Stock Analysis on Net

Netflix Inc. (NASDAQ:NFLX)

Analysis of Solvency Ratios 

Microsoft Excel

Solvency Ratios (Summary)

Netflix Inc., solvency ratios

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Debt Ratios
Debt to equity 0.63 0.71 0.69 0.97 1.47
Debt to equity (including operating lease liability) 0.73 0.82 0.81 1.14 1.67
Debt to capital 0.39 0.41 0.41 0.49 0.60
Debt to capital (including operating lease liability) 0.42 0.45 0.45 0.53 0.63
Debt to assets 0.29 0.30 0.30 0.35 0.42
Debt to assets (including operating lease liability) 0.34 0.35 0.35 0.41 0.47
Financial leverage 2.17 2.37 2.34 2.81 3.55
Coverage Ratios
Interest coverage 14.87 9.87 8.45 8.63 5.17
Fixed charge coverage 8.20 5.64 5.00 5.46 3.65

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).

Solvency ratio Description The company
Debt to equity ratio A solvency ratio calculated as total debt divided by total shareholders’ equity. Netflix Inc. debt to equity ratio deteriorated from 2022 to 2023 but then improved from 2023 to 2024 exceeding 2022 level.
Debt to equity ratio (including operating lease liability) A solvency ratio calculated as total debt (including operating lease liability) divided by total shareholders’ equity. Netflix Inc. debt to equity ratio (including operating lease liability) deteriorated from 2022 to 2023 but then improved from 2023 to 2024 exceeding 2022 level.
Debt to capital ratio A solvency ratio calculated as total debt divided by total debt plus shareholders’ equity. Netflix Inc. debt to capital ratio deteriorated from 2022 to 2023 but then improved from 2023 to 2024 exceeding 2022 level.
Debt to capital ratio (including operating lease liability) A solvency ratio calculated as total debt (including operating lease liability) divided by total debt (including operating lease liability) plus shareholders’ equity. Netflix Inc. debt to capital ratio (including operating lease liability) deteriorated from 2022 to 2023 but then improved from 2023 to 2024 exceeding 2022 level.
Debt to assets ratio A solvency ratio calculated as total debt divided by total assets. Netflix Inc. debt to assets ratio deteriorated from 2022 to 2023 but then improved from 2023 to 2024 exceeding 2022 level.
Debt to assets ratio (including operating lease liability) A solvency ratio calculated as total debt (including operating lease liability) divided by total assets. Netflix Inc. debt to assets ratio (including operating lease liability) improved from 2022 to 2023 and from 2023 to 2024.
Financial leverage ratio A solvency ratio calculated as total assets divided by total shareholders’ equity. Netflix Inc. financial leverage ratio increased from 2022 to 2023 but then decreased significantly from 2023 to 2024.

Solvency ratio Description The company
Interest coverage ratio A solvency ratio calculated as EBIT divided by interest payments. Netflix Inc. interest coverage ratio improved from 2022 to 2023 and from 2023 to 2024.
Fixed charge coverage ratio A solvency ratio calculated as earnings before fixed charges and tax divided by fixed charges. Netflix Inc. fixed charge coverage ratio improved from 2022 to 2023 and from 2023 to 2024.

Debt to Equity

Netflix Inc., debt to equity calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Selected Financial Data (US$ in thousands)
Short-term debt 1,784,453 399,844 699,823 499,878
Long-term debt 13,798,351 14,143,417 14,353,076 14,693,072 15,809,095
Total debt 15,582,804 14,543,261 14,353,076 15,392,895 16,308,973
 
Stockholders’ equity 24,743,567 20,588,313 20,777,401 15,849,248 11,065,240
Solvency Ratio
Debt to equity1 0.63 0.71 0.69 0.97 1.47
Benchmarks
Debt to Equity, Competitors2
Alphabet Inc. 0.05 0.06 0.06 0.07
Comcast Corp. 1.17 1.17 0.99 1.15
Meta Platforms Inc. 0.12 0.08 0.00 0.00
Walt Disney Co. 0.46 0.47 0.51 0.62 0.71
Debt to Equity, Sector
Media & Entertainment 0.30 0.32 0.31 0.36
Debt to Equity, Industry
Communication Services 0.62 0.65 0.65 0.67

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).

1 2024 Calculation
Debt to equity = Total debt ÷ Stockholders’ equity
= 15,582,804 ÷ 24,743,567 = 0.63

2 Click competitor name to see calculations.

Solvency ratio Description The company
Debt to equity ratio A solvency ratio calculated as total debt divided by total shareholders’ equity. Netflix Inc. debt to equity ratio deteriorated from 2022 to 2023 but then improved from 2023 to 2024 exceeding 2022 level.

