|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||
Year ended December 31, | |||||||||||
2012 | 2011 | 2010 | |||||||||
(in thousands, except per share data) | |||||||||||
Basic earnings per share: | |||||||||||
Net income | $ | 17,152 | $ | 226,126 | $ | 160,853 | |||||
Shares used in computation: | |||||||||||
Weighted-average common shares outstanding | 55,521 | 52,847 | 52,529 | ||||||||
Basic earnings per share | $ | 0.31 | $ | 4.28 | $ | 3.06 | |||||
Diluted earnings per share: | |||||||||||
Net income | $ | 17,152 | $ | 226,126 | $ | 160,853 | |||||
Convertible Notes interest expense, net of tax | 195 | 17 | — | ||||||||
Numerator for diluted earnings per share | 17,347 | 226,143 | 160,853 | ||||||||
Shares used in computation: | |||||||||||
Weighted-average common shares outstanding | 55,521 | 52,847 | 52,529 | ||||||||
Convertible notes shares | 2,331 | 217 | — | ||||||||
Employee stock options and employee stock purchase plan shares | 1,052 | 1,305 | 1,775 | ||||||||
Weighted-average number of shares | 58,904 | 54,369 | 54,304 | ||||||||
Diluted earnings per share | $ | 0.29 | $ | 4.16 | $ | 2.96 | |||||
Year ended December 31, | ||||||||
2012 | 2011 | 2010 | ||||||
(in thousands) | ||||||||
Employee stock options | 1,207 | 225 | 14 | |||||
|
|||
Short-term Investments |
December 31, 2012 | |||||||||||||||
Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Estimated Fair Value | ||||||||||||
(in thousands) | |||||||||||||||
Cash | $ | 284,661 | $ | — | $ | — | $ | 284,661 | |||||||
Level 1 securities: | |||||||||||||||
Money market funds | 10,500 | — | — | 10,500 | |||||||||||
Level 2 securities: | |||||||||||||||
Corporate debt securities | 150,322 | 1,605 | (32 | ) | 151,895 | ||||||||||
Government and agency securities | 166,643 | 285 | — | 166,928 | |||||||||||
Asset and mortgage-backed securities | 138,340 | 750 | (125 | ) | 138,965 | ||||||||||
Total (1) | $ | 750,466 | $ | 2,640 | $ | (157 | ) | $ | 752,949 | ||||||
December 31, 2011 | |||||||||||||||
Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Estimated Fair Value | ||||||||||||
(in thousands) | |||||||||||||||
Cash | $ | 388,941 | $ | — | $ | — | $ | 388,941 | |||||||
Level 1 securities: | |||||||||||||||
Money market funds | 123,608 | — | — | 123,608 | |||||||||||
Level 2 securities: | |||||||||||||||
Corporate debt securities | 112,264 | 603 | (214 | ) | 112,653 | ||||||||||
Government and agency securities | 175,464 | 694 | (56 | ) | 176,102 | ||||||||||
Asset and mortgage-backed securities | 941 | 62 | — | 1,003 | |||||||||||
Total (2) | $ | 801,218 | $ | 1,359 | $ | (270 | ) | $ | 802,307 | ||||||
(1) | Includes $290.3 million that is included in cash and cash equivalents, $457.8 million included in short-term investments and $4.8 million of restricted cash that is included in other non-current assets related to workers compensation deposits. |
(2) | Includes $508.1 million included in cash and cash equivalents, $289.8 million included in short-term investments and $4.5 million of restricted cash that is included in other current assets and other non-current assets. |
(in thousands) | ||||
Due within one year | $ | 94,739 | ||
Due after one year and through 5 years | 312,096 | |||
Due after 5 years and through 10 years | 6,679 | |||
Due after 10 years | 44,273 | |||
Total short-term investments | $ | 457,787 | ||
|
|||
As of December 31, | |||||||
2012 | 2011 | ||||||
(in thousands) | |||||||
Total content library, gross | $ | 5,001,524 | $ | 3,151,439 | |||
Accumulated amortization | (2,127,354 | ) | (1,184,796 | ) | |||
Total content library, net | 2,874,170 | 1,966,643 | |||||
Current content library, net | 1,368,162 | 919,709 | |||||
Non-current content library, net | $ | 1,506,008 | $ | 1,046,934 | |||
As of December 31, | |||||||
2012 | 2011 | ||||||
(in thousands) | |||||||
Current content liabilities | $ | 1,366,847 | $ | 935,036 | |||
Non-current content liabilities | 1,076,622 | 739,628 | |||||
