Page | ||
BOARD OF DIRECTORS |
Chairman John Elkann |
Vice Chairman Robert Peugeot(3) |
Chief Executive Officer Carlos Tavares |
Directors Andrea Agnelli(1),(3) Henri de Castries(1),(2),(3) Fiona Clare Cicconi(1),(3) Nicolas Dufourcq(1) Ann Frances Godbehere(2) Wan Ling Martello(2),(3) Jacques de Saint-Exupéry Kevin Scott(1) |
INDEPENDENT AUDITOR Ernst & Young Accountants LLP (AFM annual report filing)(4) EY S.p.A (SEC Form 20-F filing)(4) |
For the year ended December 31, 2021 | ||||||||||
Pro Forma adjustments | ||||||||||
(€ million, except per share amounts) | Stellantis | January 1 - 16, 2021 results of FCA | Purchase Price Allocation | Other adjustments | Stellantis Pro Forma Consolidated Income Statement | |||||
Note 1 | Note 2 | Note 3 | Note 4 | |||||||
Net revenues | €149,419 | €2,704 | €2 | €(6) | €152,119 | |||||
Cost of revenues | 119,943 | 2,322 | (52) | (6) | 122,207 | |||||
Selling, general and other costs | 9,130 | 192 | (2) | — | 9,320 | |||||
Research and development costs | 4,487 | 113 | (40) | — | 4,560 | |||||
Gains/(Losses) on disposal of investments | (35) | — | — | — | (35) | |||||
Restructuring costs | 698 | — | — | — | 698 | |||||
Operating income/(loss) | 15,126 | 77 | 96 | — | 15,299 | |||||
Net financial expenses | 734 | 29 | (17) | — | 746 | |||||
Profit/(loss) before taxes | 14,392 | 48 | 113 | — | 14,553 | |||||
Tax expense | 1,911 | 21 | 7 | — | 1,939 | |||||
Share of the profit of equity method investees | 737 | 3 | — | — | 740 | |||||
Net profit/(loss) from continuing operations | 13,218 | 30 | 106 | — | 13,354 | |||||
Profit/(loss) from discontinued operations, net of tax | 990 | — | — | — | 990 | |||||
Net profit/(loss) | €14,208 | €30 | €106 | €— | €14,344 | |||||
Net profit/(loss) attributable to: | ||||||||||
Owners of the parent | €14,200 | €30 | €106 | €— | €14,336 | |||||
Non-controlling interests | €8 | €— | €— | €— | €8 | |||||
Net profit/(loss) from continuing operations | ||||||||||
Owners of the parent | €13,210 | €30 | €106 | €— | €13,346 | |||||
Non-controlling interests | €8 | €— | €— | €— | €8 | |||||
Earnings per share: | ||||||||||
Basic earnings per share | €4.64 | €4.69 | ||||||||
Diluted earnings per share | €4.51 | €4.55 | ||||||||
Earnings per share from continuing operations: | ||||||||||
Basic earnings per share | €4.32 | €4.36 | ||||||||
Diluted earnings per share | €4.19 | €4.23 | ||||||||
For the year ended December 31, 2020 | |||||||||||
Pro Forma adjustments | |||||||||||
(€ million, except per share amounts) | PSA Historical Consolidated (as adjusted) (1) | FCA Historical Consolidated | Purchase Price Allocation | Other adjustments | Stellantis Pro Forma Financial Information | ||||||
Note 1 | Note 2 | Note 3 | Note 4 | ||||||||
Net revenues | €47,656 | €86,676 | €110 | €(560) | €133,882 | ||||||
Cost of revenues | 38,250 | 75,962 | (1,266) | (759) | 112,187 | ||||||
Selling, general and other costs | 3,923 | 5,501 | (52) | 25 | 9,397 | ||||||
Research and development costs | 2,231 | 2,979 | (960) | 301 | 4,551 | ||||||
Gains/(Losses) on disposal of investments | 174 | 4 | — | — | 178 | ||||||
Restructuring costs | 416 | 73 | — | — | 489 | ||||||
Operating income/(loss) | 3,010 | 2,165 | 2,388 | (127) | 7,436 | ||||||
Net financial expenses | 94 | 993 | (380) | (35) | 672 | ||||||
Profit before taxes | 2,916 | 1,172 | 2,768 | (92) | 6,764 | ||||||
Tax expense | 504 | 1,332 | 240 | 8 | 2,084 | ||||||
Share of the profit of equity method investees | (74) | 184 | — | — | 110 | ||||||
Net profit from continuing operations | 2,338 | 24 | 2,528 | (100) | 4,790 | ||||||
Profit/(loss) from discontinued operations, net of tax | (315) | — | — | — | (315) | ||||||
Net profit/(loss) | €2,023 | €24 | €2,528 | €(100) | €4,475 | ||||||
Net profit/(loss) attributable to: | |||||||||||
Owners of the parent | €2,173 | €29 | €2,512 | €(100) | €4,614 | ||||||
Non-controlling interests | €(150) | €(5) | €16 | €— | €(139) | ||||||
Net profit/(loss) from continuing operations attributable to: | |||||||||||
Owners of the parent | €2,353 | €29 | €2,512 | €(100) | €4,794 | ||||||
Non-controlling interests | €(15) | €(5) | €16 | €— | €(4) | ||||||
Earnings per share: | |||||||||||
Basic earnings per share | €1.41 | €1.48 | |||||||||
Diluted earnings per share | €1.34 | €1.43 | |||||||||
Earnings per share from continuing operations: | |||||||||||
Basic earnings per share | €1.52 | €1.54 | |||||||||
Diluted earnings per share | €1.45 | €1.49 | |||||||||
January 1-16, 2021 | ||||||||||
(€ million) | Intangible assets | Property, plant and equipment | Financial liabilities | Other | Total | |||||
(A) | (B) | (C) | (D) | |||||||
Net revenues | €— | €— | €— | €2 | €2 | |||||
Cost of revenues | — | 45 | — | 7 | 52 | |||||
Selling, general and other costs | — | 2 | — | — | 2 | |||||
Research and development costs | 40 | — | — | — | 40 | |||||
Net financial expenses/(income) | — | — | 21 | (4) | 17 | |||||
Tax expenses | (4) | — | (3) | — | (7) | |||||
Net profit | €36 | €47 | €18 | €5 | €106 | |||||
For the year ended December 31, 2020 | ||||||||||
(€ million) | Intangible assets | Property, plant and equipment | Financial liabilities | Other | Total | |||||
(A) | (B) | (C) | (D) | |||||||
Net revenues | €— | €— | €— | €110 | €110 | |||||
Cost of revenues | (4) | 1,092 | — | 178 | 1,266 | |||||
Selling, general and other costs | 8 | 44 | — | — | 52 | |||||
Research and development costs | 960 | — | — | — | 960 | |||||
Net financial expenses/(income) | — | — | 462 | (82) | 380 | |||||
Tax expenses | (90) | (28) | (74) | (48) | (240) | |||||
Net profit | €874 | €1,108 | €388 | €158 | €2,528 | |||||
Year ended December 31, 2021 | ||||
(€ million except otherwise noted) | Stellantis | Continuing operations | Discontinued operations | |
Net profit attributable to owners of the parent, as adjusted | €14,200 | €13,210 | €990 | |
Add: FCA Net profit attributable to owners of the parent, January 1 - 16, 2021 | 30 | 30 | — | |
Add: Pro forma adjustments | 106 | 106 | — | |
Pro Forma Net profit attributable to owners of the parent (A) | €14,336 | €13,346 | €990 | |
Weighted average number of shares outstanding for basic earnings per share (thousand), January 17 - December 31, 2021 (B) | 3,059,284 | 3,059,284 | 3,059,284 | |
Pro Forma Basic earnings per share (€ per share) (A/B) | €4.69 | €4.36 | €0.32 | |
Year ended December 31, 2020 | ||||
(€ million except otherwise noted) | Stellantis | Continuing operations | Discontinued operations | |
Net profit/(loss) attributable to owners of the parent, as adjusted | €2,173 | €2,353 | €(180) | |
Add: FCA Net profit attributable to owners of the parent, January 1 - December 31, 2020 | 29 | 29 | — | |
Add: Pro forma adjustments | 2,412 | 2,412 | — | |
Pro Forma Net profit/(loss) attributable to owners of the parent (A) | €4,614 | €4,794 | €(180) | |
Pro Forma Weighted average number of shares outstanding for diluted earnings per share (thousand) (B) | 3,119,935 | 3,119,935 | 3,119,935 | |
Pro Forma Basic earnings/(loss) per share (€ per share) (A/B) | €1.48 | €1.54 | €(0.06) | |
Year ended December 31, 2021 | ||||
(€ million except otherwise noted) | Stellantis | Continuing operations | Discontinued operations | |
Net profit attributable to owners of the parent, as adjusted | €14,200 | €13,210 | €990 | |
Add: FCA Net profit attributable to owners of the parent, January 1 - 16, 2021 | 30 | 30 | — | |
Add: Pro forma adjustments | 106 | 106 | — | |
Pro Forma Net profit attributable to owners of the parent (A) | €14,336 | €13,346 | €990 | |
Weighted average number of shares outstanding (thousand), January 17 - December 31, 2021 | 3,059,284 | 3,059,284 | 3,059,284 | |
Number of shares deployable for share-based compensation, January 17 - December 31, 2021 (thousand) | 23,651 | 23,651 | 23,651 | |
Equity warrants delivered to GM (thousand) | 68,497 | 68,497 | 68,497 | |
Pro Forma Weighted average number of shares outstanding for diluted earnings per share (thousand) (B) | 3,151,432 | 3,151,432 | 3,151,432 | |
Pro Forma Diluted earnings per share (€ per share) (A/B) | €4.55 | €4.23 | €0.31 | |
Year ended December 31, 2020 | ||||
(€ million except otherwise noted) | Stellantis | Continuing operations | Discontinued operations(1) | |
Net profit/(loss) attributable to owners of the parent, as adjusted | €2,173 | €2,353 | €(180) | |
Add: FCA Net profit attributable to owners of the parent, January 1 - December 31, 2020 | 29 | 29 | — | |
Add: Pro forma adjustments | 2,412 | 2,412 | — | |
Pro Forma Net profit/(loss) attributable to owners of the parent (A) | €4,614 | €4,794 | €(180) | |
Weighted average number of shares outstanding (thousand) | 3,119,935 | 3,119,935 | 3,119,935 | |
Number of shares deployable for share-based compensation (thousand) | 39,137 | 39,137 | 39,137 | |
Equity warrants delivered to GM (thousand) | 68,497 | 68,497 | 68,497 | |
Weighted average number of shares outstanding for diluted earnings per share (thousand) (B) | 3,227,569 | 3,227,569 | 3,227,569 | |
Pro Forma Diluted earnings/(loss) per share (€ per share) (A/B) | €1.43 | €1.49 | €(0.06) | |
Stellantis Shareholders | Number of Issued Common Shares(1) | Percentage of Issued Common Shares | ||
Exor | 449,410,092 | 13.99 | ||
EPF(2) | 224,228,121 | 6.98 | ||
BPI(3) | 192,703,907 | 6 | ||
Dongfeng(4) | 99,223,907 | 3.09 | ||
BlackRock Inc.(5) | 95,379,376 | 2.97 |
At December 31, | |||||
2022 | 2021 | 2020 Pro forma | |||
North America | 88,835 | 91,289 | 95,151 | ||
Enlarged Europe | 142,681 | 150,807 | 158,277 | ||
Middle East & Africa | 5,311 | 5,983 | 4,617 | ||
South America | 28,968 | 29,352 | 35,851 | ||
China, India & Asia Pacific | 6,572 | 4,164 | 4,983 | ||
Total | 272,367 | 281,595 | 298,879 | ||
Years ended December 31, | ||||||
2022 | 2021 | 2020 | ||||
(millions of units) | ||||||
North America | 1.8 | 2.0 | 2.1 | |||
Enlarged Europe | 2.6 | 3.1 | 3.1 | |||
Middle East & Africa | 0.4 | 0.4 | 0.4 | |||
South America | 0.8 | 0.8 | 0.6 | |||
China and India & Asia Pacific | 0.2 | 0.2 | 0.2 | |||
Total Regions | 5.8 | 6.6 | 6.3 | |||
Maserati | 0.02 | 0.02 | 0.02 | |||
Total Worldwide | 5.8 | 6.6 | 6.3 | |||
Years ended December 31, | ||||||||||||
2022(1) | 2021(1) | 2020(1) | ||||||||||
North America | Sales | Market Share | Sales | Market Share | Sales | Market Share | ||||||
Thousands of units (except percentages) | ||||||||||||
U.S. | 1,547 | 11.0% | 1,777 | 11.5% | 1,821 | 12.2% | ||||||
Canada | 169 | 11.4% | 161 | 9.9% | 179 | 11.6% | ||||||
Mexico | 74 | 6.6% | 66 | 6.3% | 59 | 6.0% | ||||||
Total | 1,791 | 10.7% | 2,005 | 11.1% | 2,058 | 11.8% | ||||||
Years ended December 31, | ||||||
U.S. | 2022 | 2021 | 2020 | |||
Automaker | Percentage of industry | |||||
GM | 16.1% | 14.4% | 17.1% | |||
Toyota | 15.0% | 15.2% | 14.3% | |||
Ford | 13.2% | 12.4% | 13.7% | |||
Stellantis(1) | 11.0% | 11.5% | 12.2% | |||
Hyundai/Kia | 10.4% | 9.7% | 8.2% | |||
Honda | 7.0% | 9.5% | 9.1% | |||
Nissan | 5.2% | 6.4% | 6.0% | |||
Other | 22.2% | 21.0% | 19.3% | |||
Total | 100% | 100% | 100% | |||
Years ended December 31, | ||||||||||||
2022 | 2021 | 2020 | ||||||||||
Enlarged Europe | Sales | Market Share | Sales | Market Share | Sales | Market Share | ||||||
Thousands of units (except percentages) | ||||||||||||
France | 620 | 33.1% | 749 | 35.8% | 755 | 36.8% | ||||||
Italy | 535 | 36.3% | 637 | 39.0% | 609 | 39.7% | ||||||
Germany | 371 | 12.9% | 417 | 14.4% | 415 | 13.0% | ||||||
UK | 268 | 14.1% | 315 | 15.7% | 302 | 15.6% | ||||||
Spain | 213 | 22.9% | 257 | 25.4% | 259 | 25.6% | ||||||
Other | 539 | 14.0% | 677 | 16.3% | 696 | 17.1% | ||||||
Europe(1) | 2,547 | 19.7% | 3,051 | 22.1% | 3,036 | 22.0% | ||||||
Other Europe(2) | 22 | 2.0% | 47 | 2.1% | 35 | 1.6% | ||||||
Total | 2,570 | 18.3% | 3,098 | 19.3% | 3,071 | 19.2% | ||||||
Years ended December 31, | ||||||
Europe(1) Passenger Cars | 2022 | 2021 | 2020 | |||
Automaker | Percentage of industry | |||||
Volkswagen | 23.0% | 22.9% | 23.7% | |||
Stellantis(2) | 19.7% | 22.1% | 22.0% | |||
Renault | 10.1% | 10.2% | 10.9% | |||
Hyundai/Kia | 8.2% | 7.4% | 6.1% | |||
Toyota | 6.8% | 6.1% | 5.4% | |||
Daimler | 6.5% | 6.3% | 7.1% | |||
Ford | 6.5% | 6.5% | 7.1% | |||
BMW | 6.3% | 6.2% | 6.2% | |||
Other | 12.9% | 12.2% | 11.4% | |||
Total | 100% | 100% | 100% | |||
Years ended December 31, | ||||||||||||
2022 | 2021 | 2020 | ||||||||||
Middle East & Africa | Sales | Market Share | Sales | Market Share | Sales | Market Share | ||||||
Thousands of units (except percentages) | ||||||||||||
Turkey | 250 | 31.9% | 219 | 29.7% | 248 | 32.1% | ||||||
Morocco | 34 | 20.8% | 37 | 21.1% | 27 | 20.3% | ||||||
Gulf(1) | 26 | 2.4% | 33 | 3.2% | 24 | 2.9% | ||||||
Overseas France(2) | 24 | 33.8% | 23 | 31.6% | 20 | 30.5% | ||||||
Israel Zone(3) | 22 | 8.1% | 24 | 7.9% | 18 | 8.0% | ||||||
Egypt | 18 | 16.5% | 42 | 22.9% | 33 | 25.2% | ||||||
Other(4) | 41 | 4.4% | 33 | 3.3% | 26 | 3.5% | ||||||
Total | 415 | 12.0% | 411 | 11.8% | 396 | 13.6% | ||||||
Years ended December 31, | ||||||
G5(1) Middle East & Africa Passenger Cars | 2022 | 2021 | 2020 | |||
Automaker | Percentage of industry | |||||
Toyota | 20.3% | 18.9% | 18.2% | |||
Stellantis(2) | 14.9% | 15.2% | 17.1% | |||
Hyundai/Kia | 13.9% | 14.1% | 12.8% | |||
Renault | 9.2% | 9.2% | 11.1% | |||
Volkswagen | 6.7% | 8.1% | 8.6% | |||
Ford | 4.7% | 4.5% | 6.0% | |||
BMW | 1.1% | 1.1% | 1.0% | |||
Daimler | 1.4% | 1.2% | 1.3% | |||
Other | 27.8% | 27.6% | 23.9% | |||
Total | 100% | 100% | 100.0% | |||
Years ended December 31, | ||||||||||||
2022(1) | 2021(1) | 2020(1) | ||||||||||
South America | Sales | Market Share | Sales | Market Share | Sales | Market Share | ||||||
Thousands of units (except percentages) | ||||||||||||
Brazil | 647 | 32.9% | 636 | 32.0% | 461 | 23.5% | ||||||
Argentina | 117 | 30.7% | 103 | 29.1% | 83 | 25.6% | ||||||
Other South America | 81 | 6.2% | 73 | 6.1% | 49 | 5.9% | ||||||
Total | 844 | 23.2% | 812 | 22.9% | 592 | 19.0% | ||||||
Brazil | Years ended December 31, | |||||
2022(1) | 2021(1) | 2020(1) | ||||
Automaker | Percentage of industry | |||||
Stellantis(2) | 32.9% | 32.0% | 23.5% | |||
GM | 14.8% | 12.2% | 17.3% | |||
Volkswagen | 14.3% | 15.9% | 17.4% | |||
Ford | 1.1% | 2.0% | 7.2% | |||
Other | 36.9% | 37.9% | 34.6% | |||
Total | 100% | 100% | 100% | |||
Years ended December 31, | ||||||||||||
2022(1)(5) | 2021(1)(5) | 2020(1)(5) | ||||||||||
China and India & Asia Pacific | Sales | Market Share | Sales | Market Share | Sales | Market Share | ||||||
Thousands of units (except percentages) | ||||||||||||
China(2)* | 94 | 0.4% | 124 | 0.6% | 108 | 0.5% | ||||||
Japan | 34 | 1.0% | 45 | 1.2% | 41 | 1.1% | ||||||
India(3) | 20 | 0.5% | 13 | 0.4% | 5 | 0.2% | ||||||
Australia | 18 | 1.7% | 18 | 1.8% | 14 | 1.6% | ||||||
Asean & General Distributors(4) | 17 | 0.5% | 13 | 0.5% | 10 | 0.4% | ||||||
South Korea | 9 | 0.6% | 13 | 0.9% | 12 | 0.7% | ||||||
New Zealand | 4 | 2.5% | 4 | 2.8% | 3 | 2.6% | ||||||
China and India & Asia Pacific major Markets | 197 | 0.6% | 230 | 0.7% | 193 | 0.6% | ||||||
Total | 197 | 0.5% | 230 | 0.6% | 193 | 0.5% | ||||||
2022 Sales | As a percentage of 2022 sales | 2021 Sales | As a percentage of 2021 sales | 2020 Sales | As a percentage of 2020 sales | |||||||
U.S./Mexico | 6,945 | 29.7% | 7,765 | 32.0% | 5,258 | 30.6% | ||||||
Europe top 4(1) | 5,442 | 23.3% | 3,434 | 14.1% | 2,649 | 15.4% | ||||||
China | 4,680 | 20.0% | 7,357 | 30.3% | 4,602 | 26.8% | ||||||
Japan | 1,238 | 5.3% | 1,080 | 4.5% | 893 | 5.2% | ||||||
Other countries | 5,099 | 21.8% | 4,633 | 19.1% | 3,764 | 21.9% | ||||||
Total | 23,404 | 100% | 24,269 | 100% | 17,166 | 100% |
Years ended December 31, | ||||
(thousands of units) | 2022 | 2021 | ||
North America | 1,861 | 1,764 | ||
Enlarged Europe | 2,626 | 2,847 | ||
Middle East & Africa | 283 | 272 | ||
South America | 859 | 811 | ||
China and India & Asia Pacific | 127 | 118 | ||
Maserati | 26 | 24 | ||
Total Consolidated shipments | 5,782 | 5,836 | ||
Joint venture shipments | 221 | 213 | ||
Total Combined shipments | 6,003 | 6,049 | ||
Pro Forma | ||||||
Years ended December 31, | Year ended December 31, | |||||
2022 | 2021 | (€ million) | 2021 | |||
€179,592 | €149,419 | Net revenues | €152,119 | |||
144,327 | 119,943 | Cost of revenues | 122,207 | |||
8,981 | 9,130 | Selling, general and other costs | 9,320 | |||
5,200 | 4,487 | Research and development costs | 4,560 | |||
72 | (35) | Gains/(Losses) on disposal of investments | (35) | |||
1,144 | 698 | Restructuring costs | 698 | |||
20,012 | 15,126 | Operating income/(loss) | 15,299 | |||
768 | 734 | Net financial expenses/(income) | 746 | |||
19,244 | 14,392 | Profit/(loss) before taxes | 14,553 | |||
2,729 | 1,911 | Tax expense/(benefit) | 1,939 | |||
264 | 737 | Share of the profit/(loss) of equity method investees | 740 | |||
16,779 | 13,218 | Net profit/(loss) from continuing operations | 13,354 | |||
— | 990 | Profit/(loss) from discontinued operations, net of tax | 990 | |||
€16,779 | €14,208 | Net profit/(loss) | €14,344 | |||
Net profit/(loss) attributable to: | ||||||
€16,799 | €14,200 | Owners of the parent | €14,336 | |||
€(20) | €8 | Non-controlling interests | €8 | |||
Net profit/(loss) from continuing operations attributable to: | ||||||
€16,799 | €13,210 | Owners of the parent | €13,346 | |||
€(20) | €8 | Non-controlling interests | €8 | |||
Net profit/(loss) from discontinued operations attributable to: | ||||||
€— | €990 | Owners of the parent | €990 | |||
€— | €— | Non-controlling interests | €— | |||
Pro Forma | ||||||||||
Years ended December 31, | Increase/ (Decrease) | Year ended December 31, | Increase/ (Decrease) | |||||||
2022 | 2021 | 2022 vs. 2021 | (€ million) | 2021 | 2022 vs. Pro Forma 2021 | |||||
€179,592 | €149,419 | 20.2% | Net revenues | €152,119 | 18.1% | |||||
Pro Forma | ||||||||||
Years ended December 31, | Increase/ (Decrease) | Year ended December 31, | Increase/ (Decrease) | |||||||
2022 | 2021 | 2022 vs. 2021 | (€ million) | 2021 | 2022 vs. Pro Forma 2021 | |||||
€144,327 | €119,943 | 20.3% | Cost of revenues | €122,207 | 18.1% | |||||
80.4% | 80.3% | Cost of revenues as % of Net revenues | 80.3% | |||||||
Pro Forma | ||||||||||
Years ended December 31, | Increase/ (Decrease) | Year ended December 31, | Increase/ (Decrease) | |||||||
2022 | 2021 | 2022 vs. 2021 | (€ million) | 2021 | 2022 vs. Pro Forma 2021 | |||||
€8,981 | €9,130 | (1.6)% | Selling, general and other costs | €9,320 | (3.6)% | |||||
5.0% | 6.1% | Selling, general and other costs as % of Net revenues | 6.1% | |||||||
Pro Forma | ||||||||||
Years ended December 31, | Increase/ (Decrease) | Year ended December 31, | Increase/ (Decrease) | |||||||
2022 | 2021 | 2022 vs. 2021 | (€ million) | 2021 | 2022 vs. Pro Forma 2021 | |||||
€3,233 | €2,761 | 17.1% | Research and development expenditures expensed | €2,818 | 14.7% | |||||
1,889 | 1,575 | 19.9% | Amortization of capitalized development expenditures | 1,591 | 18.7% | |||||
78 | 151 | (48.3)% | Impairment and write-off of capitalized development expenditures | 151 | (48.3)% | |||||
€5,200 | €4,487 | 15.9% | Total Research and development costs | €4,560 | 14.0% | |||||
Pro Forma | ||||||
Years ended December 31, | Year ended December 31, | |||||
2022 | 2021 | (€ million) | 2021 | |||
1.8% | 1.8% | Research and development expenditures expensed as % of Net revenues | 1.9% | |||
1.1% | 1.1% | Amortization of capitalized development expenditures as % of Net revenues | 1.0% | |||
—% | 0.1% | Impairment and write-off of capitalized development expenditures as % of Net revenues | 0.1% | |||
2.9% | 3.0% | Total Research and development costs as % of Net revenues | 3.0% | |||
Pro Forma | ||||||||||
Years ended December 31, | Increase/ (Decrease) | Year ended December 31, | Increase/ (Decrease) | |||||||
2022 | 2021 | 2022 vs. 2021 | (€ million) | 2021 | 2022 vs. Pro Forma 2021 | |||||
€3,487 | €2,976 | 17.2% | Capitalized development expenditures(1) | €3,055 | 14.1% | |||||
3,233 | 2,761 | 17.1% | Research and development expenditures expensed | 2,818 | 14.7% | |||||
€6,720 | €5,737 | 17.1% | Total Research and development expenditures | €5,873 | 14.4% | |||||
51.9% | 51.9% | Capitalized development expenditures as % of Total Research and development expenditures | 52.0% | |||||||
3.7% | 3.8% | Total Research and development expenditures as % of Net revenues | 3.9% | |||||||
Pro Forma | ||||||||||
Years ended December 31, | Increase/ (Decrease) | Year ended December 31, | Increase/ (Decrease) | |||||||
2022 | 2021 | 2022 vs. 2021 | (€ million) | 2021 | 2022 vs. Pro Forma 2021 | |||||
€1,144 | €698 | 63.9% | Restructuring costs | €698 | 63.9% | |||||
Pro Forma | ||||||||||
Years ended December 31, | Increase/ (Decrease) | Year ended December 31, | Increase/ (Decrease) | |||||||
2022 | 2021 | 2022 vs. 2021 | (€ million) | 2021 | 2022 vs. Pro Forma 2021 | |||||
€768 | €734 | 4.6% | Net financial expenses/(income) | €746 | 2.9% | |||||
Pro Forma | ||||||||||
Years ended December 31, | Increase/ (Decrease) | Year ended December 31, | Increase/ (Decrease) | |||||||
2022 | 2021 | 2022 vs. 2021 | (€ million) | 2021 | 2022 vs. Pro Forma 2021 | |||||
€2,729 | €1,911 | 42.8% | Tax expense/(benefit) | €1,939 | 40.7% | |||||
14.2% | 13.3% | +90 bps | Effective tax rate | 13.3% | +90 bps | |||||
Pro Forma | ||||||||||
Years ended December 31, | Increase/ (Decrease) | Year ended December 31, | Increase/ (Decrease) | |||||||
2022 | 2021 | 2022 vs. 2021 | (€ million) | 2021 | 2022 vs. Pro Forma 2021 | |||||
€264 | €737 | (64.2)% | Share of the profit/(loss) of equity method investees | €740 | (64.3)% | |||||
Pro Forma | ||||||||||
Years ended December 31, | Increase/ (Decrease) | Year ended December 31, | Increase/ (Decrease) | |||||||
2022 | 2021 | 2022 vs. 2021 | (€ million) | 2021 | 2022 vs. Pro Forma 2021 | |||||
€16,779 | €13,218 | 26.9% | Net profit/(loss) from continuing operations | €13,354 | 25.6% | |||||
Pro Forma | ||||||||||
Years ended December 31, | Increase/ (Decrease) | Year ended December 31, | Increase/ (Decrease) | |||||||
2022 | 2021 | 2022 vs. 2021 | (€ million) | 2021 | 2022 vs. Pro Forma 2021 | |||||
€— | €990 | (100.0)% | Profit/(loss) from discontinued operations, net of tax | €990 | (100.0)% | |||||
Pro Forma | ||||||||||
Years ended December 31, | Increase/ (Decrease) | Year ended December 31, | Increase/ (Decrease) | |||||||
2022 | 2021 | 2022 vs. 2021 | (€ million) | 2021 | 2022 vs. Pro Forma 2021 | |||||
€23,323 | €17,827 | 30.8% | Adjusted operating income | €18,011 | 29.5% | |||||
13.0% | 11.9% | +110 bps | Adjusted operating income margin (%) | 11.8% | +120 bps | |||||
Year ended December 31, | ||
(€ million) | 2022 | |
Net profit from continuing operations | €16,779 | |
Tax expense | 2,729 | |
Net financial expenses | 768 | |
Share of the profit of equity method investees | (264) | |
Operating income | 20,012 | |
Adjustments: | ||
Restructuring and other costs, net of reversals | 1,144 | |
Takata recall campaign | 951 | |
CAFE penalty rate | 660 | |
Change in estimate of non-contractual warranties | 314 | |
Impairment expense and supplier obligations | 237 | |
Patents litigation | 134 | |
Other | (129) | |
Total adjustments | 3,311 | |
Adjusted operating income | €23,323 |
Year ended December 31, | ||
(€ million) | 2021 | |
Net profit from continuing operations | €13,218 | |
Tax expense | 1,911 | |
Net financial expenses | 734 | |
Share of the profit of equity method investees | (737) | |
Operating income | 15,126 | |
Add: FCA operating income, January 1 - 16, 2021 | 77 | |
Add: Pro Forma adjustments | 96 | |
Pro Forma Operating income | 15,299 | |
Adjustments: | ||
Restructuring and other costs, net of reversals | 873 | |
Change in estimate of non-contractual warranties | 732 | |
Reversal of inventory fair value adjustment in purchase accounting | 522 | |
Impairment expense and supplier obligations | 309 | |
Brazilian indirect tax - reversal of liability/recognition of credits | (253) | |
Other | 529 | |
Total adjustments January 1 - December 31, 2021 | 2,712 | |
Pro Forma Adjusted operating income | €18,011 |
Year ended December 31, | ||
(€ million) | 2021 | |
Net profit from continuing operations | €13,218 | |
Tax expense | 1,911 | |
Net financial expenses | 734 | |
Share of the profit of equity method investees | (737) | |
Operating income | 15,126 | |
Adjustments: | ||
Restructuring and other costs, net of reversals | 873 | |
Change in estimate of non-contractual warranties | 732 | |
Reversal of inventory fair value adjustment in purchase accounting | 522 | |
Impairment expense and supplier obligations | 309 | |
Brazilian indirect tax - reversal of liability/recognition of credits | (253) | |
Other | 529 | |
Total adjustments January 1 - December 31, 2021 | 2,712 | |
Less: Adjustments January 1- 16, 2021 | 11 | |
Adjusted operating income | €17,827 |
(€ million, except shipments which are in thousands of units) | Net revenues | Adjusted operating income | Consolidated Shipments | |||||||||
Years ended December 31, | ||||||||||||
2022 | 2021 | 2022 | 2021 | 2022 | 2021 | |||||||
North America | €85,475 | €67,715 | €13,989 | €11,103 | 1,861 | 1,764 | ||||||
Enlarged Europe | 63,311 | 58,728 | 6,293 | 5,419 | 2,626 | 2,847 | ||||||
Middle East & Africa | 6,453 | 5,165 | 1,078 | 554 | 283 | 272 | ||||||
South America | 15,620 | 10,496 | 2,048 | 873 | 859 | 811 | ||||||
China and India & Asia Pacific | 4,505 | 3,927 | 654 | 444 | 127 | 118 | ||||||
