Create pro forma statement for next 10 years.
Consolidated Balance Sheets (unaudited) (in thousands) December 31, December 31, December 31, 2018 2016 2017 Assets Current as Cash and cash equivalents Short-term investments Current content assets, net Other current assets $ 1,467,576 2,822,795 3,794,483 266,206 3,726,307 4,310,934 536,245 5,720,291 7,669,974 7,274,501 10,371,055 319,404 5,151,186 748,466 9,694,135 14,960,954 418,281 901,030 25,974,400 260,202 Total current assets Non-current content assets, net Property and equipment, net Other non-current assets 250,395 341,423 652 Total assets 13,586,610 $ 19,012,742 Liabilities and Stockholders' Equity Current liabilities Current content liabilities Accounts payable Accrued expenses Deferred revenue $ 3,632,711 $ 4,173,041 $ 4,686,019 562,985 477,417 760,899 6,487,320 3,759,026 3,364,311 6,499,432 10,360,058 129,231 20,735,635 359,555 315,094 618,622 4,586,657 5,466,312 2,894,654 3,329,796 312,842 197,632 443,472 Total current liabilities Non-current content liabilities Long-term d Other non-current liabilities 135,246 10,906,810 15,430,786 61,188 Total liabilities Stockholders" equity: Common stock Accumulated other comprehensive income (loss) Retained earnings 1,599,762 1,871,396 (20,557) 1,128,603 1,731,117 2,679,800 3,581,956 13,586,610 $ 19,012,742 2,315,988 (19,582) 2,942,359 5,238,765 25,974,400 (48,565) Total stockholders' equity Total liabilities and stockholders' equity Consolidated Balance Sheets (unaudited) (in thousands) December 31, December 31, December 31, 2018 2016 2017 Assets Current as Cash and cash equivalents Short-term investments Current content assets, net Other current assets $ 1,467,576 2,822,795 3,794,483 266,206 3,726,307 4,310,934 536,245 5,720,291 7,669,974 7,274,501 10,371,055 319,404 5,151,186 748,466 9,694,135 14,960,954 418,281 901,030 25,974,400 260,202 Total current assets Non-current content assets, net Property and equipment, net Other non-current assets 250,395 341,423 652 Total assets 13,586,610 $ 19,012,742 Liabilities and Stockholders' Equity Current liabilities Current content liabilities Accounts payable Accrued expenses Deferred revenue $ 3,632,711 $ 4,173,041 $ 4,686,019 562,985 477,417 760,899 6,487,320 3,759,026 3,364,311 6,499,432 10,360,058 129,231 20,735,635 359,555 315,094 618,622 4,586,657 5,466,312 2,894,654 3,329,796 312,842 197,632 443,472 Total current liabilities Non-current content liabilities Long-term d Other non-current liabilities 135,246 10,906,810 15,430,786 61,188 Total liabilities Stockholders" equity: Common stock Accumulated other comprehensive income (loss) Retained earnings 1,599,762 1,871,396 (20,557) 1,128,603 1,731,117 2,679,800 3,581,956 13,586,610 $ 19,012,742 2,315,988 (19,582) 2,942,359 5,238,765 25,974,400 (48,565) Total stockholders' equity Total liabilities and stockholders' equity