Total content liabilities | $ | 2,443,469 | $ | 1,674,664 | |||
As of December 31, | ||||||||||
2012 | 2011 | |||||||||
(in thousands) | ||||||||||
Computer equipment | 3 years | $ | 84,193 | $ | 67,090 | |||||
Operations and other equipment | 5 years | 100,207 | 100,306 | |||||||
Software | 3 years | 39,073 | 35,356 | |||||||
Furniture and fixtures | 3 years | 18,208 | 17,310 | |||||||
Building | 30 years | 40,681 | 40,681 | |||||||
Leasehold improvements | Over life of lease | 45,393 | 44,473 | |||||||
Capital work-in-progress | 8,282 | 822 | ||||||||
Property and equipment, gross | 336,037 | 306,038 | ||||||||
Less: Accumulated depreciation | (204,356 | ) | (169,685 | ) | ||||||
Property and equipment, net | $ | 131,681 | $ | 136,353 | ||||||
|
|||
|
|||
Year Ending December 31, | Future Minimum Payments | ||
(in thousands) | |||
2013 | $ | 24,016 | |
2014 | 16,651 | ||
2015 | 17,393 | ||
2016 | 17,718 | ||
2017 | 13,839 | ||
Thereafter | 49,741 | ||
Total minimum payments | $ | 139,358 | |
As of | ||||||||
December 31, 2012 | December 31, 2011 | |||||||
(in thousands) | ||||||||
Less than one year | $ | 2,299,562 | $ | 1,713,445 | (1) | |||
Due after one year and through 3 years | 2,715,294 | 2,384,373 | ||||||
Due after 3 years and through 5 years | 540,346 | 650,480 | ||||||
Due after 5 years | 78,483 | 74,696 | ||||||
Total streaming content obligations | $ | 5,633,685 | $ | 4,822,994 | ||||
(1) | Prior period amounts have been presented to conform to the current period presentation which includes the streaming portion of "Current content liabilities" reflected on the Consolidated Balance Sheets. Note that total streaming content obligations remain unchanged with this presentation. Specifically, payments for streaming content obligations expected to be made in less than one year as of December 31, 2011, as shown above, include $0.9 billion of "Current content liabilities" reflected on the Consolidated Balance Sheets. |
|
|||
|
|||
Shares Available for Grant | Options Outstanding | Weighted- Average Remaining Contractual Term (in Years) | Aggregate Intrinsic Value (in Thousands) | ||||||||||||
Number of Shares | Weighted- Average Exercise Price | ||||||||||||||
Balances as of December 31, 2009 | 2,591,267 | 4,241,438 | $ | 22.74 | |||||||||||
Granted | (552,765 | ) | 552,765 | 99.58 | |||||||||||
Exercised | — | (1,902,073 | ) | 24.75 | |||||||||||
Balances as of December 31, 2010 | 2,038,502 | 2,892,130 | 36.11 | ||||||||||||
Authorized | 5,700,000 | — | — | ||||||||||||
Granted | (724,994 | ) | 724,994 | 154.09 | |||||||||||
Exercised | — | (659,370 | ) | 29.11 | |||||||||||
Balances as of December 31, 2011 | 7,013,508 | 2,957,754 | 66.59 | ||||||||||||
Granted | (1,803,798 | ) | 1,803,798 | 73.94 | |||||||||||
Exercised | — | (188,552 | ) | 21.85 | |||||||||||
Canceled | 48 | (48 | ) | 35.95 | |||||||||||
Expired | (1,160,721 | ) | — | ||||||||||||
Balances as of December 31, 2012 | 4,049,037 | 4,572,952 | 71.33 | 7.05 | $ | 163,975 | |||||||||
Vested and exercisable at December 31, 2012 | 4,572,952 | 71.33 | 7.05 | $ | 163,975 | ||||||||||
Year Ended December 31, | |||||||||
2012 | 2011 | 2010 | |||||||
Dividend yield | — | % | — | % | — | % | |||
Expected volatility | 55 % - 65% | 51% – 65% | 46% – 54% | ||||||
Risk-free interest rate | 1.61% - 2.01% | 2.05% – 3.42% | 2.65% – 3.67% | ||||||
Suboptimal exercise factor | 2.26 - 3.65 | 2.17 – 3.64 | 1.78 – 3.28 | ||||||
Year ended December 31, | |||||||
2011 | 2010 | ||||||
(in thousands, except per share data) | |||||||
Total number of shares repurchased | 900 | 2,606 | |||||
Dollar amount of shares repurchased | $ | 199,666 | $ | 210,259 | |||
Average price paid per share | $ | 221.88 | $ | 80.67 | |||
Range of price paid per share | $160.11 – $248.78 | $60.23 – $126.01 | |||||
|
|||
Year Ended December 31, | |||||||||||
2012 | 2011 | 2010 | |||||||||
(in thousands) | |||||||||||
