TSLA Stock Cash Flow Statements $267.28 (-5.47%) last: 2025-04-02 20:00:00 EST
Tesla Quarterly Cash Flow Statements Chart
Quarterly
|
Annual
Tesla Quarterly Cash Flow Statements Table
Quarterly
|
Annual
Unit: USD | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
cash flows from operating activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income | 2,332,000,000 | 2,183,000,000 | 1,494,000,000 | 1,144,000,000 | 7,943,000,000 | 1,878,000,000 | 2,614,000,000 | 2,539,000,000 | 3,707,000,000 | 3,331,000,000 | 2,269,000,000 | 3,280,000,000 | 2,343,000,000 | 1,659,000,000 | 1,178,000,000 | 464,000,000 | 296,000,000 | 369,000,000 | 129,000,000 | 68,000,000 | 132,000,000 | 149,907,000 | -389,262,000 | -667,645,000 | 210,078,000 | 254,673,000 | -742,706,000 | -784,627,000 | -770,807,000 | -671,163,000 | -401,427,000 | -397,181,000 | -219,469,000 | 21,878,000 | -293,188,000 | -282,267,000 | -320,397,000 | -229,858,000 | -184,227,000 | -154,181,000 | -107,629,000 | -74,709,000 | -61,902,000 | -49,800,000 | -16,264,000 | -38,496,000 | -30,502,000 | 11,248,000 | -89,931,000 | -110,806,000 | -105,603,000 | -89,873,000 | -81,489,000 | -65,078,000 | -58,903,000 | -48,941,000 | -51,358,000 | -34,934,000 |
adjustments to reconcile net income to net cash from operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation, amortization and impairment | 1,496,000,000 | 1,348,000,000 | 1,278,000,000 | 1,246,000,000 | 1,232,000,000 | 1,235,000,000 | 1,154,000,000 | 1,046,000,000 | 989,000,000 | 956,000,000 | 922,000,000 | 880,000,000 | 848,000,000 | 761,000,000 | 681,000,000 | 621,000,000 | 618,000,000 | 584,000,000 | 567,000,000 | 553,000,000 | 577,000,000 | 530,851,000 | 578,572,000 | 467,577,000 | 496,737,000 | 502,825,000 | ||||||||||||||||||||||||||||||||
stock-based compensation | 579,000,000 | 457,000,000 | 439,000,000 | 524,000,000 | 484,000,000 | 465,000,000 | 445,000,000 | 418,000,000 | 419,000,000 | 362,000,000 | 361,000,000 | 418,000,000 | 558,000,000 | 475,000,000 | 474,000,000 | 614,000,000 | 633,000,000 | 543,000,000 | 347,000,000 | 211,000,000 | 281,000,000 | 198,759,000 | 209,863,000 | 208,378,000 | 205,313,000 | 204,728,000 | 197,344,000 | 141,639,000 | 134,348,000 | 112,653,000 | 116,042,000 | 103,717,000 | 87,713,000 | 89,543,000 | 67,311,000 | 89,658,000 | 55,640,000 | 56,032,000 | 43,301,000 | 43,026,000 | 44,516,000 | 39,158,000 | 35,784,000 | 37,038,000 | 25,171,000 | 20,984,000 | 19,714,000 | 14,868,000 | 14,416,000 | 12,475,000 | 12,543,000 | 10,711,000 | 8,682,000 | 7,885,000 | 6,926,000 | 5,926,000 | 7,843,000 | 3,811,000 |
inventory and purchase commitments write-downs | 88,000,000 | 101,000,000 | 78,000,000 | 68,000,000 | 102,000,000 | 144,000,000 | 167,000,000 | 50,000,000 | 59,000,000 | 60,000,000 | 25,000,000 | 33,000,000 | 12,000,000 | 40,000,000 | 39,000,000 | 49,000,000 | 62,000,000 | 52,000,000 | 43,000,000 | 45,000,000 | ||||||||||||||||||||||||||||||||||||||
foreign currency transaction net unrealized (gain) loss | 173,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred income taxes | 59,000,000 | 285,000,000 | 144,000,000 | -11,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash interest and other operating activities | 89,000,000 | 20,000,000 | 68,000,000 | -5,000,000 | -13,000,000 | 35,000,000 | 44,000,000 | 15,000,000 | 181,000,000 | 107,000,000 | 36,000,000 | 16,000,000 | 32,000,000 | 153,000,000 | 52,000,000 | 8,000,000 | 112,000,000 | 6,000,000 | 52,000,000 | 58,000,000 | -3,000,000 | 30,301,000 | 42,649,000 | 116,050,000 | 26,414,000 | 16,408,000 | 9,669,000 | -3,984,000 | 25,508,000 | 52,706,000 | 62,202,000 | -5,179,000 | -29,510,000 | 5,568,000 | ||||||||||||||||||||||||
digital assets (gain) loss | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in operating assets and liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable | -1,227,000,000 | 429,000,000 | 137,000,000 | -422,000,000 | -963,000,000 | 881,000,000 | -472,000,000 | -32,000,000 | -698,000,000 | -193,000,000 | 176,000,000 | -409,000,000 | 18,000,000 | 135,000,000 | -259,000,000 | -24,000,000 | -102,000,000 | -314,000,000 | -222,000,000 | -14,000,000 | -217,000,000 | 18,312,000 | -68,672,000 | -99,640,000 | 189,371,000 | -587,594,000 | 70,633,000 | -169,142,000 | 81,008,000 | -182,686,000 | -14,498,000 | 91,541,000 | -106,055,000 | -109,084,000 | 157,901,000 | -159,327,000 | -32,106,000 | 15,541,000 | 60,657,000 | 2,175,000 | -74,486,000 | -61,241,000 | -24,131,000 | -23,800,000 | -1,179,000 | 65,964,000 | -67,405,000 | -19,297,000 | -17,678,000 | 1,858,000 | 2,567,000 | -4,050,000 | 8,711,000 | 5,058,000 | -3,048,000 | -13,550,000 | 1,353,000 | -1,597,000 |
inventory | 2,044,000,000 | -193,000,000 | 1,783,000,000 | -2,697,000,000 | 758,000,000 | 163,000,000 | -576,000,000 | -1,540,000,000 | -1,973,000,000 | -2,300,000,000 | -1,559,000,000 | -633,000,000 | -534,000,000 | -488,000,000 | -581,000,000 | -106,000,000 | 180,000,000 | -67,000,000 | 446,000,000 | -981,000,000 | 56,000,000 | -132,572,000 | 456,724,000 | -809,152,000 | 87,347,000 | -3,178,000 | -10,290,000 | |||||||||||||||||||||||||||||||
operating lease vehicles | -508,000,000 | -33,000,000 | -37,000,000 | -12,000,000 | -94,000,000 | -471,000,000 | -712,000,000 | -675,000,000 | -434,000,000 | -341,000,000 | -333,000,000 | -462,000,000 | -588,000,000 | -610,000,000 | -490,000,000 | -426,000,000 | -432,000,000 | -310,000,000 | -133,000,000 | -197,000,000 | -297,000,000 | -291,102,000 | -188,910,000 | 13,012,000 | -25,799,000 | -2,740,000 | -89,012,000 | -97,196,000 | -439,433,000 | |||||||||||||||||||||||||||||
prepaid expenses and other assets | -634,000,000 | -1,009,000,000 | -658,000,000 | -972,000,000 | -2,974,000,000 | 327,000,000 | 74,000,000 | -79,000,000 | -552,000,000 | -332,000,000 | -244,000,000 | -289,000,000 | 16,000,000 | -156,000,000 | 12,000,000 | -143,000,000 | 39,000,000 | 11,000,000 | -147,000,000 | -154,000,000 | -52,000,000 | -96,859,000 | -93,038,000 | -46,103,000 | -50,593,000 | 63,662,000 | -45,193,000 | -50,001,000 | 51,748,000 | -10,640,000 | -37,688,000 | -75,504,000 | 22,170,000 | 15,142,000 | 28,628,000 | -9,134,000 | 6,367,000 | -32,577,000 | 40,090,000 | -43,475,000 | -31,120,000 | -5,310,000 | -12,780,000 | -11,427,000 | -8,566,000 | -5,456,000 | -869,000 | -2,575,000 | -630,000 | -829,000 | 97,000 | 2,483,000 | 937,000 | -1,343,000 | 1,581,000 | -1,423,000 | -1,868,000 | -2,253,000 |