Maserati | 2,320 | 2,003 | 201 | 116 | 26 | 24 | ||||||
Other activities | 3,169 | 2,768 | (495) | (713) | — | — | ||||||
Unallocated items & eliminations(1) | (1,261) | (1,383) | (445) | 31 | — | — | ||||||
Total | €179,592 | €149,419 | €23,323 | €17,827 | 5,782 | 5,836 | ||||||
Pro Forma | ||||||
(€ million, except shipments which are in thousands of units) | Net revenues | Adjusted operating income | Consolidated Shipments | |||
Year ended December 31, 2021 | ||||||
North America | €69,736 | €11,356 | 1,820 | |||
Enlarged Europe | 59,060 | 5,370 | 2,860 | |||
Middle East & Africa | 5,201 | 545 | 273 | |||
South America | 10,681 | 882 | 830 | |||
China and India & Asia Pacific | 3,980 | 442 | 120 | |||
Maserati | 2,021 | 103 | 24 | |||
Other activities | 2,728 | (718) | — | |||
Unallocated items & eliminations(1) | (1,288) | 31 | — | |||
Total | €152,119 | €18,011 | 5,927 | |||
Pro Forma | ||||||||||
Years ended December 31, | Increase/ (Decrease) | Year ended December 31, | Increase/ (Decrease) | |||||||
2022 | 2021 | 2022 vs. 2021 | 2021 | 2022 vs Pro Forma 2021 | ||||||
1,861 | 1,764 | 5.5% | Shipments (thousands of units) | 1,820 | 2.3% | |||||
€85,475 | €67,715 | 26.2% | Net revenues (€ million) | €69,736 | 22.6% | |||||
€13,989 | €11,103 | 26.0% | Adjusted operating income (€ million) | €11,356 | 23.2% | |||||
16.4% | 16.4% | 0 bps | Adjusted operating income margin (%) | 16.3% | +10 bps | |||||
Pro Forma | ||||||||||
Years ended December 31, | Increase/ (Decrease) | Year ended December 31, | Increase/ (Decrease) | |||||||
2022 | 2021 | 2022 vs. 2021 | 2021 | 2022 vs Pro Forma 2021 | ||||||
2,626 | 2,847 | (7.8)% | Shipments (thousands of units) | 2,860 | (8.2)% | |||||
€63,311 | €58,728 | 7.8% | Net revenues (€ million) | €59,060 | 7.2% | |||||
€6,293 | €5,419 | 16.1% | Adjusted operating income (€ million) | €5,370 | 17.2% | |||||
9.9% | 9.2% | +70 bps | Adjusted operating income margin (%) | 9.1% | +80 bps | |||||
Pro Forma | ||||||||||
Years ended December 31, | Increase/ (Decrease) | Year ended December 31, | Increase/ (Decrease) | |||||||
2022 | 2021 | 2022 vs. 2021 | 2021 | 2022 vs Pro Forma 2021 | ||||||
426 | 387 | 10.1% | Combined shipments (thousands of units) | 389 | 9.5% | |||||
283 | 272 | 4.0% | Consolidated shipments (thousands of units) | 273 | 3.7% | |||||
€6,453 | €5,165 | 24.9% | Net revenues (€ million) | €5,201 | 24.1% | |||||
€1,078 | €554 | 94.6% | Adjusted operating income (€ million) | €545 | 97.8% | |||||
16.7% | 10.7% | +600 bps | Adjusted operating income margin (%) | 10.5% | +620 bps | |||||
Pro Forma | ||||||||||
Years ended December 31, | Increase/ (Decrease) | Year ended December 31, | Increase/ (Decrease) | |||||||
2022 | 2021 | 2022 vs. 2021 | 2021 | 2022 vs Pro Forma 2021 | ||||||
859 | 811 | 5.9% | Shipments (thousands of units) | 830 | 3.5% | |||||
€15,620 | €10,496 | 48.8% | Net revenues (€ million) | €10,681 | 46.2% | |||||
€2,048 | €873 | 134.6% | Adjusted operating income (€ million) | €882 | 132.2% | |||||
13.1% | 8.3% | +480 bps | Adjusted operating income margin (%) | 8.3% | +480 bps | |||||
Pro Forma | ||||||||||
Years ended December 31, | Increase/ (Decrease) | Year ended December 31, | Increase/ (Decrease) | |||||||
2022 | 2021 | 2022 vs. 2021 | 2021 | 2022 vs Pro Forma 2021 | ||||||
205 | 216 | (5.1)% | Combined shipments (thousands of units) | 219 | (6.4)% | |||||
127 | 118 | 7.6% | Consolidated shipments (thousands of units) | 120 | 5.8% | |||||
€4,505 | €3,927 | 14.7% | Net revenues (€ million) | €3,980 | 13.2% | |||||
€654 | €444 | 47.3% | Adjusted operating income (€ million) | €442 | 48.0% | |||||
14.5% | 11.3% | +320 bps | Adjusted operating income margin (%) | 11.1% | +340 bps | |||||
Pro Forma | ||||||||||
Years ended December 31, | Increase/ (Decrease) | Year ended December 31, | Increase/ (Decrease) | |||||||
2022 | 2021 | 2022 vs. 2021 | 2021 | 2022 vs Pro Forma 2021 | ||||||
25.9 | 24.0 | 7.9% | Shipments (thousands of units) | 24.2 | 7.0% | |||||
€2,320 | €2,003 | 15.8% | Net revenues (€ million) | €2,021 | 14.8% | |||||
€201 | €116 | 73.3% | Adjusted operating income (€ million) | €103 | 95.1% | |||||
8.7% | 5.8% | +290 bps | Adjusted operating income margin (%) | 5.1% | +360 bps | |||||
At December 31, | ||||
(€ million) | 2022 | 2021 | ||
Cash, cash equivalents and financial securities(1) | €49,960 | €51,128 | ||
Undrawn committed credit lines | 12,680 | 12,810 | ||
Cash, cash equivalents and financial securities - included with Assets held for sale | 65 | — | ||
Total Available liquidity(2) | €62,705 | €63,938 | ||
of which: Available liquidity of the Industrial Activities | €61,316 | €62,706 | ||
Years ended December 31, | ||||||
(€ million) | 2022 | 2021 | 2020 | |||
Cash flows from operating activities - continuing operations | €19,959 | €18,646 | €5,105 | |||
Cash flows from operating activities - discontinued operations(1) | — | — | 1,136 | |||
Cash flows from (used in) investing activities - continuing operations(2) | (10,531) | 11,789 | (2,540) | |||
Cash flows (used in) investing activities - discontinued operations(1) | — | (3,115) | (1,359) | |||
Cash flows from (used in) financing activities - continuing operations | (13,167) | (1,366) | 2,025 | |||
Cash flows from financing activities - discontinued operations(1) | — | — | 1,091 | |||
Effect of changes in exchange rates | 608 | 764 | (397) | |||
(Increase)/decrease in cash and cash equivalents included in asset held for sale | (65) | 18 | — | |||
Increase/(decrease) in cash and cash equivalents | (3,196) | 26,736 | 5,061 | |||
Net cash and cash equivalents at beginning of the period | 49,629 | 22,893 | 17,832 | |||
NET CASH AND CASH EQUIVALENTS AT END OF PERIOD | €46,433 | €49,629 | €22,893 | |||
Years ended December 31, | ||||
(€ million) | 2022 | 2021 | ||
Cash flows from operating activities | €19,959 | €18,646 | ||
Less: Cash flows from operating activities - discontinued operations | — | — | ||
Cash flows from operating activities - continuing operations | 19,959 | 18,646 | ||
Less: Operating activities not attributable to industrial activities | 211 | 276 | ||
Less: Capital expenditures and capitalized research and development expenditures and change in amounts payable on property, plant and equipment and intangible assets for industrial activities | 8,938 | 10,081 | ||
Add: Proceeds from disposal of assets and other changes in investing activities | 500 | 327 | ||
Less: Contributions of equity to joint ventures and minor acquisitions of consolidated subsidiaries and equity method and other investments | 769 | 811 | ||
Add: Defined benefit pension contribution, net of tax | 278 | 80 | ||
Industrial free cash flows | 10,819 | 7,885 | ||
Add: Industrial free cash flows of FCA, January 1 - 16, 2021 | — | (1,813) | ||
Pro Forma Industrial free cash flows | €— | €6,072 | ||
At December 31, 2022 | At December 31, 2021 | |||||||||||
(€ million) | Company | Industrial activities | Financial services | Company | Industrial activities | Financial services | ||||||
Third parties debt (Principal) | (26,335) | (23,508) | (2,827) | (32,456) | (29,994) | (2,462) | ||||||
Capital market(1) | (19,088) | (18,488) | (600) | (17,920) | (17,475) | (445) | ||||||
Bank debt | (2,937) | (2,264) | (673) | (10,567) | (9,442) | (1,125) | ||||||
Other debt(2) | (2,051) | (517) | (1,534) | (1,483) | (608) | (875) | ||||||
Lease liabilities | (2,259) | (2,239) | (20) | (2,486) | (2,469) | (17) | ||||||
Accrued interest and other adjustments(3) | (818) | (793) | (25) | (1,126) | (1,118) | (8) | ||||||
Debt with third parties (excluding held for sale) | (27,153) | (24,301) | (2,852) | (33,582) | (31,112) | (2,470) | ||||||
Debt classified as held for sale | (11) | (11) | — | — | — | — | ||||||
Debt with third parties including held for sale | (27,164) | (24,312) | (2,852) | (33,582) | (31,112) | (2,470) | ||||||
Intercompany, net(4) | — | 918 | (918) | — | 123 | (123) | ||||||
Current financial receivables from jointly-controlled financial services companies(5) | 321 | 321 | — | 103 | 103 | — | ||||||
Debt, net of intercompany, and current financial receivables from jointly-controlled financial service companies | (26,843) | (23,073) | (3,770) | (33,479) | (30,886) | (2,593) | ||||||
Derivative financial assets/(liabilities), net and collateral deposits(6) | 52 | 52 | — | (9) | (10) | 1 | ||||||
Financial securities(7) | 3,527 | 3,326 | 201 | 1,499 | 1,370 | 129 | ||||||
Cash and cash equivalents | 46,433 | 45,335 | 1,098 | 49,629 | 48,616 | 1,013 | ||||||
Cash and cash equivalents classified as held for sale | 65 | 65 | — | — | — | — | ||||||
Net financial position | 23,234 | 25,705 | (2,471) | 17,640 | 19,090 | (1,450) | ||||||
Risk category | Category description | Risk appetite |
Strategic | Risk that may arise from the pursuit of Stellantis’ business plan, from strategic changes in the business environment, and/ or from adverse strategic business decisions. | We are prepared to take risks in a responsible way that takes our stakeholders’ interests into account and is consistent with our business plan. |
Operational | Risk relating to internal processes, people and systems or external events (including legal and reputational risks). | We look to mitigate operational risks to the maximum extent based on cost/benefit considerations. |
Financial | Risk relating to uncertainty of return and the potential for financial loss due to financial performance. | We seek capital market and other transactions to strengthen our financial position while allowing us to finance our operations on a consolidated global basis. |
Compliance | Risk of non-compliance with relevant regulations and laws, internal policies and procedures. | We hold ourselves, as well as our employees, responsible for acting with honesty, integrity and respect, including complying with our Code of Conduct, applicable laws and regulations everywhere we do business. |
Risk Category | Risk | Risk Description | Control / Mitigating Actions |
Strategic | Transition to Electrification | Main risk factors for transition to electrification include: the evolving nature of the regulatory environment, the higher prices of EV vehicles that could result in a sharp decrease of the automotive market share in western countries, the entrance of new competitors through the EV market that could reduce the automotive market share, and the dependence of EV market share on government incentives. | Cost-reduction strategies to make electric vehicle’s price more affordable. Execution of battery/EDM (Electric Drive Module) roadmap to deliver performance at the right level. Secured access to key components and raw material by entering into long-term agreements or partnerships. Strategic partnerships to gain access to the latest innovations. |
Operational | Supply Chain | Stellantis ability to manage critical supplies to prevent production interruptions, and the ability to manage limited availability and increased costs of commodities, energy and transportation. | To mitigate the risks related to potential unavailability of raw materials in the time required by production planning, Stellantis is: •analyzing the end-to-end value chain of supplies to identify possible critical resources; •monitoring global, political, environmental and economic events, to anticipate or identify events that could lead to supply chain disruption and implement timely mitigating actions; and •monitoring the suppliers’ risk to mitigate disruption due to any kind of failure. |
Risk Category | Risk | Risk Description | Control / Mitigating Actions |
Compliance | Compliance | The increasing complexity of compliance requirements in different fields (e.g., corporate liability, market regulations, export controls, anti-bribery, emissions and vehicle safety, data privacy etc.) puts the organization at risk of non-compliance, that could result in potential fines, increased costs, and reputational damages. | Continued reduction of CO2 emissions achieved through a combination of technologies aligned to the vehicle mix, consumer needs and regulatory framework in each market. Central coordination and regular oversight by senior management to monitor compliance with laws and regulatory requirements and to promote consistency in approach and process across Stellantis operations. Stellantis Code of Conduct clearly and affirmatively requires employees to report issues of non-compliance. The Stellantis Integrity Helpline program encourages employees, contractors, suppliers and dealers to report any issues that may concern vehicle safety, emissions or regulatory compliance. Stellantis continuously works to improve on emission compliance tools and implements these tools throughout the organization as appropriate. |
Financial | Volatility of Macro- Economic Factors | The risk of being exposed to repeated increases and volatility in foreign exchange, raw material and energy prices, inflation and interest rates that could impact Stellantis plans and profitability. The impact of geopolitical tensions, protectionism and availability of natural resources on the global economy increases the criticality of this risk, and particularly its likelihood. | Risk is mitigated through: •natural and financial hedging strategies, •material substitution and circular economy strategy, •optimization in technical solutions to minimize the use of critical resources or find substitutions •constant monitoring of raw material market dynamics and of raw materials price trend. |
Operational | Social Uprising | The extreme polarization and fragmentation of society in countries where Stellantis operates, exacerbated by geopolitical instability, financial inequality and disparate support of social networks, makes it more likely that unrest, violence or terrorist acts will occur in these countries that could impact on continuity and performance of Stellantis’ operations. | Implementation of Stellantis business continuity policy and definition of business continuity and resumption plan at plant level to strengthen resilience in the event of acts that could endanger Stellantis’ employees and operations. |
Strategic | Carbon and Resources Neutrality | Risk due to the cost of potential plants and supply chain transformation to reach carbon neutrality considering also the carbon footprint of the entire value chain. | As part of the Dare Forward 2030 strategic plan, Stellantis committed to becoming the industry champion in climate change mitigation, reaching carbon net zero emissions by 2038 and with a 50 percent reduction by 2030. |
Operational | Natural & Industrial Hazards | Global warming increases the likelihood of major climate events impacting production or distribution such as flash floods, tornadoes, hailstorms, heat waves or even water shortages. | Implementation and continuous monitoring of the prevention process and of the business continuity and resumption plan at plant level to reduce impact and reinforce resilience in case of fire, flood and other natural disasters. |
Name | Year of Birth | Position | Nationality | Term(1) | Independent | |||||||
John Elkann | M | 1976 | Chairman and Executive Director | Italian | 5 years | No | ||||||
Carlos Tavares | M | 1958 | Chief Executive Officer and Executive Director | Portuguese | 5 years | No | ||||||
Robert Peugeot | M | 1950 | Vice Chairman and Non- Executive Director | French | 5 years | No | ||||||
Henri de Castries | M | 1954 | Senior Independent Director and Non-Executive Director | French | 5 years | Yes | ||||||
Andrea Agnelli | M | 1975 | Non-Executive Director | Italian | 4 years | No | ||||||
Fiona Clare Cicconi | F | 1966 | Non-Executive Director | British – Italian | 4 years | Yes | ||||||
Jacques de Saint-Exupéry | M | 1957 | Non-Executive Director | French | 4 years | No | ||||||
Nicolas Dufourcq | M | 1963 | Non-Executive Director | French | 4 years | Yes | ||||||
Ann Frances Godbehere | F | 1955 | Non-Executive Director | Canadian – British | 4 years | Yes | ||||||
Wan Ling Martello | F | 1958 | Non-Executive Director | U.S. | 4 years | Yes | ||||||
Kevin Scott | M | 1972 | Non-Executive Director | U.S. | 4 years | Yes |
Directors Owning Stellantis Common Shares | Shares | Percent of Class | ||
John Elkann | 740,791 | —% | ||
Carlos Tavares | 984,190 | —% | ||
Robert Peugeot | 10,094 | —% | ||
Henri de Castries | 21,000 | —% | ||
Andrea Agnelli | 36,102 | —% | ||
Fiona Clare Cicconi | — | —% | ||
Jacques de Saint-Exupéry | 348 | —% | ||
Nicolas Dufourcq | — | —% | ||
Ann Frances Godbehere | 9,650 | —% | ||
Wan Ling Martello | — | —% | ||
Kevin Scott | — | —% |
Year of Birth | Name | Nationality | ||||
1976 | J. Elkann | M | Italian | |||
1958 | C. Tavares | M | Portuguese | |||
1950 | R. Peugeot | M | French | |||
1954 | H. De Castries | M | French | |||
1975 | A. Agnelli | M | Italian | |||
1966 | F. C. Cicconi | F | British – Italian | |||
1957 | J. De Saint-Exupery | M | French | |||
1963 | N. Dufourcq | M | French | |||
1955 | A. F. Godbehere | F | Canadian - British | |||
1958 | W. L. Martello | F | U.S. | |||
1972 | K. Scott | M | U.S. |
Name | Meeting Board of Directors | Audit Committee | ESG Committee | Remuneration Committee |
John Elkann | 6/6 | |||
Carlos Tavares | 6/6 | |||
Robert Peugeot | 6/6 | 5/5 | ||
Henri de Castries | 6/6 | 9/9 | 2/2 | 5/5 |
Andrea Agnelli | 6/6 | 2/2 | 5/5 | |
Fiona Clare Cicconi | 6/6 | 2/2 | 5/5 | |
Jacques de Saint-Exupery | 6/6 | |||
Nicolas Dufourcq | 6/6 | 2/2 | ||
Ann Frances Godbehere | 6/6 | 9/9 | ||
Wan Ling Martello | 3/6 | 3/9 | 4/5 | |
Kevin Scott | 6/6 | 2/2 |
Shareholder and Proxy Feedback | Stellantis Response |
•Peer Group used for benchmarking and comparing executive remuneration is too US focused – debate around who Stellantis should be benchmarked against | •Showing why US peers are important as 48% of global revenues are from North America - a significant proportion of the business and competition for talent against US peers •Explaining that CEO remuneration is more focused on similar sized global automotive companies of the peer group •Including pay for performance analysis vs peers |
•Insufficient disclosure of CEO’s one- time Transformation Incentive | •Enhancing transparency of the Award’s milestones/goals and how it is aligned with the Company’s long-term strategy and shareholders’ interests •The design of the incentive reflects the Company’s bold strategy to transform itself to a sustainable mobility tech company – emphasizing the electrification and software of its vehicles, followed with its ambitious Dare Forward 2030 plan for carbon net zero by 2038. |
•Long-term incentive (“LTI”) Plan is partially not subject to performance by awarding Restricted Stock Units (“RSUs”) | •Presenting a revised Policy, the LTI plan will consist of 100% Performance Share Units (“PSUs”) for the Executive Directors beginning with the 2023 grant |
•Total Shareholder Return (“TSR”) allows for payout below median performance | •Effective with the 2023 LTI grant, the TSR metric does not allow for any vesting/payout for below-median performance |
•Level of cash retention bonus for CEO in 2021 | •No cash retention award was paid to the CEO in 2022 |
•Former FCA N.V. CEO termination package deemed excessive and insufficiently disclosed | •Stellantis had to honor the contractual agreement between the former FCA N.V. CEO and FCA N.V. prior to the merger •Termination package was paid in 2022 and therefore is disclosed in this Remuneration Report |
•Too many simultaneous changes to Executive Director compensation in 2021 | •Changes designed to align compensation to challenges with newly merged company and transformation of the industry to electrification and technology •Disclosure for 2022 shows stability of plan design |
Principles of Executive Remuneration | |
Alignment with Stellantis Strategy | Compensation is strongly linked to the achievement of the Company’s disclosed performance targets. |
Pay for Performance | Must reinforce our performance-driven culture and principles of meritocracy. Majority of pay is linked directly to Company performance through both short and long-term variable pay. |
Competitiveness | Compensation will be competitive against the comparable global market and set in a manner to attract, retain and motivate expert leaders and highly qualified executives. For purposes of determining the companies in our Peer Group, we must consider competitive pay practices across both the European and U.S. talent market. |
Creating Long-term Shareholder Value | Performance targets triggering any variable compensation payment should align with the interests of shareholders and other stakeholders. |
Compliance | Compensation policies and practices are designed to comply with applicable laws and corporate governance requirements. |
Risk Prudence | The compensation structure and design should avoid incentives that encourage unnecessary or excessive risks that could threaten the Company’s value. |
Remuneration Element | Key Feature | Alignment to Strategy and Shareholder Interests | Design Changes for 2023 as a result of Shareholder feedback | |||
Base Salary | Market-based fixed cash compensation set competitively to large global automobile manufacturers with the peer group. | Set at a level to attract, motivate and retain the best talents in global and/ or regional markets. | No change. | |||
Short Term Incentive Plan - Stellantis Annual Incentive Plan (“SAIP”) | Paid annually in cash; the CEO’s target opportunity is 200% of base salary and maximum opportunity is 400% of base salary. Board Chair is not eligible. | Incentivize delivery of performance against our pre-established and challenging annual strategic and financial goals. | No change. | |||
Long Term Incentive Plan (“LTI” Plan) | Equity Units: Conditional rights on ordinary shares, with 75% PSUs subject to a three-year vesting schedule and three-year performance targets and 25% RSUs subject to a three-year vesting schedule. | Incentivize delivery of financial performance and creation of sustainable long-term value; demonstrates long-term alignment with shareholder interests. | Effective with the 2023 LTI grant: 1.Equity awards under the Plan will consist of 100% PSUs for Executive Directors, subject to approval of the Remuneration Policy at the 2023 AGM. 2.No payout from the TSR metric for below median performance. | |||
Share Ownership and Retention Guidelines | Executive Directors: Six x Annual Base Salary Required to retain 100% of net, after-tax shares of Common stock issued upon vesting and settlement of any equity awards granted until the fifth anniversary of the grant date of such award. | Establishes long-term alignment with shareholders; promotes focus on management of company risks. | No change. | |||
Retirement Benefits | Defined contribution retirement savings plan that is available to the CEO and all employees in the country of employment. The Board Chair participates in a retiree health care benefit plan. | Provides appropriate retirement savings designed to be competitive in the relevant market. | No change. | |||
Other Benefits & Allowances | Executive Directors may receive usual and customary fringe benefits such as severance, company vehicles, security, medical insurance, tax preparation, financial consulting and tax equalization. | Recognizes competitive practices. | No change. | |||
CEO Transformation Incentive | One-time cash incentive with payout upon the achievement of innovative milestones/goals during a five-year period (2021-2025). | Designed to achieve results within an aggressive timeline toward carbon neutrality in mobility and technology competitive within the dynamic industry. | Improved disclosure in Remuneration Report. No future one-time incentives are planned. | |||
CEO Shareholder Return Incentive | One-time equity incentive with payout if share price appreciates at least 80% for sixty consecutive days during a five-year period (2021-2025). | Directly aligned with Shareholder return on investment (absolute TSR). | Improved disclosure in Remuneration Report. No future one-time incentives are planned. | |||
US Companies | European Companies | ||
•Boeing | •General Dynamics | •Airbus | •Renault |
•Caterpillar | •General Electric | •ArcelorMittal | •Siemens |
•Chevron | •General Motors | •BASF | •ThyssenKrupp |
•Deere | •Honeywell | •BMW | •Total |
•Exxon Mobil | •Lockheed Martin | •Continental | •Volkswagen |
•Ford | •Raytheon Technologies | •Mercedes-Benz (formerly Daimler) | •Volvo |
What we do: | What we do not do: | |||
•Pay for performance by structuring a significant percentage of target compensation in the form of variable, at risk compensation within Stellantis | •We do not offer remuneration which encourages our Executive Directors and non-Executive Directors to take any unnecessary or excessive risks or to act in their own interests | |||
•Predetermined stretch performance goals for incentive pay programs | •We do not reward for performance below threshold | |||
•We align goals and values organization-wide through incentive pay and rigorous performance management | •We do not have excessive pay programs | |||
•Incorporate ESG goals into our short-term and long-term incentive plans | •We do not allow hedging, pledging or short-selling of our securities | |||
•Market comparison of Executive Director and non- Executive Director remuneration against relevant peers | •We do not pay out guaranteed bonuses | |||
