Exhibit 99.1

 

OPERATING AND FINANCIAL REVIEW AND PROSPECTS

 

The terms "TotalEnergies", "TotalEnergies company" and "Company" in this exhibit are used to designate TotalEnergies SE and the consolidated entities directly or indirectly controlled by TotalEnergies SE.

 

The financial and extra-financial information on pages 1-24 of this exhibit relating to TotalEnergies with respect to the fourth quarter of 2025 and the year ended December 31, 2025 has been derived from TotalEnergies’ unaudited consolidated balance sheets as of December 31, 2025, unaudited statements of income, comprehensive income, cash flow and business segment information for the fourth quarter of 2025 and the year ended December 31, 2025 and unaudited consolidated statements of changes in shareholders’ equity for the year ended December 31, 2025 on pages 26 et seq. of this exhibit. The audit procedures by the statutory auditors are underway. The consolidated financial statements (unaudited) are available on the Company’s website, www.totalenergies.com. This document does not constitute the annual financial report (rapport financier annuel) within the meaning of article L.451.1.2 of the French monetary and financial code (code monétaire et financier).

 

The following discussion should be read in conjunction with the aforementioned financial statements and with the information, including TotalEnergies’ audited consolidated financial statements and related notes, provided in TotalEnergies’ Annual Report on Form 20-F for the year ended December 31, 2024, filed with the Securities and Exchange Commission (“SEC”) on March 31, 2025.

 

A. KEY FIGURES

 

4Q25 3Q25 4Q25
vs
3Q25
4Q24 In millions of dollars, except earnings per share and number of shares 2025 2024 2025
vs
2024
50,624 48,691 +4% 52,508 Sales 201,196 214,550 -6%
2,906 3,683 -21% 3,956 Net income (TotalEnergies share) 13,127 15,758 -17%
10,066 10,295 -2% 10,529 Adjusted EBITDA (1) 40,555 43,143 -6%
4,633 4,659 -1% 4,992 Adjusted net operating income (2) from business segments 18,474 20,566 -10%
1,805 2,169 -17% 2,305 Exploration & Production 8,399 10,004 -16%
922 852 +8% 1,432 Integrated LNG 4,109 4,869 -16%
564 571 -1% 575 Integrated Power 2,215 2,173 +2%
1,001 687 +46% 318 Refining & Chemicals 2,378 2,160 +10%
341 380 -10% 362 Marketing & Services 1,373 1,360 +1%
3,837 3,980 -4% 4,406 Adjusted net income (1) (TotalEnergies share) 15,587 18,264 -15%
1.3 1.64 - 1.70 Fully-diluted earnings per shares ($) 5.78 6.69 -
2,176 2,200 -1% 2,282 Fully-diluted weighted-average shares (millions) 2,214 2,315 -4%
3,434 3,203 +7% 3,745 Cash flow used in investing activities 18,131 17,332 +5%
4,019 3,473 +16% 3,839 Organic investments (1) 16,812 16,423 +2%
(1,573) (381) ns 24 Acquisitions net of assets sales (1) 279 1,406 -80%
2,446 3,092 -21% 3,863 Net investments (1) 17,091 17,829 -4%
10,471 8,349 +25% 12,507 Cash flow from operating activities 27,343 30,854 -11%
7,168 7,061 +2% 7,151 Cash flow from operations excluding working capital (CFFO) (1) 27,839 29,917 -7%
7,593 7,443 +2% 7,398 Debt Adjusted Cash Flow (DACF) (1) 29,255 30,614 -4%
Gearing(1) of 14.7% at December 31, 2025 vs. 17.3% at September 30, 2025 and 8.3% at December 31, 2024

(1)Adjusted EBITDA, adjusted net income, organic investments, acquisitions net of assets sales, net investments, cash flow from operations excluding working capital (CFFO), debt adjusted cash flow (DACF) and gearing are non-GAAP financial measures. Refer to the Glossary on page 25 for the definitions and further information on non-GAAP measures (alternative performance measures) and to pages 16 and following for reconciliation tables.
(2)Detail of adjustment items shown in the business segment information starting on page 34.

 

 

 

 

Key figures of environment, greenhouse gas emissions (GHG) and production

 

Environment – liquids and gas price realizations, refining margins

 

4Q25 3Q25 4Q25
vs
3Q25
4Q24   2025 2024 2025
vs
2024
63.7 69.1 -8% 74.7 Brent ($/b) 69.1 80.8 -14%
4.1 3.1 +32% 3.0 Henry Hub ($/Mbtu) 3.6 2.4 +50%
10.3 11.3 -9% 13.6 TTF ($/Mbtu)(1) 12.0 11.0 +9%
10.6 11.7 -9% 14.0 JKM ($/Mbtu)(2) 12.2 11.9 +2%
61.4 66.5 -8% 71.8 Average price of liquids (3), (4) ($/b)
Consolidated subsidiaries
66.2 77.1 -14%
5.11 5.50 -7% 6.26 Average price of gas (3), (5) ($/Mbtu)
Consolidated subsidiaries
5.72 5.54 +3%
8.48 8.91 -5% 10.37 Average price of LNG (3), (6) ($/Mbtu)
Consolidated subsidiaries and equity affiliates
9.14 9.80 -7%
11.4 8.4 +36% 3.4 European Refining Margin (ERM) (3), (7) ($/t) 7.1 5.3 +35%
(1)TTF (Title Transfer Facility) is a virtual trading point in the Netherlands for transferring rights in respect of physical gas. It is the most liquid and widely used price benchmark for the natural gas markets in Europe. TTF is operated by Gasunie Transport Services (GTS), the owner and operator of the national transmission network in the Netherlands. It is traded in €/MWh.
(2)JKM (Japan-Korea Marker) measures the prices of spot liquid natural gas (LNG) trades in Asia. It is based on prices reported in spot market trades and/or bids and offers collected after the close of the Asian trading day at 16:30 Singapore time.
(3)Does not include oil, gas and LNG trading activities, respectively.
(4)Sales in $ / Sales in volume for consolidated affiliates.
(5)Sales in $ / Sales in volume for consolidated affiliates.
(6)Sales in $ / Sales in volume for consolidated and equity affiliates.
(7)This market indicator for European refining, calculated based on public market prices ($/b), uses a basket of crudes, petroleum product yields and variable costs representative of the European refining system of TotalEnergies.

 

Greenhouse gas emissions (GHG) (1)

 

4Q25 3Q25 4Q25
vs
3Q25
4Q24 Scope 1+2 emissions (2) (MtCO2e) 2025 2024 2025
vs
2024
8.3 8.4 -1% 9.6 Scope 1+2 from operated facilities (3) 33.1 34.3 -3%
7.0 7.1 -1% 7.9 of which Oil & Gas 28.4 29.4 -3%
1.3 1.3 - 1.7 of which CCGT 4.7 4.9 -4%
11.2 11.0 +2% 12.4 Scope 1+2 – ESRS share (3) 43.9 44.9 -2%

Estimated quarterly emissions.

 

(1)The six greenhouse gases in the Kyoto protocol, namely CO2, CH4, N2O, HFCs, PFCs and SF6, with their respective 100-year time horizon GWP (Global Warming Potential) as described in the 2021 IPCC report. HFCs, PFCs and SF6 are virtually absent from the Company’s emissions or are considered as non-material and are therefore no longer counted with effect from 2018. In CO2 equivalent terms, nitrous oxide (N2O) represents less than 1% of the Company's Scope 1+2 emissions.
(2)Scope 1+2 GHG emissions are defined as the sum of direct emissions of GHG from sites or activities that are included in the scope of reporting and indirect emissions attributable to brought-in energy (electricity, heat, steam), net from potential energy sales, excluding purchased industrial gases (H2). Unless stated otherwise, TotalEnergies reports Scope 2 GHG emissions using the market-based method defined by the GHG Protocol.
(3)Refer to the Glossary on page 25 for the definitions and further information on non-GAAP measures (alternative performance measures) and to pages 16 and following for reconciliation tables

 

4Q25 3Q25 4Q25
vs

3Q25
4Q24 Methane emissions (ktCH4) 2025 2024 2025
vs
2024
6 5 +20% 7 Methane emissions from operated perimeter(1) 22.5 28.9 -22%

Estimated quarterly emissions.

 

(1)Refer to the Glossary on page 25 for the definitions and further information on non-GAAP measures (alternative performance measures) and to pages 16 and following for reconciliation tables.

 

Methane emissions from operated assets decreased by 22% in 2025 year on year and by 65% compared with the 2020 baseline year, mainly due to the continued reduction of flaring and fugitive emissions at Exploration & Production facilities.

 

Scope 1+2 emissions from operated Oil & Gas assets decreased by 3% in 2025 compared with 2024, despite an increase of nearly 4% in production.

 

In the full year of 2025 Scope 3(1) Category 11 emissions are estimated at 335 Mt CO2e, down 2% year on year.

 

 

1If not stated otherwise, TotalEnergies reports Scope 3 GHG emissions, category 11, which correspond to indirect GHG emissions related to the direct use phase emissions of sold products over their expected lifetime (i.e., the scope 1 and scope 2 emissions of end users that occur from the combustion of fuels) in accordance with the definition of the GHG Protocol Corporate Value Chain (Scope 3) Accounting and Reporting Standard Supplement. The Company follows the oil & gas industry reporting guidelines published by IPIECA, which comply with the GHG Protocol methodologies. In order to avoid double counting, this methodology accounts for the largest volume in the oil and gas value chains, i.e. the higher of the two production volumes or sales for end use. For TotalEnergies, in 2025, the calculation of Scope 3 GHG emissions for the oil value chain considers products sales (higher than production) and for the gas value chain, the marketable gas and condensates production (higher than gas sales, either as LNG or as direct sales to B2B/B2C customers). A stoichiometric emission factor (oxidation of molecules to carbon dioxide) is applied to these sales or production to obtain an emission volume. In accordance with the Technical Guidance for Calculating Scope 3 Emissions Supplement to the Corporate Value Chain (Scope 3) Accounting and Reporting Standard which defines end users as both consumers and business customers that use final products, and with IPIECA’s Estimating petroleum industry value chain (Scope 3) greenhouse gas emissions guidelines, under which reporting of emissions from fuel purchased for resale to non-end users (e.g. traded) is optional, TotalEnergies does not report emissions associated with trading activities.

 

 

 

 

Production*

 

4Q25 3Q25 4Q25
vs
3Q25
4Q24 Hydrocarbon production 2025 2024 2025
vs
2024
2,545 2,508 +1% 2,427 Hydrocarbon production (kboe/d) 2,529 2,434 +4%
1,404 1,407 - 1,292 Oil (including bitumen) (kb/d) 1,378 1,314 +5%
1,141 1,101 +4% 1,135 Gas (including condensates and associated NGL) (kboe/d) 1,151 1,120 +3%
2,545 2,508 +1% 2,427 Hydrocarbon production (kboe/d) 2,529 2,434 +4%
1,555 1,553 - 1,445 Liquids (kb/d) 1,533 1,468 +4%
5,381 5,182 +4% 5,323 Gas (Mcf/d) 5,402 5,211 +4%
*Company production = Exploration & Production production + Integrated LNG production.

 

Hydrocarbon production averaged 2,529 thousand barrels of oil equivalent per day in 2025, up nearly 4% year-on-year, due to the following factors:

 

·+6% from project start-ups and ramp-ups, notably Mero-2, Mero-3 and Mero-4 in Brazil, Anchor and Ballymore in the United States, Fenix in Argentina, and Tyra in Denmark,
·+1% scope effect, mainly linked to the acquisitions of SapuraOMV in Malaysia and interests in gas licenses in the Eagle Ford basin in Texas, and
·-3% due to the natural decline of fields.

 

 

 

 

B. ANALYSIS OF BUSINESS SEGMENT RESULTS

 

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 TotalEnergies, namely the Executive Committee.

 

Management presents adjusted financial indicators to assist investors in better understanding, in conjunction with the Company’s financial results presented in accordance with IFRS, the economic performance of the Company. Adjustment items are of three types: inventory valuation effect, effect of changes in fair value, and special items.

 

The inventory valuation effect: in accordance with IAS 2, TotalEnergies values inventories of petroleum products in its financial statements according to the First-In, First-Out (FIFO) method and other inventories using the weighted-average cost method. Under the FIFO method, the cost of inventory is based on the historic cost of acquisition or manufacture rather than the current replacement cost. In volatile energy markets, this can have a significant distorting effect on the reported income. Accordingly, 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 main competitors. In the replacement cost method, which approximates the Last-In, First-Out (LIFO) 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 under the FIFO and the replacement cost methods.

 

Effect of changes in fair value: the effect of changes in fair value presented as an adjustment item reflects, for trading inventories and storage contracts, differences between internal measures of performance used by TotalEnergies’ Executive Committee 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, whose future effects are recorded at fair value in TotalEnergies’ 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.

 

Special items: due to their unusual nature or particular significance, certain transactions qualifying 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 qualify as special items although they may have occurred in prior years or are likely to occur in following years.

 

TotalEnergies measures performance at the segment level on the basis of adjusted net operating income. Adjusted net operating income comprises operating income of the relevant segment after deducting the amortization and the depreciation of intangible assets other than mineral interest, translation adjustments and gains or losses on the sale of assets, as well as all other income and expenses related to capital employed (dividends from nonconsolidated companies, income from equity affiliates and capitalized interest expenses) and after income taxes applicable to the above, excluding the effect of the adjustments described below.

 

The income and expenses not included in net operating income adjusted that are included in net income TotalEnergies share are interest expenses related to net financial debt, after applicable income taxes (net cost of net debt), non-controlling interests, and the adjusted items.

 

The operational profit and assets are broken down by business segment prior to the consolidation and inter-segment adjustments.

 

Sales prices for transactions between business segments approximate market prices.

