Stellantis N.V.

BIT-STLAM

Overview Financials Investor Relations Estimates Ownership Industry Dividends Modeling Filings

Income Statement	Dec '14	Dec '15	Dec '16	Dec '17	Dec '18	Dec '19	Dec '20	Dec '21	Dec '22	Dec '23	LTM
Operating Revenues						58,944	47,632	149,267	179,132	188,853	175,294
Finance Div. Revenues						49	24	152	460	691	899
Total Revenues						58,993	47,656	149,419	179,592	189,544	176,193
Total Revenues % Chg.						-20.3%	-19.2%	213.5%	20.2%	5.5%	-7.2%
Cost of Goods Sold, Total						46,625	38,250	119,943	144,281	151,342	144,226
Finance Div. Operating Exp.				—	—	—	—	—	—	—	—
Gross Profit						12,368	9,406	29,476	35,311	38,202	31,967
Selling General & Admin Expenses, Total						4,924	3,915	9,299	9,144	9,744	9,389
R&D Expenses						2,431	2,103	4,336	5,122	5,493	5,392
Other Operating Expenses	—	—	—			—	—	—	—	—	—
Other Operating Expenses, Total						7,355	6,018	13,635	14,266	15,237	14,781
Operating Income						5,013	3,388	15,841	21,045	22,965	17,186
Interest Expense, Total						-156	-191	-601	-1,022	-1,127	-1,258
Interest And Investment Income						135	51	188	1,066	2,678	2,633
Net Interest Expenses						-21	-140	-413	44	1,551	1,375
Income (Loss) On Equity Invest.						-62	-74	737	264	491	279
Currency Exchange Gains (Loss)						—	—	—	—	—	—
Other Non Operating Income (Expenses)						-101	-19	-152	-649	-1,174	-626
EBT, Excl. Unusual Items						4,829	3,155	16,013	20,704	23,833	18,214
Restructuring Charges						-1,337	-416	-698	-1,144	-1,119	-1,779
Gain (Loss) On Sale Of Investments	—	—	—	—	—	119	174	-35	72	-112	-140
Gain (Loss) On Sale Of Assets	—	—	—			—	—	—	—	—	—
Asset Writedown						-142	-128	-151	-124	-184	-369
Other Unusual Items				—		—	57	—	—	—	-129
EBT, Incl. Unusual Items						3,469	2,842	15,129	19,508	22,418	15,797
Income Tax Expense						548	504	1,911	2,729	3,793	2,443
Earnings From Continuing Operations						2,921	2,338	13,218	16,779	18,625	13,354
Earnings Of Discontinued Operations	—	—	—		—	663	-315	990	—	—	—
Minority Interest						-383	150	-8	20	-29	-57
Net Income						3,201	2,173	14,200	16,799	18,596	13,297
Net Income to Common Incl Extra Items						3,201	2,173	14,200	16,799	18,596	13,297
Net Income to Common Excl. Extra Items						2,538	2,488	13,210	16,799	18,596	13,297
Total Shares Outstanding						894.9	887	3,132.6	3,144.2	3,023.1	2,941.6
Weighted Avg. Shares Outstanding						1,558	1,544	3,132.6	3,144.2	3,023.1	2,941.6
Weighted Avg. Shares Outstanding Dil						1,639.8	1,626.9	3,132.6	3,144.2	3,023.1	2,941.6
EPS						2.1	1.4	4.5	5.3	6.2	4.5
EPS Diluted						2	1.3	4.5	5.3	6.2	4.5
EBITDA						6,291	4,753	19,608	25,394	27,714	21,805
Effective Tax Rate						15.8%	17.7%	12.6%	14%	16.9%	15.5%