ADVFN Logo ADVFN

We could not find any results for:
Make sure your spelling is correct or try broadening your search.

Trending Now

Toplists

It looks like you aren't logged in.
Click the button below to log in and view your recent history.

Hot Features

Registration Strip Icon for default Register for Free to get streaming real-time quotes, interactive charts, live options flow, and more.

SHEL Shell Plc

2,858.50
-14.50 (-0.50%)
03 May 2024 - Closed
Delayed by 15 minutes
Share Name Share Symbol Market Type Share ISIN Share Description
Shell Plc LSE:SHEL London Ordinary Share GB00BP6MXD84 ORD EUR0.07
  Price Change % Change Share Price Bid Price Offer Price High Price Low Price Open Price Shares Traded Last Trade
  -14.50 -0.50% 2,858.50 2,855.50 2,856.50 2,881.50 2,846.00 2,872.00 5,507,824 16:35:05
Industry Sector Turnover Profit EPS - Basic PE Ratio Market Cap
Crude Petroleum & Natural Gs 316.62B 19.36B 2.9802 9.58 185.55B

Shell plc Shell Plc 4th Quarter 2021 And Full Year Unaudited Results

03/02/2022 7:00am

UK Regulatory


 
TIDMSHELL 
 
 
 
SHELL PLC 
 4TH QUARTER 2021 AND FULL YEAR UNAUDITED RESULTS 
----------------------------------------------------------------------------- 
 
 
SUMMARY OF UNAUDITED RESULTS 
                               Quarters                                                                   $ million                                                                Full year 
         Q4 2021           Q3 2021           Q4 2020        %(1)                                                                                         Reference           2021          2020     % 
        11,461             (447)           (4,014)          +2662        Income/(loss) attributable to Shell plc shareholders                                            20,101      (21,680)      +193 
        11,081             (988)           (4,478)          +1221        CCS earnings attributable to shareholders                                        Note 2         17,073      (19,921)      +186 
         6,391             4,130               393           +55         Adjusted Earnings(2)                                                                A           19,289         4,846      +298 
        16,349            13,460             8,372                       Adjusted EBITDA (CCS basis)                                                         A           55,004        36,533 
         8,170            16,025             6,287           -49         Cash flow from operating activities                                                             45,105        34,105      +32 
         2,579           (3,804)           (5,406)                       Cash flow from investing activities                                                            (4,760)      (13,278) 
        10,749            12,221               882                       Free cash flow                                                                      G           40,345        20,828 
         6,500             4,840             5,503                       Cash capital expenditure                                                            C           19,698        17,827 
         9,701             8,359             9,652           +16         Operating expenses                                                                  F           35,964        34,789       +3 
         9,386             8,696             8,544           +8          Underlying operating expenses                                                       F           35,309        32,502       +9 
            8.8%              2.9%            (6.8)%                     ROACE (Net income basis)                                                            D               8.8%        (6.8)% 
                                                                         ROACE on an Adjusted Earnings plus Non-controlling 
            8.5%              6.1%              2.9%                      interest (NCI) basis                                                               D               8.5%          2.9% 
        52,555            57,492            75,386                       Net debt                                                                            E           52,555        75,386 
           23.1%             25.6%             32.2%                     Gearing                                                                             E              23.1%         32.2% 
         3,142             3,068             3,371           +2          Total production available for sale (thousand boe/d)                                             3,237         3,386       -4 
          1.49            (0.06)              (0.52)        +2583        Basic earnings per share ($)                                                                      2.59        (2.78)      +193 
          0.83              0.53              0.05           +57         Adjusted Earnings per share ($)                                                     B             2.49          0.62      +302 
          0.24              0.24            0.1665           --          Dividend per share ($)                                                                          0.8935        0.6530      +37 
--------------    --------------    --------------    -----------------  ----------------------------------------------------------------------------  -------------  ---------    ----------    -------- 
 
   1. Q4 on Q3 change. 
 
   2.      Adjusted Earnings is defined as income/(loss) attributable to Shell 
      plc shareholders plus cost of supplies adjustment (see Note 2) and 
      excluding identified items (see Reference A). 

Fourth quarter 2021 income attributable to Shell plc shareholders was $11.5 billion, which included non-cash gains of $3.2 billion due to the fair value accounting of commodity derivatives and net gains on sale of assets of $3.0 billion, partly offset by post-tax impairment charges of $0.8 billion.

Adjusted Earnings for the quarter were $6.4 billion. Cost of supplies adjustment attributable to Shell plc shareholders for the fourth quarter 2021 was negative $0.4 billion.

Cash flow from operating activities for the fourth quarter 2021 was $8.2 billion, which included negative working capital movements of $3.0 billion and negative impacts of $2.7 billion related to commodity derivatives. Cash flow from investing activities for the quarter was an inflow of $2.6 billion, mainly driven by proceeds from sale of property, plant and equipment and businesses of $8.8 billion, mostly due to the Permian sale in the USA, partly offset by capital expenditure of $6.2 billion.

Compared with the third quarter 2021, current quarter Adjusted Earnings reflected higher contributions from LNG trading and optimisation and higher realised oil, gas and LNG prices. This was partly offset by lower chemicals and marketing margins.

At the end of the fourth quarter 2021, net debt was $52.6 billion, compared with $57.5 billion at the end of the third quarter 2021, mainly driven by free cash flow generation in the quarter, which included divestment proceeds from the Permian sale in the USA. This was partly offset by dividends and share buybacks. Gearing was 23.1% at the end of the fourth quarter 2021, compared with 25.6% at the end of the third quarter 2021, mainly driven by net debt reduction and higher earnings.

 
 
 
SHELL PLC 4TH QUARTER 2021 AND FULL YEAR UNAUDITED 
RESULTS 
----------------------------------------------------- 
 

Dividends declared to Shell plc shareholders for the quarter amount to $0.24 per share. The Board expects that the first quarter 2022 interim dividend will be $0.25 per share, an increase of 4% over the US dollar dividend for the fourth quarter 2021. During the fourth quarter 2021, $1.7 billion of share buybacks were completed. Share buybacks of $8.5 billion for the first half of 2022 were announced today including $5.5 billion of Permian divestment proceeds.

This announcement, together with supplementary financial and operational disclosure and a separate press release for this quarter, is available at www.shell.com/investors1.

1. Not incorporated by reference.

FOURTH QUARTER 2021 PORTFOLIO DEVELOPMENTS

Integrated Gas

In December 2021, we completed the acquisition of solar and energy storage developer Savion in the USA.

In December 2021, we signed a gas concession agreement for Block 10 in Oman.

In January 2022, we announced that Shell and ScottishPower won bids to develop 5GW of floating wind power in the UK.

In January 2022, we started up a hydrogen hydrolyser with 20MW production capacity in China.

In February 2022, we completed the acquisition of online energy retailer Powershop Australia.

Upstream

In December 2021, we completed the sale of the Permian business in the USA.

Oil Products

In October 2021, we signed an agreement to acquire 248 company-owned fuel and convenience retail sites from the Landmark group of companies, whose convenience stores operate in Texas under the Timewise brand. The agreement also includes supply agreements with an additional 117 independently operated fuel and convenience sites, with the deal expected to complete in the first half of 2022.

In January 2022, we completed the sale of our interest in Deer Park Refining Limited Partnership in the USA.

Page 2

 
 
 
SHELL PLC 4TH QUARTER 2021 AND FULL YEAR UNAUDITED 
RESULTS 
----------------------------------------------------- 
 

PERFORMANCE BY SEGMENT

 
 
 
INTEGRATED GAS 
                  Quarters                                             $ million                                                      Full year 
  Q4 2021      Q3 2021      Q4 2020    %(1)                                                                 Reference           2021          2020     % 
  6,637      (3,247)           20      +304    Segment earnings                                                              6,340       (6,278)      +201 
  2,585      (4,927)      (1,089)                Of which: Identified items                                     A          (2,417)      (10,661) 
  4,052        1,680        1,109      +141    Adjusted Earnings                                                A            8,757         4,383      +100 
  6,082        3,768        2,668              Adjusted EBITDA (CCS basis)                                      A           16,421        11,668 
  1,189        5,674        2,203      -79     Cash flow from operating activities                                          13,115        11,175      +17 
                                               Cash flow from operating activities excluding working 
  2,399        7,871        2,195      -70     capital movements                                                H           18,274        10,814      +69 
  2,601        1,272        1,664              Cash capital expenditure                                         C            5,767         4,301 
    152          166          156       -8     Liquids production available for sale (thousand b/d)                            162           153       +6 
                                               Natural gas production available for sale (million 
  4,496        4,476        4,555       0       scf/d)                                                                       4,523         4,396       +3 
    927          938          942       -1     Total production available for sale (thousand boe/d)                            942           911       +3 
   7.94         7.39         8.21       +7     LNG liquefaction volumes (million tonnes)                                     30.98         33.25       -7 
  16.72        15.18        17.17      +10     LNG sales volumes (million tonnes)                                            64.20         71.90      -11 
-------    ---------    ---------    --------  ---------------------------------------------------------  -------------  ---------    ----------    -------- 
 

1.Q4 on Q3 change.

Fourth quarter segment earnings were $6,637 million. As part of our normal business, commodity derivative hedge contracts are entered into for mitigation of future purchases, sales and inventory. As these commodity derivatives are fair value accounted for, this creates an accounting mismatch over periods. As a result, this quarter included gains of $2,806 million due to the fair value accounting of commodity derivatives (primarily due to gas price developments). This was partly offset by provisions for onerous contracts of $217 million. These gains and losses are part of identified items (see Reference A). Adjusted Earnings for the quarter were $4,052 million.

Cash flow from operating activities for the quarter was $1,189 million, primarily driven by Adjusted EBITDA of $6,082 million, cash outflows of $3,830 million related to commodity derivatives and negative working capital movements of $1,210 million.

Compared with the third quarter 2021, Integrated Gas Adjusted Earnings primarily reflected significantly higher contributions from LNG trading and optimisation, leveraging the scale and global reach of the Shell LNG portfolio, and higher realised prices for LNG, oil and gas. This was partly offset by higher operating expenditure.

Compared with the third quarter 2021, total oil and gas production remained at a similar level due to higher maintenance activities partly offset by field ramp-ups. LNG liquefaction volumes increased by 7% due to higher feedgas supply and overall lower maintenance activities.

Full year segment earnings were $6,340 million. This included losses of $2,641 million due to the fair value accounting of commodity derivatives and post-tax impairment charges of $594 million and provisions for onerous contracts of $217 million, partly offset by gains on sale of assets of $1,086 million. These gains and losses are part of identified items (see Reference A). Adjusted Earnings for the full year were $8,757 million.

Cash flow from operating activities was $13,115 million, primarily driven by Adjusted EBITDA of $16,421 million, negative working capital movements of $5,159 million and cash inflows of $2,939 million related to commodity derivatives.

Compared with the full year 2020, Integrated Gas Adjusted Earnings primarily reflected higher realised prices for oil, LNG and gas, favourable deferred tax movements and higher volumes. This was partly offset by higher operating expenditure.

