I'm having trouble finding the Economic Value Added (EVA) for Tesla Motors with the information I am provided. I would also like to provide a Pro Forma Income Statement and Balance Sheet for the same company. The provided information is attached. Thank you in advance.

NeTesla Motors Inc General Company Information Address 3500 Deer Creek Road Palo Alto, CA 94304 United States Phone: 650 681-5000 Country United States Ticker TSLA Date of Incorporation July 2003 , DE, United States Number of Employees 13,058 (Total Full-Time as of 12/31/2015) Number of Shareholders 836 (record) (as of 01/31/2016) Company Website www.teslamotors.com Mergent Dividend Achiever No Closing Price As of 11/04/2016 : 190.56 Business Description Industry Autos- Manufacturing NAICS Primary NAICS: 336111 - Automobile Manufacturing 336399 - All Other Motor Vehicle Parts Manufacturing Secondary NAICS: 333618 - Other Engine Equipment Manufacturing SIC Primary SIC: 3711 - Motor vehicles and car bodies 3714 3519 - Motor vehicle parts and accessories Internal combustion engines, nec Secondary SIC: Business Description Tesla Motors design, develop, manufacture and sells fully electric vehicles and energy storage products. Co. sells its vehicles through its own network of vehicle sales and service centers and Supercharger stations globally. Co.'s electric vehicles include Model S, a fully electric, four-door, five-adult passenger sedan; and Model X, a sport utility vehicle (SUV). In addition to developing its own vehicles, Co. sells energy storage products for use in homes, commercial sites and utilities. The applications for these battery systems include backup power, peak demand reduction, demand response and wholesale electric market services. Co.'s energy storage products include the 7 kWh and 10 kWh Powerwall for residential applications and the 100 kWh Powerpack for commercial and industrial applications. Co. manufactures its products primarily at its facilities in Fremont, CA, Lathrop, CA, Tilburg, Netherlands and at its Gigafactory near Reno, NV. Geographic Analysis Revenues Report Date Currency Scale United States China Norway Other Total 12/31/2015 USD Thousands 1,957,397 318,513 356,419 1,413,696 4,046,025 Report Date Currency Scale United States China Norway Other Total 12/31/2014 USD Thousands 1,471,643 477,082 412,198 837,433 3,198,356 Report Date Currency Scale North America Europe Asia Total 12/31/2013 USD Thousands 1,545,413 467,079 1,004 2,013,496 Identifiable assets Report Date Currency Scale North America 12/31/2015 USD Thousands 4,585,521 Report Date Currency Scale ther identifiable assets 12/31/2015 USD Thousands 609,216 Business Summary Tesla Motors design, develop, manufacture and sells fully electric vehicles and energy storage products. Co. sells its vehicles through its own network of vehicle sales and service centers and Supercharger stations globally. Co.'s electric vehicles include Model S, a fully electric, four-door, five-adult passenger sedan; and Model X, a sport utility vehicle (SUV). In addition to developing its own vehicles, Co. sells energy storage products for use in homes, commercial sites and utilities. Co.'s energy storage products include the 7 kilowatt hour (kWh) and 10 kWh Powerwall for residential applications and the 100 kWh Powerpack for commercial and industrial applications. Executives Top 5 Executives Officers Elon R. Musk Title : Chairman Compensation History Year Values in USD Salary Bonus Stock Awards Option Awards All Other Compensation Total Compensation 2015 2014 2013 37,584 35,360 33,280 N/A N/A N/A N/A N/A 10,620 N/A N/A 26,089 N/A N/A N/A 37,584 35,360 69,989 