 

The reporting structure for the business segments’ financial information is based on the following five business segments:

 

-An Exploration & Production segment that encompasses the activities of exploration and production of oil and natural gas, as well as carbon storage activities, conducted in about 50 countries;

 

-An Integrated LNG segment covering the integrated gas chain (including upstream and midstream LNG activities) as well as biogas and gas trading activities;

 

-An Integrated Power segment covering generation, storage, electricity trading and B2B-B2C distribution of gas and electricity;

 

-A Refining & Chemicals segment constituting a major industrial hub comprising the activities of refining, petrochemicals and specialty chemicals. This segment also includes oil supply and trading activities, maritime transport, and hydrogen activities previously reported within the Integrated LNG segment;

 

-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.

 

This segment reporting has been prepared in accordance with IFRS 8 and according to the same principles as the internal reporting followed by the TotalEnergies' Executive Committee.

 

 

 

 

B.1 Exploration & Production

 

1. Production

 

4Q25 3Q25

4Q25
vs

3Q25

4Q24 Hydrocarbon production 2025 2024

2025

vs

2024

2,002 2,026 -1% 1,933 EP (kboe/d) 1,990 1,947 +2%
1,485 1,501 -1% 1,385 Liquids (kb/d) 1,467 1,408 +4%
2,779 2,782 - 2,924 Gas (Mcf/d) 2,794 2,880 -3%

 

2. Results

 

4Q25 3Q25

4Q25
vs

3Q25

4Q24 In millions of dollars, except effective tax rate 2025 2024

2025

vs

2024

1,805 2,169 -17% 2,305 Adjusted net operating income (1) 8,399 10,004 -16%
211 177 +19% 207 including adjusted income from equity affiliates 714 742 -4%
51.7% 48.5% - 50.5% Effective tax rate (2) 49.9% 47.8% -
1,218 1,787 -32% 1,688 Cash flow used in investing activities 8,800 8,385 +5%
1,905 1,922 -1% 2,104 Organic investments 9,564 9,060 +6%
(530) (53) ns (258) Acquisitions net of assets sales (305) (207) ns
1,375 1,869 -26% 1,846 Net investments 9,259 8,853 +5%
3,821 4,187 -9% 4,500 Cash flow from operating activities 14,949 17,388 -14%
3,611 3,984 -9% 3,945 Cash flow from operations excluding working capital (CFFO) 15,646 17,049 -8%
(1)Detail of adjustment items shown in the business segment information starting on page 34.
(2)Effective tax rate = (tax on adjusted net operating income) / (adjusted net operating income – income from equity affiliates – dividends received from investments – impairment of goodwill + tax on adjusted net operating income).

 

In the fourth quarter of 2025, Exploration & Production:

 

·adjusted net operating income was $1,805 million, down $364 million quarter-to-quarter, reflecting the decrease in the average selling price of liquids and gas,
·cash flow from operating activities was $3,821 million, down 9% quarter-to-quarter, and
·cash flow from operations excluding working capital (CFFO) was $3,611 million, down $373 million over the quarter for the same reasons stated above.

 

In the full year of 2025, Exploration & Production:

 

·adjusted net operating income was $8,399 million, down 16% year-on-year,
·cash flow from operating activities was $14,949 million, down 14% year-on-year, and
·cash flow from operations excluding working capital (CFFO) was $15,646 million, benefiting from accretive production growth that offset the impact of a $5/b decline in Brent, resulting in a year-on-year decrease of only 8%.

 

 

 

 

B.2 Integrated LNG

 

1. Production

 

4Q25 3Q25

4Q25
vs

3Q25

4Q24 Hydrocarbon production for LNG 2025 2024

2025

vs

2024

543 482 +13% 494 Integrated LNG (kboe/d) 539 487 +11%
70 52 +36% 60 Liquids (kb/d) 66 60 +11%
2,602 2,400 +8% 2,399 Gas (Mcf/d) 2,608 2,331 +12%

 

4Q25 3Q25

4Q25
vs

3Q25

4Q24 Liquefied Natural Gas in Mt 2025 2024

2025

vs

2024

12.2 10.4 +17% 10.8 Overall LNG sales 43.9 39.8 +10%
3.9 3.4 +15% 3.8 Incl. Sales from equity production* 15.1 15.5 -2%
10.8 9.2 +18% 9.4 Incl. Sales by TotalEnergies from equity production and third party purchases 38.8 34.7 +12%
*The Company’s equity production may be sold by TotalEnergies or by the joint ventures.

 

Hydrocarbon production for LNG increased by 13% in the quarter, mainly due to the restart of Ichthys LNG in Australia.

 

LNG sales rose by 1.8 Mt in the quarter, driven by the restart of Ichthys and higher spot activity.

 

2. Results

 

4Q25 3Q25

4Q25
vs

3Q25

4Q24 In millions of dollars, except average price of LNG 2025 2024

2025

vs

2024

8.48 8.91 -5% 10.37

Average price of LNG ($/Mbtu) (1)

Consolidated subsidiaries and equity affiliates

9.14 9.80 -7%
922 852 +8% 1,432 Adjusted net operating income (2) 4,109 4,869 -16%
394 423 -7% 525 including adjusted income from equity affiliates 1,865 1,978 -6%
1,118 146 x7.7 1,657 Cash flow used in investing activities 3,008 3,487 -14%
744 330 x2.3 554 Organic investments 2,569 2,169 +18%
49 (134) ns 1,116 Acquisitions net of assets sales 165 1,367 -88%
793 196 x4 1,670 Net investments 2,734 3,536 -23%
2,102 789 x2.7 2,214 Cash flow from operating activities 5,173 5,185 -
1,156 1,134 +2% 1,447 Cash flow from operations excluding working capital (CFFO) 4,698 4,903 -4%
(1)Sales in $ / Sales in volume for consolidated and equity affiliates. Does not include LNG trading activities.
(2)Detail of adjustment items shown in the business segment information starting on page 34.

 

In the fourth quarter of 2025, Integrated LNG:

 

·adjusted net operating income was $922 million, up 8% quarter-to-quarter as higher LNG production and sales offset a 5% decrease in the average LNG selling price,
·cash flow from operating activities was $2,102 million, 2.7 times higher quarter-to-quarter, and
·cash flow from operations excluding working capital (CFFO) was $1,156 million, up 2% over the quarter for the same reason stated above.

 

In the full year of 2025, Integrated LNG:

 

·adjusted net operating income was $4,109 million, down 16% year-on-year,
·cash flow from operating activities was $5,173 million, stable year-on-year, and
·cash flow from operations excluding working capital (CFFO) was $4,7 billion supported by 10% growth in production and sales in an environment of low volatility and declining average price of LNG.

 

 

 

 

B.3 Integrated Power

 

1. Production, capacities, clients and sales

 

4Q25 3Q25

4Q25
vs

3Q25

4Q24 Integrated Power 2025 2024

2025

vs

2024

12.6 12.6 - 11.4 Net power production (TWh) (1) 48.1 41.1 +17%
8.1 8.2 -1% 6.5 o/w power production from renewables 31.4 26.0 +21%
4.5 4.5 +1% 4.9 o/w power production from gas flexible capacities 16.7 15.1 +11%
26.0 25.2 +3% 21.5 Portfolio of power generation net installed capacity (GW) (2) 26.0 21.5 +21%
19.0 18.7 +2% 15.1 o/w renewables 19.0 15.1 +26%
7.0 6.5 +8% 6.5 o/w power gas flexible capacities 7.0 6.5 +9%
108.7 106.0 +3% 97.2 Portfolio of renewable power generation gross capacity (GW) (2), (3) 108.7 97.2 +12%
34.1 32.3 +6% 26.0 o/w installed capacity 34.1 26.0 +31%
6.0 6.0 - 6.1 Clients power – BtB and BtC (Million) (2) 6.0 6.1 -1%
2.7 2.7 - 2.8 Clients gas – BtB and BtC (Million) (2) 2.7 2.8 -2%
13.2 10.6 +25% 13.8 Sales power – BtB and BtC (TWh) 48.8 50.7 -4%
27.0 11.6 x2.3 30.1 Sales gas – BtB and BtC (TWh) 89.2 98.6 -9%
(1)Solar, wind, hydroelectric and gas flexible capacities.
(2)End of period data.
(3)Includes 17.25% of Adani Green Energy Ltd’s gross capacity, 50% of Clearway Energy Group’s gross capacity and 49% of Casa dos Ventos’ gross capacity.

 

Net electricity production was stable in the fourth quarter at 12.6 TWh.

Gross installed renewable power generation capacity reached 34.1 GW at the end of 2025, representing more than 8 GW of additional capacity year-on-year.

 

2. Results

 

4Q25 3Q25

4Q25
vs

3Q25

4Q24 In millions of dollars 2025 2024

2025

vs

2024

564 571 -1% 575 Adjusted net operating income (1) 2,215 2,173 +2%
97 48 x2 (25) including adjusted income from equity affiliates 211 - ns
275 692 -60% (509) Cash flow used in investing activities 4,001 3,897 +3%
525 596 -12% 109 Organic investments 2,187 2,355 -7%
(1,070) (147) ns (662) Acquisitions net of assets sales 589 1,514 -61%
(545) 449 ns (553) Net investments 2,776 3,869 -28%
1,300 674 +93% 1,201 Cash flow from operating activities 2,374 2,972 -20%
788 611 +29% 604 Cash flow from operations excluding working capital (CFFO) 2,558 2,555 -
(1)Detail of adjustment items shown in the business segment information starting on page 34.

 

In the fourth quarter of 2025, Integrated Power reported adjusted net operating income of $564 million, cash flow from operating activities of $1,300 million, and cash flow from operations excluding working capital (CFFO) of $788 million, a sharp increase driven by the completion of farm-downs in the United States and Greece and the receipt of dividends from equity-accounted affiliates .

 

In the full year of 2025, Integrated Power reported adjusted net operating income of $2,215 million, cash flow from operating activities of $2,374 million, and cash flow from operations excluding working capital (CFFO) of $2.6 billion, in line with annual guidance. Production activities (including renewables and gas-fired power plants) accounted for 55%, and marketing activities (B2B, B2C and trading) accounted for 45%.

 

 

 

 

B.4 Downstream (Refining & Chemicals and Marketing & Services)

 

1. Results

 

4Q25 3Q25

4Q25
vs

3Q25

4Q24 In millions of dollars 2025 2024

2025

vs

2024

1,342 1,067 +26% 680 Adjusted net operating income (1) 3,751 3,520 +7%
685 545 +26% 850 Cash flow used in investing activities 2,046 1,392 +47%
731 590 +24% 1,013 Organic investments 2,239 2,662 -16%
(46) (45) ns (172) Acquisitions net of assets sales (193) (1,262) ns
685 545 +26% 841 Net investments 2,046 1,400 +46%
3,068 3,126 -2% 4,610 Cash flow from operating activities 6,294 6,709 -6%
1,970 1,653 +19% 1,356 Cash flow from operations excluding working capital (CFFO) 6,223 6,079 +2%
(1)Detail of adjustment items shown in the business segment information starting on page 34.

 

B.5 Refining & Chemicals

 

1. Refinery and petrochemicals throughput and utilization rates

 

4Q25 3Q25

4Q25
vs

3Q25

4Q24 Refinery throughput and utilization rate* 2025 2024

2025

vs

2024

1,489 1,478 +1% 1,432 Total refinery throughput (kb/d) 1,526 1,472 +4%
502 481 +4% 424 France 470 422 +12%
572 595 -4% 541 Rest of Europe 606 605 -
415 402 +3% 467 Rest of world 449 446 +1%
84% 84% - 82% Utilization rate based on crude only* 86% 83% -
*Based on distillation capacity at the beginning of the year, excluding the African refinery SIR (divested) from the third quarter of 2024 and the African refinery Natref (divested) during the fourth quarter of 2024.

 

4Q25 3Q25

4Q25
vs

3Q25

4Q24 Petrochemicals production and utilization rate 2025 2024

2025

vs

2024

1,227 1,326 -7% 1,233 Monomers* (kt) 4,967 5,082 -2%
1,184 1,174 +1% 1,080 Polymers (kt) 4,658 4,433 +5%
79% 84% - 79% Steam cracker utilization rate** 79% 79% -
*Olefins.
**Based on olefins production from steam crackers and their treatment capacity at the start of the year, excluding Lavera (divested) from the second quarter of 2024.

 

Refinery throughput increased by 1% over the quarter and by 4% for the full year 2025, driven by high unit availability.

 

Petrochemical product output declined by 7% over the quarter for monomers, mainly due to a major turnaround on the Ras Laffan cracker in Qatar, while polymer production remained stable.

 

 

 

 

2. Results

 

4Q25 3Q25

4Q25
vs

3Q25

4Q24 In millions of dollars, except ERM 2025 2024

2025

vs

2024

11.4 8.4 +36% 3.4 European Refining Margin Marker (ERM) ($/t) (1) 7.1 5.3 +35%
1,001 687 +46% 318 Adjusted net operating income (2) 2,378 2,160 +10%
507 385 +32% 498 Cash flow used in investing activities 1,437 1,530 -6%
508 387 +31% 581 Organic investments 1,464 1,711 -14%
(1) (2) ns (92) Acquisitions net of assets sales (27) (173) ns
507 385 +32% 489 Net investments 1,437 1,538 -7%
1,716 2,839 -40% 3,832 Cash flow from operating activities 3,459 3,808 -9%
1,378 1,015 +36% 822 Cash flow from operations excluding working capital (CFFO) 3,798 3,760 +1%
(1)This market indicator for European refining, calculated based on public market prices ($/b), uses a basket of crudes, petroleum product yields and variable costs representative of the European refining system of TotalEnergies. Does not include oil trading activities.
(2)Detail of adjustment items shown in the business segment information starting on page 34.

 

In the fourth quarter of 2025, Refining & Chemicals:

 

·adjusted net operating income was $1,001 million,
·cash flow from operating activities was $1,716 million, and
·cash flow from operations excluding working capital (CFFO) was $1,378 million, an increase of more than $300 million compared with the third quarter of 2025, as the Company captured the rise in European refining margins due to the efficient execution of major turnarounds and strong unit availability.

 

In the full year of 2025, Refining & Chemicals:

 

·adjusted net operating income was $2,378 million,
·cash flow from operating activities was $3,459 million, and
·cash flow from operations excluding working capital (CFFO) was $3,798 million, with higher refining margins offsetting the decline in petrochemical margins.

