calculate common size income statement from the actual numbers and put them into the yellow cells in the provided template.
-16,398 2 Tesla Inc TSLA 88160R101 B616C79 NASDAQ Common stock Source: FactSet Fundamentals 31 DEC '19 31 DEC '18 31 DEC '17 1Y 1Y 1Y 10-K (13 Feb 10-K (19 Feb 10-K (23 Feb '18) Total revenues 24,578 21,461 11,759 Total automotive revenue 20,821 18,515 9,641 Automotive 20,821 18,515 9,641 Automotive excluding automotive leasing 19,952 17,632 8,535 Automotive leasing 869 883 1,107 - Services and other . 3,757 2,946 2,117 Energy generation and storage 1,531 1,555 1.116 Services and other excluding energy generatio 00 2,226 1,391 1,001 Total cost of revenues 200 -20,509 -17,419 -9,536 Total automotive cost of revenues -16,398 -14,174 -7.433 Automotive -14,174 Automotive excluding automotive leasing -15,939 -13,686 724 -6,724 Automotive leasing 188 -459 488 -708 Services and other 4,111 -3,245 -2,104 Energy generation and storage -1,341 -1,365 -875 Services and other excluding energy generatio -2.770 2.770 -1.880 -1,880 -1,229 Gross profit 4,069 4,000 4,042 2.222 2,224 Total operating expenses 4,138 4.430 2,439 Research and development -1.343 -1,460 -1.378 1,970 Seling, general and administrative -2,646 -2,834 -2,477 " Restructuring and other -149 -135 - Loss from operations LOSS -69 -388 -1,632 Interest income 44 25 20 Interest expense -685 -863 -471 Other Income /expense, net 15 45 22 -125 Loss / income before income taxes -665 -1,005 -2,209 Provision for income taxes -110 -58 32 14 Net loss / income -775 -1,063 -2,241 Net income / loss attributable to noncontrolling interest: -87 86 -0% 00 279 Net income / loss attributable to common stockholders -862 -976 002 -1,961 Per share Per share Basic 4.92 -5.72 -11.83 Diluted 4.92 -5.72 -11.83 Weighted average shares Basic 177.0 170.5 165.8 Diluted 177.0 170.5 165.8 Common size Income Statement (Vertical analysis) 31 DEC 19 31 DEC '18 31 DEC '17 1Y 1Y 1Y 10-K (13 Feb 10-K (19 Feb 10-K (23 Feb '18) Total revenues Total automotive revenue Automotive Automotive excluding automotive leasing Automotive leasing Services and other Energy generation and storage Services and other excluding energy generation and other Total cost of revenues Total automotive cost of revenues Mute Automotive Automotive excluding automotive leasing Automotive leasing Services and other Energy generation and storage Services and other excluding energy generation and storage Gross profit Total operating expenses Research and development Selling, general and administrative Restructuring and other Loss from operations Interest income care Interest expense Other income / expense, net Loss / income before income taxes Provision for income taxes Net loss / income Net income / loss attributable to noncontrolling interests and redeemable noncontrolling interest Net Income / loss attributable to common stockholders 3,855
