Exhibit 99.1 | Supplemental Information as of and for the three months ended March 31, 2020 |
Exhibit 99.2 | Supplemental Information as of and for the three months ended March 31, 2020 |
Date: May 6, 2020 | FIAT CHRYSLER AUTOMOBILES N.V. | ||
By: | /s/ Richard K. Palmer | ||
Name: Richard K. Palmer | |||
Title: Chief Financial Officer and Director |
Exhibit Number | Description of Exhibit |
Exhibit 99.1 | Supplemental Information as of and for the three months ended March 31, 2020 |
Exhibit 99.2 | Supplemental Information as of and for the three months ended March 31, 2020 |
For the three months ended March 31, 2020 | For the three months ended March 31, 2019 | |||||||||||||||||
(€ million) | Group | Industrial activities | Financial services | Group | Industrial activities | Financial services | ||||||||||||
Net revenues | 20,567 | 20,523 | 82 | 24,481 | 24,418 | 91 | ||||||||||||
Cost of revenues | 18,878 | 18,868 | 48 | 21,181 | 21,157 | 52 | ||||||||||||
Selling, general and other costs | 1,439 | 1,433 | 6 | 1,517 | 1,510 | 7 | ||||||||||||
Research and development costs | 933 | 933 | — | 673 | 673 | — | ||||||||||||
Result from investments | 42 | (16 | ) | 58 | 58 | 1 | 57 | |||||||||||
Gains on disposal of investments | 5 | 5 | — | — | — | — | ||||||||||||
Restructuring costs | 20 | 20 | — | 204 | 204 | — | ||||||||||||
Net financial expenses | 213 | 213 | — | 244 | 244 | — | ||||||||||||
(Loss)/profit before taxes | (869 | ) | (955 | ) | 86 | 720 | 631 | 89 | ||||||||||
Tax expense | 825 | 816 | 9 | 212 | 203 | 9 | ||||||||||||
Result from intersegment investments | — | 77 | — | — | 80 | — | ||||||||||||
Net (loss)/profit from continuing operations | (1,694 | ) | (1,694 | ) | 77 | 508 | 508 | 80 | ||||||||||
Profit from discontinued operations, net of tax | — | — | — | 111 | 111 | — | ||||||||||||
Net (loss)/profit | (1,694 | ) | (1,694 | ) | 77 | 619 | 619 | 80 | ||||||||||
Adjusted EBIT | 52 | (34 | ) | 86 | 1,067 | 978 | 89 |
At March 31, 2020 | At December 31, 2019 | |||||||||||||||||
(€ million) | Group | Industrial activities | Financial services | Group | Industrial activities | Financial services | ||||||||||||
Assets | ||||||||||||||||||
Goodwill and intangible assets with indefinite useful lives | 14,614 | 14,614 | — | 14,257 | 14,257 | — | ||||||||||||
Other intangible assets | 12,538 | 12,534 | 4 | 12,447 | 12,442 | 5 | ||||||||||||
Property, plant and equipment | 28,511 | 28,504 | 7 | 28,608 | 28,605 | 3 | ||||||||||||
Investments and other financial assets | 3,439 | 3,859 | 1,598 | 3,019 | 3,467 | 1,549 | ||||||||||||
Deferred tax assets | 1,175 | 1,148 | 27 | 1,689 | 1,660 | 29 | ||||||||||||
Inventories | 11,368 | 11,344 | 24 | 9,722 | 9,722 | — | ||||||||||||
Assets sold with a buy-back commitment | 1,631 | 1,631 | — | 1,626 | 1,626 | — | ||||||||||||
Trade receivables | 1,791 | 1,801 | 37 | 2,064 | 2,067 | 30 | ||||||||||||
Receivables from financing activities | 2,348 | 909 | 2,668 | 3,155 | 1,106 | 3,176 | ||||||||||||
Tax receivables | 465 | 461 | 4 | 466 | 459 | 7 | ||||||||||||
Other assets | 5,185 | 5,179 | 10 | 5,601 | 5,594 | 7 | ||||||||||||
Cash and cash equivalents | 12,134 | 11,827 | 307 | 15,014 | 14,867 | 147 | ||||||||||||
Assets held for sale | 316 | 316 | — | 376 | 376 | — | ||||||||||||
TOTAL ASSETS | 95,515 | 94,127 | 4,686 | 98,044 | 96,248 | 4,953 | ||||||||||||
Equity and Liabilities | ||||||||||||||||||
Equity | 26,520 | 26,520 | 2,017 | 28,675 | 28,675 | 1,995 | ||||||||||||
Employee benefits liabilities | 9,163 | 9,161 | 2 | 9,051 | 9,049 | 2 | ||||||||||||
Provisions | 13,657 | 13,652 | 6 | 14,005 | 14,000 | 7 | ||||||||||||
Deferred tax liabilities | 1,879 | 1,879 | — | 1,628 | 1,628 | — | ||||||||||||
