| Royal Dutch Shells first quarter 2009 earnings, on a current cost of supplies (CCS) basis, were $3.3 billion compared to $7.8 billion a year ago. Basic CCS earnings per share decreased by 57% versus the same quarter a year ago. | |
| Cash flow from operating activities for the first quarter 2009 was $7.6 billion. Net capital investment for the quarter was $6.9 billion. Total cash returned to shareholders in the form of dividends was $2.4 billion. | |
| A first quarter 2009 dividend has been announced of $0.42 per share, an increase of 5% over the US dollar dividend for the same period in 2008. |
$ million | Quarters | |||||||||||||||
Q1 2009 | Q4 2008 | Q1 2008 | %1 | |||||||||||||
Income attributable to shareholders |
3,488 | (2,810 | ) | 9,083 | -62 | |||||||||||
Less: Estimated CCS adjustment for Oil Products
and Chemicals (see Note 2) |
191 | (7,595 | ) | 1,307 | ||||||||||||
CCS earnings |
3,297 | 4,785 | 7,776 | -58 | ||||||||||||
Basic earnings per share ($) |
0.57 | (0.44 | ) | 1.47 | -61 | |||||||||||
Less: Estimated CCS adjustment per share ($) |
0.03 | (1.22 | ) | 0.21 | ||||||||||||
Basic CCS earnings per share ($) |
0.54 | 0.78 | 1.26 | -57 | ||||||||||||
Dividend per ordinary share ($) |
0.42 | 0.40 | 0.40 | +5 |
1 | Q1 on Q1 change |
Royal Dutch Shell plc 2
| First quarter 2009 CCS earnings were $3,297 million, 58% lower than in the same quarter a year ago. | |
| First quarter 2009 reported earnings were $3,488 million compared to earnings of $9,083 million in the same quarter a year ago. | |
| Basic CCS earnings per share decreased by 57% versus the same quarter a year ago. | |
| Total cash returned to shareholders in the form of dividends in the first quarter 2009 was $2.4 billion. | |
| Cash flow from operating activities, excluding net working capital movements, was $7.9 billion compared to $14.1 billion for the same quarter last year. Including net working capital movements, cash flow from operating activities was $7.6 billion compared to $16.9 billion for the same quarter last year. | |
| Capital investment for the first quarter 2009 was $7.1 billion. Net capital investment (capital investment, less divestment proceeds) for the first quarter 2009 was $6.9 billion. | |
| Return on average capital employed (ROACE), on a reported income basis (see Note 3), was 14.1%. | |
| Gearing was 6.6% at the end of the first quarter 2009 versus 1.9% at the end of the first quarter 2008. | |
| Upstream oil and gas volumes were impacted by ongoing security challenges in Nigeria, OPEC quota restrictions and weakening industrial demand for natural gas. Refinery intake and marketing and chemicals sales volumes were impacted by the weak economic environment across all regions. | |
| Oil and gas production, including oil sands production, for the first quarter 2009 was 3,396 thousand barrels of oil equivalent per day (boe/d). Excluding the impact of divestments, production sharing contracts (PSC) pricing effects, OPEC quota restrictions and impacts from the security situation in Nigeria, production was broadly similar to the same quarter last year. | |
| Liquefied Natural Gas (LNG) sales volumes of 3.06 million tonnes were 13% lower than in the same quarter a year ago. Excluding the impacts from the security situation in Nigeria, LNG sales volumes were broadly similar compared to the same quarter last year. | |
| Oil Products marketing sales volumes were 6% lower than in the first quarter 2008. Excluding the impact of divestments, marketing sales volumes decreased by 3%. Chemical product sales volumes in the first quarter 2009 decreased by 21% compared to the first quarter 2008. | |
| Oil Products refinery availability was in line with the first quarter 2008 at 92%. Chemicals manufacturing plant availability was 92%, 3% lower than in the first quarter 2008. Oil Sands upgrader availability was 96% compared to 94% in the same quarter last year. |
