First Time Loading...

Shell PLC
LSE:SHEL

Watchlist Manager
Shell PLC Logo
Shell PLC
LSE:SHEL
Watchlist
Price: 2 858.5 GBX -0.5% Market Closed
Updated: May 4, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

316.6B
-7%
Revenue
Growth Rates:
1 Year
-17%
3 Years
+75%
5 Years
-18%
7 Years
+36%
10 Years
-30%
38.2B
-24%
Operating Income
Growth Rates:
1 Year
-35%
3 Years
+2 560%
5 Years
+24%
7 Years
+3 234%
10 Years
+42%
19.4B
-34%
Net Income
Growth Rates:
1 Year
-54%
3 Years
-
5 Years
-17%
7 Years
+323%
10 Years
+18%

Earnings Waterfall
Shell PLC

Revenue
316.6B USD
Cost of Revenue
-238.1B USD
Gross Profit
78.5B USD
Operating Expenses
-40.3B USD
Operating Income
38.2B USD
Other Expenses
-18.8B USD
Net Income
19.4B USD

Income Statement
Shell PLC

Rotate your device to view
Income Statement
Currency: USD
Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023
Revenue
Revenue
451 235
N/A
448 083
-1%
446 636
0%
437 974
-2%
421 105
-4%
377 153
-10%
338 333
-10%
299 188
-12%
264 960
-11%
247 808
-6%
233 821
-6%
226 970
-3%
233 591
+3%
256 833
+10%
270 549
+5%
284 524
+5%
305 179
+7%
322 618
+6%
347 252
+8%
371 573
+7%
388 379
+5%
382 879
-1%
376 658
-2%
363 099
-4%
344 877
-5%
321 171
-7%
263 131
-18%
220 560
-16%
180 543
-18%
176 179
-2%
204 190
+16%
220 213
+8%
261 504
+19%
290 043
+11%
329 587
+14%
365 292
+11%
381 314
+4%
384 070
+1%
358 589
-7%
339 190
-5%
316 620
-7%
Gross Profit
Cost of Revenue
(381 585)
(379 538)
(376 772)
(369 576)
(357 316)
(320 382)
(286 194)
(253 163)
(222 739)
(208 710)
(198 201)
(189 458)
(191 008)
(208 881)
(220 614)
(231 672)
(250 099)
(265 626)
(285 564)
(306 544)
(321 369)
(314 195)
(309 511)
(297 087)
(279 421)
(262 339)
(210 829)
(173 699)
(141 094)
(133 077)
(154 041)
(170 851)
(198 734)
(219 243)
(247 381)
(274 393)
(284 006)
(285 830)
(270 346)
(249 280)
(238 123)
Gross Profit
69 650
N/A
68 545
-2%
69 864
+2%
68 398
-2%
63 789
-7%
56 771
-11%
52 139
-8%
46 025
-12%
42 221
-8%
39 098
-7%
35 620
-9%
37 512
+5%
42 583
+14%
47 952
+13%
49 935
+4%
52 852
+6%
55 080
+4%
56 992
+3%
61 688
+8%
65 029
+5%
67 010
+3%
68 684
+2%
67 147
-2%
66 012
-2%
65 456
-1%
58 832
-10%
52 302
-11%
46 861
-10%
39 449
-16%
43 102
+9%
50 149
+16%
49 362
-2%
62 770
+27%
70 800
+13%
82 206
+16%
90 899
+11%
97 308
+7%
98 240
+1%
88 243
-10%
89 910
+2%
78 497
-13%
Operating Income
Operating Expenses
(42 780)
(46 094)
(45 909)
(45 491)
(43 898)
(40 393)
(36 571)
(41 545)
(36 432)
(37 416)
(38 639)
(33 280)
(41 437)
(37 444)
(35 746)
(36 107)
(37 786)
(34 889)
(34 877)
(34 502)
(36 292)
(36 233)
(37 831)
(38 728)
(39 636)
(39 404)
(39 237)
(38 406)
(38 013)
(36 942)
(36 837)
(37 511)
(36 919)
(36 733)
(36 487)
(36 456)
(38 466)
(39 010)
(39 491)
(39 818)
(40 294)
Selling, General & Administrative
(14 675)
(14 522)
(14 616)
(14 400)
(13 965)
(13 425)
(12 746)
(12 292)
(11 956)
(12 168)
(12 319)
(12 279)
(12 101)
(11 407)
(10 574)
(10 468)
(10 509)
(10 685)
(11 072)
(11 151)
(11 360)
(11 124)
(11 224)
(10 824)
(10 493)
(10 534)
(10 023)
(9 960)
(9 881)
(9 949)
(10 686)
(11 212)
(11 328)
(11 886)
(11 818)
(12 155)
(12 779)
(12 810)
(13 085)
(13 303)
(13 433)
Research & Development
(6 596)
(6 864)
(6 733)
(5 954)
(5 446)
(5 289)
(5 103)
(7 652)
(6 812)
(6 459)
(6 021)
(3 120)
(3 122)
(3 077)
(2 774)
(2 534)
(2 867)
(2 650)
(2 655)
(2 648)
(2 326)
(2 406)
(2 590)
(2 904)
(3 316)
(3 335)
(3 626)
(3 218)
(2 654)
(2 568)
(2 146)
(2 362)
(2 238)
(2 246)
(2 347)
(2 320)
(2 787)
(2 987)
(3 094)
(3 153)
(3 037)
Depreciation & Amortization
(21 509)
(24 708)
(24 560)
(25 137)
(24 499)
(21 679)
(18 722)
(21 601)
(17 707)
(18 789)
(20 299)
(17 881)
(23 091)
(22 960)
(22 398)
(23 105)
(22 033)
(21 554)
(21 150)
(20 703)
(21 704)
(22 703)
(24 018)
(25 002)
(25 109)
(25 536)
(25 589)
(25 228)
(24 981)
(24 424)
(24 005)
(23 937)
(22 903)
(22 604)
(22 322)
(21 982)
(22 393)
(23 215)
(23 315)
(23 365)
(23 105)
Other Operating Expenses
0
0
0
0
12
0
0
0
43
0
0
0
(3 123)
0
0
0
(2 377)
0
0
0
(902)
0
1
2
(718)
0
1
0
(497)
0
0
0
(450)
3
0
1
(507)
2
3
3
(719)
Operating Income
26 870
N/A
22 451
-16%
23 955
+7%
22 907
-4%
19 891
-13%
16 378
-18%
15 568
-5%
4 480
-71%
5 789
+29%
1 682
-71%
(3 019)
N/A
4 232
N/A
1 146
-73%
10 508
+817%
14 189
+35%
16 745
+18%
17 294
+3%
22 103
+28%
26 811
+21%
30 527
+14%
30 718
+1%
32 451
+6%
29 316
-10%
27 284
-7%
25 820
-5%
19 428
-25%
13 065
-33%
8 455
-35%
1 436
-83%
6 160
+329%
13 312
+116%
11 851
-11%
25 851
+118%
34 067
+32%
45 719
+34%
54 443
+19%
58 842
+8%
59 230
+1%
48 752
-18%
50 092
+3%
38 203
-24%
Pre-Tax Income
Interest Income Expense
6 722
6 388
8 635
8 839
6 250
9 230
6 765
5 159
2 737
3 222
3 026
3 050
2 607
1 335
85
1 002
1 884
3 189
5 127
4 723
1 965
4 257
2 725
4 025
559
1 583
458
(1 627)
(1 499)
1 310
2 748
3 697
1 660
4 100
5 589
7 051
2 220
3 280
1 489
(216)
1 675
Non-Reccuring Items
0
0
0
0
0
0
(276)
(4 823)
(9 007)
(9 338)
(9 052)
(5 345)
(288)
(2 225)
(3 071)
(2 741)
(1 048)
(2 165)
(1 747)
(984)
2 834
(48)
(73)
(706)
(1 073)
(4 308)
(25 645)
(26 880)
(27 177)
(26 823)
(7 376)
(6 113)
1 977
(5 868)
2 870
2 857
3 276
5 303
(3 201)
(3 106)
(7 928)
Gain/Loss on Disposition of Assets
0
0
0
0
3 212
0
0
0
3 460
0
0
0
2 141
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
0
0
0
0
(1 039)
0
0
0
(932)
0
0
0
0
0
0
0
0
0
0
0
104
0
(1)
0
179
0
0
0
273
0
0
0
341
69
220
289
477
580
541
667
677
Pre-Tax Income
33 592
N/A
28 839
-14%
32 590
+13%
31 746
-3%
28 314
-11%
25 608
-10%
22 057
-14%
4 816
-78%
2 047
-57%
(4 434)
N/A
(9 045)
-104%
1 937
N/A
5 606
+189%
9 618
+72%
11 203
+16%
15 006
+34%
18 130
+21%
23 127
+28%
30 191
+31%
34 266
+13%
35 621
+4%
36 660
+3%
31 967
-13%
30 602
-4%
25 485
-17%
16 702
-34%
(12 122)
N/A
(20 052)
-65%
(26 967)
-34%
(19 353)
+28%
8 684
N/A
9 435
+9%
29 829
+216%
32 368
+9%
54 398
+68%
64 640
+19%
64 815
+0%
68 393
+6%
47 581
-30%
47 437
0%
32 627
-31%
Net Income
Tax Provision
(17 066)
(15 997)
(16 144)
(15 612)
(13 584)
(10 883)
(8 563)
(3 140)
153
2 552
4 329
2 174
(829)
(1 652)
(2 875)
(3 900)
(2 695)
(5 305)
(7 823)
(10 069)
(11 715)
(12 627)
(10 960)
(9 612)
(9 053)
(6 451)
1 110
3 562
5 433
3 625
(2 752)
(4 366)
(9 199)
(10 202)
(17 553)
(20 630)
(21 941)
(24 066)
(18 339)
(17 867)
(12 991)
Income from Continuing Operations
16 526
12 842
16 446
16 134
14 730
14 725
13 494
1 676
2 200
(1 882)
(4 716)
4 111
4 777
7 966
8 328
11 106
15 435
17 822
22 368
24 197
23 906
24 033
21 007
20 990
16 432
10 251
(11 012)
(16 490)
(21 534)
(15 728)
5 932
5 069
20 630
22 166
36 845
44 010
42 874
44 327
29 242
29 570
19 636
Income to Minority Interest
(155)
(138)
(172)
(74)
144
70
(20)
(81)
(261)
(125)
(102)
(138)
(202)
(337)
(329)
(395)
(458)
(484)
(551)
(628)
(554)
(578)
(578)
(521)
(590)
(434)
(300)
(212)
(146)
(269)
(370)
(443)
(529)
(608)
(675)
(649)
(565)
(426)
(248)
(276)
(277)
Net Income (Common)
16 371
N/A
12 704
-22%
16 274
+28%
16 060
-1%
14 874
-7%
14 795
-1%
13 474
-9%
1 595
-88%
1 939
+22%
(2 007)
N/A
(4 818)
-140%
3 973
N/A
4 575
+15%
7 629
+67%
7 999
+5%
10 711
+34%
12 977
+21%
15 338
+18%
19 817
+29%
21 569
+9%
23 352
+8%
23 454
+0%
20 428
-13%
20 468
+0%
15 842
-23%
9 817
-38%
(11 312)
N/A
(16 702)
-48%
(21 680)
-30%
(15 996)
+26%
5 563
N/A
4 627
-17%
20 101
+334%
21 558
+7%
36 170
+68%
43 360
+20%
42 309
-2%
43 902
+4%
28 996
-34%
29 297
+1%
19 359
-34%
EPS (Diluted)
2.59
N/A
2.02
-22%
2.59
+28%
2.54
-2%
2.36
-7%
2.32
-2%
2.1
-9%
0.25
-88%
0.3
+20%
-0.27
N/A
-0.59
-119%
0.49
N/A
0.58
+18%
0.94
+62%
0.98
+4%
1.3
+33%
1.56
+20%
1.83
+17%
2.36
+29%
2.58
+9%
2.8
+9%
2.85
+2%
2.5
-12%
2.53
+1%
1.95
-23%
1.25
-36%
-1.45
N/A
-2.15
-48%
-2.78
-29%
-2.04
+27%
0.7
N/A
0.58
-17%
2.57
+343%
2.81
+9%
4.81
+71%
5.9
+23%
5.71
-3%
6.28
+10%
4.23
-33%
4.34
+3%
2.85
-34%

See Also

Summary
SHEL intrinsic value, competitors valuation, and company profile.
DCF Valuation
SHEL stock valuation using Discount Cash Flow valuation method.
Relative Valuation
SHEL stock valuation using valuation multiples.
Wall Street Estimates
SHEL price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
SHEL stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 134,100+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.