Compared with the full year 2020, total oil and gas production increased by 3% mainly due to the restart of production at the Prelude floating LNG operations in Australia, and production sharing contract effects, partly offset by field decline. LNG liquefaction volumes decreased by 7% due to feedgas constraints and higher maintenance activities, partly offset by the restart of production at the Prelude floating LNG operations in Australia.

Page 3

 
 
 
SHELL PLC 
 4TH QUARTER 2021 AND FULL YEAR UNAUDITED RESULTS 
---------------------------------------------------------------------------------------------------------------- 
 
 
UPSTREAM 
                     Quarters                                                $ million                                                       Full year 
      Q4 2021     Q3 2021       Q4 2020     %(1)                                                                   Reference           2021          2020     % 
      4,909       1,274       (2,091)       +285     Segment earnings                                                               9,694      (10,785)      +190 
      2,077       (412)       (1,344)                  Of which: Identified items                                      A            1,745       (7,933) 
      2,832       1,686         (748)       +68      Adjusted Earnings                                                 A            7,950       (2,852)      +379 
      8,491       6,766         3,826                Adjusted EBITDA (CCS basis)                                       A           27,358        13,247 
      7,074       5,777         2,010       +22      Cash flow from operating activities                                           22,014        10,037      +119 
                                                     Cash flow from operating activities excluding working 
      6,609       5,889         2,890       +12      capital movements                                                 H           22,643         9,784      +131 
      1,537       1,502         1,654                Cash capital expenditure                                          C            6,269         7,296 
      1,458       1,497         1,537        -3      Liquids production available for sale (thousand b/d)                           1,522         1,599       -5 
      4,080       3,387         4,837       +20      Natural gas production available for sale (million                             4,164         4,785      -13 
                                                      scf/d) 
      2,161       2,081         2,371        +4      Total production available for sale (thousand boe/d)                           2,240         2,424       -8 
-----------    --------    ----------    ----------  ---------------------------------------------------------  ---------------  --------    ----------    -------- 
 
   1.    Q4 on Q3 change. 

Fourth quarter segment earnings were $4,909 million. This included a gain of $3,028 million related to the sale of assets (mainly related to the sale of the Permian business in the USA), partly offset by post-tax impairment charges of $407 million and legal provisions of $287 million. These net gains are part of identified items (see Reference A). Adjusted Earnings were $2,832 million.

Cash flow from operating activities for the quarter was $7,074 million, primarily driven by Adjusted EBITDA, as well as positive working capital movements.

Compared with the third quarter 2021, Upstream Adjusted Earnings reflected higher realised oil and gas prices, lower depreciation and lower well write-offs.

Compared with the third quarter 2021, total production increased by 4%, mainly due to favourable seasonal effects and the effects of Hurricane Ida in the third quarter 2021, partly offset by the impact of divestments.

Full year segment earnings were $9,694 million. This included a net gain of $3,268 million related to the sale of assets (mainly related to the sale of the Permian business in the USA), partly offset by post-tax impairment charges of $479 million, losses of $393 million due to the fair value accounting of commodity derivatives, fourth quarter 2021 legal provisions of $287 million and a net charge of $154 million related to the impact of the weakening Brazilian real on a deferred tax position. These net gains are part of identified items (see Reference A). Adjusted Earnings were $7,950 million.

Cash flow from operating activities for the full year 2021 was $22,014 million, primarily driven by Adjusted EBITDA, partly offset by negative working capital movements.

Compared with the full year 2020, Upstream Adjusted Earnings reflected higher realised oil and gas prices, the one-off release of a tax provision in Nigeria and lower depreciation, partly offset by lower production volumes.

Compared with the full year 2020, total production decreased by 8%, mainly due to the impact of divestments and higher maintenance activities.

Page 4

 
 
 
SHELL PLC 
 4TH QUARTER 2021 AND FULL YEAR UNAUDITED RESULTS 
------------------------------------------------------------------------------------------------------------------ 
 
 
OIL PRODUCTS 
                     Quarters                                                $ million                                                       Full year 
      Q4 2021     Q3 2021       Q4 2020     %(1)                                                                   Reference            2021         2020     % 
        620       1,362       (1,775)       -55      Segment earnings(2)                                                             2,664        (494)      +639 
         64         150       (2,315)                  Of which: Identified items                                      A           (1,280)      (6,489) 
        555       1,212           540       -54      Adjusted Earnings(2)                                              A             3,944        5,995      -34 
                                                       Of which: 
      (251)         (3)         (287)      -9,906          Refining & Trading(3)                                                     (246)        1,425      -117 
        807       1,215           828       -34            Marketing(3)                                                              4,190        4,570       -8 
      1,742       2,360         1,287                Adjusted EBITDA (CCS basis)                                       A             8,821       10,421 
                                                       Of which: 
        318         415         (313)                      Refining & Trading(3)                                                     1,875        3,111 
      1,424       1,945         1,601                      Marketing(3)                                                              6,946        7,310 
      (721)       3,757         1,198       -119     Cash flow from operating activities                                             6,141       10,845      -43 
                                                     Cash flow from operating activities excluding working 
      2,031       3,262           782       -38      capital movements                                                 H            11,971        7,041      +70 
      1,341         976         1,310                Cash capital expenditure                                          C             3,868        3,328 
      1,348       1,629         1,940       -17      Refinery processing intake (thousand b/d)                                       1,639        2,063      -21 
      4,451       4,665         4,781        -5      Oil Products sales volumes (thousand b/d)                                       4,459        4,710       -5 
-----------    --------    ----------    ----------  ---------------------------------------------------------  ---------------  ---------    ---------    -------- 
 
   1. Q4 on Q3 change. 
 
   2. Earnings are presented on a CCS basis (see Note 2). 
   3.    With effect from Q1 2021, changes are made in the cost and activity allocation between Marketing and Refining & Trading. This resulted in Q4 2021 income of $35 million (full year 2021: net cost of $304 million) to Refining & Trading, with an offsetting amount in Marketing. This change does not impact consolidated Oil Products Adjusted Earnings. 

Fourth quarter segment earnings were $620 million. This included a gain of $300 million due to the fair value accounting of commodity derivatives, and a gain of $73 million related to the remeasurement of redundancy and restructuring costs, partly offset by post-tax impairment charges of $351 million. These net gains are part of identified items (see Reference A). Adjusted Earnings were $555 million.

Cash flow from operating activities for the fourth quarter 2021 was an outflow of $721 million, primarily driven by negative working capital movements and timing of payments of emissions certificates relating to the German BEHG and US Biofuel programmes. These cash outflows were partly offset by Adjusted EBITDA and non-cash cost-of-sales adjustments, as well as cash inflows from commodity derivatives.

Compared with the third quarter 2021, Oil Products Adjusted Earnings reflected higher operating expenses, lower Retail margins, lower contributions from trading and optimisation, and unfavourable deferred tax movements.

Oil Products sales volumes decreased due to unfavourable seasonal effects.

   -- Refining & Trading Adjusted Earnings reflected lower contributions from 
      trading and optimisation, lower realised refining margins due to extended 
      turnarounds and Hurricane Ida recovery efforts, unfavourable deferred tax 
      movements and the impact of divestments. 
 
   -- Marketing Adjusted Earnings reflected higher operating expenses and lower 
      margins mainly due to unfavourable seasonal effects. 

Refinery utilisation was 68% compared with 71% in the third quarter 2021, due to extended turnarounds and Hurricane Ida recovery efforts.

Full year segment earnings were $2,664 million. This included post-tax impairment charges of $1,619 million, partly offset by a gain of $301 million related to the dilution of interest in the Raizen joint venture, and gains of $142 million due to the fair value accounting of commodity derivatives. These net losses are part of identified items (see Reference A). Adjusted Earnings were $3,944 million.

Page 5

 
 
 
SHELL PLC 4TH QUARTER 2021 AND FULL YEAR UNAUDITED 
RESULTS 
----------------------------------------------------- 
 

Cash flow from operating activities for the full year 2021 was $6,141 million, primarily driven by Adjusted EBITDA and non-cash cost-of-sales adjustments, partly offset by negative working capital movements.

Compared with the full year 2020, Oil Products Adjusted Earnings reflected lower contributions from trading and optimisation, higher operating expenses and unfavourable deferred tax movements. These were partly offset by higher marketing volumes and Oil Sands margins.

Oil Products sales volumes decreased due to lower trading volumes partly offset by higher marketing volumes compared with the full year 2020.

   -- Refining & Trading Adjusted Earnings reflected lower contributions from 
      trading and optimisation, unfavourable deferred tax movements and higher 
      operating expenses. These were partly offset by higher refining margins, 
      higher Oil Sands margins and lower depreciation. 
 
   -- Marketing Adjusted Earnings reflected higher operating expenses offset by 
      higher sales volumes. 

Refinery utilisation remained at 72% compared with the full year 2020.

Page 6

 
 
 
SHELL PLC 
 4TH QUARTER 2021 AND FULL YEAR UNAUDITED RESULTS 
-------------------------------------------------------------------------------------------------------------- 
 
 
CHEMICALS 
                    Quarters                                               $ million                                                      Full year 
      Q4 2021     Q3 2021     Q4 2020     %(1)                                                                   Reference           2021        2020     % 
      (119)         357         367       -133     Segment earnings(2)                                                            1,390         808      +72 
       (78)        (38)        (14)                  Of which: Identified items                                      A            (364)       (154) 
       (42)         395         381       -111     Adjusted Earnings(2)                                              A            1,753         962      +82 
        168         715         692                Adjusted EBITDA (CCS basis)                                       A            2,959       2,131 
        383         840         774       -54      Cash flow from operating activities                                            2,680       1,664      +61 
                                                   Cash flow from operating activities excluding working 
        330         684         775       -52      capital movements                                                 H            3,283       1,756      +87 
        895       1,053         830                Cash capital expenditure                                          C            3,573       2,640 
      3,475       3,549       3,718        -2      Chemicals sales volumes (thousand tonnes)                                     14,216      15,036      -5 
-----------    --------    --------    ----------  ---------------------------------------------------------  ---------------  --------    --------    ------- 
 
   1. Q4 on Q3 change. 
 
   2. Earnings are presented on a CCS basis (see Note 2). 

Fourth quarter segment earnings were a loss of $119 million. This included post-tax impairment charges, which are part of identified items (see Reference A). Adjusted earnings were a loss of $42 million.

Cash flow from operating activities for the quarter was $383 million, primarily driven by Adjusted EBITDA and non-cash cost-of-sales adjustments, as well as positive working capital movements, and the timing impact of dividends from Joint Ventures and Associates.

Compared with the third quarter 2021, Chemicals Adjusted Earnings reflected lower base chemicals margins, Hurricane Ida recovery efforts, unplanned maintenance and lower income from Joint Ventures and Associates.

Chemicals manufacturing plant utilisation was 75% compared with 78% in the third quarter 2021, due to Hurricane Ida recovery efforts, unplanned maintenance and extended turnarounds.

Full year segment earnings were $1,390 million. This included post-tax impairment charges of $301 million and legal provisions of $37 million. These net losses are part of identified items (see Reference A). Adjusted earnings were $1,753 million.

Cash flow from operating activities for the full year 2021 was $2,680 million, primarily driven by Adjusted EBITDA and non-cash cost-of-sales adjustments, partly offset by negative working capital movements.

