4. Provide Trend analysis for the last 5 years for TESLA and determine 1-year projections for...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
4. Provide Trend analysis for the last 5 years for TESLA and determine 1-year projections for the key performance metrics below. (Include justifications for your projections). Turnover ratios Return on Equity P/E Ratio Cash Conversion Cycle Revenue/Sales Growth Net Income Growth Debt to Assets Working Capital Annual Data | Millions of US $ except per share data Revenue Cost Of Goods Sold Gross Profit Research And Development Expenses SG&A Expenses Other Operating Income Or Expenses Operating Expenses Operating Income Total Non-Operating Income/Expense Pre-Tax Income Income Taxes Income After Taxes Other Income Income From Continuous Operations Income From Discontinued Operations Net Income EBITDA EBIT Basic Shares Outstanding Shares Outstanding Basic EPS EPS - Earnings Per Share EEEEE EE .... .... EE L.H 3 L.H EE L. Lul 3 ... 2020-12-31 $31,536 $24,906 $6,630 $1,491 $3,145 $29,542 $1,994 $-840 $1,154 $292 $862 $862 $690 $4,496 $1,994 933 1,083 $0.74 $0.64 2019-12-31 $24,578 $20,509 $4,069 $1,343 $2,646 $24,647 $-69 $-596 $-665 $110 $-775 $-775 $-870 $2,273 $-69 887 887 $-0.98 $-0.98 2018-12-31 $21,461 $17,419 $4,042 $1,460 $2,835 $21,849 $-388 $-617 $-1,005 $58 $-1,063 $-1,063 $-976 $1,672 $-388 853 853 $-1.14 $-1.14 2017-12-31 $11,759 $7,000.132 $9,536 $5,400.875 $2,223 $1,599.257 $1,378 $834.408 $2,477 $1,432.189 $13,391 $7,667.472 $-1,632 $-667.34 $-577 $-79.008 $-2,209 $-746.348 $26.698 $-773.046 $32 $-2,241 2016-12-31 $-2,241 $-1,962 $95 $-1,632 830 830 $-2.37 $-2.37 $-773.046 $-674.914 $374.449 $-667.34 721 721 $-0.94 $-0.94 2015-12-31 $4,046.025 $3,122.522 $923.503 $717.9 $922.232 $4,762.654 $-716.629 $-158.995 $-875.624 $13.039 $-888.663 $-888.663 $-888.663 $-215.985 $-716.629 641 641 $-1.39 $-1.39 Annual Data | Millions of US $ except per share data Cash On Hand Receivables Inventory Pre-Paid Expenses Other Current Assets Total Current Assets Property, Plant, And Equipment Long-Term Investments Goodwill And Intangible Assets Other Long-Term Assets Total Long-Term Assets Total Assets Total Current Liabilities Long Term Debt Other Non-Current Liabilities Total Long Term Liabilities Total Liabilities Common Stock Net Retained Earnings (Accumulated Deficit) Comprehensive Income Other Share Holders Equity Share Holder Equity Total Liabilities And Share Holders Equity 3 L.H .... EE EE EE Lh L.H .... hl EEEE 3 ... 