Tesla Second Quarter 2018 Update







Q2 Automotive gross margin increased to 20.6% GAAP and 21.0% non-GAAP
Model 3 gross margin turned slightly positive in Q2, expecting roughly 15% in Q3
Expecting to produce 50-55k Model 3s in Q3; deliveries should exceed that
Major cost restructuring executed in Q2$2.2B of cash and cash equivalents at Q2-end, expected to grow in Q3 and Q4
Capex projection in 2018 adjusted to <$2.5B

It’s fair to say that no production ramp of any other product has been as closely watched and debated as that of Model 3. We are proudof our team for producing roughly 7,000 Model 3, Model S and Model X vehicles during the last week of June. We also want to thank allof our reservation holders who have waited patiently and who have been supportive of our mission. While we faced multiple obstacles
during this ramp, our team worked hard to find solutions, and in the end, it was all worth it: A total vehicle output of 7,000 vehicles per
week, or 350,000 per year, should enable Tesla to become sustainably profitable for the first time in our history - and we expect to growour production rate further in Q3.
In July 2018, Model 3 not only had the #1 market share position in its segment in the US, it outsold all other mid-sized premium sedans
combined, accounting for 52% of the segment overall. The popularity of Model 3 is a true testament to the product. Based on trade-ins
that we’ve received so far, we can see that the total addressable market for Model 3 is much larger than mid-sized premium sedans.
We are drawing customers from many other segments, including non-premiums sedans and hatchbacks.
AUTOMOTIVE PRODUCTS
During the month of July, we have repeated weekly production of
approximately 5,000 Model 3 cars multiple times while also producing 2,000
Model S and X per week. Having achieved our 5,000 per week milestone, wewill now continue to increase that further, with our aim being to produce 6,000
Model 3 vehicles per week by late August. We then expect to increase
production over the next few quarters beyond 6,000 per week, while keeping
additional capex limited. We believe that increasing capacity by improving
utilization of our existing lines and making selective improvements to address
bottlenecks rather than creating entirely new duplicated lines will be the mostcapital efficient approach.
We aim to increase production to 10,000 Model 3s per week as fast as wecan. We believe that the majority of Tesla’s production lines will be ready to
produce at this rate by end of this year, but we will still have to increase
capacity in certain places and we will need our suppliers to meet this as well.
As a result, we expect to hit this rate sometime next year.

Model 3 market s har e vs . its competitors(assumi ng 14k, will update August 1st)

Over the past 12 months, we have overcome bottlenecks across various stages of the Model 3 manufacturing process. Last quarter, it
became clear that GA3, our main general assembly line, would likely become a production constraint if certain issues were not addressed.
This assembly line, which is where we add all the components to a painted metal body, was designed to work with hundreds of robotic
lifters that bring components to the line. Due to the density of the line and the relatively high downtime of the lifters, ramping GA3 became
substantially more complicated than we had anticipated. That said, significant progress has been made in the last few months, and GA3 isnow expected to reach a production rate of 5,000 per week very soon.
To address the short-term issues with GA3, we built GA4 to help us reach our
5,000 units per week target earlier and ultimately to push us past that point. We
were able to build GA4 quickly due to the designed simplicity of the Model 3
architecture. The layout and processes of GA4 are similar to those of the Model
S and X assembly line, while quality and cost of production are roughly equal tothose of GA3. General assembly, excluding the cost of components, accounts forapproximately 3% of Model 3 cost. The rest of our manufacturing processes
remain highly automated, including stamping, body-welding, paint shop,
powertrain assembly and battery pack assembly.
No production target is more important than sustained quality, which is why
every vehicle we produce goes through a thorough set of measurements andtests before it reaches the customer. Model 3 quality continues to improve every
month and is already on par with Model S and X.

