
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
235.5B
Total Liabilities
149.3B
Shareholders Equity
86.3B
Debt to Equity
1.73
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 | 184.1B | 222.5B | 210.7B | 149.4B | 47.7B |
Cost of Goods Sold | 160.0B | 177.7B | 169.3B | 119.9B | 38.2B |
Gross Profit | 24.1B | 44.8B | 41.4B | 29.5B | 9.4B |
Gross Margin % | 13.1% | 20.1% | 19.6% | 19.7% | 19.7% |
Operating Expenses | |||||
Research & Development | 6.8B | 6.6B | 6.1B | 4.5B | 2.2B |
Selling, General & Administrative | 10.9B | 11.2B | 10.5B | 9.1B | 3.9B |
Other Operating Expenses | - | - | - | - | - |
Total Operating Expenses | 17.7B | 17.8B | 16.6B | 13.6B | 6.2B |
Operating Income | 6.4B | 27.0B | 24.7B | 15.9B | 3.3B |
Operating Margin % | 3.5% | 12.1% | 11.7% | 10.6% | 6.8% |
Non-Operating Items | |||||
Interest Income | 2.3B | 3.1B | 1.3B | 188.0M | 116.0M |
Interest Expense | 1.8B | 1.6B | 1.4B | 770.0M | 191.0M |
Other Non-Operating Income | -2.2B | -2.2B | -1.7B | -148.0M | -261.0M |
Pre-tax Income | 4.7B | 26.3B | 22.9B | 15.1B | 2.9B |
Income Tax | -1.7B | 4.5B | 3.2B | 1.9B | 504.0M |
Effective Tax Rate % | -36.9% | 16.9% | 14.0% | 12.6% | 17.3% |
Net Income | 6.5B | 21.9B | 19.7B | 14.2B | 2.0B |
Net Margin % | 3.5% | 9.8% | 9.3% | 9.5% | 4.2% |
Key Metrics | |||||
EBITDA | 17.2B | 39.6B | 34.3B | 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 | 3462036048 | 3647567909 | 3684203621 | 2944667986 | 1505988670 |
Diluted Shares Outstanding | 3462036048 | 3647567909 | 3684203621 | 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 | 40.0B | 51.3B | 54.5B | 49.6B | 22.9B |
Short-term Investments | 3.5B | 5.6B | 4.5B | 1.8B | 931.0M |
Accounts Receivable | 6.5B | 7.5B | 5.8B | 3.0B | 4.9B |
Inventory | 24.5B | 24.9B | 20.0B | 11.4B | 5.4B |
Other Current Assets | 2.3B | 1.6B | 3.4B | 2.9B | 2.5B |
Total Current Assets | 95.7B | 107.4B | 99.5B | 74.8B | 37.5B |
Non-Current Assets | |||||
Property, Plant & Equipment | 16.4B | 9.9B | 7.8B | 6.1B | 5.1B |
Goodwill | 81.8B | 78.4B | 77.7B | 60.9B | 19.4B |
Intangible Assets | 45.8B | 42.8B | 41.3B | 32.2B | 10.7B |
Long-term Investments | 383.8M | 86.9M | 360.2M | 114.0M | 34.0M |
Other Non-Current Assets | 15.3B | 10.1B | 8.2B | 5.9B | 2.5B |
Total Non-Current Assets | 147.9B | 129.8B | 118.9B | 97.0B | 37.8B |
Total Assets | 243.7B | 237.2B | 218.4B | 171.8B | 75.3B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 34.8B | 38.7B | 37.2B | 28.2B | 16.0B |
Short-term Debt | 14.3B | 11.1B | 9.0B | 11.0B | 2.6B |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | 4.6B | 4.3B | 3.7B | 2.9B | 1.9B |
Total Current Liabilities | 88.2B | 86.8B | 78.4B | 64.9B | 31.5B |
Non-Current Liabilities | |||||
Long-term Debt | 29.4B | 23.5B | 22.8B | 22.6B | 11.1B |
Deferred Tax Liabilities | 5.3B | 5.6B | 5.1B | 4.4B | 801.0M |
Other Non-Current Liabilities | 285.2M | 231.2M | 618.3M | 379.0M | 311.0M |
Total Non-Current Liabilities | 59.0B | 54.1B | 55.1B | 50.6B | 20.0B |
Total Liabilities | 147.3B | 140.9B | 133.5B | 115.5B | 51.4B |
Equity | |||||
Common Stock | 43.4M | 36.4M | 37.5M | 31.0M | 20.0M |
Retained Earnings | 90.7B | 95.0B | 78.4B | 52.8B | 22.1B |
Treasury Stock | 334.5M | 2.9B | 1.1B | 0 | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 96.4B | 96.4B | 84.9B | 56.3B | 23.9B |
Key Metrics | |||||
Total Debt | 43.7B | 34.6B | 31.9B | 33.6B | 13.7B |
Working Capital | 7.5B | 20.6B | 21.1B | 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 | 6.5B | 21.9B | 19.7B | 13.2B | 2.3B |
Depreciation & Amortization | 8.5B | 8.9B | 8.0B | 5.9B | 2.4B |
Stock-Based Compensation | - | - | - | - | - |
Working Capital Changes | -9.5B | -5.6B | -3.6B | 1.2B | 1.1B |
Operating Cash Flow | 4.3B | 26.8B | 23.7B | 19.0B | 4.7B |
Investing Activities | |||||
Capital Expenditures | -12.3B | -10.1B | -9.9B | -9.8B | -2.8B |
Acquisitions | -1.6B | -2.8B | -505.7M | 21.9B | 83.0M |
Investment Purchases | - | - | - | - | - |
Investment Sales | - | - | - | - | 278.0M |
Investing Cash Flow | -18.8B | -17.7B | -12.4B | 11.8B | -2.3B |
Financing Activities | |||||
Share Repurchases | -3.5B | -2.9B | -1.1B | 0 | -163.0M |
Dividends Paid | -5.5B | -4.9B | -3.9B | -4.2B | 0 |
Debt Issuance | - | - | - | - | 18.7B |
Debt Repayment | - | - | - | - | -9.7B |
Financing Cash Flow | -3.0B | -10.5B | -7.8B | -5.5B | 10.1B |
Free Cash Flow | -8.3B | 14.4B | 12.8B | 8.5B | 3.3B |
Net Change in Cash | -17.5B | -1.4B | 3.5B | 25.3B | 12.5B |
Cash Flow Trend
Stellantis N.V Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
4.33
Forward P/E
3.50
Price to Book
0.41
Price to Sales
0.21
PEG Ratio
3.50
Profitability Ratios
Profit Margin
-1.64%
Operating Margin
-0.68%
Return on Equity
-3.06%
Return on Assets
-0.65%
Financial Health
Current Ratio
1.06
Debt to Equity
55.56
Beta
1.14
Per Share Data
EPS (TTM)
$-0.97
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 | 31.1B | 4.33 | 0.41 | -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 | 58.7B | 9.41 | 0.88 | 6.96% | 2.55% | 200.19 |
Ford Motor Company | 50.6B | 15.34 | 1.08 | 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.