Stock Analysis on Net

Netflix Inc. (NASDAQ:NFLX)

Cash Flow Statement

The cash flow statement provides information about a company cash receipts and cash payments during an accounting period, showing how these cash flows link the ending cash balance to the beginning balance shown on the company balance sheet.

The cash flow statement consists of three parts: cash flows provided by (used in) operating activities, cash flows provided by (used in) investing activities, and cash flows provided by (used in) financing activities.

Netflix Inc., consolidated cash flow statement

US$ in thousands

Microsoft Excel
12 months ended: Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Net income 8,711,631 5,407,990 4,491,924 5,116,228 2,761,395
Additions to content assets (16,223,617) (12,554,703) (16,839,038) (17,702,202) (11,779,284)
Change in content liabilities (779,135) (585,602) 179,310 232,898 (757,433)
Amortization of content assets 15,301,517 14,197,437 14,026,132 12,230,367 10,806,912
Depreciation and amortization of property, equipment and intangibles 328,914 356,947 336,682 208,412 115,710
Stock-based compensation expense 272,588 339,368 575,452 403,220 415,180
Foreign currency remeasurement (gain) loss on debt (121,539) 176,296 (353,111) (430,661) 533,278
Other non-cash items 494,778 512,075 533,543 376,777 293,126
Deferred income taxes (590,698) (459,359) (166,550) 199,548 70,066
Other current assets 22,180 (181,003) (353,834) (369,681) (187,623)
Accounts payable 121,353 93,502 (158,543) 145,115 (41,605)
Accrued expenses and other liabilities 191,899 103,565 (55,513) 180,338 198,183
Deferred revenue 77,844 178,708 27,356 91,350 193,247
Other non-current assets and liabilities (446,351) (310,920) (217,553) (289,099) (194,075)
Changes in operating assets and liabilities (33,075) (116,148) (758,087) (241,977) (31,873)
Adjustments to reconcile net income to net cash provided by operating activities (1,350,267) 1,866,311 (2,465,667) (4,723,618) (334,318)
Net cash provided by operating activities 7,361,364 7,274,301 2,026,257 392,610 2,427,077
Purchases of property and equipment (439,538) (348,552) (407,729) (524,585) (497,923)
Change in other assets (26,919) (7,431)
Acquisitions (757,387) (788,349)
Purchases of short-term investments (1,742,246) (504,862) (911,276)
Proceeds from maturities of investments 1,395,165
Net cash (used in) provided by investing activities (2,181,784) 541,751 (2,076,392) (1,339,853) (505,354)
Proceeds from issuance of debt 1,794,460 1,009,464
Debt issuance costs (7,559)
Repayments of debt (400,000) (700,000) (500,000)
Proceeds from issuance of common stock 832,887 169,990 35,746 174,414 235,406
Repurchases of common stock (6,263,746) (6,045,347) (600,022)
Taxes paid related to net share settlement of equity awards (8,285) (224,168)
Other financing activities (29,743) (75,446)
Net cash provided by (used in) financing activities (4,074,427) (5,950,803) (664,254) (1,149,776) 1,237,311
Effect of exchange rate changes on cash, cash equivalents and restricted cash (416,331) 82,684 (170,140) (86,740) 36,050
Net increase (decrease) in cash, cash equivalents and restricted cash 688,822 1,947,933 (884,529) (2,183,759) 3,195,084
Cash, cash equivalents and restricted cash, beginning of year 7,118,515 5,170,582 6,055,111 8,238,870 5,043,786
Cash, cash equivalents and restricted cash, end of year 7,807,337 7,118,515 5,170,582 6,055,111 8,238,870

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).

Cash flow statement item Description The company
Net cash provided by operating activities Amount of cash inflow (outflow) from operating activities, excluding discontinued operations. Operating activity cash flows include transactions, adjustments, and changes in value not defined as investing or financing activities. Netflix Inc. net cash provided by operating activities increased from 2022 to 2023 and from 2023 to 2024.
Net cash (used in) provided by investing activities Amount of cash inflow (outflow) of investing activities, excluding discontinued operations. Investing activity cash flows include making and collecting loans and acquiring and disposing of debt or equity instruments and property, plant, and equipment and other productive assets. Netflix Inc. net cash (used in) provided by investing activities increased from 2022 to 2023 but then decreased significantly from 2023 to 2024.
Net cash provided by (used in) financing activities Amount of cash inflow (outflow) of financing activities, excluding discontinued operations. Financing activity cash flows include obtaining resources from owners and providing them with a return on, and a return of, their investment; borrowing money and repaying amounts borrowed, or settling the obligation; and obtaining and paying for other resources obtained from creditors on long-term credit. Netflix Inc. net cash provided by (used in) financing activities decreased from 2022 to 2023 but then slightly increased from 2023 to 2024.