Schedule of information by business segment | Exploration Gas, Refining Marketing 1 st half 2018 & Renewables & & Corporate Intercompany Total (M$) Production & Power Chemicals Services Non-Group sales 5,865 7,359 45,088 43,836 3 — 102,151 Intersegment sales 14,717 898 17,396 491 34 (33,536) — Excise taxes — — (1,714) (11,043) — — (12,757) Revenues from sales 20,582 8,257 60,770 33,284 37 (33,536) 89,394 Operating expenses (8,979) (8,096) (58,248) (31,919) (399) 33,536 (74,105) Depreciation, depletion and impairment of tangible assets and mineral interests (4,834) (534) (617) (346) (20) — (6,351) Operating income 6,769 (373) 1,905 1,019 (382) — 8,938 Net income (loss) from equity affiliates and other items 1,210 162 417 193 9 — 1,991 Tax on net operating income (3,322) (34) (383) (297) 181 — (3,855) Net operating income 4,657 (245) 1,939 915 (192) — 7,074 Net cost of net debt (791) Non-controlling interests 74 Net income - group share 6,357 Exploration Gas, Refining Marketing 1 st half 2018 (adjustments) (a) & Renewables & & Corporate Intercompany Total (M$) Production & Power Chemicals Services Non-Group sales — 13 — — — — 13 Intersegment sales — — — — — — — Excise taxes — — — — — — — Revenues from sales — 13 — — — — 13 Operating expenses (150) (101) 531 105 (9) — 376 Depreciation, depletion and impairment of tangible assets and mineral interests — (446) — — — — (446) Operating income (b) (150) (534) 531 105 (9) — (57) Net income (loss) from equity affiliates and other items (167) (15) 25 — — — (157) Tax on net operating income 104 (4) (158) (35) — — (93) Net operating income (b) (213) (553) 398 70 (9) — (307) Net cost of net debt (19) Non-controlling interests 246 Net income - group share (80) (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 — — 531 105 — - On net operating income — — 415 70 — Exploration Gas, Refining Marketing 1 st half 2018 (adjusted) & Renewables & & Corporate Intercompany Total (M$) Production & Power Chemicals Services Non-Group sales 5,865 7,346 45,088 43,836 3 — 102,138 Intersegment sales 14,717 898 17,396 491 34 (33,536) — Excise taxes — — (1,714) (11,043) — — (12,757) Revenues from sales 20,582 8,244 60,770 33,284 37 (33,536) 89,381 Operating expenses (8,829) (7,995) (58,779) (32,024) (390) 33,536 (74,481) Depreciation, depletion and impairment of tangible assets and mineral interests (4,834) (88) (617) (346) (20) — (5,905) Adjusted operating income 6,919 161 1,374 914 (373) — 8,995 Net income (loss) from equity affiliates and other items 1,377 177 392 193 9 — 2,148 Tax on net operating income (3,426) (30) (225) (262) 181 — (3,762) Adjusted net operating income 4,870 308 1,541 845 (183) — 7,381 Net cost of net debt (772) Non-controlling interests (172) Adjusted net income - group share 6,437 Exploration Gas, Refining Marketing 1 st half 2018 & Renewables & & Corporate Intercompany Total (M$) Production & Power Chemicals Services Total expenditures 8,851 328 736 538 58 — 10,511 Total divestments 2,751 483 349 273 3 — 3,859 Cash flow from operating activities (*) 8,197 (75) (110) 781 (466) — 8,327 (*) As of January 1st, 2018, for a better reflection of the operating performance of the segments, financial expenses were all transferred to the Corporate segment. 2017 comparative information have been restated. Exploration Gas, Refining Marketing 1 st half 2017 & Renewables & & Corporate Intercompany Total (M$) Production & Power Chemicals Services Non-Group sales 4,171 5,868 35,921 35,129 9 — 81,098 Intersegment sales 10,666 583 12,362 443 195 (24,249) — Excise taxes — — (1,381) (9,142) — — (10,523) Revenues from sales 14,837 6,451 46,902 26,430 204 (24,249) 70,575 Operating expenses (7,234) (6,326) (44,796) (25,394) (552) 24,249 (60,053) Depreciation, depletion and impairment of tangible assets and mineral interests (6,412) (112) (532) (302) (19) — (7,377) Operating income 1,191 13 1,574 734 (367) — 3,145 Net income (loss) from equity affiliates and other items 677 (32) 2,601 288 16 — 3,550 Tax on net operating income (951) (61) (498) (231) 385 — (1,356) Net operating income 917 (80) 3,677 791 34 — 5,339 Net cost of net debt (533) Non-controlling interests 80 Net income - group share 4,886 Exploration Gas, Refining Marketing 1 st half 2017 (adjustments) (a) & Renewables & & Corporate Intercompany Total (M$) Production & Power Chemicals Services Non-Group sales — (27) — — — — (27) Intersegment sales — — — — — — — Excise taxes — — — — — — — Revenues from sales — (27) — — — — (27) Operating expenses (117) (114) (354) (95) (64) — (744) Depreciation, depletion and impairment of tangible assets and mineral interests (1,869) (25) (50) — — — (1,944) Operating income (b) (1,986) (166) (404) (95) (64) — (2,715) Net income (loss) from equity affiliates and other items (214) (79) 2,156 126 — — 1,989 Tax on net operating income 376 9 41 26 22 — 474 Net operating income (b) (1,824) (236) 1,793 57 (42) — (252) Net cost of net debt (14) Non-controlling interests 120 Net income - group share (146) (a) Adjustments include special items, inventory valuation effect and the effect of changes in fair value. (b) Of which inventory valuation effect - On operating income — — (289) (69) — - On net operating income — — (212) (50) — Exploration Gas, Refining Marketing 1 st half 2017 (adjusted) & Renewables & & Corporate Intercompany Total (M$) Production & Power Chemicals Services Non-Group sales 4,171 5,895 35,921 35,129 9 — 81,125 Intersegment sales 10,666 583 12,362 443 195 (24,249) — Excise taxes — — (1,381) (9,142) — — (10,523) Revenues from sales 14,837 6,478 46,902 26,430 204 (24,249) 70,602 Operating expenses (7,117) (6,212) (44,442) (25,299) (488) 24,249 (59,309) Depreciation, depletion and impairment of tangible assets and mineral interests (4,543) (87) (482) (302) (19) — (5,433) Adjusted operating income 3,177 179 1,978 829 (303) — 5,860 Net income (loss) from equity affiliates and other items 891 47 445 162 16 — 1,561 Tax on net operating income (1,327) (70) (539) (257) 363 — (1,830) Adjusted net operating income 2,741 156 1,884 734 76 — 5,591 Net cost of net debt (519) Non-controlling interests (40) Adjusted net income - group share 5,032 Exploration Gas, Refining Marketing 1 st half 2017 & Renewables & & Corporate Intercompany Total (M$) Production & Power Chemicals Services Total expenditures 6,084 392 667 697 43 — 7,883 Total divestments 245 27 2,760 218 8 — 3,258 Cash flow from operating activities (*) 5,637 40 3,729 582 (647) — 9,341 (*) As of January 1st, 2018, for a better reflection of the operating performance of the segments, financial expenses were all transferred to the Corporate segment. 2017 comparative information have been restated. Exploration Gas, Refining Marketing 2 nd quarter 2018 & Renewables & & Corporate Intercompany Total (M$) Production & Power Chemicals Services Non-Group sales 3,398 3,268 23,349 22,528 (3) — 52,540 Intersegment sales 7,793 430 9,440 293 (63) (17,893) — Excise taxes — — (867) (5,571) — — (6,438) Revenues from sales 11,191 3,698 31,922 17,250 (66) (17,893) 46,102 Operating expenses (4,934) (3,570) (30,369) (16,416) (122) 17,893 (37,518) Depreciation, depletion and impairment of tangible assets and mineral interests (2,484) (464) (304) (172) (11) — (3,435) Operating income 3,773 (336) 1,249 662 (199) — 5,149 Net income (loss) from equity affiliates and other items 569 128 289 107 11 — 1,104 Tax on net operating income (1,772) (19) (279) (194) 85 — (2,179) Net operating income 2,570 (227) 1,259 575 (103) — 4,074 Net cost of net debt (440) Non-controlling interests 87 Net income - group share 3,721 Exploration Gas, Refining Marketing 2 nd quarter 2018 (adjustments) (a) & Renewables & & Corporate Intercompany Total (M$) Production & Power Chemicals Services Non-Group sales — 24 — — — — 24 Intersegment sales — — — — — — — Excise taxes — — — — — — — Revenues from sales — 24 — — — — 24 Operating expenses (97) (9) 569 134 — — 597 Depreciation, depletion and impairment of tangible assets and mineral interests — (424) — — — — (424) Operating income (b) (97) (409) 569 134 — — 197 Net income (loss) from equity affiliates and other items (66) (4) 46 1 — — (23) Tax on net operating income 46 (7) (177) (38) — — (176) Net operating income (b) (117) (420) 438 97 — — (2) Net cost of net debt (9) Non-controlling interests 179 Net income - group share 168 (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 — — 569 134 — - On net operating income — — 438 97 — Exploration Gas, Refining Marketing 2 nd quarter 2018 (adjusted) & Renewables & & Corporate Intercompany Total (M$) Production & Power Chemicals Services Non-Group sales 3,398 3,244 23,349 22,528 (3) — 52,516 Intersegment sales 7,793 430 9,440 293 (63) (17,893) — Excise taxes — — (867) (5,571) — — (6,438) Revenues from sales 11,191 3,674 31,922 17,250 (66) (17,893) 46,078 