accounts payable, accrued and other liabilities | 1,084,000,000 | 2,255,000,000 | -998,000,000 | 1,247,000,000 | 2,629,000,000 | -958,000,000 | 137,000,000 | 797,000,000 | 1,370,000,000 | 3,253,000,000 | 409,000,000 | 997,000,000 | 1,814,000,000 | 1,172,000,000 | 920,000,000 | 672,000,000 | 1,337,000,000 | 1,137,000,000 | -107,000,000 | -265,000,000 | 540,000,000 | 92,102,000 | 77,475,000 | -27,577,000 | 94,853,000 | 718,277,000 | 591,737,000 | 317,983,000 | 217,880,000 | 157,092,000 | 10,703,000 | 2,531,000 | 53,112,000 | 484,579,000 | 152,356,000 | 60,593,000 | 174,107,000 | 27,977,000 | 11,881,000 | 18,376,000 | 7,742,000 | |||||||||||||||||
deferred revenue | 271,000,000 | 125,000,000 | -89,000,000 | 195,000,000 | 758,000,000 | 113,000,000 | 555,000,000 | 106,000,000 | 275,000,000 | 208,000,000 | 361,000,000 | 287,000,000 | 341,000,000 | 173,000,000 | 117,000,000 | 162,000,000 | 203,000,000 | 138,000,000 | -73,000,000 | 53,000,000 | 176,000,000 | 148,444,000 | 158,668,000 | 317,888,000 | 122,244,000 | 176,920,000 | 61,702,000 | 45,795,000 | 139,895,000 | 120,322,000 | 104,744,000 | 103,941,000 | 126,775,000 | 91,043,000 | 75,473,000 | 89,671,000 | 135,948,000 | 69,443,000 | 66,083,000 | 50,729,000 | 67,187,000 | 41,235,000 | 50,977,000 | 50,282,000 | 78,081,000 | 96,962,000 | 89,051,000 | 4,059,000 | -417,000 | 5,000 | -290,000 | 176,000 | -311,000 | -493,000 | -614,000 | -509,000 | 1,427,000 | -4,225,000 |
net cash from operating activities | 4,814,000,000 | 6,255,000,000 | 3,612,000,000 | 242,000,000 | 4,370,000,000 | 3,308,000,000 | 3,065,000,000 | 2,513,000,000 | 3,278,000,000 | 5,100,000,000 | 2,351,000,000 | 3,995,000,000 | 4,585,000,000 | 3,147,000,000 | 2,124,000,000 | 1,641,000,000 | 3,019,000,000 | 2,400,000,000 | 964,000,000 | -440,000,000 | 1,425,000,000 | 756,000,000 | 863,606,000 | -639,606,000 | 1,234,561,000 | 1,391,281,000 | -129,664,000 | -398,376,000 | 509,891,000 | -300,562,000 | -200,172,000 | -69,811,000 | -448,209,000 | 423,649,000 | 150,336,000 | -249,605,000 | -29,849,000 | -203,340,000 | -159,516,000 | -131,794,000 | -86,402,000 | -27,996,000 | -3,579,000 | 60,640,000 | 129,762,000 | 102,346,000 | -38,193,000 | 64,079,000 | -60,061,000 | -94,952,000 | -60,981,000 | -50,087,000 | -27,088,000 | -21,491,000 | -22,488,000 | -43,297,000 | -34,284,000 | -48,342,000 |
capex | -4,100,000,000 | -2,885,000,000 | -1,602,000,000 | -1,342,000,000 | -1,751,000,000 | -2,574,000,000 | -1,422,000,000 | -879,000,000 | -1,587,000,000 | -1,562,000,000 | -1,130,000,000 | -731,000,000 | -1,599,000,000 | -1,547,000,000 | -798,000,000 | -287,000,000 | -976,000,000 | -760,000,000 | -293,000,000 | -40,000,000 | -225,000,000 | -297,393,000 | -82,578,000 | -160,029,000 | -381,811,000 | -539,345,000 | -561,740,000 | -368,687,000 | -786,688,000 | -1,174,462,000 | -959,068,000 | 101,698,000 | -317,313,000 | -113,121,000 | 89,153,000 | 18,970,000 | -457,738,000 | -344,523,000 | -374,777,000 | -190,478,000 | 63,716,000 | -157,359,000 | -148,659,000 | -104,529,000 | 0 | -72,433,000 | -40,515,000 | -27,622,000 | 0 | -68,768,000 | -61,286,000 | -67,467,000 | 2,135,000 | -68,844,000 | -54,314,000 | -20,476,000 | -17,148,000 | -5,383,000 |
free cash flows | 714,000,000 | 3,370,000,000 | 2,010,000,000 | -1,100,000,000 | 2,619,000,000 | 734,000,000 | 1,643,000,000 | 1,634,000,000 | 1,691,000,000 | 3,538,000,000 | 1,221,000,000 | 3,264,000,000 | 2,986,000,000 | 1,600,000,000 | 1,326,000,000 | 1,354,000,000 | 2,043,000,000 | 1,640,000,000 | 671,000,000 | -480,000,000 | 1,200,000,000 | 458,607,000 | 781,028,000 | -799,635,000 | 852,750,000 | 851,936,000 | -691,404,000 | -767,063,000 | -276,797,000 | -1,475,024,000 | -1,159,240,000 | 31,887,000 | -765,522,000 | 310,528,000 | 239,489,000 | -230,635,000 | -487,587,000 | -547,863,000 | -534,293,000 | -322,272,000 | -22,686,000 | -185,355,000 | -152,238,000 | -43,889,000 | 129,762,000 | 29,913,000 | -78,708,000 | 36,457,000 | -60,061,000 | -163,720,000 | -122,267,000 | -117,554,000 | -24,953,000 | -90,335,000 | -76,802,000 | -63,773,000 | -51,432,000 | -53,725,000 |
cash flows from investing activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of property and equipment excluding finance leases, net of sales | -2,783,000,000 | -3,513,000,000 | -2,270,000,000 | -2,773,000,000 | -2,306,000,000 | -2,460,000,000 | -2,060,000,000 | -2,072,000,000 | -1,858,000,000 | -1,803,000,000 | -1,730,000,000 | -1,767,000,000 | -1,810,000,000 | -1,819,000,000 | -1,505,000,000 | -1,348,000,000 | -1,151,000,000 | -1,005,000,000 | -546,000,000 | -455,000,000 | -412,000,000 | -385,391,000 | -249,677,000 | -279,932,000 | ||||||||||||||||||||||||||||||||||
purchases of solar energy systems, net of sales | 3,000,000 | 0 | -2,000,000 | -4,000,000 | 0 | -1,000,000 | 0 | 0 | 0 | -5,000,000 | -4,000,000 | -6,000,000 | -10,000,000 | -12,000,000 | -13,000,000 | -16,000,000 | -20,000,000 | -26,000,000 | ||||||||||||||||||||||||||||||||||||||||
proceeds from sales of digital assets | 0 | 0 | 0 | 0 | 0 | 272,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of intangible assets | 0 | 0 | 0 | -9,000,000 | -5,000,000 | 0 | 333,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of investments | -15,158,000,000 | -6,032,000,000 | -8,143,000,000 | -6,622,000,000 | -5,891,000,000 | -6,131,000,000 | -5,075,000,000 | -2,015,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from maturities of investments | 10,335,000,000 | 6,670,000,000 | 6,990,000,000 | 4,315,000,000 | 3,394,000,000 | 3,816,000,000 | 3,539,000,000 | 1,604,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sales of investments | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
receipt of government grants | 0 | 0 | 0 | 6,000,000 | 122,000,000 | 0 | 0 | 1,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
business combinations, net of cash acquired | 0 | 12,000,000 | 0 | 0 | -76,012,000 | 31,662,000 | -650,000 | -11,108,000 | -1,200,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