2020-12-31 $19,384 $1,886 $4,101 $1,346 $26,717 $12,747 $520 $7,515 $25,431 $52,148 $14,248 $9,607 $3,330 $14,825 $29,073 $1 $-5,399 $363 $23,075 $52,148 2019-12-31 $6,268 $1,324 $3,552 $959 $12,103 $10,396 $537 $7,608 $22,206 $34,309 $10,667 $11,634 $2,691 $16,175 $26,842 $1 $-6,083 $-36 $7,467 $34,309 2018-12-31 2017-12-31 $3,879 $3,523.237 $3,498.735 $949 $515.381 $499.142 $3,113 $2,263.537 $2,067.454 $366 $268.365 $194.465 $8,307 $11,330 $10,027.52 2016-12-31 $-5,318 $-8 $350 $421.739 $376.145 $7,241 $7,062.335 $6,404.796 $21,433 $22,084.85 $16,404.28 $29,740 $28,655.37 $22,664.08 $9,993 $7,674.67 $9,404 $9,418.39 $3,039 $13,990 $15,746.12 $23,983 $23,420.78 $0.169 $-4,974.299 $33.348 $6,570.52 $6,259.796 $2,782.006 $5,982.957 $3,403.334 $5,827.005 $5,879.12 $4,752.192 $4,201.036 $11,298.98 $17,125.99 $0.161 $-2,997.237 S-23.74 2015-12-31 $5,757 $5,234.588 $5,538.086 $29,740 $28,655.37 $22,664.08 $1,219.536 $168.965 $1,277.838 $115.667 $12.816 $78.38 $5,285.933 $8,067.939 $2,811.035 $2,068.378 $1,658.717 $4,173.2 $6,984.235 $0.131 $-2,322.323 $-3.556 $1,083.704 $8,067.939 Net Income/Loss Total Depreciation And Amortization - Cash Flow Other Non-Cash Items Total Non-Cash Items Change In Accounts Receivable Change In Inventories Change In Accounts Payable Change In Assets/Liabilities Total Change In Assets/Liabilities Cash Flow From Operating Activities Net Change In Property, Plant, And Equipment Net Change In Intangible Assets Net Acquisitions/Divestitures Net Change In Short-term Investments Net Change In Long-Term Investments Net Change In Investments - Total Investing Activities - Other Cash Flow From Investing Activities Net Long-Term Debt Net Current Debt Debt Issuance/Retirement Net - Total Net Common Equity Issued/Repurchased Net Total Equity Issued/Repurchased Total Common And Preferred Stock Dividends Paid Financial Activities - Other Cash Flow From Financial Activities Net Cash Flow Stock-Based Compensation Common Stock Dividends Paid 1.M L.H l L.H .... L.H LAI hl .... .... Lul L 3 Lul .... EEEE EEE EEEE $862 $2,502 $2,395 $4,897 $-652 $-422 $-844 $184 $5,943 $-3,157 $-10 $-13 $48 $-3,132 $-2,488 $-2,488 $12,686 $12,686 $-225 $9,973 $13,118 $1,734 $-775 $2,342 $1,187 $3,529 $-367 $-429 $-199 $-349 $2,405 S-1,327 $-5 $-45 $-59 $-1,436 $322 $322 $1,285 $1,285 $-78 $1,529 $2,506 $898 $-1,063 $2,060 $1,043 $3,103 $-497 $-1,023 $-219 $58 $2,098 $-2,101 $-18 $-218 $-2,337 $89 $89 $296 $296 $189 $574 $312 $749 $-2,241 $1,727 $950 $2,677 $-25 $-179 $-681 $-497 $-61 $-3,415 $-115 $-666 $-4,196 $3,468 $-773.046 $1,041.789 $301.289 $1,343.078 $-216.565 $-632.867 $465 $4,415 $198 $467 $-595.069 $-693.861 $-123.829 $-1,280.802 $342.719 $16.667 $3,468 $1,718.19 $482 $1,865.551 $482 $1,865.551 $-888.663 $500.644 $356.809 $857.453 $46.267 $-369.364 $160.235 $3,743.976 $2,532.509 $334.225 $-433.537 $-493.289 $-524.499 $-1,634.85 $16.667 $-159.669 $-26.441 $-1,081.085 $-1,673.551 $1,718.19 $683.937 $-12.26 $683.937 $856.611 $856.611 $-17.025 $1,523.523 $-708.805 $197.999 Annual Data | Millions of US $ except per share data 2020-12-31 2019-12-31 2018-12-31 2017-12-31 2016-12-31 2015-12-31 Annual Data Current Ratio Long-term Debt / Capital Debt/Equity Ratio Gross Margin Operating Margin EBIT Margin EBITDA Margin Pre-Tax Profit Margin Net Profit Margin Asset Turnover Inventory Turnover Ratio Receiveable Turnover Days Sales In Receivables