Shell plc (LON: SHEL)
London
· Delayed Price · Currency is GBP · Price in GBX2,394.50
-11.00 (-0.46%)
Dec 20, 2024, 7:06 PM BST
Shell Cash Flow Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2018 - 2014 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '24 Sep 30, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 | 2018 - 2014 |
| Net Income | 15,638 | 19,359 | 42,309 | 20,101 | -21,680 | 15,842 | Upgrade
|
| Depreciation & Amortization | 28,231 | 28,130 | 18,188 | 25,029 | 45,951 | 29,453 | Upgrade
|
| Loss (Gain) From Sale of Assets | -222 | -246 | -642 | -5,995 | -286 | -2,519 | Upgrade
|
| Asset Writedown & Restructuring Costs | 3,557 | 4,028 | 1,222 | 2,531 | 7,308 | 466 | Upgrade
|
| Loss (Gain) on Equity Investments | -3,918 | -3,725 | -3,972 | -4,097 | -1,783 | -3,604 | Upgrade
|
| Other Operating Activities | 7,772 | -1,193 | 16,743 | 17,902 | -13 | 7,319 | Upgrade
|
| Change in Accounts Receivable | 5,123 | 12,401 | -8,989 | -20,567 | 9,625 | -921 | Upgrade
|
| Change in Inventory | 5,231 | 6,325 | -8,360 | -7,319 | 4,477 | -2,635 | Upgrade
|
| Change in Accounts Payable | -7,321 | -10,888 | 11,915 | 17,519 | -9,494 | -1,223 | Upgrade
|
| Operating Cash Flow | 54,091 | 54,191 | 68,414 | 45,104 | 34,105 | 42,178 | Upgrade
|
| Operating Cash Flow Growth | -15.52% | -20.79% | 51.68% | 32.25% | -19.14% | -20.55% | Upgrade
|
| Capital Expenditures | -20,074 | -22,993 | -22,600 | -19,000 | -16,585 | -22,971 | Upgrade
|
| Sale of Property, Plant & Equipment | 1,669 | 2,565 | 1,431 | 14,233 | 2,489 | 4,803 | Upgrade
|
| Investment in Securities | -266 | -874 | -1,605 | 183 | 279 | 2,120 | Upgrade
|
| Other Investing Activities | 2,294 | 3,568 | 326 | -177 | 539 | 269 | Upgrade
|
| Investing Cash Flow | -16,377 | -17,734 | -22,448 | -4,761 | -13,278 | -15,779 | Upgrade
|
| Short-Term Debt Issued | - | - | 318 | 14 | - | - | Upgrade
|
| Long-Term Debt Issued | - | 1,029 | 269 | 1,791 | 23,033 | 11,185 | Upgrade
|
| Total Debt Issued | 442 | 1,029 | 587 | 1,805 | 23,033 | 11,185 | Upgrade
|
| Short-Term Debt Repaid | - | -211 | - | - | -63 | -308 | Upgrade
|
| Long-Term Debt Repaid | - | -10,650 | -8,459 | -21,534 | -17,385 | -14,292 | Upgrade
|
| Total Debt Repaid | -11,463 | -10,861 | -8,459 | -21,534 | -17,448 | -14,600 | Upgrade
|
| Net Debt Issued (Repaid) | -11,021 | -9,832 | -7,872 | -19,729 | 5,585 | -3,415 | Upgrade
|
| Repurchase of Common Stock | -15,489 | -15,506 | -19,030 | -3,174 | -2,084 | -11,362 | Upgrade
|
| Common Dividends Paid | -8,755 | -8,393 | -7,405 | -6,253 | -7,424 | -15,198 | Upgrade
|
| Other Financing Activities | -3,980 | -4,504 | -7,647 | -5,508 | -3,301 | -5,234 | Upgrade
|
| Financing Cash Flow | -39,245 | -38,235 | -41,954 | -34,664 | -7,224 | -35,209 | Upgrade
|
| Foreign Exchange Rate Adjustments | 752 | 306 | -736 | -539 | 172 | 124 | Upgrade
|
| Net Cash Flow | -779 | -1,472 | 3,276 | 5,140 | 13,775 | -8,686 | Upgrade
|
| Free Cash Flow | 34,017 | 31,198 | 45,814 | 26,104 | 17,520 | 19,207 | Upgrade
|
| Free Cash Flow Growth | -18.18% | -31.90% | 75.51% | 49.00% | -8.78% | -36.13% | Upgrade
|
| Free Cash Flow Margin | 11.46% | 9.85% | 12.01% | 9.98% | 9.70% | 5.57% | Upgrade
|
| Free Cash Flow Per Share | 5.26 | 4.59 | 6.18 | 3.34 | 2.25 | 2.37 | Upgrade
|
| Cash Interest Paid | 4,542 | 4,441 | 3,677 | 4,014 | 4,105 | 4,649 | Upgrade
|
| Cash Income Tax Paid | 12,696 | 13,712 | 13,120 | 5,476 | 3,290 | 7,605 | Upgrade
|
| Levered Free Cash Flow | 32,609 | 28,556 | 26,058 | 18,901 | 22,557 | 11,813 | Upgrade
|
| Unlevered Free Cash Flow | 35,571 | 31,477 | 28,046 | 21,155 | 25,112 | 14,744 | Upgrade
|
| Change in Net Working Capital | -7,515 | -3,499 | 8,916 | 1,151 | -6,759 | 7,012 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.