Debt to Equity (including Operating Lease Liability)

Netflix Inc., debt to equity (including operating lease liability) calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Selected Financial Data (US$ in thousands)
Short-term debt 1,784,453 399,844 699,823 499,878
Long-term debt 13,798,351 14,143,417 14,353,076 14,693,072 15,809,095
Total debt 15,582,804 14,543,261 14,353,076 15,392,895 16,308,973
Current operating lease liabilities (included in Accrued expenses and other liabilities) 428,482 383,312 355,985 315,189 256,222
Non-current operating lease liabilities (included in Other non-current liabilities) 1,983,688 2,046,801 2,222,503 2,408,486 1,945,631
Total debt (including operating lease liability) 17,994,974 16,973,374 16,931,564 18,116,570 18,510,826
 
Stockholders’ equity 24,743,567 20,588,313 20,777,401 15,849,248 11,065,240
Solvency Ratio
Debt to equity (including operating lease liability)1 0.73 0.82 0.81 1.14 1.67
Benchmarks
Debt to Equity (including Operating Lease Liability), Competitors2
Alphabet Inc. 0.11 0.12 0.11 0.13
Comcast Corp. 1.25 1.26 1.06 1.20
Meta Platforms Inc. 0.25 0.22 0.12 0.09
Walt Disney Co. 0.49 0.51 0.55 0.66 0.75
Debt to Equity (including Operating Lease Liability), Sector
Media & Entertainment 0.37 0.39 0.38 0.43
Debt to Equity (including Operating Lease Liability), Industry
Communication Services 0.76 0.80 0.79 0.80

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).

1 2024 Calculation
Debt to equity (including operating lease liability) = Total debt (including operating lease liability) ÷ Stockholders’ equity
= 17,994,974 ÷ 24,743,567 = 0.73

2 Click competitor name to see calculations.

Solvency ratio Description The company
Debt to equity ratio (including operating lease liability) A solvency ratio calculated as total debt (including operating lease liability) divided by total shareholders’ equity. Netflix Inc. debt to equity ratio (including operating lease liability) deteriorated from 2022 to 2023 but then improved from 2023 to 2024 exceeding 2022 level.

Debt to Capital

Netflix Inc., debt to capital calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Selected Financial Data (US$ in thousands)
Short-term debt 1,784,453 399,844 699,823 499,878
Long-term debt 13,798,351 14,143,417 14,353,076 14,693,072 15,809,095
Total debt 15,582,804 14,543,261 14,353,076 15,392,895 16,308,973
Stockholders’ equity 24,743,567 20,588,313 20,777,401 15,849,248 11,065,240
Total capital 40,326,371 35,131,574 35,130,477 31,242,143 27,374,213
Solvency Ratio
Debt to capital1 0.39 0.41 0.41 0.49 0.60
Benchmarks
Debt to Capital, Competitors2
Alphabet Inc. 0.05 0.06 0.06 0.06
Comcast Corp. 0.54 0.54 0.50 0.53
Meta Platforms Inc. 0.11 0.08 0.00 0.00
Walt Disney Co. 0.31 0.32 0.34 0.38 0.41
Debt to Capital, Sector
Media & Entertainment 0.23 0.24 0.24 0.27
Debt to Capital, Industry
Communication Services 0.38 0.39 0.40 0.40

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).

1 2024 Calculation
Debt to capital = Total debt ÷ Total capital
= 15,582,804 ÷ 40,326,371 = 0.39

2 Click competitor name to see calculations.

Solvency ratio Description The company
Debt to capital ratio A solvency ratio calculated as total debt divided by total debt plus shareholders’ equity. Netflix Inc. debt to capital ratio deteriorated from 2022 to 2023 but then improved from 2023 to 2024 exceeding 2022 level.

Debt to Capital (including Operating Lease Liability)

Netflix Inc., debt to capital (including operating lease liability) calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Selected Financial Data (US$ in thousands)
Short-term debt 1,784,453 399,844 699,823 499,878
Long-term debt 13,798,351 14,143,417 14,353,076 14,693,072 15,809,095
Total debt 15,582,804 14,543,261 14,353,076 15,392,895 16,308,973
Current operating lease liabilities (included in Accrued expenses and other liabilities) 428,482 383,312 355,985 315,189 256,222
Non-current operating lease liabilities (included in Other non-current liabilities) 1,983,688 2,046,801 2,222,503 2,408,486 1,945,631
Total debt (including operating lease liability) 17,994,974 16,973,374 16,931,564 18,116,570 18,510,826
Stockholders’ equity 24,743,567 20,588,313 20,777,401 15,849,248 11,065,240
Total capital (including operating lease liability) 42,738,541 37,561,687 37,708,965 33,965,818 29,576,066
Solvency Ratio
Debt to capital (including operating lease liability)1 0.42 0.45 0.45 0.53 0.63
Benchmarks
Debt to Capital (including Operating Lease Liability), Competitors2
Alphabet Inc. 0.10 0.10 0.10 0.11
Comcast Corp. 0.56 0.56 0.52 0.55
Meta Platforms Inc. 0.20 0.18 0.10 0.08
Walt Disney Co. 0.33 0.34 0.35 0.40 0.43
Debt to Capital (including Operating Lease Liability), Sector
Media & Entertainment 0.27 0.28 0.28 0.30
Debt to Capital (including Operating Lease Liability), Industry
Communication Services 0.43 0.44 0.44 0.44

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).

