Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Look at Netflix's cash flow statement. Look at a minimum of two years. What are the major sources of cash in operating, investing, and financing?

Look at Netflix's cash flow statement. Look at a minimum of two years. What are the major sources of cash in operating, investing, and financing? How about the major uses?

Operating Activities

Fiscal year is January-December. All values USD millions. 2012 2013 2014 2015 2016 5-year trend
Net Income before Extraordinaries 17.15M 112.4M 266.8M 122.64M 186.68M
Depreciation, Depletion & Amortization 1.7B 2.24B 2.78B 3.55B 4.92B
Depreciation and Depletion - - - - -
Amortization of Intangible Assets - - - - -
Deferred Taxes & Investment Tax Credit (30.07M) (22.04M) (30.06M) (58.66M) (46.85M)
Deferred Taxes (30.07M) (22.04M) (30.06M) (58.66M) (46.85M)
Investment Tax Credit - - - - -
Other Funds (1.69B) (2.35B) (3.14B) (4.53B) (6.73B)
Funds from Operations (3.24M) (22.04M) (120.62M) (922.33M) (1.67B)
Extraordinaries - - - - -
Changes in Working Capital 26.01M 119.87M 137.1M 172.89M 192.38M
Receivables - - - - -
Accounts Payable (3.76M) 18.37M 83.81M 51.62M 32.25M
Other Assets/Liabilities 19.96M 99.55M (2.35M) 72.46M 91.43M
Net Operating Cash Flow 22.77M 97.83M 16.48M (749.44M) (1.47B)

Investing Activities

2012 2013 2014 2015 2016 5-year trend
Capital Expenditures (89.73M) (120.07M) (144.52M) (171.12M) (185.77M)
Capital Expenditures (Fixed Assets) (41.46M) (54.14M) (69.73M) (91.25M) (107.65M)
Capital Expenditures (Other Assets) (48.28M) (65.93M) (74.79M) (79.87M) (78.12M)
Net Assets from Acquisitions - - - - -
Sale of Fixed Assets & Businesses - - - - -
Purchase/Sale of Investments (165M) (141.84M) 100.32M (8.07M) 235.54M
Purchase of Investments (477.32M) (550.26M) (426.93M) (371.92M) (187.19M)
Sale/Maturity of Investments 312.32M 408.43M 527.25M 363.84M 422.73M
Other Uses - - - - -
Other Sources 8.82M 5.94M 1.33M - -
Net Investing Cash Flow (245.92M) (255.97M) (42.87M) (179.19M) 49.77M

Financing Activities

2012 2013 2014 2015 2016 5-year trend
Cash Dividends Paid - Total - - - - -
Common Dividends - - - - -
Preferred Dividends - - - - -
Change in Capital Stock 3.66M 124.56M 60.54M 77.98M 36.98M
Repurchase of Common & Preferred Stk. (464,000) - - - -
Sale of Common & Preferred Stock 4.12M 124.56M 60.54M 77.98M 36.98M
Proceeds from Stock Options 4.12M 124.56M 60.54M 77.98M 36.98M
Other Proceeds from Sale of Stock - - - - -
Issuance/Reduction of Debt, Net (2.61M) 270.04M 391.83M 1.48B 989.3M
Change in Current Debt - - - - -
Change in Long-Term Debt (2.61M) 270.04M 391.83M 1.48B 989.3M
Issuance of Long-Term Debt - 490.59M 392.92M 1.48B 989.3M
Reduction in Long-Term Debt (2.61M) (220.54M) (1.09M) (545,000) -
Other Funds 4.54M 81.66M 89.34M 80.47M 65.35M
Other Uses - - - - -
Other Sources 4.54M 81.66M 89.34M 80.47M 65.35M
Net Financing Cash Flow 5.59M 476.26M 541.71M 1.64B 1.09B
Exchange Rate Effect (197,000) (3.45M) (6.69M) (15.92M) (9.17M)
Miscellaneous Funds 0 0 0 0 0
Net Change in Cash (217.76M) 314.67M 508.64M 695.72M (341.75M)
Free Cash Flow (18.69M) 43.69M (53.24M) (840.69M) (1.58B

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access with AI-Powered Solutions

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

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

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

Get Started

Students also viewed these Accounting questions