|
SHELL PLC
3rd QUARTER 2025 UNAUDITED RESULTS
SUMMARY OF UNAUDITED RESULTSQuarters$ million Nine monthsQ3 2025Q2 2025Q3 2024%¹ Reference20252024%5,322 3,601 4,291 +48Income/(loss) attributable to Shell plc shareholders 13,703 15,166 -105,432 4,264 6,028 +27Adjusted EarningsA15,273 20,055 -2414,773 13,313 16,005 +11Adjusted EBITDAA43,336 51,523 -1612,207 11,937 14,684 +2Cash flow from operating activities 33,425 41,522 -20(2,257) (5,406) (3,857) Cash flow from investing activities (11,622) (10,723) 9,950 6,531 10,827 Free cash flowG21,803 30,799 4,907 5,817 4,950 Cash capital expenditureC14,899 14,161 9,275 8,265 9,570 +12Operating expensesF26,115 27,517 -58,998 8,145 8,864 +10Underlying operating expensesF25,596 26,569 -49.4%9.4%12.8% ROACED9.4%12.8% 73,977 75,675 76,613 Total debtE73,977 76,613 41,204 43,216 35,234 Net debtE41,204 35,234 18.8%19.1%15.7% GearingE18.8%15.7% 2,821 2,682 2,801 +5Oil and gas production available for sale (thousand boe/d) 2,781 2,843 -20.91 0.61 0.69+49Basic earnings per share ($) 2.31 2.39 -30.93 0.72 0.96 +29Adjusted Earnings per share ($)B2.57 3.16 -190.3580 0.3580 0.3440 —Dividend per share ($) 1.0740 1.0320 +4 1.Q3 on Q2 change
Quarter Analysis1
Income attributable to Shell plc shareholders, compared with the second quarter 2025, reflected higher trading and optimisation margins, higher sales volumes and favourable tax movements, partly offset by higher operating expenses.
Third quarter 2025 income attributable to Shell plc shareholders also included gains on disposal of assets and impairment charges. These items are included in identified items amounting to a net loss of $0.1 billion in the quarter. This compares with identified items in the second quarter 2025 which amounted to a net loss of $0.3 billion.
Adjusted Earnings and Adjusted EBITDA2 were driven by the same factors as income attributable to Shell plc shareholders and adjusted for the above identified items.
Cash flow from operating activities for the third quarter 2025 was $12.2 billion and primarily driven by Adjusted EBITDA. This inflow was partly offset by tax payments of $2.7 billion.
Cash flow from investing activities for the third quarter 2025 was an outflow of $2.3 billion, and included cash capital expenditure of $4.9 billion. This outflow was partly offset by divestment proceeds of $1.8 billion.
Net debt and Gearing: At the end of the third quarter 2025, net debt was $41.2 billion, compared with $43.2 billion at the end of the second quarter 2025. This reflects free cash flow of $10.0 billion, partly offset by share buybacks of $3.6 billion, cash dividends paid to Shell plc shareholders of $2.1 billion, lease additions of $1.1 billion and interest payments of $0.8 billion. Gearing was 18.8% at the end of the third quarter 2025, compared with 19.1% at the end of the second quarter 2025, mainly driven by lower net debt, partly offset by lower equity which included a 0.4 percentage point increase related to a non-cash adjustment to the previously recognised pension surplus in the Netherlands, following formal acceptance by the Trustee Board of the transition plan related to changes in pension legislation3.
Shareholder distributions: Total shareholder distributions in the quarter amounted to $5.7 billion comprising repurchases of shares of $3.6 billion and cash dividends paid to Shell plc shareholders of $2.1 billion. Dividends to be paid to Shell plc shareholders for the third quarter 2025 amount to $0.3580 per share. Shell has now completed $3.5
SHELL PLC
3rd QUARTER 2025 UNAUDITED RESULTS billion of share buybacks announced in the second quarter 2025 results announcement. Today, Shell announces a share buyback programme of $3.5 billion which is expected to be completed by the fourth quarter 2025 results announcement.
Nine Months Analysis1
Income attributable to Shell plc shareholders, compared with the first nine months 2024, reflected lower realised liquids and LNG prices, lower trading and optimisation margins, and lower chemicals and refining margins, partly offset by favourable tax movements and lower operating expenses.
First nine months 2025 income attributable to Shell plc shareholders also included impairment charges and gains on disposal of assets, a charge related to the UK Energy Profits Levy and favourable movements due to the fair value accounting of commodity derivatives. These items are included in identified items amounting to a net loss of $1.2 billion. This compares with identified items in the first nine months 2024 which amounted to a net loss of $4.6 billion.
Adjusted Earnings and Adjusted EBITDA2 for the first nine months 2025 were driven by the same factors as income attributable to Shell plc shareholders and adjusted for identified items and the cost of supplies adjustment of $0.3 billion.
Cash flow from operating activities for the first nine months 2025 was $33.4 billion, and primarily driven by Adjusted EBITDA. This inflow was partly offset by tax payments of $9.0 billion and working capital outflows of $3.1 billion.
Cash flow from investing activities for the first nine months 2025 was an outflow of $11.6 billion and included cash capital expenditure of $14.9 billion. This outflow was partly offset by divestment proceeds of $2.3 billion and interest received of $1.5 billion.
This Unaudited Condensed Interim Financial Report, together with supplementary financial and operational disclosure for this quarter, is available at www.shell.com/investors 4.
1.All earnings amounts are shown post-tax, unless stated otherwise.
2.Adjusted EBITDA is without taxation, exploration well write-offs and depreciation, depletion and amortisation (DD&A) expenses.
3.See Note 7 “Other notes to the unaudited Condensed Consolidated Interim Financial Statements” for further details.
4.Not incorporated by reference.
PORTFOLIO DEVELOPMENTS
Upstream
In October 2025, we announced, together with Sunlink Energies and Resources Limited, a final investment decision (FID) on the HI gas project offshore Nigeria (Shell interest 40%).
Marketing
In September 2025, we announced the decision not to restart the construction of the planned biofuels facility at the Shell Energy and Chemicals Park in Rotterdam, which was paused in 2024. Following an in-depth commercial and technical evaluation to reassess the project's competitiveness, Shell will no longer proceed with the project.
Chemicals and Products
In July 2025, we completed the previously announced sale of our 16.125% interest in Colonial Enterprises, Inc. to Colossus Acquire Co LLC.
SHELL PLC
3rd QUARTER 2025 UNAUDITED RESULTS PERFORMANCE BY SEGMENT
INTEGRATED GAS Quarters$ million Nine monthsQ3 2025Q2 2025Q3 2024%¹ Reference20252024%2,355 1,838 2,631 +28Income/(loss) for the period 6,982 7,846 -11212 101 (240) Of which: Identified itemsA619 (1,379) 2,143 1,737 2,871 +23Adjusted EarningsA6,363 9,225 -314,257 3,875 5,234 +10Adjusted EBITDAA12,867 16,410 -223,038 3,629 3,623 -16Cash flow from operating activitiesA10,129 12,518 -191,169 1,196 1,236 Cash capital expenditureC3,482 3,429 130 129 136 —Liquids production available for sale (thousand b/d) 128 137 -64,667 4,545 4,669 +3Natural gas production available for sale (million scf/d) 4,619 4,835-4934 913 941 +2Total production available for sale (thousand boe/d) 925 971 -57.29 6.72 7.50 +8LNG liquefaction volumes (million tonnes) 20.61 22.03 -618.88 17.77 17.04 +6LNG sales volumes (million tonnes) 53.14 50.32 +6 1.Q3 on Q2 change
Integrated Gas includes liquefied natural gas (LNG), conversion of natural gas into gas-to-liquids (GTL) fuels and other products. It includes natural gas and liquids exploration and extraction, and the operation of the upstream and midstream infrastructure necessary to deliver these to market. Integrated Gas also includes the marketing, trading and optimisation of LNG.
Quarter Analysis1
Income/(loss) for the period was driven by the same factors as Adjusted Earnings and includes identified items.
Adjusted Earnings, compared with the second quarter 2025, reflected the net effect of higher contributions from trading and optimisation and lower realised prices (increase of $208 million), and higher volumes (increase of $237 million), partly offset by higher operating expenses (increase of $108 million).
Identified items in the third quarter 2025 included favourable movements of $129 million due to the fair value accounting of commodity derivatives, and onerous contract related remeasurement of $99 million. These favourable movements compare with the second quarter 2025 which included favourable movements of $454 million due to the fair value accounting of commodity derivatives, partly offset by impairment charges of $423 million. As part of Shell's normal business, commodity derivative contracts are entered into as hedges for mitigation of economic exposures on future purchases, sales and inventory.
Adjusted EBITDA2 was driven by the same factors as Adjusted Earnings.
Cash flow from operating activities for the third quarter 2025 was primarily driven by Adjusted EBITDA, partly offset by working capital outflows of $802 million and tax payments of $796 million.
Total oil and gas production, compared with the second quarter 2025, increased by 2% mainly due to lower maintenance across the portfolio. LNG liquefaction volumes increased by 8% mainly due to lower maintenance across the portfolio and LNG Canada ramp-up.
Nine Months Analysis1
Income/(loss) for the period was driven by the same factors as Adjusted Earnings and includes identified items.
Adjusted Earnings, compared with the first nine months 2024, reflected the combined effect of lower contributions from trading and optimisation and lower realised prices (decrease of $2,634 million), lower volumes (decrease of $482 million), and higher depreciation, depletion and amortisation expenses (increase of $275 million), partly offset by favourable deferred tax movements ($316 million), and lower operating expenses (decrease of $186 million).
Identified items in the first nine months 2025 included favourable movements of $946 million due to the fair value accounting of commodity derivatives, partly offset by impairment charges of $455 million. These favourable movements and charges are part of identified items and compare with the first nine months 2024 which included unfavourable movements of $1,198 million due to the fair value accounting of commodity derivatives. As part of Shell's normal business,
SHELL PLC
3rd QUARTER 2025 UNAUDITED RESULTS commodity derivative contracts are entered into as hedges for mitigation of economic exposures on future purchases, sales and inventory.
Adjusted EBITDA2 was driven by the same factors as Adjusted Earnings.
Cash flow from operating activities for the first nine months 2025 was primarily driven by Adjusted EBITDA, and net cash inflows related to derivatives of $1,168 million. These inflows were partly offset by tax payments of $2,537 million and working capital outflows of $1,137 million.
Total oil and gas production, compared with the first nine months 2024, decreased by 5% mainly due to field decline and higher maintenance across the portfolio. LNG liquefaction volumes decreased by 6% mainly due to ownership restructuring in Trinidad and Tobago, and higher maintenance across the portfolio.
1.All earnings amounts are shown post-tax, unless stated otherwise.
2.Adjusted EBITDA is without taxation, exploration well write-offs and DD&A expenses.
SHELL PLC
3rd QUARTER 2025 UNAUDITED RESULTS UPSTREAM Quarters$ million Nine monthsQ3 2025Q2 2025Q3 2024%¹ Reference20252024%1,707 2,008 2,289 -15Income/(loss) for the period 5,795 6,741 -14(97) 276 (153) Of which: Identified itemsA(78) 28 1,804 1,732 2,443 +4Adjusted EarningsA5,873 6,712 -136,557 6,638 7,871 -1Adjusted EBITDAA20,582 23,588 -134,841 6,500 5,268 -26Cash flow from operating activitiesA15,286 16,734 -91,885 2,826 1,974 Cash capital expenditureC6,634 5,813 1,399 1,334 1,321 +5Liquids production available for sale (thousand b/d) 1,356 1,316 +32,513 2,310 2,844 +9Natural gas production available for sale (million scf/d) 2,613 2,933 -111,832 1,732 1,811 +6Total production available for sale (thousand boe/d) 1,806 1,822 -1 1.Q3 on Q2 change
The Upstream segment includes exploration and extraction of crude oil, natural gas and natural gas liquids. It also markets and transports oil and gas, and operates the infrastructure necessary to deliver them to the market.
Quarter Analysis1
Income/(loss) for the period was driven by the same factors as Adjusted Earnings and includes identified items.
Adjusted Earnings, compared with the second quarter 2025, reflected higher volumes (increase of $298 million), favourable tax movements ($161 million) and lower well write-offs (decrease of $114 million), partly offset by higher depreciation, depletion and amortisation expenses (increase of $241 million) and unfavourable movements related to the rebalancing of participation interests in Brazil ($271 million)2.
Identified items in the third quarter 2025 included losses of $101 million related to the impact of inflationary adjustments in Argentinian peso on a deferred tax position, partly offset by a gain of $42 million related to the impact of the strengthening Brazilian real on a deferred tax position. These net unfavourable movements compare with the second quarter 2025 which included gains of $350 million related to disposal of assets.
Adjusted EBITDA3 was driven by the same factors as Adjusted Earnings.
Cash flow from operating activities for the third quarter 2025 was primarily driven by Adjusted EBITDA, partly offset by tax payments of $1,611 million.
Total production, compared with the second quarter 2025, increased mainly due to new oil production and comparative help from higher planned maintenance in the second quarter of 2025.
Nine Months Analysis1
Income/(loss) for the period was driven by the same factors as Adjusted Earnings and includes identified items.
Adjusted Earnings, compared with the first nine months 2024, reflected lower realised liquids prices (decrease of $2,117 million), the comparative unfavourable impact of gas storage effects (decrease of $536 million), and unfavourable movements related to the rebalancing of participation interests in Brazil ($271 million)2. These net unfavourable movements were partly offset by higher volumes (increase of $660 million), lower well write-offs (decrease of $604 million), lower depreciation, depletion and amortisation expenses (decrease of $198 million) and lower operating expenses (decrease of $163 million).
Identified items in the first nine months 2025 included a charge of $509 million related to the UK Energy Profits Levy4, partly offset by gains of $524 million from disposal of assets. These net unfavourable movements compare with the first nine months 2024 which included gains of $676 million related to the impact of inflationary adjustments in Argentinian peso on a deferred tax position, partly offset by charges of $179 million related to redundancy and restructuring, net impairment charges and reversals of $171 million and a loss of $164 million related to the impact of the weakening Brazilian real on a deferred tax position.
Adjusted EBITDA3 was driven by the same factors as Adjusted Earnings.
Cash flow from operating activities for the first nine months 2025 was primarily driven by Adjusted EBITDA and dividends (net of profits) from joint ventures and associates of $1,305 million. These inflows were partly offset by tax payments of $5,557 million.
SHELL PLC
3rd QUARTER 2025 UNAUDITED RESULTS Total production, compared with the first nine months 2024, decreased mainly due to the Shell Petroleum Development Company of Nigeria (SPDC) Limited divestment and field decline largely offset by new oil production.
1.All earnings amounts are shown post-tax, unless stated otherwise.
2.Reflects the finalisation of the redetermination proposal for the unitised Tupi field and subsequent submission to the Brazilian National Agency of Petroleum, Natural Gas and Biofuels (ANP).
3.Adjusted EBITDA is without taxation, exploration well write-offs and DD&A expenses.
4.Included in Other identified items. See Note 2 "Segment Information".