GA4 – M odel 3 Gener al Assembl y

At the end of Q2, we started to produce the performance version of Model 3
Dual Motor All-Wheel Drive. The Wall Street Journal called it a “thrilling,
modern marvel” and a vehicle that is “magnificent, a spaceship, so obviously
representative of the next step in the history of automobiles. The Model 3 ismore than futuristic. It’s optimistic. This is what ordinary cars should be, whichis to say, better than they are.” Motor Trend said: “In maybe 120 wheel
revolutions, a high-performance hierarchy has been rattled. The European
marques perennially atop the sport sedan podium are about to have trapdoors
release beneath them….[T]he dual motor and all-wheel drive give the compact
Tesla a tensed, hair-trigger potency for leaping ahead or around whatever's in
the way. It's pure jungle cat.” The performance version accelerates from 0 to
60 mph in just 3.5 seconds, which puts it into supercar territory, and with astarting price of $64,000, it is no more expensive than other high-spec
premium sedans on the market today. Traction control software of Model 3
Performance has been substantially modified and it now allows drivers topowerslide, something that true track enthusiasts have been craving.

Model 3 Perfor manc e

At the end of July, Gigafactory 1 battery production reached an annualized run rate of roughly 20 GWh, making it the highest-volume
battery plant in the world by a significant margin. Consequently, Tesla currently produces more batteries in terms of kWh than all othercarmakers combined.
In July, we announced our plan to build a wholly Tesla-owned Gigafactory 3 in Shanghai – our first Gigafactory outside the US. We are
excited about this opportunity, as China is by far the largest EV market in the world and Chinese support for electric vehicles has been
exceptionally strong. Initial capacity is expected to be roughly 250,000 vehicles and battery packs per year, and will grow to 500,000,
with the first cars expected to roll off the production line in about three years. Vehicles produced at Gigafactory 3 will augment ourexisting capacity in order to meet growing local needs, which means our US manufacturing operations will not be affected.
Construction is expected to start within the next few quarters, though our initial investment will not start in any significant way until 2019,with much of it expected to be funded through local debt. We will share more information about Gigafactory 3 in upcoming quarters.
Demand for Model S and Model X vehicles remains high, with Q2 2018 being our highest ever Q2 for Model S and Model X orders. In
July 2018, we delivered our 200,000th vehicle in the US, which means that our US customers will have access to the full $7,500 federal
tax credit until the end of 2018, at which point it will phase out over the course of 2019.
We produced 53,339 vehicles in Q2 and delivered 22,319 Model S and Model X vehicles and 18,449 Model 3 vehicles, totaling 40,768
deliveries.
Given that we are in full production mode for Model 3, we recently stopped taking Model 3 reservations in the US and Canada andmoved to a direct order system, similar to our process for Model S and Model X. We continue to generate strong Model 3 demand
despite having done almost nothing to try to sell it, and even though Model 3s have only been available to cash/loan purchasers of thelong-range battery version with the premium interior package in North America. Demand will accelerate even further once we offer
leases, less expensive variants, and orders outside of North America.
Additionally, we recently started taking requests for Model 3 test drives in July and have already received more than 60,000 Model 3
test drive requests in the US alone. Most stores in North America were just getting Model 3s for test drives in July 2018. Early results
indicate that the Model 3 test drive-to-order conversion rate is higher than for Model S, so weekly orders should grow significantly inupcoming months. In recent weeks, orders from non-reservation holders have already become a significant portion of our total new
Model 3 orders, suggesting that we have barely tapped the full potential of Model 3 demand.
While tariffs on vehicle imports to China have recently decreased to 15%, imports specifically from the US have increased to 40%. As aresult, we had to adjust pricing in China in order to partially offset this increased cost. This will likely have some negative impact on ourvolumes in China in the near term. However, we do not expect our global vehicle deliveries to be heavily impacted since we will partiallydivert deliveries to North America and Europe if necessary.
Consistent with our mindset of continuous improvement for our products, we continued to add functionality to our vehicles in Q2.
Thanks to the feedback we received, we significantly reduced braking distance of Model 3 through an over-the-air update. Summon and
Wi-Fi functionality have also been added to Model 3 vehicles as well as an optional max speed limiter for all Tesla owners. We continue
to analyze feedback from our customers on a regular basis and update functionality of our cars accordingly.
During Q2, we opened eight new store and service locations, resulting in 347 locations worldwide at the end of the quarter. Ourelectrified Mobile Service fleet continued to grow further to more than 340 service vehicles on the road today. While the majority of ourmobile service network is based in the US, we are gradually rolling it out to other parts of the world. Our customers have shown a clear
preference for getting their vehicles repaired at home or at work, which is why Mobile Service will continue to be a big lever for ourservice capacity expansion.
In Q2, we opened 103 new Supercharger locations for a total of 1,308 Supercharger stations and in late June celebrated our 10,000th
Supercharger stall opening. To date, we have over 10,800 Superchargers and 19,200 Destination Charging connectors globally. We
also continue to work with large employers to install chargers at their office locations so that customers lacking easy charging solutions
at home can still switch to an electric vehicle.