1 2024 Calculation
Debt to capital (including operating lease liability) = Total debt (including operating lease liability) ÷ Total capital (including operating lease liability)
= 17,994,974 ÷ 42,738,541 = 0.42

2 Click competitor name to see calculations.

Solvency ratio Description The company
Debt to capital ratio (including operating lease liability) A solvency ratio calculated as total debt (including operating lease liability) divided by total debt (including operating lease liability) plus shareholders’ equity. Netflix Inc. debt to capital ratio (including operating lease liability) deteriorated from 2022 to 2023 but then improved from 2023 to 2024 exceeding 2022 level.

Debt to Assets

Netflix Inc., debt to assets calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Selected Financial Data (US$ in thousands)
Short-term debt 1,784,453 399,844 699,823 499,878
Long-term debt 13,798,351 14,143,417 14,353,076 14,693,072 15,809,095
Total debt 15,582,804 14,543,261 14,353,076 15,392,895 16,308,973
 
Total assets 53,630,374 48,731,992 48,594,768 44,584,663 39,280,359
Solvency Ratio
Debt to assets1 0.29 0.30 0.30 0.35 0.42
Benchmarks
Debt to Assets, Competitors2
Alphabet Inc. 0.04 0.04 0.04 0.05
Comcast Corp. 0.37 0.37 0.34 0.38
Meta Platforms Inc. 0.08 0.06 0.00 0.00
Walt Disney Co. 0.23 0.23 0.24 0.27 0.29
Debt to Assets, Sector
Media & Entertainment 0.17 0.17 0.17 0.20
Debt to Assets, Industry
Communication Services 0.26 0.27 0.27 0.27

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).

1 2024 Calculation
Debt to assets = Total debt ÷ Total assets
= 15,582,804 ÷ 53,630,374 = 0.29

2 Click competitor name to see calculations.

Solvency ratio Description The company
Debt to assets ratio A solvency ratio calculated as total debt divided by total assets. Netflix Inc. debt to assets ratio deteriorated from 2022 to 2023 but then improved from 2023 to 2024 exceeding 2022 level.

Debt to Assets (including Operating Lease Liability)

Netflix Inc., debt to assets (including operating lease liability) calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Selected Financial Data (US$ in thousands)
Short-term debt 1,784,453 399,844 699,823 499,878
Long-term debt 13,798,351 14,143,417 14,353,076 14,693,072 15,809,095
Total debt 15,582,804 14,543,261 14,353,076 15,392,895 16,308,973
Current operating lease liabilities (included in Accrued expenses and other liabilities) 428,482 383,312 355,985 315,189 256,222
Non-current operating lease liabilities (included in Other non-current liabilities) 1,983,688 2,046,801 2,222,503 2,408,486 1,945,631
Total debt (including operating lease liability) 17,994,974 16,973,374 16,931,564 18,116,570 18,510,826
 
Total assets 53,630,374 48,731,992 48,594,768 44,584,663 39,280,359
Solvency Ratio
Debt to assets (including operating lease liability)1 0.34 0.35 0.35 0.41 0.47
Benchmarks
Debt to Assets (including Operating Lease Liability), Competitors2
Alphabet Inc. 0.07 0.08 0.08 0.09
Comcast Corp. 0.39 0.39 0.37 0.40
Meta Platforms Inc. 0.17 0.15 0.09 0.07
Walt Disney Co. 0.25 0.25 0.26 0.29 0.31
Debt to Assets (including Operating Lease Liability), Sector
Media & Entertainment 0.21 0.22 0.21 0.23
Debt to Assets (including Operating Lease Liability), Industry
Communication Services 0.32 0.33 0.33 0.33

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).

1 2024 Calculation
Debt to assets (including operating lease liability) = Total debt (including operating lease liability) ÷ Total assets
= 17,994,974 ÷ 53,630,374 = 0.34

2 Click competitor name to see calculations.

Solvency ratio Description The company
Debt to assets ratio (including operating lease liability) A solvency ratio calculated as total debt (including operating lease liability) divided by total assets. Netflix Inc. debt to assets ratio (including operating lease liability) improved from 2022 to 2023 and from 2023 to 2024.

