FORM 6-K
UNITED STATES
REPORT OF FOREIGN PRIVATE ISSUER
Pursuant to Rule 13a-16 or 15d-16 of
Commission File Number: 1-32575
Royal Dutch Shell plc
England and Wales
30, Carel van Bylandtlaan, 2596 HR The Hague
Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40-F.
Form 20-F þ Form 40-F o
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(1):
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(7):
Indicate by check mark whether the registrant by furnishing the information contained in this Form is also thereby furnishing the information to the Commission pursuant to Rule 12g3-2(b) under the Securities Exchange Act of 1934.
Yes o No þ
If Yes is marked, indicate below the file number assigned to the registrant in connection with Rule 12g3-2(b):82-
| Royal Dutch Shells first quarter 2008 earnings, on a current cost of supplies (CCS) basis, were $7.8 billion compared to $6.9 billion a year ago. Basic CCS earnings per share increased by 15% versus the same quarter a year ago. | |
| A first quarter 2008 dividend has been announced of $0.40 per share, an increase of 11% over the US dollar dividend for the same period in 2007. | |
| $1.1 billion or 0.5% of Royal Dutch Shell issued ordinary shares were bought back for cancellation during the quarter. |
$ million | Quarters | |||||||||||||||
Q1 2008 | Q4 2007 | Q1 2007 | %1 | |||||||||||||
Income attributable to shareholders |
9,083 | 8,467 | 7,281 | +25 | ||||||||||||
Less: Estimated CCS adjustment for Oil Products and Chemicals (see note 2) |
1,307 | 1,783 | 349 | |||||||||||||
CCS earnings |
7,776 | 6,684 | 6,932 | +12 | ||||||||||||
Basic earnings per share ($) |
1.47 | 1.36 | 1.16 | +27 | ||||||||||||
Less: Estimated CCS adjustment per share ($) |
0.21 | 0.29 | 0.06 | |||||||||||||
Basic CCS earnings per share ($) |
1.26 | 1.07 | 1.10 | +15 | ||||||||||||
Dividend per ordinary share ($) |
0.40 | 0.36 | 0.36 | +11 |
1 | Q1 on Q1 change |
| First quarter 2008 CCS earnings were $7,776 million or 12% higher than in the same quarter a year ago. | |
| First quarter 2008 reported income was $9,083 million or 25% higher than in the same quarter a year ago. | |
| Basic CCS earnings per share increased by 15% versus the same quarter a year ago. | |
| Total cash returned to shareholders in the form of dividends and share repurchases in the first quarter 2008 was $3.4 billion. | |
| Cash flow from operating activities was $16.9 billion compared to $11.2 billion in the first quarter 2007. Excluding net working capital movements, cash flow from operating activities was $14.1 billion compared to $11.6 billion a year ago. | |
| Capital investment for the first quarter 2008 was $8.1 billion. Net capital investment (capital investment, less divestment proceeds) for the first quarter 2008 was $7.6 billion. | |
| Return on average capital employed (ROACE), on a reported income basis (see note 3), was 24.5%. | |
| Gearing (see note 5) was 12.7% at the end of the first quarter 2008 versus 14.6% at the end of the first quarter 2007. | |
| Oil and gas production, including oil sands production, for the first quarter 2008 was 3,522 thousand barrels of oil equivalent per day (boe/d), compared to 3,509 thousand boe/d in the same quarter last year. Excluding the impact of divestments, Canadian royalty changes and production sharing contracts (PSC) pricing effects, first quarter 2008 production increased by 1% compared to the same quarter last year. | |
| Liquefied Natural Gas (LNG) equity sales volumes of 3.51 million tonnes were a record and 6% higher than in the same quarter a year ago. | |
| Oil Products refinery availability increased to 92% compared to 85% in the first quarter of 2007. Chemicals manufacturing plant availability was 95% compared to 91% in the first quarter 2007. Oil Sands upgrader availability was 94%, compared to 93% in the same quarter last year. | |
| Oil Products sales volumes in the first quarter 2008 increased by 7% compared to the same quarter last year. Chemical product sales volumes decreased by 2% compared to the first quarter 2007. |
$ million | Quarters | |||||||||||||||
Q1 2008 | Q4 2007 | Q1 2007 | %1 | |||||||||||||
Exploration & Production2 |
5,143 | 4,867 | 3,393 | |||||||||||||
Gas & Power |
948 | 631 | 803 | |||||||||||||
Oil Sands2 |
249 | 82 | 115 | |||||||||||||
Oil Products (CCS basis) |
1,194 | 876 | 1,488 | |||||||||||||
Chemicals (CCS basis) |