net cash from investing activities | -7,603,000,000 | -2,875,000,000 | -3,225,000,000 | -5,084,000,000 | -4,804,000,000 | -4,762,000,000 | -3,534,000,000 | -2,484,000,000 | -6,131,000,000 | -2,791,000,000 | -884,000,000 | -2,167,000,000 | -1,916,000,000 | -1,855,000,000 | -1,515,000,000 | -2,582,000,000 | -1,047,000,000 | -1,039,000,000 | -566,000,000 | -480,000,000 | -403,000,000 | -485,612,000 | -241,545,000 | -305,843,000 | -365,009,000 | -560,965,000 | -682,817,000 | -728,637,000 | -961,876,000 | -1,314,932,000 | -1,215,216,000 | -926,943,000 | -594,751,000 | -268,006,000 | -319,854,000 | -233,819,000 | -414,280,000 | -404,090,000 | -422,837,000 | -432,344,000 | -372,231,000 | -291,643,000 | 2,610,000 | -329,180,000 | -89,505,000 | -77,502,000 | -27,174,000 | -55,236,000 | -38,187,000 | -70,088,000 | -19,215,000 | -79,440,000 | 15,253,000 | -178,170,000 | -23,122,000 | 10,111,000 | -8,550,000 | -152,294,000 |
cash flows from financing activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuances of debt | 1,384,000,000 | 465,000,000 | 3,119,000,000 | 776,000,000 | 1,405,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments of debt | -717,000,000 | -561,000,000 | -631,000,000 | -591,000,000 | -464,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from exercises of stock options and other stock issuances | 453,000,000 | 340,000,000 | 197,000,000 | 251,000,000 | 152,000,000 | 254,000,000 | 63,000,000 | 231,000,000 | 67,000,000 | 229,000,000 | 43,000,000 | 202,000,000 | 262,000,000 | 192,000,000 | 70,000,000 | 183,000,000 | 56,000,000 | 144,000,000 | 57,000,000 | 160,000,000 | 96,000,000 | 71,415,000 | 17,632,000 | 77,953,000 | 75,777,000 | 94,874,000 | 31,053,000 | 94,018,000 | ||||||||||||||||||||||||||||||
principal payments on finance leases | -90,000,000 | -85,000,000 | -100,000,000 | -106,000,000 | -124,000,000 | -118,000,000 | -116,000,000 | -106,000,000 | -133,000,000 | -118,000,000 | -128,000,000 | -123,000,000 | -128,000,000 | -115,000,000 | -95,000,000 | -101,000,000 | -90,000,000 | -94,000,000 | -54,000,000 | -100,000,000 | -98,000,000 | -80,429,000 | -75,915,000 | -66,656,000 | ||||||||||||||||||||||||||||||||||
debt issuance costs | -8,000,000 | -1,000,000 | -2,000,000 | -3,000,000 | -6,000,000 | -10,000,000 | 0 | -13,000,000 | 0 | -4,000,000 | 0 | -5,000,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||||
distributions paid to noncontrolling interests in subsidiaries | -28,000,000 | -26,000,000 | -20,000,000 | -30,000,000 | -39,000,000 | -38,000,000 | -31,000,000 | -36,000,000 | -39,000,000 | -42,000,000 | -34,000,000 | -42,000,000 | -53,000,000 | -43,000,000 | -33,000,000 | -32,000,000 | -45,000,000 | -53,000,000 | -43,000,000 | -67,000,000 | -100,000,000 | -62,241,000 | -63,502,000 | -85,257,000 | -48,793,000 | -68,966,000 | -56,603,000 | -52,942,000 | -71,129,000 | -66,842,000 | -60,177,000 | -63,696,000 | ||||||||||||||||||||||||||
payments for buy-outs of noncontrolling interests in subsidiaries | -9,000,000 | 0 | -23,000,000 | -101,000,000 | -37,000,000 | -7,000,000 | -3,000,000 | -7,000,000 | -26,000,000 | 0 | -13,000,000 | -6,000,000 | -2,000,000 | -31,000,000 | -1,000,000 | -411,000 | 0 | -7,589,000 | -3,036,000 | 0 | 0 | -2,921,000 | ||||||||||||||||||||||||||||||||||||
net cash from financing activities | 985,000,000 | 132,000,000 | 2,540,000,000 | 196,000,000 | 887,000,000 | 2,263,000,000 | -328,000,000 | -233,000,000 | -495,000,000 | -712,000,000 | -1,257,000,000 | -1,381,000,000 | -1,549,000,000 | -1,016,000,000 | 2,692,000,000 | 4,450,000,000 | 123,000,000 | 2,708,000,000 | -79,000,000 | 118,178,000 | 2,142,841,000 | -653,019,000 | -112,309,000 | -84,218,000 | 398,622,000 | 371,660,000 | 285,842,000 | 2,101,506,000 | 428,767,000 | 1,598,749,000 | 1,372,827,000 | -320,870,000 | 1,976,584,000 | 715,435,000 | 225,038,000 | 893,978,000 | 218,351,000 | 186,156,000 | 11,325,000 | 33,754,000 | 281,492,000 | 1,816,559,000 | 10,516,000 | 24,215,000 | 597,007,000 | 3,684,000 | 214,445,000 | 40,179,000 | 72,180,000 | 92,831,000 | 53,773,000 | 93,609,000 | 264,335,000 | 34,283,000 | 45,829,000 | 249,895,000 | ||
effect of exchange rate changes on cash and cash equivalents and restricted cash | -133,000,000 | 108,000,000 | -37,000,000 | -79,000,000 | 146,000,000 | -98,000,000 | -94,000,000 | 50,000,000 | 123,000,000 | -335,000,000 | -214,000,000 | -18,000,000 | 38,000,000 | -42,000,000 | 42,000,000 | -221,000,000 | 234,000,000 | 86,000,000 | 38,000,000 | -24,000,000 | 14,000,000 | -11,471,000 | 593,000 | 4,878,000 | -3,821,000 | -6,370,000 | -22,611,000 | 10,102,000 | ||||||||||||||||||||||||||||||
net increase in cash and cash equivalents and restricted cash | -1,937,000,000 | 599,000,000 | 711,000,000 | -3,225,000,000 | 1,262,000,000 | 1,450,000,000 | -131,000,000 | -898,000,000 | -2,178,000,000 | 4,898,000,000 | 5,897,000,000 | 559,000,000 | 1,764,000,000 | 957,000,000 | 377,095,000 | 753,422,000 | 739,728,000 | -436,470,000 | -745,251,000 | |||||||||||||||||||||||||||||||||||||||
cash and cash equivalents and restricted cash, beginning of period | 0 | 0 | 0 | 17,189,000,000 | 0 | 0 | 0 | 16,924,000,000 | 0 | 0 | 0 | 18,144,000,000 | 0 | 0 | 0 | 19,901,000,000 | 0 | 0 | 0 | 6,783,000,000 | 0 | 612,000 | 0 | 4,276,388,000 | 0 | 0 | 0 | 3,964,959,000 | ||||||||||||||||||||||||||||||
cash and cash equivalents and restricted cash, end of period | -1,937,000,000 | 3,620,000,000 | 2,890,000,000 | 12,464,000,000 | 599,000,000 | 711,000,000 | -891,000,000 | 16,770,000,000 | -3,225,000,000 | 1,262,000,000 | 847,000,000 | 18,040,000,000 | 1,450,000,000 | -131,000,000 | -898,000,000 | 17,723,000,000 | 4,898,000,000 | 5,897,000,000 | 559,000,000 | 8,547,000,000 | 957,000,000 | 377,707,000 | 2,765,495,000 | 2,682,798,000 | 753,422,000 | 739,728,000 | -436,470,000 | 3,219,708,000 | ||||||||||||||||||||||||||||||
supplemental non-cash investing and financing activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisitions of property and equipment included in liabilities | -1,317,000,000 | 628,000,000 | 668,000,000 | 1,431,000,000 | 555,000,000 | -114,000,000 | 638,000,000 | 1,193,000,000 | 271,000,000 | 241,000,000 | 600,000,000 | 1,036,000,000 | 211,000,000 | 272,000,000 | 707,000,000 | 1,061,000,000 | 175,000,000 | 245,000,000 | 253,000,000 | 415,000,000 | 187,000,000 | 87,998,000 | 167,099,000 | 119,903,000 | -56,833,000 | -29,074,000 | 48,073,000 | 286,975,000 | ||||||||||||||||||||||||||||||
supplemental disclosures | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid during the period for interest | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid during the period for income taxes, net of refunds | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
foreign currency transaction net unrealized gain | 287,000,000 | -27,000,000 | -63,000,000 | -258,000,000 | -25,000,000 | -22,000,000 | -30,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
