AI assistant
Renault — Interim / Quarterly Report 2010
Feb 10, 2011
1625_10-k_2011-02-10_ce519039-1523-47d6-b18d-917eb4bfc2d9.pdf
Interim / Quarterly Report
Open in viewerOpens in your device viewer
| In Brief | 3 |
|---|---|
| Key figures | 3 |
| Overview 3 | |
| 2011 Outlook | 4 |
| Chapter 1 - Sales performance 5 | |
| Summary 5 | |
| 1.1. Automobile 7 |
|
| 1.1.1. Group sales worldwide (units) 7 | |
| 1.1.2. Renault brand 7 | |
| 1.1.3. Dacia brand 8 | |
| 1.1.4. Renault Samsung Motors brand 8 | |
| 1.1.5. Group sales by brand (units) 8 | |
| 1.2. SAleS FinAncing 9 | |
| 1.2.1. RCI Banque group activity 9 | |
| 1.2.2Proportion of new vehicles financed 9 | |
| 1.3. SAleS And production StAtiSticS 11 |
|
| Chapitre 2 - Financial results 16 | |
| Overview 16 | |
| 2.1. commentS on the FinAnciAl reSultS 16 |
|
| 2.1.1. Consolidated income statement 16 | |
| 2.1.2. Net capex and R&D expenses 18 | |
| 2.1.3. Automotive debt 19 | |
| 2.1.4. Liquidity at December 31, 2010 20 | |
| 2.2. conSolidAted FinAnciAl StAtementS 21 |
|
| 2.2.1. Consolidated income statement 21 | |
| 2.2.2. Consolidated comprehensive income 22 | |
| 2.2.3. Consolidated financial position 23 | |
| 2.2.4. Change in shareholders' equity 24 | |
| 2.2.5. Consolidated cash flows 25 | |
| 2.2.6. Segment reporting 26 | |
| Chapitre 3 - Financial Information on the Alliance 33 | |||||
|---|---|---|---|---|---|
| -- | -- | -- | -- | -- | ------------------------------------------------------- |
In brief In brief
Key FIGUReS
| 2010 | 2009 | Change | ||
|---|---|---|---|---|
| Worldwide Group sales | million units | 2.63 | 2.31 | +13.7% |
| Group revenues | euro million | 38,971 | 33,712 | +15.6% |
| Operating margin | euro million | 1,099 | -396 | +1,495 |
| % of revenues | +2.8% | -1.2% | +4.0 pts | |
| Capital gain on disposal of B shares in Volvo AB | euro million | 2,000 | - | +2,000 |
| Contribution from associated companies | euro million | 1,289 | -1,561 | +2,850 |
| o/w Nissan | 1,084 | -902 | +1,986 | |
| o/w Volvo AB | 214 | -301 | +515 | |
| o/w AvtoVAZ | -21 | -370 | +349 | |
| Net income | euro million | 3,490 | -3,068 | +6,558 |
| Net income, Group share | euro million | 3,420 | -3,125 | +6,545 |
| Net income per share | euro | 12.70 | -12.13 | +24.83 |
| Automotive operational free cash flow (1) | euro million | 1,670 | 2,007 | -337 |
| Automotive net financial debt | euro million | 1,435 | 5,921 | -4,486 |
| Debt-to-equity ratio | % | 6.3% | 35.9% | +29.6 pts |
| Sales Financing average loans outstanding | euro billion | 21.0 | 20.2 | +3.9% |
OVeRVIeW
In 2010, unit sales for the Group grew by 13.7% and posted a global market share of 3.7%, thanks to its appealing range and an 11.7% increase in the global passenger car and light commercial vehicle (PC + LCV) market. All the Group's brands and Regions contributed to the growth:
- Renault brand sales increased by 13.6%, Dacia brand sales by 11.8% and Renault Samsung Motors brand sales by 18.6%;
- in Europe, in a PC + LCV market that fell 3.7%, the Group increased its market share by 1.1 points to 10.7%. Outside Europe, PC + LCV sales rose by 26.2%, outperforming market growth.
The Group reported revenues of €38,971 million, up 15.6% on 2009.
The Group's operating margin came to €1,099 million in 2010, or 2.8% of revenues, compared with a negative €396 million (-1.2% of revenues) in 2009.
Automotive division operating margin increased by €1,298 million to €396 million (1.1% of revenues) due to a combination of factors:
- a strong commercial performance that contributed for a €698 million increase;
- a positive €288 million exchange rate effect owing chiefly to the euro's slide against the ruble, Brazilian real, Korean won and other European currencies;
- a negative overall mix/price impact of €143 million;
- a €431 million decrease in purchasing costs (including a negative impact of €148 million from raw materials);
- the ongoing company-wide cost-cutting policy.
(1) Operational free cash flow: cash flow (excluding dividends received from associated companies) minus tangible and intangible investments net of disposals +/- change in working capital requirement. Dividends received from associated companies came to €88 million.
In brief In brief
Sales Financing contributed €703 million to the Group's operating margin owing to the success of packaged offers and a lower cost of risk.
The Group posted a capital gain of €2,000 million on the sale in October of B shares in Volvo AB.
Renault's share in associated companies, mainly Nissan, Volvo AB and AvtoVAZ, contributed €1,289 million in 2010.
Net income amounted to €3,490 million, and net income, Group share, was €3,420 million.
Automotive division generated positive operational free cash flow(1) of €1,670 million.
As a result, Automotive net financial debt fell by €4,486 million compared with December 31, 2009 to €1,435 million. The debt-to-equity ratio came to 6.3% on December 31, 2010 compared with 35.9% at end-December 2009.
2011 OUTLOOK(2)
The global automotive market (PC+LCV) should grow by 6% compared to 2010. Trends by Region will continue to be contrasted. Markets outside Europe will remain dynamic while the European market should pursue consolidation (0% to -2%), notably with a decline in the French market of around -8%.
In this context, with the appeal of its internal-combustion vehicle range and the launch of a range of electric vehicles, unit sales and revenues in 2011 should be above 2010. The Group targets an automotive operational free cash flow above €500 million with a ratio of Capex+R&D at 9% of revenues.
(1) Operational free cash flow: cash flow (excluding dividends received from associated companies) minus tangible and intangible investments net of disposals +/- change in working capital requirement. Dividends received from associated companies came to €88 million.
(2) The Group has in parallel announced a new strategic plan for 2011 to 2016, presented in a separate press release.
Summary
Automobile
- The Renault group set a new sales record, with 2,625,800 vehicles sold in 2010.
- All the brands (Renault, Dacia, Renault Samsung Motors) increased sales volumes: Renault brand sales rose 13.6%, while Dacia sales increased 11.8% and Renault Samsung Motors sales grew 18.6%.
- All the Regions (Europe, Euromed, Eurasia, Americas, Asia-Africa) also increased sales volumes.
- Renault confirmed its number-one ranking in the European light commercial vehicle market for the 13th consecutive year, with a 15.9% share of the market.
- In a world market that rose 11.7%, the PC+LCV sales of the Renault group increased 13.7%, for a 3.7% share of the market.
- In 2010 Renault relied on a complete range of products adapted to the Group's different markets. The Mégane consolidated its very good performance, with a number-two ranking in the C segment in Europe.
- Renault Master sales rose 26.1% on the strength of New Master, reinforcing the Renault brand's leadership in the European light commercial vehicle market.
- The Dacia brand benefitted from the strong success of Duster, launched in April, which sold in 67,000 units.
- The Group grew market share in 14 of its 15 major markets in 2010.
| Volumes* 2010 (units) |
Market share (PC+LCV) (%) |
Change in M/S on 2009 |
||
|---|---|---|---|---|
| 1 | France | 744,735 | 27.9 | +1.7 |
| 2 | Germany | 171,411 | 5.5 | -0.5 |
| 3 | Brazil | 160,297 | 4.8 | +0.9 |
| 4 | South Korea | 155,697 | 10.1 | +0.8 |
| 5 | Italy | 140,678 | 6.6 | +1.2 |
| 6 | Spain + Canary Islands | 124,813 | 11.4 | +0.5 |
| 7 | Turkey | 114,111 | 14.9 | +0.2 |
| 8 | United-Kingdom | 113,393 | 5.0 | +1.7 |
| 9 | Russia | 96,466 | 5.1 | +0.1 |
| 10 | Belgium + Luxembourg | 84,876 | 12.9 | +1.8 |
| 11 | Argentina | 82,385 | 13.0 | +0.6 |
| 12 | Algeria | 63,369 | 28.1 | +4.7 |
| 13 | Iran | 46 587 | 3.1 | +0.4 |
| 14 | Romania | 45 820 | 39.6 | +4.0 |
| 15 | Netherlands | 45 759 | 8.6 | +1.0 |
| * Preliminary figures. |
The RenaulT gRoup's Top 15 maRkeTs:
europe
In Europe, Group PC+LCV sales rose 7.3% to 1,642,000 units, in a market that contracted 3.7%. The Group increased its market share by 1.1 points to 10.7%.
Renault became the number-two brand in Europe on the success of the Mégane family, Clio and a steady performance by Twingo.
- With a 6.1% increase in sales volumes, the Group reported the strongest growth of any brand in France, where the stable market (-0.3%) continued to be bolstered by the scrappage bonus. It increased its market share in the country by 1.7 points to 27.9%.
- Following the end of government aid, total industry volume in Germany fell 21.7%, with Renault group sales down 28.6% and a 5.5% market share.
- In an Italian market that fell 8.6%, Group sales grew 12.5% for a 6.6% share of the market.
- In the United-Kingdom, where the market grew 3.3%, the Group consolidated its market share at 5.0%, up 1.7 points year on year.
- In a stable Spanish market, up 3.6% on 2009, Group volumes rose 8.3% for a 0.5-point increase in market share to 11.4%.
outside europe
The Group continued to grow outside Europe, with volumes up 26.2% in dynamic markets (+19.2%). Sales outside Europe accounted for 37% of total Group volumes in 2010, up from 34% in 2009.