201 | 348 | 480 | |||||||||||||
Corporate |
146 | (4 | ) | 801 | ||||||||||||
Minority interest |
(105 | ) | (116 | ) | (148 | ) | ||||||||||
CCS earnings |
7,776 | 6,684 | 6,932 | +12 |
1 | Q1 on Q1 change | |
2 | As from the fourth quarter 2007, the earnings of the Oil Sands operations, which were previously reported as part of the Exploration & Production segment, are disclosed as a separate business segment. For comparison purposes, the Exploration & Production earnings up to the third quarter 2007 have been reclassified by the amounts reported under the Oil Sands segment. |
| Exploration & Production earnings included a net charge of $66 million, reflecting a gain from divestments of $84 million, which was offset by a charge of $150 million related to the mark-to-market valuation of certain UK gas contracts. Earnings for the first quarter 2007 included a net gain of $104 million reflecting both a gain from divestments of $126 million and a charge of $22 million related to the mark-to-market valuation of certain UK gas contracts. | |
| Gas & Power earnings included a charge of $11 million related to the mark-to-market valuation impact of certain gas contracts. Earnings for the first quarter 2007 included a net gain of $39 million, reflecting gains of $110 million related to divestments and a charge of $71 million related to the mark-to-market valuation of certain gas contracts. | |
| Oil Products earnings for the first quarter 2007 included a charge of $176 million related to impairment of certain assets. | |
| Corporate earnings for the first quarter 2007 included a gain of $404 million related to the realisation of gains on the sale of the equity portfolio held by Shell insurance companies. |
$ million | Quarters | |||||||||||
Q1 2008 | Q4 2007 | Q1 2007 | ||||||||||
Segment earnings impact of identified items: |
||||||||||||
Exploration & Production |
(66 | ) | 715 | 104 | ||||||||
Gas & Power |
(11 | ) | (7 | ) | 39 | |||||||
Oil Sands |
| 94 | | |||||||||
Oil Products (CCS basis) |
| 177 | (176 | ) | ||||||||
Chemicals (CCS basis) |
| (46 | ) | | ||||||||
Corporate |
| 30 | 404 | |||||||||
Minority interest |
| | | |||||||||
CCS earnings impact |
(77 | ) | 963 | 371 |
$ million | Quarters | |||||||||||||||
Q1 2008 | Q4 2007 | Q1 2007 | %2 | |||||||||||||
Segment earnings 3 |
5,143 | 4,867 | 3,393 | +52 | ||||||||||||
Crude oil production (thousand b/d) 1 |
1,756 | 1,798 | 1,865 | -6 | ||||||||||||
Natural gas production available for sale (million scf/d) |
9,755 | 9,185 | 8,981 | +9 | ||||||||||||
Barrels of oil equivalent (thousand boe/d) 1 |
3,438 | 3,381 | 3,413 | +1 |
1 | Excludes oil sands bitumen production | |
2 | Q1 on Q1 change | |
3 | As from the fourth quarter 2007, the earnings of the Oil Sands operations, which were previously reported as part of the Exploration & Production segment, are disclosed as a separate business segment. For comparison purposes, the Exploration & Production earnings up to the third quarter 2007 have been reclassified by the amounts reported under the Oil Sands segment. |
Quarters | ||||||||||||||||
$ million | Q1 2008 | Q4 2007 | Q1 2007 | %1 | ||||||||||||
Segment earnings |
948 | 631 | 803 | +18 | ||||||||||||
Equity LNG sales volume (million tonnes) |
3.51 | 3.34 | 3.30 | +6 |
1 | Q1 on Q1 change |
Quarters | ||||||||||||||||
$ million | Q1 2008 | Q4 2007 | Q1 2007 | %1 | ||||||||||||
Segment earnings |
249 | 82 | 115 | +117 | ||||||||||||
Bitumen production (thousand b/d) |
84 | 55 | 96 | -13 | ||||||||||||
Sales volumes (thousand b/d) |
144 | 97 | 142 | +1 | ||||||||||||
Upgrader availability (%) |
94 | 79 | 93 |
1 | Q1 on Q1 change |
Quarters | ||||||||||||||||
$ million | Q1 2008 | Q4 2007 | Q1 2007 | %1 | ||||||||||||
Segment earnings |
2,367 | 2,556 | 1,802 | |||||||||||||
Less: Estimated CCS adjustment (see note 2) |
1,173 | 1,680 | 314 | |||||||||||||
Segment CCS earnings |
1,194 | 876 | 1,488 | -20 | ||||||||||||
Refinery intake (thousand b/d) |
3,694 | 3,812 | 3,608 | +2 | ||||||||||||
Total Oil Products sales (thousand b/d) |
6,831 | 6,842 | 6,406 | +7 | ||||||||||||
Refinery availability (%) |
92 | 94 | 85 |
1 | Q1 on Q1 change |
Quarters | ||||||||||||||||
$ million | Q1 2008 | Q4 2007 | Q1 2007 | %1 | ||||||||||||
Segment earnings |
348 | 501 | 527 | |||||||||||||
Less: Estimated CCS adjustment (see note 2) |
147 | 153 | 47 | |||||||||||||
Segment CCS earnings |