Summary Biography Elon Musk, has served as the Chairman of SolarCity Corporation's Board of Directors since July 2006. Mr. Musk has served as the Chief Executive Officer of Tesla Motors, Inc., a highperformance electric vehicle developer and manufacturer, since October 2008, and as Chairman of the Board of Directors of Tesla since April 2004. Mr. Musk has also served as Chief Executive Officer, Chief Technology Officer and Chairman of Space Exploration Technologies Corporation, a company which is developing and launching advanced rockets for satellite and eventually human transportation, since May 2002. Mr. Musk co-founded PayPal, Inc., an electronic payment system, which was acquired by eBay Inc. in October 2002, and Zip2 Corporation, a provider of internet enterprise software and services, which was acquired by Compaq Computer Corporation in March 1999. Mr. Musk holds a Bachelor's degree in Physics from the University of Pennsylvania and a Bachelor's degree in Economics from the Wharton School of the University of Pennsylvania. Gilbert Passin Title : Vice President Compensation History Year Values in USD Salary Option Awards Total Compensation 2013 2012 2011 270,400 270,400 260,000 N/A 563,457 360,152 270,400 833,857 620,152 Summary Biography Gilbert Passin, has served as Tesla Motors, Inc.'s Vice President, Manufacturing since January 2010. Prior to joining Tesla Motors, Mr. Passin served in various positions at Toyota Motor Engineering & Manufacturing North America, an automobile manufacturer, from 2005 to January 2010 most recently as a General Manager of Production Engineering for West Coast and previously as a Vice President of Manufacturing, running both large scale production of the Corolla and Matrix models as well as production of the Lexus RX350 at the Toyota Motor Manufacturing Canada Cambridge plant. Mr. Passin also served as a Vice President and General Manager of Volvo Trucks North America at the New River Valley Plant, an automobile manufacturer, from 2002 to 2005 as well as Vice President and General Manager of Mack Trucks Inc. at the Winnsboro Assembly Facility from 2000 to 2002. Mr. Passin holds a National Engineering Degree from Ecole Centrale de Paris. Greg Reichow Title : Vice President Compensation History Year Values in USD Salary Stock Awards Option Awards Total Compensation 2015 2014 276,058 868,787 N/A 1,144,845 272,915 N/A 4,978,051 5,250,966 2013 225,000 N/A N/A 225,000 Summary Biography Greg Reichow, has served as Tesla Motors, Inc.'s Vice President, Production since May 2013 and previously served as Tesla Motors, Inc.'s Vice President of Operations, Powertrain, from April 2011 to May 2013. Prior to joining Tesla Motors, Inc.'s, Mr. Reichow was Senior Vice President of Operations at SunPower Corporation, a solar cell and panel manufacturer, from November 2003 to April 2011. Mr. Reichow holds a B.S. in Mechanical and Industrial Engineering from the University of Minnesota, Twin Cities. Jerome Guillen Title : Vice President Compensation History Year Salary Values in USD 2014 275,000 2013 263,893 Option Awards Total Compensation 4,212,197 4,487,197 N/A 263,893 Summary Biography Jerome Guillen, has served as Tesla Motors, Inc.'s Vice President, Worldwide Sales and Service since April 2013 and previously served as Tesla Motors, Inc.'s Model S Program Director from November 2010 to April 2013. Prior to joining Tesla Motors, Inc., Mr. Guillen served as Director, Business Innovation at Daimler AG, an automobile manufacturer, from September 2007 to November 2010. Mr. Guillen also served as Director, New Product Development at Freightliner LLC, a manufacturer of trucks