Compared with the full year 2020, Chemicals Adjusted Earnings reflected higher realised margins in base chemicals and intermediates from a stronger price environment, partly offset by the impact of Hurricane Ida.

Chemicals manufacturing plant utilisation was 78% compared with 80% for the full year 2020 due to the impact of Hurricane Ida.

Page 7

 
 
 
SHELL PLC 4TH QUARTER 2021 AND FULL YEAR UNAUDITED 
RESULTS 
----------------------------------------------------- 
 
 
 
 
CORPORATE 
           Quarters                                       $ million                                                 Full year 
  Q4 2021    Q3 2021    Q4 2020                                                                 Reference           2021         2020 
  (859)      (623)      (954)    Segment earnings                                                              (2,606)      (2,952) 
     30        109      (118)       Of which: Identified items                                      A               81          460 
  (889)      (732)      (836)      Adjusted Earnings                                                A          (2,686)      (3,412) 
  (133)      (147)      (100)      Adjusted EBITDA (CCS basis)                                      A            (554)        (933) 
    245       (22)        102      Cash flow from operating activities                                           1,154          384 
                                   Cash flow from operating activities excluding working 
  (228)      (233)       (17)      capital movements                                                H            (699)          101 
-------    -------    -------    -----------------------------------------------------------  -------------  ---------    --------- 
 

Fourth quarter segment earnings were an expense of $859 million. This included a gain of $30 million from the deferred tax impact of the weakening Brazilian real on financing positions, which is part of identified items (see Reference A). Adjusted Earnings were a net expense of $889 million.

Compared with the third quarter 2021, Adjusted Earnings reflected unfavourable movements in tax credits, higher operating and net interest expenses, which included the impact of debt redemption, partly offset by favourable currency exchange rate effects.

Full year segment earnings were an expense of $2,606 million. This included a gain of $79 million from the deferred tax impact of the weakening Brazilian real on financing positions, which is part of identified items (see Reference A). Adjusted Earnings were a net expense of $2,686 million.

Compared with the full year 2020, Adjusted Earnings reflected lower net interest expense and favourable currency exchange rate effects.

PRELIMINARY RESERVES UPDATE

When final volumes are reported in the 2021 Annual Report and Accounts and 2021 Form 20-F, Shell expects that SEC proved oil and gas reserves additions before taking into account production will be approximately 1.5 billion boe, and that 2021 production will be approximately 1.2 billion boe. As a result, total proved reserves on an SEC basis are expected to be approximately 9.4 billion boe. Acquisitions and divestments of 2021 reserves are expected to account for a net reduction of approximately 0.2 billion boe.

The proved Reserves Replacement Ratio on an SEC basis is expected to be 120% for the year and 43% for the 3-year average. Excluding the impact of acquisitions and divestments, the proved Reserves Replacement Ratio is expected to be 138% for the year and 56% for the 3-year average.

Further information will be provided in the 2021 Annual Report and Accounts and 2021 Form 20-F, which are expected to be filed in March 2022.

OUTLOOK FOR THE FIRST QUARTER 2022

With effect from 2022, our reporting segments will consist of Marketing, Renewables & Energy Solutions, Chemicals & Products, Integrated Gas, Upstream and Corporate, reflecting the way Shell reviews and assesses its performance. The Marketing segment is currently reported under the Oil Products segment. The Chemicals & Products segment is currently reported under the Oil Products and Chemicals segments. The Renewables & Energy Solutions segment is currently reported under the Integrated Gas segment.

Cash capital expenditure for the full year 2022 is expected to be at the lower end of the $23 billion to $27 billion range.

Integrated Gas production is expected to be approximately 760 - 820 thousand boe/d due to turnaround activities and LNG liquefaction volumes are expected to be approximately 7.7 - 8.3 million tonnes.

Upstream production is expected to be approximately 2,000 - 2,200 thousand boe/d.

Refinery utilisation is expected to be approximately 71% - 79%.

Oil Products sales volumes are expected to be approximately 4,100 - 5,400 thousand b/d (of which, Marketing: 2,300 - 2,800 thousand b/d and Refining & Trading: 1,800 - 2,600 thousand b/d).

Page 8

 
 
 
SHELL PLC 4TH QUARTER 2021 AND FULL YEAR UNAUDITED 
RESULTS 
----------------------------------------------------- 
 

Chemicals manufacturing plant utilisation is expected to be approximately 78% - 86%.

Chemicals sales volumes are expected to be approximately 3,300 - 3,700 thousand tonnes.

Corporate Adjusted Earnings are expected to be a net expense of approximately $550 - $650 million in the first quarter 2022 and a net expense of approximately $2,200 - $2,600 million for the full year 2022. This excludes the impact of currency exchange rate effects.

Page 9

 
 
 
SHELL PLC 4TH QUARTER 2021 AND FULL YEAR UNAUDITED 
RESULTS 
----------------------------------------------------- 
 

FORTHCOMING EVENTS

The "LNG Outlook and Shell Insights Integrated Gas Business Update" event is scheduled on February 21, 2022. First quarter 2022 results and dividends are scheduled to be announced on May 5, 2022. The Annual ESG Update is scheduled on May 10, 2022. The Annual General Meeting is scheduled on May 24, 2022. Second quarter 2022 and half year results and dividends are scheduled to be announced on July 28, 2022. Third quarter 2022 results and dividends are scheduled to be announced on October 27, 2022.

Page 10

 
 
 
SHELL PLC 4TH QUARTER 2021 AND FULL YEAR UNAUDITED 
RESULTS 
----------------------------------------------------- 
 

UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

 
 
 
CONSOLIDATED STATEMENT OF INCOME 
              Quarters                      $ million               Full year 
    Q4 2021      Q3 2021      Q4 2020                               2021          2020 
   85,280       60,044       43,989    Revenue(1)              261,504       180,543 
                                       Share of profit of 
                                       joint ventures and 
      975        1,014          629    associates                4,097         1,783 
                                       Interest and other 
    3,968          497          411    income(2)                 7,056           869 
                                       Total revenue and 
   90,223       61,555       45,028    other income            272,657       183,195 
   56,566       44,260       28,511    Purchases               174,913       117,093 
                                       Production and 
                                       manufacturing 
    6,530        5,322        6,701    expenses                 23,822        24,001 
                                       Selling, 
                                       distribution and 
                                       administrative 
    2,867        2,892        2,751    expenses                 11,328         9,881 
                                       Research and 
      304          145          199    development                 815           907 
      280          526          508    Exploration               1,423         1,747 
                                       Depreciation, 
                                       depletion and 
    6,445        6,358        9,573    amortisation(2)          26,921        52,444 
      963          859          908    Interest expense          3,607         4,089 
   73,954       60,362       49,152    Total expenditure       242,828       210,162 
                                       Income/(loss) 
   16,269        1,193      (4,124)    before taxation          29,829      (26,967) 
                                       Taxation 
    4,665        1,510        (168)    charge/(credit)           9,199       (5,433) 
                                       Income/(loss) for 
   11,604        (317)      (3,956)    the period(1)            20,630      (21,534) 
                                       Income/(loss) 
                                       attributable to 
                                       non-controlling 
      144          130           58    interest                    529           146 
                                       Income/(loss) 
                                       attributable to 
                                       Shell plc 
   11,461        (447)      (4,014)    shareholders             20,101      (21,680) 
                                       Basic earnings per 
     1.49       (0.06)       (0.52)    share ($)(3)               2.59        (2.78) 
                                       Diluted earnings 
     1.48       (0.06)       (0.52)    per share ($)(3)           2.57        (2.78) 
---------    ---------    ---------    -------------------  ----------    ---------- 
 
   1. See Note 2 "Segment information". 
 
   2. See Note 7 "Other notes to the unaudited Condensed Consolidated Financial 
      Statements". 
   3.    See Note 3 "Earnings per share". 
 
 
 
CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME 
             Quarters                                          $ million                                     Full year 
   Q4 2021    Q3 2021      Q4 2020                                                                          2021          2020 
  11,604      (317)      (3,956)    Income/(loss) for the period                                        20,630      (21,534) 
                                    Other comprehensive income/(loss) net of tax: 
                                        Items that may be reclassified to income in later 
                                         periods: 
   (193)      (943)        2,280        -- Currency translation differences                            (1,413)         1,179 
    (11)        (1)            3        -- Debt instruments remeasurements                                (28)            23 
   (129)        102           54    -- Cash flow hedging gains/(losses)                                     21         (160) 
      86         89        (170)    -- Net investment hedging gains/(losses)                               295         (423) 
     (1)         16            3        -- Deferred cost of hedging                                       (39)           100 
                                        -- Share of other comprehensive income/(loss) of joint 
      59      (104)           39         ventures and associates                                         (109)          (42) 
   (190)      (841)        2,208       Total                                                           (1,273)           677 
                                        Items that are not reclassified to income in later 
                                         periods: 
     604        291        1,045        -- Retirement benefits remeasurements                            7,198       (2,702) 
     121       (25)           88        -- Equity instruments remeasurements                               145            64 
                                        -- Share of other comprehensive income/(loss) of joint 
      30         41            6         ventures and associates                                             3           119 
     755        307        1,140    Total                                                                7,347       (2,519) 
     564      (534)        3,347    Other comprehensive income/(loss) for the period                     6,074       (1,842) 
  12,169      (851)        (609)    Comprehensive income/(loss) for the period                          26,704      (23,376) 
     118         85          134    Comprehensive income/(loss) attributable to non-controlling            469           136 
                                    interest 
  12,051      (937)        (743)    Comprehensive income/(loss) attributable to Shell                   26,235      (23,512) 
                                     plc shareholders 
--------    -------    ---------    ---------------------------------------------------------------  ---------    ---------- 
 

Page 11

 
 
 
SHELL PLC 
 4TH QUARTER 2021 AND FULL YEAR UNAUDITED RESULTS 
------------------------------------------------------------ 
 
 
CONDENSED CONSOLIDATED BALANCE SHEET 
                         $ million 
                                                              December 31, 2021    December 31, 2020 4 
Assets 
Non-current assets 
Intangible assets(1)                                                     24,693               22,710 
Property, plant and equipment                                           194,932              209,700 
Joint ventures and associates                                            23,415               22,451 
Investments in securities                                                 3,797                3,222 
Deferred tax                                                             12,426               16,311 
Retirement benefits(1)                                                    8,471                2,474 
Trade and other receivables                                               7,065                7,641 
Derivative financial instruments(2)                                         815                2,805 
                                                                        275,614              287,315 
Current assets 
Inventories                                                              25,258               19,457 
Trade and other receivables                                              53,208               33,625 
Derivative financial instruments(2)                                      11,369                5,783 
Cash and cash equivalents                                                36,971               31,830 
                                                                        126,805               90,695 
Assets classified as held for sale(1)                                     1,961                1,258 
                                                                        128,766               91,953 
Total assets                                                            404,380              379,268 
Liabilities 
Non-current liabilities 
Debt                                                                     80,868               91,115 
Trade and other payables                                                  2,075                2,304 
Derivative financial instruments(2)                                         887                  420 
Deferred tax                                                             12,547               10,463 
Retirement benefits(1,3)                                                 11,325               15,605 
Decommissioning and other provisions(1)                                  25,804               27,116 
                                                                        133,506              147,023 
Current liabilities 
Debt                                                                      8,218               16,899 
Trade and other payables(3)                                              63,173               44,572 
Derivative financial instruments(2)                                      16,311                5,308 
Income taxes payable(3)                                                   3,254                3,111 
Decommissioning and other provisions                                      3,338                3,622 
                                                                         94,294               73,512 
Liabilities directly associated with assets classified 
as held for sale(1)                                                       1,252                  196 
                                                                         95,547               73,708 
Total liabilities                                                       229,053              220,731 
Equity attributable to Shell plc shareholders                           171,965              155,310 
Non-controlling interest                                                  3,361                3,227 
Total equity                                                            175,327              158,537 
Total liabilities and equity                                            404,380              379,268 
------------------------------------------------------------  -----------------  ------------------- 
 
   1.     See Note 7 "Other notes to the unaudited Condensed Consolidated 
      Financial Statements". 
 
   2.     See Note 6 "Derivative financial instruments and debt excluding lease 
      liabilities". 

3. As from January 1, 2021 the 'Retirement benefits' liability has been classified under non-current liabilities (previously partly presented within current liabilities) and taxes payable not related to income tax are presented within 'Trade and other payables' (previously 'Taxes payable'). Prior period comparatives have been revised to conform with current year presentation. See Note 7.