Debt | 14,213 | 12,983 | 2,459 | 12,901 | 11,278 | 2,750 | ||||||||||||
Trade payables | 20,498 | 20,492 | 43 | 21,616 | 21,610 | 26 | ||||||||||||
Other financial liabilities | 680 | 680 | — | 318 | 318 | — | ||||||||||||
Tax liabilities | 380 | 367 | 19 | 400 | 378 | 27 | ||||||||||||
Other liabilities | 8,327 | 8,191 | 140 | 9,214 | 9,072 | 146 | ||||||||||||
Liabilities held for sale | 198 | 202 | — | 236 | 240 | — | ||||||||||||
TOTAL EQUITY AND LIABILITIES | 95,515 | 94,127 | 4,686 | 98,044 | 96,248 | 4,953 |
For the three months ended March 31, 2020 | For the three months ended March 31, 2019 | |||||||||||||||||
(€ million) | Group | Industrial activities | Financial services | Group | Industrial activities | Financial services | ||||||||||||
CASH FLOW FROM OPERATING ACTIVITIES: | ||||||||||||||||||
Net (loss)/profit from continuing operations | (1,694 | ) | (1,694 | ) | 77 | 508 | 508 | 80 | ||||||||||
Amortization and depreciation | 1,335 | 1,334 | 1 | 1,383 | 1,382 | 1 | ||||||||||||
Net losses/(gains) on disposal of non-current assets and other non-cash items | 718 | 698 | (57 | ) | (40 | ) | (60 | ) | (60 | ) | ||||||||
Dividends received | 72 | 93 | — | 56 | 59 | — | ||||||||||||
Change in provisions | (464 | ) | (464 | ) | — | (201 | ) | (201 | ) | — | ||||||||
Change in deferred taxes | 734 | 733 | 1 | 54 | 52 | 2 | ||||||||||||
Change in items due to buy back commitments and GDP vehicles | 32 | 35 | (3 | ) | (39 | ) | (39 | ) | — | |||||||||
Change in working capital | (3,553 | ) | (3,550 | ) | (3 | ) | (651 | ) | (660 | ) | 9 | |||||||
Cash flows (used in)/from operating activities - discontinued operations | — | — | — | (371 | ) | (371 | ) | — | ||||||||||
TOTAL | (2,820 | ) | (2,815 | ) | 16 | 699 | 670 | 32 | ||||||||||
CASH FLOWS (USED IN)/FROM INVESTING ACTIVITIES: | ||||||||||||||||||
Investments in property, plant and equipment and intangible assets | (2,327 | ) | (2,327 | ) | — | (1,376 | ) | (1,376 | ) | — | ||||||||
Investments in joint ventures, associates and unconsolidated subsidiaries | — | — | — | (1 | ) | (1 | ) | — | ||||||||||
Proceeds from the sale of tangible and intangible assets | 48 | 48 | — | 9 | 9 | — | ||||||||||||
Net change in receivables from financing activities | 615 | 17 | 598 | 578 | 101 | 477 | ||||||||||||
Change in securities | 283 | 283 | — | — | — | — | ||||||||||||
Other changes | 2 | 2 | — | (63 | ) | (63 | ) | — | ||||||||||
Cash flows used in investing activities - discontinued operations | — | — | — | (113 | ) | (113 | ) | — | ||||||||||
TOTAL | (1,379 | ) | (1,977 | ) | 598 | (966 | ) | (1,443 | ) | 477 | ||||||||
CASH FLOWS (USED IN)/FROM FINANCING ACTIVITIES: | ||||||||||||||||||
Net change in debt and other financial assets/liabilities | 1,324 | 1,720 | (396 | ) | (758 | ) | (270 | ) | (488 | ) | ||||||||
Distributions paid | — | — | (21 | ) | (5 | ) | (5 | ) | (3 | ) | ||||||||
Cash flows from/(used in) financing activities - discontinued operations | — | — | — | (48 | ) | (48 | ) | — | ||||||||||
TOTAL | 1,324 | 1,720 | (417 | ) | (811 | ) | (323 | ) | (491 | ) | ||||||||
Translation exchange differences | (7 | ) | 30 | (37 | ) | 231 | 226 | 5 | ||||||||||
TOTAL CHANGE IN CASH AND CASH EQUIVALENTS | (2,882 | ) | (3,042 | ) | 160 | (847 | ) | (870 | ) | 23 | ||||||||
CASH AND CASH EQUIVALENTS AT BEGINNING OF THE PERIOD | 15,014 | 14,867 | 147 | 12,450 | 12,275 | 175 | ||||||||||||
ADD: CASH AND CASH EQUIVALENTS AT BEGINNING OF THE PERIOD - INCLUDED WITHIN ASSETS HELD FOR SALE | 17 | 17 | — | 719 | 719 | — | ||||||||||||
TOTAL CHANGE IN CASH AND CASH EQUIVALENTS | (2,882 | ) | (3,042 | ) | 160 | (847 | ) | (870 | ) | 23 | ||||||||
