Additional segmental information and capital data

Additional segmental information

$ million

 

2015

2014

2013

2012

2011

Integrated Gas

 

 

 

 

 

Segment earnings

3,170

10,610

8,998

10,990

7,280

Including:

 

 

 

 

 

Exploration

1,290

1,439

1,457

155

109

Depreciation, depletion and amortisation

2,596

2,661

2,176

1,161

591

Share of profit of joint ventures and associates

1,469

4,324

4,270

4,719

3,655

Production and manufacturing expenses

3,102

3,538

3,314

2,160

1,856

Selling, distribution and administrative expenses

546

607

692

65

205

Cash flow from operations

7,728

12,689

12,273

10,930

7,666

Less: working capital movements

(444)

(2,324)

488

(910)

(567)

Cash flow from operations excluding working capital movements

8,172

15,013

11,785

11,840

8,233

Capital employed

62,481

62,127

60,657

47,561

43,813

Upstream

 

 

 

 

 

Segment earnings

(8,833)

5,231

3,640

11,254

17,186

Including:

 

 

 

 

 

Exploration

4,429

2,785

3,821

2,949

2,157

Depreciation, depletion and amortisation

20,405

15,207

14,773

10,226

8,236

Share of profit of joint ventures and associates

493

1,178

1,850

3,282

3,472

Production and manufacturing expenses

14,914

16,555

15,157

14,194

13,730

Selling, distribution and administrative expenses

464

448

502

1,146

1,068

Cash flow from operations

5,453

19,150

17,841

22,131

22,913

Less: working capital movements

408

854

824

1,020

(2,135)

Cash flow from operations excluding working capital movements

5,045

18,296

17,017

21,111

25,048

Capital employed

84,727

88,692

93,135

87,413

79,303

Downstream

 

 

 

 

 

Segment

10,243

3,411

3,869

5,382

4,170

Including:

 

 

 

 

 

Depreciation, depletion and amortisation

3,667

6,619

4,421

3,083

4,251

Share of profit of joint ventures and associates

2,215

1,693

1,525

1,354

1,577

Production and manufacturing expenses

9,994

9,845

9,807

9,539

10,662

Selling, distribution and administrative expenses

10,531

12,489

13,114

12,860

12,947

Cash flow from operations

14,076

11,292

7,903

11,111

4,921

Less: working capital movements

3,457

6,777

400

3,083

(3,825)

Cash flow from operations excluding working capital movements

10,619

4,515

7,503

8,028

8,746

Capital employed

46,280

48,925

64,507

62,426

64,237

Corporate

 

 

 

 

 

Segment earnings

(425)

(156)

372

(203)

102

Including:

 

 

 

 

 

Interest and investment income/(expense)

(995)

(913)

(832)

(1,001)

(624)

Currency exchange gains/(losses)

(731)

(263)

(189)

169

(77)

Other – including taxation

1,301

1,020

1,393

629

803

Cash flow from operations

2,553

1,913

2,423

1,968

1,271

Less: working capital movements

2,100

1,098

1,276

198

56

Cash flow from operations excluding working capital movements

453

815

1,147

1,770

1,215

Capital employed

29,012

18,582

7,411

16,536

9,788

Shell group

 

 

 

 

 

CCS earnings

4,155

19,096

16,879

27,423

28,738

Non-controlling interest

(313)

(55)

(134)

(259)

(205)

CCS earnings attributable to shareholders

3,842

19,041

16,745

27,164

28,533

Cash flow from operations

29,810

45,044

40,440

46,140

36,771

Less: working capital movements

5,521

6,405

2,988

3,391

(6,471)

Cash flow from operations excluding working capital movements

24,289

38,639

37,452

42,749

43,242

Capital employed

222,500

218,326

225,710

213,936

197,141

Capital employed [A] (at December 31)

$ million

 

2015

2014

2013

2012

2011

[A]

Consists of total equity, current debt and non-current debt.

Integrated Gas

62,481

62,127

60,657

47,561

43,813

Upstream

84,727

88,692

93,135

87,413

79,303

Downstream

46,280

48,925

64,507

62,426

64,237

Oil products

34,444

38,512

53,459

52,069

52,730

Chemicals

11,836

10,413

11,048

10,357

11,507

Corporate

29,012

18,582

7,411

16,536

9,788

Total

222,500

218,326

225,710

213,936

197,141

Capital investment

$ million

 

2015

2014

2013

2012

2011

[A]

Represents the exploration expense presented in the Statement of Income, less exploration wells written off.

[B]

Includes finance leases and other adjustments related to timing differences between the recognition of assets and associated underlying cash flows.

Capital expenditure

 

 

 

 

 

Integrated Gas

4,580

6,054

10,517

5,560

4,060

Upstream

 

 

 

 

 

Europe

2,729

3,420

4,193

2,914

1,701

Asia

2,272

2,733

2,983

3,125

3,931

Oceania

1

127

161

Africa

2,441

2,452

2,473

1,965

1,542

North America

8,507

10,512

11,065

14,204

8,680

South America

457

847

3,230

730

398

Total Upstream

16,406

19,964

23,945

23,065

16,413

Downstream

 

 

 

 

 

Oil products

3,231

3,718

4,110

3,558

4,843

Chemicals

1,757

1,802

1,193

875

634

Total Downstream

4,988

5,520

5,303

4,433

5,477

Corporate

157

138

210

126

141

Total capital expenditure

26,131

31,676

39,975

33,184

26,091

Exploration expense [A]

2,948

2,244

2,506

2,114

1,462

Finance leases and other [B]

(1,114)

1,993

2,022

(1,565)

1,612

New equity in joint ventures and associates

61

523

856

2,410

1,466

New loans to joint ventures and associates

835

903

682

618

420

Capital investment

28,861

37,339

46,041

36,761

31,051

Comprising:

 

 

 

 

 

Integrated Gas

5,178

9,124

11,822

6,077

4,783

Upstream

18,349

22,169

28,481

25,102

18,580

Oil products

3,352

4,091

4,334

4,578

6,910

Chemicals

1,767

1,819

1,194

876

638

Downstream

5,119

5,910

5,528

5,454

7,548

Corporate

215

136

210

128

140

Total

28,861

37,339

46,041

36,761

31,051

Divestments

$ million

 

2015

2014

2013

2012

2011

Integrated Gas

269

4,819

567

1,596

246

Upstream

2,478

5,770

519

4,263

4,034

Oil products

2,279

4,360

586

1,089

3,116

Chemicals

3

50

57

90

90

Downstream

2,282

4,410

643

1,179

3,206

Corporate

511

20

9

(80)

62

Total divestments

5,540

15,019

1,738

6,958

7,548

CCS earnings
earnings on a current cost of supplies basis
View complete glossary