United States | $ | 27,885 | $ | 359,786 | $ | 267,696 | |||||
Foreign | 2,595 | (264 | ) | — | |||||||
Income before income taxes | $ | 30,480 | $ | 359,522 | $ | 267,696 | |||||
Year Ended December 31, | |||||||||||
2012 | 2011 | 2010 | |||||||||
(in thousands) | |||||||||||
Current tax provision: | |||||||||||
Federal | $ | 34,387 | $ | 123,406 | $ | 86,002 | |||||
State | 7,850 | 28,657 | 21,803 | ||||||||
Foreign | 1,162 | (70 | ) | — | |||||||
Total current | 43,399 | 151,993 | 107,805 | ||||||||
Deferred tax provision: | |||||||||||
Federal | (26,903 | ) | (14,008 | ) | (1,615 | ) | |||||
State | (3,168 | ) | (4,589 | ) | 653 | ||||||
Total deferred | (30,071 | ) | (18,597 | ) | (962 | ) | |||||
Provision for income taxes | $ | 13,328 | $ | 133,396 | $ | 106,843 | |||||
Year Ended December 31, | |||||||||||
2012 | 2011 | 2010 | |||||||||
(in thousands) | |||||||||||
Expected tax expense at U.S. federal statutory rate of 35% | $ | 10,667 | $ | 125,833 | $ | 93,694 | |||||
State income taxes, net of Federal income tax effect | 2,914 | 15,042 | 15,349 | ||||||||
R&D tax credit | (1,803 | ) | (8,365 | ) | (3,207 | ) | |||||
Other | 1,550 | 886 | 1,007 | ||||||||
Provision for income taxes | $ | 13,328 | $ | 133,396 | $ | 106,843 | |||||
As of December 31, | |||||||
2012 | 2011 | ||||||
(in thousands) | |||||||
Deferred tax assets (liabilities): | |||||||
Stock-based compensation | $ | 66,827 | $ | 39,337 | |||
Accruals and reserves | 11,155 | 9,193 | |||||
Depreciation | (18,356 | ) | (17,381 | ) | |||
R&D credits | 8,480 | 6,335 | |||||
Other | (244 | ) | 844 | ||||
Deferred tax assets | $ | 67,862 | $ | 38,328 | |||
Balance as of December 31, 2010 | $ | 20,677 | |
Decreases related to tax positions taken during prior periods | (46 | ) | |
Increases related to tax positions taken during the current period | 10,739 | ||
Decreases related to expiration of statute of limitations | (3,237 | ) | |
Balance as of December 31, 2011 | $ | 28,133 | |
Increases related to tax positions taken during prior periods | 8,487 | ||
Decreases related to tax positions taken during prior periods | (320 | ) | |
Increases related to tax positions taken during the current period | 7,037 | ||
Balance as of December 31, 2012 | $ | 43,337 | |
|
|||
|
|||
As of/Year ended December 31, 2012 | |||||||||||||||
Domestic Streaming | International Streaming | Domestic DVD | Consolidated | ||||||||||||
(in thousands) | |||||||||||||||
Total subscriptions at end of period (1) | 27,146 | 6,121 | 8,224 | — | |||||||||||
Revenues | $ | 2,184,868 | $ | 287,542 | $ | 1,136,872 | $ | 3,609,282 | |||||||
Cost of revenues | 1,558,864 | 475,570 | 591,432 | 2,625,866 | |||||||||||
Marketing | 276,072 | 201,283 | 7,374 | 484,729 | |||||||||||
Contribution profit (loss) | $ | 349,932 | $ | (389,311 | ) | $ | 538,066 | $ | 498,687 | ||||||
Other operating expenses | 448,695 | ||||||||||||||
Operating income | 49,992 | ||||||||||||||
Other income (expense) | (19,512 | ) | |||||||||||||
Provision for income taxes | 13,328 | ||||||||||||||
Net income | $ | 17,152 | |||||||||||||
As of/Year ended December 31, 2012 | |||||||||||||||
Domestic Streaming | International Streaming | Domestic DVD | Consolidated | ||||||||||||
(in thousands) | |||||||||||||||
Total content library, net | $ | 2,317,070 | $ | 527,235 | $ | 29,865 | $ | 2,874,170 | |||||||
Amortization of content library | 1,152,446 | 438,772 | 65,396 | 1,656,614 | |||||||||||
As of/Three Months ended December 31, 2011 | |||||||||||||||
Domestic Streaming | International Streaming | Domestic DVD | Consolidated | ||||||||||||
(in thousands) | |||||||||||||||
Total subscriptions at end of period (1) | 21,671 | 1,858 | 11,165 | — | |||||||||||
Revenues | $ | 476,334 | $ | 28,988 | $ | 370,253 | $ | 875,575 | |||||||
Cost of revenues | 345,026 | 55,909 | 174,220 | 575,155 | |||||||||||
Marketing | 79,198 | 32,822 | 2,268 | 114,288 | |||||||||||
Contribution profit (loss) | $ | 52,110 | $ | (59,743 | ) | $ | 193,765 | $ | 186,132 | ||||||