SHELL PLC
3rd QUARTER 2025 UNAUDITED RESULTS MARKETING Quarters$ million Nine monthsQ3 2025Q2 2025Q3 2024%¹ Reference20252024%576 766 507 -25Income/(loss) for the period 2,155 1,606 +34(759) (354) (422)
Of which: Identified itemsA(1,161) (1,255) 1,316 1,199 1,182 +10Adjusted EarningsA3,416 3,046 +122,340 2,181 2,081 +7Adjusted EBITDAA6,389 5,767 +111,788 2,718 2,722 -34Cash flow from operating activitiesA6,414 5,999 +7489 429 525 Cash capital expenditureC1,173 1,634 2,824 2,813 2,945 —Marketing sales volumes (thousand b/d) 2,771 2,859 -3 1.Q3 on Q2 change
The Marketing segment comprises the Mobility, Lubricants, and Sectors and Decarbonisation businesses. The Mobility business operates Shell’s retail network including electric vehicle charging services and the Wholesale commercial fuels business which provides fuels for transport and industry. The Lubricants business produces, markets and sells lubricants for road transport, and machinery used in manufacturing, mining, power generation, agriculture and construction. The Sectors and Decarbonisation business sells fuels, speciality products and services including low-carbon energy solutions to a broad range of commercial customers including the aviation, marine, and agricultural sectors.
Quarter Analysis1
Income/(loss) for the period was driven by the same factors as Adjusted Earnings and includes identified items.
Adjusted Earnings, compared with the second quarter 2025, reflected higher Marketing margins (increase of $270 million) including higher Mobility margins due to seasonal impact of higher volumes and higher Sectors and Decarbonisation margins, partly offset by lower Lubricants margins. These net gains were partly offset by higher operating expenses (increase of $145 million).
Identified items in the third quarter 2025 included impairment charges of $579 million and provisions of $186 million2, both mainly relating to the decision not to restart construction of the planned biofuels facility at the Shell Energy and Chemicals Park in Rotterdam. These charges and provisions compare with the second quarter 2025 which included net impairment charges and reversals of $285 million, net losses of $44 million related to the sale of assets, and charges of $44 million related to redundancy and restructuring.
Adjusted EBITDA3 was driven by the same factors as Adjusted Earnings.
Cash flow from operating activities for the third quarter 2025 was primarily driven by Adjusted EBITDA. This inflow was partly offset by working capital outflows of $220 million, the timing impact of payments related to emission certificates and biofuel programmes of $135 million, and tax payments of $111 million.
Marketing sales volumes (comprising hydrocarbon sales), compared with the second quarter 2025, increased mainly due to seasonality.
Nine Months Analysis1
Income/(loss) for the period was driven by the same factors as Adjusted Earnings and includes identified items.
Adjusted Earnings, compared with the first nine months 2024, reflected higher Marketing margins (increase of $292 million) including higher Mobility and Lubricants margins due to improved unit margins, partly offset by lower Sectors and Decarbonisation margins, as well as lower operating expenses (decrease of $201 million).
Identified items in the first nine months 2025 included net impairment charges and reversals of $857 million and provisions of $186 million2, both of which included the impact of the decision not to restart construction of the planned biofuels facility at the Shell Energy and Chemicals Park in Rotterdam. These charges and provisions compare with the first nine months 2024 which included impairment charges of $965 million, charges of $163 million related to redundancy and restructuring, and net losses of $140 million related to the sale of assets.
Adjusted EBITDA3 was driven by the same factors as Adjusted Earnings.
Cash flow from operating activities for the first nine months 2025 was primarily driven by Adjusted EBITDA, the timing impact of payments related to emission certificates and biofuel programmes of $920 million and dividends (net of profits/
SHELL PLC
3rd QUARTER 2025 UNAUDITED RESULTS losses) from joint ventures and associates of $421 million. These inflows were partly offset by working capital outflows of $497 million and tax payments of $417 million.
Marketing sales volumes (comprising hydrocarbon sales), compared with the first nine months 2024, decreased mainly in Mobility, due to portfolio changes, and in Sectors and Decarbonisation.
1.All earnings amounts are shown post-tax, unless stated otherwise.
2.Included in Other identified items. See Note 2 "Segment Information".
3.Adjusted EBITDA is without taxation and DD&A expenses.
SHELL PLC
3rd QUARTER 2025 UNAUDITED RESULTS CHEMICALS AND PRODUCTS Quarters$ million Nine monthsQ3 2025Q2 2025Q3 2024%¹ Reference20252024%1,074 (174) 91 +716Income/(loss) for the period 822 1,946 -58564 (51) (122) Of which: Identified itemsA(67) (1,078) 550 118 463 +366Adjusted EarningsA1,117 3,163 -651,667 864 1,240 +93Adjusted EBITDAA3,941 6,308 -382,088 1,372 3,321 +52Cash flow from operating activitiesA3,591 5,221 -31813 775 761 Cash capital expenditureC2,046 1,898 1,176 1,156 1,305 +2Refinery processing intake (thousand b/d) 1,230 1,388 -112,147 2,164 3,015 -1Chemicals sales volumes (thousand tonnes) 7,124 8,950 -20 1.Q3 on Q2 change
The Chemicals and Products segment includes chemicals manufacturing plants with their own marketing network, and refineries which turn crude oil and other feedstocks into a range of oil products which are moved and marketed around the world for domestic, industrial and transport use. The segment also includes the pipeline business, trading and optimisation of crude oil, oil products and petrochemicals, and Oil Sands activities (the extraction of bitumen from mined oil sands and its conversion into synthetic crude oil).
Quarter Analysis1
Income/(loss) for the period was driven by the same factors as Adjusted Earnings and includes identified items.
Adjusted Earnings, compared with the second quarter 2025, reflected higher Products margins (increase of $706 million) mainly driven by higher margins from trading and optimisation, and higher refining margins. Adjusted Earnings also reflected higher Chemicals margins (increase of $96 million). These net gains were partly offset by unfavourable tax movements ($200 million) and higher operating expenses (increase of $133 million).
In the third quarter 2025, Chemicals had negative Adjusted Earnings of $207 million and Products had positive Adjusted Earnings of $758 million.
Identified items in the third quarter 2025 included net gains from the sale of assets of $710 million mainly relating to gains from the sale of our interest in Colonial Enterprises, Inc., and impairment charges of $107 million. These net gains compare with the second quarter 2025 which included impairment charges of $62 million.
Adjusted EBITDA2 was driven by the same factors as Adjusted Earnings.
Cash flow from operating activities for the third quarter 2025 was primarily driven by Adjusted EBITDA, the timing impact of payments for emission certificates and biofuel programmes of $493 million, and working capital inflows of $143 million. These inflows were partly offset by net cash outflows related to commodity derivatives of $165 million.
Refinery utilisation was 96% compared with 94% in the second quarter 2025.
Chemicals manufacturing plant utilisation was 80% compared with 72% in the second quarter 2025, mainly due to lower unplanned maintenance.
Nine Months Analysis1
Income/(loss) for the period was driven by the same factors as Adjusted Earnings and includes identified items.
Adjusted Earnings, compared with the first nine months 2024, reflected lower Products margins (decrease of $1,619 million) driven mainly by lower margins from trading and optimisation and lower refining margins. Adjusted Earnings also reflected lower Chemicals margins (decrease of $458 million) and unfavourable tax movements ($168 million). These net losses were partly offset by lower operating expenses (decrease of $205 million).
In the first nine months 2025, Chemicals had negative Adjusted Earnings of $536 million and Products had positive Adjusted Earnings of $1,654 million.
Identified items in the first nine months 2025 included net gains from the sale of assets of $691 million mainly relating to gains from the sale of our interest in Colonial Enterprises, Inc., impairment charges of $447 million, unfavourable movements of $168 million due to the fair value accounting of commodity derivatives, and charges of $70 million related to redundancy and restructuring. As part of Shell's normal business, commodity derivative contracts are entered into as
SHELL PLC
3rd QUARTER 2025 UNAUDITED RESULTS hedges for mitigation of economic exposures on future purchases, sales and inventory. These net charges and unfavourable movements compare with the first nine months 2024 which included net impairment charges and reversals of $952 million mainly relating to assets in Singapore, charges of $139 million related to redundancy and restructuring, and unfavourable movements of $69 million relating to the fair value accounting of commodity derivatives.
Adjusted EBITDA2 was driven by the same factors as Adjusted Earnings.
Cash flow from operating activities for the first nine months 2025 was primarily driven by Adjusted EBITDA and the timing impact of payments for emission certificates and biofuel programmes of $985 million. These inflows were partly offset by net cash outflows relating to commodity derivatives of $669 million, working capital outflows of $555 million, and non-cash cost of supplies adjustment of $318 million.
Refinery utilisation was 91% compared with 88% in the first nine months 2024, , mainly due to lower planned and unplanned maintenance in 2025.
Chemicals manufacturing plant utilisation was 78% compared with 77% in the first nine months 2024.
1.All earnings amounts are shown post-tax, unless stated otherwise.
2.Adjusted EBITDA is without taxation and DD&A expenses.
SHELL PLC
3rd QUARTER 2025 UNAUDITED RESULTS RENEWABLES AND ENERGY SOLUTIONS Quarters$ million Nine monthsQ3 2025Q2 2025Q3 2024%¹ Reference20252024%110 (254) (481) +143Income/(loss) for the period (391) (3) -12,47718 (245) (319) Of which: Identified itemsA(432) 183 92 (9) (162) +1,092Adjusted EarningsA41 (186) +122223 102 (75) +118Adjusted EBITDAA436 101 +333660 1 (364) +60,737Cash flow from operating activitiesA1,028 2,948 -65517 555 409 Cash capital expenditureC1,475 1,272 72 70 79 +4External power sales (terawatt hours)2 218 230 -5150 132 148 +14Sales of pipeline gas to end-use customers (terawatt hours)3 465 487 -4 1.Q3 on Q2 change
2.Physical power sales to third parties; excluding financial trades and physical trade with brokers, investors, financial institutions, trading platforms, and wholesale traders.
3.Physical natural gas sales to third parties; excluding financial trades and physical trade with brokers, investors, financial institutions, trading platforms, and wholesale traders. Excluding sales of natural gas by other segments and LNG sales.
Renewables and Energy Solutions includes activities such as renewable power generation, the marketing and trading and optimisation of power and pipeline gas, as well as carbon credits, and digitally enabled customer solutions. It also includes the production and marketing of hydrogen, development of commercial carbon capture and storage hubs, investment in nature-based projects that avoid or reduce carbon emissions, and Shell Ventures, which invests in companies that work to accelerate the energy and mobility transformation.
Quarter Analysis1
Income/(loss) for the period was driven by the same factors as Adjusted Earnings and includes identified items.
Adjusted Earnings, compared with the second quarter 2025, reflected higher margins (increase of $131 million), partly offset by higher operating expenses (increase of $31 million).
Most Renewables and Energy Solutions activities were loss-making in the third quarter 2025, these were more than offset by positive Adjusted Earnings from trading and optimisation and energy marketing.
Identified items in the third quarter 2025 included gains of $134 million related to the disposal of assets, partly offset by unfavourable movements of $87 million due to the fair value accounting of commodity derivatives. These gains and unfavourable movements compare with the second quarter 2025 which included unfavourable movements of $217 million due to the fair value accounting of commodity derivatives and impairment charges of $136 million, partly offset by gains of $108 million on sales of assets. As part of Shell's normal business, commodity derivative contracts are entered into as hedges for mitigation of economic exposures on future purchases, sales and inventory.
Adjusted EBITDA2 was driven by the same factors as Adjusted Earnings.
Cash flow from operating activities for the third quarter 2025 was primarily driven by working capital inflows of $960 million and Adjusted EBITDA. These inflows were partly offset by net cash outflows related to derivatives of $272 million and payments relating to emissions programmes of $264 million.
Nine Months Analysis1
Income/(loss) for the period was driven by the same factors as Adjusted Earnings and includes identified items.
Adjusted Earnings, compared with the first nine months 2024, reflected lower operating expenses (decrease of $165 million) and higher margins (increase of $64 million), mainly due to higher generation and energy marketing margins, partly offset by lower trading and optimisation margins.
Most Renewables and Energy Solutions activities were loss-making for the first nine months 2025, these were more than offset by positive Adjusted Earnings from trading and optimisation.
Identified items in the first nine months 2025 included unfavourable movements of $284 million relating to the fair value accounting of commodity derivatives and impairment charges of $177 million, partly offset by gains on disposals of assets of $99 million. These net charges compare with the first nine months 2024 which included favourable movements of $250 million due to the fair value accounting of commodity derivatives, partly offset by net impairment charges and reversals of
SHELL PLC
3rd QUARTER 2025 UNAUDITED RESULTS $89 million. As part of Shell's normal business, commodity derivative contracts are entered into as hedges for mitigation of economic exposures on future purchases, sales and inventory.
Adjusted EBITDA2 was driven by the same factors as Adjusted Earnings.
Cash flow from operating activities for the first nine months 2025 was primarily driven by working capital inflows of $1,212 million and Adjusted EBITDA. These inflows were partly offset by net cash outflows related to derivatives of $507 million.
1.All earnings amounts are shown post-tax, unless stated otherwise.
2.Adjusted EBITDA is without taxation and DD&A expenses.
Additional Growth Measures
Quarters Nine monthsQ3 2025Q2 2025Q3 2024%¹ 20252024% Renewable power generation capacity (gigawatt): 3.8 3.9 3.4 -1– In operation2 3.8 3.4 +132.6 3.8 3.9 -32– Under construction and/or committed for sale3 2.6 3.9 -34 1.Q3 on Q2 change
2.Shell's equity share of renewable generation capacity post commercial operation date. It excludes Shell's equity share of associates where information cannot be obtained.
3.Shell's equity share of renewable generation capacity under construction and/or committed for sale under long-term offtake agreements (PPA). It excludes Shell's equity share of associates where information cannot be obtained.
SHELL PLC
3rd QUARTER 2025 UNAUDITED RESULTS CORPORATE Quarters$ million Nine monthsQ3 2025Q2 2025Q3 2024 Reference20252024(402) (539) (647) Income/(loss) for the period (1,424) (2,656) (20) (77) (3) Of which: Identified itemsA(122) (1,069) (383) (463) (643) Adjusted EarningsA(1,302) (1,588) (272) (346) (346) Adjusted EBITDAA(879) (650) (208) (2,283) 115 Cash flow from operating activitiesA(3,022) (1,898) The Corporate segment covers the non-operating activities supporting Shell. It comprises Shell’s holdings and treasury organisation, headquarters and central functions, self-insurance activities and centrally managed longer-term innovation portfolio. All finance expense, income and related taxes are included in Corporate Adjusted Earnings rather than in the earnings of business segments.
Quarter Analysis1
Income/(loss) for the period was driven by the same factors as Adjusted Earnings and includes identified items.
Adjusted Earnings, compared with the second quarter 2025, reflected favourable tax movements and currency exchange rate effects, partly offset by unfavourable net interest movements and higher operating expenses.
Adjusted EBITDA2 was mainly driven by favourable currency exchange rate effects partly offset by higher operating expenses.
Cash flow from operating activities for the third quarter 2025 was primarily driven by Adjusted EBITDA.
Nine Months Analysis1
Income/(loss) for the period was driven by the same factors as Adjusted Earnings and includes identified items.
