Chat with us, powered by LiveChat TESLA IS CHOSEN COMPANY! Overv | Wridemy

TESLA IS CHOSEN COMPANY! Overv

 TESLA IS CHOSEN COMPANY!

Overview

In preparation for your report in Project Two, you will need to calculate the financial ratios needed to determine your chosen business’s current financial health. Once you’ve calculated these ratios, the results will be used to analyze the business’s current financial position and help them make decisions about how to improve or maintain their financial health. Pay particular attention to working capital management. If liquidity is an issue, consider how the company will meet its short-term obligations.

Prompt

Using the Project Two Financial Formulas spreadsheet and the balance sheet, income statement, and cash flow statement from Mergent Online for your chosen company, calculate the financial ratios for the most recent fiscal quarter. Then, compare those ratios with the same ratios for the same fiscal quarter from one year prior in Mergent Online, and analyze your results.

Specifically, you must address the following rubric criteria:

  • Financial Calculations: Calculate accurate financial ratios to assess the business’s current financial health. Specifically, calculate the following ratios:
    • Working capital
    • Current ratio
    • Debt ratio
    • Earnings per share
    • Price/earnings ratio
    • Total asset turnover ratio
    • Financial leverage
    • Net profit margin
    • Return on assets
    • Return on equity
  • Fiscal Quarter Comparison: Using Mergent Online, summarize the differences between the results from your financial calculations of the most recent fiscal quarter and the results of the same financial calculations of the same fiscal quarter from a year before for your chosen business.
    • For example, if the most recent fiscal quarter available is the 3rd quarter in 2020, then you will compare those results to the same financial calculations from the 3rd quarter in 2019.
  • Comparison Analysis: Explain what the results of your calculations and your comparison indicate about the business’s current financial health, providing examples to support your explanation. You might consider the following questions:
    • Do the results indicate the business is financially healthy or financially unhealthy? Which results indicate this?
    • What might be the cause(s) of the business’s financial success or failure?
    • Is more information needed to determine the business’s financial health? If so, which pieces of information might still be needed?
  • Short-Term Financing: Explain how potential short-term financing sources could help the business raise needed funds to improve its financial health. Base your response on the business’s current financial information.

The following resources can help you complete this milestone:

Video: Mergent Online: Public Company Financials (4:46)
Watch this video from the Shapiro Library to learn more about how to access and use Mergent Online. Although this video shows information on the ‘As Reported Currency’ page within the Company Financials tab, for the purposes of this course, the best option for locating financial data can be accessed by clicking on ‘Standardized’ beneath the ‘Company Financials’ tab. This will allow you to access the Standardized Annual Balance Sheet.

Shapiro Library FAQ: How Do I Cite a Company Profile From Mergent Online?
Use this resource to help answer any questions you have about citing from Mergent Online.

Guidelines for Submission

Your submission should be a 2 to 3 page Word document with 12-point Times New Roman font, double spacing, and one-inch margins. You must also submit the Project Two Financial Formulas spreadsheet (which you will fill in completely as part of your Project Two submission) and the Excel files for your downloaded balance sheet, income statement, and cash flow statement from Mergent Online.