- In Brazil, the Group's third-largest market, the Group set a sales record with 160,300 units, up 36.4%.
- Driven by the success of Sandero and Logan and the Fluence debut, market share rose to 13% in Argentina.
- In South Korea, where the market increased 7.2%, the strong success of the new SM3 and SM5 enabled Renault Samsung Motors to set a new sales record with 155,692 units, for a 10.1% share of the market.
- Renault sales in Turkey slightly outperformed the market with a 38.7% increase in volumes compared to the market rise of 37.3%.
- In Romania, the Group reported a four-point increase in market share to 39.6%, in a market that continued to fall (down 20.4%).
- The Group posted strong performances in Algeria, increasing market share by 4.7 points to 28.1%. Renault remains the number-one brand in the market, thanks to the continued success of the best-selling Symbol.
- The Group took a 33.8% share of the Moroccan market, with the Dacia and Renault brands placing first and second.
- Renault was the number-four brand in Russia, owing to the strong success of Sandero, produced locally since March 2010. Group sales rose 33.5% in a market that grew 30.0%.
sAles finAncing
- After four years of new financing decreases, the RCI Banque group returned to growth in 2010. Average loans outstanding have risen to €21 billion (+4% vs 2009).
- The group achieved its best sales performance in five years with 953,000 contracts signed and more than €10 billion in new financing, compared with €8.3 billion in 2009 (+21%).
1.1. Automobile
1.1.1. Group sales worldwide (units)
| PASSENGER CARS AND LIGHT COMMERCIAL VEHICLES | 2010* | 2009 | Change (%) |
|---|---|---|---|
| GROUP | 2,625,796 | 2,309,749 | 13.7 |
| By BRand |
|||
| Renault | 2,115,600 | 1,861,856 | 13.6 |
| Dacia | 348,279 | 311,426 | 11.8 |
| Renault Samsung Motors | 161,917 | 136,467 | 18.6 |
| By vehicle Type |
|||
| Passenger cars | 2,293,768 | 2,032,595 | 12.8 |
| Light commercial vehicles | 332,028 | 277,154 | 19.8 |
| By Region | |||
| Europe | 1,642,065 | 1,530,114 | 7.3 |
| o/w France | 744,735 | 702,060 | 6.1 |
| Americas | 317,028 | 227,963 | 39.1 |
| Asia-Africa | 287,421 | 230,760 | 24.6 |
| Euromed | 272,748 | 240,484 | 13.4 |
| Eurasia | 106,534 | 80,428 | 32.5 |
| Outside Europe | 983,731 | 779,635 | 26.2 |
* Preliminary figures.
1.1.2. Renault brand
Passenger cars
The Renault brand made a strong contribution to the growth in Group sales, selling 202,405 more units than in 2009.
• In the A segment, Twingo was the third best-selling vehicle in its category in Europe, with 150,597 registrations.
Twingo kept the number-one spot in France with a 33.9% share of the segment. Twingo also performed well in Germany, where it ranked number three in its segment.
• In the B segment, sales of Sandero under the Renault brand nearly doubled, up 98.3% to 145,076 worldwide.
Clio (Clio II + Clio III) strengthened its position with 339,692 sales in Europe, up 6.8%. Renault-branded Logan continued to advance, with 190,464 units sold in 2010 compared with 150,603 in 2009.
• The Mégane family consolidated its success, with the Renault brand increasing its share of the European C segment by 1.2 points.
The Mégane family became the second best-selling car in the C segment in Europe with 448,980 registrations. It was the segment leader in France with 155,115 registrations. Mégane is also the segment leader in Belgium and Portugal. In Europe, Mégane Hatch and Coupé continued to perform strongly, with market share having more than doubled from 3.6% in 2008 to 7.3% in 2010. Mégane Estate took a 16.6% share of the C station wagon segment (up 7.4 points) with 88,346 units sold.
Scénic is the top-selling minivan (MPV) in Europe, with 184,719 registrations in 2010.
Fluence got off to a strong start, selling in 59,839 units in a partial year, with half of the sales made in the Euromed Region.
• Laguna remains number 2 in the D segment in France. Worldwide sales of espace rose 4.9%. It remained the undisputed leader in the minivan (MPV) segment with a 36.0% share of the category in France.
Light commercial vehicles
In a recovering LCV market (+15.9%), Renault increased sales by 19.8%.
Renault led the market in Western Europe for the 13th consecutive year, with 4.7-point lead over its nearest rival, thanks to a renewed range (with the launch of three new models, New Master, New Trafic and New Kangoo express Maxi).
The launch of New Master was particularly well received. The new model won a number of prizes in Europe, including Best Van of the Year in the Van Fleet World Honours, Light Commercial Vehicle of the Year in the Argus awards in France, Van of the Year 2011 in the UK, Truck of the Year in Lithuania, and Van of the Year in Denmark.
Renault reported a 16.1% share of the market in Western Europe and 32.5% in France.
1.1.3. Dacia brand
The Dacia brand sold 348,279 units, up 11.8% on 2009. Europe remained the brand's number-one market, with 246,920 vehicle sales, followed by Euromed, with 95,146 units.
The Duster launch has proved particularly successful, with sales of 68,333 units in 2010. At end-2010, in a partial year, Duster was already in the top ten in its segment in Europe.
Dacia-branded Sandero continued to perform strongly in Europe, selling in 135,110 units and ranking fourth in its segment in France.
1.1.4. Renault Samsung Motors brand
South Korea was the Renault group's fourth-largest market, with the Renault Samsung Motors brand setting a new sales record of 155,692 units and taking a 10.1% share of the market.
In a South Korean market that rose 7.2%, RSM sales increased 16.5% on successful performances by the new SM3 and SM5 models, which respectively took a 15.6% and 15.7% share of the segment.
New SM3 is the second best-selling car in its segment.
New SM5 is the third best-selling vehicle in its segment and the fifth highest-seller in South Korea, all segments combined.
However, sales of SM7 and QM5 fell by 26.9% and 35.4% respectively.
| PASSENGER CARS & LIGHT COMMERCIAL VEHICLES | 2010* | 2009 | Change (%) |
|---|---|---|---|
| euRope Region | |||
| Renault | 1,395,145 | 1,315,592 | 6.0 |
| Dacia | 246,920 | 214,522 | 15.1 |
| GROUP | 1,642,065 | 1,530,114 | 7.3 |
| o/w France | |||
| Renault | 634,660 | 635,513 | -0.1 |
| Dacia | 110,075 | 66,547 | 65.4 |
| GROUP | 744,735 | 702,060 | 6.1 |
| ameRicas Region | |||
| Renault | 310,808 | 225,127 | 38.1 |
| Renault Samsung Motors | 6,220 | 2,836 | +++ |
| GROUP | 317,028 | 227,963 | 39.1 |
| asia-afRica Region | |||
| Renault | 125,511 | 92,395 | 35.8 |
| Dacia | 6,213 | 4,734 | 31.2 |
| Renault Samsung Motors | 155,697 | 133,631 | 16.5 |
| GROUP | 287,421 | 230,760 | 24.6 |
| euRomed | |||
| Renault | 177,602 | 151,340 | 17.4 |
| Dacia | 95,146 | 89,144 | 6.7 |
| GROUP | 272,748 | 240,484 | 13.4 |
| euRasia Region | |||
| Renault | 106,534 | 77,402 | 37.6 |
| Dacia | - | 3,026 | - |
| GROUP | 106,534 | 80,428 | 32.5 |
1.1.5. Group sales by brand (units)
1.2. sales financing
1.2.1. RCI Banque group activity
After four years of new financing decreases, the RCI Banque group returned to growth in 2010. Average loans outstanding have risen to €21 billion (+4% vs 2009).
The group achieved its best sales performance in five years with 953,000 contracts signed and more than €10 billion in new financing, compared with €8.3 billion in 2009 (+21%).
In Europe, the RCI Banque group reported 15% growth in new financing, driven by good sales performances from the manufacturers and an attractive and innovative product offering (success of package products in Spain, Germany, Italy, Switzerland, etc.).
Outside Europe, growth was marked by strong performances by the subsidiaries in Latin America (+85% in new financing) and South Korea (+39%).
1.2.2. Proportion of new vehicles financed
In 2010 the proportion of new Renault, Samsung, Nissan and Dacia vehicle registrations financed by RCI Banque rose 1.6 points to 31.6% (30% in 2009). Growth was particularly strong for the Nissan brand, at 25.8% compared with 20.4% in 2009, and for the Dacia brand, at 25.5% up from 22.9% in 2009. RCI Banque financed 33% of new Renault vehicle registrations, compared with 32.3% in 2009.
In 2010 the proportion of new Renault, Nissan and Dacia vehicle registrations financed by RCI Banque in the Europe Region increased to 31.3%, compared with 29.5% in 2009. For Renault, the proportion was 34% (33% in 2009). The proportion for Nissan rose sharply, from 20.3% in 2009 to 23.9% in 2010, for a 3.6-point increase year on year. This success was achieved notably through the numerous loyaltybuilding offers implemented between the marketing teams of RCI Banque and Nissan Europe, including for new Nissan launches such as Juke.
The proportion of RCI Banque in the Americas Region rose to 31% (28% in 2009), driven by the performance with the Nissan brand, with the proportion up 22.8 points to 39.1%. The proportion of Renault vehicles financed fell slightly, from 29.8% in 2009 to 29.5% in 2010.
The proportion of RCI Banque in South Korea fell slightly, from 47.4% in 2009 to 46.1% in 2010. But new financing rose considerably, to €855 million (€613 million in 2009).
Lastly, the proportion of vehicles financed by RCI Banque in the Euromed Region (Romania and Morocco) decreased to 13.8% in a scrapping incentives context and a tightening of the underwriting policy following the risk increase.