ROE - Return On Equity Return On Tangible Equity ROA- Return On Assets ROI - Return On Investment Book Value Per Share Operating Cash Flow Per Share Free Cash Flow Per Share EEEE Lu L. .... L.H .... L. L.hl L.H .... .... Lul Al .... EE 2020-12-31 1.8751 0.294 0.5087 21.0236 6.3229 6.3229 14.2567 3.6593 2.188 0.6047 6.0732 16.7211 21.8287 3.7356 3.8218 1.653 2.6375 24.0365 2.7761 1.3572 2019-12-31 1.1346 0.6091 1.7971 16.5555 -0.2807 -0.2807 9.2481 -2.7057 -3.5398 0.7164 5.7739 18.5634 19.6623 -10.379 -11.1833 -2.2589 -4.0574 8.2508 0.2518 1.2188 2018-12-31 0.8313 0.6203 2.0796 18.8342 -1.8079 -1.8079 7.7909 -4.6829 -4.5478 0.7216 5.5956 22.6143 16.1402 -18.4645 -19.6597 -3.5743 -7.0114 6.6555 2.5331 4.1845 2017-12-31 0.8561 0.6428 1.9705 18.9047 -13.8787 -13.8787 0.8079 -18.7856 -16.6851 0.4104 4.2129 22.8161 15.9975 -42.8114 -46.5629 -7.8205 -15.2938 6.2022 0.0982 -2.24 2016-12-31 1.0743 0.5149 1.2693 22.8461 -9.5333 -9.5333 5.3492 -10.6619 -9.6414 0.3089 2.6123 14.0243 26.0262 -13.9587 -14.9759 -3.4109 -6.7709 6.8557 0.6465 1.4207 2015-12-31 0.9897 0.6562 2.488 22.825 -17.7119 -17.7119 -5.3382 -21.6416 -21.9639 0.5015 2.4436 23.9459 15.2427 -82.0024 -82.9837 -11.0148 -28.1929 1.6492 -0.7261 -1.7191 4. Provide Trend analysis for the last 5 years for TESLA and determine 1-year projections for the key performance metrics below. (Include justifications for your projections). Turnover ratios Return on Equity P/E Ratio Cash Conversion Cycle Revenue/Sales Growth Net Income Growth Debt to Assets Working Capital Annual Data | Millions of US $ except per share data Revenue Cost Of Goods Sold Gross Profit Research And Development Expenses SG&A Expenses Other Operating Income Or Expenses Operating Expenses Operating Income Total Non-Operating Income/Expense Pre-Tax Income Income Taxes Income After Taxes Other Income Income From Continuous Operations Income From Discontinued Operations Net Income EBITDA EBIT Basic Shares Outstanding Shares Outstanding Basic EPS EPS - Earnings Per Share EEEEE EE .... .... EE L.H 3 L.H EE L. Lul 3 ... 2020-12-31 $31,536 $24,906 $6,630 $1,491 $3,145 $29,542 $1,994 $-840 $1,154 $292 $862 $862 $690 $4,496 $1,994 933 1,083 $0.74 $0.64 2019-12-31 $24,578 $20,509 $4,069 $1,343 $2,646 $24,647 $-69 $-596 $-665 $110 $-775 $-775 $-870 $2,273 $-69 887 887 $-0.98 $-0.98 2018-12-31 $21,461 $17,419 $4,042 $1,460 $2,835 $21,849 $-388 $-617 $-1,005 $58 $-1,063 $-1,063 $-976 $1,672 $-388 853 853 $-1.14 $-1.14 2017-12-31 $11,759 $7,000.132 $9,536 $5,400.875 $2,223 $1,599.257 $1,378 $834.408 $2,477 $1,432.189 $13,391 $7,667.472 $-1,632 $-667.34 $-577 $-79.008 $-2,209 $-746.348 $26.698 $-773.046 $32 $-2,241 2016-12-31 $-2,241 $-1,962 $95 $-1,632 830 830 $-2.37 $-2.37 $-773.046 $-674.914 $374.449 $-667.34 721 721 $-0.94 $-0.94 2015-12-31 $4,046.025 $3,122.522 $923.503 $717.9 $922.232 $4,762.654 $-716.629 $-158.995 $-875.624 $13.039 $-888.663 $-888.663 $-888.663 $-215.985 $-716.629 641 641 $-1.39 $-1.39 Annual Data | Millions of US $ except per share data Cash On Hand Receivables Inventory Pre-Paid Expenses Other Current Assets Total Current Assets Property, Plant, And Equipment Long-Term Investments Goodwill And Intangible Assets Other Long-Term Assets Total Long-Term Assets Total Assets Total Current Liabilities Long Term Debt Other Non-Current Liabilities Total Long Term Liabilities Total Liabilities Common Stock Net Retained Earnings (Accumulated Deficit) Comprehensive Income Other Share Holders Equity Share Holder Equity Total Liabilities And Share Holders Equity 3 L.H .... EE EE EE Lh L.H .... hl EEEE 3 ... 2020-12-31 $19,384 $1,886 $4,101 $1,346 $26,717 $12,747 $520 $7,515 $25,431 $52,148 $14,248 $9,607 $3,330 $14,825 $29,073 $1 $-5,399 $363 $23,075 $52,148 2019-12-31 $6,268 $1,324 $3,552 $959 $12,103 $10,396 $537 $7,608 $22,206 $34,309 $10,667 $11,634 $2,691 $16,175 $26,842 $1 $-6,083 $-36 $7,467 $34,309 2018-12-31 2017-12-31 $3,879 $3,523.237 $3,498.735 $949 $515.381 $499.142 $3,113 $2,263.537 $2,067.454 $366 $268.365 $194.465 $8,307 $11,330 $10,027.52 2016-12-31 $-5,318 $-8 $350 $421.739 $376.145 $7,241 $7,062.335 $6,404.796 $21,433 $22,084.85 $16,404.28 $29,740 $28,655.37 $22,664.08 $9,993 $7,674.67 $9,404 $9,418.39 $3,039 $13,990 $15,746.12 $23,983 $23,420.78 $0.169 $-4,974.299 $33.348 $6,570.52 $6,259.796 $2,782.006 $5,982.957 $3,403.334 $5,827.005 $5,879.12 $4,752.192 $4,201.036 $11,298.98 $17,125.99 $0.161 $-2,997.237 S-23.74 2015-12-31 $5,757 $5,234.588 $5,538.086 $29,740 $28,655.37 $22,664.08 $1,219.536 $168.965 $1,277.838 $115.667 $12.816 $78.38 $5,285.933 $8,067.939 $2,811.035 $2,068.378 $1,658.717 $4,173.2 $6,984.235 $0.131 $-2,322.323 $-3.556 $1,083.704 $8,067.939 Net Income/Loss Total Depreciation And Amortization - Cash Flow Other Non-Cash Items Total Non-Cash Items Change In Accounts Receivable Change In Inventories Change In Accounts Payable Change In Assets/Liabilities Total Change In Assets/Liabilities Cash Flow From Operating Activities Net Change In Property, Plant, And Equipment Net Change In Intangible Assets Net Acquisitions/Divestitures Net Change In Short-term Investments Net Change In Long-Term Investments Net Change In Investments - Total Investing Activities - Other Cash Flow From Investing Activities Net Long-Term Debt Net Current Debt Debt Issuance/Retirement Net - Total Net Common Equity Issued/Repurchased Net Total Equity Issued/Repurchased Total Common And Preferred Stock Dividends Paid Financial Activities - Other Cash Flow From Financial Activities Net Cash Flow Stock-Based Compensation Common Stock Dividends Paid 1.M L.H l L.H .... L.H LAI hl .... .... Lul L 3 Lul .... EEEE EEE EEEE $862 $2,502 $2,395 $4,897 $-652 $-422 $-844 $184 $5,943 $-3,157 $-10 $-13 $48 $-3,132 $-2,488 $-2,488 $12,686 $12,686 $-225 $9,973 $13,118 $1,734 $-775 $2,342 $1,187 $3,529 $-367 $-429 $-199 $-349 $2,405 S-1,327 $-5 $-45 $-59 $-1,436 $322 $322 $1,285 $1,285 $-78 $1,529 $2,506 $898 $-1,063 $2,060 $1,043 $3,103 $-497 $-1,023 $-219 $58 $2,098 $-2,101 $-18 $-218 $-2,337 $89 $89 $296 $296 $189 $574 $312 $749 $-2,241 $1,727 $950 $2,677 $-25 $-179 $-681 $-497 $-61 $-3,415 $-115 $-666 $-4,196 $3,468 $-773.046 $1,041.789 $301.289 $1,343.078 $-216.565 $-632.867 $465 $4,415 $198 $467 $-595.069 $-693.861 $-123.829 $-1,280.802 $342.719 $16.667 $3,468 $1,718.19 $482 $1,865.551 $482 $1,865.551 $-888.663 $500.644 $356.809 $857.453 $46.267 $-369.364 $160.235 $3,743.976 $2,532.509 $334.225 $-433.537 $-493.289 $-524.499 $-1,634.85 $16.667 $-159.669 $-26.441 $-1,081.085 $-1,673.551 $1,718.19 $683.937 $-12.26 $683.937 $856.611 $856.611 $-17.025 $1,523.523 $-708.805 $197.999 Annual Data | Millions of US $ except per share data 2020-12-31 2019-12-31 2018-12-31 2017-12-31 2016-12-31 2015-12-31 Annual Data Current Ratio Long-term Debt / Capital Debt/Equity Ratio Gross Margin Operating Margin EBIT Margin EBITDA Margin Pre-Tax Profit Margin Net Profit Margin Asset Turnover Inventory Turnover Ratio Receiveable Turnover Days Sales In Receivables ROE - Return On Equity Return On Tangible Equity ROA- Return On Assets ROI - Return On Investment Book Value Per Share Operating Cash Flow Per Share Free Cash Flow Per Share EEEE Lu L. .... L.H .... L. L.hl L.H .... .... Lul Al .... EE 2020-12-31 1.8751 0.294 0.5087 21.0236 6.3229 6.3229 14.2567 3.6593 2.188 0.6047 6.0732 16.7211 21.8287 3.7356 3.8218 1.653 2.6375 24.0365 2.7761 1.3572 2019-12-31 1.1346 0.6091 1.7971 16.5555 -0.2807 -0.2807 9.2481 -2.7057 -3.5398 0.7164 5.7739 18.5634 19.6623 -10.379 -11.1833 -2.2589 -4.0574 8.2508 0.2518 1.2188 2018-12-31 0.8313 0.6203 2.0796 18.8342 -1.8079 -1.8079 7.7909 -4.6829 -4.5478 0.7216 5.5956 22.6143 16.1402 -18.4645 -19.6597 -3.5743 -7.0114 6.6555 2.5331 4.1845 2017-12-31 0.8561 0.6428 1.9705 18.9047 -13.8787 -13.8787 0.8079 -18.7856 -16.6851 0.4104 4.2129 22.8161 15.9975 -42.8114 -46.5629 -7.8205 -15.2938 6.2022 0.0982 -2.24 2016-12-31 1.0743 0.5149 1.2693 22.8461 -9.5333 -9.5333 5.3492 -10.6619 -9.6414 0.3089 2.6123 14.0243 26.0262 -13.9587 -14.9759 -3.4109 -6.7709 6.8557 0.6465 1.4207 2015-12-31 0.9897 0.6562 2.488 22.825 -17.7119 -17.7119 -5.3382 -21.6416 -21.9639 0.5015 2.4436 23.9459 15.2427 -82.0024 -82.9837 -11.0148 -28.1929 1.6492 -0.7261 -1.7191
Expert Answer:
Answer rating: 100% (QA)
To perform trend analysis for Tesla based on the provided annual data for the last five years lets examine the key performance metrics you mentioned RevenueSales Growth Turnover Ratios Net Income Grow... View the full answer
Related Book For
Intermediate Accounting
ISBN: 978-0324300987
10th Edition
Authors: Loren A Nikolai, D. Bazley and Jefferson P. Jones
Posted Date:
Students also viewed these finance questions
-
Read the case study "Southwest Airlines," found in Part 2 of your textbook. Review the "Guide to Case Analysis" found on pp. CA1 - CA11 of your textbook. (This guide follows the last case in the...