•Conduct a rigorous and detailed analysis of CEO pay and Company performance against our peers | •We have no excessive perquisites | |||
•We consider pay ratios within the Company in establishing Executive Directors’ pay | ||||
•Use of an independent compensation consultant reporting directly to the Remuneration Committee | ||||
•We have robust stock ownership and share retention guidelines | ||||
•We have clawback policies incorporated into our incentive plans | ||||
•“Double-trigger” vesting of equity awards upon a change of control | ||||
Year | Base Pay | Annual Bonus | Vested LTI | Legacy Retention Bonus | Pension Contribution | Total |
2022 | €2,000,000 | €7,480,000 | €3,073,489 | €0 | €2,370,000 | €14,923,489 |
2021 | €1,986,290 | €7,516,000 | €3,498,096 | €1,700,000 | €2,375,573 | €17,075,959 |
Fixed Remuneration | Variable Remuneration | |||||||||||||
Directors of Stellantis | Office Held | Year | Base salary/ Fees | Fringe benefits | Short-term incentive | Long-term incentive | Post Retirement Benefits Expense | Other Compensation | Total Remuneration | Proportion of Fixed Remuneration | Proportion of Variable Remuneration | |||
ELKANN John Philipp | Chairman | 2022 | €951,519 | €1,124,290 | (1) | €3,774,242 | (2) | €5,850,052 | 35% | 65% | ||||
2021 | 860,226 | 750,877 | 6,272,982 | (3) | 7,884,085 | 20% | 80% | |||||||
TAVARES, Carlos | CEO | 2022 | 2,000,000 | 14,345 | (1) | €7,480,000 | 11,594,661 | (4) | €2,370,000 | 23,459,006 | 9% | 91% | ||
2021 | 1,986,290 | 4,038 | 7,516,000 | 5,571,606 | 2,375,573 | €1,700,000 | (5) | 19,153,507 | ||||||
PEUGEOT, Robert | Vice Chairman | 2022 | 205,000 | 14,595 | (6) | 219,595 | 100% | 0% | ||||||
2021 | 196,191 | 7,591 | 203,782 | |||||||||||
AGNELLI, Andrea | Director | 2022 | 210,000 | 13,022 | (6) | 223,022 | 100% | 0% | ||||||
2021 | 216,565 | 9,571 | 226,136 | |||||||||||
CASTRIES, Henri de | Director | 2022 | 275,000 | 15,010 | (6) | 290,010 | 100% | 0% | ||||||
2021 | 263,184 | 10,541 | 273,725 | |||||||||||
CICCONI, Fiona Clare | Director | 2022 | 210,000 | 17,611 | (6) | 227,611 | 100% | 0% | ||||||
2021 | 200,978 | 7,083 | 208,061 | |||||||||||
DUFOURCQ, Nicolas (7) | Director | 2022 | - | - | - | |||||||||
2021 | - | - | - | |||||||||||
GODBEHERE, Ann Frances | Director | 2022 | 225,000 | 3,106 | (6) | 228,106 | 100% | 0% | ||||||
2021 | 215,335 | 13,123 | 228,458 | |||||||||||
MARTELLO, Wan Ling | Director | 2022 | 220,000 | 14,440 | (6) | 234,440 | 100% | 0% | ||||||
2021 | 210,547 | 10,999 | 221,546 | |||||||||||
SAINT- EXUPERY, Jacques | Director | 2022 | 200,000 | 1,853 | (6) | 201,853 | 100% | 0% | ||||||
2021 | 191,406 | 7,030 | 198,436 | |||||||||||
SCOTT, Kevin | Director | 2022 | 205,000 | 13,702 | 218,702 | |||||||||
2021 | 196,191 | 7,307 | (6) | 203,498 | 100% | 0% | ||||||||
€4,701,519 | €1,225,579 | €7,480,000 | €15,368,903 | €2,370,000 | €31,152,396 | |||||||||
Executive Director | 2022 Annual Base Salary |
John Elkann, Board Chair | $1,000,000 |
Carlos Tavares, Chief Executive Officer | €2,000,000 |
Executive Director | 2022 Annual Incentive Target Opportunity (as a % of base pay) | ||
Threshold | Target | Maximum | |
John Elkann, Board Chair | Not Eligible | Not Eligible | Not Eligible |
Carlos Tavares, Chief Executive Officer | 50% | 200% | 400% |
Measure | Weighting | How performance is calculated |
AOI | 25% | SAIP financial targets are based on the annual budget developed in-line with the long-term Dare Forward 2030 strategic plan. |
Industrial Free Cash Flow | 25% | |
Synergies (less implementation costs) | 30% | |
Quality | 20% | Measured by product quality rates and service quality customer satisfaction. Goals set at beginning of the performance year which reflect improvement from prior year. |
Metric | 2021 Targets | 2021 Actual Performance | 2022 Targets |
AOI | Threshold: 5.3% Target: 6.6% Maximum: 7.5% | 10.3% | Threshold: 9.0% Target: 10.0% Maximum: 12.1% |
Industrial Free Cash Flow | Threshold: €3.0bn Target: €3.5b Maximum: €4.9bn | €6.1bn | Threshold: €2.5bn Target: €3.5b Maximum: €8.1bn |
Synergies (less implementation costs) | Threshold: €0.7bn Target: €0.9b Maximum: €1.1bn | €3.2bn | Threshold: €3.6bn Target: €4.5b Maximum: €5.0bn |
Quality •Failure Rate •Customer Satisfaction | Not Disclosed | Not Disclosed | •Failure Rate target set at a stretch 24% improvement from 2021 •Customer Satisfaction Target set a stretch 5.2% improvement from 2021 |
SAIP Performance Metric | Weight | Threshold | Target | Maximum | Actual | SAIP Result |
Adjusted Operating Income | 25% | <9.0% | 10.0% | 12.1% | 13.0% | 200% |
Industrial Free Cash Flow | 25% | €2.5bn | €3.5bn | €8.1bn | €10.8bn | 200% |
Synergies | 30% | €3.6bn | €4.5bn | €5.0bn | €7.1bn | 200% |
Quality – 3 metrics | ||||||
Failure Rate 3MIS kppm | 10% | ND* | ND* | ND* | ND* | 127% |
Customer Satisfaction – NPS NV | 5% | ND* | ND* | ND* | ND* | 200% |
Customer Satisfaction – NPS AFS | 5% | ND* | ND* | ND* | ND* | 84.9% |
Total Payout Percentage: | 187% | |||||
Base Salary | Annual Cash Bonus Range | Actual 2022 SAIP Payout | ||||
Below Threshold | Threshold | Target | Maximum | |||
Carlos Tavares | €2,000,000 | € 0 | €2,000,000 | €4,000,000 | €8,000,000 | €7,480,000 |
Executive Director | 2022 Long-Term Incentive Target Opportunity (as a % of base pay) |
John Elkann, Board Chair | 300% |
Carlos Tavares, Chief Executive Officer | 600% |
Measure | Weighting | How performance is calculated |
Relative Total Shareholder Return | 40% | Relative TSR performance as compared to peer group of companies. over a 3-year period. |
Synergies (less implementation costs) | 40% | Cumulative cash synergies net of implementation costs realized over the three-year period. Maximum payout for this metric is 100%. |
The CO2 emissions reduction metric (weighted at 20% of the LTI) has two components equally weighted: | ||
CAFE Compliance | 10% | Must be compliant in each year of the 3-year period with the Europe Corporate Average Fuel Economy (CAFE). Failure to comply in any one year will result in no payout for this metric. |
Electrification of Vehicle Nameplates | 10% | Projected number of EV nameplates at the end of a 3-year period. Maximum payout for this metric is 100%. |
The table to the right provides the payout scale based on TSR performance during the 3-year performance period of 2021-2023 & 2022-2024 LTI plans. Note: As a result of our Shareholder outreach campaign, beginning with the 2023-2025 LTI plan, the TSR payout scale will no longer pay below median (Rank #6) performance. | Stellantis Rank | Payout % of Target |
1 | 200% | |
2 | 175% | |
3 | 150% | |
4 | 125% | |
5 | 100% | |
6 | 75% | |
7 | 50% | |
8 | 25% | |
9 | —% | |
10 | —% | |
11 | —% | |
12 | —% |
1. | Milestone Validation | •Company’s Human Resources and the business owner responsible for the milestone confirms that the milestone was achieved. •Minutes/documentation necessary to support achievement, subject to internal audit verification. |
2. | Milestone Assessment | •Detailed information about milestone achievement provided to Remuneration Committee for review and assessment. |
3. | Committee Validation | •Committee makes determination that milestone was successfully achieved (vesting of the award). |
4. | Incentive Payout | •Incentive is settled in cash no later than sixty days from vesting event. •CEO must remain in continuous employment throughout the achievement of each milestone. |
Innovative Milestone Achieved during the 5-year Performance Period | Cash Award (percentage of Target Value) |
0-1 | 0% |
2 | 20% |
3 | 40% |
4 | 80% |
5 | 120% |
6 | 160% |
7 | 200% |
Name of Director, Position | Specification of Plan | Performance Period | Grant Date | Number of Units Granted | Fair Value at Grant Date(3) | Vesting Date | End of Holding Period (4) | Opening Balance - January 01, 2022 | Shares Granted | Shares Vested (5) | Closing Balance | Long Term Incentive Expense |
ELKANN, John Phillip, Chairman | 2019 LTI RSU (1) | 2019- 2021 | May 15, 2019 | 558,480 | €7,376,023 | May 1, 2020 May 1, 2021 May 1, 2022 | 257,190 | - | 257,190 | - | €537,403 | |
2020 LTI RSU (1) | 2020-2022 | May 1, 2020 | 382,560 | €2,968,739 | May 1, 2023 | May 1, 2025 | 477,106 | - | - | 477,106 | €1,841,437 | |
2021 LTI RSU | 2021-2023 | April 15, 2021 | 42,580 | €618,558 | April 15, 2024 | May 1, 2026 | 42,580 | - | - | 42,580 | €220,415 | |
2021 LTI PSU | 2021-2023 | April 15, 2021 | 127,900 | €1,970,632 | April 15, 2024 | May 1, 2026 | 127,900 | - | - | 127,900 | €787,657 | |
2022 LTI RSU | 2022-2024 | May 15, 2022 | 54,950 | €580,959 | May 15, 2025 | May 15, 2027 | 54,950 | 54,950 | €89,160 | |||
2022 LTI PSU | 2022-2024 | May 15, 2022 | 164,840 | €1,686,462 | May 15, 2025 | May 15, 2027 | 164,840 | 164,840 | €298,170 | |||
TAVARES, Carlos CEO | 2018 LTI RSU | 2018 -2020 | April 09, 2018 | 130,000 | €2,568,800 | April 10, 2021 April 10, 2022 | 120,919 | 120,919 | - | €55,101 | ||
2019 LTI RSU | 2019- 2021 | May 20, 2019 | 130,000 | €2,299,440 | May 23, 2022 May 23, 2023 | 205,560 | - | 102,780 | 102,780 | €302,776 | ||
2020 LTI RSU | 2020-2022 | May 11, 2020 | 80,000 | €826,880 | May 11, 2023 | 144,638 | - | - | 144,638 | €339,286 | ||
2021 LTI RSU | 2021-2023 | April 15, 2021 | 204,180 | €2,956,526 | May 15, 2024 | May 15, 2026 | 204,180 | - | - | 204,180 | €1,056,936 | |
2021 LTI PSU | 2021-2023 | April 15, 2021 | 612,700 | €9,484,596 | May 15, 2024 | May 15, 2026 | 612,700 | - | - | 612,700 | €3,773,243 | |
2021 CEO PSU (2) | 2021-2026 | June 28, 2021 | 1,000,000 | €19,560,000 | January 17, 2026 | January 17, 2028 | 1,000,000 | - | - | 1,000,000 | €4,293,085 | |
2021 LTI RSU (6) | 2021-2023 | October 1, 2021 | 10,190 | €143,068 | October 1, 2024 | May 1, 2026 | 10,190 | - | - | 10,190 | €51,158 | |
2022 LTI RSU | 2022-2024 | May 15, 2022 | 232,220 | €2,584,366 | May 15, 2025 | May 15, 2027 | 232,220 | - | 232,220 | €396,623 | ||
2022 LTI PSU | 2022-2024 | May 15, 2022 | 696,650 | €7,502,483 | May 15, 2025 | May 15, 2027 | 696,650 | - | 696,650 | €1,326,453 |
Non-executive Director Remuneration | |
Annual cash retainer: | € 200,000 |
Additional retainer for Senior Independent Director: | € 50,000 |
Additional retainer for Audit Committee Chair: | € 25,000 |
Additional retainer for Audit Committee membership: | € 10,000 |
Additional retainer for other Committee Chairs: | € 10,000 |
Additional retainer for other Committee membership: | € 5,000 |
Employees excluding Executive Directors | 2022 | 2021 | 2020(1) | 2019(1) | 2018(1) | 5 years average | ||||||
Personnel cost (€ billion) | 18.2 | 17.1 | 10.3 | 11.4 | 11.7 | 12.4 | ||||||
Average number of employees | 282,926 | 292,432 | 191,703 | 198,770 | 203,120 | 216,613 | ||||||
Average employee compensation (€) | 64,328 | 58,475 | 53,729 | 57,353 | 57,601 | 57,308 |
2022 | 2021(1) | 2020(2) | 2019(2) | 2018(2) | 5 years average | |||||||
CEO compensation (€) | 23,459,006 | 17,453,507 | 11,729,558 | 13,280,913 | 13,946,984 | 15,970,394 | ||||||
Average employee compensation (€) | 64,328 | 58,475 | 53,729 | 57,353 | 57,601 | 58,600 | ||||||
CEO Pay Ratio | 365 | 298 | 218 | 232 | 242 | 273 |
Company Performance | 2022 | 2021 | 2020(1) | 2019(1) | 2018(1) | |||||||||||||||
Net revenues (€ million) | € | 179,592 | € | 149,419 | € | 86,676 | € | 108,187 | € | 110,412 | ||||||||||
Net profit/(loss) from continuing operations (€ million) | 16,779 | 13,218 | 24 | 2,700 | 3,330 | |||||||||||||||
Diluted earnings/(loss) per share from continuing operations (€) | € | 5.31 | € | 4.19 | € | 0.02 | € | 1,71 | € | 2,12 | ||||||||||
Director | Position | 2022 | 2021 | 2020(1) | 2019(1) | 2018(1) | ||||||
ELKANN John Philipp | Chairman | € 5,850,052 | € 7,884,085 | € 2,391,177 | € 3,849,946 | € 3,118,489 | ||||||
TAVARES, Carlos | CEO | 23,459,006 | 19,153,507 | |||||||||
PEUGEOT, Robert | Director | 219,595 | 203,782 | |||||||||
AGNELLI, Andrea | Director | 223,022 | 226,135 | 45,888 | 180,157 | 169,355 | ||||||
CASTRIES, Henri de | Director | 290,010 | 273,725 | |||||||||
CICCONI, Fiona Clare | Director | 227,611 | 208,061 | |||||||||
DUFOURCQ, Nicolas | Director | - | - | |||||||||
GODBEHERE, Ann Frances | Director | 228,106 | 228,458 | |||||||||
MARTELLO, Wan Ling | Director | 234,440 | 221,546 | |||||||||
SAINT- EXUPERY, Jacques | Director | 201,853 | 198,436 | |||||||||
SCOTT, Kevin | Director | 218,702 | 203,498 | |||||||||
MARCHIONNE, Sergio | Former CEO | 26,080,867 | 10,966,555 | |||||||||
MANLEY, Michael | Former CEO | 51,184,773(2) | 305,876 | 11,728,558 | 13,280,913 | 2,980,429 | ||||||
PALMER, Richard | CFO | 14,766,580 | 4,471,542 | 4,035,288 | - | |||||||
ABBOTT, John | Former Director | 8,456 | 43,775 | 178,655 | 86,677 | |||||||
BRANDOLINI D'ABBA, Tiberto | Former Director | 9,169 | 44,691 | 180,968 | 170,429 | |||||||
EARLE, Glenn | Former Director | 8,387 | 71,635 | 215,649 | 204,682 | |||||||
MARS, Valerie | Former Director | 11,872 | 60,903 | 208,529 | 190,100 | |||||||
SIMMONS, Ruth J. | Former Director | - | - | 99,835 | 180,505 | |||||||
THOMPSON, Ronald L. | Former Director | 14,611 | 58,231 | 220,524 | 205,909 | |||||||
VOLPI, Michelango A. | Former Director | 12,198 | 52,369 | 189,409 | 173,588 | |||||||
WHEATCROFT, Patience | Former Director | 8,723 | 59,690 | 204,284 | 193,875 | |||||||
ZEGNA, Emenegildo | Former Director | 24,479 | 68,037 | 205,626 | 191,242 |
Average employee compensation | 2022 | 2021 | 2020(1) | 2019(1) | 2018(1) | ||||||||||||||||
€ | |||||||||||||||||||||
Average employee compensation | € | 64,328 | € | 58,475 | € | 53,729 | € | 57,353 | € | 57,601 | |||||||||||
Retention award equal to 1 x Base Salary (pursuant to Dutch law, retention award is capped at 1 x base salary) | €1,367,521 |
The cash value of the accelerated vesting of his LTI awards, as required under FCA’s Equity Incentive Plan | €42,637,765 |
Recognition award for his continued leadership and efforts in both the pre-merger company during his tenure as an Executive Director and the critical integration of the merged Stellantis | €7,179,487 |
Regulated region | Category | 2022 results | 2021 results |
EU 27 + Norway + Iceland (gCO2/km) 2 | M1 (passenger cars) | 105.5 gCO2/km | 114.8 gCO2/km |
N1 (light commercial vehicles) | 168 gCO2/km | 189 gCO2/km | |
United States (mpg) | passenger cars domestic | 27.2 mpg | 27.7 mpg |
passenger cars import | 30.7 mpg | 32.3 mpg | |
light duty trucks | 27.0 mpg | 26.9 mpg | |
Brazil (MJ/km) | Total Stellantis | 1.7 MJ/km | 1.9 MJ/km |
China (L/100km) 3 | Total domestic | 5.4 L/100km | 6.7 L/100km |
Total import | 9.1 L/100km | 10.1 L/100km | |
Total Stellantis | 6.0 L/100km | 7.3 L/100km |
00-14 | 15-24 | 25-34 | 35-44 | 45-54 | 55-64 | 65-100 | |
2022 Stellantis score | 0% | 1% | 8% | 18% | 30% | 27% | 16% |
2022 EcoVadis benchmark | 0% | 4% | 21% | 25% | 27% | 17% | 6% |
2021 Stellantis score | 0% | 1% | 8% | 19% | 32% | 26% | 13% |
2021 EcoVadis benchmark | 0% | 4% | 23% | 26% | 27% | 15% | 6% |
Topic | Subtopic | Cross Reference | Page |
Business Model | |||
Relevant Social and Personnel matters (e.g. HR, Safety, etc.) | |||
A description of the policies pursued, including due diligence | |||
The outcome of those policies | |||
Principle risks in own operations and within value chain | |||
How risks are managed | |||
Non-financial key performance indicators | |||
Relevant Environmental matters (e.g. climate-related impacts) | |||
A description of the policies pursued, including due diligence | |||
The outcome of those policies | |||
Principle risks in own operations and within value chain | |||
How risks are managed | |||
Non-financial key performance indicators | |||
Relevant matters with respect for Human Rights (e.g. labor protection) | |||
A description of the policies pursued, including due diligence | |||
The outcome of those policies | |||
Principle risks in own operations and within value chain | |||
How risks are managed | |||
Non-financial key performance indicators | |||
Relevant matters with respect to Anti-Corruption and Bribery | |||
A description of the policies pursued, including due diligence | |||
The outcome of those policies | |||
Principle risks in own operations and within value chain | |||
How risks are managed | |||
Non-financial key performance indicators | |||
Insight into the diversity policy | |||
A description of the policies pursued, including due diligence | |||
Diversity targets | |||
Description of how the policy is implemented | |||
Results of the diversity policy | |||
Taxonomy eligible and aligned revenues for Stellantis | |||||||||||||||||||
Substantial contribution criteria | DNSH (do not significantly harm) criteria | Mini mum safe guard | Taxono my aligned portion | Category | |||||||||||||||
Economic activities | €M | % | Climate change mitigation | Climate change adaptation | Water and marine resources | Circular economy | Pollution | Biodiver sity and ecosy stem | Climate change mitigation | Climate change adaptation | Water and marine resources | Circular economy | Pollution | Biodiver sity and ecosy stem | Enabling activity | Transitio nal activity | |||
Environmentally sustainable activities (Taxonomy-aligned) | |||||||||||||||||||
Vehicle manufacturing (manufacture of low carbon technologies for transport) | 12,532 | 7.0% | 100% | 100% | n.a. | Y | Y | Y | Y | Y | Y | 7.0% | E | ||||||
Taxonomy-eligible but not environmentally sustainable activities (not Taxonomy-aligned activities) | |||||||||||||||||||
Vehicle manufacturing (manufacture of low carbon technologies for transport) | 165,876 | 92.4% | |||||||||||||||||
Non eligible activities | 1,184 | 0.6% | |||||||||||||||||
Total Stellantis | 179,592 | 100.0% | 7.0% | ||||||||||||||||
Taxonomy eligible and aligned Capex for Stellantis | |||||||||||||||||||
Substantial contribution criteria | DNSH (do not significantly harm) criteria | Mini mum safe guard | Taxono my aligned portion | Category | |||||||||||||||
Economic activities | €M | % | Climate change mitigation | Climate change adaptation | Water and marine resources | Circular economy | Pollution | Biodiver sity and ecosy stem | Climate change mitigation | Climate change adaptation | Water and marine resources | Circular economy | Pollution | Biodiver sity and ecosy stem | Enabling activity | Transitio nal activity | |||
Environmentally sustainable activities (Taxonomy-aligned) | |||||||||||||||||||
Vehicle manufacturing (manufacture of low carbon technologies for transport) | 1,959 | 22.0% | 100% | 100% | n.a. | Y | Y | Y | Y | Y | Y | 22.0% | E | ||||||
Taxonomy-eligible but not environmentally sustainable activities (not Taxonomy-aligned activities) | |||||||||||||||||||
Vehicle manufacturing (manufacture of low carbon technologies for transport) | 6,846 | 76.8% | |||||||||||||||||
Non eligible activities | 107 | 1.2% | |||||||||||||||||
Total Stellantis | 8,912 | 100.0% | 22.0% | ||||||||||||||||
Taxonomy eligible and aligned Opex for Stellantis | |||||||||||||||||||
Substantial contribution criteria | DNSH (do not significantly harm) criteria | Mini mum safe guard | Taxono my aligned portion | Category | |||||||||||||||
Economic activities | €M | % | Climate change mitigation | Climate change adaptation | Water and marine resources | Circular economy | Pollution | Biodiver sity and ecosy stem | Climate change miti gation | Climate change adapt ation | Water and marine resources | Circular economy | Pollution | Biodiver sity and ecosy stem | Enabling activity | Transitio nal activity | |||
Environmentally sustainable activities (Taxonomy-aligned) | |||||||||||||||||||
Vehicle manufacturing (manufacture of low carbon technologies for transport) | 888 | 27.5% | 100% | 100% | n.a. | Y | Y | Y | Y | Y | Y | 27.5% | E | ||||||
Taxonomy-eligible but not environmentally sustainable activities (not Taxonomy-aligned) | |||||||||||||||||||
Vehicle manufacturing (manufacture of low carbon technologies for transport) | 2,330 | 72.0% | |||||||||||||||||
Non eligible activities | 15 | 0.5% | |||||||||||||||||
Total Stellantis | 3,233 | 100.0% | 27.5% | ||||||||||||||||
Adjusted Operating Income Margin | Double-Digit | |
Industrial Free Cash Flows | Positive |
Page | ||
Years ended December 31, | |||||||
Note | 2022 | 2021 | 2020(1) | ||||
Net revenues | 4 | € | € | € | |||
Cost of revenues | |||||||
Selling, general and other costs | |||||||
Research and development costs | 5 | ||||||
Gains/(Losses) on disposal of investments | ( | ||||||
Restructuring costs | |||||||
Operating income/(loss) | |||||||
Net financial expenses/(income) | 6 | ||||||
Profit/(loss) before taxes | |||||||
Tax expense/(benefit) | 7 | ||||||
Share of the profit/(loss) of equity method investees | 12 | ( | |||||
Net profit/(loss) from continuing operations | |||||||
Profit/(loss) from discontinued operations, net of tax | 3 | ( | |||||
Net profit/(loss) | € | € | € | ||||
Net profit/(loss) attributable to: | |||||||
Owners of the parent | € | € | € | ||||
Non-controlling interests | ( | ( | |||||
€ | € | € | |||||
Net profit/(loss) from continuing operations attributable to: | |||||||
Owners of the parent | € | € | € | ||||
Non-controlling interests | ( | ( | |||||
€ | € | € | |||||
Earnings per share: | 28 | ||||||
Basic earnings per share | € | € | € | ||||
Diluted earnings per share | € | € | € | ||||
Earnings per share for Net profit from continuing operations: | 28 | ||||||
Basic earnings per share | € | € | € | ||||
Diluted earnings per share | € | € | € | ||||
Years ended December 31, | |||||||
Note | 2022 | 2021 | 2020 | ||||
Consolidated profit/(loss) for the period | € | € | € | ||||
Fair value remeasurement to cash flow hedges | ( | ||||||
of which, reclassified to the income statement | ( | ( | ( | ||||
of which, recognized in equity during the period | ( | ||||||
Gains and losses from remeasurement of financial assets | |||||||
of which, reclassified to the income statement | |||||||
of which, recognized in equity during the period | |||||||
Exchange differences on translating foreign operations | ( | ||||||
Income tax benefit/(expense) | ( | ( | |||||
Share of Other comprehensive income/(loss) for equity method investees | ( | ( | ( | ||||
Items relating to discontinued operations, net of tax | ( | ||||||
Amounts to be potentially reclassified to profit or loss | 27 | ( | |||||
Actuarial gains and losses on defined benefit pension obligations | ( | ||||||
Share of Other comprehensive income/(loss) for equity method investees | ( | ||||||
Income tax (expense)/benefit | ( | ( | |||||
Items relating to discontinued operations, net of tax | ( | ||||||
Amounts not to be reclassified to profit or loss | 27 | ( | |||||
TOTAL CONSOLIDATED COMPREHENSIVE INCOME/(LOSS) FOR THE PERIOD | € | € | € | ||||
of which, attributable to equity holders of the parent | € | € | € | ||||
of which, attributable to non-controlling interests | €( | € | €( | ||||
At December 31, | |||||
Note | 2022 | 2021(1) | |||
Assets | |||||
Goodwill and intangible assets with indefinite useful lives | 9 | € | € | ||
Other intangible assets | 10 | ||||
Property, plant and equipment | 11 | ||||
Equity method investments | 12 | ||||
Non-current financial assets | 13 | ||||
Other non-current assets and prepaid expenses | 16 | ||||
Deferred tax assets | 7 | ||||
Tax receivables | 16 | ||||
Total Non-current assets | |||||
Inventories | 14 | ||||
Assets sold with a buy-back commitment | |||||
Trade receivables | 16 | ||||
Tax receivables | 16 | ||||
Other current assets and prepaid expenses | 16 | ||||
Current financial assets | 13 | ||||
Cash and cash equivalents | 18 | ||||
Assets held for sale | 3 | ||||
Total Current assets | |||||
Total Assets | € | € | |||
Equity and liabilities | |||||
Equity | 27 | ||||
Equity attributable to owners of the parent | |||||
Non-controlling interests | |||||
Total Equity | |||||
Liabilities | |||||
Long-term debt | 22 | ||||
Other non-current financial liabilities | 17 | ||||
Other non-current liabilities | 23 | ||||
Non-current provisions | 21 | ||||
Employee benefits liabilities | 20 | ||||
Tax liabilities | 23 | ||||
Deferred tax liabilities | 7 | ||||
Total Non-current liabilities | |||||
Short-term debt and current portion of long-term debt | 22 | ||||
Current provisions | 21 | ||||
Employee benefit liabilities | 20 | ||||
Trade payables | |||||
Tax liabilities | 23 | ||||
Other liabilities | 23 | ||||
Other current financial liabilities | 17 | ||||
Liabilities held for sale | 3 | ||||
Total Current liabilities | |||||
Total Equity and liabilities | € | € | |||
Years ended December 31, | |||||||
Note | 2022 | 2021 | 2020 | ||||
Consolidated profit from continuing operations | € | € | € | ||||
Adjustments for non-cash items: | 30 | ||||||
depreciation and amortization | |||||||
(gains)/losses on disposals | ( | ( | ( | ||||
change in deferred taxes | ( | ( | |||||
other non-cash items | |||||||
Change in provisions | ( | ( | |||||
Result of equity method investments net of dividends received | ( | ( | |||||
Change in carrying amount of leased vehicles | ( | ( | |||||
Changes in working capital | 15 | ( | |||||
Net cash from operating activities - discontinued operations | |||||||
Net cash from operating activities | |||||||
Proceeds from disposal of shares in consolidated companies and of investments in non-consolidated companies | |||||||
Acquisitions of consolidated subsidiaries and equity method and other investments | ( | ( | ( | ||||
