Market Closed -
Borsa Italiana
Other stock markets
|
5-day change | 1st Jan Change | ||
14.06 EUR | -1.64% | -7.12% | -33.52% |
07/09 | Renault CEO says sector could face billions in fines as EV sales slow | RE |
07/09 | Stellantis to recall about 1.2 million vehicles, US regulators say | RE |
Fiscal Period: December | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|---|---|---|---|
Revenues | 74.67B | 60.71B | 149B | 179B | 189B | |||||
Finance Div. Revenues | 59M | 25M | 152M | 460M | 691M | |||||
Total Revenues | 74.73B | 60.73B | 149B | 180B | 190B | |||||
Cost of Goods Sold, Total | 59.08B | 49.58B | 120B | 144B | 151B | |||||
Finance Div. Operating Exp. | 1M | - | - | - | - | |||||
Gross Profit | 15.65B | 11.15B | 29.48B | 35.31B | 38.2B | |||||
Selling General & Admin Expenses, Total | 6.48B | 5.02B | 9.3B | 9.14B | 9.74B | |||||
R&D Expenses | 2.85B | 2.45B | 4.34B | 5.12B | 5.49B | |||||
Other Operating Expenses | -40M | -75M | - | - | - | |||||
Other Operating Expenses, Total | 9.29B | 7.39B | 13.64B | 14.27B | 15.24B | |||||
Operating Income | 6.35B | 3.76B | 15.84B | 21.04B | 22.96B | |||||
Interest Expense, Total | -247M | -281M | -601M | -1.02B | -1.13B | |||||
Interest And Investment Income | 81M | 73M | 188M | 1.07B | 2.68B | |||||
Net Interest Expenses | -166M | -208M | -413M | 44M | 1.55B | |||||
Income (Loss) On Equity Invest. | -24M | -87M | 737M | 264M | 491M | |||||
Currency Exchange Gains (Loss) | -43M | -7M | - | - | - | |||||
Other Non Operating Income (Expenses) | -125M | -158M | -152M | -649M | -1.17B | |||||
EBT, Excl. Unusual Items | 6B | 3.3B | 16.01B | 20.7B | 23.83B | |||||
Restructuring Charges | -1.53B | -696M | -698M | -1.14B | -1.12B | |||||
Merger & Related Restructuring Charges | - | -111M | - | - | - | |||||
Impairment of Goodwill | - | -150M | - | - | - | |||||
Gain (Loss) On Sale Of Investments | 119M | 178M | -35M | 72M | -112M | |||||
Gain (Loss) On Sale Of Assets | - | 290M | - | - | - | |||||
Asset Writedown | -283M | -217M | -151M | -124M | -184M | |||||
Other Unusual Items | - | 57M | - | - | - | |||||
EBT, Incl. Unusual Items | 4.3B | 2.65B | 15.13B | 19.51B | 22.42B | |||||
Income Tax Expense | 716M | 628M | 1.91B | 2.73B | 3.79B | |||||
Earnings From Continuing Operations | 3.58B | 2.02B | 13.22B | 16.78B | 18.62B | |||||
Earnings Of Discontinued Operations | - | - | 990M | - | - | |||||
Net Income to Company | 3.58B | 2.02B | 14.21B | 16.78B | 18.62B | |||||
Minority Interest | -383M | 151M | -8M | 20M | -29M | |||||
Net Income - (IS) | 3.2B | 2.17B | 14.2B | 16.8B | 18.6B | |||||
Net Income to Common Incl Extra Items | 3.2B | 2.17B | 14.2B | 16.8B | 18.6B | |||||
Net Income to Common Excl. Extra Items | 3.2B | 2.17B | 13.21B | 16.8B | 18.6B | |||||
Per Share Items | ||||||||||
Net EPS - Basic | 3.58 | 2.45 | 4.53 | 5.34 | 6.15 | |||||
Basic EPS - Continuing Operations | 3.58 | 2.45 | 4.22 | 5.34 | 6.15 | |||||
Basic Weighted Average Shares Outstanding | 894M | 886M | 3.13B | 3.14B | 3.02B | |||||
Net EPS - Diluted | 3.4 | 2.33 | 4.53 | 5.34 | 6.15 | |||||
Diluted EPS - Continuing Operations | 3.4 | 2.33 | 4.22 | 5.34 | 6.15 | |||||
Diluted Weighted Average Shares Outstanding | 942M | 934M | 3.13B | 3.14B | 3.02B | |||||
Normalized Basic EPS | 3.76 | 2.5 | 3.19 | 4.12 | 4.92 | |||||
Normalized Diluted EPS | 3.57 | 2.37 | 3.19 | 4.12 | 4.92 | |||||
Dividend Per Share | - | - | 1.04 | 1.34 | 1.55 | |||||