Operating expenses (4,837) (3,561) (30,938) (16,550) (122) 17,893 (38,115) Depreciation, depletion and impairment of tangible assets and mineral interests (2,484) (40) (304) (172) (11) — (3,011) Adjusted operating income 3,870 73 680 528 (199) — 4,952 Net income (loss) from equity affiliates and other items 635 132 243 106 11 — 1,127 Tax on net operating income (1,818) (12) (102) (156) 85 — (2,003) Adjusted net operating income 2,687 193 821 478 (103) — 4,076 Net cost of net debt (431) Non-controlling interests (92) Adjusted net income - group share 3,553 Exploration Gas, Refining Marketing 2 nd quarter 2018 & Renewables & & Corporate Intercompany Total (M$) Production & Power Chemicals Services Total expenditures 2,980 79 404 310 14 — 3,787 Total divestments 500 405 324 45 — — 1,274 Cash flow from operating activities (*) 4,628 104 999 841 (326) — 6,246 (*) As of January 1st, 2018, for a better reflection of the operating performance of the segments, financial expenses were all transferred to the Corporate segment. 2017 comparative information have been restated. Exploration Gas, Refining Marketing 2 nd quarter 2017 & Renewables & & Corporate Intercompany Total (M$) Production & Power Chemicals Services Non-Group sales 2,068 2,671 17,347 17,831 (2) — 39,915 Intersegment sales 5,118 274 6,016 169 90 (11,667) — Excise taxes — — (680) (4,753) — — (5,433) Revenues from sales 7,186 2,945 22,683 13,247 88 (11,667) 34,482 Operating expenses (3,547) (2,857) (21,918) (12,729) (319) 11,667 (29,703) Depreciation, depletion and impairment of tangible assets and mineral interests (2,344) (40) (245) (158) (11) — (2,798) Operating income 1,295 48 520 360 (242) — 1,981 Net income (loss) from equity affiliates and other items 487 13 148 258 (6) — 900 Tax on net operating income (512) (24) (142) (123) 214 — (587) Net operating income 1,270 37 526 495 (34) — 2,294 Net cost of net debt (267) Non-controlling interests 10 Net income - group share 2,037 Exploration Gas, Refining Marketing 2 nd quarter 2017 (adjustments) (a) & Renewables & & Corporate Intercompany Total (M$) Production & Power Chemicals Services Non-Group sales — (27) — — — — (27) Intersegment sales — — — — — — — Excise taxes — — — — — — — Revenues from sales — (27) — — — — (27) Operating expenses (117) (25) (411) (80) (64) — (697) Depreciation, depletion and impairment of tangible assets and mineral interests (15) 1 — — — — (14) Operating income (b) (132) (51) (411) (80) (64) — (738) Net income (loss) from equity affiliates and other items (4) (16) (53) 121 — — 48 Tax on net operating income 47 9 129 21 22 — 228 Net operating income (b) (89) (58) (335) 62 (42) — (462) Net cost of net debt (7) Non-controlling interests 32 Net income - group share (437) (a) Adjustments include special items, inventory valuation effect and the effect of changes in fair value. (b) Of which inventory valuation effect - On operating income — — (372) (54) — - On net operating income — — (270) (45) — Exploration Gas, Refining Marketing 2 nd quarter 2017 (adjusted) & Renewables & & Corporate Intercompany Total (M$) Production & Power Chemicals Services Non-Group sales 2,068 2,698 17,347 17,831 (2) — 39,942 Intersegment sales 5,118 274 6,016 169 90 (11,667) — Excise taxes — — (680) (4,753) — — (5,433) Revenues from sales 7,186 2,972 22,683 13,247 88 (11,667) 34,509 Operating expenses (3,430) (2,832) (21,507) (12,649) (255) 11,667 (29,006) Depreciation, depletion and impairment of tangible assets and mineral interests (2,329) (41) (245) (158) (11) — (2,784) Adjusted operating income 1,427 99 931 440 (178) — 2,719 Net income (loss) from equity affiliates and other items 491 29 201 137 (6) — 852 Tax on net operating income (559) (33) (271) (144) 192 — (815) Adjusted net operating income 1,359 95 861 433 8 — 2,756 Net cost of net debt (260) Non-controlling interests (22) Adjusted net income - group share 2,474 Exploration Gas, Refining Marketing 2 nd quarter 2017 & Renewables & & Corporate Intercompany Total (M$) Production & Power Chemicals Services Total expenditures 3,448 77 401 258 21 — 4,205 Total divestments 132 23 20 182 3 — 360 Cash flow from operating activities (*) 2,836 (100) 1,967 251 (314) — 4,640 (*) As of January 1st, 2018, for a better reflection of the operating performance of the segments, financial expenses were all transferred to the Corporate segment. 2017 comparative information have been restated. |