Reconciliation of income for the period to CCS Earnings, Operating expenses and Total Debt | Segment information REVENUE AND CCS EARNINGS BY SEGMENT 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. From the first quarter 2024, Wholesale commercial fuels forms part of Mobility with inclusion in the Marketing segment (previously Chemicals and Products segment). The change in segmentation reflects the increasing alignment between the economic characteristics of wholesale commercial fuels and other Mobility businesses, and is consistent with changes in the information provided to the Chief Operating Decision Maker. Prior period comparatives have been revised to conform with current year presentation with an offsetting impact between the Marketing and the Chemicals and Products segment (see below). Also, from the first quarter 2024, Shell's longer-term innovation portfolio is managed centrally and hence reported as part of the Corporate segment (previously all other segments). Prior period comparatives have been revised to conform with current year presentation with an offsetting impact on all the other segments (see below). Quarters $ million Half year Q2 2024 Q1 2024 Q2 2023 2024 2023 Third-party revenue 9,052 9,195 7,938 Integrated Gas 18,247 18,869 1,590 1,759 1,533 Upstream 3,349 3,595 32,005 30,041 31,517 Marketing 2 62,045 63,562 24,583 23,735 23,712 Chemicals and Products 2 48,319 50,002 7,222 7,737 9,866 Renewables and Energy Solutions 14,959 25,485 11 11 12 Corporate 22 24 74,463 72,478 74,578 Total third-party revenue 1 146,942 161,538 Inter-segment revenue 2,157 2,404 2,940 Integrated Gas 4,560 6,474 10,102 10,287 8,859 Upstream 20,390 20,005 1,363 1,355 1,273 Marketing 2 2,718 2,600 9,849 10,312 9,918 Chemicals and Products 2 20,161 20,711 957 1,005 771 Renewables and Energy Solutions 1,962 2,246 — — — Corporate — — CCS earnings 2,454 2,761 757 Integrated Gas 5,215 3,169 2,179 2,272 1,601 Upstream 4,451 4,390 257 774 1,019 Marketing 2 1,031 2,203 587 1,157 307 Chemicals and Products 2 1,744 2,060 (75) 553 540 Renewables and Energy Solutions 478 2,745 (1,656) (354) (736) Corporate 3 (2,010) (1,818) 3,747 7,163 3,488 Total CCS earnings 4 10,910 12,749 1. Includes revenue from sources other than from contracts with customers, which mainly comprises the impact of fair value accounting of commodity derivatives. Second quarter 2024 included income of $3,194 million (first quarter 2024: $1,643 million income; second quarter 2023: $4,247 million income). This amount includes both the reversal of prior losses of $73 million (first quarter 2024: $257 million gains; second quarter 2023: $27 million gains) related to sales contracts and prior losses of $227 million (first quarter 2024: $235 million losses; second quarter 2023: $88 million losses) related to purchase contracts that were previously recognised and where physical settlement took place in the second quarter 2024. 2. From January 1, 2024, onwards Wholesale commercial fuels has been reallocated from the Chemicals and Products segment to the Marketing segment. Comparatives for the second quarter 2023 and the half year 2023 have been reclassified accordingly, by $4,944 million and $10,710 million respectively for Third-party revenue and by $48 million and $95 million respectively for CCS earnings to conform with current period presentation. For Inter-segment revenue the reallocation and revision of comparative figures for the second quarter 2023 and the half year 2023 led to an increase in inter-segment revenue in the Marketing segment of $1,150 million and $2,314 million respectively and an increase in the Chemicals and Products segment of $9,410 million and $19,638 million respectively. 