Adjusted Earnings, compared with the first nine months 2024, were primarily driven by favourable tax movements, partly offset by unfavourable net interest movements, currency exchange rate effects and operating expenses.
Identified items in the first nine months 2024 included reclassifications from equity to profit and loss of cumulative currency translation differences related to funding structures resulting in unfavourable movements of $1,122 million. These currency translation differences were previously recognised in other comprehensive income and accumulated in equity as part of accumulated other comprehensive income.
Adjusted EBITDA2 was mainly driven by unfavourable currency exchange rate effects and operating expenses.
Cash flow from operating activities for the first nine months 2025 was primarily driven by working capital outflows of $1,809 million, which included a reduction in joint venture deposits, as well as Adjusted EBITDA and tax payments of $464 million.
1.All earnings amounts are shown post-tax, unless stated otherwise.
2.Adjusted EBITDA is without taxation and DD&A expenses.
SHELL PLC
3rd QUARTER 2025 UNAUDITED RESULTS OUTLOOK FOR THE FOURTH QUARTER 2025
Full year 2024 cash capital expenditure was $21 billion. Our cash capital expenditure range for the full year 2025 is expected to be within $20 - $22 billion.
Integrated Gas production is expected to be approximately 920 - 980 thousand boe/d. LNG liquefaction volumes are expected to be approximately 7.4 - 8.0 million tonnes.
Upstream production is expected to be approximately 1,770 - 1,970 thousand boe/d.
Marketing sales volumes are expected to be approximately 2,500 - 3,000 thousand b/d.
Refinery utilisation is expected to be approximately 87% - 95%. Chemicals manufacturing plant utilisation is expected to be approximately 71% - 79%.
Corporate Adjusted Earnings1 were a net expense of $383 million for the third quarter 2025. Corporate Adjusted Earnings are expected to be a net expense of approximately $600 - $800 million in the fourth quarter 2025.
1.For the definition of Adjusted Earnings and the most comparable GAAP measure see Reference A.
FORTHCOMING EVENTS
DateEventFebruary 5, 2026Fourth quarter 2025 results and dividendsMarch 12, 2026Publication of Annual Report and Accounts and filing of Form 20-F for the year ended December 31, 2025May 7, 2026First quarter 2026 results and dividendsJuly 30, 2026Second quarter 2026 results and dividendsOctober 29, 2026Third quarter 2026 results and dividends SHELL PLC
3rd QUARTER 2025 UNAUDITED RESULTS UNAUDITED CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
CONSOLIDATED STATEMENT OF INCOME Quarters$ millionNine monthsQ3 2025Q2 2025Q3 2024 2025202468,153 65,406 71,089 Revenue1202,793 218,031 507 712 933 Share of profit/(loss) of joint ventures and associates1,834 3,150 1,751 326 440 Interest and other income/(expenses)22,379 1,042 70,410 66,443 72,462 Total revenue and other income/(expenses)207,006 222,222 45,145 44,099 48,225 Purchases135,093 144,509 5,609 4,909 6,138 Production and manufacturing expenses16,068 17,541 3,258 3,077 3,139 Selling, distribution and administrative expenses9,175 9,208 409 278 294 Research and development872 768 175 360 305 Exploration745 1,551 6,607 6,670 5,916 Depreciation, depletion and amortisation218,718 19,352 1,284 1,075 1,174 Interest expense3,478 3,573 62,486 60,468 65,190 Total expenditure184,148 196,502 7,924 5,975 7,270 Income/(loss) before taxation22,858 25,717 2,504 2,332 2,879 Taxation charge/(credit)28,918 10,237 5,420 3,644 4,391 Income/(loss) for the period13,940 15,480 98 43 100 Income/(loss) attributable to non-controlling interest236 314 5,322 3,601 4,291 Income/(loss) attributable to Shell plc shareholders13,703 15,166 0.91 0.61 0.69 Basic earnings per share ($)32.31 2.39 0.90 0.60 0.68 Diluted earnings per share ($)32.28 2.36 1.See Note 2 “Segment information”.
2.See Note 7 “Other notes to the unaudited Condensed Consolidated Interim Financial Statements”.
3.See Note 3 “Earnings per share”.
CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME Quarters$ millionNine monthsQ3 2025Q2 2025Q3 2024 202520245,420 3,644 4,391 Income/(loss) for the period13,940 15,480 Other comprehensive income/(loss) net of tax: Items that may be reclassified to income in later periods: (268) 4,127 2,947 – Currency translation differences15,569 1,651 10 7 35 – Debt instruments remeasurements23 16 (86) (109) (75) – Cash flow hedging gains/(losses)(221) (7) 11 5 (2) – Deferred cost of hedging(26) (22) (18) 113 35 – Share of other comprehensive income/(loss) of joint ventures and associates169 (27) (351) 4,143 2,940 Total5,515 1,610 Items that are not reclassified to income in later periods: (4,628) 158 419 – Retirement benefits remeasurements1(4,163) 1,169 (31) (8) 80 – Equity instruments remeasurements(55) 77 — (23) (53) – Share of other comprehensive income/(loss) of joint ventures and associates(59) 1 (4,659) 128 446 Total(4,277) 1,247 (5,010) 4,270 3,386 Other comprehensive income/(loss) for the period1,238 2,857 411 7,914 7,777 Comprehensive income/(loss) for the period15,178 18,337 140 122 177 Comprehensive income/(loss) attributable to non-controlling interest366 357 271 7,792 7,600 Comprehensive income/(loss) attributable to Shell plc shareholders14,811 17,981 1.See Note 7 “Other notes to the unaudited Condensed Consolidated Interim Financial Statements”.
SHELL PLC
3rd QUARTER 2025 UNAUDITED RESULTS CONDENSED CONSOLIDATED BALANCE SHEET$ million September 30, 2025December 31, 2024Assets Non-current assets Goodwill16,034 16,032 Other intangible assets9,546 9,480 Property, plant and equipment183,907 185,219 Joint ventures and associates23,729 23,445 Investments in securities1,592 2,255 Deferred tax18,088 6,857 Retirement benefits15,527 10,003 Trade and other receivables7,472 6,018 Derivative financial instruments2665 374 256,562 259,683 Current assets Inventories22,913 23,426 Trade and other receivables45,287 45,860 Derivative financial instruments29,103 9,673 Cash and cash equivalents33,053 39,110 110,357 118,069 Assets classified as held for sale110,819 9,857 121,176 127,926 Total assets377,738 387,609 Liabilities Non-current liabilities Debt63,955 65,448 Trade and other payables4,671 3,290 Derivative financial instruments2885 2,185 Deferred tax111,955 13,505 Retirement benefits17,632 6,752 Decommissioning and other provisions21,197 21,227 110,296 112,407 Current liabilities Debt10,022 11,630 Trade and other payables56,816 60,693 Derivative financial instruments25,924 7,391 Income taxes payable3,447 4,648 Decommissioning and other provisions5,657 4,469 81,865 88,831 Liabilities directly associated with assets classified as held for sale17,755 6,203 89,620 95,034 Total liabilities199,916 207,441 Equity attributable to Shell plc shareholders175,823 178,307 Non-controlling interest1,999 1,861 Total equity177,822 180,168 Total liabilities and equity377,738 387,609 1. See Note 7 “Other notes to the unaudited Condensed Consolidated Interim Financial Statements”.
2. .See Note 6 “Derivative financial instruments and debt excluding lease liabilities”.
SHELL PLC
3rd QUARTER 2025 UNAUDITED RESULTS CONSOLIDATED STATEMENT OF CHANGES IN EQUITY Equity attributable to Shell plc shareholders $ millionShare capital1Shares held in trustOther reserves²Retained earningsTotalNon-controlling interest Total equityAt January 1, 2025510 (803) 19,766 158,834 178,307 1,861 180,168 Comprehensive income/(loss) for the period— — 1,108 13,703 14,811 366 15,178 Transfer from other comprehensive income— — 19 (19) — — — Dividends³— — — (6,405) (6,405) (119) (6,524) Repurchases of shares4(25) — 25 (10,556) (10,556) — (10,556) Share-based compensation— 360 (293) (419) (352) — (352) Other changes— — — 22 22 (109) (87) At September 30, 2025485 (444) 20,625 155,157 175,823 1,999 177,822 At January 1, 2024544 (997) 21,145 165,915 186,607 1,755 188,362 Comprehensive income/(loss) for the period— — 2,815 15,166 17,981 357 18,337 Transfer from other comprehensive income— — 166 (166) — — — Dividends3— — — (6,556) (6,556) (242) (6,798) Repurchases of shares4(25) — 25 (10,536) (10,536) — (10,536) Share-based compensation— 542 (24) (400) 119 — 119 Other changes— — — 60 60 (5) 55 At September 30, 2024519 (456) 24,127 163,482 187,673 1,865 189,538 1. See Note 4 “Share capital”.
2. See Note 5 “Other reserves”.
3. The amount charged to retained earnings is based on prevailing exchange rates on payment date.
4. Includes shares committed to repurchase under an irrevocable contract and repurchases subject to settlement at the end of the quarter.
SHELL PLC
3rd QUARTER 2025 UNAUDITED RESULTS CONSOLIDATED STATEMENT OF CASH FLOWS Quarters$ millionNine monthsQ3 2025 Q2 2025Q3 2024 202520247,924 5,975 7,270 Income before taxation for the period22,858 25,717 Adjustment for: 822 515 554 – Interest expense (net)1,973 1,749 6,607 6,670 5,916 – Depreciation, depletion and amortisation118,718 19,352 49 206 150 – Exploration well write-offs283 973 (1,068) (128) 154 – Net (gains)/losses on sale and revaluation of non-current assets and businesses(1,069) — (507) (712) (933) – Share of (profit)/loss of joint ventures and associates(1,834) (3,150) 700 2,361 860 – Dividends received from joint ventures and associates3,584 2,390 352 (27) 2,705 – (Increase)/decrease in inventories1,178 1,143 569 3,635 4,057 – (Increase)/decrease in current receivables1,594 5,827 (949) (3,994) (4,096) – Increase/(decrease) in current payables(5,850) (7,314) (153) 626 735 – Derivative financial instruments229 2,373 (61) (17) 125 – Retirement benefits(179) (267) 515 (425) 359 – Decommissioning and other provisions(391) (572) 74 684 (144) – Other1,328 2,392 (2,668) (3,432) (3,028) Tax paid(8,999) (9,092) 12,207 11,937 14,684 Cash flow from operating activities33,425 41,522 (4,557) (5,393) (4,690) Capital expenditure(13,698) (13,114) (342) (406) (222) Investments in joint ventures and associates(1,161) (983) (8) (17) (38) Investments in equity securities(40) (63) (4,907) (5,817) (4,950) Cash capital expenditure(14,899) (14,161) 747 (57) 94 Proceeds from sale of property, plant and equipment and businesses1,249 1,128 1,023 1 94 Proceeds from joint ventures and associates from sale, capital reduction and repayment of long-term loans1,057 284 2 19 6 Proceeds from sale of equity securities27 576 468 508 593 Interest received1,484 1,818 903 360 1,074 Other investing cash inflows11,768 2,814 (494) (420) (769) Other investing cash outflows(2,308) (3,183) (2,257) (5,406) (3,857) Cash flow from investing activities(11,622) (10,723) (72) (208) (89) Net increase/(decrease) in debt with maturity period within three months(200) (375) Other debt: 176 180 78 – New borrowings495 377 (2,801) (4,075) (1,322) – Repayments(9,390) (7,008) (848) (1,212) (979) Interest paid(2,907) (3,177) (61) 896 652 Derivative financial instruments1,161 239 7
— — Change in non-controlling interest(17) (5) Cash dividends paid to: (2,103) (2,122) (2,167) – Shell plc shareholders(6,403) (6,554) (6) (27) (92) – Non-controlling interest(119) (242) (3,610) (3,533) (3,537) Repurchases of shares(10,454) (10,319) (155) (5) 6 Shares held in trust: net sales/(purchases) and dividends received(927) (480) (9,473) (10,106) (7,452) Cash flow from financing activities(28,762) (27,545) (106) 655 729 Effects of exchange rate changes on cash and cash equivalents902 224 371 (2,919) 4,105 Increase/(decrease) in cash and cash equivalents(6,057) 3,478 32,682 35,601 38,148 Cash and cash equivalents at beginning of period39,110 38,774 33,053 32,682 42,252 Cash and cash equivalents at end of period33,053 42,252 1.See Note 7 “Other notes to the unaudited Condensed Consolidated Interim Financial Statements”.
SHELL PLC
3rd QUARTER 2025 UNAUDITED RESULTS NOTES TO THE UNAUDITED CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
1. Basis of preparation
These unaudited Condensed Consolidated Interim Financial Statements of Shell plc (“the Company”) and its subsidiaries (collectively referred to as “Shell”) have been prepared in accordance with IAS 34 Interim Financial Reporting as issued by the International Accounting Standards Board ("IASB") and adopted by the UK, and on the basis of the same accounting principles as those used in the Company's Annual Report and Accounts (pages 240 to 312) for the year ended December 31, 2024, as filed with the Registrar of Companies for England and Wales and as filed with the Autoriteit Financiële Markten (the Netherlands) and Amendment No. 1 to Form 20-F ("Form 20-F/A") (pages 10 to 83) for the year ended December 31, 2024, as filed with the US Securities and Exchange Commission, and should be read in conjunction with these filings.
The financial information presented in the unaudited Condensed Consolidated Interim Financial Statements does not constitute statutory accounts within the meaning of section 434(3) of the Companies Act 2006 (“the Act”). Statutory accounts for the year ended December 31, 2024, were published in Shell's Annual Report and Accounts, a copy of which was delivered to the Registrar of Companies for England and Wales. The auditor's report on those accounts was unqualified, did not include a reference to any matters to which the auditor drew attention by way of emphasis without qualifying the report and did not contain a statement under sections 498(2) or 498(3) of the Act.
Key accounting considerations, significant judgements and estimates
Future commodity price assumptions, which represent a significant estimate, were changed in the second quarter 2025 (See Note 7). These remained unchanged in the third quarter 2025. Noting continued volatility in markets, price assumptions remain under review.
The discount rates applied for impairment testing and the discount rate applied to provisions are reviewed on a regular basis. Both discount rates applied in the first nine months 2025 remain unchanged compared with 2024.
2. Segment information
With effect from January 1, 2025, segment earnings are presented on an Adjusted Earnings basis (Adjusted Earnings), which is the earnings measure used by the Chief Executive Officer, who serves as the Chief Operating Decision Maker, for the purposes of making decisions about allocating resources and assessing performance. This aligns with Shell's focus on performance, discipline and simplification.
The Adjusted Earnings measure is presented on a current cost of supplies (CCS) basis and aims to facilitate a comparative understanding of Shell's financial performance from period to period by removing the effects of oil price changes on inventory carrying amounts and removing the effects of identified items. Identified items are in some cases driven by external factors and may, either individually or collectively, hinder the comparative understanding of Shell's financial results from period to period.
The segment earnings measure used until December 31, 2024 was CCS earnings. The difference between CCS earnings and Adjusted Earnings are the identified items. Comparative periods are presented below on an Adjusted Earnings basis.