asreported

Powered by Clearbit
Tesla Inc (NMS: TSLA)
Exchange rate used is that of the Year End reported date
As Reported Quarterly Cash Flow
Report Date 06/30/2021 03/31/2021 09/30/2020 06/30/2020 03/31/2020 09/30/2019 06/30/2019 03/31/2019
2nd Quarter 1st Quarter 3rd Quarter 2nd Quarter 1st Quarter 3rd Quarter 2nd Quarter 1st Quarter
Currency USD USD USD USD USD USD USD USD
Audit Status Unaudited Unaudited Unaudited Unaudited Unaudited Unaudited Unaudited Unaudited
Consolidated Yes Yes Yes Yes Yes Yes Yes Yes
Scale Thousands Thousands Thousands Thousands Thousands Thousands Thousands Thousands
Net income (loss) 1642000 464000 566000 197000 68000 -907000 -1056907 -667645
Depreciation, amortization & impairment 1302000 621000 1704000 1120000 553000 1577000 1046149 467577
Stock-based compensation 1088000 614000 1101000 558000 211000 617000 418241 208378
Amortization of debt discounts & issuance costs 144000 94000 46000 138000 82123 40108
Inventory & purchase commitments write-downs 88000 49000 140000 88000 45000
Inventory write-downs 167000 115672 80843
Loss on disposals of fixed assets 67000 12000 7000 69000 47931 18421
Foreign currency transaction net loss (gain) -1000 -2000 144000 38000 19000 -102000 -10848 -39130
Non-cash interest & other operating activities 60000 8000 116000 110000 58000 189000 158699 116050
Digital assets gain, net -78000 -101000
Operating cash flow related to repayment of discounted convertible notes -188000 -188107 -188107
Accounts receivable -283000 -24000 -550000 -236000 -14000 -150000 -168312 -99640
Inventory -687000 -106000 -602000 -535000 -981000 -485000 -352428 -809152
Operating lease vehicles -916000 -426000 -640000 -330000 -197000 -467000 -175898 13012
Prepaid expenses & other current assets -131000 -143000 -290000 -301000 -154000 -236000 -139141 -46103
Other non-current assets -289000 -168000 -105000 -16000 40000 46000 42165 28064
Accounts payable & accrued liabilities 1592000 672000 765000 -372000 -265000 142000 49898 -27577
Deferred revenue 279000 162000 118000 -20000 53000 625000 476556 317888
Customer deposits 52000 -2000 -15000 5000 88000 -114000 -160376 -25173
Resale value guarantee -112000 -76332 -47394
Other long-term liabilities 47000 23000 261000 112000 -17000 171000 114915 19974
Net cash flows from operating activities 3765000 1641000 2924000 524000 -440000 980000 224000 -639606
Purchases of property & equipment excluding finance leases, net of sales -2853000 -1348000 -2006000 -1001000 -455000 -915000 -529609 -279932
Purchases of solar energy systems, net of sales -22000 -12000 -62000 -46000 -26000 -68000 -43458 -25261
Purchases of digital assets -1500000 -1500000
Receipt of government grants 6000 6000 1000 1000 1000
Proceeds from sales of digital assets 272000 272000
Purchase of intangible assets -5000 -5000 -5333
Business combinations, net of cash acquired -13000 -45000 31012 -650
Net cash flows from investing activities -4097000 -2582000 -2085000 -1046000 -480000 -1033000 -547388 -305843
Proceeds from issuances of common stock in public offerings, net of issuance costs 7282000 2309000 2309000 848000 848232
Proceeds from issuances of convertible & other debt 4862000 2983000 7826000 4946000 2802000 7119000 5007481 1494066
Repayments of convertible & other debt -7408000 -4038000 -7537000 -4226000 -2318000 -5601000 -3700332 -1970709
Collateralized lease repayments -8000 -6000 -224000 -168000 -97000
Collateralized lease borrowing -219323
Collateralized lease borrowings (repayments) -302000 -133891
Proceeds from exercises of stock options & other stock issuances 253000 183000 361000 217000 160000 167000 95585 77953
Principal payments on finance leases -196000 -101000 -248000 -154000 -100000 -223000 -142571 -66656
Debt issuance costs -5000 -5000 -6000
Common stock & debt issuance costs -32000 -30376 -7757
Purchase of convertible note hedges -476000 -475824
Proceeds from issuance of warrants 174000 174432
Proceeds from investments by noncontrolling interests in subsidiaries 2000 23000 19000 19000 153000 88866 46821
Distributions paid to noncontrolling interests in subsidiaries -65000 -32000 -163000 -110000 -67000 -211000 -148759 -85257
Payments for buy-outs of noncontrolling interests in subsidiaries -33000 -2000 -8000 -7589 -7589
Net cash flows from financing activities -2565000 -1016000 7281000 2831000 2708000 1608000 1489822 -653019
Effect of exchange rate changes on cash & cash equivalents & restricted cash -179000 -221000 100000 14000 -24000 -6000 5471 4878
Net increase (decrease) in cash & cash equivalents & restricted cash -3076000 -2178000 8220000 2323000 1764000 1549000 1171905 -1593590
Cash & cash equivalents & restricted cash, beginning of period 19901000 19901000 6783000 6783000 6783000 4277000 4276388 4276388
Cash & cash equivalents & restricted cash, end of period 16825000 17723000 15003000 9106000 8547000 5826000 5448293 2682798