 

 

 

 

B.6 Marketing & Services

 

1. Petroleum product sales

 

4Q25 3Q25

4Q25
vs

3Q25

4Q24 Sales in kb/d* 2025 2024

2025

vs

2024

1,247 1,269 -2% 1,312 Total Marketing & Services sales 1,276 1,342 -5%
723 744 -3% 724 Europe 743 752 -1%
524 525 - 587 Rest of world 533 591 -10%
*Excludes trading and bulk refining sales.

 

Sales of petroleum products are down 5% year-on-year as a result of focusing the portfolio on higher margin activities.

 

2. Results

 

4Q25 3Q25

4Q25
vs

3Q25

4Q24 In millions of dollars 2025 2024

2025

vs

2024

341 380 -10% 362 Adjusted net operating income (1) 1,373 1,360 +1%
178 160 +11% 352 Cash flow used in investing activities 609 (138) ns
223 203 +10% 432 Organic investments 775 951 -19%
(45) (43) ns (80) Acquisitions net of assets sales (166) (1,089) ns
178 160 +11% 352 Net investments 609 (138) ns
1,352 287 x4.7 778 Cash flow from operating activities 2,835 2,901 -2%
592 638 -7% 534 Cash flow from operations excluding working capital (CFFO) 2,425 2,319 +5%
(1)Detail of adjustment items shown in the business segment information starting on page 34.

 

In the fourth quarter of 2025, Marketing & Services:

 

·adjusted net operating income was $341 million, down 10% quarter-to-quarter, reflecting the seasonality of the business,
·cash flow from operating activities was $1,352 million, and
·cash flow from operations excluding working capital (CFFO) was $592 million, down 7% quarter-to-quarter, reflecting the seasonality of the business.

 

In the full year of 2025, Marketing & Services:

 

·adjusted net operating income was stable,
·cash flow from operating activities was $2,835 million, and
·cash flow from operations excluding working capital (CFFO) was $2,425 million, up 5% year-on-year with the improvement in unit margins more than offsetting a 5% decline in volumes.

 

 

 

 

C. TOTALENERGIES RESULTS

 

1.Net income (TotalEnergies share)

 

Net income (TotalEnergies share) was $2,906 million in the fourth quarter of 2025 compared to $3,683 million in the third quarter of 2025.

 

Adjusted net income (TotalEnergies share) was $3,837 million in the fourth quarter of 2025 compared to $3,980 million in the third quarter of 2025.

 

Adjusted net income excludes the after-tax inventory effect, non-recurring items, and fair value changes.

 

Adjustments items to net income were ($0.9) billion in the fourth quarter of 2025, consisting mainly of:

 

·($0.7) billion in impairments, in particular for the offshore wind activity within the Integrated Power segment, and
·($0.2) billion from inventory valuation effects.

 

2.Fully-diluted shares and share buybacks

 

As of December 31, 2025, the diluted number of shares was 2,167 million.

 

TotalEnergies carried out share buybacks of1:

 

·23.6 million shares in the fourth quarter of 2025, for a total amount of $1.5 billion, and
·122.6 million shares in the full year of 2025, for a total amount of $7.5 billion.

 

3.Acquisitions - asset sales

 

Acquisitions were:

 

·$507 million in the fourth quarter of 2025, mainly related to the acquisition of interests in 12 offshore blocks in Malaysia, and
·$3,923 million in the full year of 2025, primarily related to the above transactions as well as the completion of the VSB acquisition, various renewable projects to be developed in Canada, the Dominican Republic and Uganda for approximately $500 million, and an additional 10% stake in the Moho field in the Republic of the Congo.

 

Divestments were:

 

·$2,080 million in the fourth quarter of 2025, mainly reflecting the divestment of the non-operated interest in the Bonga field in Nigeria, the partial sale of an interest in Block SK408 in Malaysia, the sale of 50% stakes in renewable portfolios in the United States and Greece, and the sale of a 1.7% stake in Adani Green Energy, and
·$3,644 million in the full year of 2025, related to the above transactions as well as the divestment of interests in two unconventional blocks in Argentina, the sale of interests in the Nkossa and Nsoko II licenses in Congo, the sale of 50% of a renewable asset portfolio in Portugal and France, and the divestment of fuel distribution activities in Brazil.

 

4.Cash flow

 

TotalEnergies’ cash flow from operating activities was $10,471 million in the fourth quarter of 2025, corresponding to cash flow from operations excluding working capital (CFFO) of $7,168 million, and a $3.8 billion improvement in working capital.

 

The change in working capital was:

 

·a decrease of $3,867 million in the fourth quarter of 2025 in accordance with IFRS. The difference of $564 million between IFRS and replacement cost method corresponds to the following adjustments: (i) the pre-tax inventory valuation effect of $299 million, (ii) plus the mark-to-market effect of Integrated LNG’s and Integrated Power’s contracts of $53 million, (iii) plus the capital gains from the renewable project sales of $212 million and (iv) plus the organic loan repayments from equity affiliates of $0 million, and
·a decrease of $1,284 million for the full year 2025 in accordance with IFRS. The difference of $1,780 million between IFRS and replacement cost method corresponds to the following adjustments: (i) the pre-tax inventory valuation effect of $733 million, (ii) plus the mark-to-market effect of Integrated LNG’s and Integrated Power’s contracts of $650 million, (iii) plus the capital gains from the renewables project sale of $292 million and (iv) plus the organic loan repayments from equity affiliates of $105 million.

 

The change in working capital, as determined using the replacement cost method excluding the mark-to-market effect of Integrated LNG and Integrated Power’s contracts, including capital gain from renewable project sales and including organic loan repayment from equity affiliates, was:

 

·a decrease of $3,303 million in the fourth quarter of 2025, compared to a decrease of $1,288 million in the third quarter of 2025, and
·an increase of $496 million for the full year of 2025, compared to a decrease of $937 million for the full year of 2024.

 

TotalEnergies’ net cash flow2 was:

 

·$4,722 million in the fourth quarter of 2025, compared to $3,969 million in the previous quarter, reflecting a $107 million increase in cash flow from operations excluding working capital (CFFO) and a $646 million decrease in net investments over the quarter, and
·$10,748 million in the full year of 2025 compared to $12,088 million a year earlier, reflecting a $2,078 million decrease in cash flow from operations excluding working capital (CFFO) and a $738 million decrease in net investments, which stood at $17,091 million for the year.

 

 

1 Net of fees and taxes, including coverage of employees share grant plans.

2 Net cash flow is a non-GAAP financial measure. Refer to the Glossary on page 25 for the definitions and further information on non-GAAP measures (alternative performance measures) and to pages 16 and following for reconciliation tables.

 

 

 

 

D.PROFITABILITY

 

Return on equity was 13.6% for the full year of 2025.

 

In millions of dollars

January 1, 2025

December 31, 2025

October 1, 2024

September 30, 2025

January 1, 2024

December 31, 2024

Adjusted net income (TotalEnergies share) 15,833 16,431 18,586
Average adjusted shareholders’ equity 116,827 116,051 117,835
Return on equity (ROE) 13.6% 14.2% 15.8%

Return on average capital employed (ROACE)3 was 12.6% for the full year of 2025.

 

In millions of dollars

January 1, 2025

December 31, 2025

October 1, 2024

September 30, 2025

January 1, 2024

December 31, 2024

Adjusted net operating income 17,827 18,204 19,974
Average capital employed 141,802 146,636 135,174
ROACE 12.6% 12.4% 14.8%

 

E.Annual 2025 Sensitivities*

 

  Change

Estimated impact

on adjusted net

operating income

Estimated impact

on cash flow

from operations

Dollar +/- 0.1 $ per € -/+ 0.1 B$ ~0 B$
Average liquids price** +/- 10 $/b +/- 2.3 B$ +/- 2.8 B$
European gas price – TTF +/- 2 $/Mbtu +/- 0.4 B$ +/- 0.4 B$
European Refining Margin Marker (ERM) +/- 1 $/b +/- 0.3 B$ +/- 0.4 B$

* Sensitivities are revised once per year upon publication of the previous year’s fourth quarter results. Sensitivities are estimates based on assumptions about TotalEnergies’ portfolio in 2026. Actual results could vary significantly from estimates based on the application of these sensitivities. The impact of the $-€ sensitivity on adjusted net operating income is essentially attributable to Refining & Chemicals.

 

** In an 60-70 $/b Brent environment.

 

F.SUMMARY AND OUTLOOK

 

At the beginning of 2026, oil markets remain volatile in a constantly evolving geopolitical environment. Fundamentals, however, remain unchanged: global demand is expected to grow by around 0.9 million barrels per day (IEA – January 2026), driven by activity in non-OECD countries and by petrochemical demand; at the same time, non-OPEC supply growth is slowing, while OPEC+ has decided to maintain its quota policy at the beginning of 2026.

 

European gas prices for the first quarter on forward markets are hovering around $11-12/MBtu, reflecting strong winter consumption and storage levels below the seasonal averages observed since 2022.

 

In 2026, the Company intends to continue implementing its balanced and profitable transition strategy, anchored on its two growth pillars: hydrocarbons and electricity.

 

The Company plans to increase its overall energy production (oil, gas and electricity) by 5% over the year while continuing to reduce emissions from its operations, with a target of achieving a 70% reduction in methane emissions in 2026 compared with 2020.

 

For its first growth pillar, TotalEnergies expects to increase its oil and gas production by 3% in 2026, supported by the ramp-up of projects started in 2025, the anticipated start-ups in 2026 (notably Lapa in Brazil, Ratawi in Iraq, North Field East in Qatar, TFT II & South in Algeria, Tilenga in Uganda). These new barrels support a 7% increase in cash flow at $60/b, higher than production growth. The Company intends to maintain its competitive advantage by keeping production costs below $5/b through strong operational discipline. In the first quarter of 2026, hydrocarbon production is expected to be above 2.6 Mboe/d.

 

At the start of the year, refining margins are hovering around $5/b in a context of volatile crude prices. The Company expects to benefit from the improved availability of certain units that underperformed in 2025 and therefore anticipates an increase in refinery utilization rates to around 88% in the first quarter of 2026, in the absence of major shutdowns.

 

Integrated LNG is expected to continue its growth in 2026 with the start-up of the North Field East project in Qatar (2 Mtpa of offtake) and Costa Azul on the North American Pacific coast (1.7 Mtpa of offtake). This growth, combined with LNG sales of over 44 Mt in 2026, should offset the expected decline in LNG prices and enable the segment to generate, at $60/b (Brent) and $10/MBtu (TTF), cash flow equivalent to that generated in 2025. Given recent oil and gas price trends and the lag effect on pricing formulas, TotalEnergies anticipates an average LNG sales price close to $8.5/MBtu in the first quarter of 2026.

 

For its second growth pillar, TotalEnergies plans to increase its electricity production by around 25% in 2026 to exceed 60 TWh, considering in particular the completion of the EPH acquisition, expected mid-2026, which will enable the Company to accelerate its gas-to-power integration strategy in Europe. For the year, Integrated Power cash flow is expected to exceed $3 billion for investments of $2.5-3 billion.

 

In 2026, TotalEnergies expects net investments of around $15 billion, including about $3 billion dedicated to low-carbon energies, mainly electricity. Reintegrating the annual equivalent of more than $1 billion over five years linked to the acquisition of EPH’s flexible power assets in shares, the planned investment effort in low-carbon energies thus amounts to around $4 billion in 2026. The Company is implementing its multi-year cash-savings plan (Capex + Opex), now targeting $12.5 billion over 2026–2030, including $2.5 billion planned for 2026.

 

Under a scenario of $60/b Brent, $10/MBtu TTF and $5/b ERM, the Company expects to generate cash flow above $26 billion, supported by accretive production growth, improved Downstream performance and growth in Integrated Power. In this environment, the Company should maintain an attractive shareholder return while preserving the strength of its balance sheet, with a targeted gearing ratio of around 15% at end-2026. Based on the seasonality observed in recent years, a temporary increase of around $2-3 billion in working capital requirements is expected in the first quarter of 2026.

 

3 ROACE is a non-GAAP financial measure. Refer to the Glossary on page 25 for the definitions and further information on Non-GAAP measures (alternative performance measures).

 

 

 

 

 

FORWARD-LOOKING STATEMENTS

 

This document contains forward-looking statements (including forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995), notably with respect to the financial condition, results of operations, business activities and strategy of TotalEnergies. This document may also contain statements regarding the perspectives, objectives and goals of TotalEnergies, including with respect to climate change and carbon neutrality (net zero emissions). An ambition expresses an outcome desired by TotalEnergies, it being specified that the means to be deployed do not depend solely on TotalEnergies. These forward-looking statements may generally be identified by the use of the future or conditional tense or forward-looking words such as “will”, “should”, “could”, “would”, “may”, “likely”, “might”, “envisions”, “intends”, “anticipates”, “believes”, “considers”, “plans”, “expects”, “thinks”, “targets”, “commits”, “aims” or similar terminology. Such forward-looking statements included in this document are based on economic data, estimates and assumptions prepared in a given economic, competitive and regulatory environment and considered to be reasonable by TotalEnergies as of the date of this document.

 

These forward-looking statements are not historical data and should not be interpreted as assurances that the perspectives, objectives or goals announced will be achieved. They may prove to be inaccurate in the future, and may evolve or be modified with a significant difference between the actual results and those initially estimated, due to the uncertainties notably related to the economic, financial, competitive and regulatory environment, or due to the occurrence of risk factors, such as, notably, the price fluctuations in crude oil and natural gas, the evolution of the demand and price of petroleum products, the changes in production results and reserves estimates, the ability to achieve cost reductions and operating efficiencies without unduly disrupting business operations, changes in laws and regulations including those related to the environment and climate, changes in the geopolitical environment, including the impact of tariffs and trade disputes, currency fluctuations, technological innovations, meteorological conditions and events, as well as socio-demographic, economic and political developments, changes in market conditions, loss of market share and changes in consumer preferences and pandemics. Additionally, certain financial information is based on estimates particularly in the assessment of the recoverable value of assets and potential impairments of assets relating thereto. For additional risk factors, you should read the information set forth under “Item 3. -3.1 Risk Factors”, “Item 4. Information on the Company”, “Item 5. Operating and Financial Review and Prospects” and “Item 11. Quantitative and Qualitative Disclosures about Market Risk” in TotalEnergies’ Form 20-F for the year ended December 31, 2024 and in the most recent version of the Universal Registration Document which is filed by TotalEnergies with the French Autorité des Marchés Financiers.