leased assets obtained in exchange for finance lease liabilities | 4,000,000 | 8,000,000 | 20,000,000 | -3,000,000 | 0 | 16,000,000 | 20,000,000 | 178,000,000 | 113,000,000 | 64,000,000 | 62,000,000 | 22,000,000 | 32,000,000 | |||||||||||||||||||||||||||||||||||||||||||||
leased assets obtained in exchange for operating lease liabilities | 435,000,000 | 391,000,000 | 406,000,000 | 465,000,000 | 721,000,000 | 362,000,000 | 246,000,000 | 174,000,000 | 271,000,000 | 329,000,000 | 162,000,000 | 179,000,000 | 146,000,000 | 127,000,000 | 60,000,000 | |||||||||||||||||||||||||||||||||||||||||||
net decrease in cash and cash equivalents and restricted cash | 2,890,000,000 | -4,725,000,000 | -154,000,000 | -104,000,000 | -1,593,590,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
digital assets gain | 34,000,000 | 0 | 0 | 51,000,000 | 23,000,000 | -101,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of digital assets | 0 | 0 | 0 | -1,500,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
collateralized lease repayments | 0 | -1,000,000 | -2,000,000 | -6,000,000 | -16,000,000 | -56,000,000 | -71,000,000 | -97,000,000 | -87,000,000 | -82,677,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from investments by noncontrolling interests in subsidiaries | 0 | 0 | 1,000,000 | 4,000,000 | 0 | 19,000,000 | 126,000,000 | 64,134,000 | 42,045,000 | 46,821,000 | 70,837,000 | 113,260,000 | 179,333,000 | 73,704,000 | ||||||||||||||||||||||||||||||||||||||||||||
cash paid during the period for interest, net of amounts capitalized | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
digital assets loss | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other non-current assets | -801,000,000 | -1,125,000,000 | -729,000,000 | -971,000,000 | -538,000,000 | -431,000,000 | -611,000,000 | -547,000,000 | -455,000,000 | -121,000,000 | -168,000,000 | -239,000,000 | -89,000,000 | -56,000,000 | 40,000,000 | 69,000,000 | 3,835,000 | 14,101,000 | 28,064,000 | |||||||||||||||||||||||||||||||||||||||
customer deposits | -111,000,000 | 14,000,000 | 2,000,000 | -96,000,000 | -41,000,000 | 88,000,000 | 204,000,000 | 106,000,000 | 28,000,000 | 54,000,000 | -2,000,000 | 22,000,000 | -20,000,000 | -83,000,000 | 88,000,000 | 56,000,000 | 46,376,000 | -135,203,000 | -25,173,000 | -106,156,000 | -33,449,000 | -24,439,000 | 67,359,000 | 166,212,000 | 74,879,000 | -20,060,000 | -51,004,000 | -20,778,000 | 10,584,000 | 297,751,000 | 100,804,000 | 16,407,000 | 741,000 | 22,585,000 | -3,012,000 | 35,087,000 | 6,197,000 | 29,920,000 | 35,026,000 | 22,782,000 | 6,561,000 | 3,003,000 | -8,103,000 | |||||||||||||||
other long-term liabilities | 442,000,000 | 1,004,000,000 | 620,000,000 | 888,000,000 | 515,000,000 | 187,000,000 | 314,000,000 | 229,000,000 | 200,000,000 | 24,000,000 | 23,000,000 | 234,000,000 | 149,000,000 | 129,000,000 | -17,000,000 | -62,000,000 | 56,085,000 | 94,941,000 | 19,974,000 | 85,734,000 | 92,308,000 | 42,484,000 | -60,560,000 | 5,015,000 | 16,392,000 | 3,123,000 | 56,609,000 | 87,747,000 | -21,097,000 | 50,146,000 | 15,261,000 | -16,533,000 | 11,200,000 | -12,427,000 | 41,457,000 | 17,695,000 | 23,445,000 | 8,090,000 | 12,738,000 | 4,292,000 | -61,742,000 | 80,587,000 | 9,834,000 | 6,620,000 | 2,436,000 | 409,000 | 790,000 | 350,000 | 1,208,000 | 285,000 | 798,000 | 916,000 | 1,051,000 | |||||
repayments of convertible and other debt | -241,000,000 | -302,000,000 | -364,000,000 | -781,000,000 | -274,000,000 | -1,945,000,000 | -2,578,000,000 | -4,181,000,000 | -3,370,000,000 | -4,038,000,000 | -4,086,000,000 | -3,311,000,000 | -1,908,000,000 | -2,318,000,000 | -3,560,000,000 | -1,900,668,000 | -1,729,623,000 | -1,970,709,000 | -2,135,815,000 | -842,526,000 | -879,328,000 | -1,389,388,000 | -1,552,542,000 | -1,030,656,000 | -721,341,000 | -690,945,000 | -179,119,000 | |||||||||||||||||||||||||||||||
proceeds from issuances of common stock in public offerings, net of issuance costs | 4,987,000,000 | 4,973,000,000 | 0 | 2,309,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid during the period for taxes, net of refunds | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
foreign currency transaction net unrealized loss | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of marketable securities | -991,000,000 | -90,000,000 | -386,000,000 | -102,000,000 | 0 | 0 | 0 | -14,992,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from maturities of marketable securities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuances of convertible and other debt | 1,250,000,000 | 2,771,000,000 | 1,879,000,000 | 2,983,000,000 | 1,887,000,000 | 2,880,000,000 | 2,144,000,000 | 2,802,000,000 | 3,550,000,000 | 2,111,519,000 | 3,513,415,000 | 1,494,066,000 | 2,229,598,000 | 903,348,000 | 1,267,746,000 | 1,775,481,000 | ||||||||||||||||||||||||||||||||||||||||||
net cash from by financing activities | -1,914,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating cash flow related to repayment of discounted convertible senior notes | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of convertible note hedges | 0 | -176,000 | 0 | 0 | -204,102,000 | 0 | 0 | -78,708,000 | -524,720,000 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of warrants | 0 | -432,000 | 0 | 0 | 52,883,000 | 0 | 0 | 50,760,000 | 338,400,000 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||
equity issued in connection with business combination | 0 | -222,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
automotive sales without resale value guarantee | 17,265,000,000 | 2,365,000,000 | -97,301,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
automotive sales with resale value guarantee | 390,000,000 | 101,000,000 | 38,493,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
automotive regulatory credits | 1,183,000,000 | -31,000,000 | 22,781,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
energy generation and storage sales | 1,038,000,000 | 214,000,000 | 15,235,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
services and other | 1,725,000,000 | 94,000,000 | -57,079,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
total revenues from sales and services | 21,601,000,000 | 2,743,000,000 | -77,871,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
automotive leasing | 787,000,000 | -3,000,000 | 12,638,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