Other operating expenses | 124,260 | ||||||||||||||
Operating income | 61,872 | ||||||||||||||
Other income (expense) | (5,037 | ) | |||||||||||||
Provision for income taxes | 21,616 | ||||||||||||||
Net income | $ | 35,219 | |||||||||||||
As of/Year ended December 31, 2011 | |||||||||||
Domestic | International | Consolidated | |||||||||
(in thousands) | |||||||||||
Total unique subscribers at end of period (1) (2) | 24,395 | 1,858 | 26,253 | ||||||||
Revenues | $ | 3,121,727 | $ | 82,850 | $ | 3,204,577 | |||||
Cost of revenues | 1,932,419 | 107,482 | 2,039,901 | ||||||||
Marketing | $ | 324,121 | $ | 78,517 | 402,638 | ||||||
Contribution profit (loss) | $ | 865,187 | $ | (103,149 | ) | $ | 762,038 | ||||
Other operating expenses | 385,970 | ||||||||||
Operating income | 376,068 | ||||||||||
Other income (expense) | (16,546 | ) | |||||||||
Provision for income taxes | 133,396 | ||||||||||
Net income | $ | 226,126 | |||||||||
As of/Year ended December 31, 2010 | |||||||||||
Domestic | International | Consolidated | |||||||||
(in thousands) | |||||||||||
Total unique subscribers at end of period (1) (2) | 19,501 | 509 | 20,010 | ||||||||
Revenues | $ | 2,159,008 | $ | 3,617 | $ | 2,162,625 | |||||
Cost of revenues | 1,350,542 | 6,813 | 1,357,355 | ||||||||
Marketing | $ | 284,917 | $ | 8,922 | 293,839 | ||||||
Contribution profit (loss) | $ | 523,549 | $ | (12,118 | ) | $ | 511,431 | ||||
Other operating expenses | 227,790 | ||||||||||
Operating income | 283,641 | ||||||||||
Other income (expense) | (15,945 | ) | |||||||||
Provision for income taxes | 106,843 | ||||||||||
Net income | $ | 160,853 | |||||||||
(1) | A subscription is defined as the right to receive either the Netflix streaming service or Netflix DVD service. In connection with the Company's subscription services, the Company offers free-trial memberships to new and certain rejoining members. A method of payment is required to be provided even during the free-trial period for the membership to be defined as a subscription and included in the above metrics. Total unique subscribers and total subscriptions include those subscribers who are on a free-trial. A subscription would cease to be reflected in the above metrics as of the effective cancellation date. Voluntary cancellations become effective at the end of the monthly subscription period, while involuntary cancellation of the service, as a result of a failed method of payment, becomes effective immediately. |
(2) | For purposes of determining the number of unique subscribers, domestic subscribers who have elected both a DVD and a streaming subscription plan are considered a single unique subscriber. |
|
|||
|
|||
December 31 | September 30 | June 30 | March 31 | ||||||||||||
(in thousands, except for per share data) | |||||||||||||||
2012 | |||||||||||||||
Total revenues | $ | 945,239 | $ | 905,089 | $ | 889,163 | $ | 869,791 | |||||||
Gross profit | 249,372 | 242,451 | 245,735 | 245,858 | |||||||||||
Net income (loss) | 7,897 | 7,675 | 6,164 | (4,584 | ) | ||||||||||
Earnings (loss) per share: | |||||||||||||||
Basic | $ | 0.14 | $ | 0.14 | $ | 0.11 | $ | (0.08 | ) | ||||||
Diluted | 0.13 | 0.13 | 0.11 | (0.08 | ) | ||||||||||
2011 | |||||||||||||||
Total revenues | $ | 875,575 | $ | 821,839 | $ | 788,610 | $ | 718,553 | |||||||
Gross profit | 300,420 | 285,222 | 298,632 | 280,402 | |||||||||||
Net income (1) | 35,219 | 62,460 | 68,214 | 60,233 | |||||||||||
Earnings per share: | |||||||||||||||
Basic | $ | 0.66 | $ | 1.19 | $ | 1.30 | $ | 1.14 | |||||||
Diluted | 0.64 | 1.16 | 1.26 | 1.11 | |||||||||||
(1) | Net income for the three months ended December 31, 2011 includes $9.0 million of expense related to a legal settlement and $9.5 million of expense related to termination benefits associated with the Company’s retraction of plans to separate and rebrand the DVD-by-mail service. |
|
|||
|
|||
Year ended December 31, | |||||||||||