ADJUSTED EARNINGS BY SEGMENT
Q3 2025$ million Integrated GasUpstreamMarketingChemicals and ProductsRenewables and Energy SolutionsCorporateTotalIncome/(loss) attributable to Shell plc shareholders 5,322Income/(loss) attributable to non-controlling interest 98Income/(loss) for the period2,355 1,707 576 1,074 110 (402) 5,420 Add: Current cost of supplies adjustment before taxation (25) 53 28Add: Tax on current cost of supplies adjustment 6 (12) (6)Less: Identified items before taxation215 (60) (988) 720 (8) (13) (133)Less: Tax on identified items(2) (37) 230 (156) 26 (7) 53Adjusted Earnings2,143 1,804 1,316 550 92 (383) 5,523 Adjusted Earnings attributable to Shell plc shareholders 5,432Adjusted Earnings attributable to non-controlling interest 91 SHELL PLC
3rd QUARTER 2025 UNAUDITED RESULTS Q2 2025$ million Integrated GasUpstreamMarketingChemicals and ProductsRenewables and Energy SolutionsCorporateTotalIncome/(loss) attributable to Shell plc shareholders 3,601Income/(loss) attributable to non-controlling interest 43Income/(loss) for the period1,838 2,008 766 (174) (254) (539) 3,644Add: Current cost of supplies adjustment before taxation 104 333 436Add: Tax on current cost of supplies adjustment (24) (91) (115)Less: Identified items before taxation(102) 271 (460) (64) (300) (63) (717)Less: Tax on identified items203 5 106 13 55 (14) 369Adjusted Earnings1,737 1,732 1,199 118 (9) (463) 4,314Adjusted Earnings attributable to Shell plc shareholders 4,264Adjusted Earnings attributable to non-controlling interest 50 Q3 2024$ million Integrated GasUpstreamMarketingChemicals and ProductsRenewables and Energy SolutionsCorporateTotalIncome/(loss) attributable to Shell plc shareholders 4,291Income/(loss) attributable to non-controlling interest 100Income/(loss) for the period2,631 2,289 507 91 (481) (647) 4,391Add: Current cost of supplies adjustment before taxation 334 331 665Add: Tax on current cost of supplies adjustment (81) (81) (162)Less: Identified items before taxation(327) (348) (526) (165) (430) 7 (1,789)Less: Tax on identified items87 195 104 43 111 (10) 530Adjusted Earnings2,871 2,443 1,182 463 (162) (643) 6,153Adjusted Earnings attributable to Shell plc shareholders 6,028Adjusted Earnings attributable to non-controlling interest 126 Nine months 2025$ million Integrated GasUpstreamMarketingChemicals and ProductsRenewables and Energy SolutionsCorporateTotalIncome/(loss) attributable to Shell plc shareholders 13,703Income/(loss) attributable to non-controlling interest 236Income/(loss) for the period6,982 5,795 2,155 822 (391) (1,424) 13,940Add: Current cost of supplies adjustment before taxation 131 318 449Add: Tax on current cost of supplies adjustment (32) (91) (122)Less: Identified items before taxation461 332 (1,493) (22) (567) (72) (1,361)Less: Tax on identified items158 (410) 332 (45) 135 (50) 120Adjusted Earnings6,363 5,873 3,416 1,117 41 (1,302) 15,507Adjusted Earnings attributable to Shell plc shareholders 15,273Adjusted Earnings attributable to non-controlling interest 235 SHELL PLC
3rd QUARTER 2025 UNAUDITED RESULTS Nine months 2024$ million Integrated GasUpstreamMarketingChemicals and ProductsRenewables and Energy SolutionsCorporateTotalIncome/(loss) attributable to Shell plc shareholders 15,166Income/(loss) attributable to non-controlling interest 314Income/(loss) for the period7,846 6,741 1,606 1,946 (3) (2,656) 15,480Add: Current cost of supplies adjustment before taxation 256 182 438Add: Tax on current cost of supplies adjustment (70) (44) (114)Less: Identified items before taxation(1,663) (609) (1,649) (1,073) 238 (1,104) (5,859)Less: Tax on identified items284 638 394 (5) (55) 35 1,290Adjusted Earnings9,225 6,712 3,046 3,163 (186) (1,588) 20,373Adjusted Earnings attributable to Shell plc shareholders 20,055Adjusted Earnings attributable to non-controlling interest 318 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.
Q3 2025$ million Integrated GasUpstreamMarketingChemicals and ProductsRenewables and Energy SolutionsCorporateTotalCapital expenditure1,002 1,947 481 769 325 32 4,557Add: Investments in joint ventures and associates167 (62) 8 44 184 2 342Add: Investments in equity securities— — — — 9 — 8Cash capital expenditure1,169 1,885 489 813 517 34 4,907 Q2 2025$ million Integrated GasUpstreamMarketingChemicals and ProductsRenewables and Energy SolutionsCorporateTotalCapital expenditure988 2,774 427 704 468 32 5,393Add: Investments in joint ventures and associates209 52 1 71 72 1 406Add: Investments in equity securities— — — — 16 2 17Cash capital expenditure1,196 2,826 429 775 555 36 5,817 Q3 2024$ million Integrated GasUpstreamMarketingChemicals and ProductsRenewables and Energy SolutionsCorporateTotalCapital expenditure1,090 1,998 488 748 327 39 4,690Add: Investments in joint ventures and associates147 (37) 37 13 59 3 222Add: Investments in equity securities— 12 — — 23 3 38Cash capital expenditure1,236 1,974 525 761 409 45 4,950 SHELL PLC
3rd QUARTER 2025 UNAUDITED RESULTS Nine months 2025$ million Integrated GasUpstreamMarketingChemicals and ProductsRenewables and Energy SolutionsCorporateTotalCapital expenditure2,932 6,448 1,160 1,924 1,151 81 13,698Add: Investments in joint ventures and associates550 186 13 122 286 5 1,161Add: Investments in equity securities— — — — 38 2 40Cash capital expenditure3,482 6,634 1,173 2,046 1,475 88 14,899 Nine months 2024$ million Integrated GasUpstreamMarketingChemicals and ProductsRenewables and Energy SolutionsCorporateTotalCapital expenditure2,971 5,533 1,559 1,822 1,124 104 13,114Add: Investments in joint ventures and associates457 268 75 76 103 5 983Add: Investments in equity securities— 12 — — 45 6 63Cash capital expenditure3,429 5,813 1,634 1,898 1,272 114 14,161 REVENUE BY SEGMENT
Third-party revenue includes revenue from sources other than from contracts with customers, which mainly comprises the impact of fair value accounting of commodity derivatives.
Q3 2025$ million Integrated GasUpstreamMarketingChemicals and ProductsRenewables and Energy SolutionsCorporateTotalRevenue: Third-party9,736 844 29,648 19,418 8,500 6 68,153 Inter-segment2,397 9,313 1,796 9,774 1,162 — 24,442 Q2 2025$ million Integrated GasUpstreamMarketingChemicals and ProductsRenewables and Energy SolutionsCorporateTotalRevenue: Third-party9,576 1,193 28,241 18,388 7,996 12 65,406 Inter-segment2,412 8,502 2,177 8,775 835 — 22,701 Q3 2024$ million Integrated GasUpstreamMarketingChemicals and ProductsRenewables and Energy SolutionsCorporateTotalRevenue: Third-party9,748 1,605 30,519 22,608 6,599 10 71,089 Inter-segment2,131 9,618 1,235 9,564 1,131 — 23,679 Nine months 2025$ million Integrated GasUpstreamMarketingChemicals and ProductsRenewables and Energy SolutionsCorporateTotalRevenue: Third-party28,915 3,546 84,973 59,417 25,913 30 202,793 Inter-segment7,484 27,669 5,822 26,804 3,161 — 70,940 SHELL PLC
3rd QUARTER 2025 UNAUDITED RESULTS Nine months 2024$ million Integrated GasUpstreamMarketingChemicals and ProductsRenewables and Energy SolutionsCorporateTotalRevenue: Third-party27,996 4,954 92,564 70,926 21,558 33 218,031 Inter-segment6,691 30,008 3,953 29,725 3,093 — 73,470 Identified items
The objective of identified items is to remove material impacts on net income/loss arising from transactions which are generally uncontrollable and unusual (infrequent or non-recurring) in nature or giving rise to a mismatch between accounting and economic results, or certain transactions that are generally excluded from underlying results in the industry.
Identified items comprise: divestment gains and losses, impairments and impairment reversals, redundancy and restructuring, fair value accounting of commodity derivatives and certain gas contracts that gives rise to a mismatch between accounting and economic results, the impact of exchange rate movements and inflationary adjustments on certain deferred tax balances, and other items.
Q3 2025$ million Integrated GasUpstreamMarketingChemicals and ProductsRenewables and Energy SolutionsCorporateTotalIdentified items included in Income/(loss) before taxation Divestment gains/(losses)31726917149—1,130Impairment reversals/(impairments)(36)(3)(730)(144)(13)(2)(930)Redundancy and restructuring(29)(5)(36)(36)(18)(10)(134)Fair value accounting of commodity derivatives and certain gas contracts1147(4)(24)(22)(121)—(23)Other2101(55)(224)5(4)—(176)Total identified items included in Income/(loss) before taxation215(60)(988)720(8)(13)(133)Total identified items included in Taxation (charge)/credit(2)(37)230(156)26(7)53Identified items included in Income/(loss) for the period Divestment gains/(losses)321632710134—923Impairment reversals/(impairments)(32)6(579)(107)(11)(2)(724)Redundancy and restructuring(21)(3)(27)(28)(14)(7)(100)Fair value accounting of commodity derivatives and certain gas contracts1129(1)(26)(14)(87)——Impact of exchange rate movements and inflationary adjustments on tax balances35(59)———(11)(65)Other299(55)(159)4(4)—(115)Impact on Income/(loss) for the period212(97)(759)56418(20)(81)Impact on Income/(loss) attributable to non-controlling interest———————Impact on Income/(loss) attributable to Shell plc shareholders212(97)(759)56418(20)(81) 1.Fair value accounting of commodity derivatives and certain gas contracts: In the ordinary course of business, Shell enters into contracts to supply or purchase oil and gas products, as well as power and environmental products. Shell also enters into contracts for tolling, pipeline and storage capacity. Derivative contracts are entered into for mitigation of resulting economic exposures (generally price exposure) and these derivative contracts are carried at period-end market price (fair value), with movements in fair value recognised in income for the period. Supply and purchase contracts entered into for operational purposes, as well as contracts for tolling, pipeline and storage capacity, are, by contrast, recognised when the transaction occurs; furthermore, inventory is carried at historical cost or net realisable value, whichever is lower. As a consequence, accounting mismatches occur because: (a) the supply or purchase transaction is recognised in a different period; or (b) the inventory is measured on a different basis. In addition, certain contracts are, due to pricing or delivery conditions, deemed to contain embedded derivatives or written options and are also required to be carried at fair value even though they are entered into for operational purposes. The accounting impacts are reported as identified items.
2.Other identified items represent other credits or charges that based on Shell management's assessment hinder the comparative understanding of Shell's financial results from period to period.
3.Impact of exchange rate movements and inflationary adjustments on tax balances represents the impact on tax balances of exchange rate movements and inflationary adjustments arising on: (a) the conversion to dollars of the local currency tax base of non-monetary assets and liabilities, as well as recognised tax losses (this primarily impacts the Integrated Gas and Upstream segments); and (b) the conversion of dollar-denominated inter-segment loans to local currency, leading to taxable exchange rate gains or losses (this primarily impacts the Corporate segment).
SHELL PLC
3rd QUARTER 2025 UNAUDITED RESULTS Q2 2025$ million Integrated GasUpstreamMarketingChemicals and ProductsRenewables and Energy SolutionsCorporateTotalIdentified items included in Income/(loss) before taxation Divestment gains/(losses)63344(56)(9)119(4)457Impairment reversals/(impairments)(672)(3)(370)(78)(138)—(1,261)Redundancy and restructuring(7)(6)(57)(37)(1)(12)(119)Fair value accounting of commodity derivatives and certain gas contracts151412361(280)—319Other1—(65)—(1)—(47)(113)Total identified items included in Income/(loss) before taxation(102)271(460)(64)(300)(63)(717)Total identified items included in Taxation (charge)/credit20351061355(14)369Identified items included in Income/(loss) for the period Divestment gains/(losses)54350(44)(7)108(3)458Impairment reversals/(impairments)(423)(2)(285)(62)(136)—(908)Redundancy and restructuring(4)(2)(44)(29)—(8)(88)Fair value accounting of commodity derivatives and certain gas contracts1454—1949(217)—307Impact of exchange rate movements and inflationary adjustments on tax balances12022———(19)23Other1—(92)—(1)—(47)(139)Impact on Income/(loss) for the period101276(354)(51)(245)(77)(348)Impact on Income/(loss) attributable to non-controlling interest———————Impact on Income/(loss) attributable to Shell plc shareholders101276(354)(51)(245)(77)(348) 1.For a detailed description, see the corresponding footnotes to the Q3 2025 identified items table above.
Q3 2024$ million Integrated GasUpstreamMarketingChemicals and ProductsRenewables and Energy SolutionsCorporateTotalIdentified items included in Income/(loss) before taxation Divestment gains/(losses)1(2)(110)(19)(20)(3)(154)Impairment reversals/(impairments)(6)(3)(195)(120)(14)—(338)Redundancy and restructuring(69)(189)(136)(141)(26)10(552)Fair value accounting of commodity derivatives and certain gas contracts1(252)(13)(78)126(385)—(602)Other1—(141)(8)(11)16—(143)Total identified items included in Income/(loss) before taxation(327)(348)(526)(165)(430)7(1,789)Total identified items included in Taxation (charge)/credit8719510443111(10)530Identified items included in Income/(loss) for the period Divestment gains/(losses)1(6)(84)(15)(23)(2)(129)Impairment reversals/(impairments)(4)(2)(179)(92)(10)—(288)Redundancy and restructuring(48)(138)(98)(101)(19)7(397)Fair value accounting of commodity derivatives and certain gas contracts1(213)(3)(56)95(279)—(456)Impact of exchange rate movements and inflationary adjustments on tax balances124104———(8)120Other1—(108)(6)(8)12—(110)Impact on Income/(loss) for the period(240)(153)(422)(122)(319)(3)(1,259)Impact on Income/(loss) attributable to non-controlling interest———————Impact on Income/(loss) attributable to Shell plc shareholders(240)(153)(422)(122)(319)(3)(1,259) 1.For a detailed description, see the corresponding footnotes to the Q3 2025 identified items table above.