1.3. sales and pRoducTion sTaTisTics
ToTal indusTRy volume – RegisTRaTions (in uniTs) main RenaulT gRoup maRkeTs
| PASSENGER CAR AND LIGHT COMMERCIAL VEHICLE | 2010* | 2009 | Change (%) |
|---|---|---|---|
| euRope Region | 15,331,078 | 15,920,654 | -3.7 |
| o/w: | |||
| France | 2,669,282 | 2,676,401 | -0.3 |
| Germany | 3,118,697 | 3,981,805 | -21.7 |
| Italy | 2,137,345 | 2,337,193 | -8.6 |
| United-Kingdom | 2,262,384 | 2,189,726 | +3.3 |
| Spain + Canary Islands | 1,098,656 | 1,060,263 | +3.6 |
| Belgium + Luxembourg | 656,401 | 580,877 | +13.0 |
| Poland | 375,902 | 363,970 | +3.3 |
| ameRicas Region** | 5,926,878 | 5,144,825 | +15.2 |
| o/w: | |||
| Mexico | 818,937 | 752,561 | +8.8 |
| Colombia | 238,877 | 172,676 | +38.3 |
| Brazil | 3,329,471 | 3,007,593 | +10.7 |
| Argentina | 634,268 | 493,794 | +28.4 |
| asia-afRica Region | 32,598,607 | 27,180,415 | +19.9 |
| o/w: | |||
| South Africa | 406,243 | 337,558 | +20.3 |
| South Korea | 1,542,979 | 1,439,546 | +7.2 |
| euRomed Region | 1,290,710 | 1,129,320 | +14.3 |
| o/w: | |||
| Romania | 115,825 | 145,592 | -20.4 |
| Turkey | 765,044 | 557,125 | +37.3 |
| Algeria | 225,432 | 239,733 | -6.0 |
| Morocco | 103,436 | 109,969 | -5.9 |
| euRasia Region | 2,213,445 | 1,803,943 | +22.7 |
| o/w: | |||
| Russia | 1,906,119 | 1,465,922 | +30.0 |
| Ukraine | 175,375 | 174,832 | +0.3 |
| WoRld (including noRTh ameRica) | 70,476,213 | 63,078,460 | +11.7 |
* Preliminary figures.
** Excluding North America.
RenaulT gRoup RegisTRaTions (Reg.) and maRkeT shaRe (ms)
| 2010* | 2009 | ||||
|---|---|---|---|---|---|
| PASSENGER CAR AND LIGHT COMMERCIAL VEHICLE |
Reg (units) |
MS (%) |
Reg (units) |
MS (%) |
|
| euRope Region | 1,640,726 | 10.7 | 1,528,016 | 9.6 | |
| o/w: | |||||
| France | 743,486 | 27.9 | 700,052 | 26.2 | |
| Germany | 171,411 | 5.5 | 240,037 | 6.0 | |
| Italy | 140,678 | 6.6 | 125,025 | 5.3 | |
| UK | 113,393 | 5.0 | 73,465 | 3.4 | |
| Spain + Canary Islands | 124,813 | 11.4 | 115,214 | 10.9 | |
| Belgium + Luxembourg | 84,786 | 12.9 | 64,692 | 11.1 | |
| Poland | 29,752 | 7.9 | 24,140 | 6.6 | |
| ameRicas Region** | 317,028 | 5.3 | 227,963 | 4.4 | |
| o/w: | |||||
| Mexico | 18,046 | 2.2 | 11,500 | 1.5 | |
| Colombia | 38,009 | 15.9 | 27,720 | 16.1 | |
| Brazil | 160,297 | 4.8 | 117,524 | 3.9 | |
| Argentina | 82,385 | 13.0 | 61,019 | 12.4 | |
| asia-afRica Region | 287,421 | 0.9 | 230,760 | 0.8 | |
| o/w: | |||||
| South Africa | 10,000 | 2.5 | 7,001 | 2.1 | |
| South Korea | 155,697 | 10.1 | 133,630 | 9.3 | |
| euRomed Region | 272,748 | 21.1 | 240,484 | 21.3 | |
| o/w: | |||||
| Romania | 45,820 | 39.6 | 51,793 | 35.6 | |
| Turkey | 114,111 | 14.9 | 82,261 | 14.8 | |
| Algeria | 63,369 | 28.1 | 56,094 | 23.4 | |
| Morocco | 34,944 | 33.8 | 37,106 | 33.7 | |
| euRasia Region | 106,534 | 4.8 | 80,428 | 4.5 | |
| o/w: | |||||
| Russia | 96,466 | 5.1 | 72,284 | 4.9 | |
| Ukraine | 9,092 | 5.2 | 7,128 | 4.1 | |
| Outside eurOpe | 983,731 | 2.3 | 779,635 | 2.2 | |
| WoRld (including noRTh ameRica) | 2,624,457 | 3.7 | 2,307,651 | 3.7 |
* Preliminary figures.
** Excluding North America.
RenaulT gRoup
models peRfoRmance By segmenT in The euRope Region
| Group share | |||||
|---|---|---|---|---|---|
| PASSENGER CARS | Change segment 2010 / 2009 |
2010* (%) |
2009 (%) |
Change 2010* / 2009 (points) |
Rank 2010 |
| A Segment | -18.1 | ||||
| Twingo / Twingo II | 10.5 | 10.0 | +0.5 | 3 | |
| Wind | 0.3 | - | +0.3 | 20 | |
| B/Entry Segment | -7.3 | ||||
| Clio / Clio III | 7.7 | 6.7 | +1.0 | 4 | |
| Thalia / Thalia II | 0.1 | 0.2 | -0.1 | 48 | |
| Modus | 1.1 | 1.5 | -0.4 | 22 | |
| Logan | 0.9 | 1.5 | -0.6 | 26 | |
| Sandero | 3.1 | 2.8 | +0.3 | 12 | |
| Kangoo | 0.0 | 0.1 | -0.1 | 61 | |
| C Segment | +0.2 | ||||
| Kangoo II | 0.8 | 0.8 | -0.0 | 34 | |
| Mégane / Mégane II / Mégane III | 9.2 | 7.9 | +1.2 | 2 | |
| Fluence | 0.3 | - | +0.3 | 49 | |
| Duster | 1.1 | - | +1.1 | 23 | |
| D Segment | -6.0 | ||||
| Laguna / Laguna III | 2.5 | 2.4 | +0.1 | 13 | |
| Latitude | 0.0 | - | +0.0 | 81 | |
| Koléos | 0.7 | 1.0 | -0.3 | 33 | |
| Trafic / Trafic II | 0.6 | 0.4 | +0.1 | 36 | |
| E Segment | +9.8 | ||||
| Vel Satis | 0.0 | 0.1 | -0.1 | 116 | |
| Espace / Espace IV | 1.8 | 2.0 | -0.2 | 13 | |
| Master / Master II / Master III | 0.2 | 0.3 | -0.1 | 60 |
* Preliminary figures.
RenaulT gRoup models peRfoRmance By segmenT in The euRope Region
| Group share | |||||
|---|---|---|---|---|---|
| LIGHT COMMERCIAL VEHICLES | Change segment 2010 / 2009 |
2010* (%) |
2009 (%) |
Change 2010* / 2009 (points) |
Rank 2010 |
| Fleet vehicles | +6.7 | ||||
| Twingo / Twingo II | 2.1 | 2.5 | -0.4 | 12 | |
| Clio / Clio III | 18.4 | 17.7 | +0.7 | 1 | |
| Modus | 0.1 | 0.2 | -0.1 | 50 | |
| Mégane / Mégane II / Mégane III | 9.0 | 5.6 | +3.3 | 3 | |
| Duster | 0.1 | - | - | 45 | |
| Laguna / Laguna III | 0.7 | 0.3 | +0.4 | 22 | |
| Koléos | 0.1 | 0.1 | -0.0 | 69 | |
| Espace / Espace IV | 0.5 | 0.1 | +0.4 | 27 | |
| Sandero | 0.1 | 0.0 | +0.0 | 73 | |
| Logan | 0.1 | 0.3 | -0.2 | 53 | |
| Small vans | +10.7 | ||||
| Kangoo / Kangoo II | 17.2 | 16.3 | +0.9 | 1 | |
| Logan | 1.7 | 1.4 | +0.2 | 12 | |
| Vans | +8.6 | ||||
| Trafic / Trafic II | 6.9 | 6.0 | +0.9 | 6 | |
| Master / Master II / Master III | 7.0 | 6.6 | +0.4 | 5 | |
| Mascott / Maxity / Master III** | 1.1 | 0.9 | +0.2 | 17 | |
| Pick-ups | -2.3 | ||||
| Logan | 6.9 | 6.2 | +0.7 | 6 |
* Preliminary figures.
** Renault Trucks.
NB: Change in segmentation
Renault now uses the international vehicle classification system of A, B, C, D and E. Hence vehicles in the Entry range are now classified in their respective segments and car-derived vans are included in the five main segments. The two sub-segments "SUV" and "Non-SUV" have been reclassified, the first in the H body style and the second in other body styles such as B or D.
