Logo of jester cap with thought bubble.

Image source: The Motley Fool.

Royal Dutch Shell PLC  (NYSE:RDS-A) (NYSE:RDS-B)
Q3 2019 Earnings Call
Oct. 31, 2019, 9:30 a.m. ET

Contents:

  • Prepared Remarks
  • Questions and Answers
  • Call Participants

Prepared Remarks:

Operator

Welcome to the Royal Dutch Shell 2019 Q3 Announcement. There will be a presentation followed by a Q&A session. [Operator Instructions] I would now like to turn the call over to Ms Jessica Uhl. Please go ahead ma'am.

Jessica Uhl -- Chief Financial Officer

Thank you. Ladies and gentlemen, welcome to Shell's third quarter results call and thank you for joining us today. Before we start, let me highlight the disclaimer statements. In today's call I will take you through Shell's performance and the results for the third quarter. We will also look at how these results fit into our longer-term trends, supporting progress toward our outlook for 2020 organic free cash flow. Later I will also highlight the successes we've seen in our retail and LNG businesses. Both of these businesses are core to our world-class investment case and embrace the strength of our brand, scale and capabilities.

So let us begin with our financial performance. Last quarter, we continued to deliver strong cash flow and earnings. This is despite continued weak oil and gas prices and chemicals margins. We've seen the value potential of one of our core strengths, trading and optimization, which allowed us to capitalize on the current market conditions. This has resulted in very strong performance from integrated gas and downstream.

We've also seen our resilient marketing businesses, generate strong returns, showing the strength of our scale, brand and customer offering. While in our Upstream business, we did not achieve the level of earnings and cash that we know it can generate. Our cash flow from operations for last quarter was $12.1 billion, excluding working capital movements. Our financial performance allowed us to cover the full cash dividend interest payments and share buybacks. And when we review this from a four-quarter rolling perspective with the future support from our projects continuing to ramp-up, we are trending toward the delivery of our $28 billion to $33 billion organic free cash flow outlook in 2020.

However, softer macro conditions did impact our Q2 and Q3 cash flow from operations, excluding working capital movements by some $5 billion in total, when compared to the same period last year. Our outlook is tied to an improved price and margin environment at real terms 2016, $60 per barrel and mid cycle downstream. And the prevailing weak macroeconomic conditions and challenging outlook have led to a review of our near-term price outlook.

While generating industry-leading cash flows is key to our world-class investment case, this is not our only ambition.

We also have the ambition to maintain a strong societal license to operate and to thrive in the energy transition. You may have heard about the Principles for Responsible Investment event, it is the leading global conference on responsible investment.

This year the conference took place in Paris and with about 1,600 delegates it was probably the biggest yet. Ben our CEO, had been invited for a keynote interview conducted by our institutional investors from the Climate Action 100+ initiative, who have led the engagement with us on the climate change statement, which we jointly released in December last year. The interview reflected on the progress Shell has made on its commitments, but also more generally on the transition to a net zero emissions environment.

Importantly, our investors highlighted Shell as leading and addressing climate change in our sector and we continue to work actively with investors across sectors to accelerate action. We believe we are taking meaningful steps to provide solutions and reshape our business models to thrive through the energy transition. I would now like to move on to some of our recent portfolio highlights.

In Q3 active portfolio shaping continued. We achieved two FIDs, four start-ups, three new opportunities for growth and three divestments. In the third quarter, we saw the start-up of two projects in Nigeria, the Forcados Yokri Integrated Project and the Southern Swamp Associated Gas gathering project. In Nigeria, the levels of hydrocarbons flared from the SPDC joint venture facilities have fallen by close to 90% between 2002 and 2017.

SPDC remains committed to eliminating associated gas flaring with reductions already realized from gas gathering initiatives, while it continues to invest in facilities that capture the associated gas and commercialize it through domestic and export markets. These two projects add to these efforts and show the JV's commitment to the development of the Delta state and Nigeria. Through its strong relationships to support business growth and our societal license to operate.

In October, we announced our final investment decision on the Pierce Depressurisation project and the UK Continental Shelf building on our significant presence in the North Sea. The development work will take place between 2020 and 2021 and once complete the Pierce gas field is expected to produce more than 30,000 barrels of oil equivalent per day at peak production.

In September, we announced the completion of the Gumusut-Kakap Phase 2 project in Malaysia. At peak production, the four additional wells that we've drilled will add 50,000 barrels of oil equivalent per day to the semi-floating production system.

This will achieve the rated production capacity of this project of 165,000 barrels of oil equivalent per day. Each of these are great examples of how we are unlocking opportunities and future value and through the combination of brownfield and greenfield projects we will support our next phase of growth.

Now, let us turn to our financials for the quarter. For Q3, cash flow from operations, excluding working capital movements was $12.1 billion. As I've also highlighted, we continue to see pressure on prices and margins for oil, gas and chemicals.

Oil and gas prices softened further, while there were some recovery in refining margins, with overall realized prices and margins lower when compared with Q3 last year.

In the third quarter, Brent was at an average price of $62 per barrel and our organic free cash flow was $6.6 billion. Earnings amounted to $4.8 billion and our return on average capital employed was 8.1%. For Q3, 2019, our gearing was 27.9% or 23.5% on an IAS 17 basis. Our cash capital expenditure in the quarter was $6.1 billion. And for the full-year 2019, we will keep our spend around the lower end of the $24 billion to $29 billion cash capital range.

Our share buyback program is progressing with some $12 billion and shares purchased to-date since the start of the program in July 2018 and the next tranche of up to $2.75 billion begins today. During the last quarter, we bought back $2.9 billion of shares. We have now offset all scrip dividends issued post the BG Group combination.

While our intention to buyback $25 billion of shares remains unchanged, the pace of the program is subject to our progress on debt and macro conditions. We are conscious of the risks to the economy and the outlook for the upstream and downstream macro environments, while acting in-line with our commitment to preserve our financial framework.

With the prevailing weak macroeconomic conditions and challenging outlook, including refining and chemical margins at the low-mid cycle levels, the ability to reduce gearing to 25% and completing the share buyback program may take additional time. We review the share buyback amount on a quarter-by-quarter basis.

Now let us look at our earnings in more detail. Q3, 2019 earnings were down largely due to lower prices and margins. Earnings in the third quarter were $4.8 billion some 15% lower than in Q3 2018. In our Integrated Gas business, total production was 4% higher compared with the third quarter of 2018. This was a result of new fields ramping up in Australia and Trinidad and Tobago.

LNG liquefaction volumes increased by 9%, compared with the third quarter 2018. LNG liquefaction volumes increased mainly as a result of new LNG capacity from Prelude, as well as increased feed gas availability compared with the third quarter 2018.

Integrated Gas earnings were $2.7 billion, reflecting higher volumes and significantly stronger contributions from LNG trading and optimization. These earnings were partly offset by lower realized LNG, oil and gas prices.

In Upstream earnings were some $900 million, reflecting lower oil and gas prices, lower gas production and increased well write-off, mainly in Kazakhstan. These well write-offs a result of the decision not to progress the Kalamkas and Khazar projects. These projects were not deemed competitive versus other opportunities in Shell's Global portfolio. Shell is one of the largest investors in Kazakhstan and look forward to continuing its cooperation with the Republic of Kazakhstan on future projects in the country.

Third quarter Upstream production decreased by 2% compared with the same quarter a year ago. This was caused by portfolio effects and weaker operational performance in the Gulf of Mexico and Norway. Excluding divestments and other portfolio effects, production was up 2% over the same period. In Downstream, earnings were $2.2 billion in the third quarter, up from $2 billion in the same quarter last year. This reflects higher marketing returns and also includes stronger contributions from oil products, trading and optimization as we realized opportunities from our well-positioned and integrated portfolio in the lead up to the International Maritime Organization's stricter environmental rules for shipping fuel, which will start on 1st of January 2020.

Our Downstream earnings were partly offset by lower realized margins for refining base chemicals and intermediates. In the Corporate segment, our underlying earnings excluding identified items were aligned with the latest outlook, where we also highlighted a weakening of the Brazilian reais, generating a negative earnings impact. Now that we've covered our earnings, let me turn to cash flow.