Page 12

 
 
 
SHELL PLC 4TH QUARTER 2021 AND FULL YEAR UNAUDITED 
RESULTS 
----------------------------------------------------- 
 

4. For Q4 2021, assets held for sale are presented separately. Prior period comparatives have been revised to conform with current year presentation.

 
 
 
CONSOLIDATED STATEMENT OF CHANGES IN EQUITY 
                       Equity attributable to Shell plc shareholders 
                                Shares 
                      Share     held in     Other     Retained            Non-controlling    Total 
    $ million       capital(1)   trust   reserves(2)  earnings   Total       interest        equity 
At January 1, 2021         651    (709)       12,752   142,616   155,310            3,227   158,537 
Comprehensive 
 income/(loss) for 
 the period                 --       --        6,134    20,101    26,235              469    26,704 
Transfer from 
 other 
 comprehensive 
 income                     --       --         (46)        46        --               --        -- 
Dividends(3)                --       --           --   (6,321)   (6,321)            (348)   (6,669) 
Repurchases of 
 shares(4)                (10)       --           10   (3,513)   (3,513)               --   (3,513) 
Share-based 
 compensation               --       99           58        93       250               --       250 
Other changes in 
 non-controlling 
 interest                   --       --           --         5         5               12        18 
At December 31, 
 2021                      641    (610)       18,909   153,026   171,965            3,361   175,327 
At January 1, 2020         657  (1,063)       14,451   172,431   186,476            3,987   190,463 
Comprehensive 
 income/(loss) for 
 the period                 --       --      (1,832)  (21,397)  (23,229)              136  (23,093) 
Transfer from 
 other 
 comprehensive 
 income                     --       --          270     (270)        --               --        -- 
Dividends(3)                --       --           --   (7,270)   (7,270)            (311)   (7,581) 
Repurchases of 
 shares                    (6)       --            6   (1,214)   (1,214)               --   (1,214) 
Share-based 
 compensation               --      354        (143)     (230)      (19)               --      (19) 
Other changes in 
 non-controlling 
 interest                   --       --           --       566       566            (585)      (19) 
At December 31, 
 2020                      651    (709)       12,752   142,616   155,310            3,227   158,537 
------------------  ----------  -------  -----------  --------  --------  ---------------  -------- 
 
   1.     See Note 4 "Share capital". 
 
   2.     See Note 5 "Other reserves". 
 
   3. The amount charged to retained earnings is based on prevailing exchange 
      rates on payment date. 
 
   4. Includes shares committed to repurchase under an irrevocable contract and 
      repurchases subject to settlement at the end of the quarter. 

Page 13

 
 
 
SHELL PLC 
 4TH QUARTER 2021 AND FULL YEAR UNAUDITED RESULTS 
-------------------------------------------------------------------------- 
 
 
CONSOLIDATED STATEMENT OF CASH FLOWS 
                              Quarters                                                               $ million                                          Full year 
                Q4 2021               Q3 2021                Q4 2020                                                                                    2021          2020 
               16,269                 1,193                (4,124)    Income before taxation for the period                                         29,829      (26,967) 
                                                                      Adjustment for: 
                  819                   723                    716        -- Interest expense (net)                                                  3,096         3,316 
                6,445                 6,358                  9,573        -- Depreciation, depletion and amortisation                               26,921        52,444 
                   72                   323                    199        -- Exploration well write-offs                                               639           815 
                                                                          -- Net (gains)/losses on sale and revaluation of non-current 
              (3,679)                 (298)                  (162)        assets and businesses                                                    (5,995)         (286) 
                (975)               (1,014)                  (629)        -- Share of (profit)/loss of joint ventures and associates               (4,097)       (1,783) 
                1,611                   956                    982        -- Dividends received from joint ventures and associates                   3,929         2,591 
                (860)                 (538)                (1,809)        -- (Increase)/decrease in inventories                                    (7,319)         4,477 
              (6,799)               (2,859)                  (107)        -- (Increase)/decrease in current receivables                           (20,567)         9,625 
                4,688                 1,950                  1,579        -- Increase/(decrease) in current payables                                17,519       (9,494) 
              (6,592)                10,116                     78        -- Derivative financial instruments                                        5,882           977 
                 (27)                 (113)                    212        -- Retirement benefits                                                        16           568 
                  176                 (206)                    771        -- Decommissioning and other provisions                                     (76)         1,104 
              (1,236)                   894                  (355)    -- Other(1)                                                                      803             8 
              (1,743)               (1,459)                  (638)    Tax paid                                                                     (5,476)       (3,290) 
                8,170                16,025                  6,287    Cash flow from operating activities                                           45,105        34,105 
              (6,236)               (4,648)                (5,206)    Capital expenditure                                                         (19,000)      (16,585) 
                (145)                 (151)                  (269)    Investments in joint ventures and associates                                   (479)       (1,024) 
                (120)                  (41)                   (28)    Investments in equity securities                                               (218)         (218) 
                                                                      Proceeds from sale of property, plant and equipment 
                8,843                 1,122                     94     and businesses                                                               14,233         2,489 
                                                                      Proceeds from joint ventures and associates from sale, 
                  137                   168                    111     capital reduction and repayment of long-term loans(2)                           584         1,240 
                  151                     6                      7    Proceeds from sale of equity securities                                          296           281 
                  121                    93                    111    Interest received                                                                423           532 
                  489                   929                    622    Other investing cash inflows                                                   2,928         3,239 
                (662)               (1,283)                  (848)    Other investing cash outflows                                                (3,528)       (3,232) 
                2,579               (3,804)                (5,406)    Cash flow from investing activities                                          (4,760)      (13,278) 
                                                                      Net increase/(decrease) in debt with maturity period 
                 (32)                  (33)                  (299)     within three months                                                              14          (63) 
                                                                      Other debt: 
                1,602                    23                  2,048    -- New borrowings                                                              1,791        23,033 
              (7,850)               (4,077)                (4,862)        -- Repayments                                                           (21,534)      (17,385) 
              (1,258)                 (788)                (1,153)    Interest paid                                                                (4,014)       (4,105) 
                (391)                 (268)                    495    Derivative financial instruments                                             (1,165)         1,157 
                   --                     4                    (2)    Change in non-controlling interest                                                19          (42) 
                                                                      Cash dividends paid to: 
              (1,838)               (1,812)                (1,307)    -- Shell plc shareholders(3)                                                 (6,253)       (7,424) 
                 (42)                  (40)                   (69)        -- Non-controlling interest                                                (348)         (311) 
              (1,703)                 (971)                     --    Repurchases of shares                                                        (2,889)       (1,702) 
                                                                      Shares held in trust: net sales/(purchases) and dividends 
                (254)                    34                  (184)     received                                                                      (285)         (382) 
             (11,764)               (7,930)                (5,333)    Cash flow from financing activities                                         (34,664)       (7,224) 
                 (87)                 (322)                    567    Effects of exchange rate changes on cash and cash                              (540)           172 
                                                                       equivalents 
              (1,102)                 3,969                (3,884)    Increase/(decrease) in cash and cash equivalents                               5,141        13,775 
               38,073                34,104                 35,714    Cash and cash equivalents at beginning of period                              31,830        18,055 
               36,971                38,073                 31,830    Cash and cash equivalents at end of period                                    36,971        31,830 
---------------------    ------------------    -------------------    ------------------------------------------------------------------------  ----------    ---------- 
 

1. See Note 7 "Other notes to the unaudited Condensed Consolidated Financial Statements".

2. As from 2021 renamed from 'Proceeds from sale of joint ventures and associates'.

3. Cash dividends paid represents the payment of net dividends (after deduction of withholding taxes where applicable) and payment of withholding taxes on dividends paid in the previous quarter.

Page 14

 
 
 
SHELL PLC 4TH QUARTER 2021 AND FULL YEAR UNAUDITED 
RESULTS 
----------------------------------------------------- 
 

NOTES TO THE UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

1. Basis of preparation

These unaudited Condensed Consolidated Financial Statements of Shell plc (formerly Royal Dutch Shell plc) ("the Company") and its subsidiaries (collectively referred to as "Shell") have been prepared on the basis of the same accounting principles, except for the application of UK-adopted international accounting standards, as those used in the Annual Report and Accounts (pages 216 to 264) and Form 20-F (pages 164 to 211) for the year ended December 31, 2020 as filed with the Registrar of Companies for England and Wales and the US Securities and Exchange Commission, respectively, and should be read in conjunction with these filings. For periods beginning on or after January 1, 2021, Shell's (interim) financial statements are prepared in accordance with UK-adopted international accounting standards which were established as a result of the UK's exit from the European Union. As applied to Shell there are no material differences from accounting principles used in the Annual Report and Accounts and Form 20-F for the year ended December 31, 2020.

The financial information presented in the unaudited Condensed Consolidated Financial Statements does not constitute statutory accounts within the meaning of section 434(3) of the Companies Act 2006 ("the Act"). Statutory accounts for the year ended December 31, 2020 were published in Shell's Annual Report and Accounts, a copy of which was delivered to the Registrar of Companies for England and Wales, and in Shell's Form 20-F. The auditor's report on those accounts was unqualified, did not include a reference to any matters to which the auditor drew attention by way of emphasis without qualifying the report and did not contain a statement under sections 498(2) or 498(3) of the Act.

Key accounting considerations, significant judgements and estimates

In the fourth quarter 2021, the Company changed its estimation technique to determine the value in use for impairment testing purposes. A key element is the update of the discount rate, that is now based on a nominal post-tax weighted average cost of capital (WACC) of 5% for Power activities and a nominal post-tax WACC of 6.5% for all other activities (previously 6% pre-tax was applied for all activities). Cashflow projections are based on management's most recent operating plan that represent management's best estimate and are risked as appropriate. The change in discount rate to a nominal post-tax WACC has been reflected in a commensurate manner in the risk adjustments to cashflow projections. The impact of this change is not material.

