Exhibit 99.1 | Supplemental Information for the year ended December 31, 2017 |
Exhibit 99.2 | Supplemental Information for the year ended December 31, 2017 |
Date: February 22, 2018 | FIAT CHRYSLER AUTOMOBILES N.V. | |||
By: /s/ Richard K. Palmer | ||||
Name: Richard K. Palmer | ||||
Title: Chief Financial Officer |
Exhibit Number | Description of Exhibit |
Exhibit 99.1 | Supplemental Information for the year ended December 31, 2017 |
Exhibit 99.2 | Supplemental Information for the year ended December 31, 2017 |
For the Year Ended December 31, 2017 | For the Year Ended December 31, 2016 | |||||||||||||||||
(€ million) | Group | Industrial activities | Financial services | Group | Industrial activities | Financial services | ||||||||||||
Net revenues | 110,934 | 110,745 | 296 | 111,018 | 110,836 | 278 | ||||||||||||
Cost of revenues | 93,975 | 93,891 | 191 | 95,295 | 95,201 | 190 | ||||||||||||
Selling, general and other costs | 7,385 | 7,353 | 32 | 7,568 | 7,537 | 31 | ||||||||||||
Research and development costs | 3,230 | 3,230 | — | 3,274 | 3,274 | — | ||||||||||||
Result from investments | 410 | 220 | 190 | 316 | 161 | 155 | ||||||||||||
Reversal of a Brazilian indirect tax liability | 895 | 895 | — | — | — | — | ||||||||||||
Gains on the disposal of investments | 76 | 76 | — | 13 | 13 | — | ||||||||||||
Restructuring costs | 95 | 93 | 2 | 88 | 87 | 1 | ||||||||||||
Net financial expenses | 1,469 | 1,469 | — | 2,016 | 2,016 | — | ||||||||||||
Profit before taxes | 6,161 | 5,900 | 261 | 3,106 | 2,895 | 211 | ||||||||||||
Tax expense | 2,651 | 2,624 | 27 | 1,292 | 1,270 | 22 | ||||||||||||
Result from intersegment investments | — | 234 | — | — | 189 | — | ||||||||||||
Net profit | 3,510 | 3,510 | 234 | 1,814 | 1,814 | 189 | ||||||||||||
Adjusted EBIT | 7,054 | 6,791 | 263 | 6,056 | 5,844 | 212 |
At December 31, 2017 | At December 31, 2016 | |||||||||||||||||
(€ million) | Group | Industrial activities | Financial services | Group | Industrial activities | Financial services | ||||||||||||
Goodwill and intangible assets with indefinite useful lives | 13,390 | 13,390 | — | 15,222 | 15,222 | — | ||||||||||||
Other intangible assets | 11,542 | 11,539 | 3 | 11,422 | 11,419 | 3 | ||||||||||||
Property, plant and equipment | 29,014 | 29,012 | 2 | 30,431 | 30,429 | 2 | ||||||||||||
Investments and other financial assets | 2,977 | 3,356 | 1,228 | 3,204 | 3,607 | 1,111 | ||||||||||||
Deferred tax assets | 2,004 | 1,955 | 49 | 3,699 | 3,644 | 55 | ||||||||||||
Inventories | 12,922 | 12,922 | — | 12,121 | 12,121 | — | ||||||||||||
Assets sold with a buy-back commitment | 1,748 | 1,748 | — | 1,533 | 1,533 | — | ||||||||||||
Trade receivables | 2,460 | 2,461 | 19 | 2,479 | 2,480 | 30 | ||||||||||||
Receivables from financing activities | 3,140 | 1,356 | 2,906 | 2,578 | 884 | 2,537 | ||||||||||||
Tax receivables | 298 | 293 | 5 | 299 | 293 | 6 | ||||||||||||
Other assets | 4,166 | 4,157 | 9 | 3,917 | 3,901 | 16 | ||||||||||||
Cash and cash equivalents | 12,638 | 12,423 | 215 | 17,318 | 17,167 | 151 | ||||||||||||
Assets held for sale | — | — | — | 120 | 120 | — | ||||||||||||
TOTAL ASSETS | 96,299 | 94,612 | 4,436 | 104,343 | 102,820 | 3,911 | ||||||||||||
Equity and Liabilities | ||||||||||||||||||
Equity | 20,987 | 20,987 | 1,598 | 19,353 | 19,353 | 1,474 | ||||||||||||
Employee benefits liabilities | 9,278 | 9,276 | 2 | 9,863 | 9,861 | 2 | ||||||||||||