Our cash flow from operations, excluding working capital movements amounted to $12.1 billion. This is $2.6 billion lower than in Q3 last year. In our Integrated Gas business, cash flow from operations in Q3 2019 was $4.2 billion some $900 million or 27% higher than Q3, 2018. In Upstream, our cash flow from operations was $4.4 billion, around $2.3 billion lower than in the same quarter last year. In our Downstream business, our cash flow from operations was $3.2 billion, some $2.2 billion higher in Q3, 2019 when compared with Q3 2018. This largely reflects the negative impact on working capital in Q3, 2018 resulting from higher inventory price and volume movements.

Now let us review how we've delivered over a longer period. On this slide, you can see our financial trends across an extended period. And as I've said in previous quarters, they are moving in the right direction, particularly given the softer macro in Q3. Looking at our gearing this was 27.9% at the end of Q3 2019 more or less at the same level of Q2 2019.

There are a number of factors affecting our gearing calculation, such as additional leases being brought on to our balance sheet and movements in equity through reevaluation of our pension liabilities. For example, last quarter, we bought the lease for the Elba LNG terminal in the US on to our balance sheet adding $1.4 billion to our net debt. And with the current outlook on macro equity movements and lease recognition, gearing is likely to stay above 25% during 2020 on an IFRS 16 basis.

Our net debt at the end of Q3, 2019 was around $75 billion on an IFRS 16 basis. This is some $7 billion lower than at the end of 2017. It is important to note that we have been deleveraging our balance sheet and our priority remains to reduce net debt in 2020. We remain committed to maintaining AA equivalent credit metrics.

Now you've seen the quarterly results and how these fit into our four-quarter rolling financials, let us look at how this supports our 2020 organic free cash flow outlook. This outlook is based on real terms 2016 $60 in mid-cycle Downstream, and prices in the second and third quarters have been below this level.

On a normalized four-quarter rolling basis, we've generated some $21 billion of organic free cash flow. Our growth in cash flows toward 2020 from key operating assets is supported by the ramp-up at Prelude and Appomattox.

Since start-up Prelude has delivered a total of eight LNG cargoes, as well as condensate and LPG. Our focus remains on safe and reliable operations as we continue the production ramp up. Appomattox is also ramping up, producing around 45,000 barrels of oil equivalent per day over the last month from three wells, with 15 more wells and the total drilling program yet to come online. This means production from Appomattox will continue to increase in a phased manner as we bring more wells online in 2020.

With these assets safely ramping up and after adding back to impact from IFRS 16 you can see that we're progressing toward the range of $28 billion to $33 billion of organic free cash flow by the end of 2020. Last quarter, we saw strong cash flow in earnings despite continued weak margins and lower oil and gas prices. This shows a resilience through the cycle .

Before I wrap up, I wanted to talk in more detail about two of our businesses that have delivered competitive and resilient results during the third quarter, LNG and retail. We are a market leader in LNG and our portfolio is unmatched, with diverse supply and demand positions across the world. In 2018, we sold some 71 million tonnes of LNG, a 22% share of worldwide sales. The majority of our volumes some 58 million tonnes last year is sourced on a long-term basis and this is largely matched by long-term sales agreements.

The pricing of more than 80% of these term contracts is linked to the oil price, typically with three months to six months time lag. In addition to our term volumes, we choose to purchase or sell additional LNG on the spot market. These transactions are discretionary and we only pursue them if they're value accretive.

While the value we generate from spot and optimization opportunities might vary from quarter-to-quarter, our world class trading and optimization capabilities allow us to deliver material and resilient cash flows from our leading portfolio.

The performance last quarter demonstrate our strength in trading and optimization and it also shows how the current weak spot LNG prices have little impact on profitability in our business, with the oil price remaining the main macro driver for the Integrated Gas results. Now, let me touch upon another topic, that is of interest to market observers and investors, LNG contract price reviews. Price reviews are a normal feature of long-term contracting and can differ from contract-to-contract. Contracts typically include terms detailing the timing of contract amendments and how revised pricing will be established. For example, while the contractual price formula may change, it would be extremely unusual for the underlying price indexation to change.

From the price reviews that are currently ongoing in our portfolio, we do not expect a significant impact on this or next year's results. Our 2025 cash outlook, cash flow outlook already takes into account anticipated changes from price reviews where required and let's not lose sight of the long-term fundamentals of the LNG market. Natural gas plays a key role in the transition to a cleaner energy system and as we said at our Management Day earlier this year we expect LNG demand to grow at 4% per year, we are planning to grow with it, keeping our leading position. Not only do we expect growing demand, we also see a supply gap emerging in the mid 2020s once the current wave of new liquefaction capacity has been absorbed.

Consequently, we are seeing continued interest in long-term contracts from LNG buyers. In Hong Kong, for example, we recently signed a long-term agreement for the supply of LNG for its first LNG terminal. This secures a new market in Asia. You can see why we believe in LNG as a fuel and as a strong business and why we are committed to continue investing in our LNG portfolio to grow cash and returns.

Another part of the business that did particularly well during Q3 was retail. I thought it would be useful to share some of the progress we've made with the retail growth strategy we presented at the Downstream Open House in March last year. Our retail business currently serves more than 30 million customers every day, with more than 45,000 sites in almost 80 countries, enabling downstream to generate $3.2 billion in cash flow from operations in Q3 and there is more to come.

We are on track to deliver on our 2025 growth targets and reach 55,000 service stations in more than 90 countries, serving more than 40 million customers every day. We will do this by extending our leading position through three key strengths, our scale, our brand recognition with differentiated product and service offerings and our excellent customer focus.

Let me start with the scale of our facilities, we aim to expand in key growth markets like China, India, Indonesia, Mexico and Russia, through adding 5,000 new sites across these markets by 2025. Since 2017, in addition to optimizing our existing portfolio position, we've added around 1,000. China is significant for our growth ambitions. We've been investing materially to strengthen our brand there, now reaching the third position overall in this market and occupying the leading position among international energy companies.

Apart from growing in new markets, we are also increasing our existing markets by adding 5,000 new compared to 2017 by 2025. So far in addition to optimizing our existing portfolio position, we've added over 1500.

Another area for expansion is our convenience stores. We want to add 5,000 stores across our network by the end of 2025, compared to 2017. To-date, we've added more than 1500.

Our convenience stores bring me to the second and third way to extend our leading position, with our brand recognition through our products and services. Like our premium fuel Shell V-Power, which currently constitutes one in every five litres of fuel, we sell in the world. And like our non-fuel retail offerings such as coffee and lubricants. Non-fuel retail margins have increased by 10% compared to last year. Lubricants play an important role in this result, to meet growing demand this year we've opened 100 additional Shell lubricant servicing outlets where people can have the oil in their vehicles changed and have minor checkups, repairs done.

Another successful service we want to keep growing is Shell Fleet Solutions, which now has more than eight million customers. We support our customers by playing a leading role in the handling of electronic tolls for transport companies. The driver uses one Shell card to pay for tolls and fuels and the company receives one periodic invoice, making the administration experience easier. In addition to our facilities and products another way to extend our leading position in retail is through our customer focus.

We have 500,000 service employees working for us around the world and they make sure Shell meets the needs of our customers today and in the future.

This means we keep evolving to meet the changing needs of our customers. Across our retail portfolio for example, we continue to expand our presence in electric battery car charging. Shell Recharge, our fast-charging brand is now present in 300 forecourts across our global network.

Also in Q2, we introduced carbon-neutral driving in the Netherlands. This means Shell will offset customers emissions by purchasing carbon credits generated from projects that plant and protect nature like forests, wetlands and other natural ecosystems. Earlier this month, results showed that one in every five customers are choosing to drive carbon-neutral when fueling at Shell. And since the 10th of October, customers in the UK can also drive carbon-neutral through our loyalty app Go+.

We aim to expand the offer for carbon-neutral driving into more countries. While the retail business is supporting our ambitions of being a world-class investment case in helping Shell thrive through the energy transition, we are also committed to building a business that has a strong license to operate. There are several initiatives retail is undertaking to support this, for example, how we connect with larger initiatives like playing an active role and finding lasting solutions to end plastic waste.

Shell's retail business is helping its service stations and customers reduce, reuse and repurpose waste across its operations and supply chain, with initiatives from incentivizing reusable cups and bags to converting plastic waste into ecobricks. As you can see, retail is delivering strong results for Shell and by offering more and cleaner choices to motorists around the world, Shell and retail will continue to grow.