Future long-term commodity price assumptions and management's view on the future development of refining margins represent a significant estimate and both were subject to change in 2020, resulting in the recognition of impairments in 2020. These assumptions continue to apply for impairment testing purposes in the fourth quarter 2021.

The discount rate applied to provisions is reviewed on a regular basis. The discount rate was reviewed and adjusted in the fourth quarter 2021. See Note 7.

Simplification of share structure

On December 10, 2021, the shareholders of the Company supported the resolution to amend Shell's articles of association to enable the simplification of the Company. The simplification entails the establishment through assimilation into a single line of shares, the alignment of the Company's tax residence with its country of incorporation in the UK and granting the Board the power to change the Company's name. On December 20, 2021, the Board decided to proceed with the proposal. The alignment of the Company's tax residence with its country of incorporation in the UK resulted in recognition in 2021 of a taxable deemed disposal gain fully offset by taxable losses in the Netherlands.

2. Segment information

Segment earnings are presented on a current cost of supplies basis (CCS earnings), which is the earnings measure used by the Chief Executive Officer for the purposes of making decisions about allocating resources and assessing performance. On this basis, the purchase price of volumes sold during the period is based on the current cost of supplies during the same period after making allowance for the tax effect. CCS earnings therefore exclude the effect of changes in the oil price on inventory carrying amounts. Sales between segments are based on prices generally equivalent to commercially available prices.

Page 15

 
 
 
SHELL PLC 
 4TH QUARTER 2021 AND FULL YEAR UNAUDITED RESULTS 
-------------------------------------------------------------------------- 
 
 
INFORMATION BY SEGMENT 
                              Quarters                                      $ million                Full year 
               Q4 2021               Q3 2021                 Q4 2020                                2021          2020 
                                                                      Third-party revenue 
              24,907                 6,994                   8,010       Integrated Gas         52,407        33,287 
               2,612                 2,368                   1,576       Upstream                9,163         6,767 
              53,665                46,281                  31,001       Oil Products          182,899       128,717 
               4,089                 4,390                   3,386    Chemicals                 16,993        11,721 
                   7                    11                      16       Corporate                  43            51 
                                                                      Total third-party 
              85,280                60,044                  43,989    revenue(1)               261,504       180,543 
                                                                      Inter-segment revenue 
               2,850                 1,887                   1,098       Integrated Gas          7,883         3,410 
              10,955                 9,191                   5,860       Upstream               36,325        21,564 
               3,269                 3,094                   1,733       Oil Products           11,836         6,213 
               1,879                 1,663                     784    Chemicals                  6,362         2,850 
                  --                    --                      --       Corporate                  --            -- 
                                                                      CCS earnings 
               6,637               (3,247)                      20       Integrated Gas          6,340       (6,278) 
               4,909                 1,274                 (2,091)       Upstream                9,694      (10,785) 
                 620                 1,362                 (1,775)       Oil Products            2,664         (494) 
               (119)                   357                     367    Chemicals                  1,390           808 
               (859)                 (623)                   (954)       Corporate             (2,606)       (2,952) 
              11,187                 (876)                 (4,434)    Total CCS earnings        17,482      (19,701) 
--------------------    ------------------    --------------------    ---------------------  ---------    ---------- 
 
   1.    Includes revenue from sources other than from contracts with customers, which mainly comprises the impact of fair value accounting of commodity derivatives. Fourth quarter 2021 included income of $4,287 million mainly driven by Integrated Gas, refer to "Performance by Segment" (Q3 2021: $5,032 million losses; Q4 2020: $114 million income). This amount includes both the reversal of prior losses of $2,860 million (Q3 2021: $1,205 million losses; Q4 2020: $147 million gains) related to sales contracts and prior gains of $2,476 million (Q3 2021: $1,517 million gains; Q4 2020: $23 million gains) related to purchase contracts that were previously recognised and where physical settlement took place in the fourth quarter 2021. 
 
 
 
RECONCILIATION OF INCOME FOR THE PERIOD TO CCS EARNINGS 
              Quarters                      $ million               Full year 
    Q4 2021      Q3 2021      Q4 2020                               2021          2020 
                                       Income/(loss) 
                                       attributable to 
                                       Shell plc 
   11,461        (447)      (4,014)    shareholders             20,101      (21,680) 
                                       Income/(loss) 
                                       attributable to 
                                       non-controlling 
      144          130           58    interest                    529           146 
                                       Income/(loss) for 
   11,604        (317)      (3,956)    the period               20,630      (21,534) 
                                       Current cost of 
                                       supplies 
                                       adjustment: 
    (481)        (666)        (589)    Purchases               (3,772)         2,359 
      106          142          133    Taxation                    809         (585) 
                                       Share of 
                                       profit/(loss) of 
                                       joint ventures and 
     (42)         (35)         (23)    associates                (184)            59 
                                       Current cost of 
                                       supplies 
    (417)        (559)        (479)    adjustment              (3,147)         1,833 
                                       of which: 
                                       Attributable to 
                                       Shell plc 
    (380)        (541)        (465)    shareholders            (3,028)           1,759 
                                       Attributable to 
                                       non-controlling 
     (37)         (18)           (14)  interest                  (119)              74 
   11,187        (876)      (4,434)    CCS earnings             17,482      (19,701) 
                                       of which: 
   11,081        (988)      (4,478)    CCS earnings             17,073      (19,921) 
                                       attributable to 
                                       Shell plc 
                                       shareholders 
      106          112           44    CCS earnings                410           220 
                                       attributable to 
                                       non-controlling 
                                       interest 
---------    ---------    ---------    -------------------  ----------    ---------- 
 

Page 16

 
 
 
SHELL PLC 4TH QUARTER 2021 AND FULL YEAR UNAUDITED 
RESULTS 
----------------------------------------------------- 
 

3. Earnings per share

 
 
 
EARNINGS PER SHARE 
              Quarters                                                                                   Full year 
    Q4 2021      Q3 2021      Q4 2020                                                                   2021          2020 
                                       Income/(loss) attributable to Shell plc shareholders 
   11,461        (447)      (4,014)    ($ million)                                                  20,101      (21,680) 
 
                                       Weighted average number of shares used as the basis 
                                        for determining: 
  7,701.9      7,773.3      7,784.4       Basic earnings per share (million)                       7,761.7       7,795.6 
  7,744.3      7,773.3      7,784.4       Diluted earnings per share (million)                     7,806.8       7,795.6 
---------    ---------    ---------    --------------------------------------------------------  ---------    ---------- 
 

4. Share capital

 
 
 
ISSUED AND FULLY PAID ORDINARY SHARES OF EUR0.07 EACH(1) 
                                                Nominal value ($ 
                      Number of shares              million) 
                      A              B           A       B    Total 
At January 1, 
 2021           4,101,239,499  3,706,183,836    345     306    651 
Repurchases of 
 shares                    --  (123,290,882)     --     (10)  (10) 
At December 
 31, 2021       4,101,239,499  3,582,892,954    345     296    641 
At January 1, 
 2020           4,151,787,517  3,729,407,107    349     308    657 
Repurchases of 
 shares          (50,548,018)   (23,223,271)    (4)     (2)    (6) 
At December 
 31, 2020       4,101,239,499  3,706,183,836    345     306    651 
--------------  -------------  -------------  --------  ----  ----- 
 
   1.    Share capital at December 31, 2021 also included 50,000 issued and fully paid sterling deferred shares of GBP1 each. 

At Shell plc's (formerly Royal Dutch Shell plc) Annual General Meeting on May 18, 2021, the Board was authorised to allot ordinary shares in Shell plc, and to grant rights to subscribe for, or to convert, any security into ordinary shares in Shell plc, up to an aggregate nominal amount of EUR182.1 million (representing 2,602 million ordinary shares of EUR0.07 each), and to list such shares or rights on any stock exchange. This authority expires at the earlier of the close of business on August 18, 2022, and the end of the Annual General Meeting to be held in 2022, unless previously renewed, revoked or varied by Shell plc in a general meeting.

Also see Note 9 "Post-balance sheet events".

5. Other reserves

 
 
 
OTHER RESERVES 
                                                                                              Accumulated 
                                                                Share    Capital     Share       other 
                                                      Merger   premium  redemption   plan    comprehensive 
                     $ million                        reserve  reserve   reserve    reserve     income        Total 
At January 1, 2021                                     37,298      154         129      906       (25,735)   12,752 
Other comprehensive income/(loss) attributable to 
Shell plc shareholders                                     --       --          --       --          6,134    6,134 
Transfer from other comprehensive income                   --       --          --       --           (46)     (46) 
Repurchases of shares                                      --       --          10       --             --       10 
Share-based compensation                                   --       --          --       58             --       58 
At December 31, 2021                                   37,298      154         139      964       (19,647)   18,909 
At January 1, 2020                                     37,298      154         123    1,049       (24,173)   14,451 
Other comprehensive income/(loss) attributable to 
Shell plc shareholders                                     --       --          --       --        (1,832)  (1,832) 
Transfer from other comprehensive income                   --       --          --       --            270      270 
Repurchases of shares                                      --       --           6       --             --        6 
Share-based compensation                                   --       --          --    (143)             --    (143) 
At December 31, 2020                                   37,298      154         129      906       (25,735)   12,752 
----------------------------------------------------  -------  -------  ----------  -------  -------------  ------- 
 

Page 17

 
 
 
SHELL PLC 4TH QUARTER 2021 AND FULL YEAR UNAUDITED 
RESULTS 
----------------------------------------------------- 
 

The merger reserve and share premium reserve were established as a consequence of Shell plc (formerly Royal Dutch Shell plc) becoming the single parent company of Royal Dutch Petroleum Company and The "Shell" Transport and Trading Company, p.l.c., now The Shell Transport and Trading Company Limited, in 2005. The merger reserve increased in 2016 following the issuance of shares for the acquisition of BG Group plc. The capital redemption reserve was established in connection with repurchases of shares of Shell plc. The share plan reserve is in respect of equity-settled share-based compensation plans.

6. Derivative financial instruments and debt excluding lease liabilities

As disclosed in the Consolidated Financial Statements for the year ended December 31, 2020, presented in the Annual Report and Accounts and Form 20-F for that year, Shell is exposed to the risks of changes in fair value of its financial assets and liabilities. The fair values of the financial assets and liabilities are defined as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. Methods and assumptions used to estimate the fair values at December 31, 2021, are consistent with those used in the year ended December 31, 2020, though the carrying amounts of derivative financial instruments measured using predominantly unobservable inputs have changed since that date.

The table below provides the comparison of the fair value with the carrying amount of debt excluding lease liabilities, disclosed in accordance with IFRS 7 Financial Instruments: Disclosures.

