please answer with formulas

B D E F H Batu Vertical Analysis Dec. 31, 2019 Dec. 31, 2020 5 7 8 $ 19,384 37.2% 1,886 3.6% 4,101 7.9% 1,346 2.6% 26,717 51.2% 3,091 5.9% 5,979 11.5% 12,747 24.4% 1,558 3.0% 313 0.6% 207 0.4% 1,536 2.9% 52,148 100.0% $ 6,268 18,3% 1,324 3.9% 3,552 10.4% 959 2.8% 12,103 35.3% 2,447 7.1% 6,138 17.9% 10,396 30.3% 1,218 3.6% 339 1.0% 198 0.6% 1,470 4.3% 34,309 100.0% 16 Tesla, Inc. Consolidated Balance Sheets - USD ($) $ in Millions Current assets Cash and cash equivalents Accounts receivable, net 6 Inventory Prepaid expenses and other current assets Total current assets 9 Operating lease vehicles, net 10 Solar energy systems, net 11 Property, plant and equipment, net 12 Operating lease right-of-use assets 13 Intangible assets, net 14 Goodwill 15 Other non-current assets Total assets 17 Current liabilities Accounts payable 19 Accrued liabilities and other 20 Deferred revenue 21 Customer deposits 22 Current portion of debt and finance leases Total current liabilities 24 Debt and finance leases, net of current portion 25 Deferred revenue, net of current portion 26 Other long-term liabilities Total liabilities 28 Commitments and contingencles (Note 16) 28 Redeemable noncontrolling interests in subsidiaries 30 Convertible senior notes (Note 12) 31 Stockholders' equity Preferred stock: 50.001 par value; 100 shares authorized; no 32 shares issued and outstanding Common stock: $0.001 par value: 2,000 shares authorized; [1 960 and 905 shares issued and outstanding as of December! 31, 2020 and December 31, 2019, respectively 18 6,051 21.3% 3,855 13.6% 1,458 5.1% 752 2.6% 2,132 7.5% 14,248 50.1% 9,556 33.6% 1,284 4.5% 3,330 11.7% 28,418 100.0% 3,771 14.4% 3,222 12.3% 1,163 726 2.8% 1,785 6.8% 10,667 40.7% 11,634 44.4% 1,207 4.6% 2,691 10.3% 26,199 100.0% 27 643 604 51 + 1 1 33 Additional paid-in capital 11 27,260 12,736 34 35 36 Accumulated other comprehensive income (loss) Accumulated deficit 363 3991 (36) 003 D4 XV fx =C4/C$16 A B H Batur UIT C DE F G Vertical Analysis Dec 31, 2020 Dec. 31, 2019 ZU, ELIUS 3,091 5.9% 2,447 7.1% 5,979 11.5% 6,138 17.9% 12,747 24.4% 10,396 30.3% 1,558 3.0% 1,218 3.6% 313 0.6% 1.0% 207 0.4% 198 0.6% 1,536 2.9% 1,470 4.3% 52,148 100.0% 34,309 100.0% 339 1 Tesla, Inc. 2 Consolidated Balance Sheets - USD ($) $ in Millions o TOOTCUTTERUS 9 Operating lease vehicles, net 10 Solar energy systems, net 11 Property, plant and equipment, net 12 Operating lease right-of-use assets 13 Intangible assets, net 14 Goodwill 15 Other non-current assets 16 Total assets 17 Current liabilities 18 Accounts payable 19 Accrued liabilities and other 20 Deferred revenue 21 Customer deposits 22 Current portion of debt and finance leases 23 Total current liabilities 24 Debt and finance leases, net of current portion 25 Deferred revenue, net of current portion 26 Other long-term liabilities 27 Total liabilities 28 commitments and contingencies (Note 16) 20 Redeemable noncontrolling interests in subsidiaries 30 Convertible senior notes (Note 12) 31 Stockholders' equity Preferred stock: 50.001 par value, 100 shares authorized; no 32 shares issued and outstanding Common stock: $0.001 par value; 2,000 shares authorized; 11 960 and 905 shares issued and outstanding as of December 31, 2020 and December 31, 2019, respectively 33 Additional pald-in capital 11 34 1 35 Accumulated other comprehensive income (loss) 36 Accumulated deficit 37 Total stockholders' equity 38 Noncontrolling interests in subsidiaries Total liabilities and equity 6,051 21.3% 3,855 13.6% 1,458 5.1% 752 2.6% 2,132 7.5% 14,248 50.1% 9,556 33.6% 1,284 4.5% 3,330 11.7% 28,418 100.0% 3,771 14.4% 3,222 12.3% 1,163 4.4% 726 2.8% 1,785 6.8% 10,667 40.7% 11,634 44.4% 1,207 4.6% 2,691 10.3% 26,199 100.0% + 604 51 643 1 1 27,260 12,736 & 363 15,399) 22,225 850 52,148 (36) (6,083) 6,618 849 34,309 39 40 Prior period results have been adjusted to reflect the flue for one stock saffredinh SIM