 

Readers are cautioned not to consider forward-looking statements as accurate, but as an expression of the Company’s views only as of the date this document is published. TotalEnergies SE and its subsidiaries have no obligation, make no commitment and expressly disclaim any responsibility to investors or any stakeholder to update or revise, particularly as a result of new information or future events, any forward-looking information or statement, objectives or trends contained in this document. In addition, the Company has not verified, and is under no obligation to verify any third-party data contained in this document or used in the estimates and assumptions or, more generally, forward-looking statements published in this document.

 

Additionally, the developments of climate change and other environmental-or social related issues in this document are based on various frameworks and the interests of various stakeholders which are subject to evolve independently of our will. Moreover, our disclosures on such issues, including disclosures on climate change and other environmental or social-related issues, may include information that is not necessarily "material" under US securities laws for SEC reporting purposes or under applicable securities law.

 

 

 

 

OPERATING INFORMATION BY SEGMENT

 

Company’s production (Exploration & Production + Integrated LNG)

 

4Q25 3Q25

4Q25
vs

3Q25

4Q24 Combined liquids and gas
production by region (kboe/d)
2025 2024

2025

vs

2024

546 515 +6% 589 Europe 538 569 -5%
442 433 +2% 437 Africa 431 450 -4%
840 864 -3% 790 Middle East and North Africa 851 807 +5%
459 476 -4% 401 Americas 449 375 +20%
258 220 +18% 210 Asia-Pacific 260 233 +11%
2,545 2,508 +1% 2,427 Total production 2,529 2,434 +4%
360 361 - 369 includes equity affiliates 371 361 +3%
               
4Q25 3Q25

4Q25
vs

3Q25

4Q24 Liquids production by region (kb/d) 2025 2024

2025

vs

2024

212 204 +4% 228 Europe 209 225 -7%
318 317 - 318 Africa 314 325 -4%
676 696 -3% 627 Middle East and North Africa 681 644 +6%
251 249 +1% 193 Americas 230 180 +28%
98 87 +13% 79 Asia-Pacific 99 94 +6%
1,555 1,553 - 1,445 Total production 1,533 1,468 +4%
153 161 -5% 151 includes equity affiliates 159 152 +4%
               
4Q25 3Q25

4Q25
vs

3Q25

4Q24 Gas production by region (Mcf/d) 2025 2024

2025

vs

2024

1,796 1,675 +7% 1,951 Europe 1,777 1,862 -5%
628 588 +7% 620 Africa 591 630 -6%
928 928 - 889 Middle East and North Africa 937 894 +5%
1,154 1,260 -8% 1,154 Americas 1,216 1,080 +13%
875 731 +20% 709 Asia-Pacific 881 745 +18%
5,381 5,182 +4% 5,323 Total production 5,402 5,211 +4%
1,132 1,120 +1% 1,181 includes equity affiliates 1,165 1,135 +3%

 

Downstream (Refining & Chemicals and Marketing & Services)

 

4Q25 3Q25

4Q25
vs

3Q25

4Q24 Petroleum product sales by region (kb/d) 2025 2024

2025

vs

2024

1,774 1,839 -4% 1,820 Europe 1,798 1,842 -2%
517 566 -9% 614 Africa 579 587 -1%
958 978 -2% 970 Americas 1,017 1,021 -
921 1,128 -18% 975 Rest of world 962 768 +25%
4,170 4,510 -8% 4,380 Total consolidated sales 4,356 4,218 +3%
366 354 +3% 343 Includes bulk sales 361 384 -6%
2,557 2,887 -11% 2,725 Includes trading 2,719 2,492 +9%

 

4Q25 3Q25

4Q25
vs

3Q25

4Q24 Petrochemicals production* (kt) 2025 2024

2025

vs

2024

985 976 +1% 875 Europe 3,777 3,719 +2%
775 773 - 701 Americas 2,992 2,867 +4%
651 751 -13% 737 Middle East and Asia 2,856 2,929 -3%
*Olefins, polymers.

 

 

 

 

INTEGRATED POWER

Net power production

 

      4Q25     3Q25
Net power production (TWh)   Solar Onshore Wind Offshore Wind Gas Others Total   Solar Onshore Wind Offshore Wind Gas Others Total
France   0.2 0.3 - 1.4 0.0 2.0   0.3 0.2 - 0.6 0.0 1.1
Rest of Europe   0.1 0.5 0.3 1.9 0.0 2.9   0.2 0.4 0.2 1.5 0.1 2.5
Africa   0.0 - - - 0.1 0.1   0.0 - - - 0.1 0.1
Middle East   0.2 - - 0.2 - 0.4   0.3 - - 0.3 - 0.5
North America   1.0 0.5 - 1.0 - 2.6   1.4 0.5 - 2.1 - 4.0
South America   0.1 1.2 - - - 1.3   0.1 1.0 - - - 1.1
India   2.5 0.2 - - - 2.7   2.2 0.5 - - - 2.8
Asia-Pacific   0.3 0.0 0.2 - - 0.6   0.4 0.0 0.0 - - 0.5
Total   4.6 2.8 0.5 4.5 0.2 12.6   5.0 2.6 0.3 4.5 0.2 12.6

 

Installed power generation net capacity

 

      4Q25     3Q25
Installed power generation net capacity (GW) (1)   Solar Onshore Wind Offshore Wind Gas Others Total   Solar Onshore Wind Offshore Wind Gas Others Total
France   0.8 0.5 - 2.7 0.2 4.2   0.7 0.5 - 2.7 0.2 4.1
Rest of Europe   0.6 1.0 0.3 2.1 0.1 4.1   0.6 1.1 0.3 2.1 0.2 4.2
Africa   0.1 - - - 0.1 0.2   0.0 - - - 0.1 0.1
Middle East   0.5 - - 0.3 - 0.8   0.5 - - 0.3 - 0.8
North America   3.0 0.9 - 2.0 0.5 6.4   3.3 0.9 - 1.5 0.5 6.2
South America   0.5 1.2 - - - 1.7   0.4 1.1 - - - 1.5
India   6.7 0.6 - - - 7.2   6.4 0.6 - - - 7.0
Asia-Pacific   1.2 0.0 0.2 - - 1.4   1.1 0.0 0.2 - - 1.3
Total   13.4 4.1 0.5 7.0 1.0 26.0   13.0 4.2 0.5 6.5 1.0 25.2

 

Power generation gross capacity from renewables

 

    4Q25   3Q25
Installed power generation gross capacity
from renewables (GW) (1), (2)
  Solar Onshore Wind Offshore Wind Other Total   Solar Onshore Wind Offshore Wind Other Total
France   1.4 0.9 0.0 0.2 2.5   1.3 0.9 0.0 0.2 2.4
Rest of Europe   0.7 1.7 1.1 0.3 3.8   0.6 1.6 1.1 0.3 3.7
Africa   0.3 0.0 0.0 0.4 0.7   0.1 0.0 0.0 0.3 0.4
Middle East   1.3 0.0 0.0 0.0 1.3   1.3 0.0 0.0 0.0 1.3
North America   7.3 2.3 0.0 1.0 10.6   6.9 2.3 0.0 1.0 10.3
South America   0.6 1.8 0.0 0.0 2.4   0.5 1.8 0.0 0.0 2.2
India   9.7 0.6 0.0 0.0 10.3   9.1 0.7 0.0 0.0 9.7
Asia-Pacific   1.8 0.0 0.6 0.0 2.5   1.7 0.0 0.6 0.0 2.4
Total   23.1 7.3 1.8 1.9 34.1   21.5 7.2 1.8 1.8 32.3
                         
    4Q25   3Q25
Power generation gross capacity from
renewables in construction (GW) (1), (2)
  Solar Onshore Wind Offshore Wind Other Total   Solar Onshore Wind Offshore Wind Other Total
France   0.1 0.2 0.0 0.0 0.3   0.2 0.2 0.0 0.0 0.4
Rest of Europe   0.7 0.1 0.8 0.4 2.1   0.5 0.1 0.8 0.3 1.7
Africa   0.2 0.1 0.0 0.0 0.4   0.5 0.1 0.0 0.1 0.7
Middle East   1.7 0.2 0.0 0.0 2.0   1.7 0.2 0.0 0.0 2.0
North America   0.8 0.0 0.0 0.5 1.3   1.2 0.0 0.0 0.2 1.3
South America   0.7 0.1 0.0 0.3 1.1   0.8 0.2 0.0 0.3 1.3
India   0.8 0.0 0.0 0.0 0.8   1.4 0.0 0.0 0.0 1.4
Asia-Pacific   0.3 0.0 0.0 0.0 0.3   0.4 0.0 0.0 0.0 0.4
Total   5.5 0.8 0.8 1.2 8.3   6.7 0.8 0.8 0.9 9.2
                         
    4Q25   3Q25
Power generation gross capacity from
renewables in development (GW) (1), (2)
  Solar Onshore Wind Offshore Wind Other Total   Solar Onshore Wind Offshore Wind Other Total
France   0.9 0.5 1.5 0.1 2.9   1.0 0.5 1.5 0.0 2.9
Rest of Europe   5.9 1.8 14.3 3.6 25.6   5.8 1.8 14.3 3.2 25.1
Africa   0.3 0.2 0.0 0.0 0.5   0.3 0.2 0.0 0.0 0.5
Middle East   1.1 0.0 0.0 0.0 1.1   0.5 0.0 0.0 0.0 0.5
North America   10.8 3.8 4.1 5.4 24.2   10.4 3.6 4.1 5.3 23.4
South America   1.3 1.3 0.0 0.0 2.6   1.3 1.3 0.0 0.0 2.7
India   1.6 0.0 0.0 0.0 1.6   1.6 0.1 0.0 0.0 1.7
Asia-Pacific   3.0 1.1 2.6 1.1 7.8   3.0 1.1 2.6 1.1 7.7
Total   24.9 8.8 22.5 10.1 66.3   23.9 8.5 22.5 9.6 64.4
(1)End-of-period data.

(2)Includes 17.25% of the gross capacities of Adani Green Energy Limited, 50% of Clearway Energy Group and 49% of Casa dos Ventos.

 

 

 

 

ADJUSTMENT ITEMS TO NET INCOME (TOTALENERGIES SHARE)

 

4Q25 3Q25 4Q24 In millions of dollars 2025 2024
2,906 3,683 3,956 Net income (TotalEnergies share) 13,127 15,758
(644) (93) (413) Special items affecting net income (TotalEnergies share) (1,185) (1,219)
203 284 (25) Gain (loss) on asset sales 487 1,372
(51) (7) (6) Restructuring charges (58) (27)
(661) (286) (232) Impairments (1,156) (1,976)
(135) (84) (150) Other (458) (588)
(232) (32) 216 After-tax inventory effect : FIFO vs. replacement cost (610) (339)
(55) (172) (253) Effect of changes in fair value (665) (948)
(931) (297) (450) Total adjustments affecting net income (2,460) (2,506)
3,837 3,980 4,406 Adjusted net income (TotalEnergies share) 15,587 18,264

 

 

RECONCILIATION OF NET INCOME (TOTALENERGIES SHARE) TO ADJUSTED EBITDA

 

4Q25 3Q25

4Q25

vs

3Q25

4Q24 In millions of dollars 2025 2024

2025

vs

2024

2,906 3,683 -21% 3,956 Net income (TotalEnergies share) 13,127 15,758 -17%
931 297 x3.1 450 Less: adjustment items to net income (TotalEnergies share) 2,460 2,506 -2%
3,837 3,980 -4% 4,406 Adjusted net income (TotalEnergies share) 15,587 18,264 -15%
        Adjusted items      
36 80 -55% 65 Add: non-controlling interests 246 322 -24%
2,273 2,281 - 2,872 Add: income taxes 9,587 11,209 -14%
3,184 3,277 -3% 2,715 Add: depreciation, depletion and impairment of tangible assets and mineral interests 12,565 11,667 +8%
99 104 -5% 107 Add: amortization and impairment of intangible assets 382 389 -2%
833 808 +3% 786 Add: financial interest on debt 3,182 3,016 +6%
(196) (235) ns (422) Less: financial income and expense from cash & cash equivalents (994) (1,724) ns
10,066 10,295 -2% 10,529 Adjusted EBITDA 40,555 43,143 -6%

 

 

 

 

RECONCILIATION OF REVENUES FROM SALES TO ADJUSTED EBITDA AND NET INCOME
(TOTALENERGIES SHARE)

 

4Q25 3Q25

4Q25

vs

3Q25

4Q24 In millions of dollars 2025 2024

2025

vs

2024

        Adjusted items      
45,925 43,844 +5% 47,115 Revenues from sales 182,344 195,610 -7%
(29,164) (26,940) ns (30,305) Purchases, net of inventory variation (115,200) (126,000) ns
(7,783) (7,555) ns (7,094) Other operating expenses (30,468) (29,485) ns
(177) (64) ns (242) Exploration costs (419) (528) ns
592 303 +95% 280 Other income 1,686 725 x2.3
(144) (101) ns (34) Other expense, excluding amortization and impairment of intangible assets (694) (317) ns
299 324 -8% 296 Other financial income 1,339 1,304 +3%
(221) (208) ns (193) Other financial expense (881) (835) ns
739 692 +7% 706 Net income (loss) from equity affiliates 2,848 2,669 +7%
10,066 10,295 -2% 10,529 Adjusted EBITDA 40,555 43,143 -6%
        Adjusted items      
(3,184) (3,277) ns (2,715) Less: depreciation, depletion and impairment of tangible assets and mineral interests (12,565) (11,667) ns
(99) (104) ns (107) Less: amortization of intangible assets (382) (389) ns
(833) (808) ns (786) Less: financial interest on debt (3,182) (3,016) ns
196 235 -17% 422 Add: financial income and expense from cash & cash equivalents 994 1,724 -42%
(2,273) (2,281) ns (2,872) Less: income taxes (9,587) (11,209) ns
(36) (80) ns (65) Less: non-controlling interests (246) (322) ns
(931) (297) ns (450) Add: adjustment - TotalEnergies share (2,460) (2,506) ns
2,906 3,683 -21% 3,956 Net income (TotalEnergies share) 13,127 15,758 -17%

