Stock Analysis on Net

Netflix Inc. (NASDAQ:NFLX)

Cash Flow Statement
Quarterly Data

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 (quarterly data)

US$ in thousands

Microsoft Excel
3 months ended: Sep 30, 2025 Jun 30, 2025 Mar 31, 2025 Dec 31, 2024 Sep 30, 2024 Jun 30, 2024 Mar 31, 2024 Dec 31, 2023 Sep 30, 2023 Jun 30, 2023 Mar 31, 2023 Dec 31, 2022 Sep 30, 2022 Jun 30, 2022 Mar 31, 2022 Dec 31, 2021 Sep 30, 2021 Jun 30, 2021 Mar 31, 2021 Dec 31, 2020 Sep 30, 2020 Jun 30, 2020 Mar 31, 2020
Net income 2,546,916 3,125,413 2,890,351 1,868,607 2,363,509 2,147,306 2,332,209 937,838 1,677,422 1,487,610 1,305,120 55,284 1,398,242 1,440,951 1,597,447 607,429 1,449,071 1,353,013 1,706,715 542,156 789,976 720,196 709,067
Additions to content assets (4,653,935) (3,835,813) (3,549,657) (4,429,402) (4,016,396) (4,048,852) (3,728,967) (3,529,191) (2,883,839) (3,683,007) (2,458,666) (3,985,192) (4,582,671) (4,687,011) (3,584,164) (5,654,639) (4,666,237) (4,096,750) (3,284,576) (3,320,341) (2,653,886) (2,510,782) (3,294,275)
Change in content liabilities 24,262 (214,052) (411,253) (139,537) (83,585) (366,572) (189,441) 49,059 (325,989) 46,119 (354,791) 274,364 60,867 191,228 (347,149) 840,392 (29,246) (312,208) (266,040) (528,488) (379,458) (108,432) 258,945
Amortization of content assets 4,002,744 3,832,074 3,823,112 4,161,501 3,699,521 3,769,690 3,670,805 3,754,079 3,573,353 3,410,021 3,459,984 3,944,827 3,653,592 3,261,348 3,166,365 3,741,317 2,963,051 2,806,803 2,719,196 2,982,625 2,733,743 2,607,159 2,483,385
Depreciation and amortization of property, equipment and intangibles 87,326 80,013 80,067 79,539 80,914 81,227 87,234 86,567 90,660 89,385 90,335 93,387 85,188 83,505 74,602 63,984 70,253 38,434 35,741 31,943 28,589 26,661 28,517
Stock-based compensation expense 80,986 80,862 71,977 61,827 65,650 68,766 76,345 82,519 79,720 78,030 99,099 153,789 152,062 150,392 119,209 99,329 95,078 101,583 107,230 107,594 106,357 104,210 97,019
Foreign currency remeasurement (gain) loss on debt (1,707) 55,238 28,547 (52,855) 104,809 (42,692) (130,801) 239,371 (172,678) 28,952 80,651 461,681 (348,458) (304,513) (161,821) (103,917) (136,488) 63,074 (253,330) 257,983 249,194 119,161 (93,060)
Other non-cash items 142,293 120,139 114,730 130,927 128,082 138,588 97,181 154,896 115,688 121,483 120,008 123,688 102,513 205,374 101,968 93,806 102,211 108,103 72,657 73,526 83,851 70,301 65,448
Deferred income taxes 20,539 (135,755) (163,928) (73,252) (200,982) (209,387) (107,077) (171,128) (86,277) (103,172) (98,782) 75,973 (57,797) (115,820) (68,906) (62,279) 50,967 51,127 159,733 (159,584) (40,277) 223,308 46,619
Other current assets (169,597) (176,683) (131,367) (41,866) 54,956 (28,959) 38,049 (13,198) 103,766 (183,049) (88,522) (398,319) (120,071) 123,399 41,157 (608) (95,145) (52,373) (221,555) (40,362) (22,974) 3,066 (127,353)
Accounts payable 139,451 11,046 (276,426) 255,379 30,597 (19,358) (145,265) 213,228 (68,390) 38,332 (89,668) 125,074 53,875 (122,048) (215,444) 185,279 24,836 72,313 (137,313) 107,898 111,677 (112,027) (149,153)
Accrued expenses and other liabilities 707,151 (267,235) 306,413 (124,591) 179,011 (114,303) 251,782 (194,536) (65,029) 177,831 185,299 (379,629) 212,072 (238,719) 350,763 (95,903) 269,774 (171,430) 177,897 (176,585) 266,027 (105,450) 214,191
Deferred revenue (3,686) 118,635 88,913 7,765 39,328 4,236 26,515 137,184 (5,733) 49,647 (2,390) 69,409 (48,420) (10,376) 16,743 26,710 (4,732) 47,093 22,279 77,790 10,941 42,508 62,008
