Please help solve this with excel formulas no hardcoding

Income Statement
		Historicals
		12/31/18	12/31/19	12/31/20	12/31/21
Revenue		$11,662.4	$11,831.1	$12,453.2	$12,848.2
Growth Rate (%)		(7.4%)	1.4%	5.3%	3.2%
COGS		6,862.6	6,869.5	7,228.8	7,485.5
Gross Profit		$4,799.8	$4,961.6	$5,224.4	$5,362.7
Gross Margin (%)		41.2%	41.9%	42.0%	41.7%
Selling, General & Administrative Expense		2,102.8	2,101.1	2,088.0	2,080.2
Legal Settlement (Income)		- -	- -	(82.7)	- -
Amortization and Impairment of Intangible Assets		202.7	194.9	179.2	164.4
Operating Income		$2,494.3	$2,665.7	$3,039.8	$3,118.1
Interest Expense		196.6	206.2	226.2	223.6
Other Income (Expense)		67.9	70.5	31.3	58.3
Income Before Taxes		$2,365.5	$2,530.0	$2,844.9	$2,952.8
Income Taxes		713.4	759.5	1,377.2	723.0
Tax Rate (%)		30.2%	30.0%	48.4%	24.5%
Net Income		$1,652.1	$1,770.5	$1,467.7	$2,229.8
Net Income Margin (%)		14.2%	15.0%	11.8%	17.4%
SG&A % Revenue		18.0%	17.8%	16.8%	16.2%
CapEx % Revenue		1.0%	2.4%	2.7%	1.9%
Balance Sheet
		Historicals
		12/31/18	12/31/19	12/31/20	12/31/21
ASSETS
Cash and Equivalents		$2,688.3	$2,150.6	$2,691.8	$1,308.5
Accounts Receivable		2,086.3	2,116.7	2,452.5	2,435.1
Inventory		944.8	936.1	1,061.4	1,146.7
Other Current Assets		127.0	123.5	126.2	136.6
Total Current Assets		$5,846.4	$5,327.0	$6,331.9	$5,026.9
Property, Plant & Equipment, Net		$1,372.0	$1,437.2	$1,546.9	$1,558.2
Long-Term Investments		184.4	63.5	46.1	44.4
Goodwill		3,861.9	3,965.5	4,134.2	4,030.7
Other Intangibles		1,357.2	1,272.8	1,106.6	943.1
Deferred Tax Assets, LT		301.0	390.6	439.4	482.0
Other Long-Term Assets		761.3	768.2	993.5	851.7
Total Assets		$13,684.2	$13,224.9	$14,598.6	$12,936.9
LIABILITIES
Accounts Payable		$390.6	$444.6	$513.3	$455.9
Accrued Expenses		801.3	850.0	877.0	879.6
Short-Term Borrowings		456.8	1.7	738.6	0.9
Current Maturities of Long-Term Debt		217.5	565.5	217.5	1,174.5
Other Current Liabilities		410.6	539.4	526.4	570.7
Total Current Liabilities		$2,276.8	$2,401.2	$2,872.7	$3,081.5
Long-Term Debt		$5,926.4	$6,823.4	$7,389.8	$7,172.3
Other Non-Current Liabilities		1,076.2	874.4	1,444.2	1,775.7
Total Liabilities		$9,279.4	$10,099.0	$11,706.7	$12,029.5
EQUITY
Common Stock		$5.2	$5.2	$5.2	$5.2
Additional Paid-In Capital		987.5	1,033.6	1,059.7	1,090.1
Retained Earnings		15,791.4	16,389.9	16,482.2	16,531.7
Treasury Stock		(11,074.2)	(12,735.1)	(13,538.9)	(15,264.2)
Comprehensive Income and Other		(1,308.5)	(1,572.1)	(1,119.7)	(1,459.0)
Total Common Equity		$4,401.3	$3,121.6	$2,888.4	$903.9
Minority Interest		3.5	4.4	3.5	3.5
Total Equity		$4,404.8	$3,125.9	$2,891.9	$907.4
Total Liabilities and Equity		$13,684.2	$13,224.9	$14,598.6	$12,936.9
Check		- -	- -	- -	- -
Ratio Analysis
		Historicals
		12/31/18	12/31/19	12/31/20	12/31/21
Operating Lease			$4.4	$4.4	$4.4
Tax Expense
Capital Expenditures
Increase / (Decrease) in Working Capital			213.2	(381.1)	(88.7)
Interest Expense
PPE Schedule
BOP			$1,372.0	$1,437.2	$1,546.9
Depreciation
CapEx
EOP		$1,372.0	$1,437.2	$1,546.9	$1,558.2
Profitability and Margin Analysis
			12/31/19	12/31/20	12/31/21
Revenue Growth
Gross Margin
Operating Margin
EBITDA
EBITDA Margin
Net Income Margin
Return on Assets (ROA)
Return on Equity (ROE)
Return on Invested Capital (ROIC)							Exclude Short-Term Borrowings as they are temporary, not core
Working Capital Analysis
			12/31/19	12/31/20	12/31/21
Revenue
COGS
Accounts Receivable
Inventory
Accounts Payable
Days			365 days	365 days	365 days
Days Sales Outstanding (DSO)
Days Inventory Outstanding (DIO)
Days Payables Outstanding (DPO)
Cash Conversion Cycle
Leverage and Debt Analysis
			12/31/19	12/31/20	12/31/21
Total Debt							Total Debt: Exclude ST Borrowings as they are temporary, not core
Total Debt / Assets
Total Debt / Equity
Total Debt / EBITDA
FCCR
Liquidity Analysis
			12/31/19	12/31/20	12/31/21
Current Ratio
Quick Ratio