Cash and cash equivalents of FCA at the merger | |||||||
Proceeds from disposals of property, plant and equipment and intangible assets | |||||||
Investments in property, plant and equipment and intangible assets | ( | ( | ( | ||||
Change in amounts payable on property, plant and equipment and intangible assets | ( | ( | ( | ||||
Net change in receivables from financing activities | ( | ( | |||||
Other changes | ( | ( | |||||
Net cash from/(used in) investing activities - discontinued operations | ( | ( | |||||
Net cash from/(used in) investing activities | ( | ( | |||||
Distributions paid: | |||||||
to Stellantis shareholders | ( | ( | |||||
to non-controlling shareholders of subsidiaries | ( | ( | |||||
Proceeds from issuance of shares | |||||||
(Purchases)/sales of treasury shares | ( | ( | |||||
Changes in short-term debt and other financial assets and liabilities | ( | ( | |||||
Changes in long-term debt | ( | ||||||
Change in securities | ( | ( | |||||
Other changes | ( | ( | |||||
Net cash from/(used in) financing activities - discontinued operations | |||||||
Net cash from/(used in) financing activities | ( | ( | |||||
Effect of changes in exchange rates | ( | ||||||
(Increase)/decrease in cash and cash equivalents included in asset held for sale | ( | ||||||
Increase/(decrease) in cash and cash equivalents | ( | ||||||
Net cash and cash equivalents at beginning of the period | |||||||
Net cash and cash equivalents at end of the period | 18 | € | € | € | |||
Attributable to the Owners of the parent | ||||||||||||||||||||||
Share capital(1) | Treasury shares | Retained earnings and other reserves(1) | Cash flow hedge reserve | Remeasure ment of the fair value of financial assets | Actuarial gains and losses on pension obligations plans | Effect of change in exchange rates | Cumulative share of OCI of equity method investees | Equity - Attributa ble to Owners of the parent | Non- controlling interests | Total Equity | ||||||||||||
At January 1, 2020 | € | € | € | €( | € | € | €( | € | € | € | € | |||||||||||
Other comprehensive income | ( | ( | ( | ( | ( | ( | ||||||||||||||||
Net profit | ( | |||||||||||||||||||||
Total Other comprehensive income | ( | ( | ( | ( | ||||||||||||||||||
Faurecia distributions | ||||||||||||||||||||||
Distributions | ( | ( | ||||||||||||||||||||
Share-based compensation | ||||||||||||||||||||||
Termination of Dongfeng repurchase agreement | ||||||||||||||||||||||
Other changes(2) | ( | |||||||||||||||||||||
At December 31, 2020 | ( | ( | ||||||||||||||||||||
Other comprehensive income | ( | |||||||||||||||||||||
Net profit | ||||||||||||||||||||||
Total Other comprehensive income | ( | |||||||||||||||||||||
FCA - PSA merger | ||||||||||||||||||||||
Faurecia loss of control and distribution | ( | ( | ( | ( | ||||||||||||||||||
Distributions | ( | ( | ( | |||||||||||||||||||
Share-based compensation | ||||||||||||||||||||||
Other changes(2) | ||||||||||||||||||||||
At December 31, 2021 | ( | |||||||||||||||||||||
Other comprehensive income | ( | ( | ||||||||||||||||||||
Net profit | ( | |||||||||||||||||||||
Total Other comprehensive income | ( | ( | ( | |||||||||||||||||||
Capital increase | ||||||||||||||||||||||
(Purchases) sales of treasury shares(3) | ( | ( | ( | |||||||||||||||||||
Distributions | ( | ( | ( | ( | ||||||||||||||||||
Share-based compensation | ||||||||||||||||||||||
Other changes(2) | ||||||||||||||||||||||
At December 31, 2022 | € | €( | € | €( | € | € | € | €( | € | € | € | |||||||||||
1. | Principal activities |
2. | Basis of preparation |
2022 | 2021 | 2020 | |||||||||
Average | At December 31 | Average | At December 31 | Average | At December 31 | ||||||
U.S. Dollar (USD) | 1.054 | 1.067 | 1.183 | 1.133 | 1.139 | 1.227 | |||||
Argentine Peso (ARS)(1) | n.a. | 188.915 | n.a. | 116.360 | n.a. | 103.252 | |||||
Brazilian Real (BRL) | 5.441 | 5.568 | 6.377 | 6.320 | 5.800 | 6.393 | |||||
Canadian Dollar (CAD) | 1.370 | 1.444 | 1.483 | 1.439 | 1.528 | 1.563 | |||||
Swiss Franc (CHF) | 1.005 | 0.985 | 1.082 | 1.033 | 1.070 | 1.080 | |||||
Chinese Renminbi (CNY) | 7.079 | 7.358 | 7.633 | 7.195 | 7.865 | 8.023 | |||||
Turkish Lira (TRY)(2) | n.a. | 19.953 | 15.100 | 15.100 | 9.113 | 9.113 | |||||
Czech Koruna (CZK) | 24.561 | 24.116 | 25.650 | 24.858 | 26.437 | 26.242 | |||||
Pound Sterling (GBP) | 0.853 | 0.887 | 0.860 | 0.840 | 0.889 | 0.899 | |||||
Mexican Peso (MXN) | 21.203 | 20.856 | 23.989 | 23.144 | 24.363 | 24.416 | |||||
Polish Zloty (PLN) | 4.686 | 4.690 | 4.566 | 4.599 | 4.442 | 4.560 | |||||
Japanese Yen (JPY) | 137.931 | 140.660 | 129.848 | 130.380 | 121.666 | 126.490 | |||||
Years | |
Buildings | 33 - 40 |
Plant, machinery and equipment | 2 - 25 |
Other assets | 2 - 34 |
Financial asset cash flow business model | Initial measurement(1) | Measurement category(3) |
Solely to collect the contractual cash flows (Held to Collect) | Fair Value including transaction costs | Amortized Cost(2) |
Collect both the contractual cash flows and generate cash flows arising from the sale of assets (Held to Collect and Sell) | Fair Value including transaction costs | Fair value through other comprehensive income (“FVOCI”) |
Generate cash flows primarily from the sale of assets (Held to Sell) | Fair Value | FVPL |
Financial asset | IFRS 9 impairment model |
Trade receivables | Simplified approach |
Receivables from financing activities | General approach |
Other receivables | General approach |
Stage | Description | Time period for measurement of ECL |
Stage 1 | A financial instrument that is not credit-impaired on initial recognition | 12-month ECL |
Stage 2 | A financial instrument with a significant increase in credit risk since initial recognition | Lifetime ECL |
Stage 3 | A financial instrument that is credit-impaired or has defaulted | Lifetime ECL |
Effect on pension benefit obligation increase/ (decrease) in Net liability | Germany and France | UK | US and Canada | Other | |||||
(€ million) | |||||||||
25 basis point decrease in discount rate | 609 | 96 | 51 | 455 | 7 | ||||
25 basis point increase in discount rate | (580) | (91) | (48) | (435) | (6) | ||||
Effect on health care, life insurance and OPEB obligation | |
(€ million) | |
25 basis point decrease in discount rate | 70 |
25 basis point increase in discount rate | (67) |
100 basis point decrease in health care cost trend rate | (18) |
100 basis point increase in health care cost trend rate | 20 |
3. | Scope of consolidation |
Name | Country | Percentage Interest Held | ||
North America | ||||
FCA US LLC | USA | 100.00 | ||
FCA Canada Inc. | Canada | 100.00 | ||
Stellantis Mexico, S.A. de C.V. | Mexico | 100.00 | ||
South America | ||||
FCA Fiat Chrysler Automoveis Brasil LTDA. | Brazil | 100.00 | ||
FCA Automobiles Argentina S.A. | Argentina | 100.00 | ||
Enlarged Europe | ||||
FCA Italy S.p.A. | Italy | 100.00 | ||
Automobiles Peugeot | France | 100.00 | ||
Automobiles Citroën | France | 100.00 | ||
Opel Automobile GmbH | Germany | 100.00 | ||
Groupe PSA Italia S.p.A. | Italy | 100.00 | ||
PSA Retail France SAS | France | 100.00 | ||
PSA Automobiles S.A. | France | 100.00 | ||
FCA Germany GmbH | Germany | 100.00 | ||
Stellantis España, S.L. | Spain | 99.99 | ||
Vauxhall Motors Limited | United Kingdom | 100.00 | ||
FCA France S.A.S. | France | 100.00 | ||
Peugeot Motor Company PLC | United Kingdom | 100.00 | ||
PSA Retail UK Limited | United Kingdom | 100.00 | ||
Peugeot Deutschland GmbH | Germany | 100.00 | ||
Fiat Chrysler Automobiles Spain S.A. | Spain | 100.00 | ||
Middle East & Africa | ||||
Stellantis Automotiv Pazarlama Anonim Sirketi | Turkey | 100.00 | ||
Stellantis Middle East FZE | United Arab Emirates | 100.00 | ||
Peugeot Citroën Automobiles Maroc | Morocco | 94.93 | ||
China and India & Asia Pacific | ||||
Stellantis Japan Ltd. | Japan | 100.00 | ||
Chrysler Group (China) Sales Ltd. | People's Rep.of China | 100.00 | ||
Fiat India Automobiles Private Limited | India | 50.00 | ||
Maserati | ||||
Maserati S.p.A. | Italy | 100.00 | ||
Maserati (China) Cars Trading Co., Ltd. | People's Rep.of China | 100.00 | ||
Maserati North America Inc. | USA | 100.00 | ||
Financial Services | ||||
Banque PSA Finance | France | 100.00 | ||
FCA Automotive Finance Co. Ltd. | People's Rep.of China | 100.00 | ||
Stellantis Financial Services US Corp. | USA | 100.00 | ||
Banco Fidis S.A. | Brazil | 100.00 | ||
Fidis S.p.A. | Italy | 100.00 | ||
Holdings & Other Companies |
FCA North America Holdings LLC | USA | 100.00 | ||
GIE PSA Trésorerie | France | 100.00 | ||
Fiat Chrysler Finance North America, Inc. | USA | 100.00 | ||
Fiat Chrysler Finance Europe Société en nom collectif | Luxembourg | 100.00 | ||
Fiat Chrysler Finance S.p.A. | Italy | 100.00 | ||
Stellantis International S.A. | Switzerland | 100.00 |
(€ million) | At November 1, 2021 | |
Goodwill and intangible assets with indefinite useful lives | €119 | |
Other intangible assets | 2 | |
Property, plant and equipment | 15 | |
Other non-current assets | 703 | |
Other current assets and prepaid expenses | 176 | |
Cash and cash equivalents | 108 | |
Total assets | €1,123 | |
Total equity | €256 | |
Long-term debt | 572 | |
Short term debt and current portion of long-term debt | 286 | |
Trade payables and other payables | 9 | |
Total liabilities | €1,123 |
Number of shares issued and outstanding as of January 16, 2021 | Exchange ratio | Adjusted number of shares on completion (i.e. Stellantis shares) | Exchange ratio | Deemed number of shares for consideration transferred calculation | ||||||||||
(a) | (b) | (c) = (a)*(b) | (d) | (e) = (c)/(d) | ||||||||||
PSA | 887,038,000 | (1) | 1.742 | 1,545,220,196 | 49.53% | 1.742 | 887,038,000 | 49.53% | ||||||
FCA | 1,574,714,499 | (2) | 1 | 1,574,714,499 | 50.47% | 1.742 | 903,969,288 | 50.47% | ||||||
Total | 3,119,934,695 | 1,791,007,288 | ||||||||||||
Number of shares of PSA deemed to be issued to FCA shareholders under reverse acquisition accounting | Number of shares | 903,969,288 | ||
Market price of PSA shares as of January 15, 2021 | € | €21.85 | ||
Fair value of common shares deemed to be issued to FCA shareholders as of January 15, 2021 | € million | 19,752 | ||
Additional consideration for share-based compensation | € million | 85 | ||
Consideration transferred | € million | €19,837 |
(€ million) | At the acquisition date (January 17, 2021) | |
Consideration transferred | 19,837 | |
Add: minority interests | 59 | |
Less: fair value of FCA’s Net assets acquired | 8,390 | |
Goodwill | 11,506 |
(€ million) | At the acquisition date (January 17, 2021) | |
Assets | ||
Intangible assets with indefinite useful lives | €12,797 | |
Other intangible assets | 8,256 | |
Property, plant and equipment | 20,667 | |
Equity method investments | 2,637 | |
Non-current financial assets | 320 | |
Other non-current assets | 3,833 | |
Total Non-current assets | 48,510 | |
Inventories | 9,333 | |
Assets sold with a buy-back commitment | 812 | |
Trade receivables | 1,970 | |
Other current assets and prepaid expenses | 4,408 | |
Current financial assets | 502 | |
Cash and cash equivalents | 22,514 | |
Total Current assets | 39,539 | |
Total Assets | €88,049 | |
Liabilities | ||
Long-term debt | €18,362 | |
Other non-current financial liabilities | 269 | |
Other non-current liabilities | 5,386 | |
Non-current provisions | 5,452 | |
Employee benefits liabilities | 8,181 | |
Total Non-current liabilities | 37,650 | |
Short-term debt and current portion of long-term debt | 4,052 | |
Current provisions | 7,540 | |
Employee benefits liabilities | 595 | |
Trade payables | 20,302 | |
Other current financial liabilities | 159 | |
Other current liabilities | 9,361 | |
Total Current liabilities | 42,009 | |
Total Liabilities | 79,659 | |
Net assets acquired | €8,390 |
(€ million) | Year ended December 31, 2020(1) | |
Net revenues | €13,078 | |
Expenses | 13,033 | |
Net financial (income)/expenses | (223) | |
Profit/(loss) before taxes from discontinued operations | (178) | |
Tax (income)/expense | (124) | |
Share of the profit/(loss) of equity method investees | (13) | |
Profit/(loss) after taxes from discontinued operations | €(315) |
PSA Consolidated Statement of financial position | At December 31, 2020 (as previously reported) | Reclassifications | At January 1, 2021 (as adjusted) | Stellantis Consolidated Statement of financial position | Of which - Faurecia(1) | |||||
€ million | ||||||||||
Assets | Assets | |||||||||
Goodwill | €4,364 | €(4,364) | €— | |||||||
— | 6,327 | 6,327 | Goodwill and intangible assets with indefinite useful lives | €2,368 | ||||||
Intangible assets | 10,658 | (1,964) | 8,694 | Other intangible assets | 2,668 | |||||
Property, plant and equipment | 16,776 | (793) | 15,983 | Property, plant and equipment | 3,727 | |||||
Equity method Investments - manufacturing and sales companies | 520 | (520) | — | |||||||
Equity method investments - finance companies | 2,632 | (2,632) | — | |||||||
— | 3,152 | 3,152 | Equity method investments | 177 | ||||||
Other non-current financial assets - manufacturing and sales companies | 721 | (721) | — | |||||||
Other non-current financial assets - finance companies | — | — | — | |||||||
— | 412 | 412 | Non-current financial assets | (1,196) | ||||||
Other non-current assets | 1,485 | 610 | 2,095 | 604 | ||||||
Deferred tax assets | 1,096 | — | 1,096 | Deferred tax assets | 475 | |||||
— | — | Tax receivables | — | |||||||
Total non-current assets | €38,252 | €(493) | €37,759 | Total non-current assets | €8,823 | |||||
Loans and receivables - finance companies | 31 | (31) | — | |||||||
Short-term investments - finance companies | 67 | (67) | — | |||||||
Inventories | 5,366 | — | 5,366 | Inventories | 1,677 | |||||
— | 793 | 793 | Assets sold with a buy-back commitment | — | ||||||
Trade receivables | 3,147 | 1,776 | 4,923 | Trade receivables | 3,065 | |||||
Current taxes | 216 | — | 216 | Tax receivables | 54 | |||||
2,393 | 2,393 | Other current assets and prepaid expenses | 635 | |||||||
Other receivables | 2,789 | (2,789) | — | |||||||
Derivative financial instruments on operating - assets | 115 | (115) | — | |||||||
Operating assets | 11,731 | — | — | |||||||
Current financial assets and Financial investments | 627 | 308 | 935 | Current financial assets | 5 | |||||
Cash and cash equivalents - manufacturing and sales companies | 22,303 | (22,303) | — | |||||||
Cash and cash equivalents - finance companies | 590 | (590) | — | |||||||
— | 22,893 | 22,893 | Cash and cash equivalents | 3,091 | ||||||
Assets held for sale | — | 7 | 7 | Assets held for sale | — | |||||
Total current assets | €35,251 | €2,275 | €37,526 | Total current assets | €8,527 | |||||
Assets held for sale | 7 | (7) | — | |||||||
TOTAL ASSETS | €73,510 | €1,775 | €75,285 | TOTAL ASSETS | €17,350 | |||||
PSA Consolidated Statement of financial position | At December 31, 2020 (as previously reported) | Reclassifications | At January 1, 2021 (as adjusted) | Stellantis Consolidated Statement of financial position | Of which - Faurecia(1) | |||||
Equity and liabilities | € million | Equity and liabilities | ||||||||
Equity | Equity | |||||||||
Share capital | €895 | (895) | ||||||||
Treasury shares | (183) | 183 | ||||||||
Retained earnings and other accumulated equity, excluding non-controlling interests | 20,582 | (20,582) | 96 | |||||||
21,293 | 21,293 | Equity attributable to owners of the parent | — | |||||||
Non-controlling interests | 2,580 | — | 2,580 | Non-controlling interests | 2,459 | |||||
Total equity | €23,874 | €(1) | €23,873 | Total equity | €2,555 | |||||
Non-current financial liabilities | 11,083 | (11,083) | — | |||||||
— | 11,068 | 11,068 | Long-term debt | 5,008 | ||||||
— | 17 | 17 | Other non-current financial liabilities | 12 | ||||||
Other non-current liabilities | 5,361 | (680) | 4,681 | Other non-current liabilities | 117 | |||||
Non-current provisions | 1,578 | 32 | 1,610 | Non-current provisions | 63 | |||||
— | 1,463 | 1,463 | Employee benefits liabilities | 483 | ||||||
— | 312 | 312 | Tax liabilities | — | ||||||
Deferred tax liabilities | 801 | — | 801 | Deferred tax liabilities | 81 | |||||
Total non-current liabilities | €18,823 | €1,129 | €19,952 | Total non-current liabilities | €5,764 | |||||
Financing liabilities - finance companies | 236 | (236) | — | |||||||
— | 2,635 | 2,635 | Short-term debt and current portion of long-term debt | 1,480 | ||||||
Current provisions | 3,808 | 306 | 4,114 | Current provisions | 245 | |||||
— | 50 | 50 | Employee benefits liabilities | 32 | ||||||
Trade payables | 15,166 | 789 | 15,955 | Trade payables | 5,703 | |||||
Current taxes | 440 | (312) | 128 | Tax liabilities | 74 | |||||
Other payables | 8,712 | (143) | 8,569 | Other liabilities | 1,489 | |||||
Derivative financial instruments on operating - liabilities | 42 | (42) | — | |||||||
Operating liabilities | 28,404 | — | — | |||||||
Current financial liabilities | 2,409 | (2,400) | 9 | Other current financial liabilities | 8 | |||||
— | — | — | Liabilities held for sale | — | ||||||
Total current liabilities | €30,813 | €647 | €31,460 | Total current liabilities | €9,031 | |||||
Liabilities held for sale | — | — | — | — | ||||||
TOTAL EQUITY AND LIABILITIES | €73,510 | €1,775 | €75,285 | TOTAL EQUITY AND LIABILITIES | €17,350 | |||||
PSA Consolidated income statement | Note | Year ended December 31, 2020 (as previously reported) | Reclassifications | Less: Faurecia discontinued operations | Year ended December 31, 2020 (as adjusted) | Stellantis Consolidated income statement | ||||||
Continuing operations | ||||||||||||
Revenue | €60,734 | €— | €13,078 | €47,656 | Net revenues | |||||||
Cost of goods and services sold | (i), (ii), (iii) | 49,584 | 526 | 11,860 | 38,250 | Cost of revenues | ||||||
Selling, general and administrative expenses | (i), (iii) | 5,019 | (367) | 729 | 3,923 | Selling, general and other costs | ||||||
Research and development expenses | (ii) | 2,446 | 128 | 343 | 2,231 | Research and development costs | ||||||
(iii) | — | 352 | 178 | 174 | Gains/(Losses) on disposal of investments | |||||||
Restructuring costs | 695 | — | 279 | 416 | Restructuring costs | |||||||
Impairment of CGUs | (ii) | 367 | (367) | — | — | |||||||
Other operating (expense) income | (iii) | (432) | 432 | — | — | |||||||
Operating income (loss) | 3,055 | — | 45 | 3,010 | Operating income | |||||||
Financial income | (iv) | (180) | 180 | — | — | |||||||
Financial expenses | (iv) | 497 | (497) | — | — | |||||||
Net financial expense (income) | (iv) | — | 317 | 223 | 94 | Net financial expenses/(income) | ||||||
Income (loss) before tax of fully consolidated companies | 2,738 | — | (178) | 2,916 | Profit before taxes | |||||||
Current taxes | (v) | 644 | (644) | — | — | |||||||
Deferred taxes | (v) | (16) | 16 | — | — | |||||||
Income taxes | (v) | — | 628 | 124 | 504 | Tax expense | ||||||
Share in net earnings of equity method investments | (87) | — | (13) | (74) | Share of the profit/(loss) of equity method investees | |||||||
Consolidated profit (loss) from continuing operations | 2,023 | — | (315) | 2,338 | Net profit from continuing operations | |||||||
Attributable to Owners of the parent | 2,173 | (180) | 2,353 | Owners of the parent | ||||||||
Attributable to Non-controlling interests | (150) | (135) | (15) | Non-controlling interests | ||||||||
Consolidated profit (loss) from discontinued operations | — | (315) | (315) | Loss from discontinued operations, net of tax | ||||||||
CONSOLIDATED PROFIT (LOSS) FOR THE PERIOD | €2,023 | €— | €— | 2,023 | Net profit | |||||||
Net profit/(loss) attributable to: | ||||||||||||
Attributable to Owners of the parent | 2,173 | €— | €— | €2,173 | Owners of the parent | |||||||
Attributable to Non-controlling interests | (150) | €— | €— | €(150) | Non-controlling interests | |||||||
Net profit/(loss) from discontinued operations attributable to: | ||||||||||||
€— | €— | €(180) | €(180) | Owners of the parent | ||||||||
€— | €— | €(135) | €(135) | Non-controlling interests | ||||||||
Earnings per share: | Earnings per share: | |||||||||||
Basic earnings per €1 par value share - attributable to Owners of the parent | €2.45 | €1.41 | Basic earnings per share | |||||||||
Diluted earnings per €1 par value share - attributable to Owners of the parent | €2.33 | €1.34 | Diluted earnings per share | |||||||||
Earnings per share for Net profit from continuing operations: | Earnings per share for Net profit from continuing operations: | |||||||||||
Basic earnings per €1 par value share of continuing operations - attributable to Owners of the parent | €2.45 | €1.52 | Basic earnings per share | |||||||||
Diluted earnings per €1 par value share of continuing operations - attributable to Owners of the parent | €2.33 | €1.45 | Diluted earnings per share |
4. | Net revenues |
Years ended December 31, | |||||
2022 | 2021 | 2020 | |||
(€ million) | |||||
Revenues from: | |||||
Shipments of vehicles and sales of other goods | €173,718 | €144,559 | €45,736 | ||
Other services provided | 3,786 | 3,112 | 1,318 | ||
Construction contract revenues | 779 | 602 | — | ||
Lease installments from assets sold with a buy-back commitment | 849 | 994 | 578 | ||
Interest income of financial services activities | 460 | 152 | 24 | ||
Total Net revenues | €179,592 | €149,419 | €47,656 | ||
Years ended December 31, | |||||
2022 | 2021 | 2020 | |||
(€ million) | |||||
Net revenues in: | |||||
North America(1) | €87,283 | €68,885 | €122 | ||
France | 16,365 | 15,421 | 14,345 | ||
Brazil | 11,363 | 7,607 | 282 | ||
Italy | 10,840 | 10,065 | 3,513 | ||
Germany | 9,046 | 7,891 | 5,545 | ||
United Kingdom | 7,348 | 6,106 | 4,591 | ||
Spain | 5,307 | 4,428 | 3,508 | ||
Turkey | 3,110 | 2,294 | 1,658 | ||
Argentina | 2,735 | 1,961 | 434 | ||
Belgium | 2,552 | 2,214 | 2,185 | ||
China | 1,811 | 2,013 | 133 | ||
Netherlands | 1,376 | 1,192 | 1,030 | ||
Poland | 1,230 | 1,273 | 753 | ||
Japan | 1,152 | 1,174 | 440 | ||
Portugal | 1,138 | 917 | 704 | ||
Austria | 801 | 1,085 | 685 | ||
Switzerland | 763 | 1,160 | 361 | ||
Other countries | 15,372 | 13,733 | 7,367 | ||
Total Net revenues | €179,592 | €149,419 | €47,656 | ||
2022 | North America | Enlarged Europe | Middle East & Africa | South America | China and India & Asia Pacific | Maserati | Other activities | Total | ||||||||
(€ million) | ||||||||||||||||
Revenues from: | ||||||||||||||||
Shipments of vehicles and sales of other goods | €84,239 | €60,769 | €6,399 | €15,178 | €4,455 | €2,271 | €407 | €173,718 | ||||||||
Other services provided | 1,234 | 1,609 | 54 | 462 | 45 | 51 | 331 | 3,786 | ||||||||
Construction contract revenues | — | — | — | — | — | — | 779 | 779 | ||||||||
Revenues from goods and services | 85,473 | 62,378 | 6,453 | 15,640 | 4,500 | 2,322 | 1,517 | 178,283 | ||||||||
Lease installments from assets sold with a buy-back commitment | 1 | 848 | — | — | — | — | — | 849 | ||||||||
Interest income from financial services activities | — | — | — | — | — | — | 460 | 460 | ||||||||
Total Net revenues | €85,474 | €63,226 | €6,453 | €15,640 | €4,500 | €2,322 | €1,977 | €179,592 | ||||||||
2021 | North America | Enlarged Europe | Middle East & Africa | South America | China and India & Asia Pacific | Maserati | Other activities | Total | ||||||||
(€ million) | ||||||||||||||||
Revenues from: | ||||||||||||||||
Shipments of vehicles and sales of other goods | €66,618 | €56,315 | €5,088 | €10,191 | €3,868 | €1,962 | €517 | €144,559 | ||||||||
Other services provided | 1,072 | 1,309 | 77 | 283 | 56 | 40 | 275 | 3,112 | ||||||||
Construction contract revenues | — | — | — | — | — | — | 602 | 602 | ||||||||
Revenues from goods and services | 67,690 | 57,624 | 5,165 | 10,474 | 3,924 | 2,002 | 1,394 | 148,273 | ||||||||
Lease installments from assets sold with a buy- back commitment | €16 | €978 | €— | €— | €— | €— | €— | €994 | ||||||||
Interest income from financial services activities | — | — | — | — | — | — | 152 | 152 | ||||||||
Total Net revenues | €67,706 | €58,602 | €5,165 | €10,474 | €3,924 | €2,002 | €1,546 | €149,419 | ||||||||
2020 | North America | Enlarged Europe | Middle East & Africa | South America | China and India & Asia Pacific | Maserati | Other activities | Total | ||||||||
(€ million) | ||||||||||||||||
Revenues from: | ||||||||||||||||
Shipments of vehicles and sales of other goods | €122 | €40,662 | €3,049 | €1,091 | €812 | €— | €— | €45,736 | ||||||||
Other services provided | — | 1,143 | 5 | 62 | 52 | — | 56 | 1,318 | ||||||||
Construction contract revenues | — | — | — | — | — | — | — | — | ||||||||
Revenues from goods and services | 122 | 41,805 | 3,054 | 1,153 | 864 | — | 56 | 47,054 | ||||||||
Lease installments from assets sold with a buy-back commitment | — | 578 | — | — | — | — | — | 578 | ||||||||
Interest income from financial services activities | — | — | 1 | — | — | — | 23 | 24 | ||||||||
Total Net revenues | €122 | €42,383 | €3,055 | €1,153 | €864 | €— | €79 | €47,656 | ||||||||
5. | Research and development costs |
Years ended December 31, | |||||
2022 | 2021 | 2020 | |||
(€ million) | |||||
Research and development expenditures expensed | €3,233 | €2,761 | €1,281 | ||
Amortization of capitalized development expenditures | 1,889 | 1,575 | 822 | ||
Impairment and write-off of capitalized development expenditures | 78 | 151 | 128 | ||
Total Research and development costs | €5,200 | €4,487 | €2,231 | ||
6. | Net financial expenses/(income) |
Years ended December 31, | |||||