and heavy duty vehicles, from September 2002 to September 2007. Mr. Guillen holds a Ph.D. in Mechanical Engineering from the University of Michigan, in addition to a dual degree in energy technologies from Escuela Tecnica Superior de Ingenieros Industriales in Madrid and in mechanical engineering from Ecole Nationale Superieure de Techniques Avancees in Paris. Doug Field Title : Vice President Compensation History Year Values in USD Salary Stock Awards Total Compensation 2015 306,923 2,808,785 3,115,708 Summary Biography Doug Field, has served as Tesla Motors, Inc.'s Vice President, Engineering since October 2014 and previously served as Tesla Motors, Inc.'s Vice President, Vehicle Programs from September 2013 to October 2014. Prior to joining Tesla Motors, Inc., Mr. Field was Vice President, Macintosh Hardware Engineering, at Apple Inc. from October 2011 to September 2013, and its Vice President, Product Design, from July 2008 to October 2011. Mr. Field's experience with vehicle engineering also includes previous roles as the Chief Technical Officer and Vice President, Design and Engineering of Segway Inc., a manufacturer of electric personal transport vehicles, and as a development engineer for Ford Motor Company. Mr. Field holds a M.S. in Mechanical Engineering and a M.B.A. from the Massachusetts Institute of Technology, in addition to a Bachelor of Science degree in Mechanical Engineering from Purdue University. Directors Elon R. Musk Title : Chairman Compensation History Year Salary Bonus Values in USD 2015 2014 2013 37,584 35,360 33,280 N/A N/A N/A Stock Awards Option Awards All Other Compensation Total Compensation N/A N/A N/A 37,584 N/A N/A N/A 35,360 10,620 26,089 N/A 69,989 Summary Biography Elon Musk, has served as the Chairman of SolarCity Corporation's Board of Directors since July 2006. Mr. Musk has served as the Chief Executive Officer of Tesla Motors, Inc., a highperformance electric vehicle developer and manufacturer, since October 2008, and as Chairman of the Board of Directors of Tesla since April 2004. Mr. Musk has also served as Chief Executive Officer, Chief Technology Officer and Chairman of Space Exploration Technologies Corporation, a company which is developing and launching advanced rockets for satellite and eventually human transportation, since May 2002. Mr. Musk co-founded PayPal, Inc., an electronic payment system, which was acquired by eBay Inc. in October 2002, and Zip2 Corporation, a provider of internet enterprise software and services, which was acquired by Compaq Computer Corporation in March 1999. Mr. Musk holds a Bachelor's degree in Physics from the University of Pennsylvania and a Bachelor's degree in Economics from the Wharton School of the University of Pennsylvania. Antonio J. Gracias Title : Lead Director Compensation History Year Values in USD Other Annual Compensation/Fees Stock Awards Option Awards All Other Compensation Total Compensation 2015 37,500 N/A 9,753,005 N/A 9,790,505 2014 2013 37,500 37,500 N/A N/A N/A N/A N/A 23,457 37,500 60,957 Summary Biography Antonio J. Gracias, has served as a member of SolarCity Corporation's Board of Directors since February 2012. Mr. Gracias also serves as a member of the Board of Directors of Tesla Motors, Inc., a high-performance electric vehicle developer and manufacturer. Mr. Gracias has been Chief Executive Officer of Valor Management Corp., a private equity firm, since 2003. Robyn Denholm Title : Director Compensation History Year Values in USD Other Annual Compensation/Fees Option Awards Total Compensation 2015 2014 45,000 4,934,785 4,979,785 17,486 7,163,580 7,181,066 Summary Biography Robyn