Answered step by step
Verified Expert Solution
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
Get Instant Access with AI-Powered Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started