$ million | Quarters | |||||||||||||||
Q1 2009 | Q4 2008 | Q1 2008 | %1 | |||||||||||||
Exploration & Production |
1,697 | 3,710 | 5,143 | |||||||||||||
Gas & Power |
514 | 981 | 948 | |||||||||||||
Oil Sands |
(42 | ) | (30 | ) | 249 | |||||||||||
Oil Products (CCS basis) |
1,092 | 582 | 1,194 | |||||||||||||
Chemicals (CCS basis) |
(74 | ) | (19 | ) | 201 | |||||||||||
Corporate |
133 | (373 | ) | 146 | ||||||||||||
Minority interest |
(23 | ) | (66 | ) | (105 | ) | ||||||||||
CCS earnings |
3,297 | 4,785 | 7,776 | -58 |
1 | Q1 on Q1 change |
Royal Dutch Shell plc 3
| Exploration & Production earnings included a net gain of $345 million, reflecting gains from divestments of $65 million, tax credits of $235 million and a gain of $96 million related to the mark-to-market valuation of certain UK gas contracts, which were partly offset by a charge related to a pension adjustment for inflation in the USA of $51 million. Earnings for the first quarter 2008 included a net charge of $66 million. | |
| Gas & Power earnings included a charge of $15 million related to a pension adjustment for inflation in the USA of $14 million and a charge of $1 million related to the mark-to-market valuation of certain gas contracts. Earnings for the first quarter 2008 included a charge of $11 million. | |
| Oil Products earnings included a charge of $136 million, reflecting a pension adjustment for inflation in the USA of $80 million and tax charges of $56 million. | |
| Chemicals earnings included a charge of $19 million related to a pension adjustment for inflation in the USA. | |
| Corporate earnings included a gain of $162 million related to tax credits. |
$ million | Quarters | |||||||||||
Q1 2009 | Q4 2008 | Q1 2008 | ||||||||||
Segment earnings impact of identified items: |
||||||||||||
Exploration & Production |
345 | 1,303 | (66 | ) | ||||||||
Gas & Power |
(15 | ) | (55 | ) | (11 | ) | ||||||
Oil Sands |
| | | |||||||||
Oil Products (CCS basis) |
(136 | ) | (233 | ) | | |||||||
Chemicals (CCS basis) |
(19 | ) | (22 | ) | | |||||||
Corporate |
162 | (96 | ) | | ||||||||
Minority interest |
| | | |||||||||
CCS earnings impact |
337 | 897 | (77 | ) |
Royal Dutch Shell plc 4
$ million | Quarters | |||||||||||||||
Q1 2009 | Q4 2008 | Q1 2008 | %1 | |||||||||||||
Segment earnings |
1,697 | 3,710 | 5,143 | -67 | ||||||||||||
Crude oil production (thousand b/d) |
1,639 | 1,693 | 1,756 | -7 | ||||||||||||
Natural gas production available for sale (million scf/d) |
9,751 | 9,531 | 9,755 | | ||||||||||||
Barrels of oil equivalent (thousand boe/d) 2 |
3,321 | 3,336 | 3,438 | -3 |
1 | Q1 on Q1 change | |
2 | Excludes oil sands bitumen production |
Royal Dutch Shell plc 5
$ million | Quarters | |||||||||||||||
Q1 2009 | Q4 2008 | Q1 2008 | %1 | |||||||||||||
Segment earnings |
514 | 981 | 948 | -46 | ||||||||||||
LNG sales volumes (million tonnes) |
3.06 | 3.36 | 3.51 | -13 |
1 | Q1 on Q1 change |
Royal Dutch Shell plc 6
$ million | Quarters | |||||||||||||||
Q1 2009 | Q4 2008 | Q1 2008 | %1 | |||||||||||||
Segment earnings |
(42 | ) | (30 | ) | 249 | | ||||||||||
Bitumen production (thousand b/d) |
75 | 79 | 84 | -11 | ||||||||||||
Sales volumes (thousand b/d) |
110 | 112 | 144 | -24 | ||||||||||||
Upgrader availability (%) |
96 | 87 | 94 |
1 | Q1 on Q1 change |
$ million | Quarters | |||||||||||||||
Q1 2009 | Q4 2008 | Q1 2008 | %1 | |||||||||||||
Segment earnings |
1,396 | (6,416 | ) | 2,367 | ||||||||||||
Less: Estimated CCS adjustment (see note 2) |
304 | (6,998 | ) | 1,173 | ||||||||||||
Segment CCS earnings |
1,092 | 582 | 1,194 | -9 | ||||||||||||
Total Oil Products sales (thousand b/d) |
6,029 | 6,400 | 6,831 | -12 | ||||||||||||
Refinery intake (thousand b/d) |