LESS: CASH AND CASH EQUIVALENTS AT END OF THE PERIOD - INCLUDED WITHIN ASSETS HELD FOR SALE | 15 | 15 | — | 418 | 418 | — | ||||||||||||
CASH AND CASH EQUIVALENTS AT END OF THE PERIOD | 12,134 | 11,827 | 307 | 11,904 | 11,706 | 198 |
At March 31, 2020 | At December 31, 2019 | |||||||||||||||||
(€ million) | Group | Industrial activities | Financial services | Group | Industrial activities | Financial services | ||||||||||||
Third parties debt (Principal) | (14,236 | ) | (12,526 | ) | (1,710 | ) | (12,910 | ) | (11,121 | ) | (1,789 | ) | ||||||
Capital market(1) | (6,675 | ) | (6,345 | ) | (330 | ) | (6,676 | ) | (6,277 | ) | (399 | ) | ||||||
Bank debt | (5,381 | ) | (4,080 | ) | (1,301 | ) | (3,868 | ) | (2,642 | ) | (1,226 | ) | ||||||
Other debt(2) | (496 | ) | (418 | ) | (78 | ) | (726 | ) | (564 | ) | (162 | ) | ||||||
Lease liabilities | (1,684 | ) | (1,683 | ) | (1 | ) | (1,640 | ) | (1,638 | ) | (2 | ) | ||||||
Accrued interest and other adjustments(3) | 23 | 28 | (5 | ) | 9 | 10 | (1 | ) | ||||||||||
Debt with third parties from continuing operations (excluding held for sale) | (14,213 | ) | (12,498 | ) | (1,715 | ) | (12,901 | ) | (11,111 | ) | (1,790 | ) | ||||||
Debt classified as held for sale | (67 | ) | (67 | ) | — | (81 | ) | (81 | ) | — | ||||||||
Debt with third parties including held for sale | (14,280 | ) | (12,565 | ) | (1,715 | ) | (12,982 | ) | (11,192 | ) | (1,790 | ) | ||||||
Intercompany, net(4) | — | 258 | (258 | ) | — | 792 | (792 | ) | ||||||||||
Current financial receivables from jointly-controlled financial services companies(5) | 51 | 51 | — | 83 | 83 | — | ||||||||||||
Debt, net of intercompany, and current financial receivables from jointly-controlled financial service companies, including held for sale | (14,229 | ) | (12,256 | ) | (1,973 | ) | (12,899 | ) | (10,317 | ) | (2,582 | ) | ||||||
Derivative financial assets/(liabilities), net of collateral deposits (excluding held for sale)(6) | 250 | 248 | 2 | (178 | ) | (178 | ) | — | ||||||||||
Current debt securities(7) | 169 | 169 | — | 480 | 480 | — | ||||||||||||
Cash and cash equivalents | 12,134 | 11,827 | 307 | 15,014 | 14,867 | 147 | ||||||||||||
Cash and cash equivalents, current debt securities and Derivative financial assets/(liabilities), net, classified as held for sale | 13 | 13 | — | 17 | 17 | — | ||||||||||||
Total Net cash/(debt) including held for sale | (1,663 | ) | 1 | (1,664 | ) | 2,434 | 4,869 | (2,435 | ) | |||||||||
Net industrial cash/(debt) from continuing operations (excluding held for sale)(8) | 111 | 4,859 | ||||||||||||||||
Net industrial cash/(debt) from held for sale(8) | (110 | ) | 10 | |||||||||||||||
Total Net industrial cash/(debt) | 1 | 4,869 |
(€ billion) | Outstanding March 31, 2020 | Outstanding December 31, 2019 | ||||
Bank debt | 5.4 | 3.9 | ||||
Capital markets debt | 6.7 | 6.7 | ||||
Other debt | 0.4 | 0.6 | ||||
Lease liabilities | 1.7 | 1.6 | ||||
Cash maturities | 14.2 | 12.8 | ||||
Asset-backed financing | 0.1 | 0.2 | ||||
Accruals | 0.0 | 0.0 | ||||
Gross Debt(1),(2) | 14.3 | 13.0 |
Outstanding March 31, 2020 | (€ billion) | 9 Months 2020 | 2021 | 2022 | 2023 | 2024 | Beyond | ||||||||||||||
5.4 | Bank debt | 2.6 | 1.1 | 0.8 | 0.4 | 0.1 | 0.4 | ||||||||||||||
6.7 | Capital markets debt | 1.5 | 1.2 | 1.4 | 1.4 | 1.3 | 0.0 | ||||||||||||||
0.4 | Other debt | 0.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | ||||||||||||||
1.7 | Lease liabilities | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.6 | ||||||||||||||
14.2 | Total Cash maturities(1)(2) | 4.8 | 2.5 | 2.4 | 2.0 | 1.5 | 1.0 | ||||||||||||||
12.3 | Cash and Marketable securities | ||||||||||||||||||||
6.3 | Undrawn committed credit lines | ||||||||||||||||||||
18.6 | Total available liquidity |