|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||
|
|||
|
|||
Three Months Ended | Nine Months Ended | ||||||||||||||
September 30, 2015 | September 30, 2014 | September 30, 2015 | September 30, 2014 | ||||||||||||
(in thousands, except per share data) | |||||||||||||||
Basic earnings per share: | |||||||||||||||
Net income | $ | 29,432 | $ | 59,295 | $ | 79,463 | $ | 183,428 | |||||||
Shares used in computation: | |||||||||||||||
Weighted-average common shares outstanding | 426,869 | 421,194 | 425,289 | 419,972 | |||||||||||
Basic earnings per share | $ | 0.07 | $ | 0.14 | $ | 0.19 | $ | 0.44 | |||||||
Diluted earnings per share: | |||||||||||||||
Net income | $ | 29,432 | $ | 59,295 | $ | 79,463 | $ | 183,428 | |||||||
Shares used in computation: | |||||||||||||||
Weighted-average common shares outstanding | 426,869 | 421,194 | 425,289 | 419,972 | |||||||||||
Employee stock options | 10,737 | 11,548 | 10,560 | 11,711 | |||||||||||
Weighted-average number of shares | 437,606 | 432,742 | 435,849 | 431,683 | |||||||||||
Diluted earnings per share | $ | 0.07 | $ | 0.14 | $ | 0.18 | $ | 0.42 | |||||||
Three Months Ended | Nine Months Ended | ||||||||||
September 30, 2015 | September 30, 2014 | September 30, 2015 | September 30, 2014 | ||||||||
(in thousands) | |||||||||||
Employee stock options | 130 | 371 | 668 | 448 | |||||||
|
|||
As of September 30, 2015 | |||||||||||||||
Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Estimated Fair Value | ||||||||||||
(in thousands) | |||||||||||||||
Cash | $ | 2,008,627 | $ | — | $ | — | $ | 2,008,627 | |||||||
Level 1 securities: | |||||||||||||||
Money market funds | 115,316 | — | — | 115,316 | |||||||||||
Level 2 securities: | |||||||||||||||
Corporate debt securities | 251,192 | 406 | (467 | ) | 251,131 | ||||||||||
Government securities | 212,256 | 599 | (9 | ) | 212,846 | ||||||||||
Certificate of deposits | 3,600 | — | — | 3,600 | |||||||||||
Agency securities | 26,599 | 29 | — | 26,628 | |||||||||||
Total | $ | 2,617,590 | $ | 1,034 | $ | (476 | ) | $ | 2,618,148 | ||||||
As of December 31, 2014 | |||||||||||||||
Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Estimated Fair Value | ||||||||||||
(in thousands) | |||||||||||||||
Cash | $ | 1,007,543 | $ | — | $ | — | $ | 1,007,543 | |||||||
Level 1 securities: | |||||||||||||||
Money market funds | 111,759 | — | — | 111,759 | |||||||||||
Level 2 securities: | |||||||||||||||
Corporate debt securities | 295,500 | 432 | (199 | ) | 295,733 | ||||||||||
Government securities | 168,749 | 120 | (95 | ) | 168,774 | ||||||||||
Asset and mortgage-backed securities | 112 | — | — | 112 | |||||||||||
Certificate of deposits | 3,600 | — | — | 3,600 | |||||||||||
Agency securities | 26,665 | 5 | (1 | ) | 26,669 | ||||||||||
Total | $ | 1,613,928 | $ | 557 | $ | (295 | ) | $ | 1,614,190 | ||||||
As of | |||||||
September 30, 2015 | December 31, 2014 | ||||||
(in thousands) | |||||||
Cash and cash equivalents | $ | 2,115,437 | $ | 1,