RenaulT gRoup
WoRldWide pRoducTion By model(1) (uniTs)
| PASSENGER CARS + LIGHT COMMERCIAL VEHICLES | 2010* | 2009 | Change (%) |
|---|---|---|---|
| Twingo | 163,405 | 187,470 | -12.8 |
| Wind | 6,556 | - | - |
| Clio | 444,603 | 411,291 | 8.1 |
| Thalia | 93,247 | 82,163 | 13.5 |
| Modus | 47,685 | 69,358 | -31.2 |
| Logan+Sandero | 551,748 | 489,750 | 12.7 |
| Kangoo | 187,882 | 151,196 | 24.3 |
| Mégane | 490,005 | 459,862 | 6.6 |
| Fluence | 68,539 | 10,449 | ++ |
| Duster | 86,268 | 115 | ++ |
| SM3 | 124,872 | 80,488 | 55.1 |
| Laguna | 54,137 | 46,919 | 15.4 |
| SM5+Latitude | 88,704 | 64,473 | 37.6 |
| Koléos | 49,424 | 28,925 | 70.9 |
| Espace | 17,261 | 15,212 | 13.5 |
| Master | 99,897 | 59,047 | 69.2 |
| SM7 | 13,747 | 18,143 | -24.2 |
| Vel Satis | - | 1,179 | - |
| Mascott | - | 5,706 | - |
| Autres | 10,617 | - | - |
| pRoducTion mondiale du gRoupe |
2,598,597 | 2,181,746 | 19.1 |
| o/w production for partners | |||
| Master for GM | 9,952 | 5,744 | 73.3 |
| SM3 for Nissan | 45,859 | 31,855 | 44.0 |
| Vehicles for Nissan in Mercosur | 18,156 | 18,903 | -4.0 |
| paRTneRs' pRoducTion foR RenaulT |
|||
| GM plant (Trafic) | 33,540 | 27,451 | 22.2 |
| Nissan plant (Trafic) | 11,561 | 10,932 | 5.8 |
| Others (Iran+India) | 63,239 | 39,504 | 60.1 |
* Preliminary figures.
(1) Production data concern the number of vehicles leaving the production line.
geogRaphical oRganizaTion of The RenaulT gRoup By Region – counTRies in each Region
At January 1, 2011
| eUROPe | AMeRICAS | ASIA & AFRICA | eUROMeD | eURASIA |
|---|---|---|---|---|
| WESTERN EUROPE | NORTH | ASIA-PACIFIC | EASTERN EUROPE | Russia Armenia |
| Metropolitan France | LATIN AMERICA | Australia | Bulgaria | Azerbaijan |
| Austria | Colombia | Indonesia | Moldova | Belarus |
| Belgium-Lux. | Costa Rica | Japan | Romania | Georgia |
| Denmark | Cuba | Malaysia | Kazakhstan | |
| Finland | Ecuador | New Caledonia | MAGHREB | Kyrgyzstan |
| Germany | Honduras | New Zealand | Tajikistan | |
| Greece | Mexico | Singapore | Algeria | Turkmenistan |
| Iceland | Nicaragua | Tahiti | Morocco | Ukraine |
| Ireland | Panama | Thailand | Tunisia | Uzbekistan |
| Italy | Salvador | Guadeloupe | ||
| Netherlands | Venezuela | French Guiana | ||
| Norway | Dominican Republic | Martinique | ||
| Portugal | Turkey | |||
| Spain + Canary Islands | SOUTH | MIDDLE EAST AND | ||
| Sweden | LATIN AMERICA | FRENCH-SPEAKING | ||
| Switzerland | Argentina | AFRICA | ||
| United-Kingdom | Brazil | |||
| Bolivia | Saudi Arabia | |||
| Albania | Chile | Egypt | ||
| Baltic States | Paraguay | Jordan | ||
| Bosnia-Herzegovina | Peru | Lebanon | ||
| Croatia | Uruguay | Gulf States | ||
| Cyprus | Syria + French-speaking |
|||
| Czech Republic | african countries | |||
| Hungary | ||||
| Macedonia | ||||
| Malta | AFRICA AND INDIAN OCEAN |
|||
| Poland | ||||
| Serbia | South Africa + | |||
| Slovakia | sub-Saharan African | |||
| Slovenia | countries | |||
| Indian Ocean islands | ||||
| CHINA | ||||
| Hong Kong | ||||
| India | ||||
| Iran | ||||
| Israël | ||||
| Korea Taïwan |
||||
Overview
- Group revenues totaled €38,971 million in 2010, up 15.6% on 2009, thanks to the Group's strong sales momentum and the expanding global automotive market.
- The Group's operating margin came to €1,099 million in 2010, or 2.8% of revenues, compared with a negative €396 million (-1.2% of revenues) in 2009.
- Other Group operating income and expenses showed a net charge of €464 million, compared with a net charge of €559 million in 2009.
- The financial result showed a net charge of €376 million, compared with a net charge of €404 million in 2009.
- The disposal of B shares in Volvo AB generated a capital gain of €2,000 million.
- Nissan's contribution to Renault's earnings was €1,084 million, compared with a loss of €902 million in 2009. Volvo AB's contribution was €214 million, compared with a loss of €301 million in 2009. AvtoVAZ had a €21 million negative impact on Renault's earnings, compared with a €370 million negative impact in 2009.
- Net income was €3,490 million, compared with a net loss of €3,068 million in 2009. Net income, Group share, was €3,420 million, compared with a net loss of €3,125 million in 2009.
- Automotive division generated operational free cash flow(1) of €1,670 million.
- Automotive division net financial debt fell significantly, declining by €4,486 million compared with December 31, 2009 to €1,435 million.
- Shareholders' equity stood at €22,757 million at December 31, 2010. The net debt-to-equity ratio fell sharply from 35.9% at December 31, 2009 to 6.3%.
2.1. commenTs on The financial ResulTs
2.1.1. Consolidated income statement
Group revenues totaled €38,971 million, up 15.6%(2) on 2009. Excluding the exchange rate effect, revenues increased by 12.4%.
| 2010 | 2009 published | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| (€ million) | Q1 | Q2 | Q3 | Q4 | Year | Q1 | Q2 | Q3 | Q4 | Year |
| Automotive division | 8,642 | 10,136 | 8,268 | 10,126 | 37,172 | 6,634 | 8,467 | 7,664 | 9,186 | 31,951 |
| Sales Financing | 430 | 460 | 443 | 466 | 1,799 | 446 | 444 | 438 | 433 | 1,761 |
| Total | 9,072 | 10,596 | 8,711 | 10,592 | 38,971 | 7,080 | 8,911 | 8,102 | 9,619 | 33,712 |
opeRaTing segmenT conTRiBuTion To gRoup Revenues
| Change 2010/2009 published | |||||||
|---|---|---|---|---|---|---|---|
| Q1 | Q2 | Q3 | Q4 | Year | |||
| Automotive division | 30.3% | 19.7% | 7.9% | 10.2% | 16.3% | ||
| Sales Financing | -3.6% | 3.6% | 1.1% | 7.6% | 2.2% | ||
| Total | 28.1% | 18.9% | 7.5% | 10.1% | 15.6% |
(1) Operational free cash flow: cash flow (excluding dividends received from associated companies) minus tangible and intangible investments net of disposals +/- change in working capital requirement. Dividends received from associated companies came to €88 million.
(2) Up 15.5% on 2009 revenues of €33,733 million on a consistent basis.
In 2010 Automotive's revenue contribution was €37,172 million, up 16.3% on 2009. This progression can be attributed to the Group's strong sales momentum, reflected in market share gains and a positive volume effect. Sales volumes accounted for 7.8 points of the increase in revenues, the mix/price for 2.3 points, currencies for 3.4 points and other Group activities (sales of components and vehicles to partners) for 2.8 points.
Excluding other activities and by Region:
• Europe accounted for 2.8 points of the increase in revenues. Despite the gradual dismantling of government-subsidized scrappage incentives introduced by some countries during the crisis, over the year as a whole, the market slowed less Chapter 2 Financial results
sharply than initially forecasted. The product mix, which had been negatively impacted by scrappage schemes in the previous year, improved and was boosted by the renewal of the Mégane range;
• International operations(1) made the biggest contribution, accounting for 10.7 points of the increase on a positive volume effect in all Regions, accentuated by favorable currency effects, especially on the Korean won and the Brazilian real.
Group operating margin in 2010 was €1,099 million, or 2.8% of revenues, compared with a negative €396 million (negative 1.2% of revenues) in 2009.
opeRaTing segmenT conTRiBuTion To gRoup opeRaTing maRgin
| (€ million) | 2010 | 2009 | Change |
|---|---|---|---|
| Automotive division %.of division revenues |
396 1.1% |
-902 -2.8% |
+1,298 +3.9.pts |
| Sales Financing | 703 | 506 | +197 |
| Total | 1,099 | -396 | +1,495 |
| %.of Group revenues | 2.8% | -1.2% | +4.0.pts |
Lifted by strong commercial momentum and measures introduced during the crisis, the Automotive division operating margin increased sharply by €1,298 million to €396 million (1.1% of revenues) due to:
- a strong commercial performance by the Renault Group's three brands that contributed to a €698 million increase;
- a positive €288 million exchange rate effect owing chiefly to the euro's slide against the ruble, Brazilian real, Korean won and other European currencies;
- a negative overall mix/price impact of €143 million;
- a €148 million increase in raw materials costs over the year as a whole;
- RenaulT gRoup R&d expenses*
• the ongoing cost-cutting policy, which led to a €579 million reduction in purchasing.
Sales Financing contributed a record €703 million to operating margin, demonstrating both the robustness of the business model and the Renault Group's ability to create value by offering a full range of products and services. Sales Financing posted a record increase in profitability, driven by sales growth, the continued expansion of services and the success of risk management plans introduced during the crisis. Accordingly, the cost of risk (including country risk) fell sharply, to 0.40% of average outstanding loans (down 0.59 of a point relative to 2009).
| (€ million) | 2010 | 2009 | Change |
|---|---|---|---|
| R&D expenses | 1,728 | 1,643 | +85 |
| Capitalized development expenses %.of R&D expenses |
-666 38.5% |
-587 35.7% |
-79 +2.8.pts |
| Amortization | 772 | 739 | +33 |
| R&D expenses recorded in the income statement | 1,834 | 1,795 | +39 |
* R&D expenses are fully incurred by Automotive division.
Research and Development expenses amounted to €1,728 million in 2010, up 5.2% on 2009. The low level reflects the product cycle and measures taken under the action plans introduced in 2009 to adjust expenditures and improve efficiency.