Payout Ratio | 21.77 | - | 2.16 | 19.96 | 22.63 | |||||
American Depositary Receipts Ratio (ADR) | 1 | 1 | 1 | 1 | 1 | |||||
Supplemental Items | ||||||||||
EBITDA | 8.24B | 5.71B | 19.61B | 25.39B | 27.71B | |||||
EBITA | 6.53B | 3.98B | 16.1B | 21.31B | 23.26B | |||||
EBIT | 6.35B | 3.76B | 15.84B | 21.04B | 22.96B | |||||
EBITDAR | - | - | 19.75B | 25.51B | 27.83B | |||||
Effective Tax Rate - (Ratio) | 16.65 | 23.7 | 12.63 | 13.99 | 16.92 | |||||
Total Current Taxes | 816M | 644M | 2.29B | 3.56B | 3.4B | |||||
Total Deferred Taxes | -100M | -16M | -342M | -840M | 559M | |||||
Normalized Net Income | 3.36B | 2.21B | 10B | 12.96B | 14.87B | |||||
Interest Capitalized | 63M | 56M | 262M | 189M | 262M | |||||
Interest on Long-Term Debt | 62M | 61M | 56M | 63M | 325M | |||||
Non-Cash Pension Expense | -78M | -30M | -93M | 77M | 834M | |||||
Supplemental Operating Expense Items | ||||||||||
Research And Development Expense From Footnotes | 3.45B | 3.11B | 4.49B | 5.2B | 5.62B | |||||
Net Rental Expense, Total | - | - | 142M | 112M | 114M | |||||
Imputed Operating Lease Interest Expense | - | - | 41.36M | 35.66M | 44.7M | |||||
Imputed Operating Lease Depreciation | - | - | 101M | 76.34M | 69.3M | |||||
Stock-Based Comp., Other (Total) | 56.1M | 49.6M | 201M | 170M | 189M | |||||
Total Stock-Based Compensation | 56.1M | 49.6M | 201M | 170M | 189M |
Fiscal Period: December | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Cash And Equivalents | 17.38B | 22.3B | 48.62B | 45.34B | 42.42B | |||||
Short Term Investments | 1.32B | 598M | 1.15B | 3.27B | 3.73B | |||||
Trading Asset Securities, Total | - | - | 629M | 573M | 1.01B | |||||
Total Cash And Short Term Investments | 18.7B | 22.9B | 50.4B | 49.18B | 47.16B | |||||
Accounts Receivable, Total | 2.5B | 3.15B | 3B | 4.93B | 6.43B | |||||
Other Receivables | 2.3B | 2.09B | 2.96B | 4.05B | 5.11B | |||||
Notes Receivable | - | - | - | - | - | |||||
Total Receivables | 4.8B | 5.24B | 5.96B | 8.98B | 11.54B | |||||
Inventory | 6.27B | 5.37B | 11.36B | 17.36B | 21.41B | |||||
Prepaid Expenses | 738M | 785M | 746M | 1.3B | 1.31B | |||||
Finance Division Loans and Leases Current | 85M | 31M | 2.36B | 2.62B | 6.51B | |||||
Finance Division Other Current Assets, Total | 640M | 814M | 1.01B | 1.1B | 1.25B | |||||
Other Current Assets, Total | 95M | 125M | 2.95B | 4.24B | 2.34B | |||||
Total Current Assets | 31.33B | 35.26B | 74.8B | 84.78B | 91.52B | |||||
Gross Property Plant And Equipment | 45.82B | 45.62B | 63.5B | 68.16B | 70.74B | |||||
Accumulated Depreciation | -32.67B | -32.84B | -31.96B | -35.61B | -38.59B | |||||
Net Property Plant And Equipment | 13.16B | 12.78B | 31.54B | 32.54B | 32.14B | |||||
Long-term Investments | 1.37B | 1.24B | 6.47B | 5.32B | 11.1B | |||||
Goodwill | 4.31B | 4.36B | 14.38B | 15.51B | 15.17B | |||||
Other Intangibles, Total | 10.22B | 10.59B | 32.18B | 19.53B | 18.87B | |||||
Finance Division Loans and Leases Long-Term | - | - | 1.46B | 2.71B | 4.66B | |||||
Finance Division Other Long-Term Assets, Total | 6.64B | 6.95B | - | - | - | |||||
Loans Receivable Long-Term | - | - | - | - | - | |||||
Deferred Tax Assets Long-Term | 1.2B | 1.1B | 1.93B | 2.05B | 2.15B | |||||
Deferred Charges Long-Term | - | - | - | 15.7B | 17.58B | |||||
Other Long-Term Assets, Total | 1.53B | 1.23B | 9.01B | 8.02B | 8.93B | |||||
Total Assets | 69.77B | 73.51B | 172B | 186B | 202B | |||||
Liabilities | ||||||||||