ENERGY PRODUCTS
While we were largely focused on the Model 3 ramp in Q2, our energy business grew as well. Demand for our energy storage products
remains significantly above our production rate even as we gradually add capacity. Overall, we expect our energy business revenue toimprove in the second half of this year.
In May 2018, our energy storage business reached a significant milestone when we finished deploying 1 GWh of energy storage
worldwide since the inception of our business. Having reached that milestone after less than 5 years, we are now aiming to repeat itwith another GWh of energy storage deployed in just the next 9 to 12 months. Utilities and energy companies are quickly realizing thebenefits of battery storage. According to third-party research, since we deployed our 129 MWh Powerpack project in South Australia,
grid maintenance cost declined by 90%. This has been achieved due to the battery’s instantaneous response to electricity demand fromour energy storage deployment. We continue to receive substantial interest for energy storage products from residential as well as
commercial customers. In Q2, energy storage deployments grew to 203 MWh, an increase of 106% from Q2 2017. During the first halfof 2018, our energy storage deployments were 450% higher compared to the same period last year. Our goal is to triple energy storage
deployments in 2018 compared to last year.
We deployed 84 MW of solar energy generation systems in Q2, an 11% increase over Q1’18. Cash and loan system sales made up
68% of residential deployments in the quarter, up from 37% in Q2 2017.
Our solar sales strategy went through a significant change in Q2, as we
prepare to sell energy products exclusively at Tesla retail locations andonline. In the short run, our solar volumes should remain relatively stable,
but we expect to rapidly grow our retrofit solar sales with our expanding
customer base of Tesla vehicle owners. In spite of relatively low solar
volumes expected in 2018, cash flow from this business should remain
neutral.
We updated our Tesla app in Q2 to show the benefits of our solar + storage
solution to every Tesla vehicle owner after a single swipe on the phone. We
continue to see substantial cross-selling potential between our vehicles andenergy products, and we now have over 80 Tesla stores in the US that offer
our energy products. In Q3, this offering will expand outside of the US, as
well.

Energy pr oduc t page in Tesl a App(video embedded)

We are steadily ramping Solar Roof production in Buffalo and are also
continuing to iterate on the product design and production process, learningfrom our early factory production and field installations. We have deployed
Solar Roof on additional homes in Q2 and are gaining valuable feedback
from each new installation. We plan to ramp production more toward the endof 2018 and are working hard to simplify the production and installation
process before deploying significant capital into factory automation.

Q2 2018 RESULTS
Revenue & Gross Margin

Automotive revenue ($000)
Automotive gross margin – GAAP
Automotive gross margin excluding SBC
and ZEV credit – non-GAAP







Three Months Ended
June 30,
March 31,
June 30,
2018
2018
2017
$ 3,357,681 $ 2,735,317 $ 2,286,616
20.6 %
19.7 %
27.9 %
21.0 %

18.8 %

25.0 %

Change
QoQ
YoY
23 %
47 %
86 bp -735 bp
220 bp -400 bp

Automotive revenue in Q2 increased by 23% over Q1 and by 47% compared to Q2 2017, mainly due to Model 3 deliveries. There
were no ZEV credit sales in Q2 as compared to $50 million in Q1.
With the adoption of the new revenue recognition standard starting January 1, 2018, lease accounting generally applies only tovehicles directly leased by us without using bank partners. As a result in Q2, only 6% of vehicles sold were subject to leaseaccounting. This is also a function of growing Model 3 sales that were all cash.
GAAP Automotive gross margin improved to 20.6% in Q2, while non-GAAP Automotive gross margin improved to 21.0% in Q2 ascompared to 18.8% in Q1.
Model 3 gross margin turned slightly positive in Q2 even though we were still ramping production and did not yet deliver any AllWheel-Drive or performance models. This was a significant achievement in the ramp of Model 3, as a result of dramatic reductions
in manufacturing costs through lower labor hours per unit, reduction in ramp cost, higher leverage of fixed costs and lower material
costs.
Gross margin of Model S and Model X improved sequentially in spite of changes in FX rates. While average selling price of Model
S and Model X remained flat sequentially, we achieved significant efficiencies in material cost and other manufacturing costs.