Denholm, was appointed as a Director of Tesla Motors, Inc. effective August 11, 2014. Ms. Denholm was also appointed to serve as Chair of Tesla Motors, Inc.'s Audit Committee, and as a member of the Compensation Committee and Nominating and Corporate Governance Committee. Ms. Denholm has served as Executive Vice President, Chief Financial and Operations Officer at Juniper Networks, Inc. Ms. Denholm joined Juniper in 2007 and has helped the company achieve record revenues while delivering breakthrough innovations to customers. In 2011, Ms. Denholm was a Bay Area Chief Financial Officer of the Year finalist and she was recently named on Silicon Valley Business Journal's Women of Influence List. Ms. Denholm joined Juniper from Sun Microsystems, where she served as Senior Vice President, Corporate Strategic Planning. Ms. Denholm began her career in Australia, serving in various finance assignments for Toyota Motor Corporation and Arthur Andersen and Company. Ms. Denholm holds a bachelor's degree in economics from the University of Sydney and a master's degree in commerce from the University of New South Wales. Harald Kroeger Title : Director Compensation History Year Values in USD Other Annual Compensation/Fees Option Awards All Other Compensation Total Compensation 2013 2012 20,000 N/A N/A 515,008 6,661 N/A 26,661 515,008 Summary Biography Harald Kroeger, was appointed as the Board of Directors of Tesla Motors, Inc. (the \"Company\"), effective December 12, 2012. Mr. Kroeger is a Vice President of Electrics/Electronics & e-Drive for Daimler AG, as a Director to fill the newly created vacancy resulting from the resignation of Dr. Herbert Kohler. Mr. Kroeger is eligible to receive the standard Director compensation package, as approved by the Board of Directors on an annual basis and disclosed in the Company's proxy statement. There are no family relationships between Mr. Kroeger and any Director or executive officer of the Company. Information regarding related party transactions involving Mr. Kroeger, through his relationship to Daimler AG, is set forth in our proxy statement filed with the Securities and Exchange Commission on April 13, 2012 under the caption \"Certain Relationships and Related Party Transactions - Related Party Transactions.\" Brad W. Buss Title : Director Compensation History Year Values in USD Other Annual Compensation/Fees Option Awards All Other Compensation Total Compensation 2015 20,000 4,934,785 N/A 4,954,785 2014 2013 38,750 45,000 N/A N/A N/A N/A 38,750 45,000 Summary Biography Brad W. Buss, was appointed as a Director of Advance Auto Parts, Inc. on March 7, 2016. Mr. Buss also appointed to serve as members of the Board's Audit Committee and Finance Committee. Mr. Buss has served on the Board of Directors for Tesla Motors, Inc. since November 2009. Mr. Buss also currently serves as a Director of Cavium Inc. and QLogic Corp. He served as a Director of and Caf Press Inc. from October 2007- July 2016. Mr. Buss retired in February 2016 as the Chief Financial Officer of SolarCity Corporation, a provider of clean energy services, where he had served since August 2014. Prior to joining SolarCity, Mr. Buss served as Chief Financial Officer and Executive Vice President, Finance and Administration of Cypress Semiconductor Corporation, a semiconductor design and manufacturing company, from August 2005 to June 2014. Prior to August 2005, Mr. Buss also held various financial leadership roles with Altera Corporation, Cisco Systems, Veba Electronics LLC and Wyle Electronics, Inc. Mr. Buss served as the Chair of the Audit Committee for Tesla Motors. Mr. Buss holds a B.A. degree