2022 | 2021 | 2020 | |||
(€ million) | |||||
Interest income and other financial income | €1,066 | €188 | €108 | ||
Financial expenses: | |||||
Interest expense and other financial expenses: | 959 | 545 | 178 | ||
Interest expense on notes | 281 | 182 | 97 | ||
Interest expense on borrowings from bank | 105 | 77 | 16 | ||
Other interest cost and financial expenses | 573 | 286 | 65 | ||
Interest on lease liabilities | 63 | 56 | 13 | ||
Write-down of financial assets | 14 | 10 | 16 | ||
Net interest expense/(income) on employee benefits provisions | 163 | 169 | (8) | ||
Total Financial expenses | 1,199 | 780 | 199 | ||
Net expenses from derivative financial instruments and exchange rate differences | 635 | 142 | 3 | ||
Total Financial expenses and Net expenses from derivative financial instruments and exchange rate differences | 1,834 | 922 | 202 | ||
Net Financial expenses | €768 | €734 | €94 | ||
7. | Tax expense/(benefit) |
Years ended December 31, | |||||
2022 | 2021 | 2020 | |||
(€ million) | |||||
Current tax expense | €3,565 | €2,294 | €434 | ||
Deferred tax (benefit)/expense | (840) | (342) | 41 | ||
Tax (benefit)/expense relating to prior periods(1) | 4 | (41) | 29 | ||
Total Tax expense/(benefit) | €2,729 | €1,911 | €504 | ||
Years ended December 31, | |||||
2022 | 2021 | 2020 | |||
(€ million) | |||||
Profit/(loss) before tax | €19,244 | €14,392 | €2,916 | ||
Income tax rate | 25.8% | 25.0% | 32.0% | ||
Theoretical income taxes | €4,965 | €3,598 | €933 | ||
Tax effect on: | |||||
Differences between foreign tax rates and the theoretical applicable tax rate and tax holidays | (495) | 178 | (102) | ||
Recognition and utilization of previously unrecognized deferred tax assets | (1,153) | (1,954) | (410) | ||
Deferred tax assets not recognized and write-downs | 47 | 598 | 96 | ||
Permanent differences | (338) | (472) | (73) | ||
Tax credits | (221) | (85) | (1) | ||
Tax rate changes | — | 53 | — | ||
Withholding tax | 21 | 63 | — | ||
Other differences | (97) | (68) | 61 | ||
Total Tax expense | 2,729 | 1,911 | 504 | ||
Effective tax rate | 14.2% | 13.3% | 17.3% | ||
At December 31, | |||
2022 | 2021 | ||
(€ million) | |||
Deferred tax assets(1) | €2,052 | €1,927 | |
Deferred tax liabilities(1) | (4,332) | (4,374) | |
Total Net deferred tax (liabilities)/assets | €(2,280) | €(2,447) | |
At January 1, 2022 | Recognized in Consolidated Income Statement | Recognized in Equity | Transferred to Assets/ (Liabilities) Held for Sale | Translation differences and Other | At December 31, 2022 | ||||||
(€ million) | |||||||||||
Deferred tax liabilities arising on: | |||||||||||
Accelerated depreciation | €(2,662) | €19 | €— | €— | €(133) | €(2,775) | |||||
Capitalized development assets | (4,313) | 116 | — | — | (99) | (4,296) | |||||
Other Intangible assets and Intangible assets with indefinite useful lives | (3,733) | (44) | — | — | (187) | (3,964) | |||||
Right-of-use assets | (397) | 82 | — | — | (16) | (331) | |||||
Provision for employee benefits | (591) | — | (477) | — | (18) | (1,086) | |||||
Other | (1,398) | (219) | 162 | — | (33) | (1,488) | |||||
Total deferred tax liabilities | €(13,094) | €(46) | €(315) | €— | €(486) | €(13,941) | |||||
Deferred tax assets arising on: | |||||||||||
Provisions | 4,510 | 211 | 1 | (10) | 140 | 4,852 | |||||
Provision for employee benefits | 2,325 | (342) | 12 | — | 188 | 2,183 | |||||
Lease liabilities | 413 | (60) | — | — | 20 | 373 | |||||
Impairment of tangible and intangible assets | 1,590 | (319) | — | — | (2) | 1,269 | |||||
Inventories | 250 | 129 | — | (2) | (2) | 375 | |||||
Allowances for doubtful accounts | 115 | (66) | — | (1) | 10 | 58 | |||||
Provision for buy back | 131 | 42 | — | — | (4) | 169 | |||||
Other | 2,635 | (178) | 25 | — | 107 | 2,589 | |||||
Total deferred tax assets | €11,969 | €(583) | €38 | €(13) | €457 | €11,868 | |||||
Unrecognized deferred tax assets on temporary differences | (3,462) | 466 | (26) | 9 | (170) | (3,183) | |||||
Deferred tax assets arising on tax loss carry-forwards | 8,803 | 469 | — | 2 | 232 | 9,506 | |||||
Unrecognized deferred tax assets on tax loss carry-forwards | (6,663) | 373 | — | (3) | (238) | (6,531) | |||||
Total Net deferred tax assets/ (liabilities) | €(2,447) | €680 | €(303) | €(5) | €(205) | €(2,280) | |||||
At January 1, 2021 | FCA PSA merger | Recognized in Consolidated Income Statement | Recognized in Equity | Transferred to Assets/ (Liabilities) Held for Sale | Translation differences and Other(1) | At December 31, 2021 | |||||||
(€ million) | |||||||||||||
Deferred tax liabilities arising on: | |||||||||||||
Accelerated depreciation | €44 | €(2,159) | €(374) | €— | €1 | €(174) | €(2,662) | ||||||
Capitalized development assets | (1,784) | (2,574) | (176) | — | — | 221 | (4,313) | ||||||
Other Intangible assets and Intangible assets with indefinite useful lives | (188) | (3,331) | (16) | — | — | (198) | (3,733) | ||||||
Right-of-use assets | (68) | (381) | 69 | — | — | (17) | (397) | ||||||
Provision for employee benefits | — | (114) | 44 | (491) | — | (30) | (591) | ||||||
Other | (742) | (375) | (21) | (62) | — | (198) | (1,398) | ||||||
Total deferred tax liabilities | €(2,738) | €(8,934) | €(474) | €(553) | €1 | €(396) | €(13,094) | ||||||
Deferred tax assets arising on: | |||||||||||||
Provisions | €665 | €3,595 | €(2) | €— | €9 | €243 | €4,510 | ||||||
Provision for employee benefits | 892 | 1,424 | 306 | (258) | 2 | (41) | 2,325 | ||||||
Lease liabilities | 80 | 377 | (66) | — | — | 22 | 413 | ||||||
Impairment of tangible and intangible assets | — | 1,986 | (394) | — | — | (2) | 1,590 | ||||||
Inventories | 290 | 117 | 26 | — | 1 | (184) | 250 | ||||||
Provision for buy-back | 69 | — | 64 | — | — | (2) | 131 | ||||||
Allowances for doubtful accounts | — | 126 | (10) | — | — | (1) | 115 | ||||||
Other | 694 | 2,288 | (177) | 9 | 1 | (180) | 2,635 | ||||||
Total deferred tax assets | €2,690 | €9,913 | €(253) | €(249) | €13 | €(145) | €11,969 | ||||||
Unrecognized deferred tax assets on temporary differences | (938) | (3,439) | 957 | (16) | (6) | (20) | (3,462) | ||||||
Deferred tax assets arising on tax loss carry- forwards | 4,289 | 5,226 | (130) | (33) | 12 | (561) | 8,803 | ||||||
Unrecognized deferred tax assets on tax loss carry-forwards | (3,008) | (4,783) | 539 | 33 | (12) | 568 | (6,663) | ||||||
Total Net deferred tax assets /(liabilities) | €295 | €(2,017) | €639 | €(818) | €8 | €(554) | €(2,447) | ||||||
Tax loss carry-forward (after application of the current tax rate) | Recognized deferred tax assets on tax loss carry- forward | Unrecognized deferred tax assets on tax loss carry- forwards (after application of the current tax rate) | ||||
At December 31, 2022 | ||||||
(€ million) | ||||||
Tax Groups: | ||||||
France | €2,066 | €(2,050) | €16 | |||
Germany | 249 | (249) | — | |||
Spain | 597 | (53) | 544 | |||
Italy | 3,640 | (486) | 3,154 | |||
Other Jurisdictions: | ||||||
Brazil | 2,252 | — | 2,252 | |||
Others | 702 | (136) | 566 | |||
Total | €9,506 | €(2,975) | €6,531 | |||
Tax loss carry-forward (after application of the current tax rate) | Recognized deferred tax assets on tax loss carry- forward | Unrecognized deferred tax assets on tax loss carry- forwards (after application of the current tax rate) | ||||
At December 31, 2021 | ||||||
(€ million) | ||||||
Tax Groups: | ||||||
France | €2,088 | €(1,507) | €581 | |||
Germany | 118 | (118) | — | |||
Spain | 609 | (54) | 555 | |||
Italy | 3,500 | (421) | 3,079 | |||
Other Jurisdictions: | ||||||
Brazil | 1,853 | — | 1,853 | |||
Others | 635 | (40) | 595 | |||
Total | €8,803 | €(2,140) | €6,663 | |||
8. | Other information by nature |
Years ended December 31, | ||||||
2022 | 2021 | 2020 | ||||
(€ million) | ||||||
Depreciation of right-of-use assets | €555 | €529 | €189 | |||
Interest expense on lease liabilities | 63 | 56 | 13 | |||
Variable lease payments not included in the measurement of lease liabilities | 5 | 5 | 4 | |||
Income from sub-leasing right-of-use assets | (108) | (95) | (9) | |||
Expenses relating to short-term leases and to leases of low-value assets | 107 | 137 | 24 | |||
Gains arising from sale and leaseback transactions | (119) | (22) | — | |||
Total expense recognized in Net profit from continuing operations | €503 | €610 | €221 | |||
9. | Goodwill and intangible assets with indefinite useful lives |
Goodwill | ||||||||||||
Gross amount | Accumulated impairment losses | Total Goodwill | Brands | Other | Total Goodwill and intangible assets with indefinite useful lives | |||||||
(€ million) | ||||||||||||
At January 1, 2021 | €5,064 | €(700) | €4,364 | €1,945 | €18 | €6,327 | ||||||
FCA-PSA merger | 11,506 | — | 11,506 | 12,797 | — | 24,303 | ||||||
Additions | 119 | — | 119 | — | 1 | 120 | ||||||
Change in scope of consolidation(1) | (2,963) | 660 | (2,303) | — | — | (2,303) | ||||||
Translation differences and Other | 689 | — | 689 | 785 | — | 1,474 | ||||||
At December 31, 2021 | 14,415 | (40) | 14,375 | 15,527 | 19 | 29,921 | ||||||
Additions(2) | 356 | — | 356 | — | — | 356 | ||||||
Disposals | (21) | — | (21) | — | — | (21) | ||||||
Translation differences and Other | 795 | 2 | 797 | 685 | — | 1,482 | ||||||
At December 31, 2022 | €15,545 | €(38) | €15,507 | €16,212 | €19 | €31,738 | ||||||
At December 31, 2022 | At December 31, 2021 | |||||||
(€ million) | Goodwill | Brands | Goodwill | Brands | ||||
North America | €10,790 | €12,220 | €10,180 | €11,509 | ||||
Enlarged Europe | 2,092 | 3,021 | 2,040 | 3,047 | ||||
Middle East & Africa | — | — | — | — | ||||
South America | 1,461 | — | 1,287 | — | ||||
China and India & Asia Pacific | 185 | — | 199 | — | ||||
Maserati | 514 | 971 | 514 | 971 | ||||
Other activities(1) | 465 | — | 155 | — | ||||
Total Goodwill | €15,507 | €16,212 | €14,375 | €15,527 | ||||
10. | Other intangible assets |
Capitalized development expenditures | Patents, concessions, licenses and credits | Other intangible assets | Total | ||||
(€ million) | |||||||
Gross carrying amount at January 1, 2021 | €23,996 | €318 | €3,053 | €27,367 | |||
Additions | 3,128 | 59 | 704 | 3,891 | |||
FCA-PSA merger | 6,292 | 339 | 1,624 | 8,255 | |||
Divestitures | (111) | (2) | (151) | (264) | |||
Change in scope of consolidation | (4,818) | (92) | (1,543) | (6,453) | |||
Translation differences and other changes | 478 | 180 | 127 | 785 | |||
At December 31, 2021 | 28,965 | 802 | 3,814 | 33,581 | |||
Additions | 3,589 | 88 | 535 | 4,212 | |||
Divestitures | (54) | (6) | (225) | (285) | |||
Change in scope of consolidation | — | 31 | 11 | 42 | |||
Translation differences and other changes | 481 | 1 | 164 | 646 | |||
At December 31, 2022 | 32,981 | 916 | 4,299 | 38,196 | |||
Accumulated amortization and impairment losses at January 1, 2021 | 16,438 | 260 | 1,975 | 18,673 | |||
Amortization | 1,575 | 102 | 157 | 1,834 | |||
Impairment losses and asset write-offs | 151 | — | 1 | 152 | |||
Divestitures | (104) | (1) | (1) | (106) | |||
Change in scope of consolidation | (2,758) | (66) | (965) | (3,789) | |||
Translation differences and other changes | 18 | 164 | — | 182 | |||
At December 31, 2021 | 15,320 | 459 | 1,167 | 16,946 | |||
Amortization | 1,893 | 95 | 166 | 2,154 | |||
Impairment losses and asset write-offs(1) | 67 | — | 6 | 73 | |||
Divestitures | (57) | (3) | (10) | (70) | |||
Change in scope of consolidation | — | (1) | 1 | — | |||
Translation differences and other changes | 54 | 1 | 32 | 87 | |||
At December 31, 2022 | 17,277 | 551 | 1,362 | 19,190 | |||
Carrying amount at December 31, 2021 | €13,645 | €343 | €2,647 | €16,635 | |||
Carrying amount at December 31, 2022 | €15,704 | €365 | €2,937 | €19,006 | |||
11. | Property, plant and equipment |
Land | Buildings | Plant, machinery and equipment | Other assets(1) | Advances and tangible assets in progress | Total | ||||||
(€ million) | |||||||||||
Gross carrying amount at January 1, 2021 | €514 | €7,595 | €34,313 | €5,071 | €1,624 | €49,117 | |||||
Additions | 2 | 348 | 2,995 | 214 | 1,569 | 5,128 | |||||
FCA-PSA merger | 1,237 | 4,371 | 9,799 | 807 | 4,452 | 20,666 | |||||
Divestitures | (39) | (469) | (875) | (155) | (11) | (1,549) | |||||
Change in the scope of consolidation | (114) | (2,046) | (5,109) | (628) | (431) | (8,328) | |||||
Translation differences | 51 | 272 | 816 | 83 | 128 | 1,350 | |||||
Transfer from Assets held for sale | 1 | 18 | 34 | — | 4 | 57 | |||||
Other changes | (1) | 143 | 3,575 | 682 | (3,391) | 1,008 | |||||
At December 31, 2021 | 1,651 | 10,232 | 45,548 | 6,074 | 3,944 | 67,449 | |||||
Additions | — | 322 | 3,133 | 367 | 1,017 | 4,839 | |||||
Divestitures and disposals | (39) | (491) | (1,018) | (280) | (67) | (1,895) | |||||
Change in the scope of consolidation | 7 | (6) | (10) | 60 | 1 | 52 | |||||
Translation differences | 43 | 242 | 862 | 19 | 188 | 1,354 | |||||
Transfer to Assets held for sale | (104) | (168) | (158) | (7) | (18) | (455) | |||||
Other changes | (9) | 129 | 1,334 | 423 | (1,402) | 475 | |||||
At December 31, 2022 | 1,549 | 10,260 | 49,691 | 6,656 | 3,663 | 71,819 | |||||
Accumulated depreciation and impairment losses at January 1, 2021 | 23 | 4,648 | 27,101 | 1,338 | 24 | 33,134 | |||||
Depreciation | 1 | 545 | 3,096 | 350 | — | 3,992 | |||||
Divestitures | — | (210) | (822) | (138) | — | (1,170) | |||||
Impairment losses and asset write-offs | — | 66 | 71 | — | — | 137 | |||||
Change in the scope of consolidation | (8) | (931) | (3,266) | (433) | — | (4,638) | |||||
Translation differences | — | 18 | 56 | 11 | — | 85 | |||||
Transfer from Assets held for sale | — | — | (3) | (1) | — | (4) | |||||
Other changes | 1 | 33 | 287 | 104 | — | 425 | |||||
At December 31, 2021 | 17 | 4,169 | 26,520 | 1,231 | 24 | 31,961 | |||||
Depreciation | 3 | 583 | 3,633 | 434 | — | 4,653 | |||||
Divestitures and disposals | (1) | (250) | (1,012) | (154) | — | (1,417) | |||||
Impairment losses and asset write-offs | 9 | 37 | — | — | — | 46 | |||||
Change in the scope of consolidation | 2 | (2) | 15 | 24 | — | 39 | |||||
Translation differences | — | 26 | 150 | (3) | 3 | 176 | |||||
Transfer to Assets held for sale | — | (84) | (112) | (4) | — | (200) | |||||
Other changes | 2 | 11 | 158 | 185 | — | 356 | |||||
At December 31, 2022 | 32 | 4,490 | 29,352 | 1,713 | 27 | 35,614 | |||||
Carrying amount at December 31, 2021 | €1,634 | €6,063 | €19,028 | €4,843 | €3,920 | €35,488 | |||||
Carrying amount at December 31, 2022 | €1,517 | €5,770 | €20,339 | €4,943 | €3,636 | €36,205 | |||||
Land | Buildings | Plant, machinery and equipment | Other assets | Total | ||||||
(€ million) | ||||||||||
Balance at January 1, 2021 | €4 | €1,357 | €216 | €107 | €1,684 | |||||
FCA-PSA merger | 20 | 1,395 | 300 | 187 | 1,902 | |||||
Depreciation | (1) | (285) | (125) | (118) | (529) | |||||
Additions | — | 133 | 33 | 117 | 283 | |||||
Divestitures | (2) | (178) | (18) | (4) | (202) | |||||
Change in the scope of consolidation | — | (745) | (73) | (79) | (897) | |||||
Translation differences | 1 | 98 | 17 | 11 | 127 | |||||
Other | — | (41) | (1) | — | (42) | |||||
Balance at December 31, 2021 | 22 | 1,734 | 349 | 221 | 2,326 | |||||
Depreciation | (3) | (269) | (126) | (157) | (555) | |||||
Additions | — | 124 | 46 | 208 | 378 | |||||
Divestitures | (2) | (196) | (7) | (7) | (212) | |||||
Change in the scope of consolidation | 4 | (11) | (3) | — | (10) | |||||
Translation differences | 1 | 59 | 11 | 9 | 80 | |||||
Other | 1 | (40) | (5) | (2) | (46) | |||||
Balance at December 31, 2022 | €23 | €1,401 | €265 | €272 | €1,961 | |||||
12. | Investments accounted for using the equity method |
At December 31, | |||
2022 | 2021 | ||
(€ million) | |||
Joint ventures | €4,561 | €5,635 | |
Associates | 195 | 297 | |
Other | 78 | 90 | |
Total Investments accounted for using the equity method | €4,834 | €6,022 | |
Ownership percentage | Investment balance | |||||||
At December 31, | At December 31, | |||||||
2022 | 2021 | 2022 | 2021 | |||||
Joint ventures | Ownership percentage | (€ million) | ||||||
Finance companies in partnership with Santander Consumer Finance | 50.0% | 50.0% | €2,092 | €1,896 | ||||
Finance companies in partnership with BNP Paribas Personal Finance | 50.0% | 50.0% | 718 | 636 | ||||
LeaseCo SAS | 50.0% | —% | 323 | — | ||||
FCA Bank S.p.A.(1) | 50.0% | 50.0% | — | 1,858 | ||||
Tofas-Turk Otomobil Fabrikasi A.S. | 37.9% | 37.9% | 932 | 727 | ||||
Automotive Cells Company SE (“ACC”) | 33.0% | 50.0% | 177 | 89 | ||||
StarPlus Energy LLC | 49.0% | —% | 141 | — | ||||
GAC FIAT Chrysler Automobiles Co. | 50.0% | 50.0% | — | 130 | ||||
Dongfeng Peugeot Citroën Auto Finance Company | —% | 25.0% | — | 137 | ||||
Others | 178 | 162 | ||||||
Total | €4,561 | €5,635 | ||||||
At December 31, | |||
2022 | 2021 | ||
(€ million) | |||
Financial assets | €33,616 | €31,959 | |
Of which: Cash and cash equivalents | 2,527 | 2,758 | |
Other assets | 1,600 | 1,147 | |
Financial liabilities | 28,558 | 27,445 | |
Other liabilities | 2,474 | 1,869 | |
Total Equity | 4,184 | 3,792 | |
Carrying amount of interest | |||
Company’s share of net assets | 2,092 | 1,896 | |
Carrying amount of interest | €2,092 | €1,896 | |
Years ended December 31, | |||||
2022 | 2021 | 2020 | |||
(€ million) | |||||
Interest and similar income | €2,592 | €2,300 | €2,249 | ||
Interest and similar expenses | (1,258) | (997) | (979) | ||
Income tax expense | (219) | (210) | (227) | ||
Profit from continuing operations | 690 | 673 | 552 | ||
Net profit | 690 | 673 | 552 | ||
Net profit attributable to owners of the parent (A) | 345 | 336 | 276 | ||
Other comprehensive income/(loss) attributable to owners of the parent (B) | (8) | 15 | (24) | ||
Total Comprehensive income attributable to owners of the parent (A+B) | €337 | €351 | €252 | ||
Company’s share of net profit | €345 | €336 | €276 | ||
Years ended December 31, | |||||
2022 | 2021 | 2020 | |||
(€ million) | |||||
Joint Ventures(1) | €286 | €737 | €(95) | ||
Associates | 13 | 22 | 24 | ||
Other | (35) | (22) | (3) | ||
Total Share of the profit/(loss) of equity method investees | €264 | €737 | €(74) | ||
Years ended December 31, | |||||
2022 | 2021 | 2020 | |||
(€ million) | |||||
Joint ventures: | |||||
Profit/(loss) from continuing operations | €(152) | €168 | €(372) | ||
Net profit/(loss) | (152) | 168 | (372) | ||
Other comprehensive loss | (47) | (72) | (4) | ||
Total Other comprehensive (loss)/income | €(199) | €96 | €(376) | ||
Associates: | |||||
Income/(loss) from continuing operations | €13 | €22 | €24 | ||
Net income/(loss) | 13 | 22 | 24 | ||
Other comprehensive income | — | 13 | — | ||
Total Other comprehensive income | €13 | €35 | €24 | ||
13. | Financial assets |
At December 31, | |||||||||||||
2022 | 2021 | ||||||||||||
Note | Current | Non- current | Total | Current | Non- current | Total | |||||||
(€ million) | |||||||||||||
Derivative financial assets | 17 | €13 | €21 | €34 | €53 | €— | €53 | ||||||
Financial securities measured at fair value through other comprehensive income | 24 | 96 | 62 | 158 | 67 | 38 | 105 | ||||||
Financial securities measured at fair value through profit or loss | 24 | 573 | 367 | 940 | 629 | 378 | 1,007 | ||||||
Financial securities measured at amortized cost | 3,171 | 52 | 3,223 | 1,087 | 29 | 1,116 | |||||||
Financial receivables | 469 | 158 | 627 | 65 | 117 | 182 | |||||||
Collateral deposits(1) | 24 | 1 | 50 | 51 | 2 | 45 | 47 | ||||||
Total financial assets | €4,323 | €710 | €5,033 | €1,903 | €607 | €2,510 | |||||||
14. | Inventories |
At December 31, | |||
2022 | 2021 | ||
(€ million) | |||
Finished goods and goods for resale | €8,304 | €5,144 | |
Work-in-progress, raw materials and manufacturing supplies | 8,781 | 6,019 | |
Amount due from customers for contract work | 275 | 198 | |
Total Inventories | €17,360 | €11,361 | |
At December 31, | |||
2022 | 2021 | ||
(€ million) | |||
Aggregate amount of costs incurred and recognized profits (less recognized losses) to date | €826 | €696 | |
Less: Progress billings | 662 | 552 | |
Construction contracts, net asset/(liability) | €164 | €144 | |
Construction contract assets | 275 | 198 | |
Less: Construction contract liabilities (Note 23) | 111 | 54 | |
Construction contracts, net asset/(liability) | €164 | €144 | |
At January 1, 2022 | Advances received from customers | Amounts recognized within revenue | At December 31, 2022 | |||||
(€ million) | ||||||||
Construction contracts, net asset/(liability) | €144 | €(759) | €779 | €164 | ||||
15. | Working capital |
Years ended December 31, | |||||
2022 | 2021 | 2020 | |||
(€ million) | |||||
(Increase)/decrease in inventories | €(5,606) | €2,201 | €844 | ||
(Increase)/decrease in trade receivables | (1,986) | 246 | 191 | ||
Increase/(decrease) in trade payables | 4,165 | (1,273) | 218 | ||
Other changes | (1,054) | 38 | 47 | ||
Total change in working capital | €(4,481) | €1,212 | €1,300 | ||
16. | Trade receivables, other assets, prepaid expenses and tax receivables |
At December 31 | |||||||||||
2022 | 2021 | ||||||||||
Current | Non-current | Total | Current | Non-current | Total | ||||||
(€ million) | |||||||||||
Receivables from financing activities | €2,153 | €2,553 | €4,706 | €2,296 | €1,347 | €3,643 | |||||
Other receivables | 3,506 | 1,730 | 5,236 | 2,679 | 2,122 | 4,801 | |||||
Defined benefit plan assets (Note 20) | — | 1,844 | 1,844 | — | 2,423 | 2,423 | |||||
Derivative operating assets | 587 | 286 | 873 | 641 | 114 | 755 | |||||
Prepaid expenses and other | 1,303 | 310 | 1,613 | 746 | 260 | 1,006 | |||||
Total other assets and prepaid expenses | €7,549 | €6,723 | €14,272 | €6,362 | €6,266 | €12,628 | |||||
At December 31, | |||||||||||||||||||
2022 | 2021 | ||||||||||||||||||
Total due within one year (current) | Due between one and five years | Due beyond five years | Total due after one year (non- current) | Total | Total due within one year (current) | Due between one and five years | Due beyond five years | Total due after one year (non- current) | Total | ||||||||||
(€ million) | |||||||||||||||||||
Receivables from financing activities | €2,153 | €1,918 | €635 | €2,553 | €4,706 | €2,296 | €923 | €424 | €1,347 | €3,643 | |||||||||
Other receivables | 3,506 | 1,614 | 116 | 1,730 | 5,236 | 2,679 | 1,773 | 349 | 2,122 | 4,801 | |||||||||
Derivative operating assets | 587 | 286 | — | 286 | 873 | 641 | 114 | — | 114 | 755 | |||||||||
Total | €6,246 | €3,818 | €751 | €4,569 | €10,815 | €5,616 | €2,810 | €773 | €3,583 | €9,199 | |||||||||
Tax receivables | €543 | €79 | €33 | €112 | €655 | €285 | €74 | €31 | €105 | €390 | |||||||||
At January 1, 2022 | Provision | Use and other changes | Transferred to Assets held for sale | At December 31, 2022 | |||||
(€ million) | |||||||||
ECL allowance - Trade receivables | €482 | €159 | €(74) | €(5) | €562 | ||||
At December 31, | ||||||||||||
2022 | 2021 | |||||||||||
Current and less than 90 days past due | 90 days or more past due | Total | Current and less than 90 days past due | 90 days or more past due | Total | |||||||
(€ million) | ||||||||||||
Gross amount | €4,820 | €669 | €5,489 | €2,882 | €593 | €3,475 | ||||||
ECL allowance | (178) | (384) | (562) | (80) | (402) | (482) | ||||||
Carrying amount | €4,642 | €285 | €4,927 | €2,802 | €191 | €2,993 | ||||||
At December 31, | |||
2022 | 2021 | ||
(€ million) | |||
Dealer financing | €1,644 | €1,499 | |
Retail financing | 2,475 | 1,438 | |
Finance leases | 7 | 5 | |
Other | 580 | 701 | |
Total Receivables from financing activities | €4,706 | €3,643 | |
At January 1, 2022 | Provision | Use and other changes | Transferred to Assets held for sale | At December 31, 2022 | |||||
(€ million) | |||||||||
ECL allowance - Receivables from financing activities | €121 | €96 | €(45) | €— | €172 | ||||
At December 31, | ||||||||||||||||
2022 | 2021 | |||||||||||||||
Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total | |||||||||
(€ million) | ||||||||||||||||
Gross amount | €4,492 | €69 | €58 | €4,619 | €3,359 | €108 | €45 | €3,512 | ||||||||
ECL allowance | (138) | (22) | (12) | (172) | (105) | (8) | (8) | (121) | ||||||||
Carrying amount | €4,354 | €47 | €46 | €4,447 | €3,254 | €100 | €37 | €3,391 | ||||||||
At December 31, | |||||||||||
2022 | 2021 | ||||||||||
Trade receivables | Receivables from financing activities | Total | Trade receivables | Receivables from financing activities | Total | ||||||
(€ million) | |||||||||||
Carrying amount of assets transferred and not derecognized | €119 | €9 | €128 | €137 | €12 | €149 | |||||
Carrying amount of the related liabilities (Note 22) | €119 | €9 | €128 | €137 | €12 | €149 | |||||
17. | Derivative financial and operating assets and liabilities |
At December 31, | |||||||
2022 | 2021 | ||||||
Positive fair value | Negative fair value | Positive fair value | Negative fair value | ||||
(€ million) | |||||||
Fair value hedges: | |||||||
Interest rate risk - interest rate swaps | €— | €— | €— | €— | |||
Interest rate and currency risk - combined interest rate and currency swaps | — | — | 1 | (2) | |||
Currency risk - forward contracts, currency swaps and currency options | 25 | (22) | 184 | (80) | |||
Commodity price risk – commodity swaps and commodity options | — | — | — | — | |||
Total Fair value hedges | 25 | (22) | 185 | (82) | |||
Cash flow hedges: | |||||||
Interest rate risk - interest rate swaps | 19 | — | 1 | (3) | |||
Currency risks - forward contracts, currency swaps and currency options | 423 | (266) | 73 | (160) | |||
Commodity price risk – commodity swaps and commodity options | 406 | (637) | 488 | (274) | |||