Energy generation and storage revenue ($000)
Energy generation and storage gross marginThree Months Ended
June 30,
March 31,
June 30,
2018
2018
2017
$
374,408 $
410,022 $
286,780
11.8 %
8.5 %
28.9 %

Change
QoQ
YoY
-9 %
31 %
333 bp -1,716 bp

Energy generation and storage revenue in Q2 increased by 31% over Q2 2017 and decreased by 9% compared to Q1. This yearover-year increase was mainly driven by substantial growth of our energy storage deployments while solar deployments declined.
The decrease in energy storage deployments in Q2 versus Q1 was due to the revenue recognition on the completion of the large
129 MWh deployment in South Australia in Q1.
GAAP gross margin of the energy business in Q2 improved further to 11.8% compared to 8.5% in Q1 mainly due to a higher mix ofmore profitable solar deployments.

Other Highlights







Services and Other revenue in Q2 increased by 25% compared to Q2 2017 primarily due to higher used car sales, but remained
relatively stable sequentially.
Services and Other gross loss in Q2 was in line with our expectations, and decreased slightly compared to Q1 to $116 million. This
was a result of the continued growth and maturation in our service infrastructure attributed to the Model 3 ramp.
Our total GAAP operating expenses increased to $1.24 billion in Q2, which was 18% more than in Q1. This increase was mainly
driven by a $103 million restructuring cost. Part of the restructuring cost was related to a reduction in our workforce. Non-GAAP
operating expenses in Q2 increased by roughly 3% compared to Q1 excluding the restructuring costs and stock based
compensation.
Interest and Other expense of $108 million was in line with our expectations. Other income increased due to currency fluctuations.
There were approximately 170 million basic shares outstanding at the end of Q2.

Cash Flow and Liquidity






Cash outflow from operating activities in Q2 2018 was $130 million, which was significantly better than outflows of $398 million in
Q1. This improvement occurred despite a substantial increase in finished goods vehicle inventory of $579 million as a result of thetiming of deliveries. Model 3 gross profit excluding non-cash items shifted from negative in Q1 to positive in Q2, driving significant
improvement in cash profitability. Additionally, significant improvement in our other working capital needs helped to mitigate theimpact of inventory growth.
Customer deposits decreased slightly compared to Q1 to $942 million. This does not reflect the incremental deposits we received
once we opened the Model 3 configurator for orders in early Q3 2018. Deposits impact the P&L only once the vehicle getsdelivered to a customer.
We received $33 million in net funding from our non-recourse vehicle lease warehouse lines, automotive asset-backed notes, auto
tax equity fund and collateralized lease borrowings. When combined with operating cash flow, capital expenditures and solar lease
payments, it is a better indicator of the cash consumed in the quarter.
Our capital expenditures were $610 million, slightly below the Q1 2018 level.

OUTLOOK
Now that we have reached a production rate of 5,000 Model 3 vehicles per week, we are focused on further ramping production, andachieving profitability and continuous cost efficiencies. We expect to produce 50,000 to 55,000 Model 3 vehicles in Q3, which will
represent an increase of 75% to 92% from the prior quarter. Deliveries should outpace production in Q3 as our delivery systemstabilizes. Model 3 gross margin should grow significantly to approximately 15% in Q3 and to approximately 20% in Q4 predominantly
due to continued reduction in manufacturing costs and to some extent an improving mix. Average selling price will remain high forseveral quarters as we expect a richer mix in the initial wave of Model 3 deliveries to Europe and APAC. We believe future Model 3 costsavings will more than offset the normalization of the Model 3 average selling price in the second half of 2019, resulting in improving
gross margins and stable gross profit per vehicle.
Model S and Model X deliveries should accelerate in the second half of this year as we have now finished realigning our delivery
process. While historically most deliveries were made towards the end of each quarter, our delivery pattern should smooth out in thenext two quarters. Our target of delivering 100,000 Model S and Model X vehicles this year remains unchanged.
We are expecting that the negative margin of our Services and Other business will narrow by the end of this year. As we generate more
revenue from used car sales, merchandise & accessory sales, body shop and other paid repairs, we expect revenue to growsignificantly. Used car sales in particular are growing rapidly and are becoming more profitable. Structurally, as our vehicles come offlease and as our fleet gradually ages, used car sales will become a significant portion of our Services and Other business. A vast
majority of our customers coming off lease are either obtaining a new Tesla or keeping their existing car, which is well above industry
best-in-class.
While capacity for our energy storage continues to improve, our solar deployments should remain stable in the second half of this year
as we solely focus on our own retail channel.