SHELL PLC
3rd QUARTER 2025 UNAUDITED RESULTS Nine months 2025$ million Integrated GasUpstreamMarketingChemicals and ProductsRenewables and Energy SolutionsCorporateTotalIdentified items included in Income/(loss) before taxation Divestment gains/(losses)94505(87)89381(4)1,481Impairment reversals/(impairments)(708)(27)(1,090)(515)(189)(2)(2,532)Redundancy and restructuring(37)(26)(103)(85)(28)(19)(298)Fair value accounting of commodity derivatives and certain gas contracts11,081(4)11(218)(381)—489Other132(116)(224)(97)(50)(47)(501)Total identified items included in Income/(loss) before taxation461332(1,493)(22)(567)(72)(1,361)Total identified items included in Taxation (charge)/credit158(410)332(45)135(50)120Identified items included in Income/(loss) for the period Divestment gains/(losses)85373(73)69199(3)1,173Impairment reversals/(impairments)(455)(11)(857)(447)(177)(2)(1,949)Redundancy and restructuring(26)(10)(72)(70)(21)(13)(212)Fair value accounting of commodity derivatives and certain gas contracts1946(1)1(168)(284)—494Impact of exchange rate movements and inflationary adjustments on tax balances12995———(58)66Other140(524)(159)(74)(49)(47)(812)Impact on Income/(loss) for the period619(78)(1,161)(67)(432)(122)(1,240)Impact on Income/(loss) attributable to non-controlling interest———————Impact on Income/(loss) attributable to Shell plc shareholders619(78)(1,161)(67)(432)(122)(1,240) 1.For a detailed description, see the corresponding footnotes to the Q3 2025 identified items table above.
Nine months 2024$ million Integrated GasUpstreamMarketingChemicals and ProductsRenewables and Energy SolutionsCorporateTotalIdentified items included in Income/(loss) before taxation Divestment gains/(losses)—155(185)(35)68(3)—Impairment reversals/(impairments)(32)(179)(1,254)(917)(116)—(2,498)Redundancy and restructuring(79)(258)(226)(190)(86)3(837)Fair value accounting of commodity derivatives and certain gas contracts1(1,421)(44)(9)(79)332—(1,221)Other1,2(129)(284)2514839(1,103)(1,304)Total identified items included in Income/(loss) before taxation(1,663)(609)(1,649)(1,073)238(1,104)(5,859)Total identified items included in Taxation (charge)/credit284638394(5)(55)351,290Identified items included in Income/(loss) for the period Divestment gains/(losses)—118(140)(28)54(2)2Impairment reversals/(impairments)(24)(171)(965)(952)(89)—(2,201)Redundancy and restructuring(55)(179)(163)(139)(63)2(597)Fair value accounting of commodity derivatives and certain gas contracts1(1,198)(11)(6)(69)250—(1,032)Impact of exchange rate movements and inflationary adjustments on tax balances18512———53573Other1,2(110)(240)1911030(1,122)(1,313)Impact on Income/(loss) for the period(1,379)28(1,255)(1,078)183(1,069)(4,569)Impact on Income/(loss) attributable to non-controlling interest———18——18Impact on Income/(loss) attributable to Shell plc shareholders(1,379)28(1,255)(1,096)183(1,069)(4,587) SHELL PLC
3rd QUARTER 2025 UNAUDITED RESULTS 1.For a detailed description, see the corresponding footnotes to the Q3 2025 identified items table above.
2.Corporate includes reclassifications from equity to profit and loss of cumulative currency translation differences related to funding structures resulting in unfavourable movements of $1,122 million. These currency translation differences were previously recognised in other comprehensive income and accumulated in equity as part of accumulated other comprehensive income.
The identified items categories above may include after-tax impacts of identified items of joint ventures and associates which are fully reported within "Share of profit/(loss) of joint ventures and associates" in the Consolidated Statement of Income, and fully reported as identified items included in Income/(loss) before taxation in the table above. Identified items related to subsidiaries are consolidated and reported across appropriate lines of the Consolidated Statement of Income.
3. Earnings per share
EARNINGS PER SHAREQuarters Nine monthsQ3 2025Q2 2025Q3 2024 202520245,322 3,601 4,291 Income/(loss) attributable to Shell plc shareholders ($ million)13,703 15,166 Weighted average number of shares used as the basis for determining: 5,845.8 5,947.9 6,256.5 Basic earnings per share (million)5,941.7 6,350.3 5,906.0 6,004.7 6,320.9 Diluted earnings per share (million)5,998.8 6,414.0 4. Share capital
ISSUED AND FULLY PAID ORDINARY SHARES OF €0.07 EACH Number of shares Nominal value
($ million)At January 1, 20256,115,031,158 510 Repurchases of shares(303,598,711) (25) At September 30, 20255,811,432,447 485 At January 1, 20246,524,109,049 544 Repurchases of shares(299,830,201) (25) At September 30, 20246,224,278,848 519 At Shell plc’s Annual General Meeting on May 20, 2025, the Board was authorised to allot ordinary shares in Shell plc, and to grant rights to subscribe for, or to convert, any security into ordinary shares in Shell plc, up to an aggregate nominal amount of approximately €140 million (representing approximately 2,007 million ordinary shares of €0.07 each), and to list such shares or rights on any stock exchange. This authority expires at the earlier of the close of business on August 19, 2026, or the end of the Annual General Meeting to be held in 2026, unless previously renewed, revoked or varied by Shell plc in a general meeting.
SHELL PLC
3rd QUARTER 2025 UNAUDITED RESULTS 5. Other reserves
OTHER RESERVES$ millionMerger reserveShare premium reserveCapital redemption reserveShare plan reserveAccumulated other comprehensive incomeTotalAt January 1, 202537,298 154 270 1,417 (19,373) 19,766 Other comprehensive income/(loss) attributable to Shell plc shareholders— — — — 1,108 1,108 Transfer from other comprehensive income— — — — 19 19 Repurchases of shares— — 25 — — 25 Share-based compensation— — — (293) — (293) At September 30, 202537,298 154 296 1,124 (18,246) 20,625 At January 1, 202437,298 154 236 1,308 (17,851) 21,145 Other comprehensive income/(loss) attributable to Shell plc shareholders— — — — 2,815 2,815 Transfer from other comprehensive income— — — — 166 166 Repurchases of shares— — 25 — — 25 Share-based compensation— — — (24) — (24) At September 30, 202437,298 154 261 1,284 (14,870) 24,127 The merger reserve and share premium reserve were established as a consequence of Shell plc (formerly Royal Dutch Shell plc) becoming the single parent company of Royal Dutch Petroleum Company and The “Shell” Transport and Trading Company, p.l.c., now The Shell Transport and Trading Company Limited, in 2005. The merger reserve increased in 2016 following the issuance of shares for the acquisition of BG Group plc. The capital redemption reserve was established in connection with repurchases of shares of Shell plc. The share plan reserve is in respect of equity-settled share-based compensation plans.
6. Derivative financial instruments and debt excluding lease liabilities
As disclosed in the Consolidated Financial Statements for the year ended December 31, 2024, presented in the Annual Report and Accounts and Form 20-F/A for that year, Shell is exposed to the risks of changes in fair value of its financial assets and liabilities. The fair values of the financial assets and liabilities are defined as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. Methods and assumptions used to estimate the fair values at September 30, 2025, are consistent with those used in the year ended December 31, 2024, though the carrying amounts of derivative financial instruments have changed since that date. The movement of the derivative financial instruments between December 31, 2024 and September 30, 2025, is a decrease of $570 million for the current assets and a decrease of $1,467 million for the current liabilities.
The table below provides the comparison of the fair value with the carrying amount of debt excluding lease liabilities, disclosed in accordance with IFRS 7 Financial Instruments: Disclosures.
DEBT EXCLUDING LEASE LIABILITIES$ millionSeptember 30, 2025December 31, 2024Carrying amount145,406 48,376 Fair value242,214 44,119 1. Shell issued no debt under the US shelf or under the Euro medium-term note programmes since November 2021 and September 2020, respectively. During the third quarter 2025 the Company regained access to its US shelf programme.
2. Mainly determined from the prices quoted for these securities.
SHELL PLC
3rd QUARTER 2025 UNAUDITED RESULTS 7. Other notes to the unaudited Condensed Consolidated Interim Financial Statements
Consolidated Statement of Income
Interest and other income
Quarters$ millionNine monthsQ3 2025Q2 2025Q3 2024 202520241,751 326 440 Interest and other income/(expenses)2,379 1,042 Of which: 468 559 619 Interest income1,508 1,824 16 44 4 Dividend income (from investments in equity securities)61 58 1,068 128 (154) Net gains/(losses) on sales and revaluation of non-current assets and businesses1,069 — 82 (447) (189) Net foreign exchange gains/(losses) on financing activities(503) (1,292) 117 42 159 Other245 452 Net gains/(losses) on sales and revaluation of non-current assets and businesses in the third quarter 2025 principally relates to the sale of Shell's 16.125% interest in Colonial Enterprises, Inc.
Depreciation, depletion and amortisation
Quarters$ millionNine monthsQ3 2025Q2 2025Q3 2024 202520246,607 6,670 5,916 Depreciation, depletion and amortisation18,718 19,352 Of which: 5,8235,4635,578Depreciation16,417 16,874 7871,238340Impairments2,336 2,706 (3)(31)(2)Impairment reversals(35) (228) Impairments recognised in the third quarter 2025 of $787 million pre-tax ($580 million post-tax) mainly relate to Marketing ($588 million) and Chemicals and Products ($144 million). The impairment in Marketing was principally triggered by the decision not to restart construction of the planned biofuels facility at the Shell Energy and Chemicals Park in Rotterdam.
Impairments recognised in the second quarter 2025 of $1,238 million pre-tax ($877 million post-tax) principally relate to Integrated Gas ($666 million) and Marketing ($399 million). Impairments recognised in Integrated Gas were triggered by lower commodity prices applied in impairment testing.
Impairments recognised in the third quarter 2024 of $340 million pre-tax ($290 million post-tax) mainly relate to various assets in Marketing and Chemicals and Products.
Taxation charge/credit
Quarters$ millionNine monthsQ3 2025Q2 2025Q3 2024 202520242,504 2,332 2,879 Taxation charge/(credit)8,918 10,237 Of which: 2,3972,2772,834Income tax excluding Pillar Two income tax8,699 10,026 1065545Income tax related to Pillar Two income tax220 212 As required by IAS 12 Income Taxes, Shell has applied the exception to recognising and disclosing information about deferred tax assets and liabilities related to Pillar Two income taxes.
SHELL PLC
3rd QUARTER 2025 UNAUDITED RESULTS Consolidated Statement of Comprehensive Income
Currency translation differences
Quarters$ millionNine monthsQ3 2025Q2 2025Q3 2024 20252024(268) 4,127 2,947 Currency translation differences5,569 1,651 Of which: (234)4,1172,912Recognised in Other comprehensive income5,501 524 (33)935(Gain)/loss reclassified to profit or loss68 1,127 Retirement benefits remeasurements
Quarters$ millionNine monthsQ3 2025Q2 2025Q3 2024 20252024(4,628)158419Retirement benefits remeasurements(4,163) 1,169 Retirement benefits remeasurements in the third quarter 2025 principally relate to recognition of an adjustment to reduce the Dutch pension fund surplus and recognising a minimum funding liability (see Retirement benefits below).
Condensed Consolidated Balance Sheet
Deferred tax
$ million September 30, 2025December 31, 2024Non-current assets Deferred tax8,088 6,857Non-current liabilities Deferred tax11,955 13,505Net deferred liability(3,867) (6,648) The presentation in the balance sheet takes into consideration the offsetting of deferred tax assets and deferred tax liabilities within the same tax jurisdiction, where this is permitted. The overall deferred tax position in a particular tax jurisdiction determines whether a deferred tax balance related to that jurisdiction is presented within deferred tax assets or deferred tax liabilities.
Shell's net deferred tax position was a liability of $3,867 million at September 30, 2025 (December 31, 2024: $6,648 million). The net decrease in the net deferred tax liability is mainly driven by retirement benefits remeasurements in the third quarter 2025 (see Retirement benefits below) and various other smaller items.
Retirement benefits
$ million September 30, 2025December 31, 2024Non-current assets Retirement benefits5,527 10,003 Non-current liabilities Retirement benefits7,632 6,752 Surplus/(deficit)(2,105) 3,251 On July 1, 2023, new pension legislation ("Wet Toekomst Pensioenen" (WTP)) came into effect in the Netherlands, with an expected implementation required prior to January 1, 2028. In July 2025, the Trustee Board of the Stichting Shell Pensioen Fonds (“SSPF”), Shell's defined benefit pension fund in the Netherlands, formally accepted the transition plan to transition from a defined benefit pension fund to a defined contribution plan with effect from January 1, 2027, subject to the local funding level of the plan remaining above an agreed level (125%) during a predetermined transition period.
SHELL PLC
3rd QUARTER 2025 UNAUDITED RESULTS In accordance with asset ceiling principles, in July 2025, Shell recognised an adjustment to reduce the pension fund surplus of $5,521 million to nil, and recognised a liability for a minimum funding requirement estimated at $750 million, resulting in a loss in Other comprehensive income. In addition, a net deferred tax liability (see Deferred tax above) of $1,617 million was unwound, leading to an overall net post-tax loss of $4,654 million recognised in Other comprehensive income (see Retirement benefits remeasurements above). The asset ceiling recognised will continue to be monitored and remeasured in accordance with IAS 19 Employee Benefits.
Subsequently, at the date of transition and settlement (expected December 31, 2026), the surplus at that date will be de-recognised, resulting in an identified loss in the Consolidated Statement of Income. The extent to which the funding level will meet the agreed 125% threshold is subject to uncertainty.
Assets classified as held for sale
$ million September 30, 2025December 31, 2024Assets classified as held for sale10,819 9,857 Liabilities directly associated with assets classified as held for sale7,755 6,203 Assets classified as held for sale and associated liabilities at September 30, 2025, principally relate to Shell's UK offshore oil and gas assets in Upstream and mining interests in Canada in Chemicals and Products. Upon completion of the sale, Shell's UK offshore assets will be derecognised in exchange for a 50% interest in a newly formed joint venture.
The major classes of assets and liabilities classified as held for sale at September 30, 2025, are Property, plant and equipment ($9,977 million; December 31, 2024: $8,283 million), Deferred tax liabilities ($3,428 million; December 31, 2024: $2,042 million) and Decommissioning and other provisions ($3,159 million; December 31, 2024: $3,053 million).
Consolidated Statement of Cash Flows
Other investing cash inflows
Quarters$ millionNine monthsQ3 2025Q2 2025Q3 2024 20252024903 360 1,074 Other investing cash inflows1,768 2,814 Cash flow from investing activities - Other investing cash inflows for the third quarter 2025 mainly relates to the sale of
pension-related debt securities and repayments of short-term loans.
8. Reconciliation of Operating expenses and Total Debt
RECONCILIATION OF OPERATING EXPENSES Quarters$ millionNine monthsQ3 2025Q2 2025Q3 2024 202520245,609 4,909 6,138 Production and manufacturing expenses16,068 17,541 3,258 3,077 3,139 Selling, distribution and administrative expenses9,175 9,208 409 278 294 Research and development872 768 9,275 8,265 9,570 Operating expenses26,115 27,517 RECONCILIATION OF TOTAL DEBT September 30, 2025June 30, 2025September 30, 2024$ millionSeptember 30, 2025September 30, 202410,022 10,457 12,015 Current debt10,022 12,015 63,955 65,218 64,597 Non-current debt63,955 64,597 73,977 75,675 76,613 Total debt73,977 76,613 SHELL PLC
3rd QUARTER 2025 UNAUDITED RESULTS ALTERNATIVE PERFORMANCE (NON-GAAP) MEASURES
A.Adjusted Earnings, Adjusted earnings before interest, taxes, depreciation and amortisation (“Adjusted EBITDA”) and Cash flow from operating activities
The “Adjusted Earnings” measure aims to facilitate a comparative understanding of Shell’s financial performance from period to period by removing the effects of oil price changes on inventory carrying amounts and removing the effects of identified items. These items are in some cases driven by external factors and may, either individually or collectively, hinder the comparative understanding of Shell’s financial results from period to period. This measure excludes earnings attributable to non-controlling interest when presenting the total Shell Group result but includes these items when presenting individual segment Adjusted Earnings as set out in the table below.