,

asreported

Powered by Clearbit
Tesla Inc (NMS: TSLA)
Exchange rate used is that of the Year End reported date
As Reported Quarterly Income Statement
Report Date 06/30/2021 03/31/2021 09/30/2020 06/30/2020 03/31/2020 09/30/2019 06/30/2019 03/31/2019
2nd Quarter 1st Quarter 3rd Quarter 2nd Quarter 1st Quarter 3rd Quarter 2nd Quarter 1st Quarter
Currency USD USD USD USD USD USD USD USD
Audit Status Unaudited Unaudited Unaudited Unaudited Unaudited Unaudited Unaudited Unaudited
Consolidated Yes Yes Yes Yes Yes Yes Yes Yes
Scale Thousands Thousands Thousands Thousands Thousands Thousands Thousands Thousands
Revenue – automotive sales 9874000 8705000 7346000 4911000 4893000 5132000 5168027 3508741
Revenue – automotive leasing 332000 297000 265000 268000 239000 221000 208362 215120
Total automotive revenues 10206000 9002000 7611000 5179000 5132000 5353000 5376389 3723861
Energy generation & storage 801000 494000 579000 370000 293000 402000 368208 324661
Services & other revenues 951000 893000 581000 487000 560000 548000 605079 492942
Total revenues 11958000 10389000 8771000 6036000 5985000 6303000 6349676 4541464
Cost of revenues – automotive sales 7119000 6457000 5361000 3714000 3699000 4014000 4253763 2856209
Cost of revenues – automotive leasing 188000 160000 145000 148000 122000 117000 106322 117092
Total automotive cost of revenues 7307000 6617000 5506000 3862000 3821000 4131000 4360085 2973301
Cost of energy generation & storage 781000 595000 558000 349000 282000 314000 325523 316887
Cost of services & other cost of revenues 986000 962000 644000 558000 648000 667000 743022 685533
Total cost of revenues 9074000 8174000 6708000 4769000 4751000 5112000 5428630 3975721
Gross profit (loss) 2884000 2215000 2063000 1267000 1234000 1191000 921046 565743
Research & development expenses 576000 666000 366000 279000 324000 334000 323898 340174
Selling, general & administrative expenses 973000 1056000 888000 661000 627000 596000 647261 703929
Restructuring & other expenses 23000 -101000 117345 43471
Total operating expenses 1572000 1621000 1254000 940000 951000 930000 1088504 1087574
Income (loss) from operations 1312000 594000 809000 327000 283000 261000 -167458 -521831
Interest income 11000 10000 6000 8000 10000 15000 10362 8762
Interest expense 75000 99000 163000 170000 169000 185000 171979 157453
Other income (expense), net 45000 28000 -97000 -15000 -54000 85000 -40756 25750
Income (loss) before income taxes 1293000 533000 555000 150000 70000 176000 -369831 -644772
Provision (benefit) for income taxes 115000 69000 186000 21000 2000 26000 19431 22873
Net income (loss) 1178000 464000 369000 129000 68000 150000 -389262 -667645
Net income (loss) attributable to noncontrolling interests & redeemable noncontrolling interests in subsidiaries -36000 -26000 -38000 -25000 -52000 -7000 -19072 -34490
Net income (loss) attributable to common stockholders 1142000 438000 331000 104000 16000 143000 -408334 -702135
Weighted average shares outstanding – basic 971000 961000 937000 930000 915000 895000 883270 864945
Weighted average shares outstanding – diluted 1119000 1133000 1105000 1035000 995000 920000 883270 864945
Year end shares outstanding 984000 963000 948000 930000 925000 900000 895590 868410
Net income (loss) per share – basic 1.18 0.46 0.32 0.112 0.018 0.16 -0.462 -0.82
Net income (loss) per share – diluted 1.02 0.39 0.27 0.1 0.016 0.156 -0.462 -0.82