For the rest of this year, total non-GAAP operating expenses should remain relatively stable at Q2 levels excluding restructuring costs,
as a result of our overall drive towards operating efficiencies. The higher import duties on Chinese components and unfavorable
currency movements are likely to cause negative pressures. That said, we still expect to achieve GAAP profitability in Q3 and Q4.
Going forward, we believe Tesla can achieve sustained quarterly profits, absent a severe force majeure or economic downturn, while
continuing to grow at a rapid pace. We expect to generate positive cash including operating cash flows and capital expenditures, aswell as the normal inflow of cash received from non-recourse financing activities on leased vehicles and solar products.
We have significantly cut back on our capex projections as a result of our revised strategy to grow capacity with our existing Model 3lines rather than adding all new lines. Our total 2018 capex is expected to be slightly below $2.5 billion, which is significantly below thetotal 2017 level of $3.4 billion. Ultimately, our capital expenditure guidance will develop in line with Model 3 production and profitability.
We will be able to adjust our capital expenditures depending on our operating cash generation.
Interest expenses in Q3 should be roughly $170 million (with approximately half being non-cash) and losses attributable to noncontrolling interest should remain in line with the last quarter.
It took 15 years to execute on our initial goal to produce an affordable, long-range electric vehicle that can also be highly profitable. In
the second half of 2018, we expect, for the first time in our history, to become both sustainably profitable and cash flow positive. Noneof this would be possible without the incredible efforts of our employees and the support of our customers, suppliers and investors. We
thank you for your unwavering support and we have never been more excited on what the next few years will produce.