2012 | 2011 | 2010 | |||||||||
(in thousands, except per share data) | |||||||||||
Basic earnings per share: | |||||||||||
Net income | $ | 17,152 | $ | 226,126 | $ | 160,853 | |||||
Shares used in computation: | |||||||||||
Weighted-average common shares outstanding | 55,521 | 52,847 | 52,529 | ||||||||
Basic earnings per share | $ | 0.31 | $ | 4.28 | $ | 3.06 | |||||
Diluted earnings per share: | |||||||||||
Net income | $ | 17,152 | $ | 226,126 | $ | 160,853 | |||||
Convertible Notes interest expense, net of tax | 195 | 17 | — | ||||||||
Numerator for diluted earnings per share | 17,347 | 226,143 | 160,853 | ||||||||
Shares used in computation: | |||||||||||
Weighted-average common shares outstanding | 55,521 | 52,847 | 52,529 | ||||||||
Convertible notes shares | 2,331 | 217 | — | ||||||||
Employee stock options and employee stock purchase plan shares | 1,052 | 1,305 | 1,775 | ||||||||
Weighted-average number of shares | 58,904 | 54,369 | 54,304 | ||||||||
Diluted earnings per share | $ | 0.29 | $ | 4.16 | $ | 2.96 | |||||
Year ended December 31, | ||||||||
2012 | 2011 | 2010 | ||||||
(in thousands) | ||||||||
Employee stock options | 1,207 | 225 | 14 | |||||
|
|||
December 31, 2012 | |||||||||||||||
Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Estimated Fair Value | ||||||||||||
(in thousands) | |||||||||||||||
Cash | $ | 284,661 | $ | — | $ | — | $ | 284,661 | |||||||
Level 1 securities: | |||||||||||||||
Money market funds | 10,500 | — | — | 10,500 | |||||||||||
Level 2 securities: | |||||||||||||||
Corporate debt securities | 150,322 | 1,605 | (32 | ) | 151,895 | ||||||||||
Government and agency securities | 166,643 | 285 | — | 166,928 | |||||||||||
Asset and mortgage-backed securities | 138,340 | 750 | (125 | ) | 138,965 | ||||||||||
Total (1) | $ | 750,466 | $ | 2,640 | $ | (157 | ) | $ | 752,949 | ||||||
December 31, 2011 | |||||||||||||||
Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Estimated Fair Value | ||||||||||||
(in thousands) | |||||||||||||||
Cash | $ | 388,941 | $ | — | $ | — | $ | 388,941 | |||||||
Level 1 securities: | |||||||||||||||
Money market funds | 123,608 | — | — | 123,608 | |||||||||||
Level 2 securities: | |||||||||||||||
Corporate debt securities | 112,264 | 603 | (214 | ) | 112,653 | ||||||||||
Government and agency securities | 175,464 | 694 | (56 | ) | 176,102 | ||||||||||
Asset and mortgage-backed securities | 941 | 62 | — | 1,003 | |||||||||||
Total (2) | $ | 801,218 | $ | 1,359 | $ | (270 | ) | $ | 802,307 | ||||||
(1) | Includes $290.3 million that is included in cash and cash equivalents, $457.8 million included in short-term investments and $4.8 million of restricted cash that is included in other non-current assets related to workers compensation deposits. |
(2) | Includes $508.1 million included in cash and cash equivalents, $289.8 million included in short-term investments and $4.5 million of restricted cash that is included in other current assets and other non-current assets. |
(in thousands) | ||||
Due within one year | $ | 94,739 | ||
Due after one year and through 5 years | 312,096 | |||
Due after 5 years and through 10 years | 6,679 | |||
Due after 10 years | 44,273 | |||
Total short-term investments | $ | 457,787 | ||
|
|||
As of December 31, | |||||||
2012 | 2011 | ||||||
(in thousands) | |||||||
Total content library, gross | $ | 5,001,524 | $ | 3,151,439 | |||
Accumulated amortization | (2,127,354 | ) | (1,184,796 | ) | |||
Total content library, net | 2,874,170 | 1,966,643 | |||||
Current content library, net | 1,368,162 | 919,709 | |||||
Non-current content library, net | $ | 1,506,008 | $ | 1,046,934 | |||
As of December 31, | |||||||
2012 | 2011 | ||||||
(in thousands) | |||||||
Current content liabilities | $ | 1,366,847 | $ | 935,036 | |||
Non-current content liabilities | 1,076,622 | 739,628 | |||||
Total content liabilities | $ | 2,443,469 | $ | 1,674,664 | |||
As of December 31, | ||||||||||