in Economics from McMaster University and a Business Administration degree, in Finance and Accounting, from the University of Windsor. History Incorporated in Delaware on July 1, 2003. On Oct. 19, 2010, Co. completed the purchase of and received title to the existing automobile production facility and land located in Fremont, CA for $42,000,000; and completed the purchase of certain manufacturing equipment and spare parts located at the Fremont facility from New United Motor Manufacturing, Inc. for approx. $17,000,000. Institutional Holdings Total Institutions: Total Shares Held: % of Shares Held: Changes In: New/Increased vs Old/Decreased Positions: Amount of Shares Held: % of shares held change: 694 (UP) 101 103,482,244 64.38% (UP) 21 59,332,670 -5.92% 64.38% Held By Institutions -5.92% Shares Held Change New Positions Institutions: 0 Shares: 0 % Change: 0.00% Decreased Positions Institutions: 247 Shares: 19,908,981 % Change: 20.05% Increased Positions Institutions: 327 Shares: 80,616,974 % Change: 0.37% Closed Positions Institutions: 59 Shares: 1,375,323 % Change: 2.97% Unchanged Positions Institutions: 120 Shares: 2,956,289 % Change: 0.85% Institutional Ownership Summary for each of the top 5-10 Institutional Holders BANK OF MONTREAL /CAN/ Total Shares Owned by Institution 3,141,124 Percentage of Shares Outstanding 100% Number of Institutions 3163 Shares Purchased by Institution in the Last 3 Months 0 Shares Sold by Institution in the Last 3 Months 0 3 Months Net Transactions (Purchases-Sales) N/A Quarterly Stock Price Range Time Period Low High Q4 of 2016 Q3 of 2016 Q2 of 2016 Q1 of 2016 Q4 of 2015 83.83 82.10 77.42 69.56 72.49 86.94 87.24 84.27 79.34 79.70 Buyers/Sellers Summary 3 Months Number of Inside Buyers Number of Inside Sellers 6 Months 0 0 0 0 LEGAL & GENERAL GROUP PLC Total Shares Owned by Institution 427,288 Percentage of Shares Outstanding N/A Number of Institutions 2457 Shares Purchased by Institution in the Last 3 Months 0 Shares Sold by Institution in the Last 3 Months 0 3 Months Net Transactions (Purchases-Sales) N/A Quarterly Stock Price Range N/A Buyers/Sellers Summary 3 Months Number of Inside Buyers Number of Inside Sellers 6 Months 0 0 0 0 BNP PARIBAS ARBITRAGE SA Total Shares Owned by Institution 224,381 Percentage of Shares Outstanding N/A Number of Institutions 2871 Shares Purchased by Institution in the Last 3 Months 0 Shares Sold by Institution in the Last 3 Months 0 3 Months Net Transactions (Purchases-Sales) N/A Quarterly Stock Price Range N/A Buyers/Sellers Summary 3 Months Number of Inside Buyers Number of Inside Sellers SUMWAY DEVELOPMENT LTD. 6 Months 0 0 0 0 Total Shares Owned by Institution 85,183 Percentage of Shares Outstanding N/A Number of Institutions 6 Shares Purchased by Institution in the Last 3 Months 0 Shares Sold by Institution in the Last 3 Months 0 3 Months Net Transactions (Purchases-Sales) N/A Quarterly Stock Price Range N/A Buyers/Sellers Summary 3 Months Number of Inside Buyers Number of Inside Sellers 6 Months 0 0 0 0 National Pension Service Total Shares Owned by Institution 70,756 Percentage of Shares Outstanding N/A Number of Institutions 420 Shares Purchased by Institution in the Last 3 Months 0 Shares Sold by Institution in the Last 3 Months 0 3 Months Net Transactions (Purchases-Sales) N/A Quarterly Stock Price Range N/A Buyers/Sellers Summary 3 Months Number of Inside Buyers Number of Inside Sellers 6 Months 0 0 0 0 BRITISH COLUMBIA INVESTMENT MANAGEMENT CORP Total Shares Owned by Institution 50,944 Percentage of Shares Outstanding N/A Number of Institutions 613 Shares Purchased by Institution in the Last 3 Months 0 