 
 
 
DEBT EXCLUDING LEASE LIABILITIES 
         $ million            December 31, 2021    December 31, 2020 
Carrying amount                          61,579             79,594 
Fair value(1)                            67,066             88,294 
----------------------------  -----------------  ----------------- 
 
   1.    Mainly determined from the prices quoted for these securities. 

7. Other notes to the unaudited Condensed Consolidated Financial Statements

Consolidated Statement of Income

Interest and other income

 
 
 
           Quarters                                    $ million                             Full year 
  Q4 2021    Q3 2021    Q4 2020                                                              2021       2020 
  3,968        497        411    Interest and other income                                7,056        869 
                                 of which: 
    144        136        168    Interest income                                            510        679 
                                 Dividend income (from investments in equity 
     48          9          2    securities)                                                 91         22 
                                 Net gains on sales and revaluation of non-current 
  3,679        298        162     assets and businesses                                   5,995        286 
                                 Net foreign exchange gains/(losses) on financing 
     70       (42)       (35)    activities                                                 118      (391) 
     28         96        113    Other                                                      342        273 
-------    -------    -------    -----------------------------------------------------  -------    ------- 
 

Depreciation, depletion and amortisation

 
 
 
               Quarters                     $ million             Full year 
     Q4 2021      Q3 2021      Q4 2020                             2021        2020 
                                        Depreciation, 
                                        depletion and 
     6,445        6,358        9,573    amortisation           26,921      52,444 
----------    ---------    ---------    -----------------  ----------    -------- 
 

Depreciation, depletion and amortisation in Q4 2021 includes $1,081 million pre-tax (Q3 2021: $352 million; Q4 2020: $3,318 million; full year 2021: $3,850 million; full year 2020: $27,463) of impairments.

Condensed Consolidated Balance Sheet

Intangible assets

Page 18

 
 
 
SHELL PLC 
 4TH QUARTER 2021 AND FULL YEAR UNAUDITED RESULTS 
-------------------------------------------------------- 
 
 
                       $ million 
                                                          December 31, 2021    December 31, 2020 
Intangible assets                                                    24,693             22,710 
--------------------------------------------------------  -----------------  ----------------- 
 

Intangible assets as at December 31, 2021 includes $1,167 million acquisition related goodwill recognised in the fourth quarter 2021. The accounting is provisional because of the limited period since the acquisition date and will be completed in 2022.

Assets classified as held for sale

 
 
 
                        $ million 
                                                           December 31, 2021    December 31, 2020 
Assets classified as held for sale                                     1,961              1,258 
Liabilities directly associated with assets classified 
as held for sale                                                       1,252                196 
---------------------------------------------------------  -----------------  ----------------- 
 

Assets classified as held for sale and associated liabilities at December 31, 2021 mainly relate to two refineries. The major classes of assets and liabilities classified as held for sale are Property, plant and equipment ($896 million; December 31, 2020: $1,146 million), Inventories ($528 million; December 31, 2020: zero) and Debt ($456 million; December 31, 2020: zero).

Retirement benefits

 
 
 
        $ million 
                            December 31, 2021    December 31, 2020 
Non-current assets 
Retirement benefits                     8,471              2,474 
Non-current liabilities 
Retirement benefits(1)                 11,325             15,605 
Deficit                                 2,854             13,131 
--------------------------  -----------------  ----------------- 
 

1.As from January 1, 2021 the 'Retirement benefits' liability has been classified under non-current liabilities (previously partly presented within current liabilities). Prior period comparatives have been revised by $437 million to conform with current year presentation.

The decrease in the net retirement benefit liability is mainly driven by positive returns on plan assets, an increase of the market yield on high-quality corporate bonds in the USA, the UK and Eurozone, partly offset by an increase in expected inflation in the UK and Eurozone. Amounts recognised in the balance sheet in relation to defined benefit plans include both plan assets and obligations that are presented on a net basis on a plan-by-plan basis.

Decommissioning and other provisions

The discount rate applied at December 31, 2021 was 2.00% (December 31, 2020: 1.75%). Non-current decommissioning and restoration provisions decreased by $0.7 billion as a result of the change in the discount rate.

Income taxes payable

 
 
 
       $ million 
                         December 31, 2021    December 31, 2020 
Income taxes payable                 3,254              3,111 
-----------------------  -----------------  ----------------- 
 

As from January 1, 2021 taxes payable not related to income tax are presented within 'Trade and other payables' (previously within 'Taxes payable') and 'Taxes payable' has been renamed into 'Income taxes payable'. Prior period comparatives have been revised by $2,895 million to conform with current year presentation.

Consolidated Statement of Cash Flows

Cash flow from operating activities - Other

Page 19

 
 
 
SHELL PLC 
 4TH QUARTER 2021 AND FULL YEAR UNAUDITED RESULTS 
-------------------------------------------------------------------------- 
 
 
                              Quarters                                    $ million            Full year 
               Q4 2021               Q3 2021                 Q4 2020                            2021      2020 
             (1,236)                   894                   (355)    Other                    803         8 
--------------------    ------------------    --------------------    -----------------  ---------    ------ 
 

Cash flow from operating activities - Other for the fourth quarter 2021 includes $1.1 billion of net outflows due to the timing of payments relating to emission and biofuel programmes in Europe and North America.

8. Other contingencies

On December 20, 2021, the Board decided to proceed with the simplification (as outlined in Note 1). Preceding this decision, a proposed bill on the Dutch dividend withholding tax (DWT) exit tax charge and subsequent amendments were submitted to the Dutch Parliament imposing a DWT exit tax charge on any company that transfers its tax residence to a country that does not levy dividend withholding tax, such as the UK. The amended bill was submitted to the Dutch Council of State for advice and is at an early stage of discussion in the Dutch Parliament. Having considered a range of factors including legal advice, following the transfer of the Company's tax residence it is expected that the Company will ultimately not incur any DWT exit tax cost.

9. Post-balance sheet events

On January 20, 2022, Shell completed the sale of its interest in Deer Park Refining Limited Partnership, a 50-50 joint venture between Shell Oil Company and P.M.I. Norteamerica, S.A. De C.V. (a subsidiary of Petroleos Mexicanos, or Pemex) for a total of $596 million, consisting of a combination of cash and debt.

On January 21, 2022, the Company changed its name from Royal Dutch Shell plc to Shell plc.

On January 29, 2022, one line of shares was established through assimilation of each A share and each B share into one ordinary share of the Company. This assimilation had no impact on voting rights or dividend entitlements. Dutch withholding tax, applied previously on dividends on A shares, no longer applies on dividends paid on the ordinary shares following assimilation.

Page 20

 
 
 
SHELL PLC 4TH QUARTER 2021 AND FULL YEAR UNAUDITED 
RESULTS 
----------------------------------------------------- 
 

ALTERNATIVE PERFORMANCE (NON-GAAP) MEASURES

A.Adjusted Earnings and Adjusted earnings before interest, taxes, depreciation and amortisation (EBITDA)

The "Adjusted Earnings" measure aims to facilitate a comparative understanding of Shell's financial performance from period to period by removing the effects of oil price changes on inventory carrying amounts and removing the effects of identified items. These items are in some cases driven by external factors and may, either individually or collectively, hinder the comparative understanding of Shell's financial results from period to period. This measure excludes earnings attributable to non-controlling interest.

The "Adjusted EBITDA (CCS basis)" and "Adjusted EBITDA (FIFO basis)" measures are introduced with effect from January 1, 2021. Management uses both measures to evaluate Shell's performance in the period and over time.

We define "Adjusted EBITDA (CCS basis)" as "Income/(loss) for the period" adjusted for current cost of supplies; identified items; tax charge/(credit); depreciation, amortisation and depletion; exploration well write-offs and net interest expense. All items include the non-controlling interest component.

We define "Adjusted EBITDA (FIFO basis)" as "Income/(loss) for the period adjusted for identified items; tax charge/(credit); depreciation, amortisation and depletion; exploration well write-offs and net interest expense. All items include the non-controlling interest component.

 
 
 
ADJUSTED EARNINGS 
              Quarters                                        $ million                                  Full year 
   Q4 2021      Q3 2021      Q4 2020                                                                    2021          2020 
  11,461        (447)      (4,014)    Income/(loss) attributable to Shell plc shareholders          20,101      (21,680) 
                                      Add: Current cost of supplies adjustment attributable 
   (380)        (541)        (465)     to Shell plc shareholders (Note 2)                          (3,028)         1,759 
                                      Less: Identified items attributable to Shell plc 
   4,690      (5,118)      (4,871)    shareholders                                                 (2,216)      (24,767) 
   6,391        4,130          393    Adjusted Earnings                                             19,289         4,846 
                                      Of which: 
   4,052        1,680        1,109      Integrated Gas                                               8,757         4,383 
   2,832        1,686        (748)      Upstream                                                     7,950       (2,852) 
     555        1,212          540      Oil Products                                                 3,944         5,995 
   (251)          (3)        (287)       Refining and Trading                                        (246)         1,425 
     807        1,215          828       Marketing                                                   4,190         4,570 
    (42)          395          381      Chemicals                                                    1,753           962 
   (889)        (732)        (836)      Corporate                                                  (2,686)       (3,412) 
   (117)        (112)         (54)      Less: Non-controlling interest                               (429)         (230) 
--------    ---------    ---------    ---------------------------------------------------------  ---------    ---------- 
 

Page 21

 
 
 
SHELL PLC 
 4TH QUARTER 2021 AND FULL YEAR UNAUDITED RESULTS 
-------------------------------------------------------------------------- 
 
 
ADJUSTED EBITDA 
                              Quarters                                                           $ million                                    Full year 
                Q4 2021               Q3 2021                Q4 2020                                                                          2021        2020 
                6,391                 4,130                    393    Adjusted Earnings                                                   19,289       4,846 
                  117                   112                     54    Add: Non-controlling interest                                          429         230 
                                                                      Add: Taxation charge/(credit) excluding tax impact 
                3,586                 2,168                    732     of identified items                                                 8,482       2,252 
                                                                      Add: Depreciation, depletion and amortisation excluding 
                5,364                 6,005                  6,255    impairments                                                         23,071      24,981 
                   72                   323                    199    Add: Exploration well write-offs                                       639         815 
                  963                   859                    908    Add: Interest expense excluding identified items                     3,607       4,088 
                  144                   136                    168    Less: Interest income                                                  510         679 
               16,349                13,460                  8,372    Adjusted EBITDA (CCS basis)                                         55,004      36,533 
                                                                      Of which: 
                6,082                 3,768                  2,668      Integrated Gas                                                    16,421      11,668 
                8,491                 6,766                  3,826      Upstream                                                          27,358      13,247 
                1,742                 2,360                  1,287      Oil Products                                                       8,821      10,421 
                  318                   415                  (313)       Refining and Trading                                              1,875       3,111 
                1,424                 1,945                  1,601       Marketing                                                         6,946       7,310 
                  168                   715                    692      Chemicals                                                          2,959       2,131 
                (133)                 (147)                  (100)      Corporate                                                          (554)       (933) 
                (417)                 (559)                  (479)    Less: Current cost of supplies adjustment (Note 2)                 (3,147)       1,833 
                                                                      Add: Current cost of supplies adjustment to taxation 
                  106                   142                    133     charge/(credit) (Note 2)                                              809       (585) 
               16,871                14,160                  8,984    Adjusted EBITDA (FIFO basis)                                        58,960      34,114 
                                                                      Of which: 
                6,082                 3,768                  2,668      Integrated Gas                                                    16,421      11,668 
                8,491                 6,766                  3,826      Upstream                                                          27,358      13,247 
                2,164                 2,965                  1,810      Oil Products                                                      12,267       8,288 
                  701                   892                    131       Refining and Trading                                              4,678       1,146 
                1,462                 2,073                  1,680       Marketing                                                         7,589       7,142 
                  268                   810                    781      Chemicals                                                          3,470       1,847 
                (133)                 (147)                  (100)      Corporate                                                          (554)       (933) 
---------------------    ------------------    -------------------    ---------------------------------------------------------------  ---------    -------- 
 

Page 22

 
 
 
SHELL PLC 4TH QUARTER 2021 AND FULL YEAR UNAUDITED 
RESULTS 
----------------------------------------------------- 
 

Identified items

Identified items comprise: divestment gains and losses, impairments, redundancy and restructuring, provisions for onerous contracts, fair value accounting of commodity derivatives and certain gas contracts and the impact of exchange rate movements on certain deferred tax balances, and other items.