201 | 348 | 480 | -58 | ||||||||||||
Sales volumes (thousand tonnes) |
5,459 | 5,633 | 5,567 | -2 | ||||||||||||
Manufacturing plant availability (%) |
95 | 93 | 91 |
1 | Q1 on Q1 change |
Quarters | ||||||||||||
$ million | Q1 2008 | Q4 2007 | Q1 2007 | |||||||||
Segment earnings |
146 | (4 | ) | 801 |
Quarters | ||||||||||||
Q1 2008 | Q4 2007 | Q1 2007 | ||||||||||
Realised oil prices Exploration & Production
1
(period average) |
$/bbl | |||||||||||
WOUSA |
90.40 | 82.11 | 55.27 | |||||||||
USA |
92.55 | 88.92 | 51.91 | |||||||||
Global |
90.72 | 82.96 | 54.73 | |||||||||
Realised oil prices Oil Sands (period average) |
$/bbl | |||||||||||
Canada |
85.08 | 71.45 | 51.02 | |||||||||
Realised gas prices (period average) |
$/thousand scf | |||||||||||
Europe |
9.00 | 8.15 | 7.84 | |||||||||
WOUSA (including Europe) |
5.85 | 5.64 | 4.71 | |||||||||
USA |
9.52 | 7.45 | 7.20 | |||||||||
Global |
6.52 | 6.00 | 5.21 | |||||||||
Oil and gas marker industry prices (period average) |
||||||||||||
Brent ($/bbl) |
96.66 | 88.35 | 57.76 | |||||||||
WTI ($/bbl) |
97.86 | 90.47 | 58.05 | |||||||||
Edmonton Par ($/bbl) |
97.91 | 89.00 | 57.84 | |||||||||
Henry Hub ($/MMBtu) |
8.55 | 6.93 | 7.15 | |||||||||
UK National Balancing Point (pence/therm) |
53.05 | 46.86 | 22.31 | |||||||||
Japanese Crude Cocktail JCC ($/bbl)2 |
91.15 | 82.80 | 57.56 |
Quarters | ||||||||||||
Q1 2008 | Q4 2007 | Q1 2007 | ||||||||||
Refining marker industry gross margins (period average) |
$/bbl | |||||||||||
ANS US West Coast coking margin |
8.75 | 10.60 | 22.16 | |||||||||
WTS US Gulf Coast coking margin |
8.70 | 9.65 | 12.87 | |||||||||
Rotterdam Brent complex |
3.55 | 4.35 | 3.70 | |||||||||
Singapore 80/20 Arab light/Tapis complex |
1.80 | 1.95 | 3.06 | |||||||||
Cracker industry margins (period average) |
$/tonne | |||||||||||
US Ethane |
261.00 | 334.00 | 332.00 | |||||||||
Western Europe naphtha |
411.00 | 279.00 | 525.00 | |||||||||
North East Asia naphtha |
117.00 | 14.00 | 518.00 |
1 | As from the fourth quarter 2007, the Oil Sands operations, which were previously reported as part of the Exploration & Production segment, are disclosed as a separate business segment. For comparison purposes, the Exploration & Production realised oil prices up to the third quarter 2007 have been reclassified. | |
2 | JCC prices for the first quarter are based on available market data up to the end of January 2008. Prices for this period will be updated when full market data is available. | |
3 | The refining and cracker industry margins shown above do not represent actual Shell realised margins for the periods. These are estimated industry margins based on available market information at the end of the quarter. |
Quarters | ||||||||||||||||
Q1 2008 | Q4 2007 | Q1 2007 | %1 | |||||||||||||
Crude oil production |
thousand b/d | |||||||||||||||
Europe |
416 | 395 | 447 | |||||||||||||
Africa |
322 | 352 | 339 | |||||||||||||
Asia Pacific |
208 | 227 | 231 | |||||||||||||
Middle East, Russia, CIS |
428 | 438 | 422 | |||||||||||||
USA |
301 | 310 | 343 | |||||||||||||
Other Western Hemisphere |
81 | 76 | 83 | |||||||||||||
Total crude oil production excluding oil sands |
1,756 | 1,798 | 1,865 | -6 | ||||||||||||
Bitumen production oil sands |
84 | 55 | 96 | |||||||||||||
Total crude oil production including oil sands |
1,840 | 1,853 | 1,961 | -6 | ||||||||||||
Natural gas production available for sale |
million scf/d2 | |||||||||||||||
Europe |
4,894 | 4,569 | 4,110 | |||||||||||||
Africa |
619 | 594 | 519 | |||||||||||||
Asia Pacific |
2,438 | 2,166 | 2,455 | |||||||||||||
Middle East, Russia, CIS |
232 | 239 | 260 | |||||||||||||
USA |
1,105 | 1,138 | 1,162 | |||||||||||||
Other Western Hemisphere |
467 | 479 | 475 | |||||||||||||
9,755 | 9,185 | 8,981 | +9 | |||||||||||||
Total production in barrels of oil equivalent |
thousand boe/d3 | |||||||||||||||
Europe |
1,260 | 1,183 | 1,156 | |||||||||||||
Africa |
429 | 454 | 428 | |||||||||||||
Asia Pacific |
628 | 600 | 654 | |||||||||||||
Middle East, Russia, CIS |
468 | 479 | 467 | |||||||||||||
USA |
492 | 506 | 543 | |||||||||||||
Other Western Hemisphere |
161 | 159 | 165 | |||||||||||||
Total production excluding oil sands |
3,438 | 3,381 | 3,413 | +1 | ||||||||||||
Bitumen production oil sands |
84 | 55 | 96 | |||||||||||||
Total production including oil sands |
3,522 | 3,436 | 3,509 | 0 |
1 | Q1 on Q1 change | |
