Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Hello, I need some help common sizing the financial data of Tesla. Just confused on formula and what to divide by. As Reported Annual Income

Hello, I need some help common sizing the financial data of Tesla. Just confused on formula and what to divide by.

As Reported Annual Income Statement

Report Date 12/31/2019 12/31/2018 12/31/2017 12/31/2016 12/31/2015
Currency USD USD USD USD USD
Audit Status Not Qualified Not Qualified Not Qualified Not Qualified Not Qualified
Consolidated Yes Yes Yes Yes Yes
Scale Thousands Thousands Thousands Thousands Thousands
Automotive revenue 19952000 17631522 8534752 5589007 -
Automotive leasing revenue 869000 883461 1106548 761759 -
Total automotive revenue 20821000 18514983 9641300 6350766 3740973
Energy generation & storage revenue 1531000 1555244 1116266 181394 -
Services & other revenues 2226000 1391041 1001185 467972 305052
Total revenues 24578000 21461268 11758751 7000132 4046025
Automotive cost of revenue 15939000 13685572 6724480 4268087 -
Automotive leasing cost of revenue 459000 488425 708224 481994 -
Total automotive cost of revenues 16398000 14173997 7432704 4750081 2823302
Energy generation & storage cost of revenue 1341000 1364896 874538 178332 -
Services & other cost of revenues 2770000 1880354 1229022 472462 299220
Total cost of revenues 20509000 17419247 9536264 5400875 3122522
Gross profit (loss) 4069000 4042021 2222487 1599257 923503
Research & development 1343000 1460370 1378073 834408 717900
Selling, general & administrative 2646000 2834491 2476500 1432189 922232
Restructuring & other 149000 135233 - - -
Total operating expenses 4138000 4430094 3854573 2266597 1640132
Income (loss) from operations -69000 -388073 -1632086 -667340 -716629
Interest income 44000 24533 19686 8530 1508
Interest expense 685000 663071 471259 198810 118851
Other income (expense), net 45000 21866 -125373 111272 -41652
Income (loss) before income taxes - domestic -287000 -412133 -993113 -130718 -415694
Noncontrolling interest & redeemable noncontrolling interest 87000 -86491 -279178 -98132 -
Income (loss) before income taxes - foreign -465000 -506121 - - -
Income (loss) before income taxes - international - - -936741 -517498 -459930
Income (loss) before income taxes -665000 -1004745 -2209032 -746348 -875624
Current federal income taxes (benefit) - -901 -9552 - -
Current state income taxes (benefit) 5000 2792 2029 568 525
Current foreign income taxes (benefit) 86000 23622 42715 53962 10342
Current income taxes (benefit) 91000 25513 35192 54530 10867
Deferred federal income taxes (benefit) -4000 - - - -
Deferred foreign income taxes (benefit) 23000 32324 -3646 -27832 2172
Deferred income taxes (benefit) 19000 32324 -3646 -27832 2172
Provision for income taxes (benefit) 110000 57837 31546 26698 13039
Net income (loss) -775000 -1062582 -2240578 -773046 -888663
Net loss attributable to noncontrolling interests & redeemable noncontrolling interests -87000 86491 279178 98132 -
Net income (loss) attributable to common stockholders -862000 -976091 -1961400 -674914 -
Weighted average shares outstanding - basic 885000 852625 828790 721060 641010
Weighted average shares outstanding - diluted 885000 852625 828790 721060 641010
Year end shares outstanding 905000 863015 843985 807805 657125
Net income (loss) per share - basic -0.984 -1.144 -2.366 -0.936 -1.386
Net income (loss) per share - diluted -0.984 -1.144 -2.366 -0.936 -1.386
Number of full time employees 48016 48817 37543 30025 13058
Number of common stockholders 1685 1145 1156 1109 836
Foreign currency translation adjustments -28000 -41566 62658 -18500 -10999

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access with AI-Powered Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

College Accounting Chapters 1-30

Authors: John Price, M. David Haddock, Michael Farina

15th edition

1259994975, 125999497X, 1259631117, 978-1259631115

Students also viewed these Accounting questions