
Stellantis N.V (STLA) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Dec 2020Income Metrics
Revenue
28.6B
Gross Profit
4.3B
14.91%
Operating Income
2.0B
6.88%
Net Income
1.6B
5.46%
Balance Sheet Metrics
Total Assets
207.6B
Total Liabilities
125.5B
Shareholders Equity
82.1B
Debt to Equity
1.53
Cash Flow Metrics
Operating Cash Flow
4.4B
Free Cash Flow
3.9B
Revenue & Profitability Trend
Stellantis N.V Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 156.9B | 189.5B | 179.6B | 149.4B | 47.7B |
Cost of Goods Sold | 136.4B | 151.4B | 144.3B | 119.9B | 38.2B |
Gross Profit | 20.5B | 38.1B | 35.3B | 29.5B | 9.4B |
Gross Margin % | 13.1% | 20.1% | 19.6% | 19.7% | 19.7% |
Operating Expenses | |||||
Research & Development | 5.8B | 5.6B | 5.2B | 4.5B | 2.2B |
Selling, General & Administrative | 9.3B | 9.5B | 9.0B | 9.1B | 3.9B |
Other Operating Expenses | - | - | - | - | - |
Total Operating Expenses | 15.1B | 15.2B | 14.2B | 13.6B | 6.2B |
Operating Income | 5.4B | 23.0B | 21.1B | 15.9B | 3.3B |
Operating Margin % | 3.5% | 12.1% | 11.7% | 10.6% | 6.8% |
Non-Operating Items | |||||
Interest Income | 2.0B | 2.7B | 1.1B | 188.0M | 116.0M |
Interest Expense | 1.5B | 1.3B | 1.2B | 770.0M | 191.0M |
Other Non-Operating Income | -1.9B | -1.9B | -1.5B | -148.0M | -261.0M |
Pre-tax Income | 4.0B | 22.4B | 19.5B | 15.1B | 2.9B |
Income Tax | -1.5B | 3.8B | 2.7B | 1.9B | 504.0M |
Effective Tax Rate % | -36.9% | 16.9% | 14.0% | 12.6% | 17.3% |
Net Income | 5.5B | 18.6B | 16.8B | 14.2B | 2.0B |
Net Margin % | 3.5% | 9.8% | 9.3% | 9.5% | 4.2% |
Key Metrics | |||||
EBITDA | 14.6B | 33.7B | 29.2B | 22.7B | 5.7B |
EPS (Basic) | $1.87 | $5.98 | $5.35 | $4.64 | $1.41 |
EPS (Diluted) | $1.84 | $5.94 | $5.31 | $4.51 | $1.34 |
Basic Shares Outstanding | 2949652000 | 3107725000 | 3140089000 | 2944667986 | 1505988670 |
Diluted Shares Outstanding | 2949652000 | 3107725000 | 3140089000 | 2944667986 | 1505988670 |
Income Statement Trend
Stellantis N.V Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 34.1B | 43.7B | 46.4B | 49.6B | 22.9B |
Short-term Investments | 3.0B | 4.7B | 3.8B | 1.8B | 931.0M |
Accounts Receivable | 5.5B | 6.4B | 4.9B | 3.0B | 4.9B |
Inventory | 20.9B | 21.2B | 17.1B | 11.4B | 5.4B |
Other Current Assets | 3.8B | 2.7B | 2.9B | 2.9B | 2.5B |
Total Current Assets | 81.6B | 91.5B | 84.8B | 74.8B | 37.5B |
Non-Current Assets | |||||
Property, Plant & Equipment | 14.0B | 8.4B | 6.7B | 6.1B | 5.1B |
Goodwill | 69.7B | 66.8B | 66.3B | 60.9B | 19.4B |
Intangible Assets | 39.0B | 36.4B | 35.2B | 32.2B | 10.7B |
Long-term Investments | 327.0M | 74.0M | 307.0M | 114.0M | 34.0M |
Other Non-Current Assets | 13.5B | 9.2B | 7.0B | 5.9B | 2.5B |
Total Non-Current Assets | 126.0B | 110.6B | 101.4B | 97.0B | 37.8B |
Total Assets | 207.6B | 202.1B | 186.2B | 171.8B | 75.3B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 29.7B | 33.0B | 31.7B | 28.2B | 16.0B |