2012 | 2011 | |||||||||
(in thousands) | ||||||||||
Computer equipment | 3 years | $ | 84,193 | $ | 67,090 | |||||
Operations and other equipment | 5 years | 100,207 | 100,306 | |||||||
Software | 3 years | 39,073 | 35,356 | |||||||
Furniture and fixtures | 3 years | 18,208 | 17,310 | |||||||
Building | 30 years | 40,681 | 40,681 | |||||||
Leasehold improvements | Over life of lease | 45,393 | 44,473 | |||||||
Capital work-in-progress | 8,282 | 822 | ||||||||
Property and equipment, gross | 336,037 | 306,038 | ||||||||
Less: Accumulated depreciation | (204,356 | ) | (169,685 | ) | ||||||
Property and equipment, net | $ | 131,681 | $ | 136,353 | ||||||
|
|||
Year Ending December 31, | Future Minimum Payments | ||
(in thousands) | |||
2013 | $ | 24,016 | |
2014 | 16,651 | ||
2015 | 17,393 | ||
2016 | 17,718 | ||
2017 | 13,839 | ||
Thereafter | 49,741 | ||
Total minimum payments | $ | 139,358 | |
As of | ||||||||
December 31, 2012 | December 31, 2011 | |||||||
(in thousands) | ||||||||
Less than one year | $ | 2,299,562 | $ | 1,713,445 | (1) | |||
Due after one year and through 3 years | 2,715,294 | 2,384,373 | ||||||
Due after 3 years and through 5 years | 540,346 | 650,480 | ||||||
Due after 5 years | 78,483 | 74,696 | ||||||
Total streaming content obligations | $ | 5,633,685 | $ | 4,822,994 | ||||
(1) | Prior period amounts have been presented to conform to the current period presentation which includes the streaming portion of "Current content liabilities" reflected on the Consolidated Balance Sheets. Note that total streaming content obligations remain unchanged with this presentation. Specifically, payments for streaming content obligations expected to be made in less than one year as of December 31, 2011, as shown above, include $0.9 billion of "Current content liabilities" reflected on the Consolidated Balance Sheets. |
|
|||
Shares Available for Grant | Options Outstanding | Weighted- Average Remaining Contractual Term (in Years) | Aggregate Intrinsic Value (in Thousands) | ||||||||||||
Number of Shares | Weighted- Average Exercise Price | ||||||||||||||
Balances as of December 31, 2009 | 2,591,267 | 4,241,438 | $ | 22.74 | |||||||||||
Granted | (552,765 | ) | 552,765 | 99.58 | |||||||||||
Exercised | — | (1,902,073 | ) | 24.75 | |||||||||||
Balances as of December 31, 2010 | 2,038,502 | 2,892,130 | 36.11 | ||||||||||||
Authorized | 5,700,000 | — | — | ||||||||||||
Granted | (724,994 | ) | 724,994 | 154.09 | |||||||||||
Exercised | — | (659,370 | ) | 29.11 | |||||||||||
Balances as of December 31, 2011 | 7,013,508 | 2,957,754 | 66.59 | ||||||||||||
Granted | (1,803,798 | ) | 1,803,798 | 73.94 | |||||||||||
Exercised | — | (188,552 | ) | 21.85 | |||||||||||
Canceled | 48 | (48 | ) | 35.95 | |||||||||||
Expired | (1,160,721 | ) | — | ||||||||||||
Balances as of December 31, 2012 | 4,049,037 | 4,572,952 | 71.33 | 7.05 | $ | 163,975 | |||||||||
Vested and exercisable at December 31, 2012 | 4,572,952 | 71.33 | 7.05 | $ | 163,975 | ||||||||||
Year Ended December 31, | |||||||||
2012 | 2011 | 2010 | |||||||
Dividend yield | — | % | — | % | — | % | |||
Expected volatility | 55 % - 65% | 51% – 65% | 46% – 54% | ||||||
Risk-free interest rate | 1.61% - 2.01% | 2.05% – 3.42% | 2.65% – 3.67% | ||||||
Suboptimal exercise factor | 2.26 - 3.65 | 2.17 – 3.64 | 1.78 – 3.28 | ||||||
Year ended December 31, | |||||||
2011 | 2010 | ||||||
(in thousands, except per share data) | |||||||
Total number of shares repurchased | 900 | 2,606 | |||||
Dollar amount of shares repurchased | $ | 199,666 | $ | 210,259 | |||
Average price paid per share | $ | 221.88 | $ | 80.67 | |||
Range of price paid per share | $160.11 – $248.78 | $60.23 – $126.01 | |||||
|
|||
Year Ended December 31, | |||||||||||
2012 | 2011 | 2010 | |||||||||
(in thousands) | |||||||||||
United States | $ | 27,885 | $ | 359,786 | $ | 267,696 | |||||
Foreign | 2,595 | (264 | ) | — | |||||||
Income before income taxes | $ | 30,480 | $ | 359,522 | $ | 267,696 | |||||