Provisions | 14,779 | 14,777 | 11 | 15,837 | 15,826 | 11 | ||||||||||||
Deferred tax liabilities | 388 | 388 | — | 194 | 194 | — | ||||||||||||
Debt | 17,971 | 16,461 | 2,632 | 24,048 | 22,638 | 2,293 | ||||||||||||
Trade payables | 21,939 | 21,939 | 8 | 22,655 | 22,673 | 2 | ||||||||||||
Other financial liabilities | 139 | 139 | — | 697 | 690 | 7 | ||||||||||||
Tax payables | 383 | 370 | 22 | 187 | 180 | 15 | ||||||||||||
Other liabilities | 10,435 | 10,275 | 163 | 11,412 | 11,308 | 107 | ||||||||||||
Liabilities held for sale | — | — | — | 97 | 97 | — | ||||||||||||
TOTAL EQUITY AND LIABILITIES | 96,299 | 94,612 | 4,436 | 104,343 | 102,820 | 3,911 |
For the Year Ended December 31, 2017 | For the Year Ended December 31, 2016 | |||||||||||||||||
(€ million) | Group | Industrial activities | Financial services | Group | Industrial activities | Financial services | ||||||||||||
CASH FLOWS FROM OPERATING ACTIVITIES: | ||||||||||||||||||
Net profit | 3,510 | 3,510 | 234 | 1,814 | 1,814 | 189 | ||||||||||||
Amortization and depreciation | 5,890 | 5,889 | 1 | 5,956 | 5,955 | 1 | ||||||||||||
Net losses/(gains) on disposal of non-current assets and other non-cash items | (259 | ) | (318 | ) | (175 | ) | 111 | 58 | (136 | ) | ||||||||
Dividends received | 102 | 115 | — | 123 | 159 | — | ||||||||||||
Change in provisions | 555 | 553 | 2 | 1,519 | 1,518 | 1 | ||||||||||||
Change in deferred taxes | 1,057 | 1,058 | (1 | ) | 389 | 387 | 2 | |||||||||||
Change in items due to buy-back commitments | (11 | ) | (11 | ) | — | (95 | ) | (95 | ) | — | ||||||||
Change in working capital | (459 | ) | (557 | ) | 98 | 777 | 767 | 10 | ||||||||||
TOTAL | 10,385 | 10,239 | 159 | 10,594 | 10,563 | 67 | ||||||||||||
CASH FLOWS FROM/(USED IN) INVESTING ACTIVITIES: | ||||||||||||||||||
Investments in property, plant and equipment and intangible assets | (8,666 | ) | (8,663 | ) | (3 | ) | (8,815 | ) | (8,812 | ) | (3 | ) | ||||||
Investment in joint ventures, associates and unconsolidated subsidiaries | (18 | ) | (18 | ) | — | (116 | ) | (116 | ) | — | ||||||||
Proceeds from the sale of non-current assets | 65 | 64 | 1 | 91 | 91 | — | ||||||||||||
Net change in receivables from financing activities | (838 | ) | (207 | ) | (631 | ) | (483 | ) | (185 | ) | (298 | ) | ||||||
Change in current securities | 175 | 140 | 35 | 299 | 301 | (2 | ) | |||||||||||
Other changes | (14 | ) | (14 | ) | — | (15 | ) | (17 | ) | 2 | ||||||||
TOTAL | (9,296 | ) | (8,698 | ) | (598 | ) | (9,039 | ) | (8,738 | ) | (301 | ) | ||||||
CASH FLOWS FROM/(USED IN) FINANCING ACTIVITIES: | ||||||||||||||||||
Net change in debt and other financial assets/liabilities | (4,470 | ) | (5,009 | ) | 534 | (4,990 | ) | (5,262 | ) | 272 | ||||||||
Increase in share capital | 3 | 3 | — | 18 | 18 | — | ||||||||||||
Distributions paid | (1 | ) | (1 | ) | (13 | ) | (18 | ) | (18 | ) | (36 | ) | ||||||
Other changes | (5 | ) | — | — | (137 | ) | (137 | ) | — | |||||||||
TOTAL | (4,473 | ) | (5,007 | ) | 521 | (5,127 | ) | (5,399 | ) | 236 | ||||||||
Translation exchange differences | (1,296 | ) | (1,278 | ) | (18 | ) | 228 | 213 | 15 | |||||||||
TOTAL CHANGE IN CASH AND CASH EQUIVALENTS | (4,680 | ) | (4,744 | ) | 64 | (3,344 | ) | (3,361 | ) | 17 | ||||||||
CASH AND CASH EQUIVALENTS AT BEGINNING OF THE PERIOD | 17,318 | 17,167 | 151 | 20,662 | 20,528 | 134 | ||||||||||||
CASH AND CASH EQUIVALENTS AT END OF THE PERIOD | 12,638 | 12,423 | 215 | 17,318 | 17,167 | 151 |