 
 
 
IDENTIFIED ITEMS 
              Quarters                                          $ million                                   Full year 
    Q4 2021      Q3 2021      Q4 2020                                                                      2021          2020 
                                       Identified items before tax 
    3,661          316          162         Divestment gains/(losses)                                   5,996           316 
  (1,115)        (352)      (3,344)         Impairments                                               (3,884)      (28,061) 
      131          321        (372)         Redundancy and restructuring                                (227)         (883) 
    (233)        (107)      (1,259)         Provisions for onerous contracts                            (340)       (1,392) 
                                            Fair value accounting of commodity derivatives and 
    3,845      (6,110)        (957)         certain gas contracts                                     (3,249)       (1,151) 
    (638)           15        (145)         Other                                                       (621)         (706) 
    5,653      (5,917)      (5,914)    Total identified items before tax                              (2,326)      (31,877) 
    (973)          799        1,033    Total tax impact of identified items                                91         7,100 
                                       Identified items after tax 
    3,003          301         (20)         Divestment gains/(losses)                                   4,632             4 
    (838)        (275)      (2,746)         Impairments                                               (2,993)      (21,267) 
       97          204        (267)         Redundancy and restructuring                                (140)         (644) 
    (217)         (82)        (994)         Provisions for onerous contracts                            (299)       (1,120) 
                                            Fair value accounting of commodity derivatives and 
    3,216      (5,164)        (864)         certain gas contracts                                     (2,764)       (1,034) 
     (18)        (121)          157         Impact of exchange rate movements on tax balances           (128)         (240) 
    (564)           19        (147)         Other                                                       (543)         (475) 
    4,679      (5,118)      (4,881)    Impact on CCS earnings                                         (2,235)      (24,777) 
                                         Of which: 
    2,585      (4,927)      (1,089)          Integrated Gas                                           (2,417)      (10,661) 
    2,077        (412)      (1,344)          Upstream                                                   1,745       (7,933) 
       64          150      (2,315)          Oil Products                                             (1,280)       (6,489) 
     (78)         (38)         (14)          Chemicals                                                  (364)         (154) 
       30          109        (118)          Corporate                                                     81           460 
    4,690      (5,118)      (4,871)    Impact on CCS earnings attributable to shareholders            (2,216)      (24,767) 
     (11)           --         (10)    Impact on CCS earnings attributable to non-controlling            (19)          (10) 
                                        interest 
---------    ---------    ---------    -----------------------------------------------------------  ---------    ---------- 
 

The identified items categories above may include after-tax impacts of identified items of joint ventures and associates which are fully reported within "Share of profit of joint ventures and associates" in the Consolidated Statement of Income, and fully reported as identified items before tax in the table above. Identified items related to subsidiaries are consolidated and reported across appropriate lines of the Consolidated Statement of Income. Only pre-tax identified items reported by subsidiaries are taken into account in the calculation of underlying operating expenses (Reference F).

Provisions for onerous contracts: Provisions for onerous contracts that relate to businesses that Shell has exited or to redundant assets or assets that cannot be used.

Fair value accounting of commodity derivatives and certain gas contracts: In the ordinary course of business, Shell enters into contracts to supply or purchase oil and gas products, as well as power and environmental products. Shell also enters into contracts for tolling, pipeline and storage capacity. Derivative contracts are entered into for mitigation of resulting economic exposures (generally price exposure) and these derivative contracts are carried at period-end market price (fair value), with movements in fair value recognised in income for the period. Supply and purchase contracts entered into for operational purposes, as well as contracts for tolling, pipeline and storage capacity, are, by contrast, recognised when the transaction occurs; furthermore, inventory is carried at historical cost or net realisable value, whichever is lower. As a consequence, accounting mismatches occur because: (a) the supply or purchase transaction is recognised in a

Page 23

 
 
 
SHELL PLC 4TH QUARTER 2021 AND FULL YEAR UNAUDITED 
RESULTS 
----------------------------------------------------- 
 

different period, or (b) the inventory is measured on a different basis. In addition, certain contracts are, due to pricing or delivery conditions, deemed to contain embedded derivatives or written options and are also required to be carried at fair value even though they are entered into for operational purposes. The accounting impacts are reported as identified items.

Impacts of exchange rate movements on tax balances represent the impact on tax balances of exchange rate movements arising on (a) the conversion to dollars of the local currency tax base of non-monetary assets and liabilities, as well as losses (this primarily impacts the Upstream and Integrated Gas segments) and (b) the conversion of dollar-denominated inter-segment loans to local currency, leading to taxable exchange rate gains or losses (this primarily impacts the Corporate segment).

Other identified items represent other credits or charges that based on Shell management's assessment hinder the comparative understanding of Shell's financial results from period to period.

   B.    Adjusted Earnings per share 

Adjusted Earnings per share is calculated as Adjusted Earnings (see Reference A), divided by the weighted average number of shares used as the basis for basic earnings per share (see Note 3).

   C.    Cash capital expenditure 

Cash capital expenditure represents cash spent on maintaining and developing assets as well as on investments in the period. Management regularly monitors this measure as a key lever to delivering sustainable cash flows. Cash capital expenditure is the sum of the following lines from the Consolidated Statement of Cash flows: Capital expenditure, Investments in joint ventures and associates and Investments in equity securities.

 
 
 
               Quarters                      $ million               Full year 
     Q4 2021      Q3 2021      Q4 2020                                2021        2020 
     6,236        4,648        5,206    Capital expenditure       19,000      16,585 
                                        Investments in joint 
                                        ventures and 
       145          151          269    associates                   479       1,024 
                                        Investments in 
       120           41           28    equity securities            218         218 
                                        Cash capital 
     6,500        4,840        5,503    expenditure               19,698      17,827 
                                        Of which: 
     2,601        1,272        1,664          Integrated Gas       5,767       4,301 
     1,537        1,502        1,654          Upstream             6,269       7,296 
     1,341          976        1,310          Oil Products         3,868       3,328 
       895        1,053          830    Chemicals                  3,573       2,640 
       127           36           46          Corporate              221         262 
----------    ---------    ---------    --------------------  ----------    -------- 
 
   D.    Return on average capital employed 

Return on average capital employed ("ROACE") measures the efficiency of Shell's utilisation of the capital that it employs. Shell uses two ROACE measures: ROACE on a Net income basis and ROACE on an Adjusted Earnings plus Non-controlling interest (NCI) basis, both adjusted for after-tax interest expense.

Both measures refer to Capital employed which consists of total equity, current debt and non-current debt.

ROACE on a Net income basis

In this calculation, the sum of income for the current and previous three quarters, adjusted for after-tax interest expense, is expressed as a percentage of the average capital employed for the same period.

Page 24

 
 
 
SHELL PLC 4TH QUARTER 2021 AND FULL YEAR 
UNAUDITED RESULTS 
------------------------------------------------------------- 
 
 
                           $ million                                      Quarters 
                                                                  Q4 2021  Q3 2021   Q4 2020 
Income - current and previous three quarters                       20,630    5,069  (21,534) 
Interest expense after tax - current and previous 
 three quarters                                                     2,741    2,636     2,822 
Income before interest expense - current and previous 
 three quarters                                                    23,371    7,705  (18,712) 
Capital employed -- opening                                       266,551  269,397   286,887 
Capital employed -- closing                                       264,413  262,074   266,551 
Capital employed -- average                                       265,482  265,735   276,719 
ROACE on a Net income basis                                          8.8%     2.9%    (6.8)% 
---------------------------------------------------------------  --------  -------  -------- 
 

ROACE on an Adjusted Earnings plus Non-controlling interest (NCI) basis

In this calculation, the sum of Adjusted Earnings (see Reference A) plus non-controlling interest (NCI) excluding identified items for the current and previous three quarters, adjusted for after-tax interest expense, is expressed as a percentage of the average capital employed for the same period. This measure was previously referred to as "ROACE on a CCS basis excluding identified items" and was renamed to improve clarity with effect from the second quarter 2021. There is no change to the calculation outcome as a result of this nomenclature update.

 
 
 
                        $ million                                    Quarters 
                                                             Q4 2021  Q3 2021  Q4 2020 
Adjusted Earnings - current and previous three quarters 
(Reference A)                                                 19,289   13,290    4,846 
Add: Income/(loss) attributable to NCI - current and 
 previous three quarters                                         529      443      146 
Add: Current cost of supplies adjustment attributable 
 to NCI - current and previous three quarters                  (119)     (96)       74 
Less: Identified items attributable to NCI (Reference 
 A) - current and previous three quarters                       (19)     (18)     (10) 
Adjusted Earnings plus NCI excluding identified items 
 - current and previous three quarters                        19,718   13,656    5,076 
Add: Interest expense after tax - current and previous 
 three quarters                                                2,741    2,636    2,822 
Adjusted Earnings plus NCI excluding identified items 
 before interest expense - current and previous three 
 quarters                                                     22,459   16,292    7,898 
Capital employed - average                                   265,482  265,735  276,719 
ROACE on an Adjusted Earnings plus NCI basis                    8.5%     6.1%     2.9% 
----------------------------------------------------------  --------  -------  ------- 
 
   E.    Gearing 

Gearing is a measure of Shell's capital structure and is defined as net debt as a percentage of total capital. Net debt is defined as the sum of current and non-current debt, less cash and cash equivalents, adjusted for the fair value of derivative financial instruments used to hedge foreign exchange and interest rate risks relating to debt, and associated collateral balances. Management considers this adjustment useful because it reduces the volatility of net debt caused by fluctuations in foreign exchange and interest rates, and eliminates the potential impact of related collateral payments or receipts. Debt-related derivative financial instruments are a subset of the derivative financial instrument assets and liabilities presented on the balance sheet. Collateral balances are reported under "Trade and other receivables" or "Trade and other payables" as appropriate.

Page 25

 
 
 
SHELL PLC 
 4TH QUARTER 2021 AND FULL YEAR UNAUDITED RESULTS 
--------------------------------------------------------- 
 
 
                        $ million                                           Quarters 
                                                           December 31,   September 30,   December 31, 
                                                                   2021            2021           2020 
Current debt                                                      8,218          10,686         16,899 
Non-current debt                                                 80,868          84,705         91,115 
Total debt                                                       89,086          95,390        108,014 
  Of which lease liabilities                                     27,507          27,969         28,420 
Add: Debt-related derivative financial instruments: 
 net liability/(asset)                                              424           (231)        (1,979) 
Add: Collateral on debt-related derivatives: net 
 liability/(asset)                                                   16             407          1,181 
Less: Cash and cash equivalents                                (36,971)        (38,073)       (31,830) 
Net debt                                                         52,555          57,492         75,386 
Add: Total equity                                               175,327         166,683        158,537 
Total capital                                                   227,881         224,175        233,923 
Gearing                                                     23.1%          25.6%           32.2% 
---------------------------------------------------------  -----   ----  ------   -----  ------ ---- 
 
   F.    Operating expenses 

Operating expenses is a measure of Shell's cost management performance, comprising the following items from the Consolidated Statement of Income: production and manufacturing expenses; selling, distribution and administrative expenses; and research and development expenses.