3. From January 1, 2024, onwards costs for Shell's centrally managed longer-term innovation portfolio are reported as part of the Corporate segment. Prior period comparatives for Corporate for the second quarter 2023 and the half year 2023 have been revised by $35 million and $53 million respectively, with a net offsetting impact in all other segments to conform with current period presentation. 4. See Note 3 "Reconciliation of income for the period to CCS Earnings, Operating expenses and Total Debt". CASH CAPITAL EXPENDITURE BY SEGMENT Cash capital expenditure is a measure used by the Chief Executive Officer for the purposes of making decisions about allocating resources and assessing performance. Quarters $ million Half year Q2 2024 Q1 2024 Q2 2023 2024 2023 Capital expenditure 1,024 858 803 Integrated Gas 1,882 1,500 1,769 1,766 1,936 Upstream 3,535 3,688 644 427 695 Marketing 1 1,071 3,423 601 474 624 Chemicals and Products 1 1,074 1,183 377 421 483 Renewables and Energy Solutions 797 858 30 34 72 Corporate 64 122 4,445 3,980 4,614 Total capital expenditure 8,424 10,774 Add: Investments in joint ventures and associates 127 184 286 Integrated Gas 310 401 60 244 93 Upstream 304 211 – 38 14 Marketing 38 23 37 26 3 Chemicals and Products 63 5 35 8 46 Renewables and Energy Solutions 43 91 1 – (6) Corporate 2 10 261 500 436 Total investments in joint ventures and associates 761 743 Add: Investments in equity securities – – – Integrated Gas – – – – – Upstream – – – – – Marketing – – – – 2 Chemicals and Products – 2 13 10 27 Renewables and Energy Solutions 22 46 – 3 51 Corporate 3 65 13 13 80 Total investments in equity securities 25 114 Cash capital expenditure 1,151 1,041 1,089 Integrated Gas 2,192 1,901 1,829 2,010 2,029 Upstream 3,839 3,899 644 465 709 Marketing 1 1,109 3,446 638 500 630 Chemicals and Products 1 1,138 1,190 425 438 556 Renewables and Energy Solutions 863 996 32 37 117 Corporate 69 198 4,719 4,493 5,130 Total Cash capital expenditure 9,211 11,631 1. From January 1, 2024, onwards Wholesale commercial fuels has been reallocated from the Chemicals and Products segment to the Marketing segment. Comparatives for the second quarter 2023 and the half year 2023 have been reclassified accordingly by $39 million and $91 million respectively for capital expenditure and cash capital expenditure to conform with current period presentation. Reconciliation of income for the period to CCS Earnings, Operating expenses and Total Debt RECONCILIATION OF INCOME FOR THE PERIOD TO CCS EARNINGS Quarters $ million Half year Q2 2024 Q1 2024 Q2 2023 2024 2023 3,517 7,358 3,134 Income/(loss) attributable to Shell plc shareholders 10,874 11,843 133 82 20 Income/(loss) attributable to non-controlling interest 215 83 3,650 7,439 3,154 Income/(loss) for the period 11,089 11,926 Current cost of supplies adjustment: 137 (332) 383 Purchases (194) 1,030 (36) 84 (96) Taxation 48 (267) (5) (28) 47 Share of profit/(loss) of joint ventures and associates (33) 60 97 (276) 334 Current cost of supplies adjustment (179) 823 Of which: 89 (264) 326 Attributable to Shell plc shareholders (175) 807 7 (12) 8 Attributable to non-controlling interest (4) 16 3,747 7,163 3,488 CCS earnings 10,910 12,749 Of which: 3,606 7,093 3,460 CCS earnings attributable to Shell plc shareholders 10,700 12,650 140 70 27 CCS earnings attributable to non-controlling interest 210 99 RECONCILIATION OF OPERATING EXPENSES Quarters $ million Half year Q2 2024 Q1 2024 Q2 2023 2024 2023 5,593 5,810 6,041 Production and manufacturing expenses 11,403 12,049 3,094 2,975 3,314 Selling, distribution and administrative expenses 6,069 6,365 263 212 297 Research and development 475 550 8,950 8,997 9,653 Operating expenses 17,947 18,964 RECONCILIATION OF TOTAL DEBT Quarters $ million Half year Q2 2024 Q1 2024 Q2 2023 2024 2023 June 30, 2024 March 31, 2024 June 30, 2023 June 30, 2024 June 30, 2023 10,849 11,046 12,114 Current debt 10,849 12,114 64,619 68,886 72,252 Non-current debt 64,619 72,252 75,468 79,931 84,366 Total debt 75,468 84,366 |