Other non-current assets and liabilities (97,569) (370,624) (82,280) (167,148) (124,313) (88,843) (66,047) (83,674) (40,359) (117,950) (68,937) (170,478) (4,184) 125,040 (167,931) (144,174) (11,014) (72,543) (61,368) (93,827) (19,999) (38,803) (41,446)
Changes in operating assets and liabilities 575,750 (684,861) (94,747) (70,461) 179,579 (247,227) 105,034 59,004 (75,745) (35,189) (64,218) (753,943) 93,272 (122,704) 25,288 (28,696) 183,719 (176,940) (220,060) (125,086) 345,672 (210,706) (41,753)
Adjustments to reconcile net income to net cash provided by operating activities 278,258 (702,155) (101,152) (331,713) (42,408) (856,459) (119,687) 725,176 314,893 (47,378) 873,620 388,574 (841,432) (1,338,201) (674,608) (1,010,703) (1,366,692) (1,416,774) (929,449) (679,828) 473,785 320,880 (449,155)
Net cash provided by operating activities 2,825,174 2,423,258 2,789,199 1,536,894 2,321,101 1,290,847 2,212,522 1,663,014 1,992,315 1,440,232 2,178,740 443,858 556,810 102,750 922,839 (403,274) 82,379 (63,761) 777,266 (137,672) 1,263,761 1,041,076 259,912
Purchases of property and equipment (164,719) (155,889) (128,277) (158,674) (126,863) (78,287) (75,714) (81,632) (103,929) (100,972) (62,019) (111,593) (84,960) (90,018) (121,158) (165,979) (167,327) (110,278) (81,001) (148,356) (109,811) (141,741) (98,015)
Change in other assets (21,304) (1,000) (4,615) 1,957 (8,840) (260) (288)
Acquisitions (563,990) (68,876) (124,521) (788,349)
Purchases of investments (3,850) (1,650) (156,015) (1,742,246) (303,228) (201,634) (911,276)
Proceeds from maturities and sales of investments 176,250 962,413 769,954 493,228 400,000 501,937
Other investing activities 36,190 (36,190)
Net cash (used in) provided by investing activities 43,871 768,684 485,662 (158,674) (1,869,109) (78,287) (75,714) 411,596 296,071 97,737 (263,653) (1,586,859) (84,960) (158,894) (245,679) (954,328) (188,631) (111,278) (85,616) (146,399) (118,651) (142,001) (98,303)
Proceeds from issuance of debt 1,794,460 1,009,464
Debt issuance costs (7,559)
Repayments of debt (1,033,450) (800,000) (400,000) (700,000) (500,000)
Proceeds from issuance of common stock 70,215 169,066 351,602 302,012 143,244 118,750 268,881 51,427 57,818 34,717 26,028 6,705 4,113 11,250 13,678 88,149 18,445 19,749 48,071 33,987 68,665 89,060 43,694
Repurchases of common stock (1,856,885) (1,654,327) (3,536,396) (963,748) (1,700,000) (1,599,998) (2,000,000) (2,500,000) (2,500,100) (645,146) (400,101) (100,000) (500,022)
Taxes paid related to net share settlement of equity awards (6,196) (6,114) (27,870) (2,553) (2,024) (1,883) (1,825) (224,168)
Other financing activities 55,837 21,957 (15,652) (14,409) (9,084) (6,250) (3,700) (32,826) (38,920)
Net cash provided by (used in) financing activities (1,737,029) (2,502,868) (4,028,316) (678,698) 226,596 (1,489,381) (2,132,944) (2,452,273) (2,475,108) (649,349) (374,073) 6,705 4,113 11,250 (686,322) (136,019) (81,555) (480,273) (451,929) 33,987 68,665 1,090,965 43,694
Effect of exchange rate changes on cash, cash equivalents and restricted cash (21,721) 287,471 150,146 (351,270) 153,452 (122,723) (95,790) 139,342 (122,707) 39,626 26,423 166,564 (180,058) (145,198) (11,448) (4,236) (63,843) 23,477 (42,138) 66,674 28,459 11,819 (70,902)
Net increase (decrease) in cash, cash equivalents and restricted cash 1,110,295 976,545 (603,309) 348,252 832,040 (399,544) (91,926) (238,321) (309,429) 928,246 1,567,437 (969,732) 295,905 (190,092) (20,610) (1,497,857) (251,650) (631,835) 197,583 (183,410) 1,242,234 2,001,859 134,401