2 | scf/d = standard cubic feet per day; 1 standard cubic foot = 0.0283 cubic metre | |
3 | Natural gas converted to oil equivalent at 5.8 million scf/d = thousand boe/d |
Quarters | ||||||||||||||||
Q1 2008 | Q4 2007 | Q1 2007 | %1 | |||||||||||||
Refinery processing intake |
thousand b/d | |||||||||||||||
Europe |
1,741 | 1,803 | 1,590 | |||||||||||||
Other Eastern Hemisphere |
756 | 821 | 759 | |||||||||||||
USA |
845 | 869 | 893 | |||||||||||||
Other Western Hemisphere |
352 | 319 | 366 | |||||||||||||
3,694 | 3,812 | 3,608 | +2 | |||||||||||||
Oil sales |
||||||||||||||||
Gasolines |
2,083 | 2,051 | 2,263 | |||||||||||||
Kerosenes |
814 | 802 | 720 | |||||||||||||
Gas/diesel oils |
2,337 | 2,429 | 2,114 | |||||||||||||
Fuel oil |
839 | 769 | 679 | |||||||||||||
Other products |
758 | 791 | 630 | |||||||||||||
Total oil products * |
6,831 | 6,842 | 6,406 | +7 | ||||||||||||
*Comprising: |
||||||||||||||||
Europe |
1,959 | 1,983 | 1,832 | |||||||||||||
Other Eastern Hemisphere |
1,245 | 1,369 | 1,245 | |||||||||||||
USA |
1,396 | 1,485 | 1,401 | |||||||||||||
Other Western Hemisphere |
755 | 678 | 653 | |||||||||||||
Export sales |
1,476 | 1,327 | 1,275 | |||||||||||||
Chemical sales volumes by main product category
2** |
thousand tonnes | |||||||||||||||
Base chemicals |
3,119 | 3,164 | 3,280 | |||||||||||||
First-line derivatives |
2,338 | 2,467 | 2,282 | |||||||||||||
Other |
2 | 2 | 5 | |||||||||||||
5,459 | 5,633 | 5,567 | -2 | |||||||||||||
**Comprising: |
||||||||||||||||
Europe |
2,289 | 2,190 | 2,273 | |||||||||||||
Other Eastern Hemisphere |
1,228 | 1,457 | 1,253 | |||||||||||||
USA |
1,784 | 1,802 | 1,871 | |||||||||||||
Other Western Hemisphere |
158 | 184 | 170 |
1 | Q1 on Q1 change | |
2 | Excluding volumes sold by equity-accounted investments, chemical feedstock trading and by-products. |
-13-
Quarters | ||||||||||||||||
$ million | Q1 2008 | Q4 2007 | Q1 2007 | %1 | ||||||||||||
Revenue2 |
114,302 | 106,703 | 73,480 | |||||||||||||
Cost of sales |
96,780 | 90,603 | 60,666 | |||||||||||||
Gross profit |
17,522 | 16,100 | 12,814 | +37 | ||||||||||||
Selling, distribution and administrative expenses |
3,969 | 4,880 | 3,778 | |||||||||||||
Exploration |
325 | 382 | 272 | |||||||||||||
Share of profit of equity-accounted investments |
2,425 | 2,376 | 1,808 | |||||||||||||
Net finance costs and other (income)/expense |
(53 | ) | (174 | ) | (901 | ) | ||||||||||
Income before taxation |
15,706 | 13,388 | 11,473 | +37 | ||||||||||||
Taxation |
6,505 | 4,755 | 4,032 | |||||||||||||
Income for the period |
9,201 | 8,633 | 7,441 | +24 | ||||||||||||
Income attributable to minority interest |
118 | 166 | 160 | |||||||||||||
Income attributable to shareholders |
9,083 | 8,467 | 7,281 | +25 |
1 | Q1 on Q1 change | |
2 | Revenue is stated after deducting sales taxes, excise duties and similar levies of $22,920 million in Q1 2008, $21,552 million in Q4 2007, and $17,305 million in Q1 2007. |
Quarters | ||||||||||||
Q1 2008 | Q4 2007 | Q1 2007 | ||||||||||
Earnings per share ($) |
1.47 | 1.36 | 1.16 | |||||||||
CCS earnings per share ($) |
1.26 | 1.07 | 1.10 |
Quarters | ||||||||||||
Q1 2008 | Q4 2007 | Q1 2007 | ||||||||||
Earnings per share ($) |
1.46 | 1.36 | 1.15 | |||||||||
CCS earnings per share ($) |
1.25 | 1.07 | 1.10 |
-14-
Quarters | ||||||||||||||||
$ million | Q 12008 | Q 42007 | Q 12007 | %1 | ||||||||||||
Exploration & Production2: |
||||||||||||||||
- World outside USA |
3,540 | 3,763 | 2,541 | +39 | ||||||||||||
- USA |
1,603 | 1,104 | 852 | +88 | ||||||||||||
5,143 | 4,867 | 3,393 | +52 | |||||||||||||
Gas & Power: |
||||||||||||||||
- World outside USA |
933 | 639 | 682 | +37 | ||||||||||||
- USA |
15 | (8 | ) | 121 | -88 | |||||||||||
948 | 631 | 803 | +18 | |||||||||||||
Oil Sands2: |
249 | 82 | 115 | +117 | ||||||||||||
Oil Products (CCS basis): |
||||||||||||||||
- World outside USA |
978 | 789 | 1,158 | -16 | ||||||||||||
- USA |
216 | 87 | 330 | -35 | ||||||||||||
1,194 | 876 | 1,488 | -20 | |||||||||||||
Chemicals (CCS basis): |
||||||||||||||||
- World outside USA |
304 | 370 | 469 | -35 | ||||||||||||
- USA |
(103 | ) | (22 | ) | 11 | |||||||||||
201 | 348 | 480 | -58 | |||||||||||||
Total operating segments |
7,735 | 6,804 | 6,279 | +23 | ||||||||||||
Corporate: |
||||||||||||||||
- Interest and investment income/(expense) |
110 | 12 | 583 | |||||||||||||
- Currency exchange gains/(losses) |
(62 | ) | 82 | 46 | ||||||||||||
