Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

I need a horizontal and vertical analysis for the following cash flow statement Consolidated Statements of Cash Flows - USD ($) $ in Thousands 12

I need a horizontal and vertical analysis for the following cash flow statement

Consolidated Statements of Cash Flows - USD ($) $ in Thousands

12 Months Ended

Column1

Column2

Dec. 31, 2020

Dec. 31, 2019

Dec. 31, 2018

Cash flows from operating activities:

Net income

$ 2,761,395

$ 1,866,916

$ 1,211,242

Adjustments to reconcile net income to net cash provided by (used in) operating activities:

Additions to content assets

(11,779,284)

(13,916,683)

(13,043,437)

Change in content liabilities

(757,433)

(694,011)

999,880

Amortization of content assets

10,806,912

9,216,247

7,532,088

Depreciation and amortization of property, equipment and intangibles

115,710

103,579

83,157

Stock-based compensation expense

415,180

405,376

320,657

Foreign currency remeasurement loss (gain) on debt

533,278

(45,576)

(73,953)

Other non-cash items

293,126

228,230

81,640

Deferred income taxes

70,066

(94,443)

(85,520)

Changes in operating assets and liabilities:

Other current assets

(187,623)

(252,113)

(200,192)

Accounts payable

(41,605)

96,063

199,198

Accrued expenses and other liabilities

198,183

157,778

150,422

Deferred revenue

193,247

163,846

142,277

Other non-current assets and liabilities

(194,075)

(122,531)

2,062

Net cash provided by (used in) operating activities

2,427,077

(2,887,322)

(2,680,479)

Cash flows from investing activities:

Purchases of property and equipment

(497,923)

(253,035)

(173,946)

Change in other assets

(7,431)

(134,029)

(165,174)

Net cash used in investing activities

(505,354)

(387,064)

(339,120)

Cash flows from financing activities:

Proceeds from issuance of debt

1,009,464

4,469,306

3,961,852

Debt issuance costs

(7,559)

(36,134)

(35,871)

Proceeds from issuance of common stock

235,406

72,490

124,502

Other financing activities

0

0

(1,956)

Net cash provided by financing activities

1,237,311

4,505,662

4,048,527

Effect of exchange rate changes on cash, cash equivalents and restricted cash

36,050

469

(39,682)

Net increase in cash, cash equivalents and restricted cash

3,195,084

1,231,745

989,246

Cash and cash equivalents, beginning of year

5,043,786

3,812,041

2,822,795

Cash, cash equivalents and restricted cash, end of year

8,238,870

5,043,786

3,812,041

Supplemental disclosure:

Income taxes paid

291,582

400,658

131,069

Interest paid

$ 762,904

$ 599,132

$ 375,831

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image_2

Step: 3

blur-text-image_3

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

The Market Takers Edge Insider Strategies From The Options Trading Floor

Authors: Dan Passarelli

1st Edition

007175492X,0071754946

More Books

Students also viewed these Finance questions