Based on: 10-Q (reporting date: 2025-09-30), 10-Q (reporting date: 2025-06-30), 10-Q (reporting date: 2025-03-31), 10-K (reporting date: 2024-12-31), 10-Q (reporting date: 2024-09-30), 10-Q (reporting date: 2024-06-30), 10-Q (reporting date: 2024-03-31), 10-K (reporting date: 2023-12-31), 10-Q (reporting date: 2023-09-30), 10-Q (reporting date: 2023-06-30), 10-Q (reporting date: 2023-03-31), 10-K (reporting date: 2022-12-31), 10-Q (reporting date: 2022-09-30), 10-Q (reporting date: 2022-06-30), 10-Q (reporting date: 2022-03-31), 10-K (reporting date: 2021-12-31), 10-Q (reporting date: 2021-09-30), 10-Q (reporting date: 2021-06-30), 10-Q (reporting date: 2021-03-31), 10-K (reporting date: 2020-12-31), 10-Q (reporting date: 2020-09-30), 10-Q (reporting date: 2020-06-30), 10-Q (reporting date: 2020-03-31).


Net Income
Net income shows significant fluctuations across quarters, with notable peaks at multiple points such as March 31, 2021, and March 31, 2025. After a dip in December 2020 and December 2022, net income generally recovers strongly in subsequent quarters, reflecting variable profitability over the periods analyzed.
Additions to Content Assets
Additions to content assets reveal a generally high and volatile investment pattern, with large cash outflows each quarter. The peak outflows occurred in late 2021 and persisted through 2024-2025, indicating continuous substantial spending on content acquisition, crucial for sustaining future revenues.
Change in Content Liabilities
Content liabilities fluctuate notably, alternating between positive and negative changes. The pattern suggests dynamic adjustments in contractual obligations tied to content assets, with significant negative changes in some quarters (e.g., December 2020 and March 2022) and positive reversals in others, reflecting timing differences in payments or recognition of liabilities.
Amortization of Content Assets
The amortization expense displays an upward trend over the observed periods, peaking towards the end of 2022 and 2024, which aligns with high historical investments in content. This increasing amortization reflects the company's accounting for the consumption of content assets acquired over time.
Depreciation and Amortization of Property, Equipment, and Intangibles
This expense remains relatively stable with minor increases, indicating steady utilization and aging of physical and intangible assets outside of content libraries.
Stock-Based Compensation Expense
Stock-based compensation fluctuates moderately, with a peak in mid-2022 followed by a gradual decline through 2024, suggesting adjustments in employee compensation strategies or changes in share-based award grants.
Foreign Currency Remeasurement (Gain) Loss on Debt
There is considerable volatility in foreign currency effects on debt, with alternating gains and losses reflecting currency market fluctuations and debt denominated in foreign currencies. Notably large losses occur in late 2020 and gains in late 2022.
Other Non-Cash Items
Other non-cash items remain generally stable with intermittent increases, suggesting consistent recognition of various adjustments impacting net income without cash flow effects.
Deferred Income Taxes
Deferred income taxes show significant swings between positive and negative values, indicating changes in tax positions likely affected by varying profitability and tax planning strategies across quarters.
Working Capital Accounts (Other Current Assets, Accounts Payable, Accrued Expenses, Deferred Revenue)
These components exhibit marked volatility, indicating fluctuating operational dynamics and timing differences in receivables, payables, accrued liabilities, and revenue recognition. For example, accounts payable alternates between negative and positive values, reflecting changes in payments to suppliers, while accrued expenses and other liabilities show large swings indicative of changing accruals.
Changes in Operating Assets and Liabilities
Substantial quarterly variability is evident, suggesting the company experiences significant working capital adjustments and timing effects impacting cash from operations more than consistently.
Net Cash Provided by Operating Activities
Operating cash flow is generally positive and strong, with occasional dips into negative territory, notably in December 2020 and June 2021. The trend is upward overall, indicating strong core cash generation ability despite operational complexities.
Investing Activities
Investing cash outflows are consistently large, driven primarily by acquisitions, additions to content assets, and purchases of investments. The company made sizable acquisitions in late 2021 and 2022, resulting in significant cash usage. There are intermittent proceeds from sales and maturities of investments providing some inflows.
Financing Activities
Financing cash flows fluctuate widely, with notable inflows early on (Q2 2020) from debt issuance, offset by large and frequent stock repurchases starting mid-2021. Debt repayments occur sporadically with significant amounts in several quarters. Issuance of common stock occurs regularly but is overshadowed by repurchases in recent years. Other financing activities exhibit smaller, less consistent impacts.
Effect of Exchange Rate Changes
Cash flows from exchange rate effects are volatile, reflecting exposure to foreign currencies. Periods of both significant gains and losses are evidenced, contributing to variability in cash balances across quarters.
Net Increase (Decrease) in Cash, Cash Equivalents, and Restricted Cash
Cash position changes show high volatility, with large inflows in several quarters (notably Q2 2020, Q1 2023, and Q3 2025) counterbalanced by steep declines during others (late 2021, early 2024). This reflects the interaction of operational cash flow volatility, heavy investing activities, and fluctuating financing transactions.