- Other including taxation |
98 | (98 | ) | 172 | ||||||||||||
146 | (4 | ) | 801 | |||||||||||||
Minority interest |
(105 | ) | (116 | ) | (148 | ) | ||||||||||
CCS earnings |
7,776 | 6,684 | 6,932 | +12 | ||||||||||||
Estimated CCS adjustment for Oil Products and Chemicals |
1,307 | 1,783 | 349 | |||||||||||||
Income attributable to shareholders of Royal Dutch Shell plc |
9,083 | 8,467 | 7,281 | +25 |
1 | Q1 on Q1 change | |
2 | As from the fourth quarter 2007, the earnings of the Oil Sands operations, which were previously reported as part of the Exploration & Production segment, are disclosed as a separate business segment. For comparison purposes, the Exploration & Production earnings up to the third quarter 2007 have been reclassified by the amounts reported under the Oil Sands segment. |
-15-
$ million | ||||||||||||
Mar 31, 2008 | Dec 31, 2007 | Mar 31, 2007 | ||||||||||
Assets |
||||||||||||
Non-current assets: |
||||||||||||
Intangible assets |
5,282 | 5,366 | 5,117 | |||||||||
Property, plant and equipment |
105,806 | 101,521 | 103,624 | |||||||||
Investments: |
||||||||||||
- equity-accounted investments |
31,198 | 29,153 | 22,001 | |||||||||
- financial assets |
3,333 | 3,461 | 3,538 | |||||||||
Deferred tax |
3,409 | 3,253 | 3,135 | |||||||||
Pre-paid pension costs |
5,878 | 5,559 | 4,289 | |||||||||
Other |
6,406 | 5,760 | 5,285 | |||||||||
161,312 | 154,073 | 146,989 | ||||||||||
Current assets: |
||||||||||||
Inventories |
32,184 | 31,503 | 23,960 | |||||||||
Accounts receivable |
87,507 | 74,238 | 58,998 | |||||||||
Cash and cash equivalents |
14,417 | 9,656 | 11,184 | |||||||||
134,108 | 115,397 | 94,142 | ||||||||||
Total assets |
295,420 | 269,470 | 241,131 | |||||||||
Liabilities |
||||||||||||
Non-current liabilities: |
||||||||||||
Debt |
11,378 | 12,363 | 11,978 | |||||||||
Deferred tax |
13,473 | 13,039 | 13,114 | |||||||||
Retirement benefit obligations |
6,304 | 6,165 | 6,219 | |||||||||
Other provisions |
14,016 | 13,658 | 10,514 | |||||||||
Other |
4,189 | 3,893 | 4,154 | |||||||||
49,360 | 49,118 | 45,979 | ||||||||||
Current liabilities: |
||||||||||||
Debt |
5,684 | 5,736 | 5,393 | |||||||||
Accounts payable and accrued liabilities |
89,531 | 75,697 | 64,156 | |||||||||
Taxes payable |
14,412 | 9,733 | 9,835 | |||||||||
Retirement benefit obligations |
455 | 426 | 326 | |||||||||
Other provisions |
2,815 | 2,792 | 1,932 | |||||||||
112,897 | 94,384 | 81,642 | ||||||||||
Total liabilities |
162,257 | 143,502 | 127,621 | |||||||||
Equity attributable to shareholders of Royal
Dutch Shell plc |
131,130 | 123,960 | 105,105 | |||||||||
Minority interest |
2,033 | 2,008 | 8,405 | |||||||||
Total equity |
133,163 | 125,968 | 113,510 | |||||||||
Total liabilities and equity |
295,420 | 269,470 | 241,131 |
-16-
Quarters | ||||||||||||
$ million | Q1 2008 | Q4 2007 | Q1 2007 | |||||||||
Cash flow from operating activities: |
||||||||||||
Income for the period |
9,201 | 8,633 | 7,441 | |||||||||
Adjustment for: |
||||||||||||
- Current taxation |
6,405 | 5,551 | 4,267 | |||||||||
- Interest (income)/expense |
178 | 96 | 198 | |||||||||
- Depreciation, depletion and amortisation |
3,146 | 3,840 | 3,260 | |||||||||
- (Profit)/loss on sale of assets |
(281 | ) | (1,799 | ) | (362 | ) | ||||||
- Decrease/(increase) in net working capital |
2,784 | (3,375 | ) | (399 | ) | |||||||
- Share of profit of equity-accounted investments |
(2,425 | ) | (2,376 | ) | (1,808 | ) | ||||||
- Dividends received from equity-accounted investments |
1,752 | 2,282 | 1,587 | |||||||||
- Deferred taxation and other provisions |
322 | (726 | ) | (152 | ) | |||||||
- Other |
94 | (24 | ) | (447 | ) | |||||||
Cash flow from operating activities (pre-tax) |
21,176 | 12,102 | 13,585 | |||||||||
Taxation paid |
(4,314 | ) | (6,809 | ) | (2,404 | ) | ||||||
Cash flow from operating activities |
16,862 | 5,293 | 11,181 | |||||||||
Cash flow from investing activities: |
||||||||||||
Capital expenditure |
(7,429 | ) | (8,013 | ) | (5,361 | ) | ||||||
Investments in equity-accounted investments |
(616 | ) | (519 | ) | (370 | ) | ||||||
Proceeds from sale of assets |
445 | 1,742 | 380 | |||||||||
Proceeds from sale of equity-accounted investments |
61 | 561 | 115 | |||||||||
Proceeds from sale of /(additions to) financial assets |
10 | (120 | ) | 555 | ||||||||
Interest received |
285 | 353 | 285 | |||||||||
Cash flow from investing activities |