 

 

 

 

INVESTMENTS – DIVESTMENTS AND RECONCILIATION OF CASH FLOW USED IN INVESTING ACTIVITIES TO NET INVESTMENTS, TO ACQUISITIONS NET OF ASSETS SALES AND TO ORGANIC INVESTMENTS:
(TOTALENERGIES SHARE)

 

4Q25 3Q25

4Q25

vs

3Q25

4Q24 In millions of dollars 2025 2024

2025

vs

2024

3,434 3,203 7% 3,745 Cash flow used in investing activities (a) 18,131 17,332 +5%
(331) - ns - Other transactions with non-controlling interests (b) (331) - ns
- 45 -100% (2) Organic loan repayment from equity affiliates (c) 105 29 x3.6
(821) (242) ns (52) Change in debt from renewable projects financing (d) * (1,284) (52) ns
115 84 37% 152 Capex linked to capitalized leasing contracts (e) 397 471 -16%
49 2 x24.5 20 Expenditures related to carbon credits (f) 73 49 +49%
2,446 3,092 -21% 3,863 Net investments (a + b + c + d + e + f = g - i + h) 17,091 17,829 -4%
(1,573) (381) ns 24 of which acquisitions net of assets sales (g-i) 279 1,406 -80%
507 474 7% 1,233 Acquisitions (g) 3,923 4,646 -16%
2,080 855 x2.4 1,209 Asset sales (i) 3,644 3,240 +12%
308 121 x2.5 26 Change in debt from renewable projects (partner share)   495 26 x19
4,019 3,473 16% 3,839 of which organic investments (h) 16,812 16,423 +2%
99 74 34% 122 Capitalized exploration 322 516 -38%
559 408 37% 625 Increase in non-current loans 1,960 2,210 -11%
(259) (449) ns (619) Repayment of non-current loans, excluding organic loan repayment from equity affiliates (1,067) (1,083) ns
(513) (121) ns (26) Change in debt from renewable projects (TotalEnergies share) (789) (26) ns

* Change in debt from renewable projects (TotalEnergies share and partner share).

 

INVESTMENTS & DIVESTMENTS  AND RECONCILIATION OF CASH FLOW USED IN INVESTING ACTIVITIES TO NET INVESTMENTS, TO ACQUISITIONS NET OF ASSETS SALES AND TO ORGANIC INVESTMENTS: EXPLORATION & PRODUCTION

 

4Q25 3Q25 4Q24

4Q25

vs

4Q24

In millions of dollars 2025 2024

2025

vs

2024

1,218 1,787 1,688 -28% Cash flow used in investing activities (a) 8,800 8,385 5%
- - - ns Other transactions with non-controlling interests (b) - - ns
- - - ns Organic loan repayment from equity affiliates (c) - 1 -100%
- - - ns Change in debt from renewable projects financing (d) * - - ns
108 80 138 -22% Capex linked to capitalized leasing contracts (e) 386 418 -8%
49 2 20 x2.5 Expenditures related to carbon credits (f) 73 49 49%
1,375 1,869 1,846 -26% Net investments (a + b + c + d + e + f = g - i + h) 9,259 8,853 5%
(530) (53) (258) ns of which acquisitions net of assets sales (g-i) (305) (207) ns
79 522 11 x7.2 Acquisitions (g) 1,239 534 x2.3
609 575 269 x2.3 Asset sales (i) 1,544 741 x2.1
- - - ns Change in debt from renewable projects (partner share)   - - ns
1,905 1,922 2,104 -9% of which organic investments (h) 9,564 9,060 6%
88 70 119 -26% Capitalized exploration 298 483 -38%
36 38 41 -12% Increase in non-current loans 198 196 1%
(54) (47) (26) ns Repayment of non-current loans, excluding organic loan repayment from equity affiliates (179) (98) ns
- - - ns Change in debt from renewable projects (TotalEnergies share) - - ns

* Change in debt from renewable projects (TotalEnergies share and partner share).

 

 

 

 

INVESTMENTS & DIVESTMENTS  AND RECONCILIATION OF CASH FLOW USED IN INVESTING ACTIVITIES TO NET INVESTMENTS, TO ACQUISITIONS NET OF ASSETS SALES AND TO ORGANIC INVESTMENTS: INTEGRATED LNG

 

4Q25 3Q25 4Q24

4Q25

vs

4Q24

In millions of dollars 2025 2024

2025

vs

2024

1,118 146 1,657 -33% Cash flow used in investing activities (a) 3,008 3,487 -14%
(331) - - ns Other transactions with non-controlling interests (b) (331) - ns
- 46 - ns Organic loan repayment from equity affiliates (c) 47 3 x15.7
- - - ns Change in debt from renewable projects financing (d) * - - ns
6 4 13 -54% Capex linked to capitalized leasing contracts (e) 10 46 -78%
- - - ns Expenditures related to carbon credits (f) - - ns
793 196 1,670 -53% Net investments (a + b + c + d + e + f = g - i + h) 2,734 3,536 -23%
49 (134) 1,116 -96% of which acquisitions net of assets sales (g-i) 165 1,367 -88%
352 (60) 1,149 -69% Acquisitions (g) 546 1,417 -61%
303 74 33 x9.2 Asset sales (i) 381 50 x7.6
- - - ns Change in debt from renewable projects (partner share)   - - ns
744 330 554 34% of which organic investments (h) 2,569 2,169 18%
11 4 3 x3.7 Capitalized exploration 24 33 -27%
211 174 269 -22% Increase in non-current loans 754 809 -7%
(40) (345) (214) ns Repayment of non-current loans, excluding organic loan repayment from equity affiliates (415) (372) ns
- - - ns Change in debt from renewable projects (TotalEnergies share) - - ns

* Change in debt from renewable projects (TotalEnergies share and partner share).

 

INVESTMENTS & DIVESTMENTS AND RECONCILIATION OF CASH FLOW USED IN INVESTING ACTIVITIES TO NET INVESTMENTS, TO ACQUISITIONS NET OF ASSETS SALES AND TO ORGANIC INVESTMENTS: INTEGRATED POWER

 

4Q25 3Q25 4Q24

4Q25

vs

4Q24

In millions of dollars 2025 2024

2025

vs

2024

275 692 (509) ns Cash flow used in investing activities (a) 4,001 3,897 3%
- - - ns Other transactions with non-controlling interests (b) - - ns
- (1) 7 -100% Organic loan repayment from equity affiliates (c) 58 17 x3.4
(821) (242) (52) ns Change in debt from renewable projects financing (d) * (1,284) (52) ns
1 - 1 0% Capex linked to capitalized leasing contracts (e) 1 7 -86%
- - - ns Expenditures related to carbon credits (f) - - ns
(545) 449 (553) ns Net investments (a + b + c + d + e + f = g - i + h) 2,776 3,869 -28%
(1,070) (147) (662) ns of which acquisitions net of assets sales (g-i) 589 1,514 -61%
35 12 72 -51% Acquisitions (g) 2,083 2,515 -17%
1,105 159 734 51% Asset sales (i) 1,494 1,001 49%
308 121 26 x11.8 Change in debt from renewable projects (partner share)   495 26 x19
525 596 109 x4.8 of which organic investments (h) 2,187 2,355 -7%
- - - ns Capitalized exploration - - ns
215 162 300 -28% Increase in non-current loans 795 979 -19%
(83) (43) (323) ns Repayment of non-current loans, excluding organic loan repayment from equity affiliates (309) (439) ns
(513) (121) (26) ns Change in debt from renewable projects (TotalEnergies share) (789) (26) ns

* Change in debt from renewable projects (TotalEnergies share and partner share).

 

 

 

 

INVESTMENTS & DIVESTMENTS AND RECONCILIATION OF CASH FLOW USED IN INVESTING ACTIVITIES TO NET INVESTMENTS, TO ACQUISITIONS NET OF ASSETS SALES AND TO ORGANIC INVESTMENTS: REFINING & CHEMICALS

 

4Q25 3Q25 4Q24

4Q25

vs

4Q24

In millions of dollars 2025 2024

2025

vs

2024

507 385 498 2% Cash flow used in investing activities (a) 1,437 1,530 -6%
- - - ns Other transactions with non-controlling interests (b) - - ns
- - (9) -100% Organic loan repayment from equity affiliates (c) - 8 -100%
- - - ns Change in debt from renewable projects financing (d) * - - ns
- - - ns Capex linked to capitalized leasing contracts (e) - - ns
- - - ns Expenditures related to carbon credits (f) - - ns
507 385 489 4% Net investments (a + b + c + d + e + f = g - i + h) 1,437 1,538 -7%
(1) (2) (92) ns of which acquisitions net of assets sales (g-i) (27) (173) ns
1 - - ns Acquisitions (g) 12 77 -84%
2 2 92 -98% Asset sales (i) 39 250 -84%
- - - ns Change in debt from renewable projects (partner share)   - - ns
508 387 581 -13% of which organic investments (h) 1,464 1,711 -14%
- - - ns Capitalized exploration - - ns
67 16 1 x67 Increase in non-current loans 110 99 11%
(33) (15) (16) ns Repayment of non-current loans, excluding organic loan repayment from equity affiliates (61) (43) ns
- - - ns Change in debt from renewable projects (TotalEnergies share) - - ns

* Change in debt from renewable projects (TotalEnergies share and partner share).

 

INVESTMENTS & DIVESTMENTS  AND RECONCILIATION OF CASH FLOW USED IN INVESTING ACTIVITIES TO NET INVESTMENTS, TO ACQUISITIONS NET OF ASSETS SALES AND TO ORGANIC INVESTMENTS: MARKETING & SERVICES

 

4Q25 3Q25 4Q24

4Q25

vs

4Q24

In millions of dollars 2025 2024

2025

vs

2024

178 160 352 -49% Cash flow used in investing activities (a) 609 (138) ns
- - - ns Other transactions with non-controlling interests (b) - - ns
- - - ns Organic loan repayment from equity affiliates (c) - - ns
- - - ns Change in debt from renewable projects financing (d) * - - ns
- - - ns Capex linked to capitalized leasing contracts (e) - - ns
- - - ns Expenditures related to carbon credits (f) - - ns
178 160 352 -49% Net investments (a + b + c + d + e + f = g - i + h) 609 (138) ns
(45) (43) (80) ns of which acquisitions net of assets sales (g-i) (166) (1,089) ns
(1) - 1 ns Acquisitions (g) 2 103 -98%
44 43 81 -46% Asset sales (i) 168 1,192 -86%
- - - ns Change in debt from renewable projects (partner share)   - - ns
223 203 432 -48% of which organic investments (h) 775 951 -19%
- - - ns Capitalized exploration - - ns
27 18 19 42% Increase in non-current loans 89 103 -14%
(43) 1 (20) ns Repayment of non-current loans, excluding organic loan repayment from equity affiliates (81) (109) ns
- - - ns Change in debt from renewable projects (TotalEnergies share) - - ns

* Change in debt from renewable projects (TotalEnergies share and partner share).

 

 

 

 

CASH FLOW (TOTALENERGIES SHARE)

 

Reconciliation of Cash flow from operating activities to Cash flow from operations excluding working capital (CFFO), to DACF and to Net cash flow

 

4Q25 3Q25

4Q25

vs

3Q25

4Q24 In millions of dollars 2025 2024

2025

vs

2024

10,471 8,349 +25% 12,507 Cash flow from operating activities (a) 27,343 30,854 -11%
3,814 1,382 x2.8 5,072 (Increase) decrease in working capital (b) * 634 1,491 -57%
(299) (55) ns 282 Inventory effect (c) (733) (525) ns
212 (6) ns - Capital gain from renewable project sales (d) 292 - ns
- 45 -100% (2) Organic loan repayments from equity affiliates (e) 105 29 x3.6
7,168 7,061 +2% 7,151 Cash flow from operations excluding working capital (CFFO) (f = a - b - c + d + e) 27,839 29,917 -7%
(425) (382) ns (247) Financial charges (1,416) (697) ns
7,593 7,443 +2% 7,398 Debt Adjusted Cash Flow (DACF) 29,255 30,614 -4%
               
4,019 3,473 +16% 3,839 Organic investments (g) 16,812 16,423 +2%
3,149 3,588 -12% 3,312 Free cash flow after organic investments (f - g) 11,027 13,494 -18%
               
2,446 3,092 -21% 3,863 Net investments (h) 17,091 17,829 -4%
4,722 3,969 +19% 3,288 Net cash flow (f - h) 10,748 12,088 -11%
*Changes in working capital are presented excluding the mark-to-market effect of Integrated LNG and Integrated Power segments’ contracts.

 

CASH FLOW BY SEGMENT

 

Reconciliation of Cash flow from operating activities to Cash flow from operations excluding working capital (CFFO): Exploration & Production

 

4Q25 3Q25 4Q24

4Q25

vs

4Q24

In millions of dollars 2025 2024

2025

vs

2024

3,821 4,187 4,500 -15% Cash flow from operating activities (a) 14,949 17,388 -14%
210 203 555 -62% (Increase) decrease in working capital (b) (697) 340 ns
- - - ns Inventory effect (c) - - ns
- - - ns Capital gain from renewable project sales (d) - - ns
- - - ns Organic loan repayments from equity affiliates (e) - 1 -100%
3,611 3,984 3,945 -8% Cash flow from operations excluding working capital (CFFO) (f = a - b - c + d + e) 15,646 17,049 -8%

 

Reconciliation of Cash flow from operating activities to Cash flow from operations excluding working capital (CFFO): Integrated LNG

 

4Q25 3Q25 4Q24

4Q25

vs

4Q24

In millions of dollars 2025 2024

2025

vs

2024

2,102 789 2,214 -5% Cash flow from operating activities (a) 5,173 5,185 0%
946 (299) 767 23% (Increase) decrease in working capital (b) * 522 285 83%
- - - ns Inventory effect (c) - - ns
- - - ns Capital gain from renewable project sales (d) - - ns
- 46 - ns Organic loan repayments from equity affiliates (e) 47 3 x15.7
1,156 1,134 1,447 -20% Cash flow from operations excluding working capital (CFFO) (f = a - b - c + d + e) 4,698 4,903 -4%
*Changes in working capital are presented excluding the mark-to-market effect of Integrated LNG sectors’ contracts.