Elon Musk, Chairman & CEO

Deepak Ahuja, Chief Financial Officer

WEBCAST INFORMATION
Tesla will provide a live webcast of its second quarter 2018 financial results conference call beginning at 2:30 p.m. PT on August 1,
2018, at ir.tesla.com. This webcast will also be available for replay for approximately one year thereafter.
NON-GAAP FINANCIAL INFORMATION
Consolidated financial information has been presented in accordance with GAAP as well as on a non-GAAP basis to supplement ourconsolidated financial results. Our non-GAAP financial measures include non-GAAP gross margin, non-GAAP net income (loss)
attributable to common stockholders, non-GAAP net income (loss) attributable to common stockholders on a per share basis, andoperating cash flows plus change in collateralized lease borrowing. Management believes that it is useful to supplement its GAAP
financial statements with this non-GAAP information because management uses such information internally for its operating, budgetingand financial planning purposes. These non-GAAP financial measures also facilitate management’s internal comparisons to Tesla’s
historical performance as well as comparisons to the operating results of other companies. Management also believes that presentationof the non-GAAP financial measures provides useful information to our investors regarding our financial condition and results ofoperations because it allows investors greater transparency to the information used by Tesla management in its financial andoperational decision-making so that investors can see through the eyes of Tesla management regarding important financial metrics that
Tesla management uses to run the business as well as allows investors to better understand Tesla’s performance. Non-GAAP
information is not prepared under a comprehensive set of accounting rules and therefore, should only be read in conjunction withfinancial information reported under U.S. GAAP when understanding Tesla’s operating performance. A reconciliation between GAAPand non-GAAP financial information is provided below.
FORWARD-LOOKING STATEMENTS
Certain statements in this shareholder letter, including statements in the “Outlook” section; statements relating to the progress Tesla ismaking with respect to product and software development and ramp, such as for Model 3 and Solar Roof; statements regarding growthin the number of Tesla store, service center, delivery hub, Supercharger and destination charger locations and in other services andrepair capabilities; statements relating to the production, production rate and delivery timing of products such as Model 3 and Solar
Roof and deployment of energy storage capacity; statements regarding growth of our energy business and means to achieve suchgrowth; statements regarding growth in demand and orders for Tesla products and the catalysts for that growth; statements regarding
the ability to achieve product demand, volume, production, delivery, leasing, inventory and deployment; statements regarding revenue,
cash generation, cash flow, gross margin, spending, capital expenditure and profitability targets; statements regarding productivity
improvements and capacity expansion plans, such as for Model 3 manufacturing processes and Gigafactory 1; and statements
regarding Gigafactory 1, Gigafactory 2 and Gigafactory 3, including construction timing and financing, plans and output expectations,
including those related to vehicle, battery and photovoltaic cell and other production, are “forward-looking statements” that are subject
to risks and uncertainties. These forward-looking statements are based on management’s current expectations, and as a result ofcertain risks and uncertainties, actual results may differ materially from those projected. The following important factors, without
limitation, could cause actual results to differ materially from those in the forward-looking statements: the risk of delays in the
manufacture, production, delivery and/or completion of our vehicles and energy products, particularly Model 3; the ability to design andachieve and grow simultaneous and separate market acceptance of Model S, Model X, Model 3 and their variants, as well as new
vehicle models; the ability of suppliers to meet quality and part delivery expectations at increasing volumes, especially with respect toModel 3 parts; adverse foreign exchange movements; any failures by Tesla products to perform as expected or if product recalls occur;
Tesla’s ability to continue to reduce or control manufacturing and other costs; consumers’ willingness to adopt electric vehicles;
competition in the automotive and energy product markets generally and the alternative fuel vehicle market and the premium sedan,
premium SUV and small to medium-sized sedan markets in particular; Tesla’s ability to establish, maintain and strengthen the Teslabrand; Tesla’s ability to manage future growth effectively as we rapidly grow, especially internationally; the unavailability, reduction or
elimination of government and economic incentives for electric vehicles and energy products; Tesla’s ability to establish, maintain andstrengthen its relationships with strategic partners such as Panasonic; potential difficulties in finalizing, performing and realizing
potential benefits under definitive agreements for Gigafactory 1 and Gigafactory 2 and future manufacturing facilities, such as
Gigafactory 3, maintaining Gigafactory 1 and Gigafactory 2 implementation schedules, output and cost estimates; and Tesla’s ability to
execute on its strategy for new store, delivery hub, service center, Supercharger and other locations and capabilities. More information
on potential factors that could affect our financial results is included from time to time in our Securities and Exchange Commission
filings and reports, including the risks identified under the section captioned “Risk Factors” in our quarterly report on Form 10-Q filedwith the SEC on May 7, 2018. Tesla disclaims any obligation to update information contained in these forward-looking statements
whether as a result of new information, future events, or otherwise.

Investor Relations Contact:
Martin Viecha
Investor Relations
ir@tesla.com

Press Contact:
Dave Arnold
Communications
press@tesla.com

Tesla, Inc.
Condensed Consolidated Statements of Operations(Unaudited)(In thousands, except per share data)
Six Months Ended
June 30,
June 30,
2018
2017

Three Months Ended
June 30,
March 31,
June 30,
2018
2018
2017
Revenues
Automotive sales
Automotive leasing
Total automotive revenue
Energy generation and storage
Services and otherTotal revenues
Cost of revenues
Automotive sales
Automotive leasing
Total automotive cost of revenues
Energy generation and storage
Services and otherTotal cost of revenues
Gross profit
Operating expenses
Research and development
Selling, general and administrative
Restructuring and otherTotal operating expenses
Loss from operations
Interest income
Interest expense
Other (expense) income, net
Loss before income taxes
Provision for income taxes
Net loss
Net loss attributable to noncontrolling interests
and redeemable noncontrolling interests
Net loss attributable to common
stockholders
Net loss per share of common stock
attributable to common stockholders –basic and diluted
Weighted average shares used in computing
net loss per share of common stock –basic and diluted$ 3,117,865
239,816
3,357,681
374,408
270,142
4,002,231$ 2,561,881
173,436
2,735,317
410,022
263,4123,408,751$ 2,013,852
272,764
2,286,616
286,780
216,1612,789,557$ 5,679,746
413,252
6,092,998
784,430
533,554
7,410,982$ 4,048,912
527,304
4,576,216
500,724
408,887
5,485,827