Shares Sold by Institution in the Last 3 Months 0 3 Months Net Transactions (Purchases-Sales) N/A Quarterly Stock Price Range N/A Buyers/Sellers Summary 3 Months Number of Inside Buyers Number of Inside Sellers 6 Months 0 0 0 0 Cutler Group LP Total Shares Owned by Institution 40,500 Percentage of Shares Outstanding N/A Number of Institutions 2320 Shares Purchased by Institution in the Last 3 Months 0 Shares Sold by Institution in the Last 3 Months 0 3 Months Net Transactions (Purchases-Sales) N/A Quarterly Stock Price Range N/A Buyers/Sellers Summary 3 Months Number of Inside Buyers Number of Inside Sellers 6 Months 0 0 0 0 Gulf International Bank (UK) Ltd Total Shares Owned by Institution 36,136 Percentage of Shares Outstanding N/A Number of Institutions 636 Shares Purchased by Institution in the Last 3 Months 0 Shares Sold by Institution in the Last 3 Months 0 3 Months Net Transactions (Purchases-Sales) N/A Quarterly Stock Price Range N/A Buyers/Sellers Summary 3 Months Number of Inside Buyers Number of Inside Sellers 6 Months 0 0 0 0 FJARDE APFONDEN /FOURTH SWEDISH NATIONAL PENSION F Total Shares Owned by Institution 34,842 Percentage of Shares Outstanding N/A Number of Institutions 554 Shares Purchased by Institution in the Last 3 Months 0 Shares Sold by Institution in the Last 3 Months 0 3 Months Net Transactions (Purchases-Sales) N/A Quarterly Stock Price Range N/A Buyers/Sellers Summary 3 Months Number of Inside Buyers Number of Inside Sellers 6 Months 0 0 0 0 CREATIVE PLANNING Total Shares Owned by Institution 27,242 Percentage of Shares Outstanding N/A Number of Institutions 3616 Shares Purchased by Institution in the Last 3 Months 0 Shares Sold by Institution in the Last 3 Months 0 3 Months Net Transactions (Purchases-Sales) N/A Quarterly Stock Price Range N/A Buyers/Sellers Summary 3 Months Number of Inside Buyers Number of Inside Sellers 6 Months 0 0 0 0 Insider Holdings/Trades Ownership Summary for each of the top 5-10 Insiders There is no Insider Holdings / Trades information for this company at present. Dividends Abbreviation Com Description Com Abbreviation Com Structure Type Common Exchange NMS Ticker TSLA Market Cap 28,563,228,960 Com (NMS: TSLA) Ticker TSLA Listed NASDAQ National Market System Issue Shares Outstanding Shares Outstanding Date Outstanding Date 10/25/2016 Shares Outstanding File Date Outstanding 149,891,190 10/25/2016 07/29/2016 04/29/2016 01/31/2016 10/29/2015 07/30/2015 04/30/2015 01/31/2015 10/31/2014 07/31/2014 04/30/2014 01/31/2014 10/31/2013 07/31/2013 04/30/2013 01/31/2013 10/31/2012 07/16/2012 04/30/2012 01/31/2012 01/31/2012 10/31/2011 07/31/2011 04/29/2011 02/28/2011 10/31/2010 07/31/2010 06/29/2010 Shares Outstanding Date 10/25/2016 07/29/2016 04/29/2016 01/31/2016 10/29/2015 07/30/2015 04/30/2015 01/31/2015 10/31/2014 07/31/2014 04/30/2014 01/31/2014 10/31/2013 07/31/2013 04/30/2013 01/31/2013 10/31/2012 07/16/2012 04/30/2012 01/31/2012 01/31/2012 10/31/2011 07/31/2011 04/29/2011 02/28/2011 10/31/2010 07/31/2010 06/29/2010 149,891,190 11/02/2016 148,692,605 08/05/2016 133,944,622 05/10/2016 132,056,338 02/24/2016 130,951,319 11/05/2015 127,142,147 08/07/2015 126,403,793 05/11/2015 125,762,835 02/26/2015 125,381,798 11/07/2014 124,629,814 08/08/2014 124,090,160 05/09/2014 123,191,938 02/26/2014 122,593,928 11/08/2013 121,449,647 08/09/2013 115,552,703 05/10/2013 114,517,973 03/07/2013 113,778,865 11/07/2012 105,432,497 08/02/2012 105,214,400 05/10/2012 104,604,044 03/28/2012 104,604,044 02/27/2012 104,298,634 11/14/2011 104,018,274 08/12/2011 95,632,704 05/13/2011 95,335,371 03/03/2011 93,270,701 11/12/2010 93,197,938 08/13/2010 93,478,696 