Year Ended December 31, | |||||||||||
2012 | 2011 | 2010 | |||||||||
(in thousands) | |||||||||||
Current tax provision: | |||||||||||
Federal | $ | 34,387 | $ | 123,406 | $ | 86,002 | |||||
State | 7,850 | 28,657 | 21,803 | ||||||||
Foreign | 1,162 | (70 | ) | — | |||||||
Total current | 43,399 | 151,993 | 107,805 | ||||||||
Deferred tax provision: | |||||||||||
Federal | (26,903 | ) | (14,008 | ) | (1,615 | ) | |||||
State | (3,168 | ) | (4,589 | ) | 653 | ||||||
Total deferred | (30,071 | ) | (18,597 | ) | (962 | ) | |||||
Provision for income taxes | $ | 13,328 | $ | 133,396 | $ | 106,843 | |||||
Year Ended December 31, | |||||||||||
2012 | 2011 | 2010 | |||||||||
(in thousands) | |||||||||||
Expected tax expense at U.S. federal statutory rate of 35% | $ | 10,667 | $ | 125,833 | $ | 93,694 | |||||
State income taxes, net of Federal income tax effect | 2,914 | 15,042 | 15,349 | ||||||||
R&D tax credit | (1,803 | ) | (8,365 | ) | (3,207 | ) | |||||
Other | 1,550 | 886 | 1,007 | ||||||||
Provision for income taxes | $ | 13,328 | $ | 133,396 | $ | 106,843 | |||||
As of December 31, | |||||||
2012 | 2011 | ||||||
(in thousands) | |||||||
Deferred tax assets (liabilities): | |||||||
Stock-based compensation | $ | 66,827 | $ | 39,337 | |||
Accruals and reserves | 11,155 | 9,193 | |||||
Depreciation | (18,356 | ) | (17,381 | ) | |||
R&D credits | 8,480 | 6,335 | |||||
Other | (244 | ) | 844 | ||||
Deferred tax assets | $ | 67,862 | $ | 38,328 | |||
Balance as of December 31, 2010 | $ | 20,677 | |
Decreases related to tax positions taken during prior periods | (46 | ) | |
Increases related to tax positions taken during the current period | 10,739 | ||
Decreases related to expiration of statute of limitations | (3,237 | ) | |
Balance as of December 31, 2011 | $ | 28,133 | |
Increases related to tax positions taken during prior periods | 8,487 | ||
Decreases related to tax positions taken during prior periods | (320 | ) | |
Increases related to tax positions taken during the current period | 7,037 | ||
Balance as of December 31, 2012 | $ | 43,337 | |
|
|||
As of/Year ended December 31, 2012 | |||||||||||||||
Domestic Streaming | International Streaming | Domestic DVD | Consolidated | ||||||||||||
(in thousands) | |||||||||||||||
Total subscriptions at end of period (1) | 27,146 | 6,121 | 8,224 | — | |||||||||||
Revenues | $ | 2,184,868 | $ | 287,542 | $ | 1,136,872 | $ | 3,609,282 | |||||||
Cost of revenues | 1,558,864 | 475,570 | 591,432 | 2,625,866 | |||||||||||
Marketing | 276,072 | 201,283 | 7,374 | 484,729 | |||||||||||
Contribution profit (loss) | $ | 349,932 | $ | (389,311 | ) | $ | 538,066 | $ | 498,687 | ||||||
Other operating expenses | 448,695 | ||||||||||||||
Operating income | 49,992 | ||||||||||||||
Other income (expense) | (19,512 | ) | |||||||||||||
Provision for income taxes | 13,328 | ||||||||||||||
Net income | $ | 17,152 | |||||||||||||
As of/Year ended December 31, 2012 | |||||||||||||||
Domestic Streaming | International Streaming | Domestic DVD | Consolidated | ||||||||||||
(in thousands) | |||||||||||||||
Total content library, net | $ | 2,317,070 | $ | 527,235 | $ | 29,865 | $ | 2,874,170 | |||||||
Amortization of content library | 1,152,446 | 438,772 | 65,396 | 1,656,614 | |||||||||||
As of/Three Months ended December 31, 2011 | |||||||||||||||
Domestic Streaming | International Streaming | Domestic DVD | Consolidated | ||||||||||||
(in thousands) | |||||||||||||||
Total subscriptions at end of period (1) | 21,671 | 1,858 | 11,165 | — | |||||||||||
Revenues | $ | 476,334 | $ | 28,988 | $ | 370,253 | $ | 875,575 | |||||||
Cost of revenues | 345,026 | 55,909 | 174,220 | 575,155 | |||||||||||
Marketing | 79,198 | 32,822 | 2,268 | 114,288 | |||||||||||
Contribution profit (loss) | $ | 52,110 | $ | (59,743 | ) | $ | 193,765 | $ | 186,132 | ||||||
Other operating expenses | 124,260 | ||||||||||||||
Operating income | 61,872 | ||||||||||||||
