I need this info for Netflix 2011-2013 (10 pages)

a.    DuPont Analysis (1 year)

b.    Profitability Analysis (3 years)

                                               i.     Profit Margin

                                              ii.     Return on Assets

                                             iii.     Return on Equity

                                           iv.     Accounts Receivable Turnover

                                            v.     Inventory Turnover

                                           vi.     Accounts Payable Turnover

                                          vii.     Fixed Assets Turnover

c.    Risk Analysis (3 years)

                                               i.     Current Ratio

                                              ii.     Quick Ratio

                                             iii.     Cash Ratio

                                           iv.     Liabilities-to-Equity Ratio

                                            v.     Debt-to-Equity Ratio

                                           vi.     Interest Coverage (Earnings Basis)

                                          vii.     Dividend Payout Ratio

                                         viii.     Sustainable Growth Rate

II.              Forecasting

a.    Calculate projected operating profit for the company for the next five years based on forecasted income statements.

b.    Explain the process and assumptions used to make the forecasts for each line item of the forecasted income statements.

III.            Cost of Capital

a.    Use the CAPM to compute the required rate of return on equity capital for the company. 

b.    Determine the cost of debt (if any) and the cost of preferred stock (if any)

c.    Compute the weighted average cost of capital for the company as of the start of the next fiscal year.

d.    Discuss how this would be used to estimate the value of the company