- 8 C D E F G H K 2021 2020 2019 1 2 Common Size Balance Sheet 2021 2020 2019 Change Balance Sheet 2020 2021 4 5 6 7 8 9 1 (72.99 KiB) Viewed 55 times
it continue? (For Tesla) Please be as detailed as possible. Provide
as much information as you can regarding these sheets.
8 C D E F G H K 2021 2020 2019 1 2 Common Size Balance Sheet 2021 2020 2019 Change Balance Sheet 2020 2021) 4 5 6 7 8 9 10 11 17,576.00 19,384.00 6,268.00 131 1,913.00 1,886.00 1,324.00 5,757.00 4,101.00 3,552.00 1,723.00 1,346.00 959 27,100.00 26,717.00 12,103.00 4,511.00 3,091.00 2,447.00 5,765.00 5,979.00 6,138.00 18,884.00 12,747.0d 10,395.00 2,016.00 1,558.00 1,218.00 1,260.00 257 313 339 200 198 2,138.00 1,536.00 1,470.00 62,131.00 52,148.00 34,309.00 28.2996 37.1796 18.2796 0.2196 0.0096 0.0096 3.0896 3.6296 3.8696 9.2796 7.8696 10.3596 2.7796 2.5896 2.8096 43.6296 51.2396 35.2896 7.2696 5.9396 7.1396 9.2896 11.4796 17.8996 30.3996 24.4496 30.3096 3.2496 2.9996 3.5596 2.0396 0.0096 0.0096 0.4196 0.6096 0.9996 0.3296 0.4096 0.5896 3.4496 2.9596 4.2896 100.0096 100.0096 100.0096 209.2596 -9.3396 0.0096 0.0096 42.4596 1.4396 15.46% 40.3896 40.3596 28.0196 120.7596 1.43961 26.3296 45.9496 -2.59% -3.5896 22.6196 48.1496 27.9196 29.40981 0.0096 0.0096 -7.6796 -17.8996 4.55% -3.3896 4.4996 39.1996 52.0096 19.1498 12 1a 14 GA 16 Assets Current assets Cash and cash equivalents Short-term marketable securities Accounts receivable net Inventory Prepaid expenses and other current assets Total current assets Operating lease vehicles, net Solar energy systems, net Property, plant and equipment, net Operating lease right-of-use assets Digital assets, net Intangible assets, net Goodwill Other non-current assets Total assets Liabilities Current liabilities Accounts payable Accrued liabilities and other Deferred revenue Customer deposits Current portion of debt and finance leases Total current liabilities Debt and finance leases, net of current portion Deferred revenue, net of current portion Other long-term liabilities Total liabilities Redeemable noncontrolling interests in subsidiaries Convertible senior notes Equity Stockholders' equity 207 17 19 19 20 21 22 28 24 25 26 27 29 10,025.00 6,051.00 3,771.00 5,719.00 3,855.00 3,222.00 1,447.00 1,458.00 1,163.00 925 752 726 1,589.00 2,132.00 1,785.00 19,705.00 14,248.00 10,667.00 5,245.00 9,556.00 11,634.00 2,052.00 1,284.00 1,207.00 3,546.00 3,330.00 2,691.00 30,548.00 28,418.00 26,199.00 568 604 643 51 16.1496 9.2096 2.3396 1.4996 2.5696 31.7296 8.4496 3.3096 5.7196 49.1796 0.9196 0.0096 11.6096 7.3996 2.8096 1.4496 4.09961 27.3296 18.3296 2.4696 6.3996 54.4996 1.1696 0.1096 10.9996 9.3996 3.3996 2.1296 5.2096 31.0996 33.9196 3.5296 7.8496 76.3696 1.8796 0.0096 60.4696 65.6896 19.6596 48.3596 25.3796 -0.75% 3.58% 23.0196 19.4496 -25.4796 33.5796 38.3096 -17.8696 -45.1196 6.3896 59.8196 23.7596 6.4996) 8.4796 7.5096 -6.0796 -5.9696 01-100.0096 29 30 31 32 32 34 25 26 37 29 29 40 Common stock; $0.001 par value; 2,000 shares authorized; 1,033 and 960 shares issued and outstanding as of December 31, 2021 and December 31, 2020, respectively Additional paid-in capital Accumulated other comprehensive income Retained earnings (accumulated