(7,244 | ) | (5,996 | ) | (4,396 | ) | ||||||
Cash flow from financing activities: |
||||||||||||
Net increase/(decrease) in debt with maturity period within
three months |
(863 | ) | 317 | 341 | ||||||||
Other debt: New borrowings |
185 | 195 | 2,762 | |||||||||
Repayments |
(664 | ) | (182 | ) | (1,613 | ) | ||||||
Interest paid |
(298 | ) | (312 | ) | (351 | ) | ||||||
Change in minority interest |
(7 | ) | (52 | ) | (3,110 | ) | ||||||
Net issue/(repurchase) of shares |
(1,073 | ) | (1,538 | ) | (486 | ) | ||||||
Dividends paid to: |
||||||||||||
- Shareholders of Royal Dutch Shell plc |
(2,329 | ) | (2,318 | ) | (2,100 | ) | ||||||
- Minority interest |
(51 | ) | (17 | ) | (42 | ) | ||||||
Treasury shares: |
||||||||||||
- Net sales/(purchases) and dividends received |
200 | 124 | (16 | ) | ||||||||
Cash flow from financing activities |
(4,900 | ) | (3,783 | ) | (4,615 | ) | ||||||
Currency translation differences relating to cash and cash
equivalents |
43 | 50 | 12 | |||||||||
Increase/(decrease) in cash and cash equivalents |
4,761 | (4,436 | ) | 2,182 | ||||||||
Cash and cash equivalents at beginning of period |
9,656 | 14,092 | 9,002 | |||||||||
Cash and cash equivalents at end of period |
14,417 | 9,656 | 11,184 |
$ million | Quarters | |||||||||||
Q1 2008 | Q4 2007 | Q1 2007 | ||||||||||
Capital expenditure: |
||||||||||||
Exploration & Production1: |
||||||||||||
- World outside USA |
2,202 | 2,704 | 2,872 | |||||||||
- USA |
2,530 | 1,321 | 587 | |||||||||
4,732 | 4,025 | 3,459 | ||||||||||
Gas & Power: |
||||||||||||
- World outside USA |
823 | 862 | 657 | |||||||||
- USA |
1 | 11 | 1 | |||||||||
824 | 873 | 658 | ||||||||||
Oil Sands1 |
711 | 649 | 368 | |||||||||
Oil Products: |
||||||||||||
- World outside USA |
456 | 1,257 | 474 | |||||||||
- USA |
61 | 123 | 195 | |||||||||
517 | 1,380 | 669 | ||||||||||
Chemicals: |
||||||||||||
- World outside USA |
374 | 419 | 153 | |||||||||
- USA |
34 | 103 | 83 | |||||||||
408 | 522 | 236 | ||||||||||
Corporate |
37 | 193 | 45 | |||||||||
Total capital expenditure |
7,229 | 7,642 | 5,435 | |||||||||
Exploration expense |
||||||||||||
- World outside USA |
135 | 193 | 127 | |||||||||
- USA |
80 | 170 | 42 | |||||||||
215 | 363 | 169 | ||||||||||
New equity in equity-accounted investments |
||||||||||||
- World outside USA |
365 | 237 | 247 | |||||||||
- USA |
5 | 40 | 17 | |||||||||
370 | 277 | 264 | ||||||||||
New loans to equity-accounted investments |
246 | 242 | 106 | |||||||||
Total capital investment* |
8,060 | 8,524 | 5,974 | |||||||||
*Comprising: |
||||||||||||
- Exploration & Production1 |
5,439 | 4,630 | 3,892 | |||||||||
- Gas & Power |
925 | 1,091 | 732 | |||||||||
- Oil Sands1 |
711 | 649 | 368 | |||||||||
- Oil Products |
536 | 1,438 | 699 | |||||||||
- Chemicals |
412 | 523 | 238 | |||||||||
- Corporate |
37 | 193 | 45 | |||||||||
8,060 | 8,524 | 5,974 |
1 | As from the fourth quarter 2007, the results of the Oil Sands operations, which were previously reported as part of the Exploration & Production segment, are disclosed as a separate business segment. For comparison purposes, the Exploration & Production results up to the third quarter 2007 have been reclassified by the amounts reported under the Oil Sands segment. |
$ million | Quarters | |||||||||||
Q1 2008 | Q4 2007 | Q1 2007 | ||||||||||
Exploration & Production3 |
||||||||||||
Segment earnings |
5,143 | 4,867 | 3,393 | |||||||||
Including: |
||||||||||||
- Exploration |
325 | 382 | 272 | |||||||||
- Depreciation, depletion & amortisation |
2,165 | 2,848 | 2,288 | |||||||||
- Share of profit of equity-accounted investments |
1,212 | 1,278 | 913 | |||||||||
Cash flow from operations |
10,329 | 5,135 | 6,110 | |||||||||
Less: Net working capital movements2 |
923 | 829 | (1,086 | ) | ||||||||
Cash flow from operations excluding net working capital
movements |
9,406 | 4,306 | 7,196 | |||||||||
Capital employed |
47,927 | 47,682 | 52,088 | |||||||||
Gas & Power |
||||||||||||
Segment earnings |
948 | 631 | 803 | |||||||||
Including: |
||||||||||||
- Depreciation, depletion & amortisation |
81 | 85 | 74 | |||||||||
- Share of profit of equity-accounted investments |
584 | 533 | 420 | |||||||||
Cash flow from operations |
1,917 | 295 | 587 | |||||||||
Less: Net working capital movements2 |
902 | (379 | ) | (169 | ) | |||||||
Cash flow from operations excluding net working capital
movements |