The ratio of capitalized development expenses rose from 35.7% in 2009 to 38.5%.
Other operating income and expenses showed a net charge of €464 million, as compared with a net charge of €559 million in 2009. This item was mainly made up of:
- a €159 million impairment charge, compared with a charge of €297 million in 2009;
- €449 million in workforce adjustment and restructuring costs;
- property disposals for +€112 million.
After recognizing this item, the Group reported an operating income of €635 million, compared with a loss of €955 million in 2009.
The net financial result showed a net charge of €376 million, compared with a net charge of €404 million in 2009. This included a charge of €31 million linked to the negative impact of the fair value change in Renault SA's redeemable shares, compared with a charge of €43 million in 2009.
In 2010 Renault's share in associated companies generated a net contribution of €1,289 million (compared with a loss of €1,561 million in 2009), of which:
- €1,084 million from Nissan (compared with a loss of €902 million in 2009);
- €214 million from Volvo AB (compared with a loss of €301 million in 2009);
- a loss of €21 million from AvtoVAZ (compared with a loss of €370 million in 2009).
Current and deferred taxes represented a net charge of €58 million (€148 million in 2009), reflecting increased current taxes for foreign subsidiaries, which were largely offset, particularly in France, by the recognition of a portion of deferred tax assets relative to tax loss carry-forwards, previously unrecognized owing to the absence of forecasted future taxable amounts.
Net income, which included a capital gain of €2,000 million on the disposal in October 2010 of B shares in Volvo AB, came to €3,490 million, compared with a loss of €3,068 million in 2009.
The Group's share of net income was €3,420 million, compared with a negative €3,125 million in 2009.
2.1.2. Net capex and R&D expenses
Automotive's tangible and intangible investments net of disposals (excluding capitalized leased vehicles) came to €1,644 million in 2010 (including €666 million in R&D expenses) compared with €2,054 million (including €587 million in R&D expenses) in 2009.
TangiBle and inTangiBle invesTmenTs neT of disposals, By opeRaTing segmenT
| (€ million) | 2010 | 2009 |
|---|---|---|
| Tangible investments (excluding capitalized leased vehicles) | 1,130 | 1,620 |
| Intangible investments | 733 | 670 |
| o/w capitalized R&D expenses | 666 | 587 |
| Total acquisitions | 1,863 | 2,290 |
| Disposal gains | -219 | -236 |
| Total Automotive division | 1,644 | 2,054 |
| Total Sales Financing | 4 | 19 |
| TOTAL GROUP | 1,648 | 2,073 |
The plan introduced in 2009 to reduce fixed costs, together with the product cycle, led to a significant decrease in tangible and intangible investments excluding R&D in 2009 and 2010.
By Region:
- In Europe (53% of total gross investments), range-related investments accounted for 65% of total outlays. Funds were allocated chiefly to the new Mégane coupé-cabriolet, the Master range, the Wind roadster and the new R9M diesel engine;
- Investments outside Europe accounted for 47% of the total gross spend and were primarily allocated to Morocco (start-up of new facility), Romania, South America and South Korea.
The tangible investments made to develop electric vehicles continued this year, with funds committed both to vehicles and to engines.
Consistent with previous years, the non range-related investment policy was focused mainly on quality, working conditions and the environment.
neT capex
| (€ million) | 2010 | 2009 |
|---|---|---|
| Tangible and intangible investments net of disposals (excluding capitalized leased vehicles) |
1,648 | 2,073 |
| Capitalized development expenses | -666 | -587 |
| Others | -17 | -2 |
| Net industrial and commercial investments (1) | 965 | 1,484 |
| %.of revenues | 2.5% | 4.4% |
neT R&d expenses
| R&D expenses | 1,728 | 1,643 |
|---|---|---|
| R&D expenses billed to third parties and others Net R&D expenses (2) |
-161 1,567 |
-112 1,531 |
| %.of revenues | 4.0% | 4.5% |
neT capex and R&d expenses
| Net capex and R&D expenses (1) + (2) | 2,532 | 3,015 |
|---|---|---|
| %.of revenues | 6.5% | 8.9% |
2.1.3. Automotive debt
As targeted the Automotive division generated positive operational free cash flow of €1,670 million in 2010. That strong performance can be attributed to the sharp improvement in operational performance and the reduction in expenses. The operational free cash flow generated in 2010 comprises:
- cash flow of €3,074 million, up €1,688 million on 2009. This does not include dividends from associated companies, which amounted to €88 million, compared with €81 million in 2009;
-
a positive €395 million contribution from the change in working capital requirement;
-
tangible and intangible investments net of disposals in the amount of €1,644 million, down €410 million (€2,054 million in 2009);
- a negative €155 million change in capitalized leased vehicles.
Combined with the sale in October of the Group's holdings of B shares in Volvo AB for €3,006 million, this free cash flow enabled Automotive net financial debt to be reduced to €1,435 million as at December 31, or 6.3% of equity, compared with €5,921 million (35.9% of equity) on December 31, 2009.
auTomoTive neT financial deBT
| (€ million) | Dec 31 2010 | Dec 31 2009 |
|---|---|---|
| Non-current financial liabilities | 6,835 | 8,787 |
| Current financial liabilities | 5,124 | 4,455 |
| Non-current financial assets - other securities, loans and derivatives on financial operations |
-800 | -888 |
| Current financial assets | -910 | -1,025 |
| Cash and cash equivalents | -8,814 | -5,408 |
| Automotive net financial debt | 1,435 | 5,921 |
2.1.4. Liquidity at December 31, 2010
As at December 31, 2010 the Automotive division increased its liquidity reserve by €3.3 billion compared with end-December 2009 and had:
- €8.8 billion in cash and cash equivalents;
- €4.0 billion in undrawn confirmed credit lines.
On December 31, 2010, RCI Banque had:
- a liquidity reserve of €3.9 billion, representing available liquidity surplus to outstanding certificates of deposit and commercial paper;
- available liquidity of €6.5 billion, covering more than 2 times all outstanding commercial paper and certificates of deposit, and comprising €4.5 billion in undrawn confirmed credit lines, €1.6 billion in central-bank eligible collateral, and €0.4 billion in cash.
2.2. consolidaTed financial sTaTemenTs
2.2.1. Consolidated income statement
| (€ million) | 2010 | 2009 |
|---|---|---|
| Sales of goods and services | 37,654 | 32,415 |
| Sales financing revenues | 1,317 | 1,297 |
| Revenues (note 4) | 38,971 | 33,712 |
| Cost of goods and services sold | (30,620) | (26,978) |
| Cost of sales financing (note 5) | (813) | (953) |
| Research and development expenses (note 12-A) | (1,834) | (1,795) |
| Selling, general and administrative expenses | (4,605) | (4,382) |
| Operating margin (note 6) | 1,099 | (396) |
| Other operating income and expenses (note 7) | (464) | (559) |
| Other operating income | 197 | 137 |
| Other operating expenses | (661) | (696) |
| Operating income | 635 | (955) |
| Net interest income (expenses) | (354) | (353) |
| Interest income | 146 | 118 |
| Interest expenses | (500) | (471) |
| Other financial income and expenses | (22) | (51) |
| Financial income (note 8) | (376) | (404) |
| Gain on sale of B shares in Volvo AB | 2,000 | - |
| Share in net income (loss) of associates | 1,289 | (1,561) |
| Nissan (note 14) | 1,084 | (902) |
| Other associates (note 15) | 205 | (659) |
| Pre-tax income | 3,548 | (2,920) |
| Current and deferred taxes (note 9) | (58) | (148) |
| Net income | 3,490 | (3,068) |
| Net income – non-controlling interests' share | 70 | 57 |
| Net income – parent company shareholders' share | 3,420 | (3,125) |
| Earnings per share (1) in € (note 10) | 12.70 | (12.13) |
| Diluted earnings per share (1) in € (note 10) | 12.70 | (12.13) |
| Number of shares outstanding (in thousands) (note 10) | ||
| for earnings per share | 269,292 | 257,514 |
| for diluted earnings per share | 269,292 | 257,514 |
(1) Net income – parent company shareholders' share divided by number of shares stated.
NB : the notes mentioned in this section refer to the Notes to the consolidated financial statement 2010 presented in chapter 4 of the 2010 Registration document.
2.2.2. Consolidated comprehensive income
Other components of comprehensive income are reported net of tax effects, which are presented in note 11-B.