Accounts Payable, Total | 14.5B | 15.17B | 28.18B | 31.73B | 33.01B | |||||
Accrued Expenses, Total | - | - | 11.39B | 12.46B | 16.02B | |||||
Short-term Borrowings | 1.22B | 1.87B | - | - | - | |||||
Current Portion of Long-Term Debt | 976M | 199M | 10.62B | 7.07B | 8.76B | |||||
Current Portion of Leases | 322M | 339M | 431M | 634M | 718M | |||||
Finance Division Debt Current | 271M | 235M | - | - | - | |||||
Finance Division Other Current Liabilities, Total | 85M | 84M | - | - | - | |||||
Current Income Taxes Payable | 469M | 440M | 546M | 900M | 1.26B | |||||
Unearned Revenue Current, Total | - | - | 994M | 1.06B | 915M | |||||
Other Current Liabilities | 13.85B | 12.48B | 12.7B | 12.98B | 13.25B | |||||
Total Current Liabilities | 31.7B | 30.81B | 64.86B | 66.82B | 73.94B | |||||
Long-Term Debt | 7.52B | 9.62B | 20.58B | 17.84B | 18.58B | |||||
Long-Term Leases | 1.39B | 1.46B | 2.06B | 1.62B | 1.44B | |||||
Finance Division Other Non Current Liabilities, Total | - | - | - | - | - | |||||
Unearned Revenue Non Current | - | - | 2.19B | 2.26B | 2.16B | |||||
Pension & Other Post Retirement Benefits | 1.34B | 1.58B | 8.06B | 5.89B | 4.91B | |||||
Deferred Tax Liability Non Current | 830M | 801M | 4.37B | 4.33B | 4.78B | |||||
Other Non Current Liabilities | 5.17B | 5.36B | 13.34B | 15B | 14.19B | |||||
Total Liabilities | 47.96B | 49.64B | 115B | 114B | 120B | |||||
Common Stock, Total | 905M | 895M | 31M | 32M | 31M | |||||
Retained Earnings | 18.69B | 21.45B | 31.94B | 66.78B | 62.95B | |||||
Treasury Stock | -240M | -183M | - | -923M | -2.43B | |||||
Comprehensive Income and Other | -285M | -868M | 23.94B | 6.11B | 21.15B | |||||
Total Common Equity | 19.07B | 21.29B | 55.91B | 72B | 81.69B | |||||
Minority Interest | 2.73B | 2.58B | 400M | 383M | 427M | |||||
Total Equity | 21.8B | 23.87B | 56.31B | 72.38B | 82.12B | |||||
Total Liabilities And Equity | 69.77B | 73.51B | 172B | 186B | 202B | |||||
Supplemental Items | ||||||||||
ECS Total Shares Outstanding on Filing Date | 895M | 887M | 3.13B | 3.14B | 3.02B | |||||
ECS Total Common Shares Outstanding | 895M | 887M | 3.13B | 3.14B | 3.02B | |||||
Book Value / Share | 21.31 | 24.01 | 17.85 | 22.9 | 27.02 | |||||
Tangible Book Value | 4.47B | 6.27B | 9.35B | 36.96B | 47.65B | |||||
Tangible Book Value Per Share | 5 | 7.07 | 2.99 | 11.75 | 15.76 | |||||
Total Debt | 11.71B | 13.73B | 33.68B | 27.17B | 29.5B | |||||
Net Debt | -6.99B | -9.17B | -16.72B | -22B | -17.66B | |||||
Debt Equivalent of Unfunded Proj. Benefit Obligation | 316M | 646M | 2.88B | 1.78B | 1.59B | |||||
Debt Equivalent Oper. Leases | - | - | 1.14B | 896M | 912M | |||||
Minority Interest, Total (Incl. Fin. Div) | 2.73B | 2.58B | 400M | 383M | 427M | |||||
Equity Method Investments, Total | 719M | 520M | 6.02B | 4.83B | 8.07B | |||||
Account Code - Inventory Valuation | 5 | 5 | 5 | 5 | 5 | |||||
Inventories - Raw Materials, Total | 1.55B | 1.51B | - | - | - | |||||
Inventories - Work In Process, Total | 1.08B | 1.17B | 6.02B | 8.78B | 9.14B | |||||
Inventories - Finished Goods, Total | 4.23B | 3.32B | 5.14B | 8.3B | 12.06B | |||||
Inventories - Others | - | - | 198M | 275M | 214M | |||||
Land - (BS) | 6.48B | 6.26B | 1.65B | 1.55B | 1.45B | |||||
Buildings, Total | - | - | 10.23B | 10.26B | 10.12B | |||||
Machinery, Total | 35.7B | 35.41B | 45.55B | 49.69B | 50.73B | |||||
Full Time Employees | - | 204K | 282K | 272K | 258K | |||||