In summary, Shell showed its competitiveness and resilience in Q3, delivering strong cash flow and earnings despite a challenging macro environment and some operational shortfalls. Our Upstream refining and chemicals businesses certainly have the potential to generate more cash. You saw our marketing business generate resilient returns and our trading and optimization teams and Downstream and Integrated Gas clearly did very well last quarter.

Looking forward, especially with projects like Appomattox and Prelude ramping up and continued focus on improving asset performance, we will further strengthen and grow the cash flows from our businesses, to continue to progress toward our 2020 outlook and the ambition we express to strengthen our balance sheet and grow shareholder distributions sustainably.

In summary, there are two key messages for the third quarter. The first is we continue to demonstrate delivery of our strategy and therefore achieve competitive and resilient cash flow delivery. The second is weaker macro conditions today and outlook matters to us, today's performance and our trajectory.

Given the relationship of the macro to our outlook, we thought it would be good to hear directly from Ben and so Ben has joined me for the Q&A session today.

With that, let's go for your questions. Please could we have just one or two so that everyone has the opportunity to ask a question. Thank you.

Questions and Answers:

Operator

[Operator Instructions] Our first question today will come from Oswald Clint with Bernstein.

Oswald Clint -- Bernstein -- Analyst

Thank you very much Jessica and Ben. Yeah, perhaps just around this buyback indications for 2020. I guess if we just go back four or five months ago in June, the slides were suggesting a pretty confident delivery of those 2020 targets. So what's changed in the last 5 months to really come out with a much more conservative commodity price view for 2020 in terms of the buybacks? But I mean perhaps what I wanted to see is, if the macro was to improve, do you feel confident on delivering the final $10 billion worth of buybacks in 2020? That's the first question.

And then really back on Chemicals, you spoke about Chemicals being below mid-cycle levels. I do note your indicator margins came back in 3Q, back to last year's levels and up from the second quarter, your volumes are off a little bit, but the earnings are kind of still down 50% or so year-over-year, Moerdijk is back. So I'm just wondering is there something else going on or some extra issues happening within the Chemicals division, please. Thank you.

Jessica Uhl -- Chief Financial Officer

Great, thank you Oswald. I'll start off and then invite Ben to add, particularly on the first question. In terms of the outlook and what's changed, it's really a reflection of the macro environment we've witnessed in Q2 and Q3. And additional signals, we see a bit of -- across the portfolio and across the economy. And I think you're likely well aware of them, the timing interest rates are also an indication of the expectations of the strength of the economy going forward, that certainly has happened throughout the course of the year and most recently this week.

Softening demand in terms of the pace of oil growth is being experienced and that's playing into sentiment in the oil and gas sector and certainly our prices and the oil and gas sector. We're not seeing much response from risk in the oil and gas market in terms of prices. So the overall fundamentals around demand, there is some uncertainty around supply response, but also the acceptance of risk in the market points to probably a lower outlook than perhaps we had in the first half of the year.

That's on the upstream side.

On the Downstream side, again very low refining margins experienced in Q2, a little bit of a bounce back in Q3, but again in terms of the fundamentals of the sector and the outlook, it's quite possible that we will not get to mid cycle margins in the refining sector. And on the chemical sector, a couple of things that play on the margin side, while some of the marker margins did improve in terms of the product slate that we have, what we're achieving in terms of the products in our portfolio has not seen our positive rebound from prior quarters or from prior years.

And so we're very much experiencing a lower-margin environment for our portfolio.

I'd also say that we're also seeing some lower volumes in the Chemicals business as well, which for us is also an indication of a potential softening of the economic environment as well. So we're seeing it today, we don't see reason to believe or there is not a huge amount of optimism out there in terms of a rapid improvement. That's not to say it can't improve or won't improve either on the Upstream macro environment or the Downstream. And if it does, that's a very different circumstance.

What we're trying to emphasize here as we've done throughout our engagement with the market over the last few years, whether it be at Management Day '17 or Management Day '19 or Management Day '16 for that matter, the macro matter for us. And we've always conditioned our outlook in relation to RT '16 $60 and mid-cycle Downstream and we're not seeing that today and there is a real potential that that will continue going forward.

Ben van Beurden -- Chief Executive Officer

Yeah. Oswald, it's Ben here. I think it is important to emphasize a few points back to what I think is a very sort of sensible question to us, what has changed since the 6th of June earlier in the year. Well, first of all, nothing has changed when it comes to our plans and nothing has changed when it comes to our intentions. So very clearly, we are still completely intent on buying back $25 billion of shares and we are also completely committed to strengthening the balance sheet by bringing debt down, so that hasn't changed.

But what has changed of course is the macro since then and the macro matters us as Jessica says. So we always said, we have an outlook for the end of the decade for next year, which is premised on $60 real term 16 brands, associated gas prices, mid-cycle margins. And if you just look at what is happening, in the last quarter and are projected forwards from Q3, Q4 and the whole of next year if nothing would change, what we are essentially losing is $2 billion to $3 billion in the Downstream, because we are below the mid-cycle conditions that we were premising.

And about $5 billion to $6 billion lower cash because we are below the oil and gas prices. This is -- if nothing would change anymore from here on. So if you add that up, that's about $8 billion to $9 billion of less cash coming in compared to the reference conditions against which we have, we have premised our outlook. And that matters for us $8 billion to $9 billion is a lot of money. It matters at the scale of the buyback and debt reduction ambition that we have set to ourselves.

But I think therefore it is -- it is sensible that we caution that the current macro it certainly if it persist is going to affect us, but that we're also very clear, I do not want to leave you with the impression that something somehow has changed inside the company.

And we also don't want to signal that our intentions have changed. But if indeed the conditions as we have seen them since the middle of the year are going to prevail for six quarters in a row, then I think it is prudent to let you know that we will also be affected by that type of macro.

Oswald Clint -- Bernstein -- Analyst

Okay, that's very clear. Thank you.

Operator

And next we move to Christyan Malek with JPMorgan.

Christyan Malek -- JPMorgan -- Analyst

Hi, Ben and Jessica. Thanks for taking my questions and sorry if the line is bad as I'm on my way to the Middle East. Two if I may. The macro backdrop is broadly the same and your cash flows have improved and Ben you've confirmed the 2023 cash flow outlook, this suggests that you are more bullish and the context of what you've done today with the cautionary statement on your price assumptions. With that in mind and at the risk of sounding like a broken record, surely this is greater focus on product sold for lower cash break-evens closer to where the back end of the curve is, in order bringing the capital framework in line with today's macro reality. At the moment this is in the mid-60 mid to high '60s . So this begs the question, is your $125 billion cash return target for 2021 overly optimistic and does that need to be revised and if not, what are your levers to help mitigate the target?

And secondly if I may and somewhat linked to deterioration gas prices in the IG business, can you confirm that your sales volumes on Prelude, as well as other projects that when oil was $100 a barrel can generate an implied positive cash return or are they now loss making? Thank you.

Jessica Uhl -- Chief Financial Officer

Christyan, thank you for the questions. In terms of our outlook on the macro and any changed views, go back to a few points that were raised. And again just to restate what Ben has said in terms of, has anything changed? Fundamentally things haven't changed. Our intent is clear in terms of our buyback strengthening our balance sheet, increasing shareholder distributions, while continuing to invest in and grow the company and those intentions are unchanged.

Our financial framework is unchanged in terms of ensuring we get the strength in balance sheet and the conditions haven't changed. What we said from the beginning is that we would strengthen the balance sheet that was subject to net debt and the further condition was the right macro environment. We're simply pointing out that the current conditions we're experiencing from a macro perspective, where we're seeing both softness in the Upstream macro and the Downstream macro at the same time, not unheard of but slightly unusual.

We're experiencing and there is reasons to believe that that could continue, it may not continue and this conversation would be less necessary if it does not continue, but the point is what we're experiencing today and if that should continue, we're simply making a statement that's consistent with the way we have framed our intentions in the past.

I think in terms of going forward and the strength of the company and our ability to achieve the $25 billion and the 25% gearing level, I have full confidence in the ability of the company to do that against the weak macro as you've pointed out, our cash flow is very strong organic free cash flow is some $6.6 billion for the quarter, against the relatively weak macro. And there is more come from the company through the growth of our projects or the ramping up of our projects and continued focus on operational excellence.