energy generation and storage leasing | 377,000,000 | -5,000,000 | 18,557,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
total revenues | 22,765,000,000 | 2,735,000,000 | -46,676,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
foreign currency transaction net income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
foreign currency transaction net (gain) loss | 1,000,000 | -2,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of debt discounts and issuance costs | 36,000,000 | 50,000,000 | 48,000,000 | 46,000,000 | 50,000,000 | 55,877,000 | 42,015,000 | 40,108,000 | 37,857,000 | 46,454,000 | 35,074,000 | 39,345,000 | 30,424,000 | |||||||||||||||||||||||||||||||||||||||||||||
loss on disposals of fixed assets | 50,000,000 | 55,000,000 | 5,000,000 | 7,000,000 | 77,000,000 | 21,069,000 | 29,510,000 | 18,421,000 | 28,722,000 | 13,789,000 | 66,613,000 | 52,237,000 | ||||||||||||||||||||||||||||||||||||||||||||||
foreign currency transaction net gain | -30,000,000 | 106,000,000 | 19,000,000 | 19,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in operating assets and liabilities, net of effect of business combinations: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments of borrowings issued to related parties | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
estimated fair value of facilities under build-to-suit leases | 32,736,000 | 0 | 5,540,000 | 56,169,000 | 34,742,000 | 105,666,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
operating cash flow related to repayment of discounted convertible notes | 0 | 107,000 | 0 | -188,107,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
foreign currency transaction (gains) loss | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss related to solarcity acquisition | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
resale value guarantee | -38,000,000 | -35,668,000 | -28,938,000 | -47,394,000 | -52,943,000 | -18,058,000 | 67,674,000 | -35,461,000 | -8,074,000 | 184,579,000 | 103,074,000 | 150,636,000 | 192,747,000 | 106,332,000 | 80,504,000 | 62,712,000 | 87,710,000 | 52,550,000 | 54,914,000 | 54,318,000 | 77,289,000 | |||||||||||||||||||||||||||||||||||||
purchases of solar energy systems | -37,000,000 | -24,542,000 | -18,197,000 | -25,261,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuances of common stock in public offerings, net of underwriting discounts | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock and debt issuance costs | -5,000,000 | -1,624,000 | -22,619,000 | -7,757,000 | -9,852,000 | -1,450,000 | -758,000 | -2,913,000 | -12,581,000 | -36,842,000 | -2,594,000 | -11,094,000 | -1,970,000 | -2,307,000 | -14,727,000 | -1,038,000 | -11,314,000 | |||||||||||||||||||||||||||||||||||||||||
proceeds from settlement of convertible note hedges | 17,606,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments for settlements of warrants | -6,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred revenue on automotive sales with and without resale value guarantee— beginning of period | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
additions | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net changes in liability for pre-existing contracts | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
revenue recognized | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred revenue on automotive sales with and without resale value guarantee— end of period | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
inventory write-downs | 51,328,000 | 34,829,000 | 80,843,000 | 25,289,000 | 13,885,000 | 27,552,000 | 18,546,000 | 33,318,000 | 27,092,000 | 44,337,000 | 26,918,000 | 15,231,000 | 20,564,000 | 16,715,000 | 13,010,000 | 21,637,000 | 7,353,000 | 10,049,000 | 5,901,000 | 1,114,000 | 10,645,000 | 2,272,000 | 1,578,000 | 2,130,000 | 1,199,000 | 4,057,000 | 1,532,000 | 1,066,000 | 2,612,000 | 408,000 | 768,000 | 269,000 | 383,000 | 299,000 | 301,000 | |||||||||||||||||||||||
foreign currency transaction gains | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuances of common stock in public offerings | -232,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
foreign currency transaction (gains) losses | 28,282,000 | -39,130,000 | 5,103,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
collateralized lease (repayments) borrowings | -133,891,000 | -216,081,000 | -142,568,000 | -113,426,000 | -87,092,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
gain related to solarcity acquisition | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other assets and mypower customer notes receivable | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of property and equipment excluding capital leases, net of sales | -324,978,000 | -510,271,000 | -609,813,000 | -655,662,000 | -786,688,000 | -1,116,434,000 | -959,068,000 | -552,624,000 | -521,612,000 | -247,611,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
maturities of short-term marketable securities | 0 | 0 | 0 | 0 | 0 | 0 | 25,000,000 | 15,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of solar energy systems, leased and to be leased | -28,923,000 | -49,494,000 | -67,400,000 | -72,975,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
principal payments on capital leases | -74,938,000 | -57,685,000 | -29,395,000 | -18,787,000 | -33,808,000 | -32,639,000 | -18,554,000 | -18,303,000 | -16,442,000 | -12,177,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
purchases of convertible note hedges | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuances of warrants | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
shares issued in connection with business combinations and assumed vested awards | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
mypower customer notes receivable and other assets | -2,953,000 | -1,863,000 | -57,583,000 | -33,081,000 | -8,711,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments of borrowings under solar bonds issued to related parties | -82,500,000 | 0 | -17,500,000 | 0 | 0 | -75,000,000 | -90,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
foreign currency transaction losses | -41,476,000 | 47,661,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