1,015 | 674 | 756 | |||||||||
Capital employed |
19,305 | 19,383 | 18,453 | |||||||||
Oil Sands3 |
||||||||||||
Segment earnings |
249 | 82 | 115 | |||||||||
Including: |
||||||||||||
- Depreciation, depletion & amortisation |
44 | 42 | 39 | |||||||||
Cash flow from operations |
298 | 208 | 486 | |||||||||
Less: Net working capital movements2 |
(102 | ) | 145 | 411 | ||||||||
Cash flow from operations excluding net working capital
movements |
400 | 63 | 75 | |||||||||
Capital employed |
5,292 | 4,603 | 3,175 |
1 | Corporate segment information has not been included in the above table. Please refer to the Earnings by business segment section for additional information. The above data does not consider Minority interest impacts on the segments. | |
2 | Excluding working capital movements related to taxation. | |
3 | As from the fourth quarter 2007, the results of the Oil Sands operations, which were previously reported as part of the Exploration & Production segment, are disclosed as a separate business segment. For comparison purposes, the Exploration & Production results up to the third quarter 2007 have been reclassified by the amounts reported under the Oil Sands segment. |
$ million | Quarters | |||||||||||
Q1 2008 | Q4 2007 | Q1 2007 | ||||||||||
Oil Products |
||||||||||||
Segment CCS earnings |
1,194 | 876 | 1,488 | |||||||||
Including: |
||||||||||||
- Depreciation, depletion & amortisation |
608 | 607 | 656 | |||||||||
- Share of profit of equity-accounted investments |
267 | 328 | 280 | |||||||||
Cash flow from operations |
2,362 | (1,605 | ) | 2,123 | ||||||||
Less: Net working capital movements2 |
(435 | ) | (3,929 | ) | (319 | ) | ||||||
Cash flow from operations excluding net working capital
movements |
2,797 | 2,324 | 2,442 | |||||||||
Capital employed |
55,768 | 54,515 | 43,716 | |||||||||
Chemicals |
||||||||||||
Segment CCS earnings |
201 | 348 | 480 | |||||||||
Including: |
||||||||||||
- Depreciation, depletion & amortisation |
162 | 207 | 155 | |||||||||
- Share of profit of equity-accounted investments |
158 | 165 | 188 | |||||||||
Cash flow from operations |
386 | 688 | 116 | |||||||||
Less: Net working capital movements2 |
(9 | ) | (123 | ) | (514 | ) | ||||||
Cash flow from operations excluding net working capital
movements |
395 | 811 | 630 | |||||||||
Capital employed |
11,233 | 10,571 | 9,187 |
1 | Corporate segment information has not been included in the above table. Please refer to the Earnings by business segment section for additional information. The above data does not consider Minority interest impacts on the segments. | |
2 | Excluding working capital movements related to taxation. |
-20-
$ million | Q1 2008 | Q1 2007 | ||||||
Income (four quarters) |
33,686 | 26,736 | ||||||
Interest expense after tax |
726 | 664 | ||||||
ROACE numerator |
34,412 | 27,400 | ||||||
Capital employed opening |
130,881 | 115,503 | ||||||
Capital employed closing |
150,225 | 130,881 | ||||||
Capital employed average |
140,553 | 123,192 | ||||||
ROACE |
24.5 | % | 22.2 | % |
-21-
Mar 31, | ||||||||
$ million | Mar 31, 2008 | 2007 | ||||||
Non-current debt |
11,378 | 11,978 | ||||||
Current debt |
5,684 | 5,393 | ||||||
Total debt |
17,062 | 17,371 | ||||||
Add: Net present value of operating lease obligations |
14,387 | 11,319 | ||||||
Unfunded retirement benefit obligations (after tax) |
| | ||||||
Less: Cash and cash equivalents in excess of operational requirements |
12,117 | 9,284 | ||||||
Adjusted debt |
19,332 | 19,406 | ||||||
Total equity |
133,163 | 113,510 | ||||||
Total capital |
152,495 | 132,916 | ||||||
Gearing ratio (adjusted debt as a percentage of total capital) |
12.7 | % | 14.6 | % |
Ordinary | ||||||||||||||||||||||||||||
Share | Treasury | Other | Retained | Minority | Total | |||||||||||||||||||||||
$ million | capital | shares | reserves | earnings | Total | interest | equity | |||||||||||||||||||||
At December 31, 2007 |
536 | (2,392 | ) | 14,148 | 111,668 | 123,960 | 2,008 | 125,968 | ||||||||||||||||||||
Income for the period |
| | | 9,083 | 9,083 | 118 | 9,201 | |||||||||||||||||||||
Income/(expense)
recognised directly in
equity |
| | 1,656 | | 1,656 | (35 | ) | 1,621 | ||||||||||||||||||||
Capital contributions/
(repayments) from/to
minority shareholders |
| | | | | (7 | ) | (7 | ) | |||||||||||||||||||
Dividends paid |
| | | (2,329 | ) | (2,329 | ) | (51 | ) | (2,380 | ) | |||||||||||||||||