2,529,739
136,915
2,666,654
330,273
386,374
3,383,301
618,930

2,091,397
104,496
2,195,893
375,363
380,969
2,952,225
456,526

1,472,578
175,433
1,648,011
203,762
271,169
2,122,942
666,615

4,621,136
241,411
4,862,547
705,636
767,343
6,335,526
1,075,456

2,969,227
341,459
3,310,686
355,535
485,045
4,151,266
1,334,561

386,129
750,759
103,434
1,240,322(621,392 )
5,064(163,582 )
50,911(728,999 )13,707(742,706 )

367,096
686,404—
1,053,500(596,974 )
5,214(149,546 )(37,716 )(779,022 )5,605(784,627 )

369,774
537,757—
907,531(240,916 )
4,785(108,441 )(41,208 )(385,780 )
15,647(401,427 )

753,225
1,437,163
103,434
2,293,822(1,218,366 )
10,278(313,128 )13,195(1,508,021 )
19,312(1,527,333 )

691,814
1,141,212—
1,833,026(498,465 )
7,875(207,787 )(59,306 )(757,683 )
40,925(798,608 )(25,167 )(75,076 )(65,030 )(100,243 )(131,934 )$(717,539 ) $(709,551 ) $(336,397 ) $ (1,427,090 ) $$(4.22 ) $(4.19 ) $169,997

169,146(2.04 ) $165,212(8.42 ) $169,574(666,674 )(4.07 )

163,679

Tesla, Inc.
Condensed Consolidated Balance Sheets(Unaudited)(In thousands)
June 30,
2018
AssetsCurrent assets
Cash and cash equivalents
Restricted cash
Accounts receivable, net
Inventory
Prepaid expenses and other current assets
Total current assets
Operating lease vehicles, net
Solar energy systems, leased and to be leased, net
Property, plant and equipment, net
Goodwill and intangible assets, net
MyPower customer notes receivable, net of current portion
Restricted cash, net of current portion
Other assets
Total assets
Liabilities and Equity
Current liabilities
Accounts payable
Accrued liabilities and other
Deferred revenue
Resale value guarantees
Customer deposits
Current portion of long-term debt and capital leases (1)Total current liabilities
Long-term debt and capital leases, net of current portion (1)Deferred revenue, net of current portion
Resale value guarantees, net of current portion
Other long-term liabilities
Total liabilities
Redeemable noncontrolling interests in subsidiaries
Convertible senior notes (1)Total stockholders' equity
Noncontrolling interests in subsidiaries
Total liabilities and equity(1) Breakdown of our debt is as follows:
Recourse debt
Non-recourse debt$

December 31,
2017

2,236,424 $
146,822569,874
3,324,643
422,034
6,699,797
2,282,047
6,340,031
10,969,348
364,690434,841
399,992
419,254
27,910,000 $

3,367,914
155,323
515,3812,263,537
268,365
6,570,520
4,116,604
6,347,490
10,027,522
421,739456,652
441,722
273,123
28,655,372$

3,030,493 $
1,814,979
576,321674,255
942,129
2,103,185
9,141,362
9,513,390
795,820584,857
2,607,458
22,642,887
539,536—
3,906,421
821,156
27,910,000 $2,390,250
1,731,366
1,015,253
787,333
853,919896,549
7,674,670
9,418,319
1,177,799
2,309,222
2,442,970
23,022,980
397,73470
4,237,242
997,346
28,655,372$$

7,291,507 $3,173,516 $

6,755,376
2,873,458$$

Tesla, Inc.
Condensed Consolidated Statement of Cash Flows(Unaudited)(In thousands)

Supplemental Consolidated Financial Information
June 30,
2018
Cash Flows from Operating Activities
Net loss
Adjustments to reconcile net loss to net
cash provided by (used in) operating activities:
Depreciation, amortization and impairment
Stock-based compensation
Losses related to the SolarCity
acquisition
Other
Changes in operating assets and liabilities,
net of effect of business combinations
Net cash used in operating activities
Cash Flows from Investing Activities
Capital expenditures
Payments for the cost of solar energy systems,leased and to be leased
Business combinations, net of cash acquired
Net cash used in investing activities
Cash Flows from Financing Activities
Net cash flows from debt activities
Collateralized lease (repayments) borrowings
Net borrowings under Warehouse
Agreements and automotive asset-backed notes
Net cash flows from noncontrolling interests - Auto
Net cash flows from noncontrolling interests - Solar
Proceeds from issuances of common stockin public offerings
Other
Net cash provided by financing activities
Effect of exchange rate changes oncash and cash equivalents andrestricted cash
Net decrease in cash and cash
equivalents and restricted cash
Cash and cash equivalents and restricted cash
at beginning of period
Cash and cash equivalents and restricted cash
at end of period$

