ROYAL DUTCH SHELL PLC 3RD QUARTER 2021 UNAUDITED RESULTS

 

ROYAL DUTCH SHELL PLC 3RD QUARTER 2021 UNAUDITED RESULTS

 

SUMMARY OF UNAUDITED RESULTS
Quarters												$ million						Nine months
Q3 2021			Q2 2021			Q3 2020			%¹						Reference			2021			2020			%
(447)			3,428			489			-113			Income/(loss) attributable to shareholders						8,640			(17,666)			+149
(988)			2,634			177			-138			CCS earnings attributable to shareholders			Note 2			5,992			(15,443)			+139
4,130			5,534			955			-25			Adjusted Earnings²			A			12,898			4,453			+190
13,460			13,623			7,998						Adjusted EBITDA (CCS basis)			A			38,656			28,159
16,025			12,617			10,403			+27			Cash flow from operating activities						36,935			27,818			+33
(3,804)			(2,946)			(2,833)						Cash flow from investing activities						(7,339)			(7,871)
12,221			9,671			7,571						Free cash flow			G			29,596			19,947
4,840			4,383			3,737						Cash capital expenditure			C			13,197			12,324
8,359			8,470			8,095			-1			Operating expenses			F			26,264			25,137			+4
8,696			8,505			7,854			+2			Underlying operating expenses			F			25,924			23,958			+8
2.9%			3.2%			(4.9)%						ROACE (Net income basis)			D			2.9%			(4.9)%
6.1%			4.9%			3.9%						ROACE on an Adjusted Earnings plus Non-controlling interest (NCI) basis			D			6.1%			3.9%
57,492			65,735			73,463						Net debt			E			57,492			73,463
25.6%			27.7%			31.4%						Gearing			E			25.6%			31.4%
3,068			3,254			3,081			-6			Total production available for sale (thousand boe/d)						3,269			3,392			-4
(0.06)			0.44			0.06			-114			Basic earnings per share ($)						1.11			(2.27)			+149
0.53			0.71			0.12			-25			Adjusted Earnings per share ($)			B			1.66			0.57			+191
0.24			0.24			0.1665			—			Dividend per share ($)						0.6535			0.4865			+34

1.     Q3 on Q2 change.

2.     Adjusted Earnings is defined as income/(loss) attributable to shareholders plus cost of supplies adjustment (see Note 2) and excluding identified items (see Reference A).


 

Third quarter 2021 income attributable to Royal Dutch Shell plc shareholders was a loss of $0.4 billion, which included non-cash charges of $5.2 billion due to the fair value accounting of commodity derivatives and post-tax impairment charges of $0.3 billion, partly offset by net gains on sale of assets of $0.3 billion.


 

Adjusted Earnings for the quarter were $4.1 billion. Cost of supplies adjustment attributable to Royal Dutch Shell plc shareholders for the third quarter 2021 was negative $0.5 billion. Hurricane Ida impacted our operations, with an aggregate adverse impact of around $0.4 billion on Adjusted Earnings.


 

Cash flow from operating activities for the third quarter 2021 was $16.0 billion, which included positive impacts of $4.0 billion from commodity derivatives partly offset by negative working capital movements of $1.4 billion. Cash flow from investing activities for the quarter was an outflow of $3.8 billion, mainly driven by capital expenditure and partly offset by proceeds from sale of property, plant and equipment and businesses.


 

Compared with the second quarter 2021, current quarter Adjusted Earnings reflected comparative adverse one-off tax impacts, lower production volumes partly due to the impact of Hurricane Ida, and comparative lower contributions from trading and optimisation. This was partly offset by higher oil, LNG and gas prices.


 

At the end of the third quarter 2021, net debt was $57.5 billion, compared with $65.7 billion at the end of the second quarter 2021, mainly driven by free cash flow generation in the quarter, partly offset by dividends and share buybacks. Gearing was 25.6% at the end of the third quarter 2021, compared with 27.7% at the end of the second quarter 2021, mainly driven by net debt reduction.


 

Dividends declared to Royal Dutch Shell plc shareholders for the quarter amount to $0.24 per share. During the quarter, $1.0 billion of share buybacks were completed out of a total target of $2 billion in the second half of 2021. Additional shareholder distributions of $7 billion related to the Permian sale to start in 2022, post deal completion.






 

ROYAL DUTCH SHELL PLC 3RD QUARTER 2021 UNAUDITED RESULTS

 

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.

 

THIRD QUARTER 2021 PORTFOLIO DEVELOPMENTS

 

Integrated Gas

In July 2021, we signed a memorandum of understanding with Deutsche Telekom to advance digital innovation as both companies accelerate their transitions to net-zero emissions.


 

In July 2021, we started production on Block 5C in the East Coast Marine Area (ECMA) in Trinidad and Tobago.


 

 

Upstream

In July 2021, we announced the final investment decision for Whale, a deep-water development in the US Gulf of Mexico.

In August 2021, we announced a final investment decision taken by the Libra consortium, operated by Petrobras, to contract the Mero-4 floating production, storage and offloading vessel to be deployed at the Mero field in offshore Brazil.


 

In August 2021, we announced a final investment decision on the Timi gas development project in Malaysia.


 

In September 2021, we reached an agreement for the sale of the Permian business in the USA for a base consideration of $9.5 billion in cash. The cash proceeds from this transaction will be used to fund $7 billion in additional shareholder distributions to start in 2022, post deal completion, with the remainder used for further strengthening of the balance sheet.


 

In September 2021, we completed the sale of upstream assets in Egypt’s Western Desert for a base consideration of $646 million.

 

Oil Products

In July 2021, we announced the start-up of Europe's largest polymer electrolyte membrane hydrogen electrolyser at the Energy and Chemicals Park Rheinland, Germany, producing green hydrogen.

In July 2021, we reached an agreement for the sale of the non-operated 37.5% shareholding in the Germany PCK Schwedt Refinery.


 

In August 2021, we marked the start of trading in shares of Raízen S.A. on the São Paulo Stock Exchange (B3), following the successful execution of an initial public offering.


 

In September 2021, we announced a final investment decision to build an 820,000-tonnes-a-year biofuels facility at the Energy and Chemicals Park Rotterdam, Netherlands.


 

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.


 



         Page 2



 

ROYAL DUTCH SHELL PLC 3RD QUARTER 2021 UNAUDITED RESULTS

PERFORMANCE BY SEGMENT

 

INTEGRATED GAS
Quarters												$ million						Nine months
Q3 2021			Q2 2021			Q3 2020			%¹						Reference			2021			2020			%
(3,247)			422			(151)			-869			Segment earnings						(297)			(6,298)			+95
(4,927)			(1,187)			(920)						Of which: Identified items			A			(5,002)			(9,572)
1,680			1,609			768			+4			Adjusted Earnings			A			4,705			3,274			+44
3,768			3,364			2,349						Adjusted EBITDA (CCS basis)			A			10,339			8,999
5,674			3,761			2,323			+51			Cash flow from operating activities						11,926			8,972			+33
7,871			4,350			2,396			+81			Cash flow from operating activities excluding working capital movements			H			15,874			8,619			+84
1,272			880			1,020						Cash capital expenditure			C			3,167			2,638
166			162			143			+2			Liquids production available for sale (thousand b/d)						166			152			+9
4,476			4,502			4,067			-1			Natural gas production available for sale (million scf/d)						4,532			4,343			+4
938			938			844			0			Total production available for sale (thousand boe/d)						947			901			+5
7.39			7.49			7.80			-1			LNG liquefaction volumes (million tonnes)						23.04			25.03			-8
15.18			15.92			17.63			-5			LNG sales volumes (million tonnes)						47.48			54.73			-13

1.Q3 on Q2 change.


 

Third quarter segment earnings amounted to a loss of $3,247 million and Adjusted Earnings for the quarter were $1,680 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 losses of $4,929 million due to the fair value accounting of commodity derivatives (primarily due to gas price developments) and are part of identified items (see Reference A).

Cash flow from operating activities excluding working capital movements for the quarter was $7,871 million, primarily driven by Adjusted EBITDA of $3,768 million and derivatives cash inflows of $4,280 million driven by variation margin in gas and power trading due to significant gas and electricity price increases. As these variation margin cash inflows reflect underlying hedges, this effect could reverse in future quarters.


 

Compared with the second quarter 2021, Integrated Gas Adjusted Earnings primarily reflected higher realised prices for LNG, oil and gas. This was partly offset by comparative lower earnings contribution from the Renewables & Energy Solutions business due to lower margins in North America and comparative adverse one-off tax impacts.

Compared with the second quarter 2021, total oil and gas production remained at a similar level due to lower maintenance activities, offset by field decline and lower demand. LNG liquefaction volumes decreased by 1% due to feedgas constraints and cargo timing, partly offset by lower maintenance activities.

Nine months segment earnings amounted to a loss of $297 million. This included losses of $5,447 million due to the fair value accounting of commodity derivatives. These are mainly related to gas and power trading in Europe to hedge supply and purchase contracts as well as inventory and to physical future global LNG sales that are partially hedged through paper derivative positions. There were also post-tax impairment charges of $588 million, partly offset by gains on sale of assets of $1,094 million. These gains and losses are part of identified items (see Reference A). Adjusted Earnings for the nine months were $4,705 million.


 

Cash flow from operating activities excluding working capital movements for the first nine months of 2021 was $15,874 million, primarily driven by Adjusted EBITDA of $10,339 million and cash inflows of $6,768 million from commodity derivatives.


 

Compared with the first nine months 2020, Integrated Gas Adjusted Earnings primarily reflected higher realised prices for oil, gas and LNG as well as one-off favourable tax impacts. This was partly offset by lower contributions from trading and optimisation.


 

Compared with the first nine months 2020, total oil and gas production increased by 5% mainly due to the restart of production at the Prelude floating LNG operations in Australia, production sharing contract effects and increased demand, partly offset by field decline. LNG liquefaction volumes decreased by 8% 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



 

ROYAL DUTCH SHELL PLC 3RD QUARTER 2021 UNAUDITED RESULTS

 

UPSTREAM
Quarters												$ million						Nine months
Q3 2021			Q2 2021			Q3 2020			%¹						Reference			2021			2020			%
1,274			2,415			(1,110)			-47			Segment earnings						4,786			(8,694)			+155
(412)			(53)			(226)						Of which: Identified items			A			(332)			(6,590)
1,686			2,469			(884)			-32			Adjusted Earnings			A			5,118			(2,104)			+343
6,766			6,714			2,911						Adjusted EBITDA (CCS basis)			A			18,866			9,421
5,777			5,056			2,101			+14			Cash flow from operating activities						14,940			8,026			+86
5,889			5,444			2,629			+8			Cash flow from operating activities excluding working capital movements			H			16,035			6,894			+133
1,502			1,696			1,245						Cash capital expenditure			C			4,732			5,642
1,497			1,558			1,520			-4			Liquids production available for sale (thousand b/d)						1,544			1,619			-5
3,387			4,082			3,960			-17			Natural gas production available for sale (million scf/d)						4,192			4,768			-12
2,081			2,262			2,203			-8			Total production available for sale (thousand boe/d)						2,267			2,441			-7

1.    Q3 on Q2 change.


 

Third quarter segment earnings were $1,274 million. This included a net charge of $192 million related to the impact of the weakening Brazilian real on a deferred tax position, losses of $181 million due to the fair value accounting of commodity derivatives and post-tax impairment charges of $116 million, partly offset by a gain of $51 million related to remeasurement of redundancy and restructuring costs. These net losses are part of identified items (see Reference A). Adjusted Earnings were $1,686 million.

Cash flow from operating activities for the quarter was $5,777 million, primarily driven by Adjusted Earnings before non-cash expenses including depreciation, partly offset by negative working capital movements.


 

Compared with the second quarter 2021, Upstream Adjusted Earnings reflected the comparative adverse impact of a one-off release of a tax provision in Nigeria in the second quarter, higher well write-offs and lower volumes. These were partly offset by higher realised oil and gas prices.


 

Compared with the second quarter 2021, total production decreased by 8%, mainly due to the effects of Hurricane Ida and unfavourable seasonal effects.


 

Nine months segment earnings were $4,786 million. This included losses of $378 million due to the fair value accounting of commodity derivatives, a net charge of $99 million related to the impact of the weakening Brazilian real on a deferred tax position, and post-tax impairment charges of $72 million, partly offset by a net gain of $240 million related to the sale of assets. These net gains are part of identified items (see Reference A). Adjusted Earnings were $5,118 million.


 

Cash flow from operating activities for the first nine months of 2021 was $14,940 million, primarily driven by Adjusted Earnings before non-cash expenses including depreciation, partly offset by negative working capital movements.


 

Compared with the first nine months 2020, Upstream Adjusted Earnings reflected higher realised oil and gas prices, the one-off release of a tax provision in Nigeria and lower depreciation.


 

Compared with the first nine months 2020, total production decreased by 7%, mainly due to the impact of divestments and higher maintenance activities.


 


 


 



         Page 4



 

ROYAL DUTCH SHELL PLC 3RD QUARTER 2021 UNAUDITED RESULTS

 

OIL PRODUCTS
Quarters												$ million						Nine months
Q3 2021			Q2 2021			Q3 2020			%¹						Reference			2021			2020			%
1,362			33			2,092			+4065			Segment earnings²						2,044			1,281			+60
150			(1,267)			411						Of which: Identified items			A			(1,344)			(4,174)
1,212			1,299			1,680			-7			Adjusted Earnings²			A			3,389			5,454			-38
												Of which:
(3)			112			55			-102			Refining & Trading³						5			1,713			-100
1,215			1,187			1,626			+2			Marketing³						3,384			3,742			-10
2,360			2,608			2,520						Adjusted EBITDA (CCS basis)			A			7,080			9,134
												Of which:
415			676			228						Refining & Trading³						1,558			3,425
1,945			1,932			2,293						Marketing³						5,522			5,710
3,757			2,213			5,131			+70			Cash flow from operating activities						6,863			9,647			-29
3,262			3,365			3,476			-3			Cash flow from operating activities excluding working capital movements			H			9,939			6,259			+59
976			882			832						Cash capital expenditure			C			2,527			2,019
1,629			1,833			1,972			-11			Refinery processing intake (thousand b/d)						1,737			2,104			-17
4,665			4,552			4,740			+3			Oil Products sales volumes (thousand b/d)						4,462			4,686			-5

1.    Q3 on Q2 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 a net Q3 2021 charge of $120 million (nine months 2021: $339 million) to Refining & Trading, with an offsetting amount in Marketing. This change does not impact consolidated Oil Products Adjusted Earnings.


 


 

Third quarter segment earnings were $1,362 million. This included a gain of $301 million related to the dilution of interest in the Raizen joint venture, partly offset by post-tax impairment charges of $138 million. These net gains are part of identified items (see Reference A). Adjusted Earnings were $1,212 million.

Cash flow from operating activities for the third quarter 2021 was $3,757 million, primarily driven by Adjusted Earnings before non-cash expenses including depreciation and cost-of-sales adjustments, as well as positive working capital movements due to lower volumes held in inventory.


 

Compared with the second quarter 2021, Oil Products Adjusted Earnings reflected lower contributions from trading and optimisation, partly offset by favourable deferred tax movements.


 

Oil Products sales volumes increased due to favourable seasonal effects and continued demand recovery.


 

•Refining & Trading Adjusted Earnings reflected lower refinery processing intake and utilisation due to planned maintenance and the impact of Hurricane Ida, as well as lower contributions from trading and optimisation.

•Marketing Adjusted Earnings reflected higher sales volumes.


 

Refinery utilisation was 71% compared with 76% in the second quarter 2021, due to higher planned maintenance and the impact of Hurricane Ida.


 

Nine months segment earnings were $2,044 million. This included post-tax impairment charges of $1,268 million, losses of $158 million due to the fair value accounting of commodity derivatives, and redundancy and restructuring costs of $134 million, partly offset by a gain of $301 million related to the dilution of interest in the Raizen joint venture. These net losses are part of identified items (see Reference A). Adjusted Earnings were $3,389 million.


 

Cash flow from operating activities for the first nine months of 2021 was $6,863 million, primarily driven by Adjusted Earnings before non-cash expenses including depreciation and cost-of-sales adjustments, partly offset by negative working capital movements and cash outflows for commodity derivatives.


 



         Page 5

ROYAL DUTCH SHELL PLC 3RD QUARTER 2021 UNAUDITED RESULTS

Compared with the first nine months 2020, Oil Products Adjusted Earnings reflected lower contributions from trading and optimisation and higher operating expenses. These were partly offset by higher marketing volumes and Oil Sands margins.


 

Oil Products sales volumes decreased due to lower trading volumes compared with the first nine months of 2020.


 

•Refining & Trading Adjusted Earnings reflected lower contributions from trading and optimisation and higher operating expenses. These were partly offset by higher Oil Sands margins and lower depreciation.

•Marketing Adjusted Earnings reflected higher operating expenses and favourable tax impacts in the first nine months of 2020, offset by higher sales volumes.


 

Refinery utilisation was 73% compared with 72% in the first nine months of 2020.



         Page 6



 

ROYAL DUTCH SHELL PLC 3RD QUARTER 2021 UNAUDITED RESULTS

 

CHEMICALS
Quarters												$ million						Nine months
Q3 2021			Q2 2021			Q3 2020			%¹						Reference			2021			2020			%
357			462			131			-23			Segment earnings²						1,509			441			+242
(38)			(208)			(96)						Of which: Identified items			A			(286)			(140)
395			670			227			-41			Adjusted Earnings²			A			1,795			581			+209
715			1,036			466						Adjusted EBITDA (CCS basis)			A			2,792			1,439
840			1,133			335			-26			Cash flow from operating activities						2,297			891			+158
684			1,225			488			-44			Cash flow from operating activities excluding working capital movements			H			2,953			981			+201
1,053			895			595						Cash capital expenditure			C			2,678			1,810
3,549			3,609			3,823			-2			Chemicals sales volumes (thousand tonnes)						10,741			11,318			-5

1.    Q3 on Q2 change.

2.    Earnings are presented on a CCS basis (see Note 2).


 

Third quarter segment earnings were $357 million. This included post-tax impairment charges, and a legal provision. These net losses are part of identified items (see Reference A). Adjusted earnings were $395 million.

Cash flow from operating activities for the quarter was $840 million, primarily driven by Adjusted Earnings before non-cash expenses including depreciation, as well as positive working capital movements, partly offset by the timing impact of dividends from Joint Ventures and Associates.


 

Compared with the second quarter 2021, Chemicals Adjusted Earnings reflected the operational impact of Hurricane Ida, lower intermediate and base chemicals margins, as well as lower income from Joint Ventures and Associates.


 

Chemicals manufacturing plant utilisation was 78% compared with 82% in the second quarter 2021, due to the impact of Hurricane Ida and higher planned maintenance.


 

Nine months segment earnings were $1,509 million. This included post-tax impairment charges of $227 million, and legal provisions of $37 million. These net losses are part of identified items (see Reference A). Adjusted earnings were $1,795 million.


 

Cash flow from operating activities for the first nine months was $2,297 million, primarily driven by Adjusted Earnings before non-cash expenses including depreciation and cost-of-sales adjustments, partly offset by negative working capital movements.


 

Compared with the first nine months 2020, Chemicals Adjusted Earnings reflected higher realised margins in base chemicals and intermediates from a stronger price environment.


 

Chemicals manufacturing plant utilisation was 79% compared with 81% for the first nine months 2020 due to the impact of Hurricane Ida.



         Page 7

ROYAL DUTCH SHELL PLC 3RD QUARTER 2021 UNAUDITED RESULTS

 

 

CORPORATE
Quarters									$ million						Nine months
Q3 2021			Q2 2021			Q3 2020						Reference			2021			2020
(623)			(592)			(739)			Segment earnings						(1,747)			(1,998)
109			(193)			52			Of which: Identified items			A			50			578
(732)			(399)			(792)			Adjusted Earnings			A			(1,797)			(2,576)
(147)			(101)			(247)			Adjusted EBITDA (CCS basis)			A			(421)			(834)
(22)			454			514			Cash flow from operating activities						909			282
(233)			(208)			(33)			Cash flow from operating activities excluding working capital movements			H			(471)			118

Third quarter segment earnings were an expense of $623 million. This included a gain of $108 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 $732 million.

Compared with the second quarter 2021, Adjusted Earnings reflected unfavourable movements in tax credits and currency exchange rate effects, partly offset by lower operating and net interest expenses.

Nine months segment earnings were an expense of $1,747 million. This included a gain of $50 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 $1,797 million.

Compared with the first nine months 2020, Adjusted Earnings reflected lower net interest expense and favourable currency exchange rate effects.

 

OUTLOOK FOR THE FOURTH QUARTER 2021

Cash capital expenditure was $13.2 billion for the first nine months 2021 and is expected to be around $20 billion for the full year 2021.

 

Integrated Gas production is expected to be approximately 940 - 980 thousand boe/d and LNG liquefaction volumes are expected to benefit from lower maintenance activities and be approximately 8.0 - 8.6 million tonnes.

 

Upstream production is expected to be approximately 2,100 - 2,350 thousand boe/d.

 

Refinery utilisation is expected to be approximately 68% - 76%.

Oil Products sales volumes are expected to be approximately 4,200 - 5,200 thousand b/d.

 

Chemicals manufacturing plant utilisation is expected to be approximately 73% - 81%.

Chemicals sales volumes are expected to be approximately 3,500 - 3,900 thousand tonnes.

 

Corporate Adjusted Earnings are expected to be a net expense of approximately $650 - $750 million in the fourth quarter 2021 and a net expense of approximately $2,450 - $2,550 million for the full year 2021. This excludes the impact of currency exchange rate effects.



         Page 8



 

ROYAL DUTCH SHELL PLC 3RD QUARTER 2021 UNAUDITED RESULTS

FORTHCOMING EVENTS


 

Fourth quarter 2021 and full year results and dividends are scheduled to be announced on February 3, 2022. First quarter 2022 results and dividends are scheduled to be announced on May 5, 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 9

ROYAL DUTCH SHELL PLC 3RD QUARTER 2021 UNAUDITED RESULTS

UNAUDITED CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS

 

CONSOLIDATED STATEMENT OF INCOME
Quarters									$ million			Nine months
Q3 2021			Q2 2021			Q3 2020						2021			2020
60,044			60,515			44,021			Revenue¹			176,224			136,554
1,014			1,114			461			Share of profit of joint ventures and associates			3,122			1,154
497			134			234			Interest and other income²			3,087			458
61,555			61,764			44,717			Total revenue and other income			182,434			138,167
44,260			39,717			27,276			Purchases			118,346			88,582
5,322			5,162			5,496			Production and manufacturing expenses			17,292			17,299
2,892			3,107			2,366			Selling, distribution and administrative expenses			8,461			7,130
145			201			233			Research and development			511			708
526			332			222			Exploration			1,143			1,239
6,358			8,223			7,689			Depreciation, depletion and amortisation²			20,477			42,871
859			893			992			Interest expense			2,643			3,181
60,362			57,634			44,275			Total expenditure			168,874			161,009
1,193			4,130			442			Income/(loss) before taxation			13,560			(22,842)
1,510			571			(104)			Taxation charge/(credit)			4,535			(5,265)
(317)			3,559			546			Income/(loss) for the period¹			9,025			(17,578)
130			131			57			Income/(loss) attributable to non-controlling interest			385			88
(447)			3,428			489			Income/(loss) attributable to Royal Dutch Shell plc shareholders			8,640			(17,666)
(0.06)			0.44			0.06			Basic earnings per share ($)³			1.11			(2.27)
(0.06)			0.44			0.06			Diluted earnings per share ($)³			1.10			(2.27)

1.    See Note 2 “Segment information”.

2.    See Note 7 “Other notes to the unaudited Condensed Consolidated Interim Financial Statements”.

3.    See Note 3 “Earnings per share”.


 

 

CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME
Quarters									$ million			Nine months
Q3 2021			Q2 2021			Q3 2020						2021			2020
(317)			3,559			546			Income/(loss) for the period			9,025			(17,578)
									Other comprehensive income/(loss) net of tax:
									Items that may be reclassified to income in later periods:
(943)			575			1,246			– Currency translation differences			(1,219)			(1,101)
(1)			(2)			5			– Debt instruments remeasurements			(17)			20
102			(84)			75			– Cash flow hedging gains/(losses)			150			(214)
89			(51)			(153)			– Net investment hedging gains/(losses)			209			(253)
16			(20)			(59)			– Deferred cost of hedging			(38)			97
(104)			(7)			(51)			– Share of other comprehensive income/(loss) of joint ventures and associates			(167)			(80)
(841)			410			1,063			Total			(1,083)			(1,530)
									Items that are not reclassified to income in later periods:
291			1,675			(580)			– Retirement benefits remeasurements			6,594			(3,747)
(25)			10			36			– Equity instruments remeasurements			25			(24)
41			(42)			45			– Share of other comprehensive income/(loss) of joint ventures and associates			(26)			112
307			1,643			(499)			Total			6,592			(3,659)
(534)			2,053			564			Other comprehensive income/(loss) for the period			5,510			(5,189)
(851)			5,612			1,111			Comprehensive income/(loss) for the period			14,535			(22,767)
85			145			82			Comprehensive income/(loss) attributable to non-controlling interest			351			2
(937)			5,467			1,029			Comprehensive income/(loss) attributable to Royal Dutch Shell plc shareholders			14,184			(22,768)

         Page 10



 

ROYAL DUTCH SHELL PLC 3RD QUARTER 2021 UNAUDITED RESULTS

 

CONDENSED CONSOLIDATED BALANCE SHEET
$ million
			September 30, 2021			December 31, 2020 4
Assets
Non-current assets
Intangible assets			22,344			22,710
Property, plant and equipment			196,261			209,700
Joint ventures and associates			23,724			22,451
Investments in securities			3,662			3,222
Deferred tax			14,542			16,311
Retirement benefits1			8,009			2,474
Trade and other receivables			7,605			7,641
Derivative financial instruments²			1,052			2,805
			277,199			287,315
Current assets
Inventories			24,596			19,457
Trade and other receivables			46,366			33,625
Derivative financial instruments²			14,613			5,783
Cash and cash equivalents			38,073			31,830
			123,648			90,695
Assets classified as held for sale1			7,922			1,258
			131,570			91,953
Total assets			408,769			379,268
Liabilities
Non-current liabilities
Debt			84,705			91,115
Trade and other payables			2,224			2,304
Derivative financial instruments²			571			420
Deferred tax			12,159			10,463
Retirement benefits1,3			11,835			15,605
Decommissioning and other provisions			26,361			27,116
			137,856			147,023
Current liabilities
Debt			10,686			16,899
Trade and other payables³			59,722			44,572
Derivative financial instruments²			26,118			5,308
Income taxes payable³			2,809			3,111
Decommissioning and other provisions			3,139			3,622
			102,473			73,512
Liabilities directly associated with assets classified as held for sale1			1,758			196
			104,230			73,708
Total liabilities			242,086			220,731
Equity attributable to Royal Dutch Shell plc shareholders			163,390			155,310
Non-controlling interest			3,293			3,227
Total equity			166,683			158,537
Total liabilities and equity			408,769			379,268

1.    See Note 7 "Other notes to the unaudited Condensed Consolidated Interim 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 11

ROYAL DUTCH SHELL PLC 3RD QUARTER 2021 UNAUDITED RESULTS

4. For Q3 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 Royal Dutch Shell plc shareholders
$ million			Share capital¹			Shares held in trust			Other reserves²			Retained earnings			Total			Non-controlling interest			Total equity
At January 1, 2021			651			(709)			12,752			142,616			155,310			3,227			158,537
Comprehensive income/(loss) for the period			—			—			5,544			8,640			14,184			351			14,535
Transfer from other comprehensive income			—			—			(14)			14			—			—			—
Dividends³			—			—			—			(4,475)			(4,475)			(305)			(4,780)
Repurchases of shares4			(4)			—			4			(2,003)			(2,003)			—			(2,003)
Share-based compensation			—			350			(68)			93			375			—			375
Other changes in non-controlling interest			—			—			—			(1)			(1)			20			19
At September 30, 2021			647			(359)			18,218			144,884			163,390			3,293			166,683
At January 1, 2020			657			(1,063)			14,451			172,431			186,476			3,987			190,463
Comprehensive income/(loss) for the period			—			—			(5,102)			(17,666)			(22,768)			2			(22,767)
Transfer from other comprehensive income			—			—			185			(185)			—			—			—
Dividends3			—			—			—			(5,956)			(5,956)			(242)			(6,198)
Repurchases of shares			(6)			—			6			(1,214)			(1,214)			—			(1,214)
Share-based compensation			—			539			(237)			(230)			73			—			73
Other changes in non-controlling interest			—			—			—			557			557			(573)			(16)
At September 30, 2020			651			(523)			9,303			147,737			157,168			3,173			160,341

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 and repurchases subject to settlement at the end of the quarter.


 



         Page 12



 

ROYAL DUTCH SHELL PLC 3RD QUARTER 2021 UNAUDITED RESULTS

 

CONSOLIDATED STATEMENT OF CASH FLOWS
Quarters									$ million			Nine months
Q3 2021			Q2 2021			Q3 2020						2021			2020
1,193			4,130			442			Income before taxation for the period			13,560			(22,842)
									Adjustment for:
723			797			814			– Interest expense (net)			2,277			2,600
6,358			8,223			7,689			– Depreciation, depletion and amortisation			20,477			42,871
323			108			14			– Exploration well write-offs			567			615
(298)			55			(103)			– Net (gains)/losses on sale and revaluation of non-current assets and businesses			(2,316)			(124)
(1,014)			(1,114)			(461)			– Share of (profit)/loss of joint ventures and associates			(3,122)			(1,154)
956			782			468			– Dividends received from joint ventures and associates			2,318			1,609
(538)			(2,495)			405			– (Increase)/decrease in inventories			(6,459)			6,286
(2,859)			(4,080)			(540)			– (Increase)/decrease in current receivables			(13,768)			9,733
1,950			5,016			1,583			– Increase/(decrease) in current payables			12,831			(11,073)
10,116			2,173			233			– Derivative financial instruments			12,474			899
(113)			47			152			– Retirement benefits			43			355
(206)			(124)			43			– Decommissioning and other provisions			(252)			333
894			561			265			– Other			2,038			363
(1,459)			(1,465)			(601)			Tax paid			(3,733)			(2,653)
16,025			12,617			10,403			Cash flow from operating activities			36,935			27,818
(4,648)			(4,232)			(3,679)			Capital expenditure			(12,764)			(11,379)
(151)			(115)			(34)			Investments in joint ventures and associates			(335)			(754)
(41)			(36)			(23)			Investments in equity securities			(98)			(190)
1,122			1,162			571			Proceeds from sale of property, plant and equipment and businesses			5,390			2,395
168			4			159			Proceeds from joint ventures and associates from sale, capital reduction and repayment of long-term loans1			447			1,129
6			108			139			Proceeds from sale of equity securities			145			274
93			110			112			Interest received			302			422
929			799			588			Other investing cash inflows			2,440			2,617
(1,283)			(746)			(665)			Other investing cash outflows			(2,866)			(2,384)
(3,804)			(2,946)			(2,833)			Cash flow from investing activities			(7,339)			(7,871)
(33)			(34)			(176)			Net increase/(decrease) in debt with maturity period within three months			46			236
									Other debt:
23			57			4,745			– New borrowings			189			20,986
(4,077)			(3,901)			(2,688)			– Repayments			(13,684)			(12,523)
(788)			(1,162)			(831)			Interest paid			(2,756)			(2,952)
(268)			(57)			419			Derivative financial instruments			(774)			662
4			—			—			Change in non-controlling interest			19			(40)
									Cash dividends paid to:
(1,812)			(1,310)			(1,236)			– Royal Dutch Shell plc shareholders2			(4,414)			(6,117)
(40)			(140)			(65)			– Non-controlling interest			(305)			(242)
(971)			—			—			Repurchases of shares			(1,187)			(1,702)
34			(2)			1			Shares held in trust: net sales/(purchases) and dividends received			(32)			(198)
(7,930)			(6,550)			169			Cash flow from financing activities			(22,900)			(1,892)
(322)			(2)			36			Effects of exchange rate changes on cash and cash equivalents			(453)			(395)
3,969			3,119			7,775			Increase/(decrease) in cash and cash equivalents			6,244			17,659
34,104			30,985			27,939			Cash and cash equivalents at beginning of period			31,830			18,055
38,073			34,104			35,714			Cash and cash equivalents at end of period			38,073			35,714

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


 

2. 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 13



 

ROYAL DUTCH SHELL PLC 3RD QUARTER 2021 UNAUDITED RESULTS

NOTES TO THE UNAUDITED CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS

 

1. Basis of preparation

These unaudited Condensed Consolidated Interim Financial Statements ("Interim Statements") of Royal Dutch Shell plc (“the Company”) and its subsidiaries (collectively referred to as “Shell”) have been prepared in accordance with IAS 34 Interim Financial Reporting as issued by the International Accounting Standards Board ("IASB") and as adopted by the UK. 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 International Financial Reporting Standards as issued by the IASB. Except for the application of UK-adopted international accounting standards these Interim Statements have been prepared on the basis of the same accounting principles 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.

The financial information presented in the unaudited Interim 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

Future 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 third quarter 2021.


 


 

 

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 14

ROYAL DUTCH SHELL PLC 3RD QUARTER 2021 UNAUDITED RESULTS

 

INFORMATION BY SEGMENT
Quarters									$ million			Nine months
Q3 2021			Q2 2021			Q3 2020						2021			2020
									Third-party revenue
6,994			9,247			7,684			Integrated Gas			27,499			25,277
2,368			2,242			1,670			Upstream			6,551			5,191
46,281			44,570			31,823			Oil Products			129,233			97,716
4,390			4,444			2,831			Chemicals			12,904			8,335
11			12			13			Corporate			36			35
60,044			60,515			44,021			Total third-party revenue¹			176,224			136,554
									Inter-segment revenue
1,887			1,794			864			Integrated Gas			5,032			2,313
9,191			8,924			5,111			Upstream			25,370			15,704
3,094			3,017			1,547			Oil Products			8,567			4,480
1,663			1,633			715			Chemicals			4,483			2,065
—			—			—			Corporate			—			—
									CCS earnings
(3,247)			422			(151)			Integrated Gas			(297)			(6,298)
1,274			2,415			(1,110)			Upstream			4,786			(8,694)
1,362			33			2,092			Oil Products			2,044			1,281
357			462			131			Chemicals			1,509			441
(623)			(592)			(739)			Corporate			(1,747)			(1,998)
(876)			2,741			222			Total CCS earnings			6,295			(15,268)

1.    Includes revenue from sources other than from contracts with customers, which mainly comprises the impact of fair value accounting of commodity derivatives. Third quarter 2021 included losses of $5,032 million mainly driven by Integrated Gas, refer to “Performance by Segment” (Q2 2021: $340 million losses; Q3 2020: $1,803 million income). This amount includes both the reversal of prior losses of $1,205 million (Q2 2021: $374 million losses; Q3 2020: $15 million losses) related to sales contracts and prior gains of $1,517 million (Q2 2021: $434 million gains; Q3 2020: $22 million gains) related to purchase contracts that were previously recognised and where physical settlement took place in the third quarter 2021.

RECONCILIATION OF INCOME FOR THE PERIOD TO CCS EARNINGS
Quarters									$ million			Nine months
Q3 2021			Q2 2021			Q3 2020						2021			2020
(447)			3,428			489			Income/(loss) attributable to Royal Dutch Shell plc shareholders			8,640			(17,666)
130			131			57			Income/(loss) attributable to non-controlling interest			385			88
(317)			3,559			546			Income/(loss) for the period			9,025			(17,578)
									Current cost of supplies adjustment:
(666)			(994)			(395)			Purchases			(3,291)			2,947
142			208			100			Taxation			703			(719)
(35)			(33)			(29)			Share of profit/(loss) of joint ventures and associates			(143)			82
(559)			(818)			(324)			Current cost of supplies adjustment			(2,730)			2,310
									of which:
(541)			(793)			(312)			Attributable to Royal Dutch Shell plc shareholders			(2,648)			2,222
(18)			(25)			(12)			Attributable to non-controlling interest			(82)			88
(876)			2,741			222			CCS earnings			6,295			(15,268)
									of which:
(988)			2,634			177			CCS earnings attributable to Royal Dutch Shell plc shareholders			5,992			(15,443)
112			106			45			CCS earnings attributable to non-controlling interest			303			176

 


 



         Page 15



 

ROYAL DUTCH SHELL PLC 3RD QUARTER 2021 UNAUDITED RESULTS

3. Earnings per share

EARNINGS PER SHARE
Quarters												Nine months
Q3 2021			Q2 2021			Q3 2020						2021			2020
(447)			3,428			489			Income/(loss) attributable to Royal Dutch Shell plc shareholders ($ million)			8,640			(17,666)
									Weighted average number of shares used as the basis for determining:
7,773.3			7,790.1			7,788.7			Basic earnings per share (million)			7,781.8			7,799.4
7,773.3			7,835.9			7,823.6			Diluted earnings per share (million)			7,827.9			7,799.4

 

4. Share capital

ISSUED AND FULLY PAID ORDINARY SHARES OF €0.07 EACH1
			Number of shares						Nominal value ($ million)
			A			B			A			B			Total
At January 1, 2021			4,101,239,499			3,706,183,836			345			306			651
Repurchases of shares			—			(48,493,633)			—			(4)			(4)
At September 30, 2021			4,101,239,499			3,657,690,203			345			302			647
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 September 30, 2020			4,101,239,499			3,706,183,836			345			306			651

1.    Share capital at September 30, 2021 also included 50,000 issued and fully paid sterling deferred shares of £1 each.

At Royal Dutch Shell plc’s Annual General Meeting on May 18, 2021, the Board was authorised to allot ordinary shares in Royal Dutch Shell plc, and to grant rights to subscribe for, or to convert, any security into ordinary shares in Royal Dutch Shell plc, up to an aggregate nominal amount of €182.1 million (representing 2,602 million ordinary shares of €0.07 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 Royal Dutch Shell plc in a general meeting.

 

5. Other reserves

OTHER RESERVES
$ million			Merger reserve			Share premium reserve			Capital redemption reserve			Share plan reserve			Accumulated other comprehensive income			Total
At January 1, 2021			37,298			154			129			906			(25,735)			12,752
Other comprehensive income/(loss) attributable to Royal Dutch Shell plc shareholders			—			—			—			—			5,544			5,544
Transfer from other comprehensive income			—			—			—			—			(14)			(14)
Repurchases of shares			—			—			4			—			—			4
Share-based compensation			—			—			—			(68)			—			(68)
At September 30, 2021			37,298			154			133			838			(20,206)			18,218
At January 1, 2020			37,298			154			123			1,049			(24,173)			14,451
Other comprehensive income/(loss) attributable to Royal Dutch Shell plc shareholders			—			—			—			—			(5,102)			(5,102)
Transfer from other comprehensive income			—			—			—			—			185			185
Repurchases of shares			—			—			6			—			—			6
Share-based compensation			—			—			—			(237)			—			(237)
At September 30, 2020			37,298			154			129			812			(29,091)			9,303

         Page 16

ROYAL DUTCH SHELL PLC 3RD QUARTER 2021 UNAUDITED RESULTS

The merger reserve and share premium reserve were established as a consequence of 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 Royal Dutch 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 September 30, 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			September 30, 2021			December 31, 2020
Carrying amount			67,422			79,594
Fair value¹			74,397			88,294

1.    Mainly determined from the prices quoted for these securities.


 

 


 

7. Other notes to the unaudited Condensed Consolidated Interim Financial Statements

Consolidated Statement of Income

Interest and other income

Quarters									$ million			Nine months
Q3 2021			Q2 2021			Q3 2020						2021			2020
497			134			234			Interest and other income			3,087			458
									of which:
136			95			154			Interest income			366			511
9			34			3			Dividend income (from investments in equity securities)			44			19
298			(55)			103			Net gains on sales and revaluation of non-current assets and businesses			2,316			124
(42)			4			(150)			Net foreign exchange gains/(losses) on financing activities			48			(355)
96			56			123			Other			313			159

 

Depreciation, depletion and amortisation

Quarters									$ million			Nine months
Q3 2021			Q2 2021			Q3 2020						2021			2020
6,358			8,223			7,689			Depreciation, depletion and amortisation			20,477			42,871

Depreciation, depletion and amortisation in Q3 2021 includes $352 million pre-tax (Q2 2021: $2,333 million; Q3 2020: $1,615 million; nine months 2021: $2,770 million; nine months 2020: $24,145) of impairments.


 

Condensed Consolidated Balance Sheet


 

Assets classified as held for sale



         Page 17

ROYAL DUTCH SHELL PLC 3RD QUARTER 2021 UNAUDITED RESULTS

 

$ million
			September 30, 2021			December 31, 2020
Assets classified as held for sale			7,922			1,258
Liabilities directly associated with assets classified as held for sale			1,758			196

 

Assets classified as held for sale and associated liabilities at September 30, 2021 mainly relate to the Permian business in the USA and two refineries. The major classes of assets and liabilities classified as held for sale are Property, plant and equipment ($6,192 million; December 31, 2020: $1,146 million), Inventories ($787 million; December 31, 2020: zero), Decommissioning and other provisions ($692 million; December 31, 2020: $196 million) and Debt ($531 million; December 31, 2020: zero).

Retirement benefits

$ million
			September 30, 2021			December 31, 2020
Non-current assets
Retirement benefits			8,009			2,474
Non-current liabilities
Retirement benefits¹			11,835			15,605
Deficit			3,826			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 an increase of the market yield on high-quality corporate bonds in the USA, the UK and Eurozone and positive returns on plan assets, 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.


 

Income taxes payable

$ million
			September 30, 2021			December 31, 2020
Income taxes payable			2,809			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.


 



         Page 18



 

ROYAL DUTCH SHELL PLC 3RD QUARTER 2021 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			Nine months
Q3 2021			Q2 2021			Q3 2020						2021			2020
(447)			3,428			489			Income/(loss) attributable to Royal Dutch Shell plc shareholders			8,640			(17,666)
(541)			(793)			(312)			Add: Current cost of supplies adjustment attributable to Royal Dutch Shell plc shareholders (Note 2)			(2,648)			2,222
(5,118)			(2,899)			(778)			Less: Identified items attributable to Royal Dutch Shell plc shareholders			(6,906)			(19,897)
4,130			5,534			955			Adjusted Earnings			12,898			4,453
									Of which:
1,680			1,609			768			Integrated Gas			4,705			3,274
1,686			2,469			(884)			Upstream			5,118			(2,104)
1,212			1,299			1,680			Oil Products			3,389			5,454
(3)			112			55			Refining and Trading			5			1,713
1,215			1,187			1,626			Marketing			3,384			3,742
395			670			227			Chemicals			1,795			581
(732)			(399)			(792)			Corporate			(1,797)			(2,576)
(112)			(115)			(45)			Less: Non-controlling interest			(312)			(176)

 


 


 


 


 


 


 


 


 


 



         Page 19

ROYAL DUTCH SHELL PLC 3RD QUARTER 2021 UNAUDITED RESULTS

 

ADJUSTED EBITDA
Quarters									$ million			Nine months
Q3 2021			Q2 2021			Q3 2020						2021			2020
4,130			5,534			955			Adjusted Earnings			12,898			4,453
112			115			45			Add: Non-controlling interest			312			176
2,168			1,178			72			Add: Taxation charge/(credit) excluding tax impact of identified items			4,896			1,520
6,005			5,890			6,074			Add: Depreciation, depletion and amortisation excluding impairments			17,707			18,726
323			108			14			Add: Exploration well write-offs			567			615
859			893			992			Add: Interest expense excluding identified items			2,643			3,180
136			95			154			Less: Interest income			366			511
13,460			13,623			7,998			Adjusted EBITDA (CCS basis)1			38,656			28,159
									Of which:
3,768			3,364			2,349			Integrated Gas			10,339			8,999
6,766			6,714			2,911			Upstream			18,866			9,421
2,360			2,608			2,520			Oil Products			7,080			9,134
415			676			228			Refining and Trading			1,558			3,425
1,945			1,932			2,293			Marketing			5,522			5,710
715			1,036			466			Chemicals			2,792			1,439
(147)			(101)			(247)			Corporate			(421)			(834)
(559)			(818)			(324)			Less: Current cost of supplies adjustment (Note 2)			(2,730)			2,310
142			208			100			Add: Current cost of supplies adjustment to taxation charge/(credit) (Note 2)			703			(719)
14,160			14,647			8,423			Adjusted EBITDA (FIFO basis)1			42,090			25,130
									Of which:
3,768			3,364			2,349			Integrated Gas			10,339			8,999
6,766			6,714			2,911			Upstream			18,866			9,421
2,965			3,553			2,863			Oil Products			10,104			6,478
892			1,370			578			Refining and Trading			3,977			1,017
2,073			2,182			2,286			Marketing			6,126			5,463
810			1,117			548			Chemicals			3,201			1,066
(147)			(101)			(247)			Corporate			(421)			(834)

1.With effect from Q3 2021, Adjusted EBITDA includes the non-controlling interest component of Adjusted Earnings. Prior period comparatives have been revised and had been previously reported as Q2 2021 Adjusted EBITDA (CCS basis): $13,507 million and Adjusted EBITDA (FIFO basis): $14,508 million.


 


 


 


 


 


 


 


 


 


 


 


 


 


 



         Page 20

ROYAL DUTCH SHELL PLC 3RD QUARTER 2021 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			Nine months
Q3 2021			Q2 2021			Q3 2020						2021			2020
									Identified items before tax
316			(55)			103			Divestment gains/(losses)			2,334			154
(352)			(2,333)			(1,636)			Impairments			(2,770)			(24,718)
321			68			25			Redundancy and restructuring			(358)			(511)
(107)			—			(133)			Provisions for onerous contracts			(107)			(133)
(6,110)			(1,373)			721			Fair value accounting of commodity derivatives and certain gas contracts			(7,095)			(195)
15			(29)			(134)			Other			17			(561)
(5,917)			(3,722)			(1,055)			Total identified items before tax			(7,978)			(25,963)
799			815			276			Total tax impact of identified items			1,064			6,066
									Identified items after tax
301			(83)			46			Divestment gains/(losses)			1,629			24
(275)			(1,787)			(1,143)			Impairments			(2,155)			(18,521)
204			45			4			Redundancy and restructuring			(237)			(378)
(82)			—			(126)			Provisions for onerous contracts			(82)			(126)
(5,164)			(1,181)			532			Fair value accounting of commodity derivatives and certain gas contracts			(5,980)			(171)
(121)			121			13			Impact of exchange rate movements on tax balances			(110)			(397)
19			(23)			(104)			Other			21			(328)
(5,118)			(2,908)			(778)			Impact on CCS earnings			(6,914)			(19,897)
									Of which:
(4,927)			(1,187)			(920)			Integrated Gas			(5,002)			(9,572)
(412)			(53)			(226)			Upstream			(332)			(6,590)
150			(1,267)			411			Oil Products			(1,344)			(4,174)
(38)			(208)			(96)			Chemicals			(286)			(140)
109			(193)			52			Corporate			50			578
(5,118)			(2,899)			(778)			Impact on CCS earnings attributable to shareholders			(6,906)			(19,897)
—			(8)			—			Impact on CCS earnings attributable to non-controlling interest			(8)			—

 

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.



         Page 21

ROYAL DUTCH SHELL PLC 3RD QUARTER 2021 UNAUDITED RESULTS

As a consequence, accounting mismatches occur because: (a) the supply or purchase transaction is recognised in a 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			Nine months
Q3 2021			Q2 2021			Q3 2020						2021			2020
4,648			4,232			3,679			Capital expenditure			12,764			11,379
151			115			34			Investments in joint ventures and associates			335			754
41			36			23			Investments in equity securities			98			190
4,840			4,383			3,737			Cash capital expenditure			13,197			12,324
									Of which:
1,272			880			1,020			Integrated Gas			3,167			2,638
1,502			1,696			1,245			Upstream			4,732			5,642
976			882			832			Oil Products			2,527			2,019
1,053			895			595			Chemicals			2,678			1,810
36			30			45			Corporate			94			215

 

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 22

ROYAL DUTCH SHELL PLC 3RD QUARTER 2021 UNAUDITED RESULTS

 

$ million			Quarters
			Q3 2021			Q2 2021			Q3 2020
Income - current and previous three quarters			5,069			5,933			(16,489)
Interest expense after tax - current and previous three quarters			2,636			2,668			2,933
Income before interest expense - current and previous three quarters			7,705			8,601			(13,556)
Capital employed – opening			269,397			265,435			281,505
Capital employed – closing			262,074			271,319			269,397
Capital employed – average			265,735			268,377			275,451
ROACE on a Net income basis			2.9%			3.2%			(4.9)%

 

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 result of this nomenclature update.

$ million			Quarters
			Q3 2021			Q2 2021			Q3 2020
Adjusted Earnings - current and previous three quarters (Reference A)			13,290			10,115			7,384
Add: Income/(loss) attributable to NCI - current and previous three quarters			443			371			212
Add: Current cost of supplies adjustment attributable to NCI - current and previous three quarters			(96)			(90)			89
Less: Identified items attributable to NCI (Reference A) - current and previous three quarters			(18)			(18)			—
Adjusted Earnings plus NCI excluding identified items - current and previous three quarters			13,656			10,414			7,685
Add: Interest expense after tax - current and previous three quarters			2,636			2,668			2,933
Adjusted Earnings plus NCI excluding identified items before interest expense - current and previous three quarters			16,292			13,081			10,618
Capital employed - average			265,735			268,377			275,451
ROACE on an Adjusted Earnings plus NCI basis			6.1%			4.9%			3.9%

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 23

ROYAL DUTCH SHELL PLC 3RD QUARTER 2021 UNAUDITED RESULTS

 

$ million			Quarters
			September 30, 2021			June 30, 2021			September 30, 2020
Current debt			10,686			13,042			17,811
Non-current debt			84,705			87,034			91,245
Total debt			95,390			100,076			109,056
Of which lease liabilities			27,969			28,340			28,930
Add: Debt-related derivative financial instruments: net liability/(asset)			(231)			(912)			(564)
Add: Collateral on debt-related derivatives: net liability/(asset)			407			675			686
Less: Cash and cash equivalents			(38,073)			(34,104)			(35,714)
Net debt			57,492			65,735			73,463
Add: Total equity			166,683			171,243			160,341
Total capital			224,175			236,978			233,804
Gearing			25.6		%	27.7		%	31.4		%

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			Nine months
Q3 2021			Q2 2021			Q3 2020						2021			2020
5,322			5,162			5,496			Production and manufacturing expenses			17,292			17,299
2,892			3,107			2,366			Selling, distribution and administrative expenses			8,461			7,130
145			201			233			Research and development			511			708
8,359			8,470			8,095			Operating expenses			26,264			25,137
									Of which identified items:
322			68			25			Redundancy and restructuring (charges)/reversal			(357)			(501)
15			(31)			(267)			(Provisions)/reversal			(16)			(678)
—			(2)			—			Other			33			—
337			35			(242)						(340)			(1,179)
8,696			8,505			7,854			Underlying operating expenses			25,924			23,958

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 24

ROYAL DUTCH SHELL PLC 3RD QUARTER 2021 UNAUDITED RESULTS

 

Quarters									$ million			Nine months
Q3 2021			Q2 2021			Q3 2020						2021			2020
16,025			12,617			10,403			Cash flow from operating activities			36,935			27,818
(3,804)			(2,946)			(2,833)			Cash flow from investing activities			(7,339)			(7,871)
12,221			9,671			7,571			Free cash flow			29,596			19,947
1,297			1,274			869			Less: Divestment proceeds (Reference I)			5,983			3,798
—			24			—			Add: Tax paid on divestments (reported under "Other investing cash outflows")			24			—
181			2			12			Add: Cash outflows related to inorganic capital expenditure1			272			614
11,105			8,424			6,713			Organic free cash flow2			23,910			16,763

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			Nine months
Q3 2021			Q2 2021			Q3 2020						2021			2020
16,025			12,617			10,403			Cash flow from operating activities			36,935			27,818
(538)			(2,495)			405			(Increase)/decrease in inventories			(6,459)			6,286
(2,859)			(4,080)			(540)			(Increase)/decrease in current receivables			(13,768)			9,733
1,950			5,016			1,583			Increase/(decrease) in current payables			12,831			(11,073)
(1,447)			(1,559)			1,448			(Increase)/decrease in working capital			(7,396)			4,947
17,472			14,176			8,955			Cash flow from operating activities excluding working capital movements			44,331			22,871
									Of which:
7,871			4,350			2,396			Integrated Gas			15,874			8,619
5,889			5,444			2,629			Upstream			16,035			6,894
3,262			3,365			3,476			Oil Products			9,939			6,259
684			1,225			488			Chemicals			2,953			981
(233)			(208)			(33)			Corporate			(471)			118

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			Nine months
Q3 2021			Q2 2021			Q3 2020						2021			2020
1,122			1,162			571			Proceeds from sale of property, plant and equipment and businesses			5,390			2,395
168			4			159			Proceeds from joint ventures and associates from sale, capital reduction and repayment of long-term loans¹			447			1,129
6			108			139			Proceeds from sale of equity securities			145			274
1,297			1,274			869			Divestment proceeds			5,983			3,798

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


 



         Page 25



 

ROYAL DUTCH SHELL PLC 3RD QUARTER 2021 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 Royal Dutch 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 Royal Dutch Shell plc and its subsidiaries in general. Likewise, the words “we”, “us” and “our” are also used to refer to Royal Dutch 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 Royal Dutch 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 Royal Dutch 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, October 28, 2021. Neither Royal Dutch 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.

October 28, 2021

The information in this announcement reflects the unaudited consolidated financial position and results of Royal Dutch 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 Royal Dutch Shell plc: 21380068P1DRHMJ8KU70

Classification: Inside Information


 



         Page 26