See Note 2 “Segment information” for the reconciliation of Adjusted Earnings.
We define “Adjusted EBITDA” as “Income/(loss) for the period” adjusted for current cost of supplies; identified items; tax charge/(credit); depreciation, amortisation and depletion; exploration well write-offs and net interest expense. All items include the non-controlling interest component. Management uses this measure to evaluate Shell's performance in the period and over time.
Q3 2025$ million Integrated GasUpstreamMarketingChemicals and ProductsRenewables and Energy SolutionsCorporateTotalAdjusted Earnings 5,432Add: Non-controlling interest 91Adjusted Earnings plus non-controlling interest2,1431,8041,31655092(383)5,523Add: Taxation charge/(credit) excluding tax impact of identified items5111,90143325441(578)2,562Add: Depreciation, depletion and amortisation excluding impairments1,5792,6755888819465,823Add: Exploration well write-offs147————49Add: Interest expense excluding identified items5517515821,0291,283Less: Interest income324512266346468Adjusted EBITDA4,2576,5572,3401,667223(272)14,773Less: Current cost of supplies adjustment before taxation (25)53 28Joint ventures and associates (dividends received less profit)92(78)56(27)(1)—42Derivative financial instruments83(9)(3)(165)(272)230(136)Taxation paid(796)(1,611)(111)(20)28(158)(2,668)Other20216(299)543(277)68252(Increase)/decrease in working capital(802)(34)(220)143960(75)(28)Cash flow from operating activities3,0384,8411,7882,088660(208)12,207 Q2 2025$ million Integrated GasUpstreamMarketingChemicals and ProductsRenewables and Energy SolutionsCorporateTotalAdjusted Earnings 4,264Add: Non-controlling interest 50Adjusted Earnings plus non-controlling interest1,7371,7321,199118(9)(463)4,314Add: Taxation charge/(credit) excluding tax impact of identified items4972,205413(103)20(217)2,815Add: Depreciation, depletion and amortisation excluding impairments1,5852,3535578729065,463Add: Exploration well write-offs3203————206Add: Interest expense excluding identified items53171121628201,074Less: Interest income—26—392492559Adjusted EBITDA3,8756,6382,181864102(346)13,313Less: Current cost of supplies adjustment before taxation 104333 436Joint ventures and associates (dividends received less profit)921,5421617010—1,876Derivative financial instruments54225133(66)410928Taxation paid(967)(1,948)(132)(87)(60)(238)(3,432)Other(265)(413)533471142(395)74(Increase)/decrease in working capital35265567383(128)(1,715)(386)Cash flow from operating activities3,6296,5002,7181,3721(2,283)11,937 SHELL PLC
3rd QUARTER 2025 UNAUDITED RESULTS Q3 2024$ million Integrated GasUpstreamMarketingChemicals and ProductsRenewables and Energy SolutionsCorporateTotalAdjusted Earnings 6,028Add: Non-controlling interest 126Adjusted Earnings plus non-controlling interest2,8712,4431,182463(162)(643)6,153Add: Taxation charge/(credit) excluding tax impact of identified items9492,413322(73)(1)(39)3,571Add: Depreciation, depletion and amortisation excluding impairments1,3692,6915648628665,578Add: Exploration well write-offs2148————150Add: Interest expense excluding identified items49183131429121,173Less: Interest income58—25—581619Adjusted EBITDA5,2347,8712,0811,240(75)(346)16,005Less: Current cost of supplies adjustment before taxation 334331 665Joint ventures and associates (dividends received less profit)(146)(90)516361—(62)Derivative financial instruments(373)479888(106)380133Taxation paid(814)(2,074)(241)23(33)112(3,028)Other(32)(406)275107(75)(234)(365)(Increase)/decrease in working capital(247)(78)7922,131(136)2042,665Cash flow from operating activities3,6235,2682,7223,321(364)11514,684 Nine months 2025$ million Integrated GasUpstreamMarketingChemicals and ProductsRenewables and Energy SolutionsCorporateTotalAdjusted Earnings 15,273Add: Non-controlling interest 235Adjusted Earnings plus non-controlling interest6,3635,8733,4161,11741(1,302)15,507Add: Taxation charge/(credit) excluding tax impact of identified items1,8116,7251,237251124(986)9,161Add: Depreciation, depletion and amortisation excluding impairments4,5677,2411,7112,6052741916,417Add: Exploration well write-offs4279————283Add: Interest expense excluding identified items158546383772,6893,476Less: Interest income36821369101,2991,508Adjusted EBITDA12,86720,5826,3893,941436(879)43,336Less: Current cost of supplies adjustment before taxation 131318 449Joint ventures and associates (dividends received less profit)(102)1,3054219619—1,739Derivative financial instruments1,1683020(669)(507)713755Taxation paid(2,537)(5,557)(417)(44)20(464)(8,999)Other(130)(783)6291,139(151)(584)121(Increase)/decrease in working capital(1,137)(292)(497)(555)1,212(1,809)(3,077)Cash flow from operating activities10,12915,2866,4143,5911,028(3,022)33,425 Nine months 2024$ million Integrated GasUpstreamMarketingChemicals and ProductsRenewables and Energy SolutionsCorporateTotalAdjusted Earnings 20,055Add: Non-controlling interest 318Adjusted Earnings plus non-controlling interest9,2256,7123,0463,163(186)(1,588)20,373Add: Taxation charge/(credit) excluding tax impact of identified items2,8857,2471,039562(10)(81)11,642Add: Depreciation, depletion and amortisation excluding impairments4,1548,1691,6472,5992871816,874Add: Exploration well write-offs14959————973Add: Interest expense excluding identified items136518355442,7373,485Less: Interest income517169(5)1,7361,824Adjusted EBITDA16,41023,5885,7676,308101(650)51,523Less: Current cost of supplies adjustment before taxation 256182 438Joint ventures and associates (dividends received less profit)(247)(924)89165138—(779)Derivative financial instruments(1,586)5366(10)2,4791521,153Taxation paid(2,320)(5,832)(432)(182)(415)89(9,092)Other(90)(978)612(8)75(111)(500)(Increase)/decrease in working capital352827153(869)570(1,377)(344)Cash flow from operating activities12,51816,7345,9995,2212,948(1,898)41,522 SHELL PLC
3rd QUARTER 2025 UNAUDITED RESULTS Identified items
The objective of identified items is to remove material impacts on net income/loss arising from transactions which are generally uncontrollable and unusual (infrequent or non-recurring) in nature or giving rise to a mismatch between accounting and economic results, or certain transactions that are generally excluded from underlying results in the industry.
Identified items comprise: divestment gains and losses, impairments and impairment reversals, redundancy and restructuring, fair value accounting of commodity derivatives and certain gas contracts that gives rise to a mismatch between accounting and economic results, the impact of exchange rate movements and inflationary adjustments on certain deferred tax balances, and other items.
See Note 2 “Segment information” for details.
B. Adjusted Earnings per share
Adjusted Earnings per share is calculated as Adjusted Earnings (see Reference A), divided by the weighted average number of shares used as the basis for basic earnings per share (see Note 3).
C. Cash capital expenditure
Cash capital expenditure represents cash spent on maintaining and developing assets as well as on investments in the period. Management regularly monitors this measure as a key lever to delivering sustainable cash flows. Cash capital expenditure is the sum of the following lines from the Consolidated Statement of Cash Flows: Capital expenditure, Investments in joint ventures and associates and Investments in equity securities.
See Note 2 “Segment information” for the reconciliation of cash capital expenditure.
D. Capital employed and Return on average capital employed
Return on average capital employed ("ROACE") measures the efficiency of Shell’s utilisation of the capital that it employs.
The measure refers to Capital employed which consists of total equity, current debt, and non-current debt reduced by cash and cash equivalents.
In this calculation, the sum of Adjusted Earnings (see Reference A) plus non-controlling interest (NCI) excluding identified items for the current and previous three quarters, adjusted for after-tax interest expense and after-tax interest income, is expressed as a percentage of the average capital employed excluding cash and cash equivalents for the same period.
$ millionQuarters Q3 2025Q2 2025Q3 2024Current debt12,01510,84910,119Non-current debt64,59764,61972,028Total equity189,538187,190192,943Less: Cash and cash equivalents(42,252)(38,148)(43,031)Capital employed – opening223,898224,511232,059Current debt10,02210,45712,015Non-current debt63,95565,21864,597Total equity177,822183,088189,538Less: Cash and cash equivalents(33,053)(32,682)(42,252)Capital employed – closing218,745226,081223,898Capital employed – average221,322225,296227,979 SHELL PLC
3rd QUARTER 2025 UNAUDITED RESULTS $ millionQuarters Q3 2025Q2 2025Q3 2024Adjusted Earnings - current and previous three quarters (Reference A)18,93319,52927,361Add: Income/(loss) attributable to NCI - current and previous three quarters349351376Add: Current cost of supplies adjustment attributable to NCI - current and previous three quarters(9)2556Less: Identified items attributable to NCI (Reference A) - current and previous three quarters——7Adjusted Earnings plus NCI excluding identified items - current and previous three quarters19,27419,90427,787Add: Interest expense after tax - current and previous three quarters2,6632,5772,698Less: Interest income after tax on cash and cash equivalents - current and previous three quarters1,0611,2061,392Adjusted Earnings plus NCI excluding identified items before interest expense and interest income - current and previous three quarters20,87621,27429,093Capital employed – average221,322225,296227,979ROACE on an Adjusted Earnings plus NCI basis9.4%9.4%12.8% E. Net debt and gearing
Net debt is defined as 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 foreign exchange and interest rate risk relating to debt, and associated collateral balances. Management considers this adjustment useful because it reduces the volatility of net debt caused by fluctuations in foreign exchange and interest rates, and eliminates the potential impact of related collateral payments or receipts. Debt-related derivative financial instruments are a subset of the derivative financial instrument assets and liabilities presented on the balance sheet. Collateral balances are reported under “Trade and other receivables” or “Trade and other payables” as appropriate.
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).
$ million September 30, 2025June 30, 2025September 30, 2024Current debt10,022 10,457 12,015 Non-current debt63,955 65,218 64,597 Total debt73,977 75,675 76,613 Of which: Lease liabilities28,571 28,955 25,590 Add: Debt-related derivative financial instruments: net liability/(asset)684 589 1,694 Add: Collateral on debt-related derivatives: net liability/(asset)(403) (366) (821) Less: Cash and cash equivalents(33,053) (32,682) (42,252) Net debt41,204 43,216 35,234 Total equity177,822 183,088 189,538 Total capital219,026 226,304 224,772 Gearing18.8 %19.1 %15.7 % SHELL PLC
3rd QUARTER 2025 UNAUDITED RESULTS F. Operating expenses and Underlying operating expenses
Operating expenses
Operating expenses is a measure of Shell’s cost management performance, comprising the following items from the Consolidated Statement of Income: production and manufacturing expenses; selling, distribution and administrative expenses; and research and development expenses.
Q3 2025$ million Integrated GasUpstreamMarketingChemicals and ProductsRenewables and Energy SolutionsCorporateTotalProduction and manufacturing expenses9402,1983591,63646795,609Selling, distribution and administrative expenses25(22)2,5414181651303,258Research and development4771704628146409Operating expenses1,0122,2472,9702,1006602859,275 Q2 2025$ million Integrated GasUpstreamMarketingChemicals and ProductsRenewables and Energy SolutionsCorporateTotalProduction and manufacturing expenses8991,9401791,459431—4,909Selling, distribution and administrative expenses30432,3194411381063,077Research and development367149382361278Operating expenses9652,0552,5471,9395921688,265 Q3 2024$ million Integrated GasUpstreamMarketingChemicals and ProductsRenewables and Energy SolutionsCorporateTotalProduction and manufacturing expenses1,1642,3943671,766453(6)6,138Selling, distribution and administrative expenses(1)(39)2,4084532091103,139Research and development277555342281294Operating expenses1,1902,4302,8302,2536841859,570 Nine months 2025$ million Integrated GasUpstreamMarketingChemicals and ProductsRenewables and Energy SolutionsCorporateTotalProduction and manufacturing expenses2,7876,2788874,7161,3831716,068Selling, distribution and administrative expenses92636,9121,3024573489,175Research and development10417416210973250872Operating expenses2,9846,5157,9616,1271,91361526,115 Nine months 2024$ million Integrated GasUpstreamMarketingChemicals and ProductsRenewables and Energy SolutionsCorporateTotalProduction and manufacturing expenses3,1706,8811,0524,9731,4541017,541Selling, distribution and administrative expenses125806,8911,1666463009,208Research and development8519413610458192768Operating expenses3,3807,1568,0796,2432,15850127,517 SHELL PLC
3rd QUARTER 2025 UNAUDITED RESULTS Underlying operating expenses
Underlying operating expenses is a measure aimed at facilitating a comparative understanding of performance from period to period by removing the effects of identified items, which, either individually or collectively, can cause volatility, in some cases driven by external factors.
Quarters$ millionNine monthsQ3 2025Q2 2025Q3 2024 202520249,275 8,265 9,570 Operating expenses26,115 27,517 (133) (119) (552) Redundancy and restructuring (charges)/reversal(296) (834) (145) (1) (154) (Provisions)/reversal(247) (366) 1 — — Other24 252 (277) (120) (706) Total identified items(518) (948) 8,998 8,145 8,864 Underlying operating expenses25,596 26,569 G. Free cash flow and Organic free cash flow
Free cash flow is used to evaluate cash available for financing activities, including dividend payments and debt servicing, after investment in maintaining and growing the business. It is defined as the sum of “Cash flow from operating activities” and “Cash flow from investing activities”.
Cash flows from acquisition and divestment activities are removed from Free cash flow to arrive at the Organic free cash flow, a measure used by management to evaluate the generation of free cash flow without these activities.
Quarters$ millionNine monthsQ3 2025Q2 2025Q3 2024 2025202412,207 11,937 14,684 Cash flow from operating activities33,425 41,522 (2,257) (5,406) (3,857) Cash flow from investing activities(11,622) (10,723) 9,950 6,531 10,827 Free cash flow21,803 30,799 1,773 (36) 194 Less: Divestment proceeds (Reference I)2,333 1,988 — 98 — Add: Tax paid on divestments (reported under "Other investing cash outflows")143 — 85 792 — Add: Cash outflows related to inorganic capital expenditure11,007 251 8,263 7,458 10,633 Organic free cash flow220,620 29,062 1.Cash outflows related to inorganic capital expenditure includes portfolio actions which expand Shell's activities through acquisitions and restructuring activities as reported in capital expenditure lines in the Consolidated Statement of Cash Flows.