Short-term Debt | 12.2B | 9.5B | 7.7B | 11.0B | 2.6B |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | 3.9B | 3.7B | 3.1B | 2.9B | 1.9B |
Total Current Liabilities | 75.2B | 73.9B | 66.8B | 64.9B | 31.5B |
Non-Current Liabilities | |||||
Long-term Debt | 25.0B | 20.0B | 19.5B | 22.6B | 11.1B |
Deferred Tax Liabilities | 4.5B | 4.8B | 4.3B | 4.4B | 801.0M |
Other Non-Current Liabilities | 243.0M | 197.0M | 527.0M | 379.0M | 311.0M |
Total Non-Current Liabilities | 50.3B | 46.1B | 46.9B | 50.6B | 20.0B |
Total Liabilities | 125.5B | 120.0B | 113.8B | 115.5B | 51.4B |
Equity | |||||
Common Stock | 37.0M | 31.0M | 32.0M | 31.0M | 20.0M |
Retained Earnings | 77.3B | 80.9B | 66.8B | 52.8B | 22.1B |
Treasury Stock | 285.0M | 2.4B | 923.0M | 0 | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 82.1B | 82.1B | 72.4B | 56.3B | 23.9B |
Key Metrics | |||||
Total Debt | 37.2B | 29.5B | 27.2B | 33.6B | 13.7B |
Working Capital | 6.4B | 17.6B | 18.0B | 9.9B | 6.1B |
Balance Sheet Composition
Stellantis N.V Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 5.5B | 18.6B | 16.8B | 13.2B | 2.3B |
Depreciation & Amortization | 7.2B | 7.5B | 6.8B | 5.9B | 2.4B |
Stock-Based Compensation | - | - | - | - | - |
Working Capital Changes | -8.1B | -4.8B | -3.1B | 1.2B | 1.1B |
Operating Cash Flow | 3.7B | 22.8B | 20.2B | 19.0B | 4.7B |
Investing Activities | |||||
Capital Expenditures | -10.5B | -8.6B | -8.5B | -9.8B | -2.8B |
Acquisitions | -1.4B | -2.4B | -431.0M | 21.9B | 83.0M |
Investment Purchases | - | - | - | - | - |
Investment Sales | - | - | - | - | 278.0M |
Investing Cash Flow | -16.0B | -15.0B | -10.5B | 11.8B | -2.3B |
Financing Activities | |||||
Share Repurchases | -3.0B | -2.4B | -923.0M | 0 | -163.0M |
Dividends Paid | -4.7B | -4.2B | -3.4B | -4.2B | 0 |
Debt Issuance | - | - | - | - | 18.7B |
Debt Repayment | - | - | - | - | -9.7B |
Financing Cash Flow | -2.6B | -9.0B | -6.7B | -5.5B | 10.1B |
Free Cash Flow | -7.1B | 12.3B | 10.9B | 8.5B | 3.3B |
Net Change in Cash | -14.9B | -1.2B | 3.0B | 25.3B | 12.5B |
Cash Flow Trend
Stellantis N.V Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
4.33
Forward P/E
2.96
Price to Book
0.35
Price to Sales
0.17
PEG Ratio
2.96
Profitability Ratios
Profit Margin
-1.64%
Operating Margin
0.14%
Return on Equity
-3.06%
Return on Assets
-0.46%
Financial Health
Current Ratio
1.06
Debt to Equity
55.56
Beta
1.14
Per Share Data
EPS (TTM)
$-0.93
Book Value per Share
$25.31
Revenue per Share
$50.57
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
stla | 25.5B | 4.33 | 0.35 | -3.06% | -1.64% | 55.56 |
Tesla | 1.1T | 192.81 | 14.64 | 8.77% | 6.38% | 17.41 |
Ferrari N.V | 87.1B | 48.29 | 24.08 | 46.27% | 22.99% | 93.27 |
General Motors | 50.9B | 8.16 | 0.77 | 6.96% | 2.55% | 200.19 |
Ford Motor Company | 44.6B | 14.37 | 0.99 | 7.15% | 1.70% | 355.45 |
Li Auto | 30.7B | 27.65 | 0.41 | 12.08% | 5.59% | 22.61 |
Financial data is updated regularly. All figures are in the company's reporting currency.