US-listed companies
TotalEnergies SE

TotalEnergies SETTE

Market cap

P/E ratio

Income statement Balance sheet Cash flow

	Dec 31, 2017	Dec 31, 2018	Dec 31, 2019	Dec 31, 2020	Dec 31, 2021	Dec 31, 2022
Intangible assets, net	14,587	28,922	33,178	33,528	32,484	31,931
Property, plant and equipment	109,397	113,324	116,408	108,335	106,559	107,101
Equity affiliates: investments and loans	-	-	-	27,976	31,053	27,889
Other investments	-	-	-	-	1,625	1,051
Non-current financial assets	-	-	-	-	2,404	2,731
Deferred income taxes	5,206	6,663	6,216	7,016	5,400	5,049
Other non-current assets	3,984	2,509	2,415	2,810	2,797	2,388
Total non-current assets	157,683	176,963	188,029	186,453	182,322	178,140
Inventories, net	16,520	14,880	17,132	14,730	19,952	22,936
Accounts receivable, net	14,893	17,270	18,488	14,068	21,983	24,378
Other current assets	14,210	14,724	17,013	13,428	35,144	36,070
Current financial assets	3,393	3,654	3,992	4,630	12,315	8,746
Cash and cash equivalents	33,185	27,907	27,352	31,268	21,342	33,026
Assets classified as held for sale	2,747	1,364	1,288	1,555	400	568
Total current assets	84,948	79,799	85,265	79,679	111,136	125,724
TOTAL ASSETS	242,631	256,762	273,294	266,132	293,458	303,864
Common shares	7,882	8,227	8,123	8,267	8,224	8,163
Share Premium and Retained Earnings	-	-	-	107,078	117,849	123,951
Currency translation adjustment	-	-	-11,503	-10,256	-12,671	-12,836
Treasury shares	458	1,843	1,012	1,387	1,666	7,554
Total shareholders' equity - TotalEnergies share	111,556	115,640	116,778	103,702	111,736	111,724
Non-controlling interests	2,481	2,474	2,527	2,383	3,263	2,846
Total shareholders' equity	114,037	118,114	119,305	106,085	114,999	114,570
Deferred income taxes	10,828	11,490	11,858	10,326	10,904	11,021
Employee benefits	3,735	3,363	3,501	3,917	2,672	1,829
Other Provisions and Noncurrent Liabilities	-	-	-	20,925	20,269	21,402
Non-current financial debt	41,340	40,129	47,773	60,203	49,512	45,264
Total non-current liabilities	71,889	76,414	83,745	95,371	83,357	79,516
Accounts payable	26,479	26,134	28,394	23,574	36,837	41,346
Other creditors and accrued liabilities	-	-	-	22,465	42,800	52,275
Current borrowings	11,096	13,306	14,819	17,099	15,035	15,502
Other current financial liabilities	245	478	487	203	372	488
Liabilities included in disposal groups classified as held for sale	1,106	70	795	1,335	58	167
Total current liabilities	56,705	62,234	70,244	64,676	95,102	109,778
TOTAL LIABILITIES & SHAREHOLDERS' EQUITY	242,631	256,762	273,294	266,132	293,458	303,864