 

 

 

 

Reconciliation of Cash flow from operating activities to Cash flow from operations excluding working capital (CFFO): Integrated Power

 

4Q25 3Q25 4Q24

4Q25

vs

4Q24

In millions of dollars 2025 2024

2025

vs

2024

1,300 674 1,201 8% Cash flow from operating activities (a) 2,374 2,972 -20%
724 56 604 20% (Increase) decrease in working capital (b) * 166 434 -62%
- - - ns Inventory effect (c) - - ns
212 (6) - ns Capital gain from renewable project sales (d) 292 - ns
- (1) 7 -100% Organic loan repayments from equity affiliates (e) 58 17 x3.4
788 611 604 30% Cash flow from operations excluding working capital (CFFO) (f = a - b - c + d + e) 2,558 2,555 0%
*Changes in working capital are presented excluding the mark-to-market effect of Integrated Power sectors’ contracts.

 

Reconciliation of Cash flow from operating activities to Cash flow from operations excluding working capital (CFFO): Refining & Chemicals

 

4Q25 3Q25 4Q24

4Q25

vs

4Q24

In millions of dollars 2025 2024

2025

vs

2024

1,716 2,839 3,832 -55% Cash flow from operating activities (a) 3,459 3,808 -9%
559 1,900 2,758 -80% (Increase) decrease in working capital (b) 278 433 -36%
(221) (76) 243 ns Inventory effect (c) (617) (377) ns
- - - ns Capital gain from renewable project sales (d) - - ns
- - (9) -100% Organic loan repayments from equity affiliates (e) - 8 -100%
1,378 1,015 822 68% Cash flow from operations excluding working capital (CFFO) (f = a - b - c + d + e) 3,798 3,760 1%

 

Reconciliation of Cash flow from operating activities to Cash flow from operations excluding working capital (CFFO): Marketing & Services

 

4Q25 3Q25 4Q24

4Q25

vs

4Q24

In millions of dollars 2025 2024

2025

vs

2024

1,352 287 778 74% Cash flow from operating activities (a) 2,835 2,901 -2%
838 (372) 205 x4.1 (Increase) decrease in working capital (b) 526 730 -28%
(78) 21 39 ns Inventory effect (c) (116) (148) ns
- - - ns Capital gain from renewable project sales (d) - - ns
- - - ns Organic loan repayments from equity affiliates (e) - - ns
592 638 534 11% Cash flow from operations excluding working capital (CFFO) (f = a - b - c + d + e) 2,425 2,319 5%

 

 

 

 

GEARING RATIO

 

In millions of dollars 12/31/2025 09/30/2025 12/31/2024
Current borrowings * 10,162 11,830 7,929
Other current financial liabilities 388 568 664
Current financial assets *, ** (3,093) (4,607) (6,536)
Net financial assets classified as held for sale * 7 49 33
Non-current financial debt * 40,944 41,296 35,711
Non-current financial assets * (1,991) (1,168) (1,027)
Cash and cash equivalents (26,202) (23,415) (25,844)
Net debt (a) 20,215 24,553 10,930
       
Shareholders’ equity - TotalEnergies share 114,883 115,281 117,858
Non-controlling interests 2,640 2,384 2,397
Shareholders' equity (b) 117,523 117,665 120,255
       
Gearing = a / (a+b) 14.7% 17.3% 8.3%
       
Leases (c) 8,567 8,827 8,272
Gearing including leases (a+c) / (a+b+c) 19.7% 22.1% 13.8%
*Excludes leases receivables and leases debts.

**Including initial margins held as part of the Company's activities on organized markets.

 

RETURN ON AVERAGE CAPITAL EMPLOYED (ROACE)

 

Twelve months ended December 31, 2025

 

In millions of dollars Exploration &
Production
Integrated
LNG
Integrated
Power
Refining &
Chemicals
Marketing &
Services
Company
             
Adjusted net operating income 8,399 4,109 2,215 2,378 1,373 17,827
Capital employed at 12/31/2024 64,430 41,477 21,739 5,564 6,870 138,125
Capital employed at 12/31/2025 65,096 44,409 24,134 7,035 6,845 145,479
ROACE 13.0% 9.6% 9.7% 37.8% 20.0% 12.6%

 

 

PAYOUT1

 

In millions of dollars 2025 9M25 2024
Dividend paid (parent company shareholders) 8,121 5,961 7,717
Repayment of treasury shares excluding fees and taxes 7,496 5,997 7,970
       
Payout ratio 55% 56% 50%

 

 

1 Payout is a non-GAAP financial measure. Refer to the Glossary on page 25 for the definitions and further information on Non-GAAP measures (alternative performance measures). 

 

 

 

 

RECONCILIATION OF CAPITAL EMPLOYED (BALANCE SHEET) AND CALCULATION OF ROACE

 

 

In millions of dollars Exploration 
&
Production

Integrated

LNG

Integrated Power

Refining

&

Chemicals

Marketing

 &

Services

Corporate Inter-
Company
Company
Adjusted net operating income 4th quarter 2025 1,805 922 564 1,001 341 (191) - 4,442
Adjusted net operating income 3rd quarter 2025  2,169 852 571 687 380 (80) - 4,579
Adjusted net operating income 2nd quarter 2025 1,974 1,041 574 389 412 (245) - 4,145
Adjusted net operating income 1st quarter 2025 2,451 1,294 506 301 240 (131) - 4,661
Adjusted net operating income ( a ) 8,399 4,109 2,215 2,378 1373 (647) - 17,827
                 
Balance sheet as of December 31, 2025                
Property plant and equipment intangible assets net 85,692 30,087 15,218 12,974 7,181 887 - 152,039
Investments & loans in equity affiliates 4,684 17,635 10,633 4,074 1,064 - - 38,090
Other non-current assets 1,916 2,597 1,587 790 1,050 247 - 8,187
Inventories, net 1,464 1,019 566 10,455 3,159 - - 16,663
Accounts receivable, net 5,651 7,694 4,927 17,123 7,136 815 (24,787) 18,559
Other current assets 6,357 6,904 4,566 3,079 3,010 2,308 (5,787) 20,437
Accounts payable (6,061) (8,837) (7,448) (30,522) (9,035) (957) 24,795 (38,065)
Other creditors and accrued liabilities (10,959) (8,178) (4,526) (6,731) (5,410) (6,319) 5,779 (36,344)
Working capital (3,548) (1,398) (1,915) (6,596) (1,140) (4,153) - (18,750)
Provisions and other non-current liabilities (22,183) (4,512) (1,506) (3,531) (1,214) 972 - (31,974)
Assets and liabilities classified as held for sale (1,465) - 117 - 54 7 - (1,287)
Capital Employed (Balance sheet)  65,096 44,409 24,134 7,711 6,995 (2,040) - 146,305
Less inventory valuation effect  - - - (676) (150) - - (826)
Capital Employed at replacement cost (b)  65,096 44,409 24,134 7,035 6,845 (2,040) - 145,479
                 
Balance sheet as of December 31, 2024                
Property plant and equipment intangible assets net 83,397 27,654 13,034 11,956 6,632 660 - 143,333
Investments & loans in equity affiliates 3,910 15,986 9,537 3,984 988 - - 34,405
Other non-current assets 3,732 1,952 1,316 646 1,116 111 - 8,873
Inventories, net 1,456 1,475 547 12,063 3,327 - - 18,868
Accounts receivable, net 5,845 8,412 7,466 16,362 7,167 581 (26,552) 19,281
Other current assets 6,663 10,198 4,086 2,208 2,870 2,342 (4,680) 23,687
Accounts payable (6,632) (8,888) (9,222) (32,204) (8,642) (805) 26,461 (39,932)
Other creditors and accrued liabilities (10,241) (11,060) (3,363) (4,992) (5,329) (5,747) 4,771 (35,961)
Working capital (2,909) 137 (486) (6,563) (607) (3,629) - (14,057)
Provisions and other non-current liabilities (24,271) (4,252) (1,663) (3,343) (1,113) 903 - (33,739)
Assets and liabilities classified as held for sale 571 - 1 - 70 - - 642
Capital Employed (Balance sheet)  64,430 41,477 21,739 6,680 7,086 (1,955) - 139,457
Less inventory valuation effect  - - - (1,116) (216) - - (1,332)
Capital Employed at replacement cost (c)  64,430 41,477 21,739 5,564 6,870 (1,955) - 138,125
ROACE as a percentage (a/average(b+c))  13.0% 9.6% 9.7% 37.7% 20.0%     12.6%

 

 

 

 

GLOSSARY

 

Acquisitions net of assets sales is a non-GAAP financial measure and its most directly comparable IFRS measure is Cash flow used in investing activities. Acquisitions net of assets sales refer to acquisitions minus assets sales (including other operations with non-controlling interests). This indicator can be a valuable tool for decision makers, analysts and shareholders alike because it illustrates the allocation of cash flow used for growing the Company’s asset base via external growth opportunities.

 

Adjusted EBITDA (Earnings Before Interest, Tax, Depreciation and Amortization) is a non-GAAP financial measure and its most directly comparable IFRS measure is Net Income. It refers to the adjusted earnings before depreciation, depletion and impairment of tangible and intangible assets and mineral interests, income tax expense and cost of net debt, i.e., all operating income and contribution of equity affiliates to net income. This indicator can be a valuable tool for decision makers, analysts and shareholders alike to measure and compare the Company’s profitability with utility companies (energy sector).

 

Adjusted net income (TotalEnergies share) is a non-GAAP financial measure and its most directly comparable IFRS measure is Net Income (TotalEnergies share). Adjusted Net Income (TotalEnergies share) refers to Net Income (TotalEnergies share) less adjustment items to Net Income (TotalEnergies share). Adjustment items are inventory valuation effect, effect of changes in fair value, and special items. This indicator can be a valuable tool for decision makers, analysts and shareholders alike to evaluate the Company’s operating results and to understand its operating trends by removing the impact of non-operational results and special items.

 

Adjusted net operating income is a non-GAAP financial measure and its most directly comparable IFRS measure is Net Income. Adjusted Net Operating Income refers to Net Income before net cost of net debt, i.e., cost of net debt net of its tax effects, less adjustment items. Adjustment items are inventory valuation effect, effect of changes in fair value, and special items. Adjusted Net Operating Income can be a valuable tool for decision makers, analysts and shareholders alike to evaluate the Company’s operating results and understanding its operating trends, by removing the impact of non-operational results and special items and is used to evaluate the Return on Average Capital Employed (ROACE) as explained below.

 

Capital Employed is a non-GAAP financial measure. They are calculated at replacement cost and refer to capital employed (balance sheet) less inventory valuations effect. Capital employed (balance sheet) refers to the sum of the following items: (i) Property, plant and equipment, intangible assets, net, (ii) Investments & loans in equity affiliates, (iii) Other non-current assets, (iv) Working capital which is the sum of: Inventories, net, Accounts receivable, net, other current assets, Accounts payable, Other creditors and accrued liabilities, (v) Provisions and other non-current liabilities and (vi) Assets and liabilities classified as held for sale. Capital Employed can be a valuable tool for decision makers, analysts and shareholders alike to provide insight on the amount of capital investment used by the Company or its business segments to operate. Capital Employed is used to calculate the Return on Average Capital Employed (ROACE).

 

Cash Flow From Operations excluding working capital (CFFO) is a non-GAAP financial measure and its most directly comparable IFRS measure is Cash flow from operating activities. Cash Flow From Operations excluding working capital is defined as cash flow from operating activities before changes in working capital at replacement cost, excluding the mark-to-market effect of Integrated LNG and Integrated Power contracts, including capital gain from renewable projects sales and including organic loan repayments from equity affiliates. This indicator can be a valuable tool for decision makers, analysts and shareholders alike to help understand changes in cash flow from operating activities, excluding the impact of working capital changes across periods on a consistent basis and with the performance of peer companies in a manner that, when viewed in combination with the Company’s results prepared in accordance with GAAP, provides a more complete understanding of the factors and trends affecting the Company’s business and performance. This performance indicator is used by the Company as a base for its cash flow allocation and notably to guide on the share of its cash flow to be allocated to the distribution to shareholders.

 

Debt adjusted cash flow (DACF) is a non-GAAP financial measure and its most directly comparable IFRS measure is Cash flow from operating activities. DACF is defined as Cash Flow From Operations excluding working capital (CFFO) without financial charges. This indicator can be a valuable tool for decision makers, analysts and shareholders alike because it corresponds to the funds theoretically available to the Company for investments, debt repayment and distribution to shareholders, and therefore facilitates comparison of the Company’s results of operations with those of other registrants, independent of their capital structure and working capital requirements.

 

ESRS perimeter: the GHG emissions within the ESRS perimeter correspond to 100% of the emissions from operated sites, plus the equity share of emissions from non-operated and financially consolidated assets excluding equity affiliates.

 

Free cash flow after Organic Investments is a non-GAAP financial measure and its most directly comparable IFRS measure is Cash flow from operating activities. Free cash flow after Organic Investments, refers to Cash Flow From Operations excluding working capital minus Organic Investments. Organic Investments refer to Net Investments excluding acquisitions, asset sales and other transactions with non-controlling interests. This indicator can be a valuable tool for decision makers, analysts and shareholders alike because it illustrates operating cash flow generated by the business post allocation of cash for Organic Investments.

 

Gearing is a non-GAAP financial measure and its most directly comparable IFRS measure is the ratio of total financial liabilities to total equity. Gearing is a Net-debt-to-capital ratio, which is calculated as the ratio of Net debt excluding leases to (Equity + Net debt excluding leases). This indicator can be a valuable tool for decision makers, analysts and shareholders alike to assess the strength of the Company’s balance sheet.

