netflix project 1.xlsx

	B	D	E	F	G
1	(in million dollars)
2
3		2019	2020	2021	2022
4	Revenues	20,156,447	24,996,056	29,697,844	31,615,550
5	Cost of revenues	12,440,213	15,276,319	17,332,683	19,168,285
6	Marketing	2,652,462	2,228,362	2,545,146	2,530,502
7	Technology and development	1,545,149	1,829,600	2,273,885	2,711,041
8	General and administrative	914,369	1,076,486	1,351,621	1,572,891
9	Operating income	2,604,254	4,585,289	6,194,509	5,632,831
10	Other income (expense):
11	Interest expense	-626,023	-767,499	-765,620	-706,212
12	Interest and other income (expense)	84,000	-618,441	411,214	337,310
13	Income before income taxes	2,062,231	3,199,349	5,840,103	5,263,929
14	Provision for income taxes	-195,315	-437,954	-723,875	-772,005
15	Net income	1,866,916	2,761,395	5,116,228	4,491,924
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100