2.Free cash flow less divestment proceeds, adding back outflows related to inorganic expenditure.
H. Cash flow from operating activities excluding working capital movements
Working capital movements are defined as the sum of the following items in the Consolidated Statement of Cash Flows: (i) (increase)/decrease in inventories, (ii) (increase)/decrease in current receivables, and (iii) increase/(decrease) in current payables.
Cash flow from operating activities excluding working capital movements is a measure used by Shell to analyse its operating cash generation over time excluding the timing effects of changes in inventories and operating receivables and payables from period to period.
Quarters$ millionNine monthsQ3 2025Q2 2025Q3 2024 2025202412,207 11,937 14,684 Cash flow from operating activities33,425 41,522 352 (27) 2,705 (Increase)/decrease in inventories1,178 1,143 569 3,635 4,057 (Increase)/decrease in current receivables1,594 5,827 (949) (3,994) (4,096) Increase/(decrease) in current payables(5,850) (7,314) (28) (386) 2,665 (Increase)/decrease in working capital(3,077) (344) 12,235 12,323 12,019 Cash flow from operating activities excluding working capital movements36,502 41,867 SHELL PLC
3rd QUARTER 2025 UNAUDITED RESULTS I. Divestment proceeds
Divestment proceeds represent cash received from divestment activities in the period. Management regularly monitors this measure as a key lever to deliver free cash flow.
Quarters$ millionNine monthsQ3 2025Q2 2025Q3 2024 20252024747 (57)94Proceeds from sale of property, plant and equipment and businesses1,2491,1281,023 194Proceeds from joint ventures and associates from sale, capital reduction and repayment of long-term loans1,0572842 196Proceeds from sale of equity securities275761,773 (36)194Divestment proceeds2,3331,988 SHELL PLC
3rd QUARTER 2025 UNAUDITED RESULTS CAUTIONARY STATEMENT
All amounts shown throughout this Unaudited Condensed Interim Financial Report are unaudited. All peak production figures in Portfolio Developments are quoted at 100% expected production. The numbers presented throughout this Unaudited Condensed Interim Financial Report may not sum precisely to the totals provided and percentages may not precisely reflect the absolute figures, due to rounding.
The companies in which Shell plc directly and indirectly owns investments are separate legal entities. In this Unaudited Condensed Interim Financial Report, “Shell”, “Shell Group” and “Group” are sometimes used for convenience to reference Shell plc and its subsidiaries in general. Likewise, the words “we”, “us” and “our” are also used to refer to Shell plc and its subsidiaries in general or to those who work for them. These terms are also used where no useful purpose is served by identifying the particular entity or entities. ‘‘Subsidiaries’’, “Shell subsidiaries” and “Shell companies” as used in this Unaudited Condensed Interim Financial Report, refer to entities over which Shell plc either directly or indirectly has control. The terms “joint venture”, “joint operations”, “joint arrangements”, and “associates” may also be used to refer to a commercial arrangement in which Shell has a direct or indirect ownership interest with one or more parties. The term “Shell interest” is used for convenience to indicate the direct and/or indirect ownership interest held by Shell in an entity or unincorporated joint arrangement, after exclusion of all third-party interest.
Forward-Looking statements
This Unaudited Condensed Interim Financial Report contains forward-looking statements (within the meaning of the U.S. Private Securities Litigation Reform Act of 1995) concerning the financial condition, results of operations and businesses of Shell. All statements other than statements of historical fact are, or may be deemed to be, forward-looking statements. Forward-looking statements are statements of future expectations that are based on management’s current expectations and assumptions and involve known and unknown risks and uncertainties that could cause actual results, performance or events to differ materially from those expressed or implied in these statements. Forward-looking statements include, among other things, statements concerning the potential exposure of Shell to market risks and statements expressing management’s expectations, beliefs, estimates, forecasts, projections and assumptions. These forward-looking statements are identified by their use of terms and phrases such as “aim”; “ambition”; ‘‘anticipate’’; “aspire”; “aspiration”; ‘‘believe’’; “commit”; “commitment”; ‘‘could’’; “desire”; ‘‘estimate’’; ‘‘expect’’; ‘‘goals’’; ‘‘intend’’; ‘‘may’’; “milestones”; ‘‘objectives’’; ‘‘outlook’’; ‘‘plan’’; ‘‘probably’’; ‘‘project’’; ‘‘risks’’; “schedule”; ‘‘seek’’; ‘‘should’’; ‘‘target’’; “vision”; ‘‘will’’; “would” and similar terms and phrases. There are a number of factors that could affect the future operations of Shell and could cause those results to differ materially from those expressed in the forward-looking statements included in this Unaudited Condensed Interim Financial Report, including (without limitation): (a) price fluctuations in crude oil and natural gas; (b) changes in demand for Shell’s products; (c) currency fluctuations; (d) drilling and production results; (e) reserves estimates; (f) loss of market share and industry competition; (g) environmental and physical risks, including climate change; (h) risks associated with the identification of suitable potential acquisition properties and targets, and successful negotiation and completion of such transactions; (i) the risk of doing business in developing countries and countries subject to international sanctions; (j) legislative, judicial, fiscal and regulatory developments including tariffs and regulatory measures addressing climate change; (k) economic and financial market conditions in various countries and regions; (l) political risks, including the risks of expropriation and renegotiation of the terms of contracts with governmental entities, delays or advancements in the approval of projects and delays in the reimbursement for shared costs; (m) risks associated with the impact of pandemics, regional conflicts, such as the Russia-Ukraine war and the conflict in the Middle East, and a significant cyber security, data privacy or IT incident; (n) the pace of the energy transition; and (o) changes in trading conditions. No assurance is provided that future dividend payments will match or exceed previous dividend payments. All forward-looking statements contained in this Unaudited Condensed Interim Financial Report are expressly qualified in their entirety by the cautionary statements contained or referred to in this section. Readers should not place undue reliance on forward-looking statements. Additional risk factors that may affect future results are contained in Shell plc’s Form 20-F and amendment thereto for the year ended December 31, 2024 (available at www.shell.com/investors/news-and-filings/sec-filings.html and www.sec.gov). These risk factors also expressly qualify all forward-looking statements contained in this Unaudited Condensed Interim Financial Report and should be considered by the reader. Each forward-looking statement speaks only as of the date of this Unaudited Condensed Interim Financial Report, October 30, 2025. Neither Shell plc nor any of its subsidiaries undertake any obligation to publicly update or revise any forward-looking statement as a result of new information, future events or other information. In light of these risks, results could differ materially from those stated, implied or inferred from the forward-looking statements contained in this Unaudited Condensed Interim Financial Report.
Shell’s net carbon intensity
Also, in this Unaudited Condensed Interim Financial Report we may refer to Shell’s “net carbon intensity” (NCI), which includes Shell’s carbon emissions from the production of our energy products, our suppliers’ carbon emissions in supplying energy for that production and our customers’ carbon emissions associated with their use of the energy products we sell. Shell’s NCI also includes the emissions associated with the production and use of energy products produced by others which Shell purchases for resale. Shell only controls its own emissions. The use of the terms Shell’s “net carbon intensity” or NCI is for convenience only and not intended to suggest these emissions are those of Shell plc or its subsidiaries.
Shell’s net-zero emissions target
Shell’s operating plan and outlook are forecasted for a three-year period and ten-year period, respectively, and are updated every year. They reflect the current economic environment and what we can reasonably expect to see over the next three and ten years. Accordingly, the outlook reflects our Scope 1, Scope 2 and NCI targets over the next ten years. However, Shell’s operating plan and outlook cannot reflect our 2050 net-zero emissions target, as this target is outside our planning period. Such future operating plans and outlooks could include changes to our portfolio, efficiency improvements and the use of carbon capture and storage and carbon credits. In the future, as society moves towards net-zero emissions, we expect Shell’s operating plans and outlooks to reflect this movement. However, if society is not net zero in 2050, as of today, there would be significant risk that Shell may not meet this target.
Forward-Looking non-GAAP measures
This Unaudited Condensed Interim Financial Report may contain certain forward-looking non-GAAP measures such as cash capital expenditure and Adjusted Earnings. We are unable to provide a reconciliation of these forward-looking non-GAAP measures to the most comparable GAAP financial measures because certain information needed to reconcile those non-GAAP measures to the most comparable GAAP financial measures is dependent on future events some of which are outside the control of Shell, such as oil and gas prices, interest rates and exchange rates. Moreover, estimating such GAAP measures with the required precision necessary to provide a meaningful reconciliation is extremely difficult and could not be accomplished without unreasonable effort. Non-GAAP measures in respect of future periods which cannot be reconciled to the most comparable GAAP financial measure are calculated in a manner which is consistent with the accounting policies applied in Shell plc’s consolidated financial statements.
The contents of websites referred to in this Unaudited Condensed Interim Financial Report do not form part of this Unaudited Condensed Interim Financial Report.
SHELL PLC
3rd QUARTER 2025 UNAUDITED RESULTS We may have used certain terms, such as resources, in this Unaudited Condensed Interim Financial Report that the United States Securities and Exchange Commission (SEC) strictly prohibits us from including in our filings with the SEC. Investors are urged to consider closely the disclosure in our Form 20-F and any amendment thereto, File No 1-32575, available on the SEC website www.sec.gov.
This announcement contains inside information.
October 30, 2025
The information in this Unaudited Condensed Interim Financial Report reflects the unaudited consolidated financial position and results of Shell plc. Company No. 4366849, Registered Office: Shell Centre, London, SE1 7NA, England, UK. Contacts:
- Sean Ashley, Company Secretary
- Media: International +44 (0) 207 934 5550; U.S. and Canada: https://www.shell.us/about-us/news-and-insights/media/submit-an-inquiry.html
LEI number of Shell plc: 21380068P1DRHMJ8KU70
Classification: Inside Information
|
|
Stellantis Reports 13% Year-Over-Year Increase in Q3 2025 Shipments and Net Revenues
Important Strategic Actions Taken and Early Signs of Commercial Progress;
Significant Investments for Future Growth Already Announced
Net revenues of €37.2 billion, up 13% compared to Q3 2024, primarily driven by growth in North America, Enlarged Europe and Middle East & Africa, while South America saw a moderate decrease.Consolidated shipments(1) totaled 1.3 million units, marking a 13% year-over-year increase (up 152,000 units). Of this growth, 104,000 units were attributed to North America, primarily due to normalized inventory dynamics compared to the prior-year period, which was affected by the U.S. dealer stock reduction initiative.Global sales increased by 4% year-over-year, driven by growth across Middle East & Africa, North America, and Enlarged Europe regions.Total inventories of 1,252 thousand units (Company inventory of 363 thousand units) on September 30, 2025, +4% compared with mid-year, reflecting disciplined stock management while launching several new vehicles.Commercial progress continues, highlighted by six of the 10 planned 2025 introductions launching by the end of Q3 2025, the return of the 5.7-liter HEMI® V-8-powered Ram 1500, and the ramp-up of several newly-introduced European models.On October 14, 2025, the Company announced a strategic U.S. investment program of $13 billion over the next 4 years, aimed at fueling future growth and reinforcing its manufacturing footprint and brand presence across the U.S.The Company reiterates its H2 2025 financial guidance, which anticipates improvement in Net revenues, AOI(2) margin(3) and Industrial free cash flows(4). "As we continue to implement important strategic changes in order to provide our customers with greater freedom of choice, we have seen positive sequential progress and solid year-over-year performance in Q3, marked by the return of top-line growth. This is encouraging and we are continuing to build on these gains. We are also taking decisive actions to align Stellantis’ resources, programs and plans to support long-term, profitable growth, including our recently announced $13 billion investment in the U.S."Antonio Filosa, CEO
Jeep® Cherokee Q3 2025 Q3 2024 Change H2 2025 FINANCIAL GUIDANCENet revenues: Increased vs. H1 2025
AOI margin: Low-single digits
Industrial free cash flows: Improved vs. H1 2025
As we continue making important and necessary changes to our strategic and product plans, also in response to regulatory, geopolitical, macro-economic and other external and internal developments, we anticipate incurring charges in H2 2025, which, once finalized, we expect will largely be excluded from AOIWe have also initiated a review of our warranty estimation process, which we expect to result in changes in those estimates and one-off charges in H2 2025 Combined shipments (000 units) 1,334 1,174 +14% Consolidated shipments (000 units) 1,300 1,148 +13% Net revenues (€ billion) 37.2 33.0 +13% YTD 2025 YTD 2024 Change Combined shipments (000 units) 4,024 4,105 (2)% Consolidated shipments (000 units) 3,964 4,020 (1)% Net revenues (€ billion) 111.5 118.0 (6)% ____________________________________________________________________________________________________________________________________
All reported data is unaudited. Reference should be made to the section “Safe Harbor Statement” included elsewhere within this document.
AMSTERDAM, October 30, 2025 - Stellantis N.V. today announced its Q3 2025 results, reporting a 13% year-over-year increase in Net revenues to €37.2 billion, primarily driven by growth in North America, Enlarged Europe and Middle East & Africa, while South America saw a moderate decrease. Consolidated shipments(1) totaled 1.3 million units, up 13% (152,000 units), with most of the increase due to a 35% improvement in North America reflecting the benefits of normalized inventory dynamics, compared to the prior year in which the U.S. dealer stock reduction initiative temporarily decreased production.
Progressing Product Launches
By the end of Q3, six of the ten new vehicles planned for 2025 introduction were successfully launched. Additional launches in the fourth quarter will reintroduce several volume nameplates which exemplify important, decisive changes already made in the Company's strategy to provide customers with greater freedom to choose the cars and the configurations they want. Ordering is now open for the SIXPACK-powered Dodge Charger Scat Pack (2-door), the four-door Dodge Charger Daytona, Jeep® Cherokee, Fiat 500 Hybrid and DS No.8.
Sales momentum in the U.S. improved, with a 6% increase in Q3 sales year-over-year. This trend was evidenced across the Jeep®, Ram, Chrysler, and Dodge brands - taking the Company to a monthly market share of 8.7% in September, the highest in 15 months. Another milestone in September was the return to market of the HEMI® V-8-powered Ram 1500.
In Enlarged Europe, several recently introduced models, including the Citroën C3, C3 Aircross, Opel/Vauxhall Frontera and Fiat Grande Panda, supported an improved market share in the B-segment, underpinned by increased production. Net revenues rose 4% compared to the prior year period. Market share in EU30 fell to 15.4%, affected by market declines in France and Italy, where Stellantis has greater exposure and a moderately lower market share in the LCV segment.
Outside North America and Enlarged Europe, Stellantis delivered solid commercial results. Aggregated sales grew 6% year-over-year, led by Middle East & Africa, partially offset by South America.
Stellantis Leadership Team
On October 8, Stellantis announced a number of new appointments to its Leadership Team, promoting exceptional talent from both inside and outside the Company to sharpen regional focus and drive long-term sustainable success.
$13 Billion Investment to Grow in the United States
On October 14, Stellantis unveiled a strategic $13 billion investment program for the next four years to accelerate growth and expand its manufacturing footprint in the United States. This marks the largest investment in the Company’s 100-year U.S. history and will include the launch of five new vehicles and the creation of over 5,000 jobs.
