STLA
Stellantis N.V. (STLA)
Last Price$12.3(3.0%)
Market Cap$37.9B
$297.0B
-16.5% YoY
$26.2B
-21.9% YoY
$149.1M
Net Debt to FCF - 0.0x
$12.4B
4.2% margin

STLA Income Statement

STLA Income Statement Overview

Annual
Quarterly
LTM
Dec'14
Dec'15
Dec'16
Dec'17
Dec'18
Dec'19
Dec'20
Dec'21
Dec'22
Dec'23
$205.0B 5.5% YoY
$41.2B 8.2% YoY
20.1% margin
Cost of revenue
$163.7B 4.9% YoY
Operating income
$24.2B 11.8% YoY
11.8% margin
Other: $1,412.3M
Net interest: $1,457.7M
Operating expenses
$17.1B 11.2% YoY
Pre-tax income
$24.2B 16.5% YoY
11.8% margin
Net income
$20.1B 10.7% YoY
9.8% margin
Income tax
$4,101.7M
16.9% tax rate
R&D
$6,076.2M 8.1% YoY
3.0% of revenue
SG&A
$10.5B 8.5% YoY
5.1% of revenue

STLA Income statement key metrics

Annual
Quarterly
LTM

Revenue

$205.0B +5.5% YoY

Operating Income

$24.2B +11.8% YoY

Net Income

$20.1B +10.7% YoY

STLA Balance Sheet

STLA Balance Sheet Overview

Annual
Quarterly
LTM
Dec'14
Dec'15
Dec'16
Dec'17
Dec'18
Dec'19
Dec'20
Dec'21
Dec'22
Dec'23
Assets
Liabilities
Total assets
$223.1B
Current assets ($101.0B, 45.3% of total)
$52.1B (23.3%)
$7,092.7M (3.2%)
Other current assets
$41.9B (18.8%)
Non-current assets ($122.1B, 54.7% of total)
$40.2B (18.0%)
Other non-current assets
$28.0B (12.6%)
Financial position
($19.5B)
$52.1B$32.5B
Cash & Short-term Investments
Total Debt

STLA Balance Sheet Metrics

Annual
Quarterly
LTM

Assets

$223.1B +17.7% YoY

Liabilities

$132.5B +3.9% YoY

Shareholder's Equity

$90.6B +45.8% YoY

STLA Cash Flow Statement

STLA Cash Flow Statement Overview

Annual
Quarterly
LTM
Dec'14
Dec'15
Dec'16
Dec'17
Dec'18
Dec'19
Dec'20
Dec'21
Dec'22
Dec'23
Cash Beginning of PeriodOperating Cash FlowInvesting Cash FlowFinancing Cash FlowForex Changes on CashCash End of Period$50.2B$24.3B($16.3B)($9,948.6M)($1,083.5M)$47.2B

STLA Cash Flow Statement key metrics

Annual
Quarterly
LTM

Operating Cash Flow (OCF)

$24.3B +95.4% YoY

Capital Expenditure (CAPEX)

($11.0B) +35.6% YoY

Free Cash Flow (FCF)