| (€ million) | 2010 | 2009 |
|---|---|---|
| NeT INCOMe | 3,490 | (3,068) |
| Actuarial gains and losses on defined-benefit pension plans | (14) | (45) |
| Translation adjustments on foreign activities | 258 | 112 |
| Partial hedge of the investment in Nissan | (242) | (43) |
| Fair value adjustments on cash flow hedging instruments | 80 | 32 |
| Fair value adjustments on available-for-sale financial assets | 232 | 6 |
| Total other components of comprehensive income excluding associates (A) | 314 | 62 |
| Actuarial gains and losses on defined-benefit pension plans | 59 | 83 |
| Translation adjustments on foreign activities | 2,019 | (387) |
| Fair value adjustments on cash flow hedging instruments | 8 | 59 |
| Fair value adjustments on available-for-sale financial assets | 24 | 17 |
| Associates' share of other components of comprehensive income (B) | 2,110 | (228) |
| Other components of comprehensive income (A) + (B) | 2,424 | (166) |
| COMPReHeNSIVe INCOMe | 5,914 | (3,234) |
| Parent company shareholders' share | 5,826 | (3,300) |
| Non-controlling interests' share | 88 | 66 |
2.2.3. Consolidated financial position
| ASSETS (€ million) | Dec. 31, 2010 | Dec. 31, 2009 |
|---|---|---|
| NON-CURReNT ASSeTS | ||
| Intangible assets (note 12-A) | 3,677 | 3,893 |
| Property, plant and equipment (note 12-B) | 11,504 | 12,294 |
| Investments in associates | 14,199 | 12,084 |
| Nissan (note 14) | 13,345 | 10,583 |
| Other associates (note 15) | 854 | 1,501 |
| Non-current financial assets (note 23) | 1,728 | 1,026 |
| Deferred tax assets (note 9) | 705 | 279 |
| Other non-current assets (note 19) | 435 | 424 |
| Total non-current assets | 32,248 | 30,000 |
| CURReNT ASSeTS | ||
| Inventories (note 16) | 4,567 | 3,932 |
| Sales financing receivables (note 17) | 19,276 | 18,243 |
| Automobile receivables (note 18) | 1,329 | 1,097 |
| Current financial assets (note 23) | 799 | 787 |
| Current tax assets | 178 | 195 |
| Other current assets (note 19) | 1,685 | 1,636 |
| Cash and cash equivalents (note 23) | 10,025 | 8,023 |
| Total current assets | 37,859 | 33,913 |
| Assets held for sale (note 7-B) | - | 65 |
| TOTAL ASSETS | 70,107 | 63,978 |
| SHAREHOLDERS' EQUITY AND LIABILITIES (€ million) | Dec. 31, 2010 | Dec. 31, 2009 |
| SHAReHOLDeRS' eQUITy | ||
| Share capital | 1,127 | 1,086 |
| Share premium | 3,785 | 3,453 |
| Treasury shares | (145) | (229) |
| Revaluation of financial instruments | 235 | (109) |
| Translation adjustment | (554) | (2,568) |
| Reserves | 14,367 | 17,474 |
| Net income – parent company shareholders' share | 3,420 | (3,125) |
| Shareholders' equity – parent company shareholders' share | 22,235 | 15,982 |
| Shareholders' equity – non-controlling interests' share | 522 | 490 |
| Total shareholders' equity (note 20) | 22,757 | 16,472 |
| NON-CURReNT LIAbILITIeS | ||
| Deferred tax liabilities (note 9) | 125 | 114 |
| Provisions – long-term (note 21) | 2,243 | 1,829 |
| Non-current financial liabilities (note 24) | 7,096 | 9,048 |
| Other non-current liabilities (note 22) | 734 | 660 |
| Total non-current liabilities | 10,198 | 11,651 |
| CURReNT LIAbILITIeS | ||
| Provisions – short-term (note 21) | 965 | 914 |
| Current financial liabilities (note 24) | 4,546 | 3,825 |
| Sales financing debts (note 24) | 19,366 | 19,912 |
| Trade payables | 6,348 | 5,911 |
| Current tax liabilities | 106 | 54 |
| Other current liabilities (note 22) | 5,821 | 5,179 |
| Total current liabilities | 37,152 | 35,795 |
| Liabilities associated with assets held for sale (note 7-B) | - | 60 |
| TOTAL SHAREHOLDERS' EQUITY AND LIABILITIES | 70,107 | 63,978 |
2.2.4. Changes in shareholders' equity
| Number of shares (thousand) |
Share capital |
Share premium |
Treasury shares |
Reva luation of financial instru ments |
Trans lation adjus tment |
Reserves | Net income (parent company share holders' |
Share holders' equity (parent company share |
Share holders' equity (non controlled entities' |
Total share holders' equity |
|
|---|---|---|---|---|---|---|---|---|---|---|---|
| (€ million) | share) | holders' share) |
share) | ||||||||
| Balance at December 31, 2008 |
284,937 | 1,086 | 3,453 | (612) | (223) | (2,241) | 16,925 | 571 | 18,959 | 457 | 19,416 |
| 2009 Net income | - | - | - | - | - | - | - | (3,125) | (3,125) | 57 | (3,068) |
| Other components of comprehensive income |
- | - | - | - | 114 | (327) | 38 | - | (175) | 9 | (166) |
| 2009 comprehensive income |
- | - | - | - | 114 | (327) | 38 | (3,125) | (3,300) | 66 | (3,234) |
| Allocation of 2008 net income |
- | - | - | - | - | - | 571 | (571) | - | - | - |
| Dividends | - | - | - | - | - | - | - | - | - | (34) | (34) |
| Cost of stock option plans |
- | - | - | - | - | - | 16 | - | 16 | - | 16 |
| (Acquisitions) / disposals of treasury shares |
- | - | - | 383 | - | - | (256) | - | 127 | - | 127 |
| Impact of capital increases |
- | - | - | - | - | - | - | - | - | 15 | 15 |
| Impact of changes in the scope of consolidation with no loss of control (1) |
- | - | - | - | - | - | - | - | - | (14) | (14) |
| Other changes | - | - | - | - | - | - | 180 | - | 180 | - | 180 |
| Balance at December 31, 2009 |
284,937 | 1,086 | 3,453 | (229) | (109) | (2,568) | 17,474 | (3,125) | 15,982 | 490 | 16,472 |
| 2010 net income | - | - | - | - | - | - | - | 3,420 | 3,420 | 70 | 3,490 |
| Other components of comprehensive income |
- | - | - | - | 344 | 2,014 | 48 | - | 2,406 | 18 | 2,424 |
| 2010 comprehensive income |
- | - | - | - | 344 | 2,014 | 48 | 3,420 | 5,826 | 88 | 5,914 |
| Allocation of 2009 net income |
- | - | - | - | - | - | (3,125) | 3,125 | - | - | - |
| Dividends | - | - | - | - | - | - | - | - | - | (40) | (40) |
| Cost of stock option plans |
- | - | - | - | - | - | 7 | - | 7 | - | 7 |
| (Acquisitions) / disposals of treasury shares |
- | - | - | 84 | - | - | (24) | - | 60 | - | 60 |
| Impact of capital increases |
10,785 | 41 | 332 | - | - | - | - | - | 373 | - | 373 |
| Impact of changes in the scope of consolidation with no loss of control (1) |
- | - | - | - | - | - | (3) | - | (3) | (16) | (19) |
| Other changes | - | - | - | - | - | - | (10) | - | (10) | - | (10) |
| Balance at December 31, 2010 |
295,722 | 1,127 | 3,785 | (145) | 235 | (554) | 14,367 | 3,420 | 22,235 | 522 | 22,757 |
(1) The impact of changes in the scope of consolidation results from the treatment applied to acquisitions of non-controlling interests and put options for buyouts of non-controlling entities (note 2-J).
Details of changes in consolidated shareholders' equity in 2010 are given in note 20.
2.2.5. Consolidated cash flows
| (€ million) | 2010 | 2009 |
|---|---|---|
| NET INCOME | 3,490 | (3,068) |
| Cancellation of unrealized income and expenses | ||
| Amortization and impairment | 3,069 | 3,146 |
| Share in net (income) loss of associates | (1,289) | 1,561 |
| Other unrealized income and expenses (note 27-A) | (2,087) | (5) |
| Cash flow (1) | 3,183 | 1,634 |
| Dividends received from associates | 88 | 81 |
| Net change in financing for final customers | (448) | 377 |
| Net change in renewable dealer financing | (146) | (126) |
| Decrease (increase) in sales financing receivables | (594) | 251 |
| Bond issuance by the Sales financing segment (note 24-A) | 3,929 | 3,149 |
| Bond redemption by the Sales financing segment (note 24-A) | (2,308) | (2,795) |
| Net change in other Sales financing debts | (2,354) | 871 |
| Net change in other securities and loans of the Sales financing segment | (129) | 152 |
| Net change in Sales financing financial assets and debts | (862) | 1,377 |
| Change in capitalized leased vehicles | (109) | (256) |
| Decrease (increase) in working capital (note 27-B) | 264 | 2,953 |
| CASH FLOWS FROM OPeRATING ACTIVITIeS | 1,970 | 6,040 |
| Capital expenditure (note 27-C) | (1,867) | (2,309) |
| Disposals of property, plant and equipment and intangibles | 219 | 236 |
| Acquisitions of investments with gain of control, net of cash acquired | - | - |
| Acquisitions of other investments, net of cash acquired | (39) | (86) |
| Disposals of investments with loss of control, net of cash transferred | 7 | - |
| Disposals of other investments, net of cash transferred and other (2) | 3,114 | - |
| Net decrease (increase) in other securities and loans of the Automotive segment | (30) | 65 |
| CASH FLOWS FROM INVeSTING ACTIVITIeS | 1,404 | (2,094) |
| Transactions with non-controlling interests (3) | - | - |
| Dividends paid to parent company shareholders (note 20-D) | - | - |
| Dividends paid to non-controlling interests | (77) | (22) |
| (Purchases) sales of treasury shares | 60 | 127 |
| Cash flows with shareholders | (17) | 105 |
| Bond issuance by the Automotive segment (note 24-A) | 1,696 | 750 |
| Bond redemption by the Automotive segment (note 24-A) | (1,164) | (1,271) |
| Net increase (decrease) in other financial liabilities of the Automotive segment | (1,982) | 2,378 |
| Net change in financial liabilities of the Automotive segment | (1,450) | 1,857 |
| CASH FLOWS FROM FINANCING ACTIVITIeS | (1,467) | 1,962 |
| INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS | 1,907 | 5,908 |
| Cash and cash equivalents: opening balance | 8,023 | 2,058 |
| Increase (decrease) | 1,907 | 5,908 |
| Effect of changes in exchange rate and other changes | 95 | 57 |
| Cash and cash equivalents: closing balance | 10,025 | 8,023 |
(1) Cash flow does not include dividends received from associates.
(2) Including the sales of B shares in Volvo AB for €3,006 million (operation described in "Significant events").
(3) Via capital increases or capital reductions and acquisitions of additional investments in controlled companies (note 2-J).
Details of interest received and paid by the Automotive segment are given in note 27-D.
Current taxes paid by the Group are reported in note 9-A.