inventories | -733,475,000 | -322,081,000 | 240,120,000 | -5,481,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization | 416,233,000 | 469,606,000 | 400,624,000 | 389,171,000 | 376,602,000 | 326,939,000 | 280,468,000 | 183,232,000 | 156,460,000 | 143,723,000 | 110,366,000 | 91,389,000 | 77,112,000 | 67,976,000 | 64,972,000 | 54,715,000 | 44,268,000 | 37,585,000 | 28,450,000 | 22,198,000 | 17,850,000 | 12,792,000 | 7,522,000 | 4,348,000 | 4,163,000 | 4,804,000 | 4,280,000 | 4,318,000 | 3,517,000 | 2,890,000 | 3,109,000 | |||||||||||||||||||||||||||
increases in restricted cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
collateralized lease borrowings | 94,894,000 | 80,752,000 | 149,320,000 | 186,355,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from settlements of convertible note hedges | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock in private placement | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
effect of exchange rate changes on cash and cash equivalents | 4,027,000 | 8,094,000 | 15,952,000 | 11,382,000 | -20,908,000 | 3,183,000 | -2,554,000 | 12,870,000 | -10,037,000 | -11,185,000 | 4,599,000 | -17,655,000 | -17,714,000 | |||||||||||||||||||||||||||||||||||||||||||||
net increase in cash and cash equivalents | -162,116,000 | 494,106,000 | -970,669,000 | 613,377,000 | 308,959,000 | -162,044,000 | 1,804,512,000 | 244,881,000 | -229,128,000 | 275,363,000 | -359,403,000 | -395,637,000 | -482,833,000 | -285,885,000 | 280,523,000 | 1,548,019,000 | 50,773,000 | 49,059,000 | 531,640,000 | 12,527,000 | 116,197,000 | -124,861,000 | -8,016,000 | -36,696,000 | 41,938,000 | -106,052,000 | 218,725,000 | 1,097,000 | 2,995,000 | 49,259,000 | ||||||||||||||||||||||||||||
cash and cash equivalents, beginning of period | 0 | 0 | 0 | 3,393,216,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents, end of period | -162,116,000 | 494,106,000 | -970,669,000 | 4,006,593,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on disposal of fixed assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
foreign currency transaction loss | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on the acquisition of solarcity | 18,225,000 | 0 | 11,571,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in operating assets and liabilities, net of effect of business combinations | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of solar energy systems, leased and to be leased | -128,293,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in restricted cash | -70,205,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
business combination, net of cash acquired | 0 | 0 | -109,147,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock in public offering | 0 | 0 | 400,175,000 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of convertible and other debt | 2,992,572,000 | 570,420,000 | 1,838,166,000 | 1,167,685,000 | 577,279,000 | 678,000,000 | 430,000,000 | 135,000,000 | 15,726,000 | 90,585,000 | 77,661,000 | |||||||||||||||||||||||||||||||||||||||||||||||
proceeds from exercise of stock options and other stock issuances | 80,415,000 | 101,606,000 | 57,307,000 | 10,356,000 | 42,983,000 | 57,640,000 | 52,838,000 | 12,585,000 | 35,155,000 | 23,653,000 | 35,218,000 | 10,530,000 | 36,810,000 | 17,389,000 | 35,726,000 | 13,088,000 | 27,128,000 | 37,188,000 | 17,903,000 | 6,807,000 | 7,687,000 | 1,398,000 | 8,993,000 | 2,713,000 | 2,895,000 | 1,211,000 | 3,706,000 | |||||||||||||||||||||||||||||||
payments for settlement of warrants | -11,345,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from investment by noncontrolling interests in subsidiaries | 108,485,000 | 441,430,000 | 142,003,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental noncash investing and financing activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of property and equipment included in liabilities | -58,028,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of debt discounts | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on disposal of property and equipment | 12,452,000 | 41,120,000 | 22,452,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
foreign currency transaction gain | 24,330,000 | 5,064,000 | 597,000 | -807,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
inventories and operating lease vehicles | -537,676,000 | -583,479,000 | -667,489,000 | -580,283,000 | -705,260,000 | -512,671,000 | -482,478,000 | -385,162,000 | -399,011,000 | -307,209,000 | -377,601,000 | -214,531,000 | -260,398,000 | -197,734,000 | -104,853,000 | -229,171,000 | -147,466,000 | 18,220,000 | -90,694,000 | -85,594,000 | -12,838,000 | -5,600,000 | -2,807,000 | 2,133,000 | ||||||||||||||||||||||||||||||||||
amortization of discount on convertible debt | 30,337,000 | 23,362,000 | 22,228,000 | 21,083,000 | 20,613,000 | 20,687,000 | 17,664,000 | 15,771,000 | 17,941,000 | 14,100,000 | 23,532,000 | 23,609,000 | 8,493,000 | 3,799,000 | ||||||||||||||||||||||||||||||||||||||||||||
other assets and mypower notes receivable | 8,006,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of solar energy systems, leased to be leased | -219,948,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in other restricted cash | -45,224,000 | -126,993,000 | -20,395,000 | -41,801,000 | -16,960,000 | -3,058,000 | -11,687,000 | -5,412,000 | -6,284,000 | 3,148,000 | -1,870,000 | -2,145,000 | -463,000 | -2,314,000 | -318,000 | -502,000 | -67,000 | 565,000 | ||||||||||||||||||||||||||||||||||||||||
acquisition of property and equipment included in accounts payable and accrued liabilities | 654,322,000 | 204,299,000 | 134,490,000 | 89,153,000 | 235,829,000 | -46,516,000 | 47,880,000 | 30,388,000 | 235,582,000 | 63,716,000 | 126,816,000 | 27,026,000 | 36,835,000 | 4,115,000 | ||||||||||||||||||||||||||||||||||||||||||||
estimated fair value of facilities under build-to-suit lease | 65,244,000 | 39,034,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
foreign currency transaction (gain) loss | 1,275,000 | -9,356,000 | 20,182,000 | 18,812,000 | -11,206,000 | 27,977,000 | 816,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
gain on the acquisition of solarcity | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
mypower notes receivable | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other assets | -50,235,000 | 4,861,000 | -585,000 | -6,862,000 | -10,065,000 | -5,942,000 | -2,300,000 | -6,055,000 | 1,178,000 | -5,214,000 | -606,000 | 149,000 | -380,000 | -266,000 | 146,000 | 158,000 | -336,000 | -67,000 | -65,000 | -14,000 | 47,000 | 40,000 | -9,000 | -366,000 | 355,000 | -312,000 | ||||||||||||||||||||||||||||||||