-
In Preparation for the winter season, a clothing company is manufacturing goose overcoats. The selling season for the company is only 4 months long and lasts from November 1 through February 28. The...
-
Pamper Me Salon Inc.'s general ledger at April 30, 2012, included the following: Cash $7,000; Supplies $500; Equipment $24,000; Accounts Payable $2,100; Bank Loan Payable $10,000; Gift Certificates...
-
Atlanta and Cincinnati are 440 mi apart. John leaves Cincinnati, driving toward Atlanta at an average rate of 60 mph. Pat leaves Atlanta at the same time, driving toward Cincinnati in her antique...
-
Maribel Baltazar was hired by clothing retail merchandiser Forever 21 in 2007. During the hiring process, Baltazar was given an 11-page document to sign, two pages of which contained an arbitration...
-
Interpret the data in these tables. What recommendations and conclusions would you offer to Downy-Q management? The research for Downy-Q is an example of a commercial test that was conducted when an...
-
Direct labor-hours Machine-hours Total fixed manufacturing overhead cost Variable manufacturing overhead per machine-hour Variable manufacturing overhead per direct labor-hour Required: 1. Compute...
-
Discuss the differences between top-down and bottom-up database design approaches. You may support your answer with a diagram. Examine five factors that influence the decision to purchase Database...
-
How do cultural hegemony and power dynamics within societies influence the processes of socialization, particularly in terms of marginalization, resistance, and counter-socialization efforts?
-
What is a "penumbral" case in the law? How does this relate to Heath's view of corporate social responsibility?
-
With regard to generating 80% of its electricity, South Africa needs to wean itself off of its existing reliance on coal, as it is detrimental to human health and the general ecosystem. The...
-
How do advancements in psychological and sociological research deepen our understanding of the complex interplay between biological predispositions and environmental influences in the process of...
-
Lindsay has 2(3)/(5) pounds of donut mix and 1(2)/(9) pounds of pancake mix. How many pounds of baking mix does she have in all?
-
Prove that: there exist infinitely many 5-tuples of practical numbers of the form (n-8, n- 4, n, n+4, n + 8).
-
QUESTION 2 The CEO of Farisha Hijab Sdn Bhd insisted on further investigation to be carried out that he also required Mr Muaz to conduct the analysis of variance for the material and labour of the...
-
Why does the recorded amount of interest expense for the first interest payment differ from the expense recorded for other interest payments when bonds are issued between interest payment dates?
-
What are the possible causes of an error in a companys financial statements? How is the correction of a material error accounted for and how is the correction reported on the financial statements?
-
The following are several items involving the cash flow activities of the Rocky Company for 2007: a. Net income, $41,000 b. Payment of dividends, $16,000 c. Ten-year, $28,000 bonds payable were...
-
Describe the issues that you considered in each of these facets when you made a recent important purchase.
-
The area of a rectangle is calculated according to the following formula: Design a function that accepts a rectangles width and length as arguments and returns the rectangles area. Use the function...
-
Design a program that gives simple math quizzes. The program should display two random numbers that are to be added, such as: The program should allow the student to enter the answer. If the answer...
Study smarter with the SolutionInn App