Please complete the ratios and show calculations for 2020

fx A B D Ratio Calculation Final Ratio for 2020 Current Ratio Working Capital Inventory Turnover Receivables Turnover Profit Margin Return on Assets Return on Equity Earnings per Share Debt to Total Assets Interest Coverage Formula Current Assets / Current Liabilities Current Assets - Current Liabilities COGS / Average Inventory Net Credit Sales / Average Gross Accounts Receivables Net Income / Net Sales Net Income / Average Total Assets Net Income / Average Shareholders' Equity (Net Income - Perferred Dividends) / Number of Common Shares Outstanding Total debts / total assets Earnings before interest and tax / interest expense CONSOLIDATED STATEMENTS OF INCOME [U.S. dollars in millions, except per share figures] Years ended December 31, Note 2020 2019 Sales $ 32,647 $ 39,431 Costs and expenses Cost of goods sold Depreciation and amortization Selling, general and administrative Interest expense, net Equity income Other expense, net Income from operations before income taxes Income taxes 28,207 1,366 1,587 86 (189) 584 34,022 1,345 1,697 82 (178) 240 15 2 1,006 329 2,223 591 10 677 1,632 133 Net income Loss attributable to non-controlling interests Net income attributable to Magna International Inc. 2 80 $ 757 $ 1,765 3 Earnings per Common Share: Basic $ $ 2.52 2.52 $ $ 5.61 5.59 Diluted Weighted average number of Common Shares outstanding during the year [in millions): Basic 3 299.7 300.4 314.7 315.8 Diluted CONSOLIDATED BALANCE SHEETS [U.S. dollars in millions, except shares issued] As at December 31, Note 2020 2019 4 ASSETS Current assets Cash and cash equivalents Accounts receivable Inventories Prepaid expenses and other $ 3.268 6,394 3,444 260 $ 1,276 5,927 3,304 238 6 4, 15 Investments Fixed assets, net Operating lease right-of-use assets Intangible assets, net Goodwill Deferred tax assets Other assets 7 8 16 11 9 10 12, 17 13,366 947 8,475 1,906 481 2,095 372 963 10,745 1,210 8,260 1,811 484 1,976 308 996 $ 28,605 $ 25,790 LIABILITIES AND SHAREHOLDERS' EQUITY Current liabilities Accounts payable Other accrued liabilities Accrued salaries and wages Income taxes payable Long-term debt due within one year Current portion of operating lease liabilities 14 13 $ 6,266 2,254 815 38 129 241 $ 5,628 1,800 753 17 106 225 15 16 Long-term debt Operating lease liabilities Long-term employee benefit liabilities Other long-term liabilities Deferred tax liabilities 15 16 17 18 10 9,743 3,973 1,656 729 332 452 8,529 3,062 1,601 677 371 419 16,885 14,659 19 Shareholders' equity Common Shares [issued: 2020 - 300,527,416; 2019-303,250,415) Contributed surplus Retained earnings Accumulated other comprehensive loss 3,271 128 8,704 (733) 11,370 350 3,198 127 8,596 (1,090) 10,831 300 20 Non-controlling interests 11,720 11,131 $ 28,605 $ 25,790 EARNINGS PER SHARE Diluted earnings per share Adjusted diluted earnings per share $6.05 $6.00 $5.59 $6.00 -35% $3.95 - 55% $2.52 $- $- 2019 2020 2019 2020 2020 2019 % Change Earnings per Common Share Basic Diluted $ 2.52 $ 2.52 $ 5.61 $ 5.59 -55% -55% Weighted average number of Common Shares outstanding (millions) Basic Diluted 299.7 300.4 314.7 315.8 - 5% -5% Adjusted diluted earnings per share $ 3.95 $ 6.05 -35%