So there is more cash to come and that really drives our ability to deliver.

And Of course this year against the weak macro, we will likely get to at least $24 billion to $25 billion in total shareholder distributions for the year. And so if you think about the statements we made in Management Day '19 in June in terms of the level of shareholder distributions, we're essentially achieving on what was premised on an annual basis here in 2019 and a relatively soft macro. And of course the outlook through 2025 had some anticipation, we had RT '16 $60 as well.

So there is some anticipation of improved macro, certainly for the Upstream business, but it was also premised on a mid-cycle Downstream as well.

So I think if you take into consideration the price environment and you look at the underlying delivery of the company today and the strength of our cash flow today, I think there is a lot of reasons to find confidence in terms of the underlying performance of the company and our ability to continue to grow cash flows up 2025 and increase shareholder distributions as we indicated back in June.

Ben van Beurden -- Chief Executive Officer

Let me also add to that also Christyan also from my side. I'd like to completely endorse that statement $125 billion of shareholder distributions that we presented as an outlook for 21 to 25, that is still completely intact there is no reason to change any message around that.

Jessica Uhl -- Chief Financial Officer

And on your second question Christyan, I -- so we have a portfolio that we manage our LNG business around in terms of the supply of that portfolio and the sales from that portfolio. So I fully expect that the Prelude cargoes going forward will contribute materially in terms of our cash flow growth over the coming years. Thank you. Next question.

Operator

And next we'll hear from Roger Read with Wells Fargo.

Jessica Uhl -- Chief Financial Officer

Roger, we can't hear you.

Operator

Mr. Read, your line is open. I'm not getting a response of that line, would you like me to move on?

Jessica Uhl -- Chief Financial Officer

Yes and we can come back if Roger becomes available later.

Operator

Okay. Next we'll move to Thomas Adolff with Credit Suisse.

Thomas Adolff -- Credit Suisse -- Analyst

Good afternoon, Jessica and Ben, two questions from me please as well. Just firstly, just going back to the buybacks, before you give any guidance, you run many scenarios and you do have a lot of built in contingencies. So say you do lose the $8 billion to $9 billion if the macro doesn't change, you do have the flexibility to take capex down to $24 or by $25 billion or even more if you wanted to without damaging the business, you do get the disposal proceeds of about $5 billion or more each year. And to be frank also, do you -- eye in more tailwind in refining in 2020. So I was wondering, even with these contingencies or whatever contingencies you had in place is the macro percentages offsetting all of these.

And then perhaps again going back to the '21 to '25 outlook, can you comment on the embedded contingencies in the plan as well? And then secondly, just on your comment on gearing for 2020 you talked about gearing likely being higher than the 25%, what level of buyback is assumed in that analysis. Thank you.

Jessica Uhl -- Chief Financial Officer

Thank you, Thomas and I think those were three questions, but that's OK. On the first one in terms of share buybacks and levers, etc, indeed we are having to manage for several outcomes that we're looking to achieve. We are looking to grow the company. So we need to deploy our capital for the most attractive projects and grow cash flow over time. And we continue to do that and that's part of what's driving increased cash flows that you see today. And we will continue to invest to ensure the long-term health of the company.

We want a stronger balance sheet in general and particularly if there is headwinds on the horizon from an macroeconomic perspective, even more so to be having your balance sheet robustness in mind. And then finally, we are looking to deliver on the world-class investment case in terms of increasing shareholder distributions through time and ultimately dividends per share through time.

And so these are all ambitions and objectives that we have as a company that we need to manage every quarter. We consider these things every quarter and consider the outlook going forward. Indeed we have various levers at hand, we continue to manage them as you see that we've been on the low end of our capital spend that reflects good discipline, a prudent approach. It also reflects the substantial improvement we've been able to achieve from a capital efficiency perspective and that lever will continued to be pulled.

We continue to dispose of assets that we think no longer fit our strategy and portfolio. We have a number of those closed in the quarter that were very important from strategic perspective, but also importantly from a cash flow perspective with some $4 billion in divestment proceeds coming in, in the quarter.

So indeed all of these levers will be pulled and we may end up in a very positive place at the end of next year, because the macro is reasonable and these levers are pulled effectively.

What we're simply pointing out is that the macro we've experienced in the last couple of quarters and there is reason to believe that that could continue into 2020. And if so, the $8 billion to $9 billion is a considerable amount for us to manage in a kind of five quarter basis, which is what we have until we get to the end of 2020.

I think if our targets or outlook on gearing and share buybacks weren't so specific in terms of one quarter at one moment in time, I think this discussion would be less necessary. We're going to -- I think very well manage the balance of these objectives through time, we continue to do that. We're just simply signalling in terms of when we get to the end of the fourth quarter of 2020, if the macro environment remains beneath what was originally premised, that that provides some challenges to us.

But it's a pacing challenge, it's not an intent challenge, but it's simply these things will need to be repaced and that's what we've always signalled in terms of the conditions in which we would deliver again. So in that sense, there is really -- there is no change, it's just a recognition that the macro environment matters and has an impact now and potentially in 2020.

Going forward to the 2025 and the outlook we provided in June, again that was similar price premises, the macro will matter for those numbers as well and that's always going to be the case. And indeed if you look at the numbers that we've presented, that's getting organic free cash flow to $35 billion. We're looking to get some $28 billion to $33 billion in the next year. So if you think about growing the company from $28 billion to $33 billion to $35 billion, I think that's a reasonable expectation over the next five, six years.

And again if you think about the shareholder distributions, 125 over a five-year period, that's 25 a year and we're delivering that this year essentially in a reduced macro environment. So I think hopefully the relationship to where we are today and where we say where we will be in 2025, I think there is a pretty straight line connection between those things that make that can provide confidence in terms of why we believe those numbers are achievable going forward.

On the gearing side, I will say that it's a balance between these things and it's always contingent on the macro environment. What we're signalling again is in this macro, it will take a little bit more time to get to the 25% number.

Ben van Beurden -- Chief Executive Officer

One more that's from me on and it's a small one, which is that, yeah, of course, we do have contingency our margin in the numbers, we always do, that's wise to promise to limit of your ability. So rest assured, there is also margin into 125 outlook that we provided. As there was also margin in the outlook that you provided for next year. And the evidence for that is I think pretty straightforward, we put some quite significant ambitions out there in terms of capital reduction, OpEx reduction, divestments, cash flow growth, etc. We have comfortably delivered on all of that which was essentially of course in the knowledge that we had margin to manoeuvre.

The buyback number we mentioned at the time for those who have good memories or make good notes. We said we will do $25 billion of buybacks when the oil price gets back in our planning range of $70 to $90, that was the statement at the time. We have not really been that much in that planning range, but nevertheless with the margin available to us we have been able to make very significant progress and possibly could conclude the $25 billion outside the planning range for the oil price that we had back in 2016. So again evidence that we do not promise to the limit of our ability, we are prudent and we make outlook statements and that is no different for 2025.

Jessica Uhl -- Chief Financial Officer

Thank you. Next question.

Operator

Next we'll hear from Lydia Rainforth with Barclays.

Lydia Rainforth -- Barclays -- Analyst

Thank you and good afternoon, a couple of questions if I could. I apologize for going back to the buyback, but on the -- given the change in outlook on the macro side, can I just check -- are you going to take capex down toward the low end of the range for next year? So effectively, if we're looking at changing the buyback program or slowing the buyback program down, do you also look at a balance of slowing down the capex side. And as you just coming back to the previous question around, if we're losing $8 billion to $9 billion of cash flow on the macro side, that's effectively all of the buyback you would need to do next year. So is it -- that we don't get any buyback just for next year, just to clarify that?

And then, sorry just one related to the business, I know that's three. Jessica, you talked about 10% higher global non fuels margin in the retail business, what does that actually amount in terms of millions of dollars? Thanks.

Jessica Uhl -- Chief Financial Officer

Great, thank you Lydia. So your first question was asking around the relationship of the capital program against this macro and potential share buyback implications. As I indicated in the last question, last response to last question, indeed we are looking to find the right balance in terms of achieving our objective of continuing to invest in the company and ensure the long-term health and growth of our cash flows that's what underpins everything, while continuing to strengthen the balance sheet and increase shareholder distributions.