,

asreported

Powered by Clearbit
Tesla Inc (NMS: TSLA)
Exchange rate used is that of the Year End reported date
As Reported Quarterly Balance Sheet
Report Date 06/30/2021 03/31/2021 09/30/2020 06/30/2020 03/31/2020 09/30/2019 06/30/2019 03/31/2019
2nd Quarter 1st Quarter 3rd Quarter 2nd Quarter 1st Quarter 3rd Quarter 2nd Quarter 1st Quarter
Currency USD USD USD USD USD USD USD USD
Audit Status Unaudited Unaudited Unaudited Unaudited Unaudited Unaudited Unaudited Unaudited
Consolidated Yes Yes Yes Yes Yes Yes Yes Yes
Scale Thousands Thousands Thousands Thousands Thousands Thousands Thousands Thousands
Cash & cash equivalents 16229000 17141000 14531000 8615000 8080000 5338000 4954740 2198169
Restricted cash 233000 128006 130950
Accounts receivable, net 2129000 1890000 1757000 1485000 1274000 1128000 1147100 1046945
Raw materials 2067000 1836000 1573000 1842000 1653000 1284000 1095888 1079216
Work in process 858000 454000 572000 420000 494000 335000 334641 277155
Finished goods 1318000 1341000 1674000 1379000 1961000 1583000 1600214 2151012
Service parts 490000 501000 399000 377000 386000 379000 351615 329467
Inventory 4733000 4132000 4218000 4018000 4494000 3581000 3382358 3836850
Prepaid expenses & other current assets 1602000 1542000 1238000 1218000 1045000 660000 569748 464908
Total current assets 24693000 24705000 21744000 15336000 14893000 10940000 10181952 7677822
Operating lease vehicles, net 3748000 3396000 2742000 2524000 2527000 2253000 2069540 1972502
Solar energy systems in service 6744000 6722000 6703000 6649000 6587439 6461833
Initial direct costs related to customer solar energy system lease acquisition costs 103000 103000 102000 102000 101197 101204
Solar energy systems, gross 6847000 6825000 6805000 6751000 6688636 6563037
Less: accumulated depreciation & amortization 897000 839000 781000 666000 608006 550558
Solar energy systems in service after depreciation & amortization 5950000 5986000 6085000 6080630
Solar energy systems under construction 25000 28000 24000 23000 49777 49648
Solar energy systems pending interconnection 50000 55000 58000 60000 70297 179510
Solar energy systems, net 5883000 5933000 6025000 6069000 6106000 6168000 6200704 6241637
Machinery, equipment, vehicles & office furniture 9156000 8711000 7943000 7687000 7428000 7007000 6919869 6584307
Tooling 2038000 1916000 1794000 1711000 1574000 1477000 1463543 1418368
Leasehold improvements 1596000 1494000 1291000 1157000 1103000 1029000 1010893 987916
Building & building improvements 2631607
Land & buildings 3725000 3681000 3245000 3172000 3146000 2956000 2839746
Computer equipment, hardware & software 1148000 1020000 782000 700000 647000 549000 553265 525138
Construction in progress 3826000 2435000 1607000 1012000 812000 700000 543452 622180
Property, plant & equipment, gross 21489000 19257000 16662000 15439000 14710000 13718000 13330768 12769516
Less: accumulated depreciation & amortization 5824000 5389000 4814000 4430000 4072000 3528000 3248310 2918587
Property, plant & equipment, net 15665000 13868000 11848000

Our website has a team of professional writers who can help you write any of your homework. They will write your papers from scratch. We also have a team of editors just to make sure all papers are of HIGH QUALITY & PLAGIARISM FREE. To make an Order you only need to click Ask A Question and we will direct you to our Order Page at WriteDemy. Then fill Our Order Form with all your assignment instructions. Select your deadline and pay for your paper. You will get it few hours before your set deadline.

Fill in all the assignment paper details that are required in the order form with the standard information being the page count, deadline, academic level and type of paper. It is advisable to have this information at hand so that you can quickly fill in the necessary information needed in the form for the essay writer to be immediately assigned to your writing project. Make payment for the custom essay order to enable us to assign a suitable writer to your order. Payments are made through Paypal on a secured billing page. Finally, sit back and relax.

Do you need an answer to this or any other questions?

About Wridemy

We are a professional paper writing website. If you have searched a question and bumped into our website just know you are in the right place to get help in your coursework. We offer HIGH QUALITY & PLAGIARISM FREE Papers.

How It Works

To make an Order you only need to click on “Order Now” and we will direct you to our Order Page. Fill Our Order Form with all your assignment instructions. Select your deadline and pay for your paper. You will get it few hours before your set deadline.

Are there Discounts?

All new clients are eligible for 20% off in their first Order. Our payment method is safe and secure.

Hire a tutor today CLICK HERE to make your first order

Related Tags

Academic APA Writing College Course Discussion Management English Finance General Graduate History Information Justify Literature MLA