Three Months Ended
March 31,
June 30,
2018
2017

Six Months Ended
June 30,
June 30,20182017(742,706 ) $(784,627 ) $(401,427 ) $ (1,527,333 ) $(798,608 )

485,255
197,344416,233
141,639

389,171
116,042

901,488338,983

765,773
219,759—
97,432—
153,805—
177,135—
251,237

11,571
275,395(166,989 )(129,664 )(325,426 )(398,376 )(481,093 )(200,172 )(492,415 )(528,040 )(743,873 )(269,983 )(609,813 )(655,662 )(959,068 )(1,265,475 )(1,511,692 )(67,400 )(5,604 )(682,817 )(72,975 )—(728,637 )(198,844 )—(1,157,912 )(140,375 )(5,604 )(1,411,454 )(418,792 )(109,147 )(2,039,631 )

244,196(113,426 )

172,865(87,092 )(237,397 )
149,320

417,061(200,518 )

566,441
335,675

114,069
32,35590,375174,028
24,599(6,758 )33,985—381,253

288,097
56,954
83,617

88,694—
459,560—
31,053398,622—
94,018371,660—
101,606
428,767—
125,071770,282

400,175
176,9712,027,516(22,611 )10,102

16,293(12,509 )27,936(436,470 )(745,251 )(913,024 )(1,181,721 )(254,162 )3,219,708

3,964,959

4,425,762

3,964,959

3,766,900

3,512,738$ 2,783,238$ 2,783,238$

3,219,708$$

3,512,738

Tesla, Inc.
Reconciliation of GAAP to Non-GAAP Financial Information(Unaudited)(In thousands, except per share data)

Automotive gross profit – GAAP
Stock-based compensation expensein automotive cost of revenue
ZEV credit revenue recognized
Automotive gross profit excluding SBC and
ZEV credit – non-GAAP

Three Months Ended
June 30,
March 31,
June 30,
2018
2018
2017
$ 691,027$ 539,424$ 638,605
13,198—$Automotive gross margin – GAAP
Stock-based compensation expense
ZEV credit revenue recognized
Automotive gross margin excluding SBC
and ZEV credit – non-GAAP
Net loss attributable to common
stockholders – GAAP
Stock-based compensation expense
Losses related to the SolarCity
acquisition
Net loss attributable to common
stockholders – non-GAAP
Net loss per share attributable tocommon stockholders, basic anddiluted – GAAP
Stock-based compensation expense
Losses related to the SolarCity
acquisition
Net loss income per share attributable tocommon stockholders, basic anddiluted – non-GAAP
Shares used in per share calculation,
basic and diluted – GAAP and non-GAAP

704,225

15,078(50,314 )$504,188$

Six Months Ended
June 30,
June 30,20182017$ 1,230,451$ 1,265,530

7,466(100,000 )

28,276(50,314 )

17,497(100,000 )

546,071$ 1,208,413$ 1,183,027

20.6 %
0.4 %0.0 %19.7 %
0.6 %-1.5 %

27.9 %
0.3 %-3.3 %

20.2 %
0.5 %-0.7 %

27.7 %
0.4 %-1.6 %

21.0 %

18.8 %

25.0 %

20.0 %

26.4 %$ (717,539 )
197,344$ (709,551 )
141,639$ (336,397 )
116,042$ (1,427,090 )338,983$ (666,674 )
219,759

—

—

—

—

11,571$ (520,195 )$ (567,912 )$ (220,355 )$ (1,088,107 )$ (435,344 )

$

$

$

$

$

(4.22 )
1.16—$

(3.06 )
169,997(4.19 )
0.84—$

(3.35 )
169,146(2.04 )
0.71—$

(1.33 )
165,212(8.42 )
2.00—$

(6.42 )
169,574(4.07 )
1.34
0.07

$

(2.66 )
163,679