purchase of solar energy system, leased to be leased | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of short-term investments and marketable securities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash acquired through (used in) business combinations | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
collateralized lease borrowing | 212,040,000 | 173,144,000 | 142,762,000 | 241,763,000 | 208,794,000 | 163,416,000 | 118,574,000 | 77,961,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of year | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at end of year | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental noncash investing activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
shares issued in connection of business combination and assumed vested awards | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in operating assets and liabilities, net of impact of business acquisition | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
resale value guarantees | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
business acquisition | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock in public offerings | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of period | 0 | 0 | 1,196,908,000 | 0 | 0 | 0 | 1,905,713,000 | 0 | 0 | 0 | 845,889,000 | 0 | 0 | 0 | 201,890,000 | 0 | 0 | 0 | 255,266,000 | 0 | 0 | 0 | 99,558,000 | 0 | 0 | |||||||||||||||||||||||||||||||||
cash and cash equivalents at end of period | -162,044,000 | 1,804,512,000 | 1,441,789,000 | -229,128,000 | 275,363,000 | -359,403,000 | 1,510,076,000 | -465,022,000 | -304,175,000 | 281,002,000 | 2,393,908,000 | 50,773,000 | 49,059,000 | 531,640,000 | 214,417,000 | 116,197,000 | -124,861,000 | -8,016,000 | 218,570,000 | 41,938,000 | -106,052,000 | 218,725,000 | 100,655,000 | 2,995,000 | 49,259,000 | |||||||||||||||||||||||||||||||||
disposal of property and equipment | -14,608,000 | 26,171,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments of other debt | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
additionally estimated fair value of facilities under build-to-suit lease | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other non-cash operating activities | 7,135,000 | 15,362,000 | 4,929,000 | 3,220,000 | 2,862,000 | 2,968,000 | 841,000 | 1,100,000 | 2,562,000 | 1,406,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
changes in operating assets and liabilities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of property and equipment excluding capital leases | -216,859,000 | -411,222,000 | -392,403,000 | -405,165,000 | -426,060,000 | -17,148,000 | -5,383,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
principal payments on capital leases and other debt | -8,128,000 | -130,874,000 | -59,005,000 | -10,175,000 | -3,726,000 | -2,477,000 | -3,056,000 | -3,101,000 | -2,545,000 | -2,045,000 | -2,746,000 | -2,125,000 | -1,509,000 | -1,148,000 | -763,000 | -492,000 | -429,000 | -191,000 | -96,000 | -50,000 | -79,000 | -82,000 | -78,000 | |||||||||||||||||||||||||||||||||||
amortization of department of energy (doe) loan origination costs | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in fair value of doe warrant liability | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fixed asset disposal | 2,238,000 | 2,753,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
withdrawals out of our dedicated doe account | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of short-term marketable securities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
principal payments on doe loans | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock and convertible debt issuance costs | -527,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest paid | 295,000 | 369,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income taxes paid | 28,000 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
estimated fair market value of facilities under build-to-suit lease | 11,256,000 | 29,212,000 | 28,800,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
fixed asset disposals | 4,747,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable | -43,242,000 | 81,583,000 | 36,674,000 | 55,991,000 | 78,533,000 | -27,565,000 | 33,743,000 | -32,082,000 | 25,661,000 | 91,900,000 | 75,952,000 | 14,027,000 | 5,942,000 | -8,205,000 | 2,035,000 | |||||||||||||||||||||||||||||||||||||||||||
accrued liabilities | 90,735,000 | 79,378,000 | 31,510,000 | 31,963,000 | 19,224,000 | 32,379,000 | 19,237,000 | 14,025,000 | 926,000 | 11,437,000 | -4,712,000 | 1,930,000 | 948,000 | 15,476,000 | 2,343,000 | |||||||||||||||||||||||||||||||||||||||||||
common stock and convertible other debt issuance costs | -958,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of convertible debt | 0 | 0 | 300,000,000 | 2,000,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from doe loans | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in fair value of department of energy (doe) warrant liability | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of doe loan origination costs | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of property and equipment, excluding capital leases | -284,175,000 | -175,685,000 | -141,364,000 | -76,548,000 | -40,515,000 | -57,727,000 | -68,472,000 | -61,286,000 | -67,987,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
purchase of short-term marketable securities | -5,563,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in other restricted cash | -1,905,000 | 321,000 | 1,295,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
withdrawals out of our dedicated doe accounts | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
convertible debt issuance costs | 0 | -4,848,000 | -30,302,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental disclosure of noncash investing activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
effect of exchange rate changes on cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
estimated fair market value of manufacturing facility under build-to-suit lease | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of marketable securities | -189,111,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
write-off of department of energy (doe) loan origination costs | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