Total Cash flow hedges | 848 | (903) | 562 | (437) | |||
Net investment hedges: | |||||||
Currency risks - forward contracts, currency swaps and currency options | — | — | — | — | |||
Total Net investment hedges | — | — | — | — | |||
Derivatives for trading | 34 | (25) | 61 | (82) | |||
Total Fair value of derivative financial assets/(liabilities) | €907 | €(950) | €808 | €(601) | |||
Financial derivative assets/(liabilities) - current | €13 | €(18) | €53 | €(89) | |||
Financial derivative assets/(liabilities) - non-current | €21 | €— | €— | €(6) | |||
Derivative operating assets/(liabilities) - current | €587 | €(708) | €641 | €(374) | |||
Derivative operating assets/(liabilities) - non-current | €286 | €(224) | €114 | €(132) | |||
At December 31, | |||||||||||||||
2022 | 2021 | ||||||||||||||
Due within one year | Due between one and five years | Due beyond five years | Total | Due within one year | Due between one and five years | Due beyond five years | Total | ||||||||
(€ million) | |||||||||||||||
Currency risk management | €22,142 | €5,831 | €— | €27,973 | €19,842 | €5,759 | €— | €25,601 | |||||||
Interest rate risk management | 220 | 830 | — | 1,050 | 323 | 337 | — | 660 | |||||||
Interest rate and currency risk management | 14 | 101 | — | 115 | 10 | 93 | — | 103 | |||||||
Commodity price risk management | 3,291 | 3,252 | — | 6,543 | 2,131 | 1,635 | — | 3,766 | |||||||
Total Notional amount | €25,667 | €10,014 | €— | €35,681 | €22,306 | €7,824 | €— | €30,130 | |||||||
Years ended December 31, | |||||
2022 | 2021 | 2020 | |||
(€ million) | |||||
Currency and interest rate risk | |||||
Change in ineffective portion | €(34) | €(16) | €(10) | ||
Net gains/(losses) | €(34) | €(16) | €(10) | ||
Years ended December 31, | |||||
2022 | 2021 | 2020 | |||
(€ million) | |||||
Currency risk | |||||
(Increase)/Decrease in Cost of revenues | €(111) | €(82) | €6 | ||
Net financial income/(expenses) | — | (86) | — | ||
Result from investments | (10) | 20 | — | ||
Interest rate risk | |||||
Result from investments | (59) | (6) | — | ||
Net financial expenses | — | 2 | — | ||
Commodity price risk | |||||
Decrease/(Increase) in Cost of revenues | 464 | 18 | (34) | ||
Ineffectiveness and discontinued hedges | (6) | 2 | — | ||
Tax expense | (99) | 5 | 8 | ||
Total recognized in the Consolidated Income Statement | €179 | €(127) | €(20) | ||
18. | Cash and cash equivalents |
At December 31, | |||
2022 | 2021 | ||
(€ million) | |||
Cash at banks | €9,836 | €13,176 | |
Money market securities measured at FVTPL | 20,870 | 25,042 | |
Other cash equivalents | 15,727 | 11,411 | |
Total Cash and cash equivalents | € | € | |
19. | Share-based compensation |
2022 | |||||||||||||||
PSU TSR | Weighted average fair value at the grant date (€) | PSU Synergies | Weighted average fair value at the grant date (€) | PSU Compliance | Weighted average fair value at the grant date (€) | PSU Electrification | Weighted average fair value at the grant date (€) | ||||||||
Outstanding shares unvested at January 1 | 2,757,605 | €17.07 | 2,757,605 | €14.55 | 689,516 | €14.55 | 689,285 | €14.55 | |||||||
Granted | 3,803,956 | 10.38 | 3,803,956 | 11.29 | 950,992 | 11.29 | 950,986 | 11.29 | |||||||
Vested | — | — | — | — | — | — | — | — | |||||||
Canceled | — | — | — | — | — | — | — | — | |||||||
Forfeited | (209,121) | 16.50 | (209,121) | 14.27 | (52,286) | 14.27 | (52,273) | 14.27 | |||||||
Outstanding shares unvested at December 31 | 6,352,440 | €13.09 | 6,352,440 | €12.61 | 1,588,222 | €12.61 | 1,587,998 | €12.61 | |||||||
2021 | |||||||||||||||
PSU TSR | Weighted average fair value at the grant date (€) | PSU Synergies | Weighted average fair value at the grant date (€) | PSU Compliance | Weighted average fair value at the grant date (€) | PSU Electrification | Weighted average fair value at the grant date (€) | ||||||||
Outstanding shares unvested at January 1 | — | €— | — | €— | — | €— | — | €— | |||||||
Granted | 2,934,454 | 17.07 | 2,934,454 | 14.55 | 733,729 | 14.55 | 733,498 | 14.55 | |||||||
Vested | — | — | — | — | — | — | — | — | |||||||
Canceled | — | — | — | — | — | — | — | — | |||||||
Forfeited | (176,849) | 17.07 | (176,849) | 14.55 | (44,213) | 14.55 | (44,213) | 14.55 | |||||||
Outstanding shares unvested at December 31 | 2,757,605 | €17.07 | 2,757,605 | €14.55 | 689,516 | €14.55 | 689,285 | €14.55 | |||||||
2022 | 2021 | |||
Key assumptions | PSU TSR Awards Range | |||
Grant date stock price | €12.51 - €13.33 | €16.98 - €17.68 | ||
Expected volatility | 42% | 41% | ||
Risk-free rate | 0.4% | (0.69)% | ||
2022 | 2021 | ||||||
RSUs | Weighted average fair value at the grant date (€) | RSUs | Weighted average fair value at the grant date (€) | ||||
Outstanding shares unvested at January 1 | 4,316,256 | €14.62 | — | €— | |||
Granted | 5,186,760 | 11.45 | 4,499,970 | 14.62 | |||
Vested | (310,968) | 16.11 | — | — | |||
Canceled | — | — | — | — | |||
Forfeited | (367,105) | 14.02 | (183,714) | 14.62 | |||
Outstanding shares unvested at December 31 | 8,824,943 | €12.77 | 4,316,256 | €14.62 | |||
2022 | 2021 | ||||||
Replacement Stellantis RSU awards | Weighted average fair value at the grant date (€) | Replacement Stellantis RSU awards | Weighted average fair value at the grant date (€) | ||||
Outstanding shares unvested at January 1 | 17,520,829 | €11.08 | — | €— | |||
Anti-dilution adjustment | — | — | 2,181,936 | 11.09 | |||
Granted | — | — | 24,321,968 | 11.14 | |||
Vested | (6,923,401) | 10.19 | (8,438,777) | 11.30 | |||
Canceled | — | — | — | — | |||
Forfeited | (875,295) | 10.05 | (544,298) | 10.32 | |||
Outstanding shares unvested at December 31 | 9,722,133 | €9.95 | 17,520,829 | €11.08 | |||
2022 | 2021 | 2020 | ||||||||||
Replacement Stellantis RSU awards | Weighted average fair value at the grant date (€) | Replacement Stellantis RSU awards | Weighted average fair value at the grant date (€) | Replacement Stellantis RSU awards | Weighted average fair value at the grant date (€) | |||||||
Outstanding shares unvested at January 1 | 11,573,960 | €7.9 | 8,576,981 | €15.3 | 9,574,500 | €16.53 | ||||||
Anti-dilution adjustment | — | — | 7,278,029 | — | 8,786 | — | ||||||
Granted | — | — | — | — | 2,740,165 | 10.34 | ||||||
Vested | (4,187,770) | 8.78 | (4,245,183) | 9.15 | (2,153,500) | 13.77 | ||||||
Canceled | — | — | — | — | (1,299,970) | 16.79 | ||||||
Forfeited | (964,112) | 7.76 | (35,867) | 8.99 | (293,000) | 11.35 | ||||||
Outstanding shares unvested at December 31 | 6,422,078 | €6.71 | 11,573,960 | €7.9 | 8,576,981 | €15.3 | ||||||
2021 Anti- dilution adjustment | ||
RSU Awards: | ||
Number of awards - as adjusted | 3,179,903 |
20. | Employee benefits liabilities |
At December 31, | ||||||||||||
2022 | 2021 | |||||||||||
Current | Non- current | Total | Current | Non- current | Total | |||||||
(€ million) | ||||||||||||
Pension benefits | €43 | €2,783 | €2,826 | €129 | €4,045 | €4,174 | ||||||
Health care and life insurance plans | 126 | 1,596 | 1,722 | 126 | 2,132 | 2,258 | ||||||
Other post-employment benefits | 56 | 771 | 827 | 66 | 1,090 | 1,156 | ||||||
Other provisions for employees | 320 | 741 | 1,061 | 363 | 798 | 1,161 | ||||||
Total Employee benefits liabilities | €545 | €5,891 | €6,436 | €684 | €8,065 | €8,749 | ||||||
At December 31, | ||||
2022 | 2021 | |||
(€ million) | ||||
Present value of defined benefit obligations: | ||||
Pension benefits | €23,652 | €30,231 | ||
Health care and life insurance plans | 1,722 | 2,258 | ||
Other post-employment benefits | 805 | 1,125 | ||
Total present value of defined benefit obligations (a) | 26,179 | 33,614 | ||
Fair value of plan assets (b) | 22,676 | 28,475 | ||
Asset ceiling (c) | 28 | 26 | ||
Total net defined benefit plans (a - b + c) | 3,531 | 5,165 | ||
of which: | ||||
Net defined benefit liability (d) | 5,375 | 7,588 | ||
Defined benefit plan asset (Note 16) | (1,844) | (2,423) | ||
Other provisions for employees (e) | 1,061 | 1,161 | ||
Total Employee benefits liabilities (d + e) | €6,436 | €8,749 | ||
Expected benefit payments | ||
(€ million) | ||
2023 | €1,746 | |
2024 | €1,731 | |
2025 | €1,728 | |
2026 | €1,740 | |
2027 | €1,736 | |
2028-2032 | €8,539 |
2022 | 2021 | |||||||||||||||||||
US and Canada | UK | France and Germany | Other | Total | US and Canada | UK | France and Germany | Other | Total | |||||||||||
(€ million) | ||||||||||||||||||||
Projected benefit obligation | ||||||||||||||||||||
At beginning of period: Present value | €(24,197) | €(2,480) | €(3,141) | €(413) | €(30,231) | €— | €(2,132) | €(4,603) | €(180) | €(6,915) | ||||||||||
Effect of changes in scope of consolidation and other | 22 | 1 | (283) | 34 | (226) | (23,698) | (256) | 444 | (197) | (23,707) | ||||||||||
Service cost | (160) | — | (57) | (11) | (228) | (153) | — | (74) | (11) | (238) | ||||||||||
Interest cost | (729) | (44) | (46) | (9) | (828) | (613) | (32) | (25) | (8) | (678) | ||||||||||
Benefit payments for the year | 1,564 | 97 | 105 | 24 | 1,790 | 1,291 | 113 | 367 | 18 | 1,789 | ||||||||||
Participant contributions | (1) | — | — | — | (1) | (1) | — | — | (1) | (2) | ||||||||||
Actuarial gains and (losses) | 5,568 | 756 | 750 | 149 | 7,223 | 624 | (13) | 568 | (26) | 1,153 | ||||||||||
Demographic assumptions and experience | 58 | (71) | (219) | (23) | (255) | 85 | (74) | 61 | 5 | 77 | ||||||||||
Financial assumptions | 5,510 | 827 | 969 | 172 | 7,478 | 539 | 61 | 507 | (31) | 1,076 | ||||||||||
Effect of changes in exchange rates | (1,265) | 128 | — | (12) | (1,149) | (1,647) | (162) | — | (8) | (1,817) | ||||||||||
Past service cost | (3) | (3) | — | 2 | (4) | — | 2 | 182 | — | 184 | ||||||||||
Effect of curtailments and settlements/Other | — | — | 1 | 1 | 2 | — | — | — | — | — | ||||||||||
At period-end: Present value | €(19,201) | €(1,545) | €(2,671) | €(235) | €(23,652) | €(24,197) | €(2,480) | €(3,141) | €(413) | €(30,231) | ||||||||||
Plan Assets | ||||||||||||||||||||
At beginning of period: Fair value | €21,856 | €3,148 | €3,238 | €233 | €28,475 | €— | €2,707 | €4,022 | €147 | €6,876 | ||||||||||
Effect of changes in scope of consolidation and other | (29) | — | 264 | (26) | 209 | 19,927 | 212 | (245) | 92 | 19,986 | ||||||||||
Expected return on assets | 660 | 56 | 47 | 2 | 765 | 524 | 40 | 22 | 2 | 588 | ||||||||||
Participant contributions | 1 | — | — | — | 1 | 1 | — | — | 1 | 2 | ||||||||||
Administrative Expenses | (82) | (1) | — | (1) | (84) | (72) | — | — | — | (72) | ||||||||||
Actuarial gains and (losses) | (4,267) | (978) | (909) | (20) | (6,174) | 1,359 | 56 | (207) | (4) | 1,204 | ||||||||||
Effect of changes in exchange rates | 1,067 | (165) | — | 2 | 904 | 1,370 | 201 | — | 1 | 1,572 | ||||||||||
Employer contributions | 309 | 26 | 8 | 2 | 345 | 35 | 45 | 7 | 4 | 91 | ||||||||||
Benefit payments for the year | (1,556) | (97) | (101) | (11) | (1,765) | (1,288) | (113) | (361) | (10) | (1,772) | ||||||||||
At period-end: Fair value | €17,959 | €1,989 | €2,547 | €181 | €22,676 | €21,856 | €3,148 | €3,238 | €233 | €28,475 | ||||||||||
2022 | 2021 | |||||||||||||||||||
US and Canada | UK | France and Germany | Other | Total | US and Canada | UK | France and Germany | Other | Total | |||||||||||
(€ million) | ||||||||||||||||||||
Present value of projected benefit obligation | €(19,201) | €(1,545) | €(2,671) | €(235) | €(23,652) | €(24,197) | €(2,480) | €(3,141) | €(413) | €(30,231) | ||||||||||
Fair value of plan assets | 17,959 | 1,989 | 2,547 | 181 | 22,676 | 21,856 | 3,148 | 3,238 | 233 | 28,475 | ||||||||||
Net (liability) asset recognized in the balance sheet before minimum funding requirement (IFRIC 14) | (1,242) | 444 | (124) | (54) | (976) | (2,341) | 668 | 97 | (180) | (1,756) | ||||||||||
Minimum funding requirement liability (IFRIC 14) | (28) | — | — | — | (28) | (26) | — | — | — | (26) | ||||||||||
Net (liability) asset recognized in the balance sheet | (1,270) | 444 | (124) | (54) | (1,004) | (2,367) | 668 | 97 | (180) | (1,782) | ||||||||||
Of which, liability | (2,528) | (38) | (192) | (68) | (2,826) | (3,659) | (65) | (270) | (180) | (4,174) | ||||||||||
Of which, asset | 1,258 | 482 | 68 | 14 | 1,822 | 1,292 | 733 | 367 | — | 2,392 | ||||||||||
Years ended December 31, | ||||||
2022 | 2021 | 2020(1) | ||||
(€ million) | ||||||
Current service cost | €228 | €238 | €208 | |||
Interest expense | 828 | 678 | 99 | |||
Interest income | (765) | (588) | (111) | |||
Other administration costs | 83 | 73 | — | |||
Past service costs/(credits) and (gains)/losses arising from settlements/curtailments | 3 | (184) | (18) | |||
Items relating to discontinued operations | — | — | (33) | |||
Total recognized in the Consolidated Income Statement | €377 | €217 | €145 | |||
At December 31, | ||||||||
2022 | 2021 | |||||||
Amount | of which have a quoted market price in an active market | Amount | of which have a quoted market price in an active market | |||||
(€ million) | ||||||||
Cash and cash equivalents | €961 | €850 | €922 | €780 | ||||
U.S. equity securities | 908 | 906 | 1,244 | 1,242 | ||||
Non-U.S. equity securities | 641 | 641 | 732 | 731 | ||||
Equity commingled funds | 1,445 | 399 | 2,058 | 498 | ||||
Equity instruments | 2,994 | 1,946 | 4,034 | 2,471 | ||||
Government securities | 2,262 | 986 | 6,176 | 1,212 | ||||
Corporate bonds (including convertible and high yield bonds) | 4,333 | 14 | 8,375 | — | ||||
Other fixed income | 4,950 | 37 | 1,583 | — | ||||
Fixed income securities | 11,545 | 1,037 | 16,134 | 1,212 | ||||
Private equity funds | 2,965 | — | 3,125 | — | ||||
Diversified Commingled funds | 125 | 34 | — | — | ||||
Real estate funds | 1,343 | 4 | 1,015 | — | ||||
Hedge funds | 2,634 | — | 2,718 | — | ||||
Investment funds | 7,067 | 38 | 6,858 | — | ||||
Insurance contracts and other | 109 | 73 | 527 | 18 | ||||
Total fair value of plan assets | €22,676 | €3,944 | €28,475 | €4,481 | ||||
At December 31, | ||||||||||||||||||||
2022 | 2021 | |||||||||||||||||||
U.S. | Canada | UK | France | Germany | U.S. | Canada | UK | France | Germany | |||||||||||
Discount rate | 5.40% | 5.27% | 4.52% | 4.01% | 3.56% | 2.85% | 3.15% | 1.82% | 1.14% | 1.38% | ||||||||||
Future salary increase rate | —% | 3.50% | 2.55% | 2.68% | 2.80% | —% | 3.50% | —% | 1.82% | 2.30%/ 2.55% | ||||||||||
Expected benefit payments | ||
(€ million) | ||
2023 | €127 | |
2024 | €126 | |
2025 | €126 | |
2026 | €125 | |
2027 | €125 | |
2028-2032 | €614 |
2022 | 2021 | |||
(€ million) | ||||
Present value of obligations at January 1 | €2,258 | €— | ||
FCA - PSA merger | — | 2,230 | ||
Included in the Consolidated Income Statement | 92 | 81 | ||
Included in Other comprehensive income: | ||||
Actuarial (gains)/losses from: | ||||
- Demographic and other assumptions | (45) | (11) | ||
- Financial assumptions | (565) | (97) | ||
Effect of movements in exchange rates | 118 | 156 | ||
Other: | ||||
Benefits paid | (136) | (101) | ||
December 31 | €1,722 | €2,258 | ||
Years ended December 31, | ||||||
2022 | 2021 | 2020 | ||||
(€ million) | ||||||
Current service cost | €21 | €21 | €— | |||
Interest expense | 70 | 60 | — | |||
Past service costs/(credits) and losses/(gains) arising from settlements | 1 | — | — | |||
Total recognized in the Consolidated Income Statement | €92 | €81 | €— | |||
At December 31, | |||||||
2022 | 2021 | ||||||
U.S. | Canada | U.S. | Canada | ||||
Discount rate | 5.54% | 5.27% | 2.99% | 3.26% | |||
Salary growth | 1.50% | 1.25% | 1.50% | 1.25% | |||
Weighted average ultimate healthcare cost trend rate | 4.00% | 4.00% | 4.00% | 4.00% | |||
2022 | 2021 | |||
(€ million) | ||||
Present value of obligations at January 1 | €1,125 | €752 | ||
FCA - PSA merger | — | 779 | ||
Included in the Consolidated Income Statement | (34) | 23 | ||
Included in Other comprehensive income: | ||||
Actuarial (gains)/losses from: | ||||
- Demographic and other assumptions | 49 | 33 | ||
- Financial assumptions | (279) | (28) | ||
Effect of movements in exchange rates | 1 | 4 | ||
Other: | ||||
Benefits paid | (56) | (113) | ||
Change in scope of consolidation | — | (208) | ||
Other changes | (1) | (117) | ||
Present value of obligations at December 31 | €805 | €1,125 | ||
Years ended December 31, | ||||||
2022 | 2021 | 2020 | ||||
(€ million) | ||||||
Current service cost | €38 | €95 | €48 | |||
Interest expense | 12 | 10 | 9 | |||
Past service costs/(credits) and losses/(gains) arising from settlements | (84) | (82) | — | |||
Total recognized in the Consolidated Income Statement | €(34) | €23 | €57 | |||
21. | Provisions |
At December 31, | ||||||||||||
2022 | 2021 | |||||||||||
Current | Non- current | Total | Current | Non- current | Total | |||||||
(€ million) | ||||||||||||
Product warranty and recall campaigns | €3,501 | €5,764 | €9,265 | €3,461 | €4,761 | €8,222 | ||||||
Sales incentives | 3,395 | — | 3,395 | 3,008 | — | 3,008 | ||||||
Restructuring | 853 | 687 | 1,540 | 647 | 529 | 1,176 | ||||||
Legal proceedings and disputes | 405 | 793 | 1,198 | 456 | 608 | 1,064 | ||||||
Commercial risks | 2,444 | 228 | 2,672 | 1,441 | 292 | 1,733 | ||||||
Other risks | 713 | 988 | 1,701 | 896 | 1,080 | 1,976 | ||||||
Total Provisions | €11,311 | €8,460 | €19,771 | €9,909 | €7,270 | €17,179 | ||||||
At January 1, 2022 | Additional provisions | Settlements | Unused amounts | Translation differences | Transfer to Liabilities held for sale | Change in scope | Other | At December 31, 2022 | ||||||||||
(€ million) | ||||||||||||||||||
Product warranty and recall campaigns | €8,222 | €4,879 | €(4,094) | €(101) | €314 | €(2) | €2 | €45 | €9,265 | |||||||||
Sales incentives | 3,008 | 6,418 | (6,013) | (85) | 63 | (1) | — | 5 | 3,395 | |||||||||
Restructuring costs | 1,176 | 1,167 | (760) | (47) | (1) | — | — | 5 | 1,540 | |||||||||
Legal proceedings and disputes | 1,064 | 259 | (519) | (61) | 85 | (7) | 22 | 355 | 1,198 | |||||||||
Commercial risks | 1,733 | 1,759 | (553) | (129) | 86 | (4) | 3 | (223) | 2,672 | |||||||||
Other risks | 1,976 | 439 | (363) | (245) | 23 | (1) | 10 | (138) | 1,701 | |||||||||
Total Provisions | €17,179 | €14,921 | €(12,302) | €(668) | €570 | €(15) | €37 | €49 | €19,771 | |||||||||
22. | Debt |
At December 31, | ||||||||||||||||||||
2022 | 2021 | |||||||||||||||||||
Due within one year (current) | Due between one and five years | Due beyond five years | Total (non- current) | Total Debt | Due within one year (current) | Due between one and five years | Due beyond five years | Total (non- current) | Total Debt | |||||||||||
(€ million) | ||||||||||||||||||||
Notes | €3,692 | €7,662 | €7,911 | €15,573 | €19,265 | €1,782 | €8,776 | €7,935 | €16,711 | €18,493 | ||||||||||
Borrowings from banks | 1,389 | 1,416 | 145 | 1,561 | 2,950 | 7,697 | 3,079 | 35 | 3,114 | 10,811 | ||||||||||
Asset-backed financing | 1,009 | 558 | 88 | 646 | 1,655 | 420 | 523 | 50 | 573 | 993 | ||||||||||
Lease liabilities | 634 | 896 | 729 | 1,625 | 2,259 | 431 | 1,090 | 965 | 2,055 | 2,486 | ||||||||||
Other debt | 960 | 63 | 1 | 64 | 1,024 | 628 | 170 | 1 | 171 | 799 | ||||||||||
Total Debt | €7,684 | €10,595 | €8,874 | €19,469 | €27,153 | €10,958 | €13,638 | €8,986 | €22,624 | €33,582 | ||||||||||
At December 31, | ||||||||||||
(€ million) | Currency | Face value of outstanding notes (million) | Coupon % | Maturity | 2022 | 2021 | ||||||
Stellantis (Peugeot S.A. issuances): | ||||||||||||
STELLANTIS N.V. (Peugeot S.A.) 2016 | EUR | 500 | 2.375 | Q2/2023 | 508 | 508 | ||||||
STELLANTIS N.V. (Peugeot S.A.) 2017 | EUR | 600 | 2.000 | Q1/2024 | 608 | 608 | ||||||
STELLANTIS N.V. (Peugeot S.A.) 2017 | EUR | 100 | 2.000 | Q1/2024 | 102 | 102 | ||||||
STELLANTIS N.V. (Peugeot S.A.) 2018 | EUR | 650 | 2.000 | Q1/2025 | 658 | 658 | ||||||
STELLANTIS N.V. (Peugeot S.A.) 2019 | EUR | 600 | 1.125 | Q3/2029 | 594 | 594 | ||||||
STELLANTIS N.V. (Peugeot S.A.) 2020 | EUR | 1,000 | 2.750 | Q2/2026 | 1,011 | 1,011 | ||||||
STELLANTIS N.V. (Peugeot S.A.) Schuldschein 2019 | EUR | 100 | 1.050 | Q4/2023 | 101 | 101 | ||||||
STELLANTIS N.V. (Peugeot S.A.) Schuldschein 2019 | EUR | 60 | 1.600 | Q2/2026 | 61 | 61 | ||||||
STELLANTIS N.V. (Peugeot S.A.) Schuldschein 2019 | EUR | 50 | 1.810 | Q2/2027 | 50 | 50 | ||||||
STELLANTIS N.V. (Peugeot S.A.) Schuldschein 2019 | EUR | 70 | Euribor 6M + 1.050 | Q4/2023 | 71 | 71 | ||||||
STELLANTIS N.V. (Peugeot S.A.) Schuldschein 2019 | EUR | 204 | Euribor 6M + 1.400 | Q2/2026 | 204 | 204 | ||||||
Medium Term Note Programme(1): | ||||||||||||
Fiat Chrysler Finance Europe Senc 2014 | EUR | 1,350 | 4.750 | Q3/2022 | — | 1,414 | ||||||
STELLANTIS N.V. (FCA N.V.) 2016 | EUR | 1,250 | 3.750 | Q1/2024 | 1,340 | 1,385 | ||||||
STELLANTIS N.V. (FCA N.V.) 2020 | EUR | 1,250 | 3.375 | Q3/2023 | 1,289 | 1,326 | ||||||
STELLANTIS N.V. (FCA N.V.) 2020 | EUR | 1,250 | 3.875 | Q1/2026 | 1,420 | 1,460 | ||||||
STELLANTIS N.V. (FCA N.V.) 2020 | EUR | 1,000 | 4.500 | Q3/2028 | 1,219 | 1,245 | ||||||
STELLANTIS N.V. 2021 | EUR | 1,250 | 0.625 | Q1/2027 | 1,254 | 1,254 | ||||||
STELLANTIS N.V. 2021 | EUR | 1,250 | 0.750 | Q1/2029 | 1,250 | 1,249 | ||||||
STELLANTIS N.V. 2021 | EUR | 1,250 | 1.250 | Q2/2033 | 1,240 | 1,238 | ||||||
STELLANTIS N.V. 2022 | EUR | 1,000 | 2.750 | Q2/2032 | 1,016 | — | ||||||
Other Notes: | ||||||||||||
STELLANTIS N.V. (FCA N.V.) 2015 | U.S.$ | 1,500 | 5.250 | Q2/2023 | 1,437 | 1,406 | ||||||
STELLANTIS FINANCE US 2021 | U.S $ | 1,000 | 1.711 | Q1/2027 | 942 | 884 | ||||||
STELLANTIS FINANCE US 2021 | U.S $ | 1,000 | 2.691 | Q3/2031 | 941 | 886 | ||||||
STELLANTIS FINANCE US 2022 | U.S. $ | 550 | 5.625 | Q1/2028 | 520 | — | ||||||
STELLANTIS FINANCE US 2022 | U.S. $ | 700 | 6.375 | Q3/2032 | 665 | — | ||||||
GIE PSA Trésorerie 2003 | EUR | 600 | 6.000 | Q3/2033 | 764 | 778 | ||||||
Total Notes | €19,265 | €18,493 | ||||||||||
At December 31, | ||||||||||
(€ million) | Currency | Interest rate % | Maturity(1) | 2022 | 2021 | |||||
Warehouse Credit Facilities: | ||||||||||
FIARC | USD | Libor+spread | Q2/2023 | 101 | 191 | |||||
SFS Funding I | USD | CP/SOFR+spread | Q3/2024 | 627 | — | |||||
SFS Funding II | USD | CP/SOFR+spread | Q3/2024 | 10 | — | |||||
Term Notes: | ||||||||||
Term Notes 2017-2020 | USD | 1.49%-7.31% | Q2/2027 | 114 | 274 | |||||
Term Notes 2021-1 | USD | 0.45%-5.37% | Q2/2028 | 75 | 126 | |||||
Term Notes 2021-2 | USD | 0.48%-3.14% | Q4/2028 | 158 | 253 | |||||
Term Notes 2022-1 | USD | 2.03%-5.41% | Q2/2029 | 201 | — | |||||
Term Notes 2022-2 | USD | 6.26%-9.50% | Q4/2029 | 241 | — | |||||
Total | €1,527 | €844 | ||||||||
At December 31, | ||||
2022 | 2021 | |||
(€ million) | ||||
Long-term debt (non-current) | €1,625 | €2,055 | ||
Short-term debt and current portion of long-term debt (current) | €634 | €431 | ||
At December 31, 2022 | ||
(€ million) | ||
Due within one year | €634 | |
Due between one and five years | 896 | |
Due beyond five years | 729 | |
Total undiscounted lease liabilities | €2,259 |
23. | Other liabilities |
At December 31, | ||||||||||||
2022 | 2021 | |||||||||||
Current | Non- current | Total | Current | Non- current | Total | |||||||
(€ million) | ||||||||||||
Payables for buy-back agreements | €1,968 | €4,931 | €6,899 | €3,027 | €4,736 | €7,763 | ||||||
Accrued expenses and deferred income | 3,620 | 149 | 3,769 | 2,690 | 117 | 2,807 | ||||||
Indirect tax payables | 1,563 | 23 | 1,586 | 1,625 | 118 | 1,743 | ||||||
Payables to personnel | 2,700 | 6 | 2,706 | 2,736 | 13 | 2,749 | ||||||
Social security payables | 633 | 14 | 647 | 647 | 19 | 666 | ||||||
Construction contract liabilities (Note 14) | 111 | — | 111 | 54 | — | 54 | ||||||
Service contract liability | 948 | 2,255 | 3,203 | 940 | 2,188 | 3,128 | ||||||
Derivatives operating liability | 708 | 224 | 932 | 374 | 132 | 506 | ||||||
Other | 2,277 | 527 | 2,804 | 2,346 | 373 | 2,719 | ||||||
Total Other liabilities | €14,528 | €8,129 | €22,657 | € | €7,696 | €22,135 | ||||||
At December 31, | ||||||||||||||||||||
2022 | 2021 | |||||||||||||||||||
Total due within one year (Current) | Due between one and five years | Due beyond five years | Total due after one year (Non- Current) | Total | Total due within one year (Current) | Due between one and five years | Due beyond five years | Total due after one year (Non- Current) | Total | |||||||||||
(€ million) | ||||||||||||||||||||
Other liabilities (excluding Accrued expenses, deferred income and service contract liability) | €9,960 | €2,449 | €3,276 | €5,725 | €15,685 | €10,809 | €5,242 | €149 | €5,391 | €16,200 | ||||||||||
At January 1, 2022 | Advances received from customers | Amounts recognized within revenue | Transfers to Assets/ (Liabilities) held for sale | Other Changes | At December 31, 2022 | |||||||
(€ million) | ||||||||||||
Service contract liability | €3,128 | €1,370 | €(1,268) | €(1) | €(26) | €3,203 | ||||||
24. | Fair value measurement |
At December 31, | |||||||||||||||||
2022 | 2021 | ||||||||||||||||
Note | Level 1 | Level 2 | Level 3 | Total | Level 1 | Level 2 | Level 3 | Total | |||||||||
(€ million) | |||||||||||||||||
Financial securities and equity instruments measured at FVOCI | 13 | €99 | €19 | €40 | €158 | €71 | €21 | €13 | €105 | ||||||||
Financial securities and equity instruments measured at FVPL | 13 | 726 | — | 214 | 940 | 878 | — | 129 | 1,007 | ||||||||
Derivative financial assets | 17 | 2 | 30 | 2 | 34 | 5 | 48 | — | 53 | ||||||||
Derivative operating assets | 17 | — | 873 | — | 873 | — | 754 | 1 | 755 | ||||||||
Collateral deposits | 13 | 51 | — | — | 51 | 32 | — | 15 | 47 | ||||||||