 

Normalized Gearing is an indicator defined as the gearing excluding the impact of seasonal variations, notably on working capital.

 

Net cash flow (or free cash flow) is a non-GAAP financial measure and its most directly comparable IFRS measure is Cash flow from operating activities. Net cash flow refers to Cash Flow From Operations excluding working capital minus Net Investments. Net cash flow can be a valuable tool for decision makers, analysts and shareholders alike because it illustrates cash flow generated by the operations of the Company post allocation of cash for Organic Investments and Acquisitions net of assets sales (acquisitions - assets sales - other operations with non-controlling interests). This performance indicator corresponds to the cash flow available to repay debt and allocate cash to shareholder distribution or share buybacks.

 

Net investments is a non-GAAP financial measure and its most directly comparable IFRS measure is Cash flow used in investing activities. Net Investments refer to Cash flow used in investing activities including other transactions with non-controlling interests, including change in debt from renewable projects financing, including expenditures related to carbon credits, including capex linked to capitalized leasing contracts and excluding organic loan repayment from equity affiliates. This indicator can be a valuable tool for decision makers, analysts and shareholders alike to illustrate the cash directed to growth opportunities, both internal and external, thereby showing, when combined with the Company’s cash flow statement prepared under IFRS, how cash is generated and allocated for uses within the organization. Net Investments are the sum of Organic Investments and Acquisitions net of assets sales each of which is described in the Glossary.

 

Organic investments is a non-GAAP financial measure and its most directly comparable IFRS measure is Cash flow used in investing activities. Organic investments refers to Net Investments, excluding acquisitions, asset sales and other operations with non-controlling interests. Organic Investments can be a valuable tool for decision makers, analysts and shareholders alike because it illustrates cash flow used by the Company to grow its asset base, excluding sources of external growth.

 

Operated perimeter: activities, sites and industrial assets of which TotalEnergies SE or one of its subsidiaries has operational control, i.e. has the responsibility of the conduct of operations on behalf of all its partners. For the operated perimeter, the environmental indicators are reported 100%, regardless of the Company’s equity interest in the asset.

 

Payout is a non-GAAP financial measure. Payout is defined as the ratio of the dividends and share buybacks for cancellation to the Cash Flow From Operations excluding working capital. This indicator can be a valuable tool for decision makers, analysts and shareholders as it provides the portion of the Cash Flow From Operations excluding working capital distributed to the shareholder.

 

Return on Average Capital Employed (ROACE) is a non-GAAP financial measure. ROACE is the ratio of Adjusted Net Operating Income to average Capital Employed at replacement cost between the beginning and the end of the period. This indicator can be a valuable tool for decision makers, analysts and shareholders alike to measure the profitability of the Company’s average Capital Employed in its business operations and is used by the Company to benchmark its performance internally and externally with its peers.

 

 

 

 

CONSOLIDATED STATEMENT OF INCOME

 

TotalEnergies

 

(unaudited)

 

  4th quarter 3rd quarter 4th quarter
  2025 2025 2024
(M$) (a)      
       
Sales 50,624 48,691 52,508
Excise taxes (4,699) (4,847) (5,393)
Revenues from sales 45,925 43,844 47,115
       
Purchases, net of inventory variation (29,536) (27,191) (30,342)
Other operating expenses (7,925) (7,591) (7,219)
Exploration costs (177) (64) (242)
Depreciation, depletion and impairment of tangible assets and mineral interests (3,776) (3,280) (2,715)
Other income 806 778 306
Other expense (821) (528) (341)
       
Financial interest on debt (833) (808) (786)
Financial income and expense from cash & cash equivalents 233 265 449
Cost of net debt (600) (543) (337)
       
Other financial income 324 366 319
Other financial expense (221) (208) (193)
       
Net income (loss) from equity affiliates 759 602 597
       
Income taxes (1,830) (2,423) (2,929)
Consolidated net income 2,928 3,762 4,019
TotalEnergies share 2,906 3,683 3,956
Non-controlling interests 22 79 63
Earnings per share ($) 1.31 1.65 1.72
Fully-diluted earnings per share ($) 1.30 1.64 1.70

(a) Except for per share amounts.

 

 

 

 

CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME

 

TotalEnergies

 

(unaudited)

 

  4th quarter 3rd quarter 4th quarter
(M$) 2025 2025 2024
       
Consolidated net income 2,928 3,762 4,019
       
Other comprehensive income      
       
Actuarial gains and losses 28 (2) (3)
Change in fair value of investments in equity instruments (161) (96) 142
Tax effect 51 19 36
Currency translation adjustment generated by the parent company 49 (2) (5,125)
Items not potentially reclassifiable to profit and loss (33) (81) (4,950)
Currency translation adjustment (133) (230) 3,594
Cash flow hedge (46) (346) 1,732
Variation of foreign currency basis spread (3) 6 (13)
Share of other comprehensive income of equity affiliates, net amount (98) (112) 76
Other (4) 5 (1)
Tax effect 18 81 (441)
Items potentially reclassifiable to profit and loss (266) (596) 4,947
Total other comprehensive income (net amount) (299) (677) (3)
       
       
Comprehensive income 2,629 3,085 4,016
TotalEnergies share 2,596 3,001 4,001
Non-controlling interests 33 84 15

 

 

 

 

CONSOLIDATED STATEMENT OF INCOME

 

TotalEnergies

 

  Year Year
  2025 2024
  (unaudited)  
(M$) (a)    
     
Sales 201,196 214,550
Excise taxes (18,852) (18,940)
Revenues from sales 182,344 195,610
     
Purchases, net of inventory variation (116,740) (127,664)
Other operating expenses (30,914) (29,860)
Exploration costs (419) (999)
Depreciation, depletion and impairment of tangible assets and mineral interests (13,312) (12,025)
Other income 2,375 2,112
Other expense (1,927) (1,281)
     
Financial interest on debt (3,182) (3,016)
Financial income and expense from cash & cash equivalents 1,115 1,786
Cost of net debt (2,067) (1,230)
     
Other financial income 1,437 1,403
Other financial expense (881) (835)
     
Net income (loss) from equity affiliates 2,553 1,575
     
Income taxes (9,092) (10,775)
Consolidated net income 13,357 16,031
TotalEnergies share 13,127 15,758
Non-controlling interests 230 273
Earnings per share ($) 5.84 6.74
Fully-diluted earnings per share ($) 5.78 6.69

(a) Except for per share amounts.

 

 

 

 

CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME

 

TotalEnergies

 

  Year Year
  2025 2024
  (unaudited)  
(M$)    
     
Consolidated net income 13,357 16,031
     
Other comprehensive income    
     
Actuarial gains and losses 42 20
Change in fair value of investments in equity instruments (193) 144
Tax effect 51 46
Currency translation adjustment generated by the parent company 8,737 (4,163)
Items not potentially reclassifiable to profit and loss 8,637 (3,953)
Currency translation adjustment (7,072) 2,759
Cash flow hedge (1,060) 3,119
Variation of foreign currency basis spread 22 (32)
Share of other comprehensive income of equity affiliates, net amount (484) (246)
Other 8 1
Tax effect 255 (814)
Items potentially reclassifiable to profit and loss (8,331) 4,787
Total other comprehensive income (net amount) 306 834
     
     
Comprehensive income 13,663 16,865
TotalEnergies share 13,356 16,636
Non-controlling interests 307 229

 

 

 

 

CONSOLIDATED BALANCE SHEET

 

TotalEnergies

 

  December 31, September 30, December 31,
  2025 2025 2024
  (unaudited) (unaudited)  
(M$)      
       
ASSETS      
       
Non-current assets      
Intangible assets, net 37,345 37,764 34,238
Property, plant and equipment, net 114,694 115,198 109,095
Equity affiliates : investments and loans 38,090 36,968 34,405
Other investments 1,914 2,046 1,665
Non-current financial assets 3,270 2,426 2,305
Deferred income taxes 3,358 3,633 3,202
Other non-current assets 2,915 2,990 4,006
Total non-current assets 201,586 201,025 188,916
       
Current assets      
Inventories, net 16,663 17,058 18,868
Accounts receivable, net 18,559 19,735 19,281
Other current assets 20,437 21,833 23,687
Current financial assets 3,332 4,884 6,914
Cash and cash equivalents 26,202 23,415 25,844
Assets classified as held for sale 4,276 4,009 1,977
Total current assets 89,469 90,934 96,571
Total assets 291,055 291,959 285,487
       
LIABILITIES & SHAREHOLDERS' EQUITY      
       
Shareholders' equity      
Common shares 7,059 7,059 7,577
Paid-in surplus and retained earnings 125,860 125,073 135,496
Currency translation adjustment (14,033) (13,853) (15,259)
Treasury shares (4,003) (2,998) (9,956)
Total shareholders' equity - TotalEnergies share 114,883 115,281 117,858
Non-controlling interests 2,640 2,384 2,397
Total shareholders' equity 117,523 117,665 120,255
       
Non-current liabilities      
Deferred income taxes 12,634 12,830 12,114
Employee benefits 2,018 1,991 1,753
Provisions and other non-current liabilities 17,322 20,096 19,872
Non-current financial debt 48,995 49,552 43,533
Total non-current liabilities 80,969 84,469 77,272
       
Current liabilities      
Accounts payable 38,065 38,062 39,932
Other creditors and accrued liabilities 36,344 35,266 35,961
Current borrowings 12,038 13,820 10,024
Other current financial liabilities 388 568 664
Liabilities directly associated with the assets classified as held for sale 5,728 2,109 1,379
Total current liabilities 92,563 89,825 87,960
Total liabilities & shareholders' equity 291,055 291,959 285,487

 

 

 

 

CONSOLIDATED STATEMENT OF CASH FLOW

 

TotalEnergies

 

(unaudited)

 

  4th quarter 3rd quarter 4th quarter
  2025 2025 2024
(M$)      
       
CASH FLOW FROM OPERATING ACTIVITIES      
       
Consolidated net income 2,928 3,762 4,019
Depreciation, depletion, amortization and impairment 3,996 3,405 2,971
Non-current liabilities, valuation allowances and deferred taxes 316 272 44
(Gains) losses on disposals of assets (655) (603) (66)
Undistributed affiliates' equity earnings (203) (195) 99
(Increase) decrease in working capital 3,867 1,600 5,201
Other changes, net 222 108 239
Cash flow from operating activities 10,471 8,349 12,507
       
CASH FLOW USED IN INVESTING ACTIVITIES      
       
Intangible assets and property, plant and equipment additions (4,153) (3,812) (3,680)
Acquisitions of subsidiaries, net of cash acquired (140) - (932)
Investments in equity affiliates and other securities (343) (215) (313)
Increase in non-current loans (559) (408) (658)
Total expenditures (5,195) (4,435) (5,583)
Proceeds from disposals of intangible assets and property, plant and equipment 730 613 314
Proceeds from disposals of subsidiaries, net of cash sold 451 133 654
Proceeds from disposals of non-current investments 321 (8) 220
Repayment of non-current loans 259 494 650
Total divestments 1,761 1,232 1,838
Cash flow used in investing activities (3,434) (3,203) (3,745)
       
CASH FLOW FROM FINANCING ACTIVITIES      
       
Issuance (repayment) of shares:      
- Parent company shareholders - - -
- Treasury shares (1,506) (2,349) (1,977)
Dividends paid:      
- Parent company shareholders (2,160) (2,216) (1,998)
- Non-controlling interests (81) (89) (18)
Net issuance (repayment) of perpetual subordinated notes - - 1,165
Payments on perpetual subordinated notes (122) (26) (82)
Other transactions with non-controlling interests 313 23 (17)
Net issuance (repayment) of non-current debt 611 3,682 91
Increase (decrease) in current borrowings (1,985) (1,962) (4,136)
Increase (decrease) in current financial assets and liabilities 686 529 (965)
Cash flow from / (used in) financing activities (4,244) (2,408) (7,937)
Net increase (decrease) in cash and cash equivalents 2,793 2,738 825
Effect of exchange rates (6) 253 (653)
Cash and cash equivalents at the beginning of the period 23,415 20,424 25,672
Cash and cash equivalents at the end of the period 26,202 23,415 25,844

 

 

 

 

CONSOLIDATED STATEMENT OF CASH FLOW

 

TotalEnergies

 

  Year Year
  2025 2024
  (unaudited)  
(M$)    
     
CASH FLOW FROM OPERATING ACTIVITIES    
     
Consolidated net income 13,357 16,031
Depreciation, depletion, amortization and impairment 13,847 13,107
Non-current liabilities, valuation allowances and deferred taxes 924 190
(Gains) losses on disposals of assets (1,568) (1,497)
Undistributed affiliates' equity earnings (923) 124
(Increase) decrease in working capital 1,284 2,364
Other changes, net 422 535
Cash flow from operating activities 27,343 30,854
     
CASH FLOW USED IN INVESTING ACTIVITIES    
     
Intangible assets and property, plant and equipment additions (16,953) (14,909)
Acquisitions of subsidiaries, net of cash acquired (1,999) (2,439)
Investments in equity affiliates and other securities (1,288) (2,127)
Increase in non-current loans (1,960) (2,275)
Total expenditures (22,200) (21,750)
Proceeds from disposals of intangible assets and property, plant and equipment 1,713 727
Proceeds from disposals of subsidiaries, net of cash sold 855 2,167
Proceeds from disposals of non-current investments 329 347
Repayment of non-current loans 1,172 1,177
Total divestments 4,069 4,418
Cash flow used in investing activities (18,131) (17,332)
     
CASH FLOW FROM FINANCING ACTIVITIES    
     
Issuance (repayment) of shares:    
- Parent company shareholders 492 521
- Treasury shares (7,714) (7,995)
Dividends paid:    
- Parent company shareholders (8,121) (7,717)
- Non-controlling interests (482) (322)
Net issuance (repayment) of perpetual subordinated notes (1,139) (457)
Payments on perpetual subordinated notes (303) (314)
Other transactions with non-controlling interests 285 (67)
Net issuance (repayment) of non-current debt 7,981 7,532
Increase (decrease) in current borrowings (4,153) (5,142)
Increase (decrease) in current financial assets and liabilities 3,220 (464)
Cash flow from / (used in) financing activities (9,934) (14,425)
Net increase (decrease) in cash and cash equivalents (722) (903)
Effect of exchange rates 1,080 (516)
Cash and cash equivalents at the beginning of the period 25,844 27,263
Cash and cash equivalents at the end of the period 26,202 25,844