2.2.6. Segment reporting
A. Consolidated income statement by operating segment
| (€ million) | Automotive | Sales financing |
Intersegment transactions |
Consoli dated total |
|---|---|---|---|---|
| 2010 | ||||
| Sales of goods and services | 37,172 | 482 | - | 37,654 |
| Sales financing revenues | - | 1,317 | - | 1,317 |
| External sales (note 4) | 37,172 | 1,799 | - | 38,971 |
| Intersegment sales | (283) | 376 | (93) | - |
| Sales by segment | 36,889 | 2,175 | (93) | 38,971 |
| Operating margin (1) | 381 | 703 | 15 | 1,099 |
| Operating income | (78) | 698 | 15 | 635 |
| Financial income (2) | 26 | - | (402) | (376) |
| Gain on sale of Volvo Series B shares | 2,000 | - | - | 2,000 |
| Share in net income (loss) of associates | 1,287 | 2 | - | 1,289 |
| Pre-tax income | 3,235 | 700 | (387) | 3,548 |
| Current and deferred taxes | 157 | (211) | (4) | (58) |
| Net income | 3,392 | 489 | (391) | 3,490 |
| 2009 | ||||
| Sales of goods and services | 31,951 | 464 | - | 32,415 |
| Sales financing revenues | - | 1,297 | - | 1,297 |
| External sales (note 4) | 31,951 | 1,761 | - | 33,712 |
| Intersegment sales | (317) | 342 | (25) | - |
| Sales by segment | 31,634 | 2,103 | (25) | 33,712 |
| Operating margin (1) | (915) | 506 | 13 | (396) |
| Operating income | (1,457) | 489 | 13 | (955) |
| Financial income (2) | (102) | - | (302) | (404) |
| Share in net income (loss) of associates | (1,566) | 5 | - | (1,561) |
| Pre-tax income | (3,125) | 494 | (289) | (2,920) |
| Current and deferred taxes | 14 | (157) | (5) | (148) |
| Net income | (3,111) | 337 | (294) | (3,068) |
(1) Details of amortization and depreciation are provided in the consolidated cash flow statements by operating segment.
(2) Sales financing dividends are included in the Automotive segment's financial income and eliminated as an intersegment transaction.
B. Consolidated financial position by operating segment
Consolidated financial position by operating segment - December 31, 2010
| ASSETS (€ million) | Automotive | Sales financing |
Intersegment transactions |
Consoli dated total |
|---|---|---|---|---|
| NON-CURReNT ASSeTS | ||||
| Property, plant and equipment and intangible assets | 15,003 | 188 | (10) | 15,181 |
| Investments in associates | 14,165 | 34 | - | 14,199 |
| Non-current financial assets – investments in non-controlled entities |
3,359 | - | (2,431) | 928 |
| Non-current financial assets – other securities, loans and derivatives on financing operations of the Automotive segment |
800 | - | - | 800 |
| Deferred tax assets and other non-current assets | 1,044 | 145 | (49) | 1,140 |
| Total non-current assets | 34,371 | 367 | (2,490) | 32,248 |
| CURReNT ASSeTS | ||||
| Inventories | 4,563 | 4 | - | 4,567 |
| Customer receivables | 1,414 | 19,642 | (451) | 20,605 |
| Current financial assets | 910 | 520 | (631) | 799 |
| Other current assets and current tax assets | 1,587 | 2,222 | (1,946) | 1,863 |
| Cash and cash equivalents | 8,814 | 1,342 | (131) | 10,025 |
| Total current assets | 17,288 | 23,730 | (3,159) | 37,859 |
| Assets held for sale | - | - | - | - |
| TOTAL ASSETS | 51,659 | 24,097 | (5,649) | 70,107 |
| SHAREHOLDERS' EQUITY AND LIABILITIES (€ million) | Automotive | Sales financing |
Intersegment transactions |
Consoli dated total |
|---|---|---|---|---|
| SHAReHOLDeRS' eQUITy | 22,638 | 2,435 | (2,316) | 22,757 |
| NON-CURReNT LIAbILITIeS | ||||
| Deferred tax liabilities and long-term provisions | 1,977 | 391 | - | 2,368 |
| Non-current financial liabilities | 6,835 | 261 | - | 7,096 |
| Other non-current liabilities | 544 | 190 | - | 734 |
| Total non-current liabilities | 9,356 | 842 | - | 10,198 |
| CURReNT LIAbILITIeS | ||||
| Short-term provisions | 921 | 44 | - | 965 |
| Current financial liabilities | 5,124 | - | (578) | 4,546 |
| Trade payables and sales financing debts | 6,407 | 20,058 | (751) | 25,714 |
| Other current liabilities and current tax liabilities | 7,213 | 718 | (2,004) | 5,927 |
| Total current liabilities | 19,665 | 20,820 | (3,333) | 37,152 |
| Liabilities associated with assets held for sale | - | - | - | - |
| TOTAL SHAREHOLDERS' EQUITY AND LIABILITIES | 51,659 | 24,097 | (5,649) | 70,107 |
Consolidated financial position by operating segment - December 31, 2009
| ASSETS (€ million) | Automotive | Sales financing |
Intersegment transactions |
Consoli dated total |
|---|---|---|---|---|
| NON-CURReNT ASSeTS | ||||
| Property, plant and equipment and intangible assets | 15,953 | 245 | (11) | 16,187 |
| Investments in associates | 12,058 | 26 | - | 12,084 |
| Non-current financial assets – investments in non-controlled entities |
2,392 | - | (2,254) | 138 |
| Non-current financial assets – other securities, loans and derivatives on financing operations of the Automotive segment |
888 | - | - | 888 |
| Deferred tax assets and other non-current assets | 553 | 145 | 5 | 703 |
| Total non-current assets | 31,844 | 416 | (2,260) | 30,000 |
| CURReNT ASSeTS | ||||
| Inventories | 3,927 | 5 | - | 3,932 |
| Customer receivables | 1,179 | 18,660 | (499) | 19,340 |
| Current financial assets | 1,025 | 380 | (618) | 787 |
| Other current assets and current tax assets | 1,532 | 2,041 | (1,742) | 1,831 |
| Cash and cash equivalents | 5,408 | 2,738 | (123) | 8,023 |
| Total current assets | 13,071 | 23,824 | (2,982) | 33,913 |
| Assets held for sale | 65 | - | - | 65 |
| TOTAL ASSETS | 44,980 | 24,240 | (5,242) | 63,978 |
| Sales | Intersegment | Consoli |
| SHAREHOLDERS' EQUITY AND LIABILITIES (€ million) | Automotive | Sales financing |
Intersegment transactions |
Consoli dated total |
|---|---|---|---|---|
| SHAReHOLDeRS' eQUITy | 16,363 | 2,259 | (2,150) | 16,472 |
| NON-CURReNT LIAbILITIeS | ||||
| Deferred tax liabilities and long-term provisions | 1,585 | 309 | 49 | 1,943 |
| Non-current financial liabilities | 8,787 | 261 | - | 9,048 |
| Other non-current liabilities | 509 | 151 | - | 660 |
| Total non-current liabilities | 10,881 | 721 | 49 | 11,651 |
| CURReNT LIAbILITIeS | ||||
| Short-term provisions | 865 | 49 | - | 914 |
| Current financial liabilities | 4,455 | 4 | (634) | 3,825 |
| Trade payables and sales financing debts | 5,938 | 20,593 | (708) | 25,823 |
| Other current liabilities and current tax liabilities | 6,418 | 614 | (1,799) | 5,233 |
| Total current liabilities | 17,676 | 21,260 | (3,141) | 35,795 |
| Liabilities associated with assets held for sale | 60 | - | - | 60 |
| TOTAL SHAREHOLDERS' EQUITY AND LIABILITIES | 44,980 | 24,240 | (5,242) | 63,978 |
C. Consolidated cash flows by operating segment
| (€ million) | Automotive | Sales financing |
Intersegment transactions |
Consoli dated total |
|---|---|---|---|---|
| 2010 | ||||
| Net income | 3,392 | 489 | (391) | 3,490 |
| Cancellation of unrealized income and expenses | ||||
| Amortization and impairment | 3,045 | 24 | - | 3,069 |
| Share in net (income) loss of associates | (1,287) | (2) | - | (1,289) |
| Other unrealized income and expenses | (2,076) | (14) | 3 | (2,087) |
| Cash flow (1) | 3,074 | 497 | (388) | 3,183 |
| Dividends received from associates | 88 | - | - | 88 |
| Decrease (increase) in sales financing receivables | - | (563) | (31) | (594) |
| Net change in financial assets and Sales Financing debts | - | (867) | 5 | (862) |
| Change in capitalized leased vehicles | (155) | 48 | (2) | (109) |
| Decrease (increase) in working capital | 395 | (105) | (26) | 264 |
| CASH FLOWS FROM OPeRATING ACTIVITIeS | 3,402 | (990) | (442) | 1,970 |
| Purchases of intangible assets | (733) | (1) | - | (734) |
| Purchases of property, plant and equipment | (1,130) | (3) | - | (1,133) |
| Disposals of property, plant and equipment and intangibles | 219 | - | - | 219 |
| Acquisitions and disposals of investments involving gain or loss of control, net of cash acquired/transferred |
7 | - | - | 7 |
| Acquisitions and disposals of other investments and other assets(2) | 3,075 | - | - | 3,075 |
| Net decrease (increase) in other securities and loans of the Automotive segment |
(30) | - | - | (30) |
| CASH FLOWS FROM INVeSTING ACTIVITIeS | 1,408 | (4) | - | 1,404 |
| Cash flows with shareholders | (12) | (407) | 402 | (17) |
| Net change in financial liabilities of the Automotive segment | (1,493) | - | 43 | (1,450) |
| CASH FLOWS FROM FINANCING ACTIVITIeS | (1,505) | (407) | 445 | (1,467) |
| INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS | 3,305 | (1,401) | 3 | 1,907 |
(1) Cash flow does not include dividends received from associates.