And we need to find that balance each quarter and more importantly through the cycle.

What you've seen is in weaker environments we've been able to I think effectively manage our capital at the lower end of our range, we're at the lower end of the range for 2019. For 2020 our range is 24 to 29. We have -- we always have a certain amount of flexibility and choice through the year that we can manage effectively should things turn suddenly, but for the most part, we're trying to not be overly responsive to any given one quarter and manage through the cycle to ensure that we're making not value destructive choices kind of in the last minute.

That's part of kind of the nature of the messaging that we're sending today is signalling prudence that we can see some headwinds and that we want to manage that effectively.

So we will look at capital, we will look at that the pace of the share buybacks and we'll look at the de-gearing and ensure that we're -- we're managing all of those to the best of our ability for the right outcome from a value creation perspective and from a financial framework perspective. What that exact balance will be will depend on what we deliver in the quarter and what the outlook looks like at that moment in time.

As I said, we do have some flexibility that we can use throughout the year. In terms of kind of the macro in the numbers, yes it is $8 billion to $9 billion is the impact in terms of cash flows that we're looking at. Again, there is not one-to-one correlation, there is a lot of elements in the decision making process and how we manage that. Again, we're looking to fulfil the commitments on the buyback program and in the right macro conditions we can make that happen. If that's not the case, then we're going to have to find the right balance.

Where that balance will end, we'll have to see at the moment in time because it will be a function of the actual macro we're experiencing and the expectations for the coming quarters.

In terms of the exact contribution of the retail margin, I'd say that I'll let the team get back to -- the important piece here is that we're one, we're being responsive to our customers and innovative in our product and service offerings that I think will create differentiated returns for that part of our business, but also create more resilient returns as well, as this becomes cash flows that aren't necessarily tied to a commodity.

So it's part of our overall energy transition story, how do we provide products and services to our customers that they want to need and will create differentiated returns, but also create a different kind of resilient cash flows in our portfolio. We expect to grow that materially through the years, but we can want the team let you know more about the specific numbers.

Lydia Rainforth -- Barclays -- Analyst

That's great. Thank you.

Jessica Uhl -- Chief Financial Officer

Next question please.

Operator

Next we'll hear from Jason Gammel with Jefferies.

Jason Gammel -- Jefferies -- Analyst

Thanks very much. Couple more on the cash cycle, I'm afraid. You've mentioned a couple of times, Jessica, about eventually getting back to a growing dividend. My recollection is that line of sight on, I believe the $25 billion buyback and getting the gearing ratio down were essentially necessary before we could expect dividend progression. So, does this essentially mean that dividend growth has also been pushed back? And then, second, tactically, why did you maintain the pace of the buyback program for the upcoming three months? If you're already seeing these headwinds, what led you to not being more prudent today just in terms of that pace?

Jessica Uhl -- Chief Financial Officer

Great. Thank you, Jason. So, indeed, we have indicated -- well, first of all, we recognize dividend per share growth is matters in terms of our world-class investment case and that will be part of the investment case going forward. And in terms of when that should happen? In the best way that should happen again to recognize that we are the -- we distribute a substantial amount of cash to our shareholders today, both in the form of dividends and in share buybacks and indeed can get to some $25 billion by the end of this year or 10% essentially of our market capitalization.

So I think we're doing a pretty extraordinary job in terms of returning cash to the shareholders. However, again, dividend per share growth does matter.

Getting our -- the $25 billion commitment behind us was -- is an important milestone for us. But also what's important to us is ensuring that our dividend growth is sustainable and linking dividend per share growth with buybacks to ensure that we retain the right levels of dividends on a go forward basis.

So, that's -- those are the things that we have in mind in terms of the considerations of does dividend per share growth matters, yes, it does, in terms of how that will be worked, we're focusing on completing the buyback program and then looking to grow dividend per share in the coming years.

In terms of the decision around the buyback this quarter, I think again we're signaling expectations around what the outlook may look like in 2020. We don't know what will happen in 2020. If you just look at the oil prices alone in 2019, we started off at $55, we then went up to almost $80 at one moment; then came back down to 60s. And at some point in the 50s in last quarter. So, it seems premature to conclude that this macro environment is destiny. So, this was just a signal that the macro -- if it does continue will make the pace -- will have to slow the pace on the buyback and gearing program, but that's not to say it's inevitable.

And so, I think making a different decision at this moment in time is to say that that's inevitable. And again, I'd point back to the quality, high-level of cash flow generation of the Company that supported the share buybacks this quarter. And so, there is a lot of reasons for optimism and confidence and the level of cash that the Company can generate and its ability to meet these targets through the cycle. This is simply a recognition that the cycle may be at the low end going into 2020 and if so, it will have implications.

Ben van Beurden -- Chief Executive Officer

Let me add something to it as well, Jason, particularly your second point. Why we continue with the buyback program this quarter simply because we can and we should, it's -- let's also be very clear and also a little bit responding to an earlier question from Lydia. I also do not want to leave any impression that we somehow have come to the end of the buyback capacity in the Company far from it. And as a matter of fact, if I -- if you would -- at this point I'd say, well, you know, abundance of prudence or extreme abundance of prudence had to stop. What to do with the cash? At this point in time, it makes eminent sense to buy back our shares. Our equity is very, very cheap. That particular funding is very expensive. So -- and as a matter of fact it got cheaper today. So, we have to just act on this original intent of buying back the $25 billion for as much and as long as we can and that's we will be doing and I hope that we will be at $25 billion at the end of next year.

Jason Gammel -- Jefferies -- Analyst

I certainly agree your equity is cheap and thanks very much.

Operator

Next we'll move to Michele DellaVigna with Goldman Sachs.

Michele DellaVigna -- Goldman Sachs -- Analyst

Thank you. It's Michele here. Ben and Jessica, moving away for one moment from the buyback debate, I was wondering when you look back at the seven key tools that you have to reduce the net carbon footprint by 2035 by 20%. And you look at all of the progress that you've made over the last two years, which areas do you find are progressing more slowly than you would have wished and which ones instead are progressing fast and you find -- have led you to move faster than what you expected in the decarbonization path?

Jessica Uhl -- Chief Financial Officer

Great. Thank you, Michele. I appreciate the different profile question and the focus on the net carbon footprint, which is really important to our long-term strategy as a company. I'll start with some of the highlights from the net carbon footprint and that approach and the impact that it's having on our strategy and the Company. I think some of the highlights would be what we're doing in the nature-based solution space and how that's playing into not just as a kind of a stand-alone activity in the organization, but how do we embed that in the way we serve our customers in our retail business which I spoke a little bit about today.

But also looking to achieve similar things in different parts of our business and kind of reduce carbon footprint for LNG cargos, etc. So, I think this thinking, this approach is really getting more deeply embedded in the strategy of each of our businesses and is having a positive effect in terms of innovation and creating as I said new solutions and product offerings for our customers.

I think we've made some really good progress on power agenda. I'm pleased with the nature and quality of the acquisitions we've made in terms of securing important positions across the value chain, power value chain in the UK, in the US and Netherlands. I think there's some really interesting opportunities for us. We still -- it's still very much early days, but in terms of the types of things we're hoping to secure and the types of positions we were hoping to secure and be able to knit those together in new and innovative ways to create solutions for customers and hopefully create differentiated returns.

Ultimately, I'm encouraged by the progress we've made over the last couple of years.

I think, it's -- there is one area that comes to mind in terms of an area that continues to be hard work would be probably carbon capture and storage. There's a lot of effort going on in the organization to try and bring those types of projects to reality. And finding the right regulatory and policy levers being in place to make that happen and allow -- support viable business models is a challenge. And it's not that we're deterred by a challenge, but I would like for that to be moving more quickly. And I think it's an area that across society and with governments and regulators, we need to continue to focus hard to make that more a reality sooner because it's important part of the solution, not just for Shell but for the planet. Ben, do you want to add anything?

Ben van Beurden -- Chief Executive Officer

No, I think you covered it very well. Thanks.

Jessica Uhl -- Chief Financial Officer

Thank you. Next question.

Operator

Next, we'll hear from Henry Tarr with Berenberg.

