Please perform Leverage Buyout Analysis (LBO) for Uber Technologies. Opening and Pro-Forma is 2022 not 2008

Cash and Cash Equivalents Accounts Receivable Inventories Prepaids and Other Current Assets Total Current Assets Property, Plant and Equipment, net Goodwill and Intangible Assets Other Assets Deferred Financing Fees Total Assets Accounts Payable Accrued Liabilities Other Current Liabilities Total Current Liabilities Revolving Credit Facility Term Loan A Term Loan B Term Loan C Existing Term Loan 2nd Lien Senior Notes Senior Subordinated Notes Other Debt Other Long-Term Liabilities Total Liabilities Noncontrolling Interest Shareholders' Equity Total Shareholders' Equity Total Liabilities and Equity Balance Check \begin{tabular}{l} Opening \\ 2008 \\ \hline \end{tabular} Pro Forma Cash and Cash Equivalents Accounts Receivable Inventories Prepaids and Other Current Assets Total Current Assets Property, Plant and Equipment, net Goodwill and Intangible Assets Other Assets Deferred Financing Fees Total Assets Accounts Payable Accrued Liabilities Other Current Liabilities Total Current Liabilities Revolving Credit Facility Term Loan A Term Loan B Term Loan C Existing Term Loan 2nd Lien Senior Notes Senior Subordinated Notes Other Debt Other Long-Term Liabilities Total Liabilities Noncontrolling Interest Shareholders' Equity Total Shareholders' Equity Total Liabilities and Equity Balance Check \begin{tabular}{l} Opening \\ 2008 \\ \hline \end{tabular} Pro Forma