Skip to main content

Note 20 - Debt

Debt

 

 

 

 

 

 

$ million

 

Dec 31, 2023

Dec 31, 2022

 

Debt (excluding
lease liabilities)

Lease
liabilities [A]

Total

Debt (excluding
lease liabilities)

Lease
liabilities [A]

Total

Current debt:

5,288

4,643

9,931

4,620

4,381

9,001

Short-term debt

845

 

845

1,026

 

1,026

Long-term debt due within 1 year

4,443

4,643

9,086

3,594

4,381

7,975

Non-current debt

48,544

23,066

71,610

51,532

23,262

74,794

Total

53,832

27,709

81,541

56,152

27,643

83,795

[A]

Further analysis of lease liabilities is provided in Note 21.

Net debt is 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 the volatility caused by fluctuations in foreign exchange and interest rates relating to debt, and associated collateral balances. Net debt is a non-GAAP measure, providing additional information to help demonstrate the economic impacts of debt, associated hedges, and cash and cash equivalents.

Net debt

 

 

 

 

 

$ million

 

(Asset)/liability

 

Current debt

Non-current debt

Derivative financial instruments

Cash and cash equivalents (see Note 17)

Net debt*

At January 1, 2023

9,001

74,794

1,288

(40,246)

44,837

Cash flow

(9,617)

(215)

723

1,778

(7,331)

Lease additions [A]

1,021

3,321

 

 

4,342

Other movements

9,619

(7,184)

(481)

1,954

Currency translation differences and foreign exchange (gains)/losses

(93)

894

(755)

(306)

(260)

At December 31, 2023

9,931

71,610

775

(38,774)

43,542

At January 1, 2022

8,218

80,868

440

(36,970)

52,556

Cash flow

(7,618)

(254)

(1,799)

(4,012)

(13,683)

Lease additions [A]

1,111

4,077

 

 

5,188

Other movements

7,560

(7,883)

1,393

1,070

Currency translation differences and foreign exchange (gains)/losses

(270)

(2,014)

1,254

736

(294)

At December 31, 2022

9,001

74,794

1,288

(40,246)

44,837

[A]

Further analysis of lease liabilities is provided in Note 21.

*

Non-GAAP measure (see Non-GAAP measures reconciliations).

Borrowing facilities and amounts undrawn

 

 

 

 

$ million

 

Facility

Amount undrawn

 

Dec 31, 2023

Dec 31, 2022

Dec 31, 2023

Dec 31, 2022

CP programmes

20,000

20,000

20,000

20,000

EMTN programme

unlimited

unlimited

N/A

N/A

US shelf registration

unlimited

unlimited

N/A

N/A

Committed credit facilities

9,920

9,920

9,920

9,920

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.

Under the CP programmes, Shell can issue debt of up to $10,000 million with maximum maturities ranging between 183 days and 364 days depending on the form of the notes issued; and $10,000 million with maturities not exceeding 397 days.

The EMTN programme is updated each year, most recently in November 2023. During 2023, no debt was issued under this programme (2022: no debt issued).

The US shelf registration provides Shell with the flexibility to issue debt securities, ordinary shares, preferred shares and warrants. The registration is updated once every three years and was last updated in December 2023. During 2023, no debt was issued under the US shelf registration (2022: no debt issued).

On December 13, 2019, Shell refinanced its revolving credit facilities (RCF), which are linked to the Secured Overnight Financing Rate (SOFR), at pre-agreed margins. In December 2023, Shell extended the short-dated tranche of the facility of $1,920 million until December 2024. The facility retains a further one-year bank extension option, taking final maturity to 2025. The additional RCF tranche is $8,000 million expiring in 2026 (2022: $320 million expiring in 2025 and $7,680 million expiring in 2026). The terms and availability are not conditional on Shell’s financial ratios nor its financial credit ratings. The interest and fees related to these facilities are linked to Shell’s progress towards reaching its short-term Net Carbon 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 that 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.

2023

 

 

 

 

 

 

 

 

 

$ million

 

Contractual payments

Difference from carrying amount

 

 

Less than
1 year

Between
1 and 2 years

Between
2 and 3 years

Between
3 and 4 years

Between
4 and 5 years

5 years and later

Total

Carrying amount

Bonds

4,292

6,194

3,856

2,489

5,442

30,049

52,322

(567)

51,755

EMTN

3,042

3,444

1,106

2,489

3,942

7,649

21,672

(414)

21,258

US shelf

1,250

2,750

2,750

1,500

22,400

30,650

(153)

30,497

Bank and other borrowings

1,060

230

73

346

53

316

2,078

(1)

2,077

Total (excluding interest)

5,352

6,424

3,929

2,835

5,495

30,365

54,400

(568)

53,832

Interest

1,569

1,452

1,285

1,207

1,177

13,366

20,056

 

 

2022

 

 

 

 

 

 

 

 

 

$ million

 

Contractual payments

Difference from carrying amount

 

 

Less than
1 year

Between
1 and 2 years

Between
2 and 3 years

Between
3 and 4 years

Between
4 and 5 years

5 years and later

Total

Carrying amount

Bonds

3,365

4,184

6,054

3,817

2,400

35,005

54,825

(1,210)

53,615

EMTN

865

2,934

3,304

1,067

2,400

11,105

21,675

(936)

20,739

US shelf

2,500

1,250

2,750

2,750

23,900

33,150

(274)

32,876

Bank and other borrowings

1,229

335

64

156

63

704

2,551

(14)

2,537

Total (excluding interest)

4,594

4,519

6,118

3,973

2,463

35,709

57,376

(1,224)

56,152

Interest

1,669

1,574

1,463

1,314

1,233

14,757

22,010

 

 

Interest rate swaps have been entered into against certain fixed rate debt affecting the effective interest rate on these balances (see Note 25). The fair value of debt excluding lease liabilities at December 31, 2023, was $50,866 million (2022: $51,959 million), mainly determined from the prices quoted for those securities. The difference between the fair value of debt and the carrying amount is predominantly related to fixed rate debt.

EMTN
Euro medium-term note
View complete glossary
GAAP
generally accepted accounting principles
View complete glossary