Henry Tarr -- Berenberg -- Analyst

Hi and thanks for taking my questions. Just -- so if you were successful in the transfer of rights auction in Brazil, I guess, that would bring or require sort of material signature bonuses. I wonder whether that's also got a bearing on the buyback here as an alternative use for capital or should I think about that entirely separately?

And then just secondly, gearing clearly is key. You're not too far away from the 25% as we stand. But I wonder whether there's anything that we're missing on equity movements through year-end. So, any view on the longer-term oil price assumptions and potential asset impairments, which could make getting the 25% a little bit more challenging or are you focusing purely on the net debt side in your comments today? Thanks.

Jessica Uhl -- Chief Financial Officer

Great. Thank you, Henry. On the first question, in terms of the transfer of rights option in Brazil and what that means from a capital program, I would put that in the -- first of all in the larger discussion around how do we allocate capital and how do we ensure we put our capital where there's the most attractive opportunities. And I think, that's the -- the first part of the conversation, we need to ensure that we continue to invest in the long-term health of the Company and grow our cash flows. This would be a potential area where we could do that.

We've got a great position in Brazil, we're already a leading player in Brazil. We've got a number of great growth opportunities in the portfolio and in the funnel. And that opportunity will need to compete for capital like any other opportunity.

On the larger question, of course, I've spoken a bit, it is one of the levers, we need to find the right balance between how we allocate our capital between growth, the balance sheet and our shareholders. And again, we're continuing to find that balance.

We will continue to invest in -- I expect in the coming years in growth. And we will look at that opportunity in the context of its competitiveness versus other options in our portfolio.

On gearing, indeed, there are things that are happening on the equity side. There's things that have happened on the equity side in 2019. It's worth remembering, the IFRIC accounting decision at the beginning of the year brought on liabilities of our partners on to our balance sheet that went out actually liable for -- that created a 0.4% impact on our gearing rate this year.

In addition, with the declining interest rates that then causes a recalculation of our pension liabilities, that flows through OCI and that also has an equity impact. And that's -- some 40 to 50 basis points impact as well from those equity movements. So, indeed, when you look at gearing in Q3, it went up slightly while net debt went down slightly and that is because of the movements that happened on the equity side.

Going forward, I do not have impairments on my mind at the moment, so that's not a consideration. But indeed these other things that do happen on the equity side are relevant and we look at a range of metrics when thinking about the strength of our balance sheet, gearing being one of them net debt another as well as other metrics as well.

Thank you. Next question.

Operator

Next, we'll hear from Jon Rigby with UBS.

Jon Rigby -- UBS -- Analyst

Yeah. Hi, Jessica. Hi, Ben. Two questions. The first is, I think you referenced this during your remarks, but certainly against my numbers, if I was to go back to the start of the year, it looks like the Upstream has been underperforming, I think you did it in 2Q and it feels like even adjusting for the expiration write-offs, it's underperformed in 3Q. And it's a big contributor to your free cash flow numbers for 2020 and beyond. So, are you able to just a) confirm that's true and maybe sort of point out where the problems are being and when are they being addressed or how are they being addressed, the timing on that? And then the second is obviously disposal from part of the cash inflows that you get, does the reduced macro that you reference also potentially mean that that is a source of cash that may dry up over the next 12 months to 18 months, so you're confident that you can keep sort of disposal pipeline going? Thanks.

Jessica Uhl -- Chief Financial Officer

Great. Thank you, Jon. On the first question, in terms of the Upstream performance and the strength of it, it has not been achieving its full potential over the last few quarters and I believe I made some statements about that in the speech as well. The relatively weak performance that we've seen has been in the Gulf of Mexico and to some extent in the UK as well and a couple of other places. There is also strength in the portfolio, so it's not everywhere.

But unfortunately it is happening in places where we have relatively high cash margin barrels, so they matter. And I can assure you that it's getting the full attention of leadership because we recognize the value related to that -- those assets. And in fact, we are seeing improvement through -- from Q2 through Q3 coming through. And we expect that we should be able to address those issues going into 2020.

We need to do it but there's the expectation that we can get those assets to the level that they should be operating and generating even more cash for us.

On the divestment side, I think that you were saying disposal, but I believe you're asking about our divestment program and how that's progressing and if the macro environment may have a -- have an impact?

Again, we've -- overall I think, I don't know if it's not necessarily pleasantly surprised, but I think the overall divestment program over the last three or four years in all kind of macro conditions I think has gone very well for us. And we continue to deliver against our strategic and portfolio objectives. As mentioned a number of important assets closed in the quarter, generating some $4 billion in cash.

So, while I don't think we can be completely immune to it, and yes, there should be some impact at some level. Throughout the cycle over the last few years and in different price environments, we've been able to achieve the ability to sell the right assets and at the right price. So, I'm not overly bullish, but I'm not concerned in terms of the nature of the assets that we're selling and our ability to conclude those over the next couple of years. Thank you.

Jon Rigby -- UBS -- Analyst

Okay. Thank you.

Operator

Next, we'll hear from Irene Himona with SocGen.

Irene Himona -- Societe Generale -- Analyst

Yes, thank you. Good afternoon. I wanted to ask for an update if possible on the auction of the Dutch renewables utility, Eneco. Where are you in the timeline? And should you be successful, do we think of this as part of your capex or is your thinking around the process influenced by the current micro situation? And then my second question, can you give us a sense of what you're seeing in your Asian businesses? You have extensive operations out there. What does the macro look like in the region please? Thank you.

Jessica Uhl -- Chief Financial Officer

Great. Thank you, Irene. So, the Eneco process is -- bids are due in the coming week. So, that's in terms from a process perspective. Of course, we don't comment on any of these processes for a variety of reasons, commercially sensitive, etc. So, I won't speak specifically to it. What I would say is that, yes -- and should there be an acquisition, that would be part of our capital program. And of course, we're taking into consideration as we do whether it's the transfer of rights or any other capital choice that the first protocol is it the right strategic choice for us, does it have the right value risk proposition.

And then of course, we do look at kind of affordability, but we do think about affordability over a longer time period. If there is something that is of strategic and portfolio priority for us and the right value and risk proposition, I think we need to consider those things seriously.

But of course that's all within the context of everything we said before, which is we remain committed in terms of our organic free cash flow outlook, about our share buybacks and our gearing.

So, all of these things remain true and anything that we are looking to do from a strategic perspective needs to fit longer term in that context.

For the Asian business, I'd say that -- I mean, overall where we're exposed or where we see kind of our activities in Asia, certainly from a Downstream perspective and also from an LNG perspective, I'd say, in general things are relatively strong. But some signals as I believe I mentioned earlier in terms of what we're seeing in the Chemicals market and overall kind of demand levels and volume, implications and price margin implications associated with softening demand would be some of the trends that we're seeing and certainly playing into our mind when thinking about the overall health of the economy and how things may look in 2020.

Again it's not a foregone conclusion, but there is some signals that there is some softening happening I think as outcome of some of the trade wars. And as I mentioned earlier, a general sense of a softening from a GDP growth perspective and we're certainly seeing some signals of that in parts of our portfolio. Thank you.

Operator

Next we'll move to Dan Boyd with BMO Capital Markets.

Dan Boyd -- BMO Capital Markets -- Analyst

Hi. Thanks for taking my question. Jessica, I had a question on the normalized organic free cash flow that you post in the slides, I think it's slide 10. And I noticed that it came down about $3 billion versus the 1Q and 2Q run rate. So, I just wanted to confirm, is that primarily due to higher organic CapEx? And just wanted to get your thoughts on the outlook there over the next couple of quarters, especially as CapEx might be increasing. Are there other offsets that could either keep that number at the $21 billion or increase it? And then I just wanted to confirm on the macros or the impact of I think the $8 billion to $9 billion, is that based on the current spot prices or is that based on the forward curve? Thanks.

Jessica Uhl -- Chief Financial Officer

Okay. So, first question in terms of the outlook, I want to make sure I understood the question. So, it's -- on a normalized basis, there is a question around whether capital was contributing to that and it's not a capital story. So, this just a four-quarter rolling basis. I think if you -- it's relatively straightforward if you look at the numbers in terms of how you get to that number. There is nothing unusual happening from the capital side.

And as we already -- as I indicated in the speech that we're going to end at the lower end of the capital for the year. So, it's not a capital story.