Belvidere, Illinois, plant to reopen for production of two new Jeep models - Cherokee and CompassAll-new Ram midsize truck to be assembled in Toledo, OhioWarren, Michigan, plant to produce all-new large SUV with both range-extended EV and internal combustion engine powertrainsNext-generation Dodge Durango to be built in DetroitKokomo, Indiana, facilities to produce all-new GMET4 EVO engine The new investment will further expand Stellantis’ already significant U.S. footprint, increasing annual finished vehicle production by 50% over current levels. The new product launches will be in addition to a regular cadence of 19 refreshed products across all U.S. assembly plants and updated powertrains planned through 2029.
Stellantis H2 2025 Financial Guidance
Stellantis reiterates its H2 2025 financial guidance, which anticipates continued improvement in Net revenues, AOI and Industrial free cash flows compared to H1 2025.
As we continue making important and necessary changes to our strategic and product plans, also in response to regulatory, geopolitical, macro-economic and other external and internal developments, we anticipate incurring charges in H2 2025, which, once finalized, we expect will largely be excluded from AOI.
We have also initiated a review of our warranty estimation process, which we expect to result in changes in those estimates and one-off charges in H2 2025.
Upcoming Events
On October 30, 2025, at 1:00 p.m. CET/8:00 a.m. EDT, a live webcast and conference call will be held to present Stellantis' Third Quarter 2025 Shipments and Revenues, with the presentation expected to be posted at approximately 8:00 a.m. CET/3:00 a.m. EDT. The webcast and recorded replay will be accessible under the Investors section of the Stellantis corporate website (www.stellantis.com).
About Stellantis
Stellantis N.V. (NYSE: STLA / Euronext Milan: STLAM / Euronext Paris: STLAP) is a leading global automaker, dedicated to giving its customers the freedom to choose the way they move, embracing the latest technologies and creating value for all its stakeholders. Its unique portfolio of iconic and innovative brands includes Abarth, Alfa Romeo, Chrysler, Citroën, Dodge, DS Automobiles, FIAT, Jeep®, Lancia, Maserati, Opel, Peugeot, Ram, Vauxhall, Free2move and Leasys. For more information, visit https://www.stellantis.com.
SEGMENT PERFORMANCE
NORTH AMERICA Q3 2025 Q3 2024 Change Shipments up 35%, reflects the benefits of normalized inventory dynamics, in comparison to the prior year's inventory reduction initiative, which temporarily reduced productionNet revenues up 29%, primarily driven by increased volume, specifically in Jeep® Wrangler and Ram light duty trucks, partially offset by FX translation headwinds YTD 2025 YTD 2024Shipments (000s)403 299 +104 1,050 1,137Net revenues (€ million)16,047 12,425 +3,622 44,245 50,778ENLARGED EUROPE Q3 2025 Q3 2024 Change Shipments up 8%, primarily driven by increases in B-segment nameplates: Citroën C3, Citroën C3 Aircross, Opel/Vauxhall Frontera and Fiat Grande PandaNet revenues up 4%, due to higher shipment volumes and improved mix, partially offset by higher incentives and unfavorable FX translation headwinds YTD 2025 YTD 2024Shipments (000s)534 496 +38 1,823 1,883Net revenues (€ million)12,973 12,482 +491 42,214 42,451MIDDLE EAST & AFRICA Q3 2025 Q3 2024 Change Consolidated shipments up 21%, primarily driven by production growth in Algeria, where local production of FIAT products has been expanding, as well as positive market developments in Türkiye and EgyptNet revenues up 9%, driven by higher shipment volumes in Algeria, Türkiye and Egypt combined with positive net price, partially offset by negative translation effects related to the Turkish Lira YTD 2025 YTD 2024Combined shipments (000s)(1)128 104 +24 379 377Consolidated shipments (000s)(1)94 78 +16 319 292Net revenues (€ million)2,053 1,892 +161 6,997 6,897SOUTH AMERICA Q3 2025 Q3 2024 Change Shipments down 3%, primarily reflects an unusually high comparison base in Q3 '24, when Stellantis recovered Brazilian shipments that had been delayed by the Q2 '24 flood in Rio Grande do SulNet revenues down 5%, driven by lower volumes in Brazil vs. prior year's elevated levels from Q2 '24 flood recovery as well as unfavorable FX translation effects from Brazilian Real and Argentine Peso, partially offset by positive net price and mix impacts YTD 2025 YTD 2024Shipments (000s)252 259 (7) 723 653Net revenues (€ million)3,989 4,215 (226) 11,758 11,582CHINA AND INDIA & ASIA PACIFIC Q3 2025 Q3 2024 Change Consolidated shipments up 7%, driven by an increase in IAP, particularly in New Zealand and Japanese markets, despite challenging economic pressuresNet revenues up 0.2%, due to higher shipments and mix in IAP and favorable y-o-y pricing in China, offset by lower volume of parts and services in China and unfavorable FX translation impacts YTD 2025 YTD 2024Combined shipments (000s)(1)15 14 +1 43 46Consolidated shipments (000s)(1)15 14 +1 43 46Net revenues (€ million)427 426 +1 1,350 1,498MASERATI Q3 2025 Q3 2024 Change Shipments down 14%, resulting from a significantly reduced portfolioNet revenues down 4%, primarily due to lower shipment volumes, unfavorable FX translation impacts, partially offset by higher mix YTD 2025 YTD 2024Shipments (000s)1.8 2.1 (0.3) 5.9 8.6Net revenues (€ million)188 195 (7) 557 826 Reconciliations
Net revenues from external customers to Net revenues
Q3 2025(€ million) NORTH AMERICA ENLARGED EUROPE MIDDLE EAST & AFRICA SOUTH AMERICA CHINA AND INDIA & ASIA PACIFIC MASERATI OTHER(*) STELLANTISNet revenues from external customers 16,039 12,933 2,046 3,927 427 186 1,648 37,206 Net revenues from transactions with other segments 8 40 7 62 — 2 (119) — Net revenues 16,047 12,973 2,053 3,989 427 188 1,529 37,206 ___________________________________________________________________________________________________________________
(*) Other activities, unallocated items and eliminations
Q3 2024(€ million) NORTH AMERICA ENLARGED EUROPE MIDDLE EAST & AFRICA SOUTH AMERICA CHINA AND INDIA & ASIA PACIFIC MASERATI OTHER(*) STELLANTISNet revenues from external customers 12,424 12,458 1,892 4,216 426 193 1,351 32,960 Net revenues from transactions with other segments 1 24 — (1) — 2 (26) — Net revenues 12,425 12,482 1,892 4,215 426 195 1,325 32,960 ___________________________________________________________________________________________________________________
(*) Other activities, unallocated items and eliminations
YTD 2025(€ million) NORTH AMERICA ENLARGED EUROPE MIDDLE EAST & AFRICA SOUTH AMERICA CHINA AND INDIA & ASIA PACIFIC MASERATI OTHER(*) STELLANTISNet revenues from external customers 44,237 42,096 6,984 11,623 1,346 554 4,627 111,467 Net revenues from transactions with other segments 8 118 13 135 4 3 (281) — Net revenues 44,245 42,214 6,997 11,758 1,350 557 4,346 111,467 ___________________________________________________________________________________________________________________
(*) Other activities, unallocated items and eliminations
YTD 2024(€ million) NORTH AMERICA ENLARGED EUROPE MIDDLE EAST & AFRICA SOUTH AMERICA CHINA AND INDIA & ASIA PACIFIC MASERATI OTHER(*) STELLANTISNet revenues from external customers 50,775 42,306 6,897 11,589 1,497 824 4,089 117,977 Net revenues from transactions with other segments 3 145 — (7) 1 2 (144) — Net revenues 50,778 42,451 6,897 11,582 1,498 826 3,945 117,977 ___________________________________________________________________________________________________________________
(*) Other activities, unallocated items and eliminations
NOTES
(1) Combined shipments include shipments by the Company's consolidated subsidiaries and unconsolidated joint ventures, whereas Consolidated shipments only include shipments by the Company's consolidated subsidiaries. This includes the vehicles produced by our joint ventures and associates (including Leapmotor) which are distributed by our consolidated subsidiaries. In addition to the volumes included in consolidated shipments, combined shipments also includes the vehicles distributed by our joint ventures (such as Tofas). Figures by segments may not add up due to rounding.
(2) Adjusted operating income/(loss) excludes from Net profit/(loss) adjustments comprising restructuring and other termination costs, impairments, asset write-offs, disposals of investments and unusual operating income/(expense) that are considered rare or discrete events and are infrequent in nature, as inclusion of such items is not considered to be indicative of the Company's ongoing operating performance, and also excludes Net financial expenses/(income) and Tax expense/(benefit).
Unusual operating income/(expense) are impacts from strategic decisions, as well as events considered rare or discrete and infrequent in nature, as
inclusion of such items is not considered to be indicative of the Company's ongoing operating performance. Unusual operating income/(expense)
includes, but may not be limited to: impacts from strategic decisions to rationalize Stellantis' core operations; facility-related costs stemming from
Stellantis' plans to match production capacity and cost structure to market demand, and convergence and integration costs directly related to
significant acquisitions or mergers.
(3) Adjusted operating income/(loss) margin is calculated as Adjusted operating income/(loss) divided by Net revenues.
(4) Industrial free cash flows is our key cash flow metric and is calculated as Cash flows from operating activities less: (i) cash flows from operating activities from discontinued operations; (ii) cash flows from operating activities related to financial services, net of eliminations; (iii) investments in property, plant and equipment and intangible assets for industrial activities; (iv) contributions of equity to joint ventures and minor acquisitions of consolidated subsidiaries and equity method and other investments; and adjusted for: (i) net intercompany payments between continuing operations and discontinued operations; (ii) proceeds from disposal of assets and (iii) contributions to defined benefit pension plans, net of tax. The timing of Industrial free cash flows may be affected by the timing of monetization of receivables, factoring and the payment of accounts payables, as well as changes in other components of working capital, which can vary from period to period due to, among other things, cash management initiatives and other factors, some of which may be outside of the Company’s control. In addition, Industrial free cash flows is one of the metrics used in the determination of the annual performance bonus for eligible employees, including members of the senior management.
Rankings, market share and other industry information are derived from third-party industry sources (e.g. Agence Nationale des Titres Sécurisés (ANTS), Associação Nacional dos Fabricantes de Veículos Automotores (ANFAVEA), Ministry of Infrastructure and Sustainable Mobility (MIMS), S&P Global, Ward’s Automotive) and internal information unless otherwise stated.
For purposes of this document, and unless otherwise stated industry and market share information are for passenger cars (PC) plus light commercial vehicles (LCV), except as noted below:
Enlarged Europe excludes Russia and Belarus. From 2025, this includes Israel and Palestine (prior periods have not been restated); Middle East & Africa excludes Iran, Sudan and Syria. From 2025, this excludes Israel and Palestine (prior periods have not been restated);South America excludes Cuba;India & Asia Pacific reflects aggregate for major markets where Stellantis competes (Japan (PC), India (PC), South Korea (PC + Pickups), Australia, New Zealand and South East Asia);China represents PC only and includes licensed sales from DPCA; andMaserati reflects aggregate for 17 major markets where Maserati competes and is derived from S&P Global data, Maserati competitive segment and internal information. Prior period figures have been updated to reflect current information provided by third-party industry sources.
EU30 = EU 27 (excluding Malta), Iceland, Norway, Switzerland and UK.
Low emission vehicles (LEV) = battery electric (BEV), plug-in hybrid (PHEV), range-extender electric vehicle (REEV) and fuel cell electric (FCEV) vehicles.
All Stellantis reported BEV and LEV sales include Citroën Ami, Opel Rocks-e and Fiat Topolino; in countries where these vehicles are classified as quadricycles, they are excluded from Stellantis reported combined sales, industry sales and market share figures.
SAFE HARBOR STATEMENT
This document, in particular references to “H2 2025 Financial Guidance”, contains forward looking statements. In particular, statements regarding future financial performance and the Company’s expectations as to the achievement of certain targeted metrics, including revenues, industrial free cash flows, vehicle shipments, capital investments, research and development costs and other expenses at any future date or for any future period are forward-looking statements. These statements may include terms such as “may”, “will”, “expect”, “could”, “should”, “intend”, “estimate”, “anticipate”, “believe”, “remain”, “on track”, “design”, “target”, “objective”, “goal”, “forecast”, “projection”, “outlook”, “prospects”, “plan”, or similar terms. Forward-looking statements are not guarantees of future performance. Rather, they are based on the Company’s current state of knowledge, future expectations and projections about future events and are by their nature, subject to inherent risks and uncertainties. They relate to events and depend on circumstances that may or may not occur or exist in the future and, as such, undue reliance should not be placed on them.
Actual results may differ materially from those expressed in forward-looking statements as a result of a variety of factors, including: the Company’s ability to launch new products successfully and to maintain vehicle shipment volumes; the Company’s ability to attract and retain experienced management and employees; changes in trade policy, the imposition of global and regional tariffs or tariffs targeted to the automobile industry; changes in the global financial markets, general economic environment and changes in demand for automotive products, which is subject to cyclicality; the Company’s ability to successfully manage the industry-wide transition from internal combustion engines to full electrification and accurately predict the market demand for electrified vehicles; the Company’s ability to offer innovative, attractive products and to develop, manufacture and sell vehicles with advanced features including enhanced electrification, connectivity and autonomous-driving characteristics; the Company’s ability to produce or procure electric batteries with competitive performance, cost and at required volumes; the Company’s ability to successfully launch new businesses and integrate acquisitions; a significant malfunction, disruption or security breach compromising information technology systems or the electronic control systems contained in the Company’s vehicles; exchange rate fluctuations, interest rate changes, credit risk and other market risks; increases in costs, disruptions of supply or shortages of raw materials, parts, components and systems used in the Company’s vehicles; changes in local economic and political conditions; the enactment of tax reforms or other changes in tax laws and regulations; the level of governmental economic incentives available to support the adoption of battery electric vehicles; the impact of increasingly stringent regulations regarding fuel efficiency and greenhouse gas and tailpipe emissions; various types of claims, lawsuits, governmental investigations and other contingencies, including product liability and warranty claims and environmental claims, investigations and lawsuits; material operating expenditures in relation to compliance with environmental, health and safety regulations; the level of competition in the automotive industry, which may increase due to consolidation and new entrants; exposure to shortfalls in the funding of the Company’s defined benefit pension plans; the Company’s ability to provide or arrange for access to adequate financing for dealers and retail customers and associated risks related to the operations of financial services companies; the Company’s ability to access funding to execute its business plan; the Company’s ability to realize anticipated benefits from joint venture arrangements; disruptions arising from political, social and economic instability; risks associated with the Company’s relationships with employees, dealers and suppliers; the Company’s ability to maintain effective internal controls over financial reporting; developments in labor and industrial relations and developments in applicable labor laws; earthquakes or other disasters; and other risks and uncertainties.
Any forward-looking statements contained in this document speak only as of the date of this document and the Company disclaims any obligation to update or revise publicly forward looking statements. Further information concerning the Company and its businesses, including factors that could materially affect the Company’s financial results, is included in the Company’s reports and filings with the U.S. Securities and Exchange Commission and AFM.
EN-Stellantis-NV-Q3-2025-Press-Release
|