Question

Prepare a pro forma income statement and balance sheet for the 'coming year' for Netflix (NFLX)

Answer 1

Annual Income Statement (values in 000's) of netflix for the period ending xxxx

particulars	amount$
Total Revenue	*****
Cost of Revenue	(*****)
Gross Profit	*****
Operating Expenses	*****
Research and Development	*****
Sales, General and Admin.	*****
Non-Recurring Items	*****
Other Operating Items	*****
Operating Income	*****
Add'l income/expense items	*****
Earnings Before Interest and Tax	*****
Interest Expense	*****
Earnings Before Tax	*****
Income Tax	*****
Minority Interest	*****
Equity Earnings/Loss Unconsolidated Subsidiary	*****
Net Income-Cont. Operations	*****
Net Income	*****
Net Income Applicable to Common Shareholders	*****

Balance sheet of Netflix(values in 000's) for the period ending xxxxxx

PARTICULARS	AMOUNT$
?CURRENT ASSETS	*******
Cash and Cash Equivalents	***
Short-Term Investments	*****
Net Receivables	*****
Inventory	*****
Other Current Assets	******
Total Current Assets	******
Long-Term Assets	*****
Long-Term Investments	******
Fixed Assets	******
Goodwill	******
Intangible Assets	*****
Other Assets	******
Total Assets	******
Current Liabilities	*******
Accounts Payable	*****
Short-Term Debt	******
Other Current Liabilities	******
Total Current Liabilities	******
Long-Term Debt	*******
Other Liabilities	******
Deferred Liability Charges	*******
Misc. Stocks	******
Minority Interest	*******
Total Liabilities	******
Stock Holders Equity	******
Common Stocks	*******
Retained Earnings	******
Other Equity	*****
Total Equity	*****
Total Liabilities & Equity	******