Compute and Analyze Measures for DuPont Disaggregation Analysis The 2018 balance sheets and income statement for Netflix Inc. follow. Refer to these financial statements to answer the requirements. NETFLIX INC. Consolidated Statements of Earnings For Year Ended December 31, $thousands 2018 Revenues $9,318,661 Cost of revenues 5,880,847 Marketing 1,397,987 Technology and development 720,870 General and administrative 630,294 Operating income 688,663 Other income (expense) Interest expense Interest and other income Income before income taxes Provision for income taxes Net income (248,091) 41,725 482,297 8,977 $473,320

FINANCIAL ACCOUNTING
10th Edition
ISBN:9781259964947
Author:Libby
Publisher:Libby
Chapter1: Financial Statements And Business Decisions
Section: Chapter Questions
Problem 1Q
icon
Related questions
Question
Compute and Analyze Measures for DuPont Disaggregation Analysis
The 2018 balance sheets and income statement for Netflix Inc. follow. Refer to these financial statements to answer the requirements.
NETFLIX INC. Consolidated Statements of Earnings
For Year Ended December 31, $ thousands
2018
Revenues
$9,318,661
Cost of revenues
5,880,847
1,397,987
720,870
630,294
688,663
Marketing
Technology and development
General and administrative
Operating income
Other income (expense)
Interest expense
Interest and other income
Income before income taxes
Provision for income taxes
Net income
NETFLIX INC. Consolidated Balance Sheets
in thousands, except par value
2018
Current assets
Cash and cash equivalents
Current content assets, net
Other current assets
Total current assets
Noncurrent content assets, net
Property and equipment, net
Other noncurrent assets
Total assets
Current liabilities
Current content liabilities
Accounts payable
Accrued expenses
Deferred revenue
(248,091)
41,725
482,297
8,977
$473,320
Total current liabilities.
Noncurrent content liabilities
2017
$2,238,745 $1,665,449
3,039,200 2,543,451
441,595
316,385
5,719,540 4,525,285
8,826,963 6,118,922
418,281
319,404
531,608
384,862
$15,496,392 $11,348,473
$2,764,751 $2,462,094
332,161
212,137
281,676
185,905
448,930
364,987
3,827,518 3,225,123
2,217,825 1.964,580
Transcribed Image Text:Compute and Analyze Measures for DuPont Disaggregation Analysis The 2018 balance sheets and income statement for Netflix Inc. follow. Refer to these financial statements to answer the requirements. NETFLIX INC. Consolidated Statements of Earnings For Year Ended December 31, $ thousands 2018 Revenues $9,318,661 Cost of revenues 5,880,847 1,397,987 720,870 630,294 688,663 Marketing Technology and development General and administrative Operating income Other income (expense) Interest expense Interest and other income Income before income taxes Provision for income taxes Net income NETFLIX INC. Consolidated Balance Sheets in thousands, except par value 2018 Current assets Cash and cash equivalents Current content assets, net Other current assets Total current assets Noncurrent content assets, net Property and equipment, net Other noncurrent assets Total assets Current liabilities Current content liabilities Accounts payable Accrued expenses Deferred revenue (248,091) 41,725 482,297 8,977 $473,320 Total current liabilities. Noncurrent content liabilities 2017 $2,238,745 $1,665,449 3,039,200 2,543,451 441,595 316,385 5,719,540 4,525,285 8,826,963 6,118,922 418,281 319,404 531,608 384,862 $15,496,392 $11,348,473 $2,764,751 $2,462,094 332,161 212,137 281,676 185,905 448,930 364,987 3,827,518 3,225,123 2,217,825 1.964,580
Total current assets
Noncurrent content assets, net
Property and equipment, net
Other noncurrent assets
Total assets
Current liabilities
Current content liabilities
Accounts payable
Accrued expenses
Deferred revenue
Total current liabilities
Noncurrent content liabilities
Long-term debt