(2) Including the sales of B shares in Volvo AB for €3,006 million (operation described in "Significant events").
| (€ million) | Automotive | Sales financing |
Intersegment transactions |
Consoli dated total |
|---|---|---|---|---|
| 2009 | ||||
| Net income | (3,111) | 337 | (294) | (3,068) |
| Cancellation of unrealized income and expenses | ||||
| Amortization and impairment | 3,124 | 30 | (8) | 3,146 |
| Share in net (income) loss of associates | 1,566 | (5) | - | 1,561 |
| Other unrealized income and expenses | (193) | 183 | 5 | (5) |
| Cash flow (1) | 1,386 | 545 | (297) | 1,634 |
| Dividends received from associates | 81 | - | - | 81 |
| Decrease (increase) in sales financing receivables | - | 76 | 175 | 251 |
| Net change in financial assets and Sales Financing debts | - | 1,366 | 11 | 1,377 |
| Change in capitalized leased vehicles | (248) | (9) | 1 | (256) |
| Decrease (increase) in working capital | 2,923 | 33 | (3) | 2,953 |
| CASH FLOWS FROM OPeRATING ACTIVITIeS | 4,142 | 2,011 | (113) | 6,040 |
| Purchases of intangible assets | (670) | (16) | - | (686) |
| Purchases of property, plant and equipment | (1,620) | (3) | - | (1,623) |
| Disposals of property, plant and equipment and intangibles | 236 | - | - | 236 |
| Acquisitions and disposals of investments involving gain or loss of control, net of cash acquired/transferred |
- | - | - | - |
| Acquisitions and disposals of other investments and other assets | (86) | - | - | (86) |
| Net decrease (increase) in other securities and loans of the Automotive segment |
81 | - | (16) | 65 |
| CASH FLOWS FROM INVeSTING ACTIVITIeS | (2,059) | (19) | (16) | (2,094) |
| Cash flows with shareholders | 105 | (302) | 302 | 105 |
| Net change in financial liabilities of the Automotive segment | 2,017 | - | (160) | 1,857 |
| CASH FLOWS FROM FINANCING ACTIVITIeS | 2,122 | (302) | 142 | 1,962 |
| INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS | 4,205 | 1,690 | 13 | 5,908 |
(1) Cash flow does not include dividends received from associates.
B. Information by Region
| (€ million) | Europe (1) | Euromed | Eurasia | Asia Africa |
Americas | Consoli dated total |
|---|---|---|---|---|---|---|
| 2010 | ||||||
| Revenues | 27,171 | 2,996 | 1,044 | 3,869 | 3,891 | 38,971 |
| Property, plant and equipment and intangibles | 11,612 | 1,644 | 431 | 810 | 684 | 15,181 |
| 2009 | ||||||
| Revenues | 25,714 | 2,428 | 598 | 2,393 | 2,579 | 33,712 |
| Property, plant and equipment and intangibles | 12,784 | 1,583 | 376 | 809 | 635 | 16,187 |
| (1) Including France: |
| (€ million) | 2010 | 2009 |
|---|---|---|
| Revenues | 12,697 | 12,517 |
| Property, plant and equipment and intangibles | 9,918 | 10,840 |
The Regions presented correspond to the geographic sectors of the Group's structure.
Consolidated revenues are presented by location of customers.
Property, plant and equipment and intangibles are presented by location of subsidiaries and joint ventures.
Financial Information on the Alliance
Chapter 3 Financial Information on the Alliance
The purpose of the financial data in this section is twofold: to broadly quantify the economic significance of the Renault-Nissan Alliance through key performance indicators, and to make it easier to compare the assets and liabilities of the two Groups. The data of both Groups comply with the accounting standards applied by Renault in 2010.
The characteristics of the Alliance mean, among other things, that Renault and Nissan's assets and liabilities cannot be combined. Consequently, these data do not correspond to a consolidation as defined by generally accepted accounting principles and are not certified by the statutory auditors.
Information concerning Renault is based on the consolidated figures released at December 31, 2010, while the information concerning Nissan is based on the restated consolidated figures prepared for the purposes of the Renault consolidation, covering the period from January 1 to December 31, 2010 whereas Nissan's financial year-end is March 31.
KEY PERFORMANCE INDICATORS
The preparation of the key performance indicators under Renault accounting policies takes into account restatement of figures published by Nissan under Japanese Accounting Standards into IFRS. Additionally, the following treatments have been performed:
- reclassifications have been made when necessary to harmonize the presentation of the main income statement items;
- restatements for harmonization of accounting standards and adjustments to fair value applied by Renault for acquisitions of 1999 and 2002 are included.
Revenues 2010
| (€ million) | Renault Nissan (1) | Intercompany eliminations |
Alliance | |
|---|---|---|---|---|
| Sales of goods and services |
37,654 | 68,324 | (2,755) | 103,223 |
| Sales financing revenues |
1,317 | 4,321 | (72) | 5,566 |
| Revenues | 38,971 | 72,645 | (2,827) | 108,789 |
(1) Converted at the average exchange rate for 2010: EUR 1 = JPY 116.5.
The Alliance's intercompany business mainly consists of commercial transactions between Renault and Nissan. Those items have been eliminated to produce the revenue indicator. Their value is estimated on the basis of Renault's 2010 results.
The operating margin, the operating income and the net income of the Alliance in 2010 are as follows:
| (€ million) | Operating margin |
Operating income |
Net income(2) |
|---|---|---|---|
| Renault | 1,099 | 635 | 2,406 |
| Nissan (1) | 4,375 | 4,169 | 2,613 |
| Alliance | 5,474 | 4,804 | 5,019 |
(1) Converted at the average exchange rate for 2010: EUR 1 = JPY 116.5.
(2) Renault's net income is adjusted to exclude Nissan's contribution and
Nissan's net income is similarly adjusted to exclude Renault's contribution.
Intercompany transactions impacting the previous indicators are minor and have therefore not been eliminated.
For the Alliance, the operating margin is equivalent to 5,0% of revenues.
In 2010, the Alliance's research and development expenses, after capitalization and amortization, are as follows:
| Alliance | 4,863 |
|---|---|
| Nissan | 3,029 |
| Renault | 1,834 |
| (€ million) |
Financial Information on the Alliance Chapter 3
BALANCE SHEET INDICATORS
CONDENSED RENAULT AND NISSAN BALANCE SHEETS
RenaulT aT decemBeR 31, 2010
| ASSETS (€ million) | SHAREHOLDERS' EQUITY AND LIABILITIES (€ million) | ||
|---|---|---|---|
| Intangible assets | 3,677 | Shareholders' equity | 22,757 |
| Property, plant and equipment | 11,504 | Deferred tax liabilities | 125 |
| Investments in associates (excluding Alliance) |
854 | Provisions for pension and other long-term employee benefit obligations |
1,246 |
| Deferred tax assets | 705 | Financial liabilities of the Automotive division | 11,380 |
| Inventories | 4,567 | Financial liabilities of the Sales financing | |
| Sales financing receivables | 19,276 | division and sales financing debts | 19,628 |
| Automotive receivables | 1,329 | Other liabilities | 14,971 |
| Other assets | 4,825 | ||
| Cash and cash equivalents | 10,025 | ||
| Total assets excluding investment in Nissan | 56,762 | ||
| Investment in Nissan | 13,345 | ||
| TOTAL ASSETS | 70,107 | TOTAL SHAREHOLDERS' EQUITY AND LIABILITIES |
70,107 |
| Provisions for pension and other long-term employee benefit obligations |
1,246 |
|---|---|
TOTAL SHAREHOLDERS' EQUITY AND LIABILITIES 70,107
nissan aT decemBeR 31, 2010 (1)
| Investment in Renault | 1,844 | TOTAL SHAREHOLDERS' EQUITY | |
|---|---|---|---|
| Total assets excluding investment in Renault | 99,628 | ||
| Cash and cash equivalents | 7,026 | ||
| Other assets | 8,241 | ||
| Automotive receivables | 5,483 | Other liabilities | 22,764 |
| Sales financing receivables | 25,189 | division and sales financing debts | 30,574 |
| Inventories | 9,790 | Financial liabilities of the Sales financing | |
| Deferred tax assets | 1,381 | Financial liabilities of the Automotive division | 6,521 |
| Investments in associates (excluding Alliance) |
198 | Provisions for pension and other long-term employee benefit obligations |
3,195 |
| Property, plant and equipment | 35,915 | Deferred tax liabilities | 5,119 |
| Intangible assets | 6,405 | Shareholders' equity | 33,299 |
| ASSETS (€ million) | SHAREHOLDERS' EQUITY AND LIABILITIES (€ million) |
(1) Converted at the closing rate for 2010 EUR 1 = JPY 108,65.
The values shown for Nissan assets and liabilities reflect restatements for harmonization of accounting standards and adjustments to fair value applied by Renault for acquisitions made in 1999 and 2002, mainly concerning revaluation of land and other tangible fixed assets, capitalization of development expenses, and pension-related provisions.
Balance sheet items have been reclassified where necessary to make the data consistent across both Groups.
Nissan's restated balance sheet includes the securitized items presented off-balance sheet in Nissan's financial statements under Japanese GAAP.
| Provisions for pension and other long-term employee benefit obligations |
3,195 |
|---|---|
TOTAL SHAREHOLDERS' EQUITY AND LIABILITIES 101,472
Purchases of property, plant and equipment by both Alliance groups for 2010, excluding leased vehicles, amount to:
| (€ million) | |
|---|---|
| Renault | 1,133 |
| Nissan | 1,956 |
| Alliance | 3,089 |
Based on the best available information, Renault estimates that the impact of full consolidation of Nissan on its shareholders' equity calculated under current accounting policies would result in :
- a maximum 5-10% decrease in shareholders' equity Group share;
- a €20 billion increase in shareholders' equity minority interests' share.
( www.renault.com ) ( email: [email protected] )