Accumulated Allowance for Doubtful Accounts (Supple) | 311M | 249M | 482M | 562M | 551M |
Fiscal Period: December | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|---|---|---|---|
Net Income | 3.2B | 2.17B | 14.2B | 16.8B | 18.6B | |||||
Depreciation & Amortization - CF | 2.03B | 2.09B | 4.04B | 4.64B | 5.06B | |||||
Amortization of Goodwill and Intangible Assets - (CF) | 181M | 222M | 259M | 261M | 292M | |||||
Depreciation & Amortization, Total | 2.21B | 2.31B | 4.3B | 4.9B | 5.36B | |||||
Amortization of Deferred Charges, Total - (CF) | 1.18B | 1.34B | 1.58B | 1.89B | 2.19B | |||||
(Gain) Loss From Sale Of Asset | -190M | -727M | -121M | -192M | -195M | |||||
(Gain) Loss on Sale of Investments - (CF) | -2M | 16M | - | - | - | |||||
Asset Writedown & Restructuring Costs | 331M | 386M | - | - | - | |||||
(Income) Loss On Equity Investments - (CF) | 274M | 393M | -185M | -47M | -156M | |||||
Other Operating Activities, Total | 571M | -603M | -2.33B | 1.08B | 2.16B | |||||
Change In Accounts Receivable | -197M | -433M | 246M | -1.99B | -2.25B | |||||
Change In Inventories | 485M | 744M | 2.2B | -5.61B | -4.39B | |||||
Change In Accounts Payable | 745M | 666M | -1.27B | 4.16B | 1.06B | |||||
Change In Income Taxes | -11M | -58M | - | - | - | |||||
Change in Other Net Operating Assets | 110M | -11M | 38M | -1.05B | 107M | |||||
Cash from Operations | 8.7B | 6.2B | 18.65B | 19.96B | 22.48B | |||||
Capital Expenditure | -2.76B | -1.85B | -8.69B | -8.62B | -10.19B | |||||
Sale of Property, Plant, and Equipment | 298M | 232M | 295M | 545M | 533M | |||||
Cash Acquisitions | -1.29B | -528M | 21.79B | -666M | -3.88B | |||||
Divestitures | 51M | 359M | 161M | 235M | 1.46B | |||||
Sale (Purchase) of Intangible assets | -2.15B | -1.99B | - | - | - | |||||
Other Investing Activities, Total | -117M | -159M | -4.88B | -2.03B | -2.96B | |||||
Cash from Investing | -5.97B | -3.93B | 8.67B | -10.53B | -15.05B | |||||
Short Term Debt Issued, Total | - | 649M | - | - | 328M | |||||
Long-Term Debt Issued, Total | 2.51B | 3.7B | 4.11B | - | - | |||||
Total Debt Issued | 2.51B | 4.35B | 4.11B | - | 328M | |||||
Short Term Debt Repaid, Total | -52M | - | -846M | -400M | - | |||||
Long-Term Debt Repaid, Total | -1.46B | -2.03B | - | -6.48B | -214M | |||||
Total Debt Repaid | -1.51B | -2.03B | -846M | -6.88B | -214M | |||||
Issuance of Common Stock | 4M | 5M | 243M | 40M | 92M | |||||
Repurchase of Common Stock | -29M | -162M | - | -923M | -2.43B | |||||
Common Dividends Paid | -697M | - | -307M | -3.35B | -4.21B | |||||
Common & Preferred Stock Dividends Paid | -697M | - | -307M | -3.35B | -4.21B | |||||
Special Dividend Paid | - | - | -3.9B | - | - | |||||
Other Financing Activities, Total | -591M | 1.03B | -665M | -2.05B | -2.76B | |||||
Cash from Financing | -309M | 3.2B | -1.37B | -13.17B | -9.2B | |||||
Foreign Exchange Rate Adjustments | 7M | -543M | 764M | 608M | -836M | |||||
Miscellaneous Cash Flow Adjustments | -28M | 146M | 18M | -65M | -166M | |||||
Net Change in Cash | 2.4B | 5.07B | 26.74B | -3.2B | -2.76B | |||||
Supplemental Items | ||||||||||
Cash Interest Paid | 278M | 261M | 1.18B | 937M | 1.13B | |||||
Cash Income Tax Paid (Refund) | 854M | 387M | 2.17B | 2.86B | 2.65B | |||||
Levered Free Cash Flow | 3.37B | 1.54B | 21.21B | 4.97B | 7.77B | |||||
Unlevered Free Cash Flow | 3.53B | 1.71B | 21.59B | 5.61B | 8.47B | |||||
Change In Net Working Capital | -1.02B | 504M | -14.3B | 5.89B | 3.42B | |||||