Data is not available at this time.
Shell plc is a global energy and petrochemical leader, operating across integrated gas, upstream exploration, oil products, and chemicals segments. The company’s diversified revenue streams include crude oil and natural gas extraction, LNG marketing, refining, and petrochemical production. Shell’s vertically integrated model allows it to capture value across the energy supply chain, from upstream production to downstream distribution. Its LNG and low-carbon initiatives position it as a transitional player in the evolving energy landscape. The company’s scale and technological expertise in deepwater drilling, gas-to-liquids, and carbon management reinforce its competitive edge. Shell maintains a strong market presence in Europe, Asia, and the Americas, leveraging its trading capabilities and infrastructure to optimize margins. Its strategic focus on decarbonization, including investments in renewables and hydrogen, aligns with global energy transition trends while balancing traditional hydrocarbon profitability.
Shell reported FY2021 revenue of €261.5 billion, with net income of €20.6 billion, reflecting a recovery in energy demand post-pandemic. Diluted EPS stood at €2.56, supported by higher commodity prices and operational efficiency. Operating cash flow of €45.1 billion underscored robust cash generation, while capital expenditures of €19 billion highlighted continued investment in upstream and low-carbon projects. The company’s integrated model helped mitigate volatility in individual segments.
Shell’s earnings power is driven by its diversified portfolio, with LNG and trading activities providing stability amid oil price fluctuations. The company’s capital efficiency is evident in its ability to generate substantial operating cash flow relative to capex. Its €36.4 billion dividend payout for FY2021 reflects a commitment to shareholder returns, supported by strong free cash flow generation.
Shell’s balance sheet remains solid, with €37 billion in cash and equivalents against €89.1 billion in total debt. The company’s leverage is manageable, given its cash flow resilience and asset liquidity. Its ability to fund dividends and strategic investments while maintaining financial flexibility underscores its investment-grade credit profile.
Shell’s growth strategy balances traditional energy investments with low-carbon initiatives, including renewables and hydrogen. The company’s dividend policy remains a priority, with FY2021 dividends of €38.41 per share reflecting a yield competitive with peers. Share buybacks and debt reduction further enhance capital returns.
Shell’s valuation reflects its transitional role in the energy sector, trading at a discount to pure-play renewables but with a premium for integrated resilience. Market expectations hinge on its ability to balance hydrocarbon cash flows with decarbonization investments.
Shell’s strategic advantages include its global scale, trading prowess, and technological leadership in LNG and carbon capture. The outlook remains cautiously optimistic, with energy transition investments expected to complement core profitability. Macro risks include commodity price volatility and regulatory shifts.
Shell plc FY2021 Annual Report, Bloomberg
show cash flow forecast
| Fiscal year | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |