Note 15 - Debt and lease arrangements
|
|
|
|
|
|
$ million |
---|---|---|---|---|---|---|
|
Dec 31, 2021 |
Dec 31, 2020 |
||||
|
Debt (excluding lease liabilities) |
Lease liabilities |
Total |
Debt (excluding lease liabilities) |
Lease liabilities |
Total |
Current debt: |
4,080 |
4,138 |
8,218 |
12,756 |
4,143 |
16,899 |
Short-term debt |
515 |
— |
515 |
7,535 |
— |
7,535 |
Long-term debt due within 1 year |
3,565 |
4,138 |
7,703 |
5,221 |
4,143 |
9,364 |
Non-current debt |
57,499 |
23,369 |
80,868 |
66,838 |
24,277 |
91,115 |
Total |
61,579 |
27,507 |
89,086 |
79,594 |
28,420 |
108,014 |
|
|
|
|
|
$ million |
||||
---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
Asset/(liability) |
||||
|
Current debt |
Non-current debt |
Derivative financial instruments |
Cash and cash equivalents (see |
Net debt |
||||
At January 1, 2021 |
16,899 |
91,115 |
(798) |
(31,830) |
75,386 |
||||
Cash flow |
(17,887) |
(1,842) [B] |
(1,165) |
(5,679) |
(26,573) |
||||
Lease additions |
899 |
2,889 |
|
|
3,788 |
||||
Other movements |
8,655 [A] |
(9,034) [A] |
688 |
— |
309 |
||||
Currency translation differences and foreign exchange (gains)/losses |
(348) |
(2,260) |
1,715 |
539 |
(354) |
||||
At December 31, 2021 |
8,218 |
80,868 |
440 |
(36,970) |
52,556 |
||||
At January 1, 2020 [A] |
15,058 |
81,294 |
724 |
(18,055) |
79,021 |
||||
Cash flow |
(7,536) |
13,121 |
1,157 |
(13,603) |
(6,861) |
||||
Lease additions |
870 |
2,268 |
|
|
3,138 |
||||
Other movements |
8,386 [A] |
(8,288) [A] |
(524) |
— |
(426) |
||||
Currency translation differences and foreign exchange losses/(gains) |
121 |
2,720 |
(2,155) |
(172) |
514 |
||||
At December 31, 2020 |
16,899 |
91,115 |
(798) |
(31,830) |
75,386 |
||||
|
Capital management
In 2020, management announced its target to reduce net debt to $65 billion. This target was achieved in 2021. Management’s current priorities for applying Shell’s cash are, in order:
- Base cash capex and ordinary progressive dividend: $19-22 billion cash capex per annum to sustain our strategy, with approximately 4% dividend per share growth annually, subject to Board approval;
- AA credit metrics through the cycle: a net debt level to target AA credit metrics;
- Additional shareholder distributions: total shareholder distributions of 20–30% of CFFO comprise dividends and share buybacks; and
- Additional cash capex and continued balance sheet strengthening: measured, disciplined cash capex spend to execute our strategy at pace and further reduce net debt to achieve firm long-term AA credit metrics.
|
$ million, except where indicated |
|
---|---|---|
|
Dec 31, 2021 |
Dec 31, 2020 |
Net debt |
52,556 |
75,386 |
Total equity |
175,326 |
158,537 |
Total capital |
227,882 |
233,923 |
Gearing |
23.1% |
32.2% |
Gearing is a measure of Shell’s capital structure and is defined as net debt (total debt less cash and cash equivalents) as a percentage of total capital (net debt plus total equity).
Shell has access to international debt capital markets via two commercial paper (CP) programmes, a Euro medium-term note (EMTN) programme and a US universal shelf (US shelf) registration. Issuances under the CP programmes are supported by a committed credit facility and cash.
|
|
|
|
$ million |
---|---|---|---|---|
|
Facility |
Amount undrawn |
||
|
Dec 31, 2021 |
Dec 31, 2020 |
Dec 31, 2021 |
Dec 31, 2020 |
CP programmes |
20,000 |
20,000 |
20,000 |
13,254 |
EMTN programme |
unlimited |
unlimited |
N/A |
N/A |
US shelf registration |
unlimited |
— |
N/A |
N/A |
Committed credit facilities |
9,920 |
22,651 |
9,920 |
22,651 |
Under the CP programmes, Shell can issue debt of up to $10 billion with maturities not exceeding 270 days and $10 billion with maturities not exceeding 397 days.
The EMTN programme is updated each year, most recently in August 2021. In 2021, no debt was issued under this programme (2020: $6,734 million).
The US shelf registration provides Shell with the flexibility to issue debt securities, ordinary shares, preferred shares and warrants. The registration is updated every three years and was last updated in March 2021. During 2021, debt totalling $1,500 million (2020: $6,250 million) was issued under the US shelf registration.
On December 13, 2019, Shell refinanced its revolving credit facilities, which are linked to the new Secured Overnight Financing Rate (“SOFR”). The committed credit facilities are available at pre-agreed margins, with $1.92 billion expiring in 2022 (2020: expiring in 2021), $320 million expiring in 2025 and $7.68 billion expiring in 2026 (2020: expiring in 2025). The terms and availability are not conditional on Shell’s financial ratios nor its financial credit ratings. The interest and fees paid on these facilities are linked to Shell’s progress towards reaching its short-term Net Carbon Footprint intensity target.
The following tables compare contractual cash flows for debt excluding lease liabilities at December 31 with the carrying amount in the Consolidated Balance Sheet. Contractual amounts reflect the effects of changes in foreign exchange rates; differences from carrying amounts reflect the effects of discounting, premiums and, where fair value hedge accounting is applied, fair value adjustments. Interest is estimated assuming interest rates applicable to variable-rate debt remain constant and there is no change in aggregate principal amounts of debt other than repayment at scheduled maturity, as reflected in the table.
|
|
|
|
|
|
|
|
|
$ million |
---|---|---|---|---|---|---|---|---|---|
|
Contractual payments |
Difference from carrying amount |
|
||||||
|
Less than |
Between |
Between |
Between |
Between |
5 years and later |
Total |
Carrying amount |
|
Bonds |
3,423 |
3,376 |
4,362 |
6,310 |
3,882 |
38,327 |
59,680 |
578 |
60,258 |
Bank and other borrowings |
646 |
452 |
36 |
9 |
143 |
35 |
1,321 |
— |
1,321 |
Total (excluding interest) |
4,069 |
3,828 |
4,398 |
6,319 |
4,025 |
38,362 |
61,001 |
578 |
61,579 |
Interest |
1,637 |
1,587 |
1,524 |
1,416 |
1,268 |
15,642 |
23,074 |
|
|
|
|
|
|
|
|
|
|
|
$ million |
---|---|---|---|---|---|---|---|---|---|
|
Contractual payments |
Difference from carrying amount |
|
||||||
|
Less than |
Between |
Between |
Between |
Between |
5 years and later |
Total |
Carrying amount |
|
Commercial paper |
6,746 |
— |
— |
— |
— |
— |
6,746 |
(15) |
6,731 |
Bonds |
5,080 |
4,720 |
5,408 |
4,633 |
8,043 |
41,853 |
69,737 |
1,308 |
71,045 |
Bank and other borrowings |
944 |
162 |
33 |
215 |
47 |
417 |
1,818 |
— |
1,818 |
Total (excluding interest) |
12,770 |
4,882 |
5,441 |
4,848 |
8,090 |
42,270 |
78,301 |
1,293 |
79,594 |
Interest |
1,834 |
1,707 |
1,630 |
1,527 |
1,412 |
15,985 |
24,095 |
|
|
Interest rate swaps have been entered into against certain fixed rate debt affecting the effective interest rate on these balances (see Note 20). The fair value of debt excluding lease liabilities at December 31, 2021, was $67,066 million (2020: $88,294 million), mainly determined from the prices quoted for those securities.
Lease arrangements
Lease liabilities are secured on the leased assets. Shell has lease contracts in Integrated Gas and Upstream, principally for floating production storage and offloading units, subsea equipment, power generation, for drilling and ancillary equipment, service vessels, LNG vessels and land and buildings; in Oil Products, principally for tankers, storage capacity and retail sites; in Chemicals, principally for plant pipeline and machinery and in Corporate, principally for land and buildings.
|
|
$ million |
---|---|---|
|
2021 |
2020 |
Expense relating to short-term leases |
644 |
1,156 |
Expense relating to variable lease payments not included in the lease liabilities |
1,172 |
1,209 |
The total cash outflow in respect of leases representing repayment of principal and payment of interest in 2021 was $6,777 million (2020: $6,891 million), recognised in the Consolidated Statement of Cash Flows from financing activities.
The future lease payments under lease contracts and the carrying amounts at December 31, by payment date are as follows:
|
|
|
$ million |
||
---|---|---|---|---|---|
|
Contractual lease payments |
Interest |
Lease liabilities |
||
Less than 1 year |
5,805 |
1,667 |
4,138 |
||
Between 1 and 5 years |
15,889 |
4,972 |
10,917 |
||
5 years and later |
18,309 |
5,857 |
12,452 |
||
Total |
40,003 [A] |
12,496 |
27,507 |
||
|
|
|
|
$ million |
---|---|---|---|
|
Contractual lease payments |
Interest |
Lease liabilities |
Less than 1 year |
6,059 |
1,916 |
4,143 |
Between 1 and 5 years |
16,681 |
5,617 |
11,064 |
5 years and later |
19,999 |
6,786 |
13,213 |
Total |
42,739 |
14,319 |
28,420 |