Underlying operating expenses is a measure aimed at facilitating a comparative understanding of performance from period to period by removing the effects of identified items, which, either individually or collectively, can cause volatility, in some cases driven by external factors.

 
 
 
              Quarters                            $ million                    Full year 
    Q4 2021      Q3 2021      Q4 2020                                         2021         2020 
                                       Production and manufacturing 
    6,530        5,322        6,701    expenses                           23,822       24,001 
                                       Selling, distribution and 
    2,867        2,892        2,751    administrative expenses            11,328        9,881 
      304          145          199    Research and development              815          907 
    9,701        8,359        9,652    Operating expenses                 35,964       34,789 
                                       Of which identified items: 
                                             Redundancy and 
                                             restructuring 
      131          322        (371)          (charges)/reversal            (226)        (872) 
    (238)           15        (737)          (Provisions)/reversal         (254)      (1,415) 
    (208)           --           --          Other                         (175)           -- 
    (314)          337      (1,108)                                        (655)      (2,287) 
    9,386        8,696        8,544    Underlying operating expenses      35,309       32,502 
---------    ---------    ---------    -------------------------------  --------    --------- 
 
   G.    Free cash flow 

Free cash flow is used to evaluate cash available for financing activities, including dividend payments and debt servicing, after investment in maintaining and growing the business. It is defined as the sum of "Cash flow from operating activities" and "Cash flow from investing activities".

Cash flows from acquisition and divestment activities are removed from Free cash flow to arrive at the Organic free cash flow, a measure used by management to evaluate the generation of free cash flow without these activities.

Page 26

 
 
 
SHELL PLC 
 4TH QUARTER 2021 AND FULL YEAR UNAUDITED RESULTS 
-------------------------------------------------------------------------- 
 
 
                              Quarters                                                         $ million                                   Full year 
                Q4 2021               Q3 2021                Q4 2020                                                                      2021          2020 
                8,170                16,025                  6,287    Cash flow from operating activities                             45,105        34,105 
                2,579               (3,804)                (5,406)    Cash flow from investing activities                            (4,760)      (13,278) 
               10,749                12,221                    882    Free cash flow                                                  40,345        20,828 
                9,132                 1,297                    212    Less: Divestment proceeds (Reference I)                         15,114         4,010 
                                                                      Add: Tax paid on divestments (reported under "Other 
                  164                    --                     --     investing cash outflows")                                         188            -- 
                                                                      Add: Cash outflows related to inorganic capital 
                1,385                   181                    202    expenditure(1)                                                   1,658           817 
                3,166                11,105                    871    Organic free cash flow(2)                                       27,076        17,634 
---------------------    ------------------    -------------------    -----------------------------------------------------------  ---------    ---------- 
 
   1. Cash outflows related to inorganic capital expenditure includes portfolio 
      actions which expand Shell's activities through acquisitions and 
      restructuring activities as reported in capital expenditure lines in the 
      Consolidated Statement of Cash Flows. 
 
   2. Free cash flow less divestment proceeds, adding back outflows related to 
      inorganic expenditure. 
   H.    Cash flow from operating activities excluding working capital movements 

Working capital movements are defined as the sum of the following items

in the Consolidated Statement of Cash Flows:    (i) (increase)/decrease in inventories, (ii) (increase)/decrease in current receivables, and (iii) increase/(decrease) in current payables. 

Cash flow from operating activities excluding working capital movements is a measure used by Shell to analyse its operating cash generation over time excluding the timing effects of changes in inventories and operating receivables and payables from period to period.

 
 
 
              Quarters                                         $ million                                  Full year 
    Q4 2021      Q3 2021      Q4 2020                                                                     2021         2020 
    8,170       16,025        6,287    Cash flow from operating activities                            45,105       34,105 
    (860)        (538)      (1,809)    (Increase)/decrease in inventories                            (7,319)        4,477 
  (6,799)      (2,859)        (107)    (Increase)/decrease in current receivables                   (20,567)        9,625 
    4,688        1,950        1,579    Increase/(decrease) in current payables                        17,519      (9,494) 
  (2,971)      (1,447)        (337)    (Increase)/decrease in working capital                       (10,366)        4,610 
                                       Cash flow from operating activities excluding working 
   11,140       17,472        6,624    capital movements                                              55,471       29,495 
                                       Of which: 
    2,399        7,871        2,195          Integrated Gas                                           18,274       10,814 
    6,609        5,889        2,890          Upstream                                                 22,643        9,784 
    2,031        3,262          782          Oil Products                                             11,971        7,041 
      330          684          775          Chemicals                                                 3,283        1,756 
    (228)        (233)         (17)          Corporate                                                 (699)          101 
---------    ---------    ---------    ---------------------------------------------------------  ----------    --------- 
 
   I.    Divestment proceeds 

Divestment proceeds represent cash received from divestment activities in the period. Management regularly monitors this measure as a key lever to deliver sustainable cash flow.

 
 
 
            Quarters                                      $ million                                 Full year 
  Q4 2021    Q3 2021     Q4 2020                                                                    2021       2020 
                                  Proceeds from sale of property, plant and equipment 
  8,843        1,122          94   and businesses                                                 14,233      2,489 
                                  Proceeds from joint ventures and associates from sale, 
    137          168         111  capital reduction and repayment of long-term loans(1)              584      1,240 
    151            6           7  Proceeds from sale of equity securities                            296        281 
  9,132        1,297         212  Divestment proceeds                                             15,114      4,010 
-------    ---------  ----------  ----------------------------------------------------------  ----------  --------- 
 

1.As from 2021 renamed from 'Proceeds from sale of joint ventures and associates'.

Page 27

 
 
 
SHELL PLC 4TH QUARTER 2021 AND FULL YEAR UNAUDITED 
RESULTS 
----------------------------------------------------- 
 

CAUTIONARY STATEMENT

All amounts shown throughout this announcement are unaudited. All peak production figures in Portfolio Developments are quoted at 100% expected production. The numbers presented throughout this announcement may not sum precisely to the totals provided and percentages may not precisely reflect the absolute figures, due to rounding.

The companies in which Shell plc directly and indirectly owns investments are separate legal entities. In this announcement "Shell", "Shell Group" and "Group" are sometimes used for convenience where references are made to Shell plc and its subsidiaries in general. Likewise, the words "we", "us" and "our" are also used to refer to Shell plc and its subsidiaries in general or to those who work for them. These terms are also used where no useful purpose is served by identifying the particular entity or entities. "Subsidiaries", "Shell subsidiaries" and "Shell companies" as used in this announcement refer to entities over which Shell plc either directly or indirectly has control. Entities and unincorporated arrangements over which Shell has joint control are generally referred to as "joint ventures" and "joint operations", respectively. Entities over which Shell has significant influence but neither control nor joint control are referred to as "associates". The term "Shell interest" is used for convenience to indicate the direct and/or indirect ownership interest held by Shell in an entity or unincorporated joint arrangement, after exclusion of all third-party interest.

This announcement contains forward-looking statements (within the meaning of the U.S. Private Securities Litigation Reform Act of 1995) concerning the financial condition, results of operations and businesses of Shell. All statements other than statements of historical fact are, or may be deemed to be, forward-looking statements. Forward-looking statements are statements of future expectations that are based on management's current expectations and assumptions and involve known and unknown risks and uncertainties that could cause actual results, performance or events to differ materially from those expressed or implied in these statements. Forward-looking statements include, among other things, statements concerning the potential exposure of Shell to market risks and statements expressing management's expectations, beliefs, estimates, forecasts, projections and assumptions. These forward-looking statements are identified by their use of terms and phrases such as "aim", "ambition", "anticipate", "believe", "could", "estimate", "expect", "goals", "intend", "may", "milestones", "objectives", "outlook", "plan", "probably", "project", "risks", "schedule", "seek", "should", "target", "will" and similar terms and phrases. There are a number of factors that could affect the future operations of Shell and could cause those results to differ materially from those expressed in the forward-looking statements included in this announcement, including (without limitation): (a) price fluctuations in crude oil and natural gas; (b) changes in demand for Shell's products; (c) currency fluctuations; (d) drilling and production results; (e) reserves estimates; (f) loss of market share and industry competition; (g) environmental and physical risks; (h) risks associated with the identification of suitable potential acquisition properties and targets, and successful negotiation and completion of such transactions; (i) the risk of doing business in developing countries and countries subject to international sanctions; (j) legislative, judicial, fiscal and regulatory developments including regulatory measures addressing climate change; (k) economic and financial market conditions in various countries and regions; (l) political risks, including the risks of expropriation and renegotiation of the terms of contracts with governmental entities, delays or advancements in the approval of projects and delays in the reimbursement for shared costs; (m) risks associated with the impact of pandemics, such as the COVID-19 (coronavirus) outbreak; and (n) changes in trading conditions. No assurance is provided that future dividend payments will match or exceed previous dividend payments. All forward-looking statements contained in this announcement are expressly qualified in their entirety by the cautionary statements contained or referred to in this section. Readers should not place undue reliance on forward-looking statements. Additional risk factors that may affect future results are contained in Shell plc's Form 20-F for the year ended December 31, 2020 (available at www.shell.com/investor and www.sec.gov). These risk factors also expressly qualify all forward-looking statements contained in this announcement and should be considered by the reader. Each forward-looking statement speaks only as of the date of this announcement, February 3, 2022. Neither Shell plc nor any of its subsidiaries undertake any obligation to publicly update or revise any forward-looking statement as a result of new information, future events or other information. In light of these risks, results could differ materially from those stated, implied or inferred from the forward-looking statements contained in this announcement.

The content of websites referred to in this announcement does not form part of this announcement.

We may have used certain terms, such as resources, in this announcement that the United States Securities and Exchange Commission (SEC) strictly prohibits us from including in our filings with the SEC. Investors are urged to consider closely the disclosure in our Form 20-F, File No 1-32575, available on the SEC website www.sec.gov.

This announcement contains inside information.

February 3, 2022

 
 
The information in this announcement reflects the 
unaudited consolidated financial position and results of 
Shell plc. Company No. 4366849, Registered Office: Shell 
Centre, London, SE1 7NA, England, UK. 
---------------------------------------------------------- 
 

Contacts:

- Linda M. Coulter, Company Secretary

- Media: International +44 (0) 207 934 5550; USA +1 832 337 4355

LEI number of Shell plc: 21380068P1DRHMJ8KU70

Classification: Inside Information

Page 28

 
 

(END) Dow Jones Newswires

February 03, 2022 02:00 ET (07:00 GMT)

Copyright (c) 2022 Dow Jones & Company, Inc.

1 Year Shell Chart

1 Year Shell Chart

1 Month Shell Chart

1 Month Shell Chart

Your Recent History

Delayed Upgrade Clock