$13.3B +208.3% YoY

STLA Financials

USD
EUR
Millions
Billions
Annual
Quarterly
Trailing
Key stats
Income statement
Balance sheet
Cash Flow Statement
Valuation
Ratios
Per share
Per employee
Dividends & Yields
Dec'04Dec'05Dec'06Dec'07Dec'08Dec'09Dec'10Dec'11Dec'12Dec'13Dec'14Dec'15Dec'16Dec'17Dec'18Dec'19Dec'20Dec'21Dec'22Dec'23
% growth
57,843.4
0.0%
57,958.0
0.2%
65,100.9
12.3%
80,232.0
23.2%
87,330.7
8.8%
69,873.3
(20.0%)
47,610.8
(31.9%)
82,905.3
74.1%
107,945.3
30.2%
115,322.7
6.8%
127,667.2
10.7%
122,803.8
(3.8%)
122,847.2
0.0%
119,396.3
(2.8%)
130,368.9
9.2%
121,106.9
(7.1%)
98,956.3
(18.3%)
176,726.8
78.6%
189,255.1
7.1%
204,968.0
8.3%
Cost of Goods Sold (COGS)34,713.749,341.055,123.367,065.472,686.860,332.740,761.170,579.391,895.699,055.6110,469.5109,722.3107,099.8102,766.9113,903.3104,289.886,724.3141,863.8152,092.7163,720.0
% margin
23,129.6
40.0%
8,617.0
14.9%
9,977.7
15.3%
13,166.6
16.4%
14,643.8
16.8%
9,540.6
13.7%
6,849.7
14.4%
12,326.0
14.9%
16,049.7
14.9%
16,267.1
14.1%
17,197.7
13.5%
13,081.5
10.7%
15,747.3
12.8%
16,629.4
13.9%
16,465.5
12.6%
16,817.1
13.9%
12,232.0
12.4%
34,863.0
19.7%
37,162.5
19.6%
41,247.9
20.1%
Operating Expenses23,183.16,605.97,586.29,162.510,030.28,752.65,374.18,996.411,145.911,758.612,520.910,266.710,346.39,921.610,524.011,269.29,681.416,105.614,944.017,051.1
Research & Development Expenses (R&D)0.01,698.51,759.72,105.62,201.71,949.71,344.21,902.82,359.32,963.63,370.71,854.41,971.91,817.01,883.34,043.43,401.15,307.05,479.86,076.2
Selling, General & Administrative Expenses (SG&A)18,336.75,698.25,899.46,749.97,463.85,991.33,922.57,025.48,654.28,885.49,412.08,412.38,374.48,104.78,640.77,225.96,280.410,798.69,464.210,536.9
(53.5)
(0.1%)
2,011.0
3.5%
2,391.4
3.7%
4,004.1
5.0%
4,613.6
5.3%
788.0
1.1%
1,475.6
3.1%
3,329.6
4.0%
(754.7)
(0.7%)
(516.7)
(0.4%)
1,023.0
0.8%
2,814.8
2.3%
5,401.1
4.4%
6,707.8
5.6%
5,941.5
4.6%
6,294.6
5.2%
4,725.2
4.8%
17,890.4
10.1%
21,088.8
11.1%
24,196.8
11.8%
Interest Income1,592.71,673.61,808.61,783.40.0739.1907.6817.1329.1271.0304.3405.3250.1205.5294.0292.2133.6222.41,123.42,895.9
Interest Expense2,418.82,110.72,174.12,165.91,392.81,050.11,451.72,210.52,439.02,879.93,023.93,032.51,736.21,411.61,130.01,048.9961.3572.51,248.81,438.2
Pre-tax Income(1,962.2)2,819.22,061.13,801.23,216.4(511.8)936.83,041.52,617.71,339.01,562.5128.83,087.36,188.34,573.04,501.21,548.117,022.320,279.424,242.2
% effective tax rate
(36.1)
1.8%
1,051.0
37.3%
615.4
29.9%
985.6
25.9%
685.4
21.3%
670.8
(131.1%)
642.2
68.6%
743.3
24.4%
803.6
30.7%
(1,252.6)
(93.6%)
722.8
46.3%
184.3
143.1%
1,429.7
46.3%
2,922.5
47.2%
918.6
20.1%
1,478.8
32.9%
1,520.7
98.2%
2,260.3
13.3%
2,875.8
14.2%
4,101.7
16.9%
% margin
(1,973.4)
(3.4%)
1,657.4
2.9%
1,337.6
2.1%
2,677.2
3.3%
2,370.8
2.7%
(1,168.7)
(1.7%)
690.0
1.4%
1,856.9
2.2%
447.4
0.4%
1,200.8
1.0%
754.7
0.6%
370.9
0.3%
1,995.1
1.6%
3,942.2
3.3%
4,260.1
3.3%
7,412.8
6.1%
33.1
0.0%
16,795.2
9.5%
17,702.9
9.4%
20,109.2
9.8%
EPS(2.02)1.560.992.111.90(0.95)0.541.490.050.980.620.241.322.562.752.040.025.495.646.65
Diluted EPS(2.02)1.560.992.101.90(0.95)0.541.480.050.980.610.241.312.532.722.040.025.335.606.65
% margin
2,892.9
5.0%
5,481.5
9.5%
5,923.3
9.1%
8,327.7
10.4%
8,743.4
10.0%
4,253.6
6.1%
5,289.2
11.1%
9,993.1
12.1%
10,161.1
9.4%
9,580.1
8.3%
9,625.9
7.5%
8,491.2
6.9%
11,108.7
9.0%
12,889.3
10.8%
12,482.9
9.6%
6,525.1
5.4%
6,259.8
6.3%
25,748.7
14.6%
28,969.1
15.3%
33,843.8
16.5%