Receivables from financing activities | 16 | — | — | 259 | 259 | — | — | 252 | 252 | ||||||||
Trade receivables | 16 | — | 1 | — | 1 | — | 5 | — | 5 | ||||||||
Other receivables | 16 | — | — | 89 | 89 | 2 | 218 | 134 | 354 | ||||||||
Investment held for sale | — | — | — | — | 49 | — | — | 49 | |||||||||
Money market securities | 18 | 20,869 | — | 1 | 20,870 | 24,732 | 298 | 12 | 25,042 | ||||||||
Total Assets | €21,747 | €923 | €605 | €23,275 | €25,769 | €1,344 | €556 | €27,669 | |||||||||
Derivative financial liabilities | 17 | — | 18 | — | 18 | — | 93 | 2 | 95 | ||||||||
Derivative operating liabilities | 17 | — | 883 | 49 | 932 | — | 497 | 9 | 506 | ||||||||
Total Liabilities | €— | €901 | €49 | €950 | €— | €590 | €11 | €601 | |||||||||
Receivables from financing activities | Financial securities | Derivative financial assets/ (liabilities) | Collateral deposits | Money market securities | Other receivables | |||||||
(€ million) | ||||||||||||
At January 1, 2022 | €252 | €142 | €(11) | €15 | €12 | €134 | ||||||
Gains/(Losses) recognized in Consolidated Income Statement | — | 5 | 4 | — | — | 20 | ||||||
Losses recognized in Other comprehensive income/(loss) | — | — | (41) | — | — | — | ||||||
Issues/Settlements | 7 | — | — | — | — | — | ||||||
Purchases/Sales | — | 58 | — | — | (11) | — | ||||||
Transfers to Assets/(Liabilities) held for sale | — | — | — | — | — | — | ||||||
Transfers from Level 3 | — | 49 | — | (15) | — | (65) | ||||||
At December 31, 2022 | €259 | €254 | €(48) | €— | €1 | €89 | ||||||
Receivables from financing activities | Financial securities | Derivative financial assets/ (liabilities) | Collateral deposits | Money market securities | Other receivables | |||||||
(€ million) | ||||||||||||
At January 1, 2021 | €— | €111 | €— | €1 | €— | €187 | ||||||
FCA - PSA merger | 473 | 28 | — | — | — | 63 | ||||||
Losses recognized in Consolidated Income Statement | — | 20 | — | — | — | (13) | ||||||
Gains recognized in Other comprehensive income/(loss) | — | 1 | — | — | — | (2) | ||||||
Issues/Settlements | (221) | (57) | — | — | — | (61) | ||||||
Purchases/Sales | — | 39 | (11) | 14 | 12 | 29 | ||||||
Transfers from Level 3 | — | — | — | (69) | ||||||||
At December 31, 2021 | €252 | €142 | €(11) | €15 | €12 | €134 | ||||||
At December 31, | |||||||||
2022 | 2021 | ||||||||
Note | Carrying amount | Fair Value | Carrying amount | Fair Value | |||||
(€ million) | |||||||||
Dealer financing | €1,370 | €1,365 | €1,247 | €1,244 | |||||
Retail financing | 2,475 | 2,301 | 1,438 | 1,444 | |||||
Finance lease | 7 | 7 | 5 | 5 | |||||
Other receivables from financing activities | 595 | 564 | 701 | 701 | |||||
Total Receivables from financing activities(1) | 16 | €4,447 | €4,237 | €3,391 | €3,394 | ||||
Asset-backed financing | €1,655 | €1,629 | €993 | €993 | |||||
Notes | 19,265 | 17,321 | 18,493 | 18,790 | |||||
Borrowings from banks & Other debt | 3,974 | 3,901 | 11,610 | 11,573 | |||||
Total Debt, excluding Lease liabilities | 22 | €24,894 | €22,851 | €31,096 | €31,356 | ||||
25. | Related party transactions |
Years ended December 31, | ||||||||||||||||||||||||
2022 | 2021 | 2020 | ||||||||||||||||||||||
Net Revenues | Cost of revenues | Selling, general and other costs, net | Net Financial expenses/ (income) | Net Revenues | Cost of revenues | Selling, general and other costs, net | Net Financial expenses/ (income) | Net Revenues | Cost of revenues | Selling, general and other costs, net | Net Financial expenses | |||||||||||||
(€ million) | ||||||||||||||||||||||||
Tofas | €1,129 | €1,699 | €24 | €— | €831 | €1,220 | €14 | €— | €— | €— | €— | €— | ||||||||||||
FCA Bank | 2,007 | 33 | 30 | 21 | 1,666 | 19 | (1) | 39 | — | — | — | — | ||||||||||||
GAC-Stellantis JV | 24 | — | — | (2) | 45 | — | — | (3) | — | — | — | — | ||||||||||||
Dongfeng Peugeot Citroën Automobiles | 140 | 604 | — | (7) | 150 | 122 | — | — | 95 | 54 | — | (2) | ||||||||||||
Partnership with Santander | 4,358 | 504 | 1 | (2) | 3,955 | 632 | 57 | — | 3,799 | 558 | — | — | ||||||||||||
Partnership with BNP Paribas Personal Finance(1) | 3,415 | 119 | — | — | 3,296 | 15 | — | — | 3,318 | 272 | — | — | ||||||||||||
Other | 3 | — | 12 | (4) | 4 | 2 | 8 | — | — | — | — | — | ||||||||||||
Total joint arrangements | 11,076 | 2,959 | 67 | 6 | 9,947 | 2,010 | 78 | 36 | 7,212 | 884 | — | (2) | ||||||||||||
GEFCO | — | — | — | — | 25 | 2,048 | — | — | 23 | 1,913 | — | — | ||||||||||||
Other | 65 | 183 | 16 | — | 66 | 144 | 16 | (2) | 58 | 4 | — | (3) | ||||||||||||
Total associates | 65 | 183 | 16 | — | 91 | 2,192 | 16 | (2) | 81 | 1,917 | — | (3) | ||||||||||||
CNHI | 50 | — | — | — | 332 | 169 | 1 | — | — | — | — | — | ||||||||||||
Iveco | 233 | 26 | (1) | — | — | — | — | — | — | — | — | — | ||||||||||||
Ferrari N.V. | 22 | 83 | — | — | 27 | 115 | — | — | — | — | — | — | ||||||||||||
Directors and Key Management | — | — | 75 | — | — | — | 73 | — | — | — | 48 | — | ||||||||||||
Other | 1 | 1 | 48 | — | 179 | 5 | 49 | — | — | — | — | — | ||||||||||||
Total CNHI, Ferrari, Directors and other | 306 | 110 | 122 | — | 538 | 289 | 123 | — | — | — | 48 | — | ||||||||||||
Total unconsolidated subsidiaries | 17 | 50 | 5 | (1) | 261 | 11 | 5 | (4) | — | — | — | — | ||||||||||||
Total transactions with related parties | €11,464 | €3,302 | €210 | €5 | €10,837 | €4,502 | €222 | €30 | €7,293 | €2,801 | €48 | €(5) | ||||||||||||
Total for the Company | € | € | € | € | € | € | € | € | € | € | € | € | ||||||||||||
At December 31, | ||||||||||||||||
2022 | 2021 | |||||||||||||||
Trade and other receivables | Trade payables and other liabilities | Asset- backed financing | Debt(1) | Trade and other receivables | Trade payables and other liabilities | Asset- backed financing | Debt (1) | |||||||||
(€ million) | ||||||||||||||||
Tofas | €214 | €423 | €— | €— | €25 | €356 | €— | €— | ||||||||
FCA Bank | 272 | 122 | 2 | 113 | 105 | 115 | 1 | 88 | ||||||||
GAC-Stellantis JV | — | 14 | — | — | 125 | 5 | — | — | ||||||||
Dongfeng Peugeot Citroën Automobiles | 114 | 64 | — | — | 132 | 68 | — | — | ||||||||
Partnership with Santander | 538 | 100 | 55 | 16 | 165 | 139 | 120 | 26 | ||||||||
Partnership with BNP Paribas Personal Finance | 381 | 158 | — | — | 93 | 138 | — | — | ||||||||
Other | 14 | 16 | — | — | 2 | 14 | — | — | ||||||||
Total joint arrangements | 1,533 | 897 | 57 | 129 | 647 | 835 | 121 | 114 | ||||||||
GEFCO | — | — | — | — | 15 | 383 | — | — | ||||||||
Other | 102 | 27 | — | — | 19 | 54 | — | — | ||||||||
Total associates | 102 | 27 | — | — | 34 | 437 | — | — | ||||||||
CNHI | 19 | 1 | — | — | 29 | 12 | — | — | ||||||||
Iveco | 34 | 17 | — | — | — | — | — | — | ||||||||
Ferrari N.V. | 11 | 17 | — | — | 11 | 23 | — | — | ||||||||
Other | 1 | 39 | — | — | 55 | 31 | — | — | ||||||||
Total CNHI, Ferrari N.V. and other | 65 | 74 | — | — | 95 | 66 | — | — | ||||||||
Total unconsolidated subsidiaries | 95 | 91 | — | 8 | 61 | 34 | — | 28 | ||||||||
Total originating from related parties | €1,795 | €1,089 | €57 | €137 | €837 | €1,372 | €121 | €142 | ||||||||
Total for the Company | €14,870 | €54,383 | €1,655 | €25,498 | €11,442 | €50,316 | €993 | €32,589 | ||||||||
(€ million) | ||
2023 | €157 | |
2024 | €154 | |
2025 | €— |
(€ million) | ||
2023 | €10 | |
2024 | €10 | |
2025 | €10 | |
2026 | €10 | |
2027 | €10 | |
2028 and thereafter | €100 |
26. | Guarantees granted, commitments and contingent liabilities |
(€ million) | ||
2023 | €971 | |
2024 | €350 | |
2025 | €277 | |
2026 | €396 | |
2027 | €418 | |
2028 and thereafter | €2,968 |
27. | Equity |
Common Shares | Special Voting Shares A | Special Voting Shares B | Total | |||||
Balance at January 1, 2022 | 3,132,618,655 | — | 208,622 | 3,132,827,277 | ||||
Issuance of Special Voting Shares | — | 178,790 | — | 178,790 | ||||
Issuance upon the exercise of GM warrants | 69,125,544 | — | — | 69,125,544 | ||||
Purchase of Treasury shares | (69,125,544) | (98) | (208,622) | (69,334,264) | ||||
Shares issued to serve Long Term Incentive Plans | 11,628,030 | — | — | 11,628,030 | ||||
Balance at December 31, 2022 | 3,144,246,685 | 178,692 | — | 3,144,425,377 |
Years ended December 31, | ||||||
2022 | 2021 | 2020 | ||||
(€ million) | ||||||
Fair value remeasurement of cash flow hedges | (482) | 149 | 107 | |||
of which, reclassified to the income statement | (353) | (98) | (32) | |||
of which, recognized in equity during the period | (129) | 247 | 139 | |||
Gains and losses from remeasurement of financial assets | 3 | 6 | — | |||
of which, reclassified to the income statement | — | — | — | |||
of which, recognized in equity during the period | 3 | 6 | — | |||
Exchange differences on translating foreign operations | ( | |||||
Share of Other comprehensive income/(loss) for equity method investees | (7) | (47) | (43) | |||
Items relating to discontinued operations | — | — | (337) | |||
Total amounts to be potentially reclassified to profit or loss | 1,527 | 2,113 | (650) | |||
Actuarial gains and losses on defined benefit pension obligations | € | € | €( | |||
Share of Other comprehensive income for equity method investees | ( | |||||
Items relating to discontinued operations | — | — | (52) | |||
Amounts not to be reclassified to profit or loss | 1,748 | 2,496 | (169) | |||
Total Other comprehensive income/(loss) for the period | 3,275 | 4,609 | (819) | |||
Income tax benefit (expense) | (290) | (783) | — | |||
Income tax benefit (expense) - discontinued operations | — | — | 10 | |||
Total Other comprehensive income/(loss) for the period, net of tax | €2,985 | €3,826 | €(809) | |||
Years ended December 31, | ||||||||||||||||||
2022 | 2021 | 2020 | ||||||||||||||||
Pre-tax balance | Tax income/ (expense) | Net balance | Pre-tax balance | Tax income/ (expense) | Net balance | Pre-tax balance | Tax income/ (expense) | Net balance | ||||||||||
(€ million) | ||||||||||||||||||
Fair value remeasurement of cash flow hedges | ( | 89 | (393) | (54) | 95 | (31) | 76 | |||||||||||
Gains and losses from remeasurement of financial assets | €3 | €— | €3 | €6 | €— | €6 | €— | €— | €— | |||||||||
Actuarial gains and losses on defined benefit pension obligations | € | €(379) | €1,374 | € | €(729) | €1,759 | €( | €31 | €(86) | |||||||||
Exchange differences on translating foreign operations | — | 2,013 | — | 2,005 | ( | — | (377) | |||||||||||
Share of Other comprehensive income/(loss) for equity method investees | (12) | — | (12) | (39) | — | (39) | (43) | — | (43) | |||||||||
Items relating to discontinued operations | — | — | — | — | — | — | (389) | 10 | (379) | |||||||||
Total Other comprehensive income/(loss) | €3,275 | €(290) | €2,985 | €4,609 | €(783) | €3,826 | €(819) | €10 | €(809) | |||||||||
28. | Earnings per share |
Years ended December 31, | |||||||
2022 | 2021 | 2020 | |||||
Net profit attributable to owners of the parent | million | € | € | € | |||
Weighted average number of shares outstanding | thousand | 3,140,089 | 3,059,284 | 1,544,002 | |||
Basic earnings per share | € | € | € | € | |||
Years ended December 31, | |||||||
2022 | 2021 | 2020 | |||||
Net profit from continuing operations attributable to owners of the parent | million | € | € | € | |||
Weighted average number of shares outstanding | thousand | 3,140,089 | 3,059,284 | 1,544,002 | |||
Basic earnings per share from continuing operations | € | € | € | € | |||
Years ended December 31, | |||||||
2022 | 2021 | 2020 | |||||
Net profit from discontinued operations attributable to owners of the parent | million | €— | €990 | €(180) | |||
Weighted average number of shares outstanding | thousand | 3,140,089 | 3,059,284 | 1,544,002 | |||
Basic earnings per share from discontinued operations | € | €— | €0.32 | €(0.12) | |||
Years ended December 31, | |||||||
2022 | 2021 | 2020 | |||||
Net profit attributable to owners of the parent | million | € | € | € | |||
Weighted average number of shares outstanding | thousand | 3,140,089 | 3,059,284 | 1,544,002 | |||
Number of shares deployable for share-based compensation | thousand | 23,870 | 23,651 | 14,441 | |||
Equity warrants delivered to GM | thousand | — | 68,497 | 68,497 | |||
Weighted average number of shares outstanding for diluted earnings per share | thousand | 3,163,959 | 3,151,432 | 1,626,940 | |||
Diluted earnings per share | € | € | € | € | |||
Years ended December 31, | |||||||
2022 | 2021 | 2020 | |||||
Net profit from continuing operations attributable to owners of the parent | million | € | € | € | |||
Weighted average number of shares outstanding | 3,140,089 | 3,059,284 | 1,544,002 | ||||
Number of shares deployable for share-based compensation | thousand | 23,870 | 23,651 | 14,441 | |||
Equity warrants delivered to GM | thousand | — | 68,497 | 68,497 | |||
Weighted average number of shares outstanding for diluted earnings per share | thousand | 3,163,959 | 3,151,432 | 1,626,940 | |||
Diluted earnings per share from continuing operations | € | € | € | € | |||
Years ended December 31, | |||||||
2022 | 2021 | 2020 | |||||
Net profit from discontinued operations attributable to owners of the parent | million | €— | €990 | €(180) | |||
Weighted average number of shares outstanding | 3,140,089 | 3,059,284 | 1,544,002 | ||||
Number of shares deployable for share-based compensation | thousand | 23,870 | 23,651 | 14,441 | |||
Equity warrants delivered to GM | thousand | — | 68,497 | 68,497 | |||
Weighted average number of shares outstanding for diluted earnings per share(1) | thousand | 3,163,959 | 3,151,432 | 1,544,002 | |||
Diluted earnings per share from discontinued operations | € | €— | €0.31 | €(0.12) | |||
29. | Segment reporting |
2022 | North America | Enlarged Europe | Middle East & Africa | South America | China and India & Asia Pacific | Maserati | Other activities | Unallocated items & eliminations | Stellantis | |||||||||
(€ million) | ||||||||||||||||||
Net revenues from external customers | €85,474 | €63,226 | €6,453 | €15,640 | €4,500 | €2,322 | €1,953 | €24 | €179,592 | |||||||||
Net revenues from transactions with other segments | 1 | 85 | — | (20) | 5 | (2) | 1,216 | (1,285) | — | |||||||||
Net revenues | 85,475 | 63,311 | 6,453 | 15,620 | 4,505 | 2,320 | 3,169 | (1,261) | 179,592 | |||||||||
Net profit/(loss) from continuing operations | € | |||||||||||||||||
Tax expense | € | |||||||||||||||||
Net financial expenses | € | |||||||||||||||||
Share of the profit of equity method investees | €(264) | |||||||||||||||||
Operating income | €20,012 | |||||||||||||||||
Adjustments: | ||||||||||||||||||
Restructuring costs and other costs, net of reversals(1) | €56 | €1,020 | €— | €36 | €— | €2 | €30 | €— | €1,144 | |||||||||
Takata recall campaign(2) | €382 | €545 | €22 | €2 | €— | €— | €— | €— | €951 | |||||||||
CAFE penalty rate(3) | €660 | €— | €— | €— | €— | €— | €— | €— | €660 | |||||||||
Change in estimate of non- contractual warranties(4) | €— | €294 | €14 | €3 | €3 | €— | €— | €— | €314 | |||||||||
Impairment expense and supplier obligations(5) | €99 | €92 | €— | €45 | €— | €— | €— | €1 | €237 | |||||||||
Patents litigation(6) | €93 | €40 | €— | €1 | €— | €— | €— | €— | €134 | |||||||||
Other(7) | €(24) | €(232) | €(1) | €62 | €36 | €— | €27 | €3 | €(129) | |||||||||
Total adjustments Jan 1 - Dec 31, 2022 | €1,266 | €1,759 | €35 | €149 | €39 | €2 | €57 | €4 | €3,311 | |||||||||
Adjusted Operating income | €13,989 | €6,293 | €1,078 | €2,048 | €654 | €201 | €(495) | €(445) | €23,323 | |||||||||
Share of profit of equity method investees | €(2) | €(75) | €110 | €— | €(310) | €— | €541 | €— | €264 | |||||||||
2021 | North America | Enlarged Europe | Middle East & Africa | South America | China and India & Asia Pacific | Maserati | Other activities | Unallocated items & eliminations | Stellantis | |||||||||
(€ million) | ||||||||||||||||||
Net revenues(1) | €67,715 | €58,728 | €5,165 | €10,496 | €3,927 | €2,003 | €2,768 | €(1,383) | €149,419 | |||||||||
Net revenues from transactions with other segments | (9) | (126) | — | (22) | (3) | (1) | (1,222) | 1,383 | — | |||||||||
Net revenues from external customers(1) | 67,706 | 58,602 | 5,165 | 10,474 | 3,924 | 2,002 | 1,546 | — | 149,419 | |||||||||
Add: FCA Net revenues from external customers January 1 - January 16, 2021(2) | 2,015 | 335 | 36 | 189 | 51 | 18 | 60 | — | 2,704 | |||||||||
Add: Pro forma adjustments(3) | 3 | (7) | — | — | — | — | — | — | (4) | |||||||||
Pro Forma Net revenues from external customers, January 1 - December 31, 2021 | 69,724 | 58,930 | 5,201 | 10,663 | 3,975 | 2,020 | 1,606 | — | 152,119 | |||||||||
Net revenues from transactions with other segments | 12 | 130 | — | 18 | 5 | 1 | 1,122 | (1,288) | — | |||||||||
Pro Forma Net revenues(4) | €69,736 | €59,060 | €5,201 | €10,681 | €3,980 | €2,021 | €2,728 | €(1,288) | €152,119 | |||||||||
Net profit from continuing operations | €13,218 | |||||||||||||||||
Tax expense | €1,911 | |||||||||||||||||
Net financial expenses | €734 | |||||||||||||||||
Share of the profit of equity method investees | €(737) | |||||||||||||||||
Operating income | €15,126 | |||||||||||||||||
Add: FCA operating income, January 1 - 16, 2021 | €77 | |||||||||||||||||
Add: Pro forma adjustments | €96 | |||||||||||||||||
Pro Forma Operating income | €15,299 | |||||||||||||||||
Adjustments: | ||||||||||||||||||
Restructuring costs and other costs, net of reversals(5) | €(4) | €781 | €2 | €54 | €— | €1 | €39 | €— | €873 | |||||||||
Change in estimate of non- contractual warranties(6) | €2 | €581 | €57 | €68 | €13 | €11 | €— | €— | €732 | |||||||||
Reversal of inventory fair value adjustment in purchase accounting(7) | €401 | €89 | €— | €13 | €19 | €— | €— | €— | €522 | |||||||||
Impairment expense and supplier obligations(8) | €58 | €233 | €6 | €6 | €— | €6 | €— | €— | €309 | |||||||||
Brazilian indirect tax - reversal of liability/ recognition of credits(9) | €— | €— | €— | €(253) | €— | €— | €— | €— | €(253) | |||||||||
Other(10) | €228 | €(17) | €(6) | €41 | €7 | €2 | €140 | €134 | €529 | |||||||||
Total adjustments Jan 1 - Dec 31, 2021 | €685 | €1,667 | €59 | €(71) | €39 | €20 | €179 | €134 | €2,712 | |||||||||
Pro Forma Adjusted Operating income | €11,356 | €5,370 | €545 | €882 | €442 | €103 | €(718) | €31 | €18,011 | |||||||||
Share of profit of equity method investees | €(14) | €(46) | €118 | €— | €(7) | €— | €686 | €— | €737 | |||||||||
2021 | North America | Enlarged Europe | Middle East & Africa | South America | China and India & Asia Pacific | Maserati | Other activities | Unallocated items & eliminations | Stellantis | |||||||||
(€ million) | ||||||||||||||||||
Net profit/(loss) from continuing operations | €13,218 | |||||||||||||||||
Tax expense | €1,911 | |||||||||||||||||
Net financial expenses | €734 | |||||||||||||||||
Share of the profit of equity method investees | €(737) | |||||||||||||||||
Operating income | €15,126 | |||||||||||||||||
Adjustments: | ||||||||||||||||||
Restructuring costs and other costs, net of reversals(1) | €(4) | €781 | €2 | €54 | €— | €1 | €39 | €— | €873 | |||||||||
Change in estimates of non- contractual warranties(2) | €2 | €581 | €57 | €68 | €13 | €11 | €— | €— | €732 | |||||||||
Reversal of inventory fair value adjustment in purchase accounting(3) | €401 | €89 | €— | €13 | €19 | €— | €— | €— | €522 | |||||||||
Impairment expense and supplier obligations(4) | €58 | €233 | €6 | €6 | €— | €6 | €— | €— | €309 | |||||||||
Brazilian indirect tax - reversal of liability/ recognition of credits(5) | €— | €— | €— | €(253) | €— | €— | €— | €— | €(253) | |||||||||
Other(6) | €228 | €(17) | €(6) | €41 | €7 | €2 | €140 | €134 | €529 | |||||||||
Total adjustments Jan 1 - Dec 31, 2021 | €685 | €1,667 | €59 | €(71) | €39 | €20 | €179 | €134 | €2,712 | |||||||||
Less: Adjustments Jan 1-16, 2021(7) | €— | €— | €— | €— | €— | €— | €— | €— | €11 | |||||||||
Adjusted Operating income | €11,103 | €5,419 | €554 | €873 | €444 | €116 | €(713) | €31 | €17,827 | |||||||||
2020 | North America | Enlarged Europe | Middle East & Africa | South America | China and India & Asia Pacific | Maserati | Other activities | Unallocated items & eliminations | Stellantis | |||||||||
(€ million) | ||||||||||||||||||
Net revenues from external customers, restated(1) | €122 | €42,383 | €3,055 | €1,153 | €864 | €— | €79 | €0 | €47,656 | |||||||||
Add: FCA Net revenues from external customers January 1 - December 31, 2020(2) | 60,307 | 14,497 | 1,680 | 5,236 | 2,267 | 1,376 | 1,313 | — | 86,676 | |||||||||
Add: Pro forma adjustments(3) | 189 | (490) | 0 | (134) | 15 | (3) | (27) | — | (450) | |||||||||
Pro Forma Net revenues from external customers | 60,618 | 56,390 | 4,735 | 6,255 | 3,146 | 1,373 | 1,365 | 0 | 133,882 | |||||||||
Net revenues from transactions with other segments | 15 | 90 | 21 | (3) | 54 | 2 | 1,124 | (1,303) | — | |||||||||
Pro Forma Net revenues(4) | 60,633 | 56,480 | 4,756 | 6,252 | 3,200 | 1,375 | 2,489 | (1,303) | 133,882 | |||||||||
Net profit from continuing operations | €2,338 | |||||||||||||||||
Tax expense | €504 | |||||||||||||||||
Net financial expenses | €94 | |||||||||||||||||
Share of the loss of equity method investees | €74 | |||||||||||||||||
Add: FCA operating income, January 1 - December 31, 2020 | €2,165 | |||||||||||||||||
Add: Pro forma adjustments | €2,261 | |||||||||||||||||
Pro Forma Operating income | €7,436 | |||||||||||||||||
Adjustments: | ||||||||||||||||||
Impairment expense and supplier obligations(5) | €154 | €319 | €(1) | €176 | €135 | €297 | €5 | €44 | €1,129 | |||||||||
Restructuring costs, net of reversal(6) | €32 | €414 | €— | €27 | €— | €3 | €14 | €— | €490 | |||||||||
Provision for U.S. investigation matters(7) | €— | €— | €— | €— | €— | €— | €— | €222 | €222 | |||||||||
Loss/(gain) on disposal of investments(8) | €— | €10 | €— | €— | €(204) | €— | €16 | €— | €(178) | |||||||||
Other(9) | €10 | €(199) | €(4) | €(2) | €— | €4 | €141 | €175 | €125 | |||||||||
Total adjustments | €196 | €544 | €(5) | €201 | €(69) | €304 | €176 | €441 | €1,788 | |||||||||
Pro Forma Adjusted Operating income | €6,123 | €3,059 | €300 | €156 | €231 | €(91) | €(487) | €(67) | €9,224 | |||||||||
Share of profit of equity method investees | €— | €(3) | €1 | €— | €(446) | €— | €374 | €— | €(74) | |||||||||
At December 31, | ||||
2022 | 2021 | |||
(€ million) | ||||
North America(1) | €50,410 | €48,344 | ||
France | 16,031 | 14,717 | ||
Italy | 8,646 | 9,564 | ||
Germany | 5,334 | 4,918 | ||
Brazil | 3,556 | 2,946 | ||
Spain | 2,030 | 2,096 | ||
United Kingdom | 1,278 | 1,335 | ||
Poland | 812 | 637 | ||
Slovakia | 377 | 392 | ||
Serbia | 105 | 109 | ||
Other countries | 3,536 | 3,221 | ||
Total Non-current assets (other than financial instruments, deferred tax assets and post- employment benefits assets) | 92,115 | 88,279 | ||
30. | Explanatory notes to the Consolidated Statement of Cash Flows |
Years ended December 31, | ||||
2022 | 2021 | |||
(€ million) | ||||
Total Debt at January 1 | €33,582 | €13,703 | ||
Add: Derivative (assets)/liabilities and collateral at January 1 | (1,205) | 21 | ||
Add: Securities at January 1 | (839) | (1,094) | ||
Total Liabilities from financing activities at January 1 | €31,537 | €12,630 | ||
FCA-PSA merger | — | 22,415 | ||
Add: Derivative (assets)/liabilities and collateral from FCA-PSA merger | — | (350) | ||
Add: Securities from FCA-PSA merger | — | 129 | ||
Cash flows | (8,949) | 2,650 | ||
Foreign exchange effects | 397 | 314 | ||
Fair value changes | (110) | (139) | ||
Changes in scope of consolidation | 389 | (5,616) | ||
Transfer to (Assets)/Liabilities held for sale | — | — | ||
Other changes | (354) | (495) | ||
Total Liabilities from financing activities at December 31 | €22,910 | €31,538 | ||
Less: Derivative (assets)/liabilities and collateral at December 31 | (67) | (6) | ||
Less: Securities at December 31 | (4,176) | (2,038) | ||
Total Debt at December 31 | €27,153 | €33,582 | ||
31. | Qualitative and quantitative information on financial risks |
32. | Subsequent events |
Years Ended December 31, | |||||
Note | 2022 | 2021 | |||
Operating income | 2 | €222 | €195 | ||
Personnel costs | 3 | (164) | (181) | ||
Other operating costs | 4 | (257) | (309) | ||
Net financial income/(expense) | 5 | (69) | 16 | ||
Profit/(loss) before taxes | (268) | (279) | |||
Income tax (expense)/benefit | 6 | 779 | 44 | ||
Result from investments | 1 | 16,288 | 14,435 | ||
Net profit from operations | €16,799 | €14,200 | |||
At December 31, | |||||
Note | 2022 | 2021 | |||
Assets | |||||
Property, plant and equipment | 7 | €6 | €17 | ||
Investments in Stellantis companies and other equity investments | 8 | 70,620 | 53,619 | ||
Asset from derivative financial instruments | 19 | — | |||
Other financial assets | 9 | 7,923 | 9,278 | ||
Deferred tax assets | 6 | 2,094 | 1,577 | ||
Total Non-current assets | 80,662 | 64,491 | |||
Current financial assets | 10 | 7,100 | 9,183 | ||
Trade receivables | 11 | 104 | 43 | ||
Other current receivables | 12 | 946 | 606 | ||
Cash and cash equivalents | 13 | 1 | 1 | ||
Total Current assets | 8,151 | 9,833 | |||
Total Assets | €88,813 | €74,324 | |||
Equity and Liabilities | |||||
Equity | 14 | ||||
Share capital | €32 | €31 | |||
Capital reserves | 20,119 | 20,840 | |||
Legal reserves | 18,037 | 13,030 | |||
Other comprehensive income/(loss) | 3,139 | 2,142 | |||
Retained profit | 13,873 | 5,664 | |||
Profit for the year | 16,799 | 14,200 | |||
Total Equity | 71,999 | 55,907 | |||
Liabilities | |||||
Provisions | 15 | 90 | 98 | ||
Total Provisions | 90 | 98 | |||
Non-current debt | 16 | 11,858 | 14,402 | ||