 

 

 

 

CONSOLIDATED STATEMENT OF CHANGES IN SHAREHOLDERS' EQUITY

 

TotalEnergies

 

(Unaudited: Year 2025 )

 

  Common shares issued Paid-in   Treasury shares Shareholders'    
      surplus and Currency     equity- Non- Total
(M$) Number Amount retained translation Number Amount TotalEnergies controlling shareholders'
earnings adjustment share interests equity
As of January 1, 2024 2,412,251,835 7,616 126,857 (13,701) (60,543,213) (4,019) 116,753 2,700 119,453
Net income 2024 - - 15,758 - - - 15,758 273 16,031
Other comprehensive Income - - 2,436 (1,558) - - 878 (44) 834
Comprehensive Income - - 18,194 (1,558) - - 16,636 229 16,865
Dividend - - (7,756) - - - (7,756) (455) (8,211)
Issuance of common shares 10,833,187 29 492 - - - 521 - 521
Purchase of treasury shares - - - - (120,463,232) (7,995) (7,995) - (7,995)
Sale of treasury shares (1) - - (395) - 6,071,266 395 - - -
Share-based payments - - 556 - - - 556 - 556
Share cancellation (25,405,361) (68) (1,595) - 25,405,361 1,663 - - -
Net issuance (repayment) of perpetual subordinated notes - - (576) - - - (576) - (576)
Payments on perpetual subordinated notes - - (272) - - - (272) - (272)
Other operations with non-controlling interests - - - - - - - (67) (67)
Other items - - (9) - - - (9) (10) (19)
As of December 31, 2024 2,397,679,661 7,577 135,496 (15,259) (149,529,818) (9,956) 117,858 2,397 120,255
Net income 2025 - - 13,127 - - - 13,127 230 13,357
Other comprehensive Income - - (997) 1,226 - - 229 77 306
Comprehensive Income - - 12,130 1,226 - - 13,356 307 13,663
Dividend - - (8,135) - - - (8,135) (348) (8,483)
Issuance of common shares 11,149,053 30 462 - - - 492 - 492
Purchase of treasury shares - - - - (122,637,294) (7,526) (7,526) - (7,526)
Sale of treasury shares (1) - - (414) - 6,221,412 414 - - -
Share-based payments - - 585 - - - 585 - 585
Share cancellation (202,243,171) (548) (12,704) - 202,243,171 13,064 (188) - (188)
Net issuance (repayment) of perpetual subordinated notes - - (1,219) - - - (1,219) - (1,219)
Payments on perpetual subordinated notes - - (320) - - - (320) - (320)
Other operations with non-controlling interests - - (1) - - - (1) 286 285
Other items - - (20) - - 1 (19) (2) (21)
As of December 31, 2025 2,206,585,543 7,059 125,860 (14,033) (63,702,529) (4,003) 114,883 2,640 117,523

 

(1) Treasury shares related to the performance share grants.

 

 

 

 

INFORMATION BY BUSINESS SEGMENT

 

TotalEnergies

 

(unaudited)

  

4th quarter 2025 Exploration Refining Marketing      
(M$) & Integrated Integrated & & Corporate Intercompany Total
  Production LNG Power  Chemicals Services      
                 
External sales 1,260 2,427 5,707 21,616 19,625 (11) - 50,624
Intersegment sales 8,753 2,237 877 6,878 167 37 (18,949) -
Excise taxes - - - (203) (4,496) - - (4,699)
Revenues from sales 10,013 4,664 6,584 28,291 15,296 26 (18,949) 45,925
Operating expenses (4,758) (3,617) (6,332) (27,025) (14,656) (199) 18,949 (37,638)
Depreciation, depletion and impairment of tangible assets and mineral interests (2,346) (444) (336) (367) (248) (35) - (3,776)
Net income (loss) from equity affiliates and other items 258 469 90 24 14 (8) - 847
Tax on net operating income (1,501) (182) 77 (114) (165) (1) - (1,886)
Adjustments (a) (139) (32) (481) (192) (100) (26) - (970)
Adjusted Net operating income 1,805 922 564 1,001 341 (191) - 4,442
Adjustments (a)               (970)
Net cost of net debt               (544)
Non-controlling interests               (22)
Net income - TotalEnergies share               2,906

 

(a) Adjustments include special items, inventory valuation effect and the effect of changes in fair value.

 

The management of balance sheet positions (including margin calls) related to centralized markets access for LNG, gas and power activities has been fully included in the integrated LNG segment.

Effects of changes in the fair values of gas and LNG positions are allocated to the net operating income of integrated LNG segment. 

Effects of changes in the fair values of power positions are allocated to the net operating income of integrated Power segment.

 

Exploration Integrated Integrated Refining Marketing      
4th quarter 2025 & LNG Power Corporate Intercompany Total
(M$) Production     Chemicals Services       
                 
Total expenditures 1,881 1,130 1,155 542 326 161 - 5,195
Total divestments 663 12 880 35 148 23 - 1,761
Cash flow from operating activities 3,821 2,102 1,300 1,716 1,352 180 - 10,471

 

 

 

 

INFORMATION BY BUSINESS SEGMENT

 

TotalEnergies

 

(unaudited)

 

 3rd quarter 2025 Exploration     Refining Marketing      
(M$) & Integrated Integrated & & Corporate Intercompany Total
Production LNG Power Chemicals Services      
                 
External sales 1,392 1,995 3,955 21,205 20,138 6 - 48,691
Intersegment sales 8,892 1,587 434 7,122 234 38 (18,307) -
Excise taxes - - - (201) (4,646) - - (4,847)
Revenues from sales 10,284 3,582 4,389 28,126 15,726 44 (18,307) 43,844
Operating expenses (4,200) (2,880) (3,863) (27,069) (14,916) (225) 18,307 (34,846)
Depreciation, depletion and impairment of tangible assets and mineral interests (2,145) (376) (103) (380) (243) (33) - (3,280)
Net income (loss) from equity affiliates and other items 522 492 (52) 75 (24) (3) - 1,010
Tax on net operating income (2,055) (97) (110) (143) (177) 115 - (2,467)
Adjustments (a) 237 (131) (310) (78) (14) (22) - (318)
Adjusted Net operating income 2,169 852 571 687 380 (80) - 4,579
Adjustments (a)               (318)
Net cost of net debt               (499)
Non-controlling interests               (79)
Net income - TotalEnergies share               3,683

 

(a) Adjustments include special items, inventory valuation effect and the effect of changes in fair value.

 

The management of balance sheet positions (including margin calls) related to centralized markets access for LNG, gas and power activities has been fully included in the integrated LNG segment.

Effects of changes in the fair values of gas and LNG positions are allocated to the net operating income of integrated LNG segment. 

Effects of changes in the fair values of power positions are allocated to the net operating income of integrated Power segment.

 

3rd quarter 2025 Exploration Integrated Integrated Refining Marketing      
(M$) & LNG Power & & Corporate Intercompany Total
  Production     Chemicals Services      
                 
Total expenditures 2,409 611 773 402 205 35 - 4,435
Total divestments 622 465 81 17 45 2 - 1,232
Cash flow from operating activities 4,187 789 674 2,839 287 (427) - 8,349

 

 

 

 

INFORMATION BY BUSINESS SEGMENT

 

TotalEnergies

 

(unaudited)

 

  Exploration     Refining Marketing      
4th quarter 2024 & Integrated Integrated & &      
(M$) Production LNG Power Chemicals Services Corporate Intercompany Total
                 
External sales 1,496 2,890 6,137 21,540 20,440 5 - 52,508
Intersegment sales 9,382 2,968 765 7,207 168 70 (20,560) -
Excise taxes - - - (193) (5,200) - - (5,393)
Revenues from sales 10,878 5,858 6,902 28,554 15,408 75 (20,560) 47,115
Operating expenses (4,754) (4,431) (6,536) (27,616) (14,772) (254) 20,560 (37,803)
Depreciation, depletion and impairment of tangible assets and mineral interests (1,853) (326) (28) (250) (227) (31) - (2,715)
Net income (loss) from equity affiliates and other items 40 548 26 (90) 90 74 - 688
Tax on net operating income (2,163) (288) (70) (139) (215) (60) - (2,935)
Adjustments (a) (157) (71) (281) 141 (78) (23) - (469)
Adjusted Net operating income 2,305 1,432 575 318 362 (173) - 4,819
Adjustments (a)               (469)
Net cost of net debt               (331)
Non-controlling interests               (63)
Net income - TotalEnergies share               3,956

 

(a) Adjustments include special items, inventory valuation effect and the effect of changes in fair value.

 

The management of balance sheet positions (including margin calls) related to centralized markets access for LNG, gas and power activities has been fully included in the integrated LNG segment.

Effects of changes in the fair values of gas and LNG positions are allocated to the net operating income of integrated LNG segment. 

Effects of changes in the fair values of power positions are allocated to the net operating income of integrated Power segment.

 

  Exploration     Refining Marketing      
4th quarter 2024 & Integrated Integrated & &      
(M$) Production LNG Power Chemicals Services Corporate Intercompany Total
                 
Total expenditures 1,983 1,904 529 630 458 79 - 5,583
Total divestments 295 247 1,038 132 106 20 - 1,838
Cash flow from operating activities 4,500 2,214 1,201 3,832 778 (18) - 12,507

 

 

 

 

INFORMATION BY BUSINESS SEGMENT

 

TotalEnergies

 

(unaudited)

 

  Exploration     Refining Marketing      
Year 2025 & Integrated Integrated & &      
(M$) Production LNG Power Chemicals Services Corporate Intercompany Total
                 
External sales 5,590 10,096 19,587 87,207 78,708 8 - 201,196
Intersegment sales 35,234 8,945 2,696 27,817 734 132 (75,558) -
Excise taxes - - - (770) (18,082) - - (18,852)
Revenues from sales 40,824 19,041 22,283 114,254 61,360 140 (75,558) 182,344
Operating expenses (17,335) (15,085) (20,859) (110,737) (58,697) (918) 75,558 (148,073)
Depreciation, depletion and impairment of tangible assets and mineral interests (8,419) (1,608) (622) (1,606) (932) (125) - (13,312)
Net income (loss) from equity affiliates and other items 971 2,104 422 49 93 (82) - 3,557
Tax on net operating income (7,677) (720) (133) (352) (608) 245 - (9,245)
Adjustments (a) (35) (377) (1,124) (770) (157) (93) - (2,556)
Adjusted Net operating income 8,399 4,109 2,215 2,378 1,373 (647) - 17,827
Adjustments (a)               (2,556)
Net cost of net debt               (1,914)
Non-controlling interests               (230)
Net income - TotalEnergies share               13,127

 

(a) Adjustments include special items, inventory valuation effect and the effect of changes in fair value.

 

The management of balance sheet positions (including margin calls) related to centralized markets access for LNG, gas and power activities has been fully included in the integrated LNG segment.

Effects of changes in the fair values of gas and LNG positions are allocated to the net operating income of integrated LNG segment. 

Effects of changes in the fair values of power positions are allocated to the net operating income of integrated Power segment.

 

  Exploration     Refining Marketing      
Year 2025 & Integrated Integrated & &      
(M$) Production LNG Power Chemicals Services Corporate Intercompany Total
                 
Total expenditures 10,523 3,520 5,367 1,537 937 316 - 22,200
Total divestments 1,723 512 1,366 100 328 40 - 4,069
Cash flow from operating activities 14,949 5,173 2,374 3,459 2,835 (1,447) - 27,343

 

 

 

 

INFORMATION BY BUSINESS SEGMENT

 

TotalEnergies

 

  Exploration     Refining Marketing      
Year 2024 & Integrated Integrated & &      
(M$) Production LNG Power Chemicals Services Corporate Intercompany Total
                 
External sales 5,655 9,885 22,127 93,515 83,341 27 - 214,550
Intersegment sales 38,546 10,591 2,348 31,480 819 268 (84,052) -
Excise taxes - - - (784) (18,156) - - (18,940)
Revenues from sales 44,201 20,476 24,475 124,211 66,004 295 (84,052) 195,610
Operating expenses (19,124) (15,530) (22,936) (120,424) (63,551) (1,010) 84,052 (158,523)
Depreciation, depletion and impairment of tangible assets and mineral interests (8,001) (1,251) (344) (1,442) (870) (117) - (12,025)
Net income (loss) from equity affiliates and other items 325 2,051 (837) (114) 1,457 92 - 2,974
Tax on net operating income (8,466) (1,073) (255) (414) (526) 89 - (10,645)
Adjustments (a) (1,069) (196) (2,070) (343) 1,154 (59) - (2,583)
Adjusted Net operating income 10,004 4,869 2,173 2,160 1,360 (592) - 19,974
Adjustments (a)               (2,583)
Net cost of net debt               (1,360)
Non-controlling interests               (273)
Net income - TotalEnergies share               15,758

 

(a) Adjustments include special items, inventory valuation effect and the effect of changes in fair value.

 

The management of balance sheet positions (including margin calls) related to centralized markets access for LNG, gas and power activities has been fully included in the integrated LNG segment.

Effects of changes in the fair values of gas and LNG positions are allocated to the net operating income of integrated LNG segment. 

Effects of changes in the fair values of power positions are allocated to the net operating income of integrated Power segment.

 

  Exploration     Refining Marketing      
Year 2024 & Integrated Integrated & &      
(M$) Production LNG Power Chemicals Services Corporate Intercompany Total
                 
Total expenditures 9,225 3,912 5,328 1,896 1,190 199 - 21,750
Total divestments 840 425 1,431 366 1,328 28 - 4,418
Cash flow from operating activities 17,388 5,185 2,972 3,808 2,901 (1,400) - 30,854