Shell plc (AMS:SHELL)
Netherlands
· Delayed Price · Currency is EUR 29.30
+0.37 (1.26%)
May 9, 2025, 2:30 PM CET
Shell Cash Flow Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
Net Income | 13,516 | 16,094 | 19,359 | 42,309 | 20,101 | -21,680 | Upgrade
|
Depreciation & Amortization | 23,986 | 25,034 | 28,265 | 18,188 | 25,029 | 45,951 | Upgrade
|
Loss (Gain) From Sale of Assets | 425 | 288 | -246 | -642 | -5,995 | -286 | Upgrade
|
Asset Writedown & Restructuring Costs | 3,542 | 3,460 | 3,893 | 1,222 | 2,531 | 7,308 | Upgrade
|
Loss (Gain) on Equity Investments | -2,290 | -2,993 | -3,725 | -3,972 | -4,097 | -1,783 | Upgrade
|
Other Operating Activities | 9,308 | 10,742 | -500 | 16,329 | 17,902 | -13 | Upgrade
|
Change in Accounts Receivable | 4,163 | 6,578 | 12,401 | -8,989 | -20,567 | 9,625 | Upgrade
|
Change in Inventory | 2,735 | 1,273 | 6,325 | -8,360 | -7,319 | 4,477 | Upgrade
|
Change in Accounts Payable | -4,747 | -5,789 | -11,581 | 12,329 | 17,519 | -9,494 | Upgrade
|
Operating Cash Flow | 50,638 | 54,687 | 54,191 | 68,414 | 45,104 | 34,105 | Upgrade
|
Operating Cash Flow Growth | -5.10% | 0.92% | -20.79% | 51.68% | 32.25% | -19.14% | Upgrade
|
Capital Expenditures | -19,369 | -19,601 | -22,993 | -22,600 | -19,000 | -16,585 | Upgrade
|
Sale of Property, Plant & Equipment | 1,857 | 1,621 | 2,565 | 1,431 | 14,233 | 2,489 | Upgrade
|
Investment in Securities | -891 | -312 | -874 | -1,605 | 183 | 279 | Upgrade
|
Other Investing Activities | 2,817 | 3,137 | 3,568 | 326 | -177 | 539 | Upgrade
|
Investing Cash Flow | -15,586 | -15,155 | -17,734 | -22,448 | -4,761 | -13,278 | Upgrade
|
Short-Term Debt Issued | - | - | - | 318 | 14 | - | Upgrade
|
Long-Term Debt Issued | - | 363 | 1,029 | 269 | 1,791 | 23,033 | Upgrade
|
Total Debt Issued | 415 | 363 | 1,029 | 587 | 1,805 | 23,033 | Upgrade
|
Short-Term Debt Repaid | - | -310 | -211 | - | - | -63 | Upgrade
|
Long-Term Debt Repaid | - | -9,672 | -10,650 | -8,459 | -21,534 | -17,385 | Upgrade
|
Total Debt Repaid | -10,857 | -9,982 | -10,861 | -8,459 | -21,534 | -17,448 | Upgrade
|
Net Debt Issued (Repaid) | -10,442 | -9,619 | -9,832 | -7,872 | -19,729 | 5,585 | Upgrade
|
Repurchase of Common Stock | -15,480 | -14,687 | -15,506 | -19,030 | -3,174 | -2,084 | Upgrade
|
Common Dividends Paid | -8,637 | -8,668 | -8,393 | -7,405 | -6,253 | -7,424 | Upgrade
|
Other Financing Activities | -4,811 | -5,461 | -4,504 | -7,647 | -5,508 | -3,301 | Upgrade
|
Financing Cash Flow | -39,370 | -38,435 | -38,235 | -41,954 | -34,664 | -7,224 | Upgrade
|
Foreign Exchange Rate Adjustments | -29 | -761 | 306 | -736 | -539 | 172 | Upgrade
|
Net Cash Flow | -4,348 | 336 | -1,472 | 3,276 | 5,140 | 13,775 | Upgrade
|
Free Cash Flow | 31,269 | 35,086 | 31,198 | 45,814 | 26,104 | 17,520 | Upgrade
|
Free Cash Flow Growth | -3.94% | 12.46% | -31.90% | 75.51% | 48.99% | -8.78% | Upgrade
|
Free Cash Flow Margin | 11.13% | 12.34% | 9.85% | 12.02% | 9.98% | 9.70% | Upgrade
|
Free Cash Flow Per Share | 5.00 | 5.51 | 4.59 | 6.18 | 3.34 | 2.25 | Upgrade
|
Cash Interest Paid | 4,492 | 4,557 | 4,441 | 3,677 | 4,014 | 4,105 | Upgrade
|
Cash Income Tax Paid | 12,286 | 12,002 | 13,712 | 13,120 | 5,476 | 3,290 | Upgrade
|
Levered Free Cash Flow | 26,754 | 28,543 | 28,211 | 25,715 | 18,687 | 22,557 | Upgrade
|
Unlevered Free Cash Flow | 29,718 | 31,535 | 31,132 | 27,703 | 20,942 | 25,112 | Upgrade
|
Change in Net Working Capital | -3,913 | -4,451 | -3,499 | 8,916 | 1,151 | -6,759 | Upgrade
|
Updated Jan 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.