3,153 | 3,125 | 3,694 | -15 | ||||||||||||
Refinery availability (%) |
92 | 90 | 92 |
1 | Q1 on Q1 change |
Royal Dutch Shell plc 7
$ million | Quarters | |||||||||||||||
Q1 2009 | Q4 2008 | Q1 2008 | %1 | |||||||||||||
Segment earnings |
(182 | ) | (831 | ) | 348 | |||||||||||
Less: Estimated CCS adjustment (see note 2) |
(108 | ) | (812 | ) | 147 | |||||||||||
Segment CCS earnings |
(74 | ) | (19 | ) | 201 | | ||||||||||
Sales volumes (thousand tonnes) |
4,294 | 4,483 | 5,459 | -21 | ||||||||||||
Manufacturing plant availability (%) |
92 | 93 | 95 |
1 | Q1 on Q1 change |
$ million | Quarters | |||||||||||||||
Q1 2009 | Q4 2008 | Q1 2008 | %1 | |||||||||||||
Segment earnings |
133 | (373 | ) | 146 | -9 |
1 | Q1 on Q1 change |
Royal Dutch Shell plc 8
Quarters | |||||||||||||
Q1 2009 | Q4 2008 | Q1 2008 | |||||||||||
Realised oil prices Exploration & Production (period average) |
$/bbl | ||||||||||||
WOUSA |
42.88 | 58.40 | 90.40 | ||||||||||
USA |
37.81 | 52.32 | 92.55 | ||||||||||
Global |
42.16 | 57.60 | 90.72 | ||||||||||
Realised oil prices Oil Sands (period average) |
$/bbl | ||||||||||||
Canada |
37.94 | 47.26 | 85.08 | ||||||||||
Realised gas prices (period average) |
$/thousand scf | ||||||||||||
Europe |
9.44 | 10.58 | 9.00 | ||||||||||
WOUSA
(including Europe) |
5.75 | 6.89 | 5.85 | ||||||||||
USA |
4.80 | 6.37 | 9.52 | ||||||||||
Global |
5.57 | 6.80 | 6.52 | ||||||||||
Oil and gas marker industry prices (period average) |
|||||||||||||
Brent ($/bbl) |
44.46 | 55.48 | 96.66 | ||||||||||
WTI ($/bbl) |
43.20 | 59.13 | 97.86 | ||||||||||
Edmonton Par ($/bbl) |
40.25 | 52.83 | 97.91 | ||||||||||
Henry Hub ($/MMBtu) |
4.61 | 6.38 | 8.55 | ||||||||||
UK National Balancing Point (pence/therm) |
46.90 | 57.03 | 53.05 | ||||||||||
Japanese Crude Cocktail JCC ($/bbl)1 |
43.17 | 77.04 | 93.16 |
Quarters | ||||||||||||
Q1 2009 | Q4 2008 | Q1 2008 | ||||||||||
Refining marker industry gross margins (period average) |
$/bbl | |||||||||||
ANS US West Coast coking margin |
10.65 | 8.50 | 8.75 | |||||||||
WTS US Gulf Coast coking margin |
7.90 | 4.05 | 8.70 | |||||||||
Rotterdam Brent complex |
3.00 | 5.55 | 3.55 | |||||||||
Singapore 80/20 Arab light/Tapis complex |
2.85 | 4.45 | 1.80 | |||||||||
Cracker industry margins (period average) |
$/tonne | |||||||||||
US Ethane |
367.00 | 490.00 | 359.00 | |||||||||
Western Europe naphtha |
113.00 | 1,448.00 | 433.00 | |||||||||
North East Asia naphtha |
(67.00 | ) | (29.00 | ) | 8.00 |
1 | JCC prices for the first quarter 2009 are based on available market data up to the end of January 2009. Prices for this period will be updated when full market data are available. | |
2 | 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. |
Royal Dutch Shell plc 9
Quarters | ||||||||||||||||
Q1 2009 | Q4 2008 | Q1 2008 | %1 | |||||||||||||
Crude oil production | thousand b/d | |||||||||||||||
Europe |
361 | 361 | 416 | |||||||||||||
Africa |
274 | 293 | 322 | |||||||||||||
Asia Pacific |
207 | 218 | 208 | |||||||||||||
Middle East, Russia, CIS |
455 | 480 | 428 | |||||||||||||
USA |
275 | 264 | 301 | |||||||||||||
Other Americas |
67 | 77 | 81 | |||||||||||||
Total crude oil production excluding oil sands |
1,639 | 1,693 | 1,756 | -7 | ||||||||||||
Bitumen production oil sands |
75 | 79 | 84 | |||||||||||||
Total crude oil production including oil sands |
1,714 | 1,772 | 1,840 | -7 | ||||||||||||
Natural gas production available for sale | million scf/d2 | |||||||||||||||
Europe |
4,762 | 4,450 | 4,894 | |||||||||||||
Africa |
253 | 448 | 619 | |||||||||||||
Asia Pacific |
2,708 | 2,718 | 2,438 | |||||||||||||
Middle East, Russia, CIS |
340 | 257 | 232 | |||||||||||||
USA |
1,110 | 1,071 | 1,105 | |||||||||||||
Other Americas |
578 | 587 | 467 | |||||||||||||
9,751 | 9,531 | 9,755 | | |||||||||||||
