please answer with formulas

E4 * fx =(C4-G4)/G4 . B C D E Horizontal Analysis Dec. 31, 2020 S Chg %Chg Dec 31, 2015 4 562 $ 19,384 13.116 209% 1,886 4296 4,101 549 15% 1,346 387 40% 26,717 14,614 308% 3,091 5,979 12,747 1,558 313 207 1,536 52,148 $6,268 1,324 3,552 955 12,103 2,447 6,138 10,396 1,218 339 198 1,470 34,309 16 1 Tesla, Inc. 2 Consolidated Balance Sheets - USD ($)S in Millions 3 Current assets Cash and cash equivalents 5 Accounts receivable net 6 Inventory 7 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 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) 2 Redeemablenoncontrolling interests in subsidiaries 30 Convertible senior notes (Note 12) 31 Stockholders' equity Preferred stock; $0.001 par value; 100 shares authorized; no 32 shares issued and outstanding Common stock: $0.001 par value, 2,000 shares authorized: 11 960 and 905 shares issued and outstanding as of December 31, 2020 and December 31, 2019, respectively 33 Additional pald-in capital 1 34 35 Accumulated other comprehensive Income (loss) Accumulated deficit Instructions Questions MD+A Ready 6,051 3,855 1,458 752 2,132 14,248 9,556 1,284 3,330 28,418 3,771 3,222 1,163 726 1,785 10,667 2,634 1,207 2,691 26,199 604 51 643 1 27,260 12,736 36 363 (5,399) (36) (6,083) Bal-V BAH Inc-V B D 1 H Return D E Tesla, Inc. Horizontal Analysis 2 Consolidated Balance Sheets - USD ($) $ in Millions 23 Total current abilities Dec. 31, 2020 $ Chg %Chg Dec 31, 2019 14,248 10,667 24 Debt and finance leases, net of current portion 9,556 11,634 25 Deferred revenue, net of current portion 1,284 1,207 26 Other long-term liabilities 3,330 2,691 27 Total liabilities 28,418 26,199 28 commitments and contingencies (Note 16) 29 Redeemablenoncontrolling interests in subsidiaries 604 643 30 Convertible senior notes (Note 12) 51 31 Stockholders' equity Preferred stock; $0.001 par value; 100 shares authorized; no 32 shares issued and outstanding Common stock: 50.001 par value, 2,000 shares authorized: (1 1 1 960 and 905 shares issued and outstanding as of December 31, 2020 and December 31, 2019, respectively 33 Additional paid-in capital 11 27,260 34 12,736 3 35 Accumulated other comprehensive income (loss) 363 36 Accumulated deficit (36) (5,399) (6,083) 37 Total stockholders' equity 22,225 6,618 38 Noncontrolling interests in subsidiaries 849 39 Total liabilities and equity 52,148 40 34,309 13 Prior period results have been adjusted to reflect the five for one stock spor effected in the form of a stock dividend in August 2020, 41 See Note 1, Overview 42 850 43 #t 44 45 46