Financial Leverage

Netflix Inc., financial leverage calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Selected Financial Data (US$ in thousands)
Total assets 53,630,374 48,731,992 48,594,768 44,584,663 39,280,359
Stockholders’ equity 24,743,567 20,588,313 20,777,401 15,849,248 11,065,240
Solvency Ratio
Financial leverage1 2.17 2.37 2.34 2.81 3.55
Benchmarks
Financial Leverage, Competitors2
Alphabet Inc. 1.42 1.43 1.43 1.44
Comcast Corp. 3.20 3.18 2.87 3.03
Meta Platforms Inc. 1.50 1.48 1.33 1.24
Walt Disney Co. 1.95 2.07 2.14 2.30 2.41
Financial Leverage, Sector
Media & Entertainment 1.80 1.83 1.82 1.85
Financial Leverage, Industry
Communication Services 2.39 2.45 2.43 2.45

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).

1 2024 Calculation
Financial leverage = Total assets ÷ Stockholders’ equity
= 53,630,374 ÷ 24,743,567 = 2.17

2 Click competitor name to see calculations.

Solvency ratio Description The company
Financial leverage ratio A solvency ratio calculated as total assets divided by total shareholders’ equity. Netflix Inc. financial leverage ratio increased from 2022 to 2023 but then decreased significantly from 2023 to 2024.

Interest Coverage

Netflix Inc., interest coverage calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Selected Financial Data (US$ in thousands)
Net income 8,711,631 5,407,990 4,491,924 5,116,228 2,761,395
Add: Income tax expense 1,254,026 797,415 772,005 723,875 437,954
Add: Interest expense 718,733 699,826 706,212 765,620 767,499
Earnings before interest and tax (EBIT) 10,684,390 6,905,231 5,970,141 6,605,723 3,966,848
Solvency Ratio
Interest coverage1 14.87 9.87 8.45 8.63 5.17
Benchmarks
Interest Coverage, Competitors2
Alphabet Inc. 279.30 200.80 263.24 357.16
Comcast Corp. 6.01 3.38 5.46 4.07
Meta Platforms Inc. 107.34 164.74 3,153.27 2,371.00
Walt Disney Co. 4.66 3.42 4.41 2.66 -0.06
Interest Coverage, Sector
Media & Entertainment 22.91 18.95 24.80 14.53
Interest Coverage, Industry
Communication Services 10.21 8.50 11.90 6.51

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).

1 2024 Calculation
Interest coverage = EBIT ÷ Interest expense
= 10,684,390 ÷ 718,733 = 14.87

2 Click competitor name to see calculations.

Solvency ratio Description The company
Interest coverage ratio A solvency ratio calculated as EBIT divided by interest payments. Netflix Inc. interest coverage ratio improved from 2022 to 2023 and from 2023 to 2024.

Fixed Charge Coverage

Netflix Inc., fixed charge coverage calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Selected Financial Data (US$ in thousands)
Net income 8,711,631 5,407,990 4,491,924 5,116,228 2,761,395
Add: Income tax expense 1,254,026 797,415 772,005 723,875 437,954
Add: Interest expense 718,733 699,826 706,212 765,620 767,499
Earnings before interest and tax (EBIT) 10,684,390 6,905,231 5,970,141 6,605,723 3,966,848
Add: Operating lease costs 665,973 638,678 608,428 542,570 440,511
Earnings before fixed charges and tax 11,350,363 7,543,909 6,578,569 7,148,293 4,407,359
 
Interest expense 718,733 699,826 706,212 765,620 767,499
Operating lease costs 665,973 638,678 608,428 542,570 440,511
Fixed charges 1,384,706 1,338,504 1,314,640 1,308,190 1,208,010
Solvency Ratio
Fixed charge coverage1 8.20 5.64 5.00 5.46 3.65
Benchmarks
Fixed Charge Coverage, Competitors2
Alphabet Inc. 18.67 18.42 25.06 16.92
Comcast Corp. 4.87 2.82 4.48 3.47
Meta Platforms Inc. 19.69 15.18 31.41 24.62
Walt Disney Co. 3.53 2.71 3.25 2.07 0.32
Fixed Charge Coverage, Sector
Media & Entertainment 10.79 9.06 12.40 7.98
Fixed Charge Coverage, Industry
Communication Services 5.36 4.25 5.95 3.73

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).

1 2024 Calculation
Fixed charge coverage = Earnings before fixed charges and tax ÷ Fixed charges
= 11,350,363 ÷ 1,384,706 = 8.20

2 Click competitor name to see calculations.

Solvency ratio Description The company
Fixed charge coverage ratio A solvency ratio calculated as earnings before fixed charges and tax divided by fixed charges. Netflix Inc. fixed charge coverage ratio improved from 2022 to 2023 and from 2023 to 2024.