06/29/2010 Report Date 09/30/2016 06/30/2016 03/31/2016 12/31/2015 09/30/2015 06/30/2015 03/31/2015 12/31/2014 09/30/2014 06/30/2014 03/31/2014 12/31/2013 09/30/2013 06/30/2013 03/31/2013 12/31/2012 09/30/2012 06/30/2012 03/31/2012 12/31/2011 12/31/2011 09/30/2011 06/30/2011 03/31/2011 12/31/2010 09/30/2010 06/30/2010 06/29/2010 Long Term Debt Dec. 31, 2015, $2,673,541,000 (including current portion of $633,166,000) long-term debt and capital leases. Subsidiaries SUBSIDIARY NAME Subsidiaries Subsidiaries Roadster Automobile Sales and Service (Beijing) Co., Ltd. Roadster Finland Oy Tesla 2014 Warehouse SPV LLC Tesla Automobile Distribution (Beijing) Co., Ltd. Tesla Automobile Sales and Service (Beijing) Co., Ltd. Tesla Automobile Sales and Service (Chengdu) Co., Ltd. Tesla Automobile Sales and Service (Chengdu) 2 Co., Ltd. Tesla Automobile Sales and Service (Guangzhou) Co., Ltd. Tesla Automobile Sales and Service (Hangzhou) Co., Ltd. Tesla Automobile Sales and Service (Nanjing) Co., Ltd. Tesla Automobile Sales and Service (Shanghai) Co., Ltd. Tesla Automobile Sales and Service (Shenzhen) Co., Ltd. Tesla Automobile Sales and Service (Wuhan) Co., Ltd. Tesla Automobile Sales and Service (Xi'an) Co., Ltd. Tesla Automobiles Mexico, S. de R.L. de PERCENT OWNED COUNTRY 100% China (Peoples Rep. Of) Finland United States China (Peoples Rep. Of) China (Peoples Rep. Of) China (Peoples Rep. Of) China (Peoples Rep. Of) China (Peoples Rep. Of) China (Peoples Rep. Of) China (Peoples Rep. Of) China (Peoples Rep. Of) China (Peoples Rep. Of) China (Peoples Rep. Of) China (Peoples Rep. Of) Mexico 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% C.V. Tesla Automobiles Sales and Service Mexico, S. de R.L. de C.V. Tesla Energia Macau Limitada Tesla Finance LLC Tesla Financial Services GmbH Tesla Financial Services Holdings B.V. Tesla Financial Services Limited Tesla International B.V. Tesla Lease Trust Tesla LLC Tesla Jordan Car Trading LLC Tesla Motors Australia, Pty Ltd Tesla Motors Austria GmbH Tesla Motors Belgium SPRL Tesla Motors Canada ULC Tesla Motors Cooperatief U.A. Tesla Motors Denmark ApS Tesla Motors Exports LLC Tesla Motors FL, Inc. Tesla Motors France S.a r.l. Tesla Motors GmbH Tesla Motors HK Limited Tesla Motors Italy S.r.l. Tesla Motors Japan GK Tesla Motors Leasing, Inc. Tesla Motors Limited Tesla Motors Luxembourg S.a r.l. Tesla Motors MA, Inc. Tesla Motors Netherlands B.V. Tesla Motors New York LLC Tesla Motors NL LLC Tesla Motors Norway AS Tesla Motors NV, Inc. Tesla Motors PA, Inc. Tesla Motors Singapore Private Limited Tesla Motors Singapore Holdings Pte. Ltd. Tesla Motors Stichting Tesla Motors Switzerland GmbH Tesla Motors TN, Inc. Tesla Motors TX, Inc. Tesla Motors UT, Inc. TM International C.V. TM Sweden AB 100% Mexico 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% Macao United States Germany Netherlands United Kingdom Netherlands United States United States Jordan Australia Austria Belgium Canada Netherlands Denmark United States United States France Germany Hong Kong Italy Japan United States United Kingdom Luxembourg United States Netherlands United States United States Norway United States United States Singapore Singapore Netherlands Switzerland United States United States United States Netherlands Sweden Property Co. leases its principal executive offices in an approx. 