Treasury shares: net
sales/(purchases) and
dividends received |
| 200 | | | 200 | | 200 | |||||||||||||||||||||
Shares repurchased for
cancellation |
(2 | ) | | 2 | (1,327 | ) | (1,327 | ) | | (1,327 | ) | |||||||||||||||||
Share-based compensation |
| | (113 | ) | | (113 | ) | | (113 | ) | ||||||||||||||||||
At March 31, 2008 |
534 | (2,192 | ) | 15,693 | 117,095 | 131,130 | 2,033 | 133,163 |
-22-
Ordinary | ||||||||||||||||||||||||||||
share | Treasury | Other | Retained | Minority | Total | |||||||||||||||||||||||
$ million | capital | shares | reserves | earnings | Total | interest | equity | |||||||||||||||||||||
At December 31, 2006 |
545 | (3,316 | ) | 8,820 | 99,677 | 105,726 | 9,219 | 114,945 | ||||||||||||||||||||
Income for the period |
| | | 7,281 | 7,281 | 160 | 7,441 | |||||||||||||||||||||
Income/(expense)
recognised directly in
equity |
| | 50 | | 50 | (128 | ) | (78 | ) | |||||||||||||||||||
Capital contributions/
(repayments) from/to
minority shareholders |
| | | | | 869 | 869 | |||||||||||||||||||||
Acquisition of Shell Canada |
| | | (5,445 | ) | (5,445 | ) | (1,656 | ) | (7,101 | ) | |||||||||||||||||
Other changes in minority
interest |
| | | 22 | 22 | (34 | ) | (12 | ) | |||||||||||||||||||
Dividends paid |
| | | (2,100 | ) | (2,100 | ) | (25 | ) | (2,125 | ) | |||||||||||||||||
Treasury shares: net
sales/(purchases) and
dividends received |
| (16 | ) | | | (16 | ) | | (16 | ) | ||||||||||||||||||
Shares repurchased for
cancellation |
(1 | ) | | 1 | (486 | ) | (486 | ) | | (486 | ) | |||||||||||||||||
Share-based compensation |
| | 73 | | 73 | | 73 | |||||||||||||||||||||
At March 31, 2007 |
544 | (3,332 | ) | 8,944 | 98,949 | 105,105 | 8,405 | 113,510 |
millions | Q1 2008 | Q4 2007 | Q1 2007 | |||||||||
Royal Dutch Shell shares of 0.07 |
6,195.5 | 6,225.3 | 6,287.0 |
millions | Q1 2008 | Q4 2007 | Q1 2007 | |||||||||
Royal Dutch Shell shares of 0.07 |
6,211.4 | 6,248.8 | 6,306.5 |
millions | Q1 2008 | Q4 2007 | Q1 2007 | |||||||||
Royal Dutch Shell shares of 0.07 |
6,187.0 | 6,210.4 | 6,282.9 |
| Investor Relations: Europe: + 31 (0)70 377 4540; USA: +1 212 218 3113 | |
| Media: Europe: +44 (0)20 7934 3505 |
$ million | euro million | £ million | |||||||||||||||||||||||||||||||||||||
2008 | 2007 | % | 2008 | 2007 | % | 2008 | 2007 | % | |||||||||||||||||||||||||||||||
Revenue |
|||||||||||||||||||||||||||||||||||||||
114,302 | 73,480 | +56 | First quarter |
76,422 | 56,065 | +36 | 57,803 | 37,600 | +54 | ||||||||||||||||||||||||||||||
Income attributable to shareholders |
|||||||||||||||||||||||||||||||||||||||
9,083 | 7,281 | +25 | First quarter |
6,073 | 5,555 | +9 | 4,593 | 3,726 | +23 | ||||||||||||||||||||||||||||||
CCS Earnings |
|||||||||||||||||||||||||||||||||||||||
7,776 | 6,932 | +12 | First quarter |
5,199 | 5,289 | -2 | 3,932 | 3,547 | +11 | ||||||||||||||||||||||||||||||
Total Equity |
|||||||||||||||||||||||||||||||||||||||
133,163 | 113,510 | +17 | First quarter |
84,305 | 85,235 | -1 | 67,034 | 58,026 | +16 | ||||||||||||||||||||||||||||||
Capital Investment |
|||||||||||||||||||||||||||||||||||||||
8,060 | 5,974 | +35 | First quarter |
5,389 | 4,558 | +18 | 4,076 | 3,057 | +33 |
Q1 | Q4 | Q1 | ||||||||||
Per Ordinary Share | 2008 | 2007 | 2007 | |||||||||
ROYAL DUTCH SHELL PLC |
$ | 1.47 | 1.36 | 1.16 | ||||||||
euro | 0.98 | 0.94 | 0.88 | |||||||||
pence | 74.14 | 66.47 | 59.26 |
Notes: | ||
1. | The exchange rates used in the quarterly translation are the average rates, except in the case of total equity where the end rate is used: |
euro/$ | £/$ | |||||||||||||||
2008 | 2007 | 2008 | 2007 | |||||||||||||
First quarter average rate |
0.6686 | 0.7630 | 0.5057 | 0.5117 | ||||||||||||
First quarter end rate |
0.6331 | 0.7509 | 0.5034 | 0.5112 |
2. | CCS earnings is earnings on an estimated current cost of supplies basis. | |
3. | Capital investment is capital expenditure, exploration expenses excluding the cost of carrying and retaining unproven properties and the costs of unsuccessful exploratory drilling, new investments in equity accounted investments and certain other investments. | |
4. | Earnings per share calculations are explained in the notes to the Quarterly Results Announcement. | |
5. | Previous periods are adjusted for discontinued operations. |
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorised.
ROYAL DUTCH SHELL PLC
By: | /s/ Michiel Brandjes |
Date: April 29, 2008