Other non-current liabilities | 17 | 10 | 24 | ||
Total Non-current liabilities | 11,868 | 14,426 | |||
Trade payables | 18 | 48 | 112 | ||
Other financial liabilities | 2 | 59 | |||
Current debt | 19 | 4,072 | 2,888 | ||
Other debt | 20 | 734 | 834 | ||
Total Current liabilities | 4,856 | 3,893 | |||
Total Equity and liabilities | €88,813 | €74,324 | |||
1. | Result from investments |
Years Ended December 31, | ||||
2022 | 2021 | |||
(€ million) | ||||
Share of the profit/(loss) of subsidiaries and associates | €16,293 | €13,443 | ||
Gain/(losses) from deconsolidation and remeasurement of Faurecia | — | 990 | ||
Gain/(losses) from disposal of other companies | (7) | — | ||
Dividends from other companies | 2 | 2 | ||
Total Result from investments | €16,288 | €14,435 | ||
2. | Operating income |
Years Ended December 31, | |||
2022 | 2021 | ||
(€ million) | |||
Revenues from services | €211 | €186 | |
Other income | 11 | 9 | |
Total operating income | €222 | €195 | |
3. | Personnel costs |
4. | Other operating costs |
5. | Net financial income/(expense) |
Years Ended December 31, | |||
2022 | 2021 | ||
(€ million) | |||
Financial income | €239 | €387 | |
Financial expense | (303) | (352) | |
Currency exchange (losses)/gains | 20 | 41 | |
Derivative financial instruments (losses)/gains | (25) | (60) | |
Total Net financial income/(expense) | €(69) | €16 | |
6. | Income tax (expense)/benefit |
At January 1, 2022 | Recognized in the Income Statement | Recognized in OCI | At December 31, 2022 | |||||
(€ million) | ||||||||
Deferred tax assets | €1,577 | €525 | €(8) | €2,094 | ||||
At January 1, 2021 | FCA - PSA Merger | Recognized in the Income Statement | Recognized in OCI | At December 31, 2021 | ||||||
(€ million) | ||||||||||
Deferred tax assets | €1,127 | €346 | €106 | €(2) | €1,577 | |||||
7. | Property, plant and equipment |
At January 1, 2022 Net Value | Net Increase/ (Decrease) | Depreciation and Amortization | At December 31, 2022 Net Value | ||||
Total | €17 | €(1) | €(10) | €6 | |||
At December 31, 2020 Net Value | FCA-PSA Merger Net Value | Net Increase/ (Decrease) | Depreciation and Amortization | At December 31, 2021 Net Value | |||||
Total | €17 | €23 | €(13) | €(10) | €17 | ||||
8. | Investments in Stellantis companies and other equity investments |
At December 31, | |||
2022 | 2021 | ||
(€ million) | |||
Investments in Stellantis companies | €70,598 | €53,594 | |
Other equity investments | 22 | 25 | |
Total Investments in Stellantis companies and other equity investments | €70,620 | €53,619 | |
2022 | 2021 | ||
Balance at beginning of year | €53,594 | €18,235 | |
FCA - PSA merger | — | 30,023 | |
Capital injection into joint ventures | 600 | 166 | |
Net acquisition/(disposal) of subsidiaries/associates | 197 | — | |
Equity reimbursement from subsidiaries and loss of control of Faurecia | — | (9,665) | |
Net contributions made to subsidiaries | 2,912 | 698 | |
Dividends received from subsidiaries | (6,085) | (3,442) | |
Share of the net result of Stellantis companies | 16,293 | 13,443 | |
Cumulative translation adjustments and other OCI movements | 3,007 | 3,830 | |
Other | 80 | 306 | |
Balance at end of year | €70,598 | €53,594 | |
9. | Other financial assets |
At January 1, 2022 | Additions | Repayments | Translation differences | Other changes | At December 31, 2022 | |||||||
(€ million) | ||||||||||||
Other financial assets | €9,278 | €20 | €(48) | €— | €(1,327) | €7,923 | ||||||
At January 1, 2021 | FCA-PSA Merger | Additions | Repayments | Translation differences | Other changes | At December 31, 2021 | ||||||||
(€ million) | ||||||||||||||
Other financial assets | €53 | €2,911 | €7,856 | €(1,070) | €128 | €(600) | €9,278 | |||||||
10. | Current financial assets |
11. | Trade receivables |
12. | Other current receivables |
At December 31, | ||||
(€ million) | 2022 | 2021 | ||
Receivable from subsidiaries for consolidated Italian corporate tax | €29 | €29 | ||
VAT receivables | 294 | 197 | ||
Italian corporate tax receivables | 50 | 23 | ||
French corporate tax receivables | 435 | 195 | ||
Other | 138 | 162 | ||
Total Other current receivables | €946 | €606 | ||
13. | Cash and cash equivalents |
14. | Equity |
(€ million) | Share Capital | Capital Reserves | Legal Reserves: Cumulative translation adjustment | Legal Reserves: Other | OCI | Retained profit/ (loss) | Profit/ (loss) for the year | Total equity | ||||||||
At January 1, 2021 | €20 | €4,676 | €(1,162) | €8,670 | €294 | €6,622 | €2,173 | €21,293 | ||||||||
FCA - PSA merger (FCA contribution) | 15 | 19,822 | — | — | — | — | — | 19,837 | ||||||||
FCA - PSA merger (Other) | (4) | 4 | — | — | — | — | — | — | ||||||||
Allocation of prior year result | — | — | — | — | — | 2,173 | (2,173) | — | ||||||||
Faurecia loss of control and distribution | (2,883) | 118 | (2,765) | |||||||||||||
Share-based compensation | — | 221 | — | — | — | — | — | 221 | ||||||||
Net profit for the year | — | — | — | — | — | — | 14,200 | 14,200 | ||||||||
Current period change in translation adjustments and OCI, net of taxes | — | — | 2,000 | — | 1,848 | — | — | 3,848 | ||||||||
Legal Reserve | — | — | — | 3,404 | — | (3,404) | — | — | ||||||||
Distribution (not dividends) | — | (1,000) | — | — | — | — | — | (1,000) | ||||||||
Other changes | — | — | — | — | — | 273 | — | 273 | ||||||||
At December 31, 2021 | €31 | €20,840 | €956 | €12,074 | €2,142 | €5,664 | €14,200 | €55,907 |
(€ million) | Share Capital | Capital Reserves | Legal Reserves: Cumulative translation adjustment | Legal Reserves: Other | OCI | Retained profit/ (loss) | Profit/ (loss) for the year | Total equity | ||||||||
At December 31, 2021 | €31 | €20,840 | €956 | €12,074 | €2,142 | €5,664 | €14,200 | €55,907 | ||||||||
Allocation of prior year result | — | — | — | — | — | 14,200 | (14,200) | — | ||||||||
Capital Increase | 1 | 39 | — | — | — | — | — | 40 | ||||||||
Share-based compensation | — | 163 | — | — | — | — | — | 163 | ||||||||
Repurchase of treasury shares | — | (923) | — | — | — | — | — | (923) | ||||||||
Net profit for the year | — | — | — | — | — | — | 16,799 | 16,799 | ||||||||
Current period change in OCI, net of taxes | — | — | 2,010 | — | 997 | — | — | 3,007 | ||||||||
Legal Reserve | — | — | — | 2,997 | — | (2,997) | — | — | ||||||||
Distribution | — | — | — | — | — | (3,353) | — | (3,353) | ||||||||
Other changes | — | — | — | — | — | 359 | — | 359 | ||||||||
At December 31, 2022 | €32 | €20,119 | €2,966 | €15,071 | €3,139 | €13,873 | €16,799 | €71,999 |
15. | Provisions |
At December 31, 2022 | At December 31, 2021 | |||||||||||
Non-current | Current | Total | Non-current | Current | Total | |||||||
(€ million) | ||||||||||||
Provisions for employee benefits | €65 | €23 | €88 | €48 | €33 | €81 | ||||||
Other provisions | — | 2 | 2 | — | 17 | 17 | ||||||
Total Provisions | €65 | €25 | €90 | €48 | €50 | €98 | ||||||
At January 1, 2022 | Increase | Decrease | At December 31, 2022 | |||||
(€ million) | ||||||||
Total Provision | €98 | €10 | €(18) | €90 | ||||
At January 1, 2021 | FCA-PSA Merger | Increase | Decrease | At December 31, 2021 | ||||||
(€ million) | ||||||||||
Total Provision | €63 | €9 | €31 | €(5) | €98 | |||||
16. | Non-current debt |
At December 31, | ||||
2022 | 2021 | |||
(€ million) | ||||
Third-party debt: | ||||
Unsecured senior debt securities | €11,827 | €14,312 | ||
Other debt | €15 | €74 | ||
Total third-party debt | €11,842 | €14,386 | ||
Intercompany debt: | ||||
Intercompany financial payables | €16 | €16 | ||
Total intercompany debt | €16 | €16 | ||
Total Non-current debt | €11,858 | €14,402 | ||
At January 1, 2022 | Issuance | Repayments | Other | At December 31, 2022 | ||||||
(€ million) | ||||||||||
Total Non-current debt | €14,402 | €1,000 | €(48) | €(3,496) | €11,858 | |||||
At January 1, 2021 | FCA-PSA Merger | Issuance | Repayments | Other | At December 31, 2021 | |||||||
(€ million) | ||||||||||||
Total Non-current debt | €3,994 | €6,811 | €3,750 | €— | €(153) | €14,402 | ||||||
17. | Other non-current liabilities |
At December 31, | ||||
2022 | 2021 | |||
(€ million) | ||||
Other non-current liabilities | €10 | €24 | ||
Total Other non-current liabilities | €10 | €24 | ||
18. | Trade payables |
At December 31, | ||||
2022 | 2021 | |||
(€ million) | ||||
Trade payables due to third parties | €29 | €28 | ||
Intercompany trade payables | 19 | 84 | ||
Total trade payables | €48 | €112 | ||
19. | Current debt |
At December 31, | |||
2022 | 2021 | ||
(€ million) | |||
Intercompany debt: | |||
- Current account with Fiat Chrysler Finance S.p.A. | €457 | €311 | |
- Current account with Fiat Chrysler Finance Europe SENC | — | 2,349 | |
Total intercompany debt | €457 | €2,660 | |
Third party debt: | |||
- Notes due in 2023 | 3,361 | — | |
- Accrued interest payable | 245 | 218 | |
- Other debt | 9 | 10 | |
Total third party debt | €3,615 | €228 | |
Total current debt | €4,072 | €2,888 | |
20. | Other debt |
At December 31, | ||||
2022 | 2021 | |||
(€ million) | ||||
Intercompany other debt: | ||||
- Consolidated corporate tax | €239 | €263 | ||
- Consolidated VAT | 134 | 12 | ||
- Other | 18 | 79 | ||
Total intercompany other debt | €391 | €354 | ||
Other debt and taxes payable: | ||||
- Taxes payable | 232 | 232 | ||
- Accrued expenses | 49 | 70 | ||
- Other payables | 62 | 178 | ||
Total Other debt and taxes payable | €343 | €480 | ||
Total Other debt | €734 | €834 | ||
21. | Guarantees granted, commitments and contingent liabilities |
22. | Audit fees |
Years Ended December 31, | ||||
(€ million) | 2022 | 2021 | ||
Audit fees | €39.1 | 33.0 | ||
Audit-related fees | 0.2 | 0.6 | ||
Tax fees | — | 0.3 | ||
Total | €39.3 | €33.9 | ||
23. | Board remuneration |
24. | Subsequent events |
Payments due by period | ||||||||||
(€ million) | Total | Less than 1 year | 1-3 years | 3-5 years | More than 5 years | |||||
Long-term debt(1) | €21,221 | €4,300 | €4,145 | €4,781 | €7,995 | |||||
Interest on Long-term debt(2) | 2,737 | 564 | 802 | 559 | 812 | |||||
Lease liabilities(3) | 2,507 | 669 | 676 | 310 | 852 | |||||
Short-term leases and Low-value assets obligations(4) | 70 | 40 | 21 | 6 | 3 | |||||
Unconditional minimum purchase obligations(5) | 5,271 | 971 | 627 | 794 | 2,879 | |||||
Purchase obligations(6) | 8,045 | 4,909 | 3,046 | 87 | 3 | |||||
Pension contribution requirements(7) | 123 | 123 | — | — | — | |||||
Total | €39,974 | €11,576 | €9,317 | €6,537 | €12,544 | |||||
Country | Location | |
North America | ||
U.S. | Warren Truck, Michigan | |
U.S. | Sterling Heights, Michigan | |
U.S. | Belvidere, Illinois | |
U.S. | Toledo North, Ohio | |
U.S. | Detroit Assembly Complex - Jefferson, Michigan | |
U.S. | Detroit Assembly Complex - Mack, Michigan | |
U.S. | Toledo South, Ohio | |
Mexico | Toluca, Estado de México | |
Mexico | Saltillo Truck, Coahuila | |
Mexico | Saltillo Van, Coahuila | |
Canada | Windsor, Ontario | |
Canada | Brampton, Ontario | |
South America | ||
Brazil | Betim | |
Brazil | Goiana | |
Brazil | Porto Real | |
Argentina | Buenos Aires | |
Argentina | Cordoba | |
Enlarged Europe | ||
France | Hordain | |
France | Mulhouse | |
France | Poissy | |
France | Rennes | |
France | Sochaux | |
Germany | Eisenach | |
Germany | Russelsheim | |
Italy | Turin (Mirafiori) | |
Italy | Cassino | |
Italy | Pomigliano | |
Italy | Melfi | |
Italy | Val Di Sangro | |
Poland | Gliwice | |
Poland | Tychy | |
Slovakia | Trnava | |
Serbia | Kragujevac | |
Spain | Madrid | |
Spain | Vigo | |
Spain | Zaragoza | |
UK | Ellesmere Port | |
UK | Luton |
Years Ended December 31, | ||||
(€ million) | 2022 | 2021 | ||
Audit fees | €39.1 | €33.0 | ||
Audit-related fees | 0.2 | 0.6 | ||
Tax fees(1) | — | 0.3 | ||
Total | €39.3 | €33.9 | ||
Period | Total Number of Shares Purchased | Average Price Paid per Share (€)(1) | Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs | Approximate Value of Shares that May Yet Be Purchased under the Plans or Programs (€) | ||||
Jan 1 to Jan 31, 2022 | — | — | — | — | ||||
Feb 1 to Feb 28, 2022 | — | — | — | — | ||||
March 1 to March 31, 2022 | — | — | — | — | ||||
April 1 to April 30, 2022 | — | — | — | — | ||||
May 1 to May 31, 2022 | — | — | — | — | ||||
June 1 to June 30, 2022 | — | — | — | — | ||||
July 1 to July 31, 2022 | — | — | — | — | ||||
Aug 1 to Aug 31, 2021 | — | — | — | — | ||||
Sept 1 to Sept 30, 2022 | 69,125,544 | 13.36 | — | — | ||||
Oct 1 to Oct 31, 2022 | — | — | — | — | ||||
Nov 1 to Nov 30, 2022 | — | — | — | — | ||||
Dec 1 to Dec 31, 2022 | — | — | — | — | ||||
Total | 69,125,544 | 13.36 | — | — |
Materiality | € 980 million (2021: € 700 million) |
Benchmark applied | 5% of Profit before tax (2021: 5% of Profit before tax) |
Explanation | We determined materiality based on our understanding of the company’s business and our perception of the financial information needs of users of the financial statements. We consider that users of the financial statements of listed entities tend to focus on profit before tax (PBT). We believe that PBT is an important metric for the financial performance of the company. We determined materiality consistent with previous year. |
Full scope | Specific scope | Other procedures including GWC risk- based assessment analytics |
Provision for North America product warranty and recall campaigns | |
Risk | At December 31, 2022, the provision for product warranty and recall campaigns amounted to €9,265 million with the most significant amounts related to the North America region. The company establishes provisions for product warranty obligations, including the estimated cost of service and recall actions in the North America region, at the time the vehicle is sold. The estimated future costs of these actions, which are recorded in cost of revenues in the consolidated income statement, are principally based on assumptions regarding the lifetime warranty costs of each vehicle line and each model year of that vehicle line, as well as claims and past experience for the vehicles. The disclosures on warranty provisions are included in notes 2 and 21 to the consolidated financial statements. Auditing the board of directors’ provision for product warranty and recall campaign was complex in consideration of the judgment required to develop assumptions around future costs to be incurred for warranty provisions. The complexity in evaluating board of director’s estimate related to the North America region’s warranty and campaign provisions is driven by numerous uncertainties, including the nature and frequency of warranty claims and the estimated average costs of such claims. Due to the significance, the uncertainty, and potential volatility of these estimated future costs and other factors, changes in assumptions used could materially affect the result of the company’s consolidated financial statements and is therefore considered a key audit matter. |
Our audit approach | Our audit procedures included, amongst others, evaluating the appropriateness of the company’s accounting policies related to the provision for product warranty and recall campaigns in accordance with IAS 37 Provisions, contingent liabilities and contingent assets, and whether the accounting policies have been applied consistently or whether changes, if any, are appropriate in the circumstances. The procedures designed to address the matter in our audit included, among others, obtaining an understanding, evaluating the design of and testing the operating effectiveness of controls over the company’s warranty and recall campaign process, including controls over the board of director’s review of the aforementioned significant assumptions. We involved actuarial specialists to assist us to evaluate and testing the Company's methodology and the assumptions developed by management in determining the warranty and recall campaign provisions. With the assistance of the actuarial specialists we performed sensitivity analyses and independently calculated a range of probable outcomes for the North America product warranty and recall campaigns provision. We compared current year development against expectations. We performed other audit procedures to evaluate the data applied in the model including, among others, (i) tested warranty payments made in the year, (ii) obtained external third-party confirmations in respect of the completeness and accuracy of current year claims for warranty and recall and (iii) tested estimated costs associated with approval recall campaigns. We evaluated the adequacy of the related disclosures made by the company in this area and whether significant judgments are disclosed and adequately convey the degree of estimation uncertainty in accordance with the requirements of IFRS relevant to accounting estimates. |
Key observations | Based on the results of our procedures, including our assessment that the provision was within the range of possible outcomes independently determined by our own actuarial specialists, we are satisfied that the provision for North America product warranty and recall campaigns is appropriate at December 31, 2022. |
Recoverability of non-current assets with definite useful lives with reference to Enlarged Europe | |
Risk | At December 31, 2022, the non-current assets with definite useful lives amounted to €55,211 million. Non-current assets with definite useful lives include property, plant and equipment (€36,205 million) and intangible assets (€19,006 million), and also include assets historically recorded by Peugeot-Citroen-DS (PCD) in Europe. Intangible assets with definite useful lives mainly consist of capitalized development expenditures. The company reviews the carrying amount of non-current assets with definite useful lives when events or circumstances indicate that an asset may be impaired and, if required the carrying amount of the asset is reduced to its recoverable amount which is the higher of fair value less costs of disposal and its value in use. The recoverable amount is determined at the cash generating unit (CGU) level. The disclosures on non-current assets with definite useful lives are included in notes 2, 10 and 11 of the consolidated financial statements. Auditing the board of directors’ assessment of the recoverability of non-current assets with definite useful lives with reference to Enlarged Europe for PCD was complex and highly judgmental due to the significance, the uncertainties and potential volatility involved in the forecast volumes and margins, which may be affected by regulatory changes as well as changes in the expected costs of implementing electrification. Changes in the assumptions used could potentially materially affect the recoverability of such non-current assets with definite useful lives. Therefore this matter was significant to our audit and considered a key audit matter. |
Our audit approach | Our audit procedures included, amongst others, evaluating the appropriateness of the impairment methodology applied by the company related to the valuation of non-current assets with definite useful lives in accordance with IAS 36 ‘Impairment of Assets’ and whether the methodology has been applied consistently or whether changes, if any, are appropriate in the circumstances. We focused specifically on the recoverability of non-current assets with definite lives with reference to Enlarged Europe. The procedures designed to address the matter in our audit included, among others, obtaining an understanding, evaluating the design and testing the operating effectiveness of controls over the company’s non-current assets with definite useful lives impairment assessment process, including controls over the board of directors’ review of the significant assumptions described above. To test the determination of the recoverable amount of the CGUs, we involved valuation specialists to assist in evaluating the methodology used by the company, including the impairment test model developed and the discount rates (Weighted Average Cost of Capital) applied. With the assistance of our valuation specialists, we performed independent calculations and sensitivity analyses over key assumptions for each CGU. We evaluated the key assumptions applied in determining the recoverable amount and evaluated the CGUs identified and tested the allocation of assets to the carrying value of each CGU . We assessed the cash flow forecasts for each CGU, by comparing volumes with those forecasted per automotive industry market research reports and comparing forecasted revenue and margins with actuals of other vehicles from the same brand and/or segment. We evaluated the consistency of the volumes mix derived from the impairment test with the Company’s long-term strategy for electrification transition and the impact thereof on the cash flows used in determining the cash flows of the CGUs. We evaluated the historical accuracy of the company's forecasts by comparison to actual results and the adequacy of the related disclosures made by the company in this area and whether significant judgments are disclosed and adequately convey the degree of estimation uncertainty in accordance with the requirements of IFRS relevant to accounting estimates. |
Key observations | We concur with the company’s methodology used in performing the impairment test of the Enlarged Europe CGU as of December 31, 2022. As the recoverability of the carrying amount of non-current assets with definite lives in the Enlarged Europe CGU depends on the development and launch of additional vehicles, we agree with the disclosure made in the consolidated financial statements. |
Item | Section | Cross Reference | Page |
Part I | |||
Item 1. | Identity of Directors, Senior Management and Advisers | Not applicable | |
Item 2. | Offer Statistics and Expected Timetable | Not applicable | |
Item 3. | Key Information | ||
B. Capitalization and Indebtedness | Not applicable | ||
C. Reasons for the Offer and Use of Proceeds | Not applicable | ||
D. Risk Factors | |||
Item 4. | Information on the Company | ||
A. History and Development of the Company | |||
B. Business Overview | |||
to the Consolidated Financial Statements | |||
C. Organization Structure | Consolidated Financial Statements | ||
D. Property, Plant and Equipment | |||
Item 4A. | Unresolved Staff Comments | None | |
Item 5. | Operating and Financial Review | ||
A. Operating Results | |||
B. Liquidity and Capital Resources | |||
Note 22 (Debt) to the Consolidated Financial Statements | |||
the Consolidated Financial Statements | |||
C. Research and Development, Patents and Licenses, etc. | |||
D. Trend Information | |||
E. Critical Accounting Estimates | |||
G. Safe Harbor | |||
F. Non-GAAP financial measures | |||
Item | Section | Cross Reference | Page |
Item 6. | Directors, Senior Management and Employees | ||
A. Directors and Senior Management | |||
B. Compensation | Remuneration Report | ||
the Consolidated Financial Statements | |||
C. Board Practices | |||
D. Employees | |||
E. Share Ownership | |||
Item 7. | Major Shareholders and Related Party Transactions | ||
A. Major Shareholders | |||
B. Related Party Transactions | the Consolidated Financial Statements | ||
C. Interests of Experts and Counsel | Not applicable | ||
Item 8. | Financial Information | ||
A. Consolidated Statements and Other Financial Information | |||
to the Consolidated Financial Statements | |||
B. Significant Changes | |||
Item 9. | The Offer and Listing | ||
A. Offer and Listing Details | |||
B. Plan of Distribution | Not applicable | ||
C. Markets | |||
D. Selling Shareholders | Not applicable | ||
E. Dilution | Not applicable | ||
F. Expenses of the Issue | Not applicable | ||
Item 10. | Additional Information | ||
A. Share Capital | Not applicable | ||
B. Memorandum and Articles of Association | |||
C. Material Contracts | the Consolidated Financial Statements | ||
Note 27 (Equity) to the Consolidated Financial Statements | |||
D. Exchange Controls | |||
E. Taxation | |||
F. Dividends and Paying Agents | Not applicable | ||
G. Statements of Experts | Not applicable | ||
H. Documents on Display | |||
I. Subsidiary Information | Not applicable | ||
Item 11. | Quantitative and Qualitative Disclosures | Consolidated Financial Statements |
Item | Section | Cross Reference | Page |
Item 12. | Description of Securities Other than Equity Securities | ||
A. Debt Securities | Not applicable | ||
B. Warrants and Rights | Not applicable | ||
C. Other Securities | Not applicable | ||
D. American Depositary Shares | None | ||
Part II | |||
Item 13. | Defaults, Dividend Arrearages and Delinquencies | None | |
Item 14. | Material Modifications to the Rights of Security Holders and Use of Proceeds | None | |
Item 15. | Controls and Procedures | ||
Item 16A. | Audit Committee Financial Expert | ||
Item 16B. | Code of Ethics | ||
Item 16C. | Principal Accountant Fees and Services | ||
Item 16D. | Exemptions from the Listing Standards for Audit Committees | None | |
Item 16E. | Purchases of Equity Securities by the Issuer and Affiliated Purchasers | Note 27 (Equity) to the Consolidated Financial Statements | |
Item 16F. | Change in the Registrant's Certifying Accountant | None | |
Item 16G. | Corporate Governance | ||
Item 16H. | Mine Safety Disclosure | None | |
Item 16I. | Disclosure Regarding Foreign Jurisdictions that Prevent Inspections | None | |
Part III | |||
Item 17. | Financial Statements | ||
Item 18. | Financial Statements | ||
Item 19. | Exhibits | ||