350,000 sq. ft. of building space in Palo Alto, CA, which also houses its engineering services and powertrain development services activities. The following table sets forth information regarding Co.'s principal owned and leased facilities as of Dec. 31, 2014: Location Fremont, CA Fremont, CA (2) Tilburg, Netherlands Lathrop, CA [1]Sq. Ft. 5,400,000 808,890 499,710 430,770 Owned/Leased Owned Leased Leased Owned Amsterdam, Netherlands Hawthorne, CA Beijing, China 71,142 132,250 8,190 Leased Leased Leased [1]Approx. size (building) in square feet Co. also leases a number of properties in North America, Europe and Asia for its retail and service locations as well as Supercharger sites. Principal Executive Offices 3500 Deer Creek Road Palo Alto, CA 94304 United States Competitors (USA) Company Name General Motors Co. Ford Motor Co. (DE) Tesla Motors Inc WABCO Holdings Inc Gentherm Inc Spartan Motors, Inc. ZAP eFleets Corp Revenues Gross Margin Net Income 152,356,000,000 12.01 9,687,000,000 149,558,000,000 17.06 7,373,000,000 4,046,025,000 22.82 (888,663,000) 2,627,500,000 29.90 275,200,000 856,445,000 32.27 95,393,000 550,414,000 8.56 (16,972,000) 29,460,000 (4.28) (14,144,000) 348,494 (180.81) (3,830,226) Company Name General Motors Co. Ford Motor Co. (DE) Tesla Motors Inc WABCO Holdings Inc Gentherm Inc Spartan Motors, Inc. ZAP eFleets Corp EBITDA Total Assets 10,566,000,000 194,520,000,000 15,681,000,000 224,925,000,000 (479,581,000) 8,092,460,000 369,200,000 2,589,900,000 147,908,000 646,798,000 (5,914,000) 230,671,000 (10,791,000) 79,650,000 (3,434,182) 276,572 Company Name General Motors Co. Ford Motor Co. (DE) Tesla Motors Inc WABCO Holdings Inc Gentherm Inc Spartan Motors, Inc. ZAP eFleets Corp Total Liabilities PE Ratio Market Cap 154,649,000,000 4.7284 47,499 M 196,283,000,000 5.1081 44,258 M 7,003,516,000 28,563 M 1,803,200,000 29.9539 5,363 M 262,507,000 11.4375 1,002 M 81,530,000 280 M 90,746,000 18 M 5,951,049 111 T Company Name General Motors Co. Ford Motor Co. (DE) Tesla Motors Inc WABCO Holdings Inc Gentherm Inc Spartan Motors, Inc. ZAP eFleets Corp Employees Share Price 215,000 31.16 199,000 11.34 13,058 190.56 12,429 97.35 10,098 27.45 1,900 8.15 400 0.03 15 0.01 Financial Highlights Financial Highlights as of 12/31/2015 in USD Income Statement (In Thousands) Total Revenue 4,046,025 EBITDA (479,581) Operating Income (716,629) Net Income (888,663) Revenue per Share 31.56 EPS from Continuing Operations (6.93) EPS - Net Income - Diluted (6.93) Share Outstanding 131,425 Weighted Average Shares Outstanding 128,202 Basic Weighted Average Shares Outstanding 128,202 Diluted Earnings per Share - Basic (6.93) Balance Sheet (In Thousands) Total Assets 8,092,460 Current Assets 2,791,568 Total Liabilities 7,003,516 Long Term Debt 2,040,375 Stockholders' Equity 1,088,944 Total Assets per Share 61.57 Current Liabilities 2,816,274 Net Assets per Share 8.29 Cash Flow Statement (In Thousands) Cash from Operations (524,499) Cash from Investing (1,673,551) Cash from Financing 1,523,523 Capital Expenditures 1,634,850 Cash Flow per Share (4.09) Cash & Cash Equivalents, Beginning of 1,905,713 Year Cash & Cash Equivalents, End of Year 1,196,908 Stock Price and Valuation (Data as of 11/04/2016) Market Cap(mil) 28,563 Share Outstanding(000's) 149,891 Earning Per Share(TTM) (6.53) Last Closing Price 190.56 Previous Trading Day Range 185.96 - 193.46 52 Week Range 143.67 - 265.42 7 Day Average Closing Price 192.42 30 Day Average Closing Price 198.57 200 Day Average Closing Price 215.69 Beta 1.33 High Price Last 3 Mos. 229.08 Low Price Last 3 Mos. 187.42 Avg Daily Volume Last 3 Mos. 3,513,101.52 Management Effectiveness Revenue per Employee Net Income per Employee ROA % (Net) ROE % (Net) ROI % (Operating) Profitability Ratios Gross Margin Operating Margin EBITDA Margin % Calculated Tax Rate % Profit Margin (TTM) Valuation Ratios 309,850 (68,055) (12.75) (88.84) (20.18) 22.82 (17.71) (11.85) EBT