Other noncurrent liabilities
Total liabilities
Stockholders' equity
Preferred stock, $0.001 par value
Common stock, $0.001 par value
Accumulated other comprehensive loss
Retained earnings
Total shareholders' equity
Total liabilities and shareholders' equity
Combined federal and state statutory tax rate
a. Compute ROE and ROA for 2018,
Numerator Denominator
Numerator Denominator
Numerator Denominator
Numerator Denominator
Ratio
PM
AT
FL
ROE
Number
%
5,719,540 4,525,285
8,826,963
6,118,922
418,281
319,404
531,608
384,862
$15,496,392 $11,348,473
ROE
AT
$2,764,751 $2,462,094
332,161 212,137
185,905
ROA
b. Confirm that ROE equals ROE computed using the component measures for profit margin, assets turnover, and financial leverage: ROE = PM * AT * FL.
Numerator Denominator
PM
281,676
448,930 364,987
3,827,518 3,225,123
2,217,825 1,964,580
6,112,434 3,834,665
129,231 135,246
9,159,614
12,287,008
FL
1,484,945
1,179,629
(11,553) (12,129)
1,735,992 1,021,359
3,209,384 2,188,859
$15,496,392 $11,348,473
22%
0
9%
0
***ROE may be different due to rounding
c. Compute adjusted ROA (assume a statutory tax rate of 22%).
Numerator Denominator
Adjusted ROA
Transcribed Image Text:Total current assets Noncurrent content assets, net Property and equipment, net Other noncurrent assets Total assets Current liabilities Current content liabilities Accounts payable Accrued expenses Deferred revenue Total current liabilities Noncurrent content liabilities Long-term debt Other noncurrent liabilities Total liabilities Stockholders' equity Preferred stock, $0.001 par value Common stock, $0.001 par value Accumulated other comprehensive loss Retained earnings Total shareholders' equity Total liabilities and shareholders' equity Combined federal and state statutory tax rate a. Compute ROE and ROA for 2018, Numerator Denominator Numerator Denominator Numerator Denominator Numerator Denominator Ratio PM AT FL ROE Number % 5,719,540 4,525,285 8,826,963 6,118,922 418,281 319,404 531,608 384,862 $15,496,392 $11,348,473 ROE AT $2,764,751 $2,462,094 332,161 212,137 185,905 ROA b. Confirm that ROE equals ROE computed using the component measures for profit margin, assets turnover, and financial leverage: ROE = PM * AT * FL. Numerator Denominator PM 281,676 448,930 364,987 3,827,518 3,225,123 2,217,825 1,964,580 6,112,434 3,834,665 129,231 135,246 9,159,614 12,287,008 FL 1,484,945 1,179,629 (11,553) (12,129) 1,735,992 1,021,359 3,209,384 2,188,859 $15,496,392 $11,348,473 22% 0 9% 0 ***ROE may be different due to rounding c. Compute adjusted ROA (assume a statutory tax rate of 22%). Numerator Denominator Adjusted ROA
Expert Solution
trending now

Trending now

This is a popular solution!

steps

Step by step

Solved in 5 steps

Blurred answer
Knowledge Booster
Consolidations
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, accounting and related others by exploring similar questions and additional content below.
Similar questions
Recommended textbooks for you
FINANCIAL ACCOUNTING
FINANCIAL ACCOUNTING
Accounting
ISBN:
9781259964947
Author:
Libby
Publisher:
MCG
Accounting
Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,
Accounting Information Systems
Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,
Horngren's Cost Accounting: A Managerial Emphasis…
Horngren's Cost Accounting: A Managerial Emphasis…
Accounting
ISBN:
9780134475585
Author:
Srikant M. Datar, Madhav V. Rajan
Publisher:
PEARSON
Intermediate Accounting
Intermediate Accounting
Accounting
ISBN:
9781259722660
Author:
J. David Spiceland, Mark W. Nelson, Wayne M Thomas
Publisher:
McGraw-Hill Education
Financial and Managerial Accounting
Financial and Managerial Accounting
Accounting
ISBN:
9781259726705
Author:
John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting Principles
Publisher:
McGraw-Hill Education