i need the formulas for the orange shaded cells.

Sales for 2021 were $455,150,000, and EBITDA was 15% of sales. Furthermore, depreciation and amortization were 18% of net fixed assets, interest was $8,583,000, the corporate tax rate was 25%, and Laiho pays 47.25% of its net income as dividends. Given this information, construct the firm's 2021 income statement. The input information required for the problem is outlined in the "Key Input Data" section below. Using this data and the balance sheet above, I constructed the income statement shown below. Calculate 2020 and 2021 net operating working capital (NOWC) and 2021 free cash flow (FCF). Assume the firm has no excesss cash. Construct the statement of stockholders' equity for the year ending December 31, 2021, and the 2021 statement of cash flows. Sales for 2021 were $455,150,000, and EBITDA was 15% of sales. Furthermore, depreciation and amortization were 18% of net fixed assets, interest was $8,583,000, the corporate tax rate was 25%, and Laiho pays 47.25% of its net income as dividends. Given this information, construct the firm's 2021 income statement. The input information required for the problem is outlined in the "Key Input Data" section below. Using this data and the balance sheet above, I constructed the income statement shown below. Calculate 2020 and 2021 net operating working capital (NOWC) and 2021 free cash flow (FCF). Assume the firm has no excesss cash. Construct the statement of stockholders' equity for the year ending December 31, 2021, and the 2021 statement of cash flows