Total production in barrels of oil equivalent | thousand boe/d3 | |||||||||||||||
Europe |
1,182 | 1,128 | 1,260 | |||||||||||||
Africa |
318 | 370 | 429 | |||||||||||||
Asia Pacific |
674 | 687 | 628 | |||||||||||||
Middle East, Russia, CIS |
514 | 524 | 468 | |||||||||||||
USA |
466 | 449 | 492 | |||||||||||||
Other Americas |
167 | 178 | 161 | |||||||||||||
Total production excluding oil sands |
3,321 | 3,336 | 3,438 | -3 | ||||||||||||
Bitumen production oil sands |
75 | 79 | 84 | |||||||||||||
Total production including oil sands |
3,396 | 3,415 | 3,522 | -4 |
1 | Q1 on Q1 change | |
2 | scf/d = standard cubic feet per day; 1 scf = 0.0283 cubic metre | |
3 | Natural gas converted to oil equivalent at 5.8 million scf/d = thousand boe/d |
Royal Dutch Shell plc 10
Quarters | ||||||||||||||||
Q1 2009 | Q4 2008 | Q1 2008 | %1 | |||||||||||||
Refinery processing intake | thousand b/d | |||||||||||||||
Europe |
1,357 | 1,227 | 1,741 | |||||||||||||
Africa, Asia, Australia/Oceania |
644 | 746 | 756 | |||||||||||||
USA |
794 | 808 | 845 | |||||||||||||
Other Americas |
358 | 344 | 352 | |||||||||||||
3,153 | 3,125 | 3,694 | -15 | |||||||||||||
Oil sales |
||||||||||||||||
Gasolines |
1,957 | 2,025 | 2,083 | |||||||||||||
Kerosenes |
718 | 728 | 814 | |||||||||||||
Gas/diesel oils |
2,046 | 2,225 | 2,337 | |||||||||||||
Fuel oil |
620 | 732 | 839 | |||||||||||||
Other products |
688 | 690 | 758 | |||||||||||||
Total oil products * |
6,029 | 6,400 | 6,831 | -12 | ||||||||||||
*Comprising: |
||||||||||||||||
Europe |
1,645 | 1,791 | 1,959 | |||||||||||||
Africa, Asia, Australia/Oceania |
1,229 | 1,245 | 1,245 | |||||||||||||
USA |
1,335 | 1,409 | 1,396 | |||||||||||||
Other Americas |
682 | 698 | 755 | |||||||||||||
Export sales |
1,138 | 1,257 | 1,476 | |||||||||||||
Chemical sales volumes by main product category 2** | thousand tonnes | |||||||||||||||
Base chemicals |
2,419 | 2,584 | 3,119 | |||||||||||||
First-line derivatives |
1,874 | 1,897 | 2,338 | |||||||||||||
Other |
1 | 2 | 2 | |||||||||||||
4,294 | 4,483 | 5,459 | -21 | |||||||||||||
**Comprising: |
||||||||||||||||
Europe |
1,782 | 1,882 | 2,289 | |||||||||||||
Africa, Asia, Australia/Oceania |
1,123 | 1,179 | 1,228 | |||||||||||||
USA |
1,321 | 1,306 | 1,784 | |||||||||||||
Other Americas |
68 | 116 | 158 |
1 | Q1 on Q1 change | |
2 | Excluding volumes sold by equity-accounted investments, chemical feedstock trading and by-products. |
Royal Dutch Shell plc 11
Royal Dutch Shell plc 12
$ million | Quarters | |||||||||||||||
Q1 2009 | Q4 2008 | Q1 2008 | %1 | |||||||||||||
Revenue2 |
58,222 | 81,073 | 114,302 | |||||||||||||
Cost of sales |
49,245 | 76,349 | 96,780 | |||||||||||||
Gross profit |
8,977 | 4,724 | 17,522 | -49 | ||||||||||||
Selling, distribution and administrative expenses |
3,693 | 4,476 | 3,969 | |||||||||||||
Exploration |
496 | 778 | 325 | |||||||||||||
Share of profit of equity-accounted investments |
928 | 350 | 2,425 | |||||||||||||
Net finance costs and other (income)/expense |
(18 | ) | 290 | (53 | ) | |||||||||||
Income before taxation |
5,734 | (470 | ) | 15,706 | -63 | |||||||||||
Taxation |
2,218 | 2,489 | 6,505 | |||||||||||||
Income for the period |
3,516 | (2,959 | ) | 9,201 | -62 | |||||||||||
Income attributable to minority interest |
28 | (149 | ) | 118 | ||||||||||||
Income attributable to Royal Dutch Shell plc
shareholders |
3,488 | (2,810 | ) | 9,083 | -62 |
1 | Q1 on Q1 change | |
2 | Revenue is stated after deducting sales taxes, excise duties and similar levies of $17,555 million in Q1 2009, $20,413 million in Q4 2008, and $22,920 million in Q1 2008. |
Quarters | ||||||||||||
Q1 2009 | Q4 2008 | Q1 2008 | ||||||||||
Earnings per share ($) |
0.57 | (0.44 | ) | 1.47 | ||||||||
CCS earnings per share ($) |
0.54 | 0.78 | 1.26 |
Quarters | ||||||||||||