withdrawals out of our dedicated department of energy account | 31,694,000 | 30,654,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from convertible debt | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of property and equipment | 30,105,000 | 520,000 | 2,135,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease (increase) in other restricted cash | -954,000 | -1,480,000 | 2,560,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of discount on 1.50% convertible senior notes | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
discounts and premiums on short-term marketable securities | 15,000 | 41,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other | 210,000 | 390,000 | 357,000 | 838,000 | 182,000 | -199,000 | 218,000 | 11,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from 1.50% convertible senior notes | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock and 1.50% convertible senior notes issuance costs | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in fair value of warrant liability | -10,692,000 | 1,205,000 | -154,000 | -155,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
withdrawals out of our dedicated department of energy accounts | -69,000 | 254,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
principal payments on long-term debt | -12,710,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from long-term debt | 33,255,000 | 71,274,000 | 84,267,000 | 90,823,000 | 31,693,000 | 30,656,000 | 11,138,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
change in fair value of warrant liabilities | 649,000 | 340,000 | 340,000 | 1,421,000 | -588,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
excess tax benefits from stock-based compensation | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on abandonment of fixed assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred development compensation | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
reservation payments | 479,000 | 4,891,000 | 20,129,000 | 21,557,000 | 26,546,000 | 12,029,000 | 13,774,000 | 8,657,000 | 2,886,000 | 1,623,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
payments related to acquisition of fremont manufacturing facility and related assets | -6,500,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
withdrawals out of (transfers into) our dedicated department of energy account | -10,998,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock in private placements | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from long-term debt and other long-term liabilities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred common stock and loan facility issuance costs | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
conversion of preferred stock to common stock | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of common stock upon net exercise of warrants | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of convertible preferred stock warrant | 1,000 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of common stock warrant | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
inventory adjustments | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock in a follow-on offering | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of property and equipment included in accrued liabilities | -296,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on extinguishment of convertible notes and warrants | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest on convertible notes | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of series f convertible preferred stock, net of issuance costs of 122 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of series e convertible preferred stock, net of issuance costs of 556 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of convertible notes and warrants | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
conversion of notes payable to series e convertible preferred stock | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
exchange of convertible notes payable | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
exchange of accrued interest for convertible notes payable | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of property and equipment | -68,844,000 | -54,314,000 | -20,476,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
withdrawals out of (transfer into) our dedicated department of energy account | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating lease assets | -1,482,000 | -2,466,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
transfer of restricted cash into our dedicated department of energy account | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock in initial public offering | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock in toyota private placement | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock in panasonic private placement | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from exercise of stock options | 609,000 | 161,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock and loan facility issuance costs | -43,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property and equipment acquired under capital lease | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in restricted cash in our dedicated department of energy account | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of common stock warrants | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in fair value of convertible preferred stock warrant liability |
We provide you with 20 years of cash flow statements for Tesla stock, allowing you to gain comprehensive visibility into the fundamentals of the company. Our detailed breakdowns include key financial metrics such as operating cash flows, cash levels, capital expenditures, profits, stock-based compensations and profit margins. This in-depth information is essential for making informed investment decisions and understanding the financial health and performance of Tesla stock. Explore the full financial landscape of Tesla stock with our expertly curated income statements.
The information provided in this report about Tesla stock is taken from www.sec.gov and many other data providers. While we have conducted our best efforts to ensure that the parsed data is accurate, we cannot guarantee its accuracy. Please use caution and understand that any consequences of its use are your own responsibility.