deficit) Total stockholders' equity Noncontrolling interests in subsidiaries Total liabilities and equity 1 29,803.0d 27,260.0d 12,736.00 54 363 -36 331-5,399.00 -6,083.00 30,189.00 22,225.00 6,618.00 826 850 849 52,131.00 52,148.0d 34,309.00 0.0096 0.0096 0.0096 47.9796 52.2796) 37.1296 0.0996 0.7096 -0.1096 0.5396 -10.359 -17.7396 48.5996 42.6296 19.2996 1.3396 1.6396 2.4796 100.00% 100.0096 100.00% 0.0096 0.0095 114.0496 9.3396 -1108.3396 -85.1296 - 11.24% -106.13% 235.8396 35.8396 0.1296 -2.8296 52.0096 19.1496 41 42
44 45 46 2021 2020 2019 96 Change Income Statement 47 44,125.0d 24,604.0d 19,358.00 1,465.00 1,580.00 594 1,642.00 1,052.00 869 47,232.00 27,236.00 20,821.00 2,789.00 1,994.00 1,531.00 3,802.00 2,306.00 2,226.00 53,823.0d 31,535.0d 24,578.00 Common Size Income Stateme 2021 2020 2019 81.9896 78.0296 78.7696 2.7296 5.0196 2.4296 3.0596 3.3496 3.5496 87.7596 86.3696 84.7196 5.1896 6.3296 6.2396 7.0696 7.31961 9.0696 100.0096 100.0096 100.0096 27.1096 79.3496 165.9996 -7.2896 21.0696 56.0896 30.81961 73.4296 30.2496 39.8796 3.5996 64.8796 28.3196 70.6796 49 49 50 51 52 5a 54 55 56 57 59 59 60 61 62 62 Income Statement Revenues Automotive sales Automotive regulatory credits Automotive leasing Total automotive revenues Energy Eeneration and storage Services and other Total revenues Cost of revenues Automotive sales Automotive leasing Total automotive cost of revenues Energy generation and storage Services and other Total cost of revenues Gross profit Operating expenses Research and development Selling general and administrative Restructuring and other Total operating expenses Income (loss) from operations Interest income Interest expense Other income (expense), net Income loss) before income taxes Provision for income taxes Net income (loss) 32,415.0d 19,695.00 15,939.00 978 563 459 33,393.0d 20,259.00 15,398.00 2,918.00 1,976.00 1,341.00 3,905.00 2,671.00 2,770.00 40,217.00 24,906.00 20.509.00 13,605.00 6,630.00 4,069.00 60.2396 1.8296 62.0496 5.4296 7.2696 74.7296 25.2896 62.46% 64.8596 1.7996 1.8795 64.2496 66.7296 6.2796 5.4696 8.4796 11.2796 78.98% 83.4496 21.0296 16.5696 23.5796 64.5896| 22.6696 73.7196 23.5596 64.8396 47.3596 47.67% -3.5796 46.2496 21.4496 61.4896 62.9496 105.2296 64 s 65 66 67 60 69 70 71 72 7a 2,593.00 1,491.00 1,343.00 4,517.00 3,145.00 2,545.00 -27 149 7,083.00 4,636.00 4,138.00 6,523.00 1,994.00 -69 56 30 44 -371 -748 -685 135 -122 45 6,343.00 1,154.00 -565 699 292 110 5,644.00 862 -775 4.8296 8.3996 -0.0596 13.1696 12.1296 0.1096 -0.6996 0.2596 11.7896 1.3096 10.49961 4.7396 9.9796 0.0096 14.7096 6.3296 0.1096 -2.3796 -0.3996 3.6696 0.9396 2.7396 5.46961 10.7796 0.6195 16.8496 -0.2896 0.1896) -2.7996 0.1896 -2.7196 0.4596 -3.1596 11.02961 73.9196 18.8696 43.6296 -100.00% 0.00% 12.0396 52.7896 -2989.8696 227.1396 -31.8296 86.6796 9.2096 -50.4096 -371.1196 -210.66% -273.5396 449.6596 165.4596 139.3896) -211.2396 554.7696 74 Net income attributable to noncontrolling interests and redeemable noncontrolling interests in subsidiaries Net income (loss) attributable to common stockholders 125 5,519.00 141 721 871 -862 0.2395 10.2596 75 0.4596 2.2996 0.3596 -3.5196 62.0796 -11.3596 -183.6496 665.4696