Q1 2009 | Q4 2008 | Q1 2008 | ||||||||||
Earnings per share ($) |
0.57 | (0.44 | ) | 1.46 | ||||||||
CCS earnings per share ($) |
0.54 | 0.78 | 1.25 |
Royal Dutch Shell plc 13
$ million | Quarters | |||||||||||||||
Q1 2009 | Q4 2008 | Q1 2008 | %1 | |||||||||||||
Exploration & Production: |
||||||||||||||||
- World outside USA |
1,753 | 3,477 | 3,540 | -50 | ||||||||||||
- USA |
(56 | ) | 233 | 1,603 | | |||||||||||
1,697 | 3,710 | 5,143 | -67 | |||||||||||||
Gas & Power: |
||||||||||||||||
- World outside USA |
601 | 956 | 933 | -36 | ||||||||||||
- USA |
(87 | ) | 25 | 15 | | |||||||||||
514 | 981 | 948 | -46 | |||||||||||||
Oil Sands: |
(42 | ) | (30 | ) | 249 | | ||||||||||
Oil Products (CCS basis): |
||||||||||||||||
- World outside USA |
1,036 | 1,375 | 978 | +6 | ||||||||||||
- USA |
56 | (793 | ) | 216 | -74 | |||||||||||
1,092 | 582 | 1,194 | -9 | |||||||||||||
Chemicals (CCS basis): |
||||||||||||||||
- World outside USA |
109 | 115 | 304 | -64 | ||||||||||||
- USA |
(183 | ) | (134 | ) | (103 | ) | -78 | |||||||||
(74 | ) | (19 | ) | 201 | | |||||||||||
Total operating segments |
3,187 | 5,224 | 7,735 | -59 | ||||||||||||
Corporate: |
||||||||||||||||
- Interest and investment income/(expense) |
21 | (41 | ) | 110 | ||||||||||||
- Currency exchange gains/(losses) |
(46 | ) | (351 | ) | (62 | ) | ||||||||||
- Other including taxation |
158 | 19 | 98 | |||||||||||||
133 | (373 | ) | 146 | |||||||||||||
Minority interest |
(23 | ) | (66 | ) | (105 | ) | ||||||||||
CCS earnings |
3,297 | 4,785 | 7,776 | -58 | ||||||||||||
Estimated CCS adjustment for Oil Products and Chemicals |
191 | (7,595 | ) | 1,307 | ||||||||||||
Income attributable to Royal Dutch Shell plc shareholders |
3,488 | (2,810 | ) | 9,083 | -62 |
1 | Q1 on Q1 change |
Royal Dutch Shell plc 14
$ million | ||||||||||||
Mar 31, 2009 | Dec 31, 2008 | Mar 31, 2008 | ||||||||||
Assets |
||||||||||||
Non-current assets: |
||||||||||||
Intangible assets |
4,961 | 5,021 | 5,282 | |||||||||
Property, plant and equipment |
113,255 | 112,038 | 105,806 | |||||||||
Investments: |
||||||||||||
- equity-accounted investments |
28,516 | 28,327 | 31,198 | |||||||||
- financial assets |
4,092 | 4,065 | 3,333 | |||||||||
Deferred tax |
3,464 | 3,418 | 3,409 | |||||||||
Pre-paid pension costs |
5,575 | 6,198 | 5,878 | |||||||||
Other |
6,976 | 6,764 | 6,406 | |||||||||
166,839 | 165,831 | 161,312 | ||||||||||
Current assets: |
||||||||||||
Inventories |
21,404 | 19,342 | 32,184 | |||||||||
Accounts receivable |
77,116 | 82,040 | 87,507 | |||||||||
Cash and cash equivalents |
15,961 | 15,188 | 14,417 | |||||||||
114,481 | 116,570 | 134,108 | ||||||||||
Total assets |
281,320 | 282,401 | 295,420 | |||||||||
Liabilities |
||||||||||||
Non-current liabilities: |
||||||||||||
Debt |
18,341 | 13,772 | 11,378 | |||||||||
Deferred tax |
12,778 | 12,518 | 13,473 | |||||||||
Retirement benefit obligations |
5,463 | 5,469 | 6,304 | |||||||||
Other provisions |
12,444 | 12,570 | 14,016 | |||||||||
Other |
3,642 | 3,677 | 4,189 | |||||||||
52,668 | 48,006 | 49,360 | ||||||||||
Current liabilities: |
||||||||||||
Debt |
6,693 | 9,497 | 5,684 | |||||||||
Accounts payable and accrued liabilities |
81,554 | 85,091 | 89,531 | |||||||||
Taxes payable |
9,849 | 8,107 | 14,412 | |||||||||
Retirement benefit obligations |
386 | 383 | 455 | |||||||||
Other provisions |
2,229 | 2,451 | 2,815 | |||||||||
100,711 | 105,529 | 112,897 | ||||||||||
Total liabilities |
153,379 | 153,535 | 162,257 | |||||||||
Equity attributable to Royal Dutch Shell plc shareholders |
126,434 | 127,285 | 131,130 | |||||||||
Minority interest |
1,507 | 1,581 | 2,033 | |||||||||
Total equity |
127,941 | 128,866 | 133,163 | |||||||||
Total liabilities and equity |
281,320 | 282,401 | 295,420 |
Royal Dutch Shell plc 15
$ million | Quarters | |||||||||||
