHARE Exploration Integrated Gas, Refining Marketing & Renewables & & (M$) Production & Power Chemicals Services Corporate Total 2 nd quarter 2021 Inventory valuation effect - - 327 48 - 375 Effect of changes in fair value - (44) - - - (44) Restructuring charges (44) (4) (32) (8) (22) (110) Asset impairment charges - (36) (13) - - (49) Gains (losses) on disposals of assets (1,379) * - - - - (1,379) Other items (44) (7) - 1 - (50) Total (1,467) (91) 282 41 (22) (1,257) * Impact of the TotalEnergies' interest sale of Petrocedeño to PDVSA. 2 nd quarter 2020 Inventory valuation effect - - (83) (11) - (94) Effect of changes in fair value - (80) - - - (80) Restructuring charges - (10) (10) - - (20) Asset impairment charges (7,272) (829) - - - (8,101) Gains (losses) on disposals of assets - - - - - - Other items (77) (131) (14) 10 12 (200) Total (7,349) (1,050) (107) (1) 12 (8,495) 1 st half 2021 Inventory valuation effect - - 926 138 - 1,064 Effect of changes in fair value - (50) - - - (50) Restructuring charges (85) (12) (71) (43) (60) (271) Asset impairment charges - (180) (13) - - (193) Gains (losses) on disposals of assets (1,379) * - - - - (1,379) Other items (41) (42) (9) 5 - (87) Total (1,505) (284) 833 100 (60) (916) * Impact of the TotalEnergies' interest sale of Petrocedeño to PDVSA. 1 st half 2020 Inventory valuation effect - - (1,364) (144) - (1,508) Effect of changes in fair value - (79) - - - (79) Restructuring charges (3) (22) (75) - - (100) Asset impairment charges (7,272) (829) - - - (8,101) Gains (losses) on disposals of assets - - - - - - Other items 51 (256) (36) (71) (142) (454) Total (7,224) (1,186) (1,475) (215) (142) (10,242) |