On your second question, in terms of the macro environment, what that's reflecting is what we're experiencing in 2019 on the Downstream side, particularly in the second quarter across both the refining and the chemical sector and in the third quarter some softness in the refining, it's above a bit of an improvement but still relatively soft and certainly on a Chemicals side particularly soft.

So, that's what we're experiencing today in the Downstream business. On the Upstream business, it's looking at the oil price of $62 for the quarter. And also particularly for the Upstream business the gas and MGL realized prices in places like North America and in Europe playing through into the numbers. So that's the macro we're experiencing today. And then, if you think about is that going to continue through 2020, if you bring that all together and assume that that's what the world looks like more or less, then you have a cumulative impact of some $8 billion to $9 billion on our cash flow.

Dan Boyd -- BMO Capital Markets -- Analyst

Okay. To make sure I understand. So, I thought that that $21 billion on the slide was already normalized for the price changes. And so, I was assuming there were something operationally that drove the decline from $24 billion to $21 billion, but you're saying that actually the macro conditions are the primary contributor of that sequential decline in the rolling numbers?

Jessica Uhl -- Chief Financial Officer

So, I'm not sure -- we may not be fully understanding your question and so IR can follow up with you. Prices are normalized in the four-quarter rolling basis to be at the RT '16 $60 number. So, that can cause depending on what the cash flow was based on any given quarter. So, if it was above, let's say if it was at 68 or 69 in a given quarter, then there would be a price adjustment down. And consequent -- and the inverse as well as. If in a given quarter, the amount is for below the RT '16 $60, then you would have an adjustment up, so that it's all normalized to that RT '16 $60. So, that's what's underpinning the numbers. But, if you need further guidance in terms of how we've made the calculation, then we'll have IR follow up with you.

Dan Boyd -- BMO Capital Markets -- Analyst

Yeah. I'll follow up. I think, we might be misunderstanding each other. But thank you for taking the question.

Jessica Uhl -- Chief Financial Officer

Thank you.

Operator

Next, we'll hear from Martijn Rats with Morgan Stanley.

Martijn Rats -- Morgan Stanley -- Analyst

Hey, Jessica. Hello, it's Martijn here, I just wanted to ask you two things. First of all, I briefly wanted to revisit the math on the sort of $8 billion to $9 billion or indication that you gave. So if I can sort of mention a few numbers, sort of my understanding of it is that so Shell's sort of planning assumption is free cash flow of $28 billion to $33 billion next year. So, if you take say the midpoint of that, take $30 billion, if you then subtract sort of interest payments 4 to 5, you end up with $26 million. If then commodity prices and Downstream margins do not improve, we can take away the other 8 to 9, which then ends up with about sort of $17 billion of free cash flow after interest payments versus a dividend that is 15.

And I can totally understand that in those -- in that scenario, you would not be keen to do any buybacks. And I was wondering if this is sort of the math that you're trying to sort of steer us toward.

The second point that I wanted to ask is about the sort of replicability of the trading gains, because when we think trading we typically think just volatile and hard to replicate, but there might be some structural elements to it around sort of IMO or some LNG price, sort of differentials that are sort of interesting. Could you sort of give any hint on how you see the sort of trading and optimization sort of contribution developing into the fourth quarter and the early parts of next year?

Jessica Uhl -- Chief Financial Officer

Good. Thank you, Martijn. So, in terms of the math, of course, we're looking at this on a five-quarter basis in terms of the total cash we're going to generate when thinking about getting to the end of 2020. So, that's just in terms of how we're thinking about the numbers. We end up in a slightly, I would say, somewhat different place, but in terms of the nature of the thinking, big picture, I think that's -- it's not unreasonable, but in terms of the actual end position, on a go forward basis in terms of where we are today and where we would like to end, I'd say the numbers are slightly different.

The important piece is again wanting -- the focus to be on a couple of things. One, recognizing the strength of our underlying cash flow of the Company of $6.6 billion in a relatively weak quarter for us, both from the Upstream side and the Downstream side. So, to get to the 28 to 30 is a reasonable expectation in a right macro. And again with the Appo and Prelude projects ramping up and continued support of the marketing business growth that the underlying cash flow remains -- should have confidence in terms of the growth of that cash flow.

We then need to ensure that we're strengthening the balance sheet, that will be a priority for us going through 2020. And in the right macro environment, our ability to continue at the pace that we're at is very possible. And the challenge here is that the macro is exactly where it is today or worse. The pace of getting both the gearing and share buyback exactly where we would like it to be in the fourth quarter of 2020 is challenged. And this is just a pacing issue and a macro issue.

Depending on where macro is that may or may not be an issue, if it's not where it needs to be, then we are going to shift that out past 2020. And if it is where it needs to be, then hopefully that isn't the case for the share buybacks.

On the trading side, in terms of structural, a couple of things. I think, it's important to reflect on the chart that I referred to earlier in my speech in terms of the differential that you're seeing between JCC and JKM, I think that is relatively unique. You see that over time that widened considerably in the third quarter that definitely contributed to the strong results.

And in that sense, that is not structural, that is a moment in time in terms of what the market is doing. What is structural is the strength of our portfolio, the strength of the contractual underpinnings that we have in that portfolio that gives us some ability to optimize. And of course the trading capability itself, which is a strength that we continue to leverage.

I would look at Integrated Gas and kind of on a rolling four-quarter basis to get a sense of that's a kind of normalized Integrated Gas view going into 2020. Q3 was an exceptional quarter. I certainly hope we have more quarters like that, but I think there was relatively unique market conditions that supported that outcome and of course the team did a great job as well.

Things like IMO, I think you referenced as well, in terms of what structural around that I think that remains to be seen. I think there is various things that are going on the market with the change in the fuel standards and other things happening in both the crude and products market that again our trading organization was able to help to optimize and benefit from.

Again I would look at kind of a four-quarter rolling basis when thinking about 2020 and I wouldn't necessarily say that everything that was achieved in the third quarter is necessarily structural going into 2020.

Ben van Beurden -- Chief Executive Officer

Hey, Martijn, just one point on the math, because I know you would like to replicate what we said. So, the $8 billion to $9 billion that I mentioned is $8 billion to $9 billion over the period '19 and '20. If you just look at '19, the first half of this year, you could argue to all intents and purposes would be at sort of the cycle average conditions that we would expect and reference at. But therefore the $8 billion to $9 billion is really the cash that we expect to lose, if nothing would change in Q2 -- sorry Q3, Q4 and the entire next year. So, that's a six-quarter number that we are talking about here. So, if you subtract that number just from next year, I think you would be overdoing it a little bit.

Martijn Rats -- Morgan Stanley -- Analyst

Okay. Wonderful. Thank you.

Jessica Uhl -- Chief Financial Officer

Next question please.

Operator

Next, we'll move to Peter Low with Redburn.

Peter Low -- Redburn -- Analyst

Thanks for taking my questions. The first was just a follow-up, can you help us better understand which takes precedence in your financial framework, the 25% gearing target or delivery of the $25 billion buyback? So, for example, would you be comfortable letting gearing stay at current levels which is not that high, if it allowed you to complete the 2020 buyback on time? And then, secondly, just on the $5 billion of incremental cash flow from new projects by the end of 2020, are you able to give us some more detail on some of the larger components of that beyond Appomattox and Prelude, which have been well flagged? Thanks.

Jessica Uhl -- Chief Financial Officer

Right. So, in terms of the kind of precedence or preference, this is always a bit of a challenge, of course, because we want to achieve kind of all three of our objectives that we've spoken to a few times today, which is to strengthen the balance sheet, increase shareholder distributions, reduce dividends, shareholding counts and grow the Company. So, all of those things we're looking to achieve through the cycle.

In terms of how we've framed our financial framework and our priorities, we've talked about strengthening the balance sheet, that remains a priority for us and we've made good progress over the last couple of years. And we'll look to continue to make progress to get down to the 25%. What you saw in 2019 was that the gearing actually went up a bit from 2018 and that was OK. We ended 2018 relatively low because of the windfall from working capital as prices went to $55.

So, we fully expected it to go up a bit in 2019 and then continue the trajectory down toward the end of '19 going into 2020. And that's important for us in terms of strengthening the balance sheet. But, it doesn't need to be a specific number at a specific moment in time, we really need to manage this -- through the cycle through quarters and manage toward a trajectory. And as we do that, each quarter, we'll consider kind of the current environment, we'll consider the most recent view of the outlook when ensuring we're finding the right the right balance between those objectives through time.

But, at the end of this and the next one to two years, we should end up in a place where we're achieving -- with the right macro conditions, we're achieving the gearing balance that we hope to achieve of 25% that we have the share buybacks completed at 25 and we continue to invest in the long-term health of the Company and grow cash flows.

In terms of the $5 billion in projects, important contributors are Prelude and Appomattox as you've referenced. In addition, we have a number of other assets that are continuing to ramp up, some of our assets in Brazil are still ramping up, some of the FPSOs that have come on stream and there's another further one that's going to come on stream as well.

I talked about some of the other projects that came on -- that started up in the quarter in Nigeria, Malaysia, those will also contribute to increase cash flow. In our Downstream business we started up some of the projects in our Chemicals business in the last year, there is some ramp up from those assets as well. And of course, our Marketing business, which we are continuing to grow, where you saw between 2018 and 2019, our marketing business grew from $1 billion to $1.5 billion in earnings, just to give a sense of the growth potential in that business as well.

Peter Low -- Redburn -- Analyst

Thank you very much.

Operator

Next, we'll move to Christopher Kuplent with Bank of America.

Christopher Kuplent -- Bank of America -- Analyst

Thank you. Jessica and Ben, please help me with my confused state, because in the end, I'm hearing that share buyback announcements are made on a quarterly basis. At the same time, I understand this is all about a glide path. So, if you're giving us a warning about at current conditions your 2020 target is being undershot, why are you not stopping or reducing buybacks, when we are seeing those spot conditions before you see additional up to $5 billion cash flow contributions from projects next year or on the way to 2020. So, I can't quite marry that together, that's question number one.

And question number two, I welcome the trading statement that you issued, but I'd just like to understand a little bit what you think consensus was missing. And the strong oil products trading results that you reported, whether you have known about them, whether you would have made them definitely visible on that trading statement if you had another opportunity? Thank you.

Jessica Uhl -- Chief Financial Officer

Great. Thanks you, Christopher. On the first question in terms of trying to reconcile, potentially different perspectives in your mind and the quarterly basis and the glide path, I think that's right. So, we are every quarter making a choice in terms of the amount into share buyback, and we do that in the context of where the business sits today and where we want the business to sit going forward. And particularly with respect to very-specific targets that we set for 2020.

For me, there is -- obviously, there is coherence in what we're doing, it is a glide path, it is a trajectory. We look at the strength of our cash flow today, the strength of our balance sheet today and our expectations of how our cash flow is going to grow over the coming year. And based on that view make choices around what is the right allocation for our capital program, for our balance sheet and for the share buyback.

As we said a number of times, what we're signaling today is somewhat a weak macro that's affected our results in 2019. And if that macro continues then that would have an impact on the pace of how we're doing the degearing and the share buybacks. Nothing more, nothing less, there is -- the health of those cash flows are very strong, the health of the balance sheet is strong, but it's simply recognizing that there are conditions outside of our control that could have an impact on our cash flow. And if that's the case, then we'll potentially make different choices as that emerges. But we don't know if that will emerge, just in the same way that we're seeing very different environments, both in the Downstream and the Upstream business in 2019 alone.

So, to conclude that that's inevitable at this moment in time, I don't think it's necessary. But to be transparent in terms of how our views are evolving with the conditions that we're experiencing and the signals that we're seeing in our businesses, we felt it was appropriate and prudent to mark that these things are affecting our business today, could potentially affect them in the future. And therefore may lead us to make different conclusions in terms of how that allocation happens in 2020.

On the trading statement, hopefully you found that useful. And the objective really with that was to try and provide increased insight and transparency in terms of things that were happening in the quarter, that were observable and able to share with the market that would be difficult for the market to see on their own. So, things like the well write-off in Kazakhstan is a good example of that. And providing that information and also seeing how the trading business is affecting, both IG and the downstream business, again that may be difficult to observe and sharing that with the market so that there is a higher -- a better understanding to enable, perhaps better insight when assessing and determining the consensus for the Company.

So, I'm pleased that we made that step in the quarter. I think it's been helpful for the market. And I expect we're going to continue to do that and look to improve and see where further potential disclosure is helpful or if there's some way we need to modify it. But the idea is to continue to support the market in understanding where the Company stands and what to expect from the Company.

Ben van Beurden -- Chief Executive Officer

And Chris, just to help a little bit more with what you yourself said was a confused state. It's actually quite straightforward. If you look at our results and if you look at our track record and if you do sort of the rule of thumb calculation that no doubt many of you are doing, you could also make the case that we should not make any statement that we just carry on as we are because we have the capacity to do so. And there is in that sense, no real issue.

And the fact that we say, listen, hold on, the macro does actually have an effect on our cash flow is obviously a statement of the obvious. So, we could also have said, well, that's hopefully all understood, isn't it? But not making a statement of the obvious is also making a statement.

And I think if somewhere in the quarter of 2020, we would face a macro that would be as bad or even worse than it is today and at that point in time, we would say, well, obviously, you know, I hope it doesn't come as a surprise, we also wouldn't want to be faced with a situation as you said, why couldn't you see this coming? Why didn't you make the statement of the obvious a little bit earlier on? And that's essentially what we are doing. So, we're not flagging anything. Again, no difference of intent. We are making a statement of the obvious at this point in time which I think is what we should be doing as responsible communicators with the market.

Christopher Kuplent -- Bank of America -- Analyst

Great. That's clear. Thank you very much.

Operator

And due to time running out, our final question today will be from Lucas Herrmann with Exane.

Lucas Herrmann -- Exane -- Analyst

Thank you very much. Jessica, Ben, good afternoon. Look, one simple one that I wanted to ask. European gas production, there are lots of moving parts, whether it's Norwegian shut-ins or issues in Groningen or by the sound of things, issues you may be having in the UK. But can you just give us some idea as to why the number was as soft as it was this quarter, the lowest that I can remember? And to what extent you might expect volumes to come back over and above the typical seasonal effect? That was it. Otherwise, thank you for the afternoon.

Jessica Uhl -- Chief Financial Officer

Great. Thank you, Lucas. So, I wasn't sure if you're referring to European gas production as a sector or the Company, I'm assuming you're speaking about Shell specifically. So that's what I'll speak to indeed. You mentioned Groningen having an impact, that is relevant, but also some of the softer areas of performance in our portfolio were also relevant, places like in the UK and Norway also contributed to that lower level. And of course we're hoping to address some of those issues and bring it to different place. Groningen's a different circumstance, and also weather has role to play as well.

With that, I believe we are at the end of our session today. Thank you, everyone for your questions and for joining the call. The fourth quarter results are scheduled to be announced on the 30th of January 2020. There will be webcast call rather than a face-to-face event. Both, Ben and I will talk to you all then. Have a good afternoon.

Operator

[Operator Closing Remarks]

Duration: 96 minutes

Call participants:

Jessica Uhl -- Chief Financial Officer

Oswald Clint -- Bernstein -- Analyst

Ben van Beurden -- Chief Executive Officer

Christyan Malek -- JPMorgan -- Analyst

Thomas Adolff -- Credit Suisse -- Analyst

Lydia Rainforth -- Barclays -- Analyst

Jason Gammel -- Jefferies -- Analyst

Michele DellaVigna -- Goldman Sachs -- Analyst

Henry Tarr -- Berenberg -- Analyst

Jon Rigby -- UBS -- Analyst

Irene Himona -- Societe Generale -- Analyst

Dan Boyd -- BMO Capital Markets -- Analyst

Martijn Rats -- Morgan Stanley -- Analyst

Peter Low -- Redburn -- Analyst

Christopher Kuplent -- Bank of America -- Analyst

Lucas Herrmann -- Exane -- Analyst

More RDS.A analysis

Transcript powered by AlphaStreet

This article is a transcript of this conference call produced for The Motley Fool. While we strive for our Foolish Best, there may be errors, omissions, or inaccuracies in this transcript. As with all our articles, The Motley Fool does not assume any responsibility for your use of this content, and we strongly encourage you to do your own research, including listening to the call yourself and reading the company's SEC filings. Please see our Terms and Conditions for additional details, including our Obligatory Capitalized Disclaimers of Liability.