Shell plc
EnergyNYSE:SHEL · New York Stock Exchange
+$0.04 today
Vol 5.21M · Avg 7.92M
Cash Flow
Check whether earnings turn into cash
Use operating cash flow, capital spending, free cash flow, and financing activity to see how much value is left for reinvestment or owners.
Free Cash Flow
Net Income to FCF bridge
Analysis
Analysis will appear once cash flow data is available for this period.
Cash Flow Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Net Income | $17.9B -40.2% | $29.9B -8.3% | $32.6B -49.7% | $64.8B +117.3% | $29.8B | $487.6M | $476.4M | $465.2M |
| Depreciation & Amortization | $22.2B -17.3% | $26.9B +16.3% | $23.1B +3.2% | $22.4B -2.9% | $23.1B | $374.2M | $1.2B | $631.8M |
| Deferred Income Tax | $0 | $0 | $0 | $0 | $0 | $1.4B | -$1.5B | $304.2M |
| Stock-Based Compensation | $0 | $0 | $0 | $0 | $0 | $489.0M | $354.6M | -$1.6B |
| Change in Working Capital | -$1.8B -187.6% | $2.1B -73.7% | $7.8B +244.2% | -$5.4B +47.6% | -$10.4B | $350.4M | -$1.6B | $1.5B |
| Accounts Receivables | $2.2B -65.9% | $6.6B -47.0% | $12.4B +238.0% | -$9.0B +56.3% | -$20.6B | $592.6M | $1.3B | $626.2M |
| Inventory | $1.9B +50.9% | $1.3B -79.9% | $6.3B +175.7% | -$8.4B -14.2% | -$7.3B | $1.0B | $1.2B | $1.1B |
| Accounts Payables | -$6.0B | $0 | $0 | $0 | $0 | $948.2M | -$1.5B | $433.0M |
| Other Working Capital | $0 +100.0% | -$5.8B +46.8% | -$10.9B -191.4% | $11.9B -32.0% | $17.5B | $567.4M | $1.3B | $601.0M |
| Other Non-Cash Items | $2.5B +160.4% | -$4.2B +55.6% | -$9.4B +29.8% | -$13.4B -619.6% | $2.6B | $1.4B | -$1.5B | $300.0M |
| Operating Cash Flow | $40.8B -25.4% | $54.7B +0.9% | $54.2B -20.8% | $68.4B +51.7% | $45.1B | $7.2B | $8.9B | $10.5B |
| Capital Expenditures | -$19.0B +3.1% | -$19.6B +14.8% | -$23.0B -1.7% | -$22.6B -18.9% | -$19.0B | $664.0M | $1.4B | $697.6M |
| Acquisitions (Net) | $1.1B | $0 +100.0% | -$728.0M +50.2% | -$1.5B -1492.4% | $105.0M | $937.0M | $1.1B | $1.3B |
| Purchases of Investments | -$2.0B -2365.7% | -$80.0M +59.4% | -$197.0M +24.5% | -$261.0M -19.7% | -$218.0M | $444.2M | $1.4B | $1.3B |
| Sales of Investments | $1.2B | $0 -100.0% | $51.0M -56.4% | $117.0M -60.5% | $296.0M | $822.2M | $318.2M | -$1.5B |
| Other Investing Activities | -$239.6M -105.3% | $4.5B -26.2% | $6.1B +248.9% | $1.8B -87.5% | $14.1B | $616.4M | $370.0M | $1.2B |
| Investing Cash Flow | -$18.8B -24.2% | -$15.2B +14.5% | -$17.7B +21.0% | -$22.4B -371.6% | -$4.8B | $4.8B | $6.4B | $5.1B |
| Debt Repayment | -$9.2B +4.7% | -$9.6B +2.2% | -$9.8B -24.9% | -$7.9B +60.1% | -$19.7B | $680.8M | $759.2M | $1.1B |
| Common Stock Issued | $0 | $0 | $0 | $0 | $0 | $778.8M | $946.8M | $812.4M |
| Common Stock Repurchased | -$15.2B -3.6% | -$14.7B +5.3% | -$15.5B +18.5% | -$19.0B -499.6% | -$3.2B | $351.8M | -$1.6B | $1.5B |
| Dividends Paid | -$8.5B +2.0% | -$8.7B -3.3% | -$8.4B -13.3% | -$7.4B -18.4% | -$6.3B | $535.2M | $613.6M | $692.0M |
| Other Financing Activities | $1.1B +120.4% | -$5.5B -21.2% | -$4.5B +41.1% | -$7.6B -38.8% | -$5.5B | -$1.6B | $1.3B | $1.1B |
| Financing Cash Flow | -$31.8B +17.4% | -$38.4B -0.5% | -$38.2B +8.9% | -$42.0B -21.0% | -$34.7B | $12.2B | $13.9B | -$15.5B |
| Effect of Forex Changes | $888.8M +216.8% | -$761.0M -348.7% | $306.0M +141.6% | -$736.0M -36.3% | -$540.0M | $1.3B | $1.1B | $990.2M |
| Net Change in Cash | -$8.9B -2747.0% | $336.0M +122.8% | -$1.5B -144.9% | $3.3B -36.3% | $5.1B | $3.2B | $4.9B | $6.5B |
| Free Cash Flow | $21.8B -37.8% | $35.1B +12.5% | $31.2B -31.9% | $45.8B +75.5% | $26.1B | $8.6B | -$16.8B | $11.1B |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Chevron Corporation
NYSE:CVX
$373.44B
TotalEnergies SE
NYSE:TTE
$195.98B
ConocoPhillips
NYSE:COP
$143.32B
Petróleo Brasileiro S.A. - Petrobras
NYSE:PBR
$117.09B
Petróleo Brasileiro S.A. - Petrobras
NYSE:PBR-A
$104.63B
Equinor ASA
NYSE:EQNR
$92.23B
Eni S.p.A.
NYSE:E
$78.67B
Suncor Energy Inc.
NYSE:SU
$72.53B
Imperial Oil Limited
AMEX:IMO
$60.18B
Cenovus Energy Inc.
NYSE:CVE
$52.58B
SEC Filings
Recent regulatory filings
No filings found.
Does SHEL generate free cash flow?
Shell plc (SHEL) generated $21.82B of free cash flow in fiscal 2025.
How much operating cash flow does SHEL produce?
Operating cash flow was $40.81B, before capital expenditures of $18.99B.
Explore More
Continue the stock analysis
Jump to another research area for this company.