Q1 2009 | Q4 2008 | Q1 2008 | ||||||||||
Cash flow from operating activities: |
||||||||||||
Income for the period |
3,516 | (2,959 | ) | 9,201 | ||||||||
Adjustment for: |
||||||||||||
- Current taxation |
1,844 | 2,411 | 6,405 | |||||||||
- Interest (income)/expense |
330 | 414 | 178 | |||||||||
- Depreciation, depletion and amortisation |
3,090 | 3,684 | 3,146 | |||||||||
- (Gains)/losses on sale of assets |
(147 | ) | (1,234 | ) | (281 | ) | ||||||
- Decrease/(increase) in net working capital |
(365 | ) | 14,687 | 2,784 | ||||||||
- Share of profit of equity-accounted investments |
(928 | ) | (350 | ) | (2,425 | ) | ||||||
- Dividends received from equity-accounted investments |
977 | 2,522 | 1,752 | |||||||||
- Deferred taxation and other provisions |
365 | (1,105 | ) | 322 | ||||||||
- Other |
141 | (35 | ) | 94 | ||||||||
Cash flow from operating activities (pre-tax) |
8,823 | 18,035 | 21,176 | |||||||||
Taxation paid |
(1,264 | ) | (7,748 | ) | (4,314 | ) | ||||||
Cash flow from operating activities |
7,559 | 10,287 | 16,862 | |||||||||
Cash flow from investing activities: |
||||||||||||
Capital expenditure |
(5,985 | ) | (7,892 | ) | (7,429 | ) | ||||||
Investments in equity-accounted investments |
(436 | ) | (193 | ) | (616 | ) | ||||||
Proceeds from sale of assets |
204 | 1,179 | 445 | |||||||||
Proceeds from sale of equity-accounted investments |
17 | 569 | 61 | |||||||||
Proceeds from sale of /(additions to) financial assets |
6 | (36 | ) | 10 | ||||||||
Interest received |
101 | 191 | 285 | |||||||||
Cash flow from investing activities |
(6,093 | ) | (6,182 | ) | (7,244 | ) | ||||||
Cash flow from financing activities: |
||||||||||||
Net increase/(decrease) in debt with maturity period within
three months |
(3,588 | ) | 3,970 | (863 | ) | |||||||
Other debt: New borrowings |
6,884 | 3,001 | 185 | |||||||||
Repayments |
(1,386 | ) | (581 | ) | (664 | ) | ||||||
Interest paid |
(262 | ) | (409 | ) | (298 | ) | ||||||
Change in minority interest |
12 | 31 | (7 | ) | ||||||||
Repurchase of shares |
| (302 | ) | (1,073 | ) | |||||||
Dividends paid to: |
||||||||||||
- Royal Dutch Shell plc shareholders |
(2,405 | ) | (2,408 | ) | (2,329 | ) | ||||||
- Minority interest |
(30 | ) | (54 | ) | (51 | ) | ||||||
Treasury shares: |
||||||||||||
- Net sales/(purchases) and dividends received |
136 | 47 | 200 | |||||||||
Cash flow from financing activities |
(639 | ) | 3,295 | (4,900 | ) | |||||||
Currency translation differences relating to cash and cash
equivalents |
(54 | ) | (33 | ) | 43 | |||||||
Increase/(decrease) in cash and cash equivalents |
773 | 7,367 | 4,761 | |||||||||
Cash and cash equivalents at beginning of period |
15,188 | 7,821 | 9,656 | |||||||||
Cash and cash equivalents at end of period |
15,961 | 15,188 | 14,417 |
Royal Dutch Shell plc 16
$ million | Quarters | |||||||||||
Q1 2009 | Q4 2008 | Q1 2008 | ||||||||||
Capital expenditure: |
||||||||||||
Exploration & Production: |
||||||||||||
- World outside USA |
2,835 | 3,510 | 2,202 | |||||||||
- USA |
801 | 965 | 2,530 | |||||||||
3,636 | 4,475 | 4,732 | ||||||||||
Gas & Power: |
||||||||||||
- World outside USA |
877 | 1,033 | 823 | |||||||||
- USA |
3 | 2 | 1 | |||||||||
880 | 1,035 | 824 | ||||||||||
Oil Sands |
749 | 817 | 711 | |||||||||
Oil Products: |
||||||||||||
- World outside USA |
454 | 1,252 | 456 | |||||||||
- USA |
188 | 158 | 61 | |||||||||
642 | 1,410 | 517 | ||||||||||
Chemicals: |
||||||||||||
- World outside USA |
367 | 567 | 374 | |||||||||
- USA |
49 | 70 | 34 | |||||||||
416 | 637 | 408 | ||||||||||
Corporate |
62 | 98 | 37 | |||||||||
Total capital expenditure |
6,385 | 8,472 | 7,229 | |||||||||
Exploration expense |
||||||||||||
- World outside USA |
176 | 336 | 135 | |||||||||
- USA |
79 | 153 | 80 | |||||||||
255 | 489 | 215 | ||||||||||
