please answer with formulas

JAC L D G H 1 K Horizontal Analysis 12 Months Ended Dec 31, 2019 Chg %Chg Dec 31, 2018 Dec 31, 2020 s Chg %Chg 0 $ 26,184 6,232 31% 1,052 27,236 1,994 2,306 31,536 $ 19,952 869 20,821 1,531 2,226 24,578 $ 17,632 883 18,515 1,555 1,391 21,461 15,939 459 19,696 563 20,259 1,976 2,671 24,906 6,630 16,398 1,341 2,770 20,509 4,069 13,686 488 14,174 1,365 1,880 17.419 4,042 1,491 3,145 Tesla, Inc. Consolidated Statements of Operations USO (S) shares in Millions Sin Millions Revenues Automotive sales Automotiveleasing Total automotive revenues 8 Energy generation and storage 9 Services and other 10 Total revenues 11 Cost of revenues 12 Automotive sales 13 Automotive leasing 14 Total automotive cost of revenues 16 Energy generation and storage 18 Services and other 17 Total cost of revenues 10 Gross profit 19 Operating expenses 20 Research and development 21 Selling general and administrative 22 Restructuring and other 23 Total operating expenses 24 Income (loss) from operations 25 Interest income 26 Interest expense 27 Other expense) Income, net 28 income (loss) before Income taxes 29 Provision for income taxes 30 Net Income (los) Net Income (los) attributable to noncontrolling interests and redeemablenoncontrolling interests in subudiaries 31 32 Net Income (om) attributable to common stockholders 30 Less: Buy out of noncontrolling interest Net Income (low) used in computing net incomelloss) per 34 share of common stock Net Income (10x) per share of common stock attributable 35 to common stockholders Basic 37 Diluted Instructions Questions MD.A 1,343 2,646 149 4,138 (69) 44 (685) 45 (665) 110 (S775) 87 1,460 2,835 135 4,430 (388) 24 (663) 4,636 1,994 30 (748) (122) 1,154 292 $862 141 22 (1,005) 58 ($1,063) (87) 1976) 721 31 $690 (862) 8 $(870) $ 1976) % 30 $0.74 $0.64 $10.98) $10.99) $(1.14) 5.11 14 Bal-V Bal-H Inc-V Inc. Cash Flows Equi D6 H D E G 3 Horizontal Analysis 12 Months Ended Dec 31, 2019 $ Chg %Chg Dec. 31, 2018 Dec 31, 2020s Chg %Chg 303 20,259 1,976 2,671 24,906 6,630 16,398 1,341 2,770 20,509 4,069 14,174 1,365 1,880 17,419 4,042 1,491 3,145 + 22 Tesla, Inc. Consolidated Statements of Operations 3 USO (S) shares in Millions Sin Millions AUTOMOVIES 14 Total automotive cost of revenues 15 Enercy ceneration and storage 16 Services and other 17 Total cost of revenues 10 Gross profit 10 Operating expenses Research and development 21 Selline general and administrative Restructuring and other Total operating expenses 24 Income foss) from operations 25 interest income 28 Interest expense 27 Other (expense) income, net 20 Income floss before income taxes 20 Provision for income taxes 30 Net income ow) Net Income (os) attributable to noncontrolling interests and redeemablenoncontrolling interests in subsidiaries 31 32 Net Income (los) attributable to common stockholders 33 Les Buy out of no controlling interest Net incomelloss) used in computing net income (los) per 34 share of common stock Net Income (om) per share of common stock attributable 35 to common stockholders 36 Basic 11 Diluted V Weighted average shares used in computing net income 30 flos) per share of common stock Basic Diluted 4,636 1,994 30 (748) (122) 1,154 292 5862 141 1,343 2,646 149 4,138 (69) 44 (685) 45 (665) 110 ($ 775) 82 1,460 2,835 135 4,430 (388) 24 (663) 22 (1,005) 58 ($1,063) (87) (976) 721 31 $ 690 (862) 8 $(870) S 1976) * 37 $0.74 $0.64 $10.98) $10.98) $(1.14) $(1.14) 30 933 1,083 887 887 853 853 1 111 Prior pened results have been adjusted to reflect the five for one stockpit effected in the form of a stock dividend in August 2020. See Note 1, Overview & SUAS Instructions Questions MD-A Bal-V Ready Bal-H Inc-V Inc-H Cash Flows