Other income (expense) | (5,037 | ) | |||||||||||||
Provision for income taxes | 21,616 | ||||||||||||||
Net income | $ | 35,219 | |||||||||||||
As of/Year ended December 31, 2011 | |||||||||||
Domestic | International | Consolidated | |||||||||
(in thousands) | |||||||||||
Total unique subscribers at end of period (1) (2) | 24,395 | 1,858 | 26,253 | ||||||||
Revenues | $ | 3,121,727 | $ | 82,850 | $ | 3,204,577 | |||||
Cost of revenues | 1,932,419 | 107,482 | 2,039,901 | ||||||||
Marketing | $ | 324,121 | $ | 78,517 | 402,638 | ||||||
Contribution profit (loss) | $ | 865,187 | $ | (103,149 | ) | $ | 762,038 | ||||
Other operating expenses | 385,970 | ||||||||||
Operating income | 376,068 | ||||||||||
Other income (expense) | (16,546 | ) | |||||||||
Provision for income taxes | 133,396 | ||||||||||
Net income | $ | 226,126 | |||||||||
As of/Year ended December 31, 2010 | |||||||||||
Domestic | International | Consolidated | |||||||||
(in thousands) | |||||||||||
Total unique subscribers at end of period (1) (2) | 19,501 | 509 | 20,010 | ||||||||
Revenues | $ | 2,159,008 | $ | 3,617 | $ | 2,162,625 | |||||
Cost of revenues | 1,350,542 | 6,813 | 1,357,355 | ||||||||
Marketing | $ | 284,917 | $ | 8,922 | 293,839 | ||||||
Contribution profit (loss) | $ | 523,549 | $ | (12,118 | ) | $ | 511,431 | ||||
Other operating expenses | 227,790 | ||||||||||
Operating income | 283,641 | ||||||||||
Other income (expense) | (15,945 | ) | |||||||||
Provision for income taxes | 106,843 | ||||||||||
Net income | $ | 160,853 | |||||||||
(1) | A subscription is defined as the right to receive either the Netflix streaming service or Netflix DVD service. In connection with the Company's subscription services, the Company offers free-trial memberships to new and certain rejoining members. A method of payment is required to be provided even during the free-trial period for the membership to be defined as a subscription and included in the above metrics. Total unique subscribers and total subscriptions include those subscribers who are on a free-trial. A subscription would cease to be reflected in the above metrics as of the effective cancellation date. Voluntary cancellations become effective at the end of the monthly subscription period, while involuntary cancellation of the service, as a result of a failed method of payment, becomes effective immediately. |
(2) | For purposes of determining the number of unique subscribers, domestic subscribers who have elected both a DVD and a streaming subscription plan are considered a single unique subscriber. |
|
|||
December 31 | September 30 | June 30 | March 31 | ||||||||||||
(in thousands, except for per share data) | |||||||||||||||
2012 | |||||||||||||||
Total revenues | $ | 945,239 | $ | 905,089 | $ | 889,163 | $ | 869,791 | |||||||
Gross profit | 249,372 | 242,451 | 245,735 | 245,858 | |||||||||||
Net income (loss) | 7,897 | 7,675 | 6,164 | (4,584 | ) | ||||||||||
Earnings (loss) per share: | |||||||||||||||
Basic | $ | 0.14 | $ | 0.14 | $ | 0.11 | $ | (0.08 | ) | ||||||
Diluted | 0.13 | 0.13 | 0.11 | (0.08 | ) | ||||||||||
2011 | |||||||||||||||
Total revenues | $ | 875,575 | $ | 821,839 | $ | 788,610 | $ | 718,553 | |||||||
Gross profit | 300,420 | 285,222 | 298,632 | 280,402 | |||||||||||
Net income (1) | 35,219 | 62,460 | 68,214 | 60,233 | |||||||||||
Earnings per share: | |||||||||||||||
Basic | $ | 0.66 | $ | 1.19 | $ | 1.30 | $ | 1.14 | |||||||
Diluted | 0.64 | 1.16 | 1.26 | 1.11 | |||||||||||
(1) | Net income for the three months ended December 31, 2011 includes $9.0 million of expense related to a legal settlement and $9.5 million of expense related to termination benefits associated with the Company’s retraction of plans to separate and rebrand the DVD-by-mail service. |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||
|
|||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||
|
|||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||