New equity in equity-accounted investments |
||||||||||||
- World outside USA |
160 | 135 | 365 | |||||||||
- USA |
36 | 19 | 5 | |||||||||
196 | 154 | 370 | ||||||||||
New loans to equity-accounted investments |
240 | 39 | 246 | |||||||||
Total capital investment* |
7,076 | 9,154 | 8,060 | |||||||||
*Comprising: |
||||||||||||
- Exploration & Production |
4,191 | 5,040 | 5,439 | |||||||||
- Gas & Power |
959 | 1,096 | 925 | |||||||||
- Oil Sands |
749 | 817 | 711 | |||||||||
- Oil Products |
699 | 1,464 | 536 | |||||||||
- Chemicals |
416 | 639 | 412 | |||||||||
- Corporate |
62 | 98 | 37 | |||||||||
7,076 | 9,154 | 8,060 |
Royal Dutch Shell plc 17
$ million | Quarters | |||||||||||
Q1 2009 | Q4 2008 | Q1 2008 | ||||||||||
Exploration & Production |
||||||||||||
Segment earnings |
1,697 | 3,710 | 5,143 | |||||||||
Including: |
||||||||||||
- Exploration |
496 | 778 | 325 | |||||||||
- Depreciation, depletion & amortisation |
2,073 | 2,368 | 2,165 | |||||||||
- Share of profit of equity-accounted investments |
548 | 1,297 | 1,212 | |||||||||
Cash flow from operations |
4,043 | 3,105 | 10,329 | |||||||||
Less: Net working capital movements2 |
(901 | ) | 397 | 923 | ||||||||
Cash flow from operations excluding net working capital
movements |
4,944 | 2,708 | 9,406 | |||||||||
Capital employed |
55,882 | 55,274 | 47,927 | |||||||||
Gas & Power |
||||||||||||
Segment earnings |
514 | 981 | 948 | |||||||||
Including: |
||||||||||||
- Depreciation, depletion & amortisation |
88 | 80 | 81 | |||||||||
- Share of profit of equity-accounted investments |
319 | 550 | 584 | |||||||||
Cash flow from operations |
1,724 | 1,120 | 1,917 | |||||||||
Less: Net working capital movements2 |
1,030 | (1 | ) | 902 | ||||||||
Cash flow from operations excluding net working capital
movements |
694 | 1,121 | 1,015 | |||||||||
Capital employed |
22,169 | 22,497 | 19,305 | |||||||||
Oil Sands |
||||||||||||
Segment earnings |
(42 | ) | (30 | ) | 249 | |||||||
Including: |
||||||||||||
- Depreciation, depletion & amortisation |
38 | 40 | 44 | |||||||||
Cash flow from operations |
5 | (37 | ) | 298 | ||||||||
Less: Net working capital movements2 |
(57 | ) | (34 | ) | (102 | ) | ||||||
Cash flow from operations excluding net working capital
movements |
62 | (3 | ) | 400 | ||||||||
Capital employed |
6,763 | 6,200 | 5,292 |
1 | Corporate segment information has not been included in the table above. 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. |
Royal Dutch Shell plc 18
$ million | Quarters | |||||||||||
Q1 2009 | Q4 2008 | Q1 2008 | ||||||||||
Oil Products |
||||||||||||
Segment CCS earnings |
1,092 | 582 | 1,194 | |||||||||
Including: |
||||||||||||
- Depreciation, depletion & amortisation |
549 | 855 | 608 | |||||||||
- Share of profit of equity-accounted investments |
89 | (239 | ) | 267 | ||||||||
Cash flow from operations |
526 | 6,521 | 2,362 | |||||||||
Less: Net working capital movements2 |
(2,113 | ) | 13,783 | (435 | ) | |||||||
Cash flow from operations excluding net working capital
movements |
2,639 | (7,262 | ) | 2,797 | ||||||||
Capital employed |
44,690 | 44,171 | 55,768 | |||||||||
Chemicals |
||||||||||||
Segment CCS earnings |
(74 | ) | (19 | ) | 201 | |||||||
Including: |
||||||||||||
- Depreciation, depletion & amortisation |
159 | 155 | 162 | |||||||||
- Share of profit of equity-accounted investments |
68 | (99 | ) | 158 | ||||||||
Cash flow from operations |
(110 | ) | 890 | 386 | ||||||||
Less: Net working capital movements2 |
109 | 1,439 | (9 | ) | ||||||||
Cash flow from operations excluding net working capital
movements |
(219 | ) | (549 | ) | 395 | |||||||
Capital employed |
10,096 | 9,904 | 11,233 |
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. |
Royal Dutch Shell plc 19
$ million | Q1 2009 | Q1 2008 | ||||||
Income (four quarters) |
20,791 | 33,686 | ||||||
Interest expense after tax |
543 | 726 | ||||||
ROACE numerator |
21,334 | 34,412 | ||||||
Capital employed opening |
150,225 | 130,881 | ||||||
Capital employed closing |
152,975 | 150,225 | ||||||
Capital employed average |
151,600 | 140,553 | ||||||
ROACE |
14.1 | % | 24.5 | % |
Royal Dutch Shell plc 20
Ordinary | ||||||||||||||||||||||||||||
share | Treasury | Other | Retained | Minority | Total | |||||||||||||||||||||||
$ million | capital | shares | reserves | earnings | Total | interest | equity | |||||||||||||||||||||
At December 31, 2008 |
527 | (1,867 | ) | 3,178 | 125,447 | 127,285 | 1,581 | 128,866 | ||||||||||||||||||||
Income for the period |
| | | 3,488 | 3,488 | 28 | 3,516 | |||||||||||||||||||||
Other comprehensive income |
| | (2,072 | ) | | (2,072 | ) | (84 | ) | (2,156 | ) | |||||||||||||||||
Capital contributions/
(repayments) from/to
minority shareholders and
other changes in minority
interest |
| | | | 12 | 12 | ||||||||||||||||||||||
Dividends paid |
| | | (2,405 | ) | (2,405 | ) | (30 | ) | (2,435 | ) | |||||||||||||||||
Treasury shares: net
sales/(purchases) and
dividends received |
| 136 | | | 136 | | 136 | |||||||||||||||||||||
Repurchases of shares |
| | | | | | ||||||||||||||||||||||
Share-based compensation |
| | (57 | ) | 59 | 2 | | 2 | ||||||||||||||||||||
At March 31, 2009 |
527 | (1,731 | ) | 1,049 | 126,589 | 126,434 | 1,507 | 127,941 |
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 | |||||||||||||||||||||
Other comprehensive income |
| | 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 | |||||||||||||||||||||
Repurchases of shares |
(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 |
Millions | Q1 2009 | Q4 2008 | Q1 2008 | |||||||||
Royal Dutch Shell ordinary shares of 0.07 each |
6,121.6 | 6,123.8 | 6,195.5 |
Royal Dutch Shell plc 21
Millions | Q1 2009 | Q4 2008 | Q1 2008 | |||||||||
Royal Dutch Shell ordinary shares of 0.07 each |
6,124.5 | 6,127.5 | 6,211.4 |
Millions | Q1 2009 | Q4 2008 | Q1 2008 | |||||||||
Royal Dutch Shell ordinary shares of 0.07 each |
6,124.9 | 6,121.7 | 6,187.0 |
| Investor Relations: + 31 (0)70 377 4540; USA: +1 212 218 3113 (US investors) | |
| Media: +31 (0)70 377 3600 |
$ million | euro million | £ million | |||||||||||||||||||||||||||||||||
2009 | 2008 | % | 2009 | 2008 | % | 2009 | 2008 | % | |||||||||||||||||||||||||||
Revenue | |||||||||||||||||||||||||||||||||||
58,222 |
114,302 | -49 | First quarter | 44,680 | 76,422 | -42 | 40,621 | 57,803 | -30 | ||||||||||||||||||||||||||
Income attributable to shareholders | |||||||||||||||||||||||||||||||||||
3,488 |
9,083 | -62 | First quarter | 2,677 | 6,073 | -56 | 2,434 | 4,593 | -47 | ||||||||||||||||||||||||||
CCS Earnings | |||||||||||||||||||||||||||||||||||
3,297 |
7,776 | -58 | First quarter | 2,530 | 5,199 | -51 | 2,300 | 3,932 | -42 | ||||||||||||||||||||||||||
Total Equity | |||||||||||||||||||||||||||||||||||
127,941 |
133,163 | -4 | First quarter | 96,365 | 84,305 | +14 | 89,610 | 67,034 | +34 | ||||||||||||||||||||||||||
Capital Investment | |||||||||||||||||||||||||||||||||||
7,076 |
8,060 | -12 | First quarter | 5,430 | 5,389 | +1 | 4,937 | 4,076 | +21 |
Q1 | Q4 | Q1 | ||||||||||||
Per Ordinary Share | 2009 | 2008 | 2008 | |||||||||||
ROYAL DUTCH SHELL PLC |
$ 0.57 | (0.44 | ) | 1.47 | ||||||||||
euro 0.44 | (0.35 | ) | 0.98 | |||||||||||
pence39.76 | (29.23 | ) | 74.14 |
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/$ | £/$ | ||||||||||||||||
2009 | 2008 | 2009 | 2008 | ||||||||||||||
First quarter average rate |
0.7674 | 0.6686 | 0.6977 | 0.5057 | |||||||||||||
First quarter end rate |
0.7532 | 0.6331 | 0.7004 | 0.5034 |
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. |
By:
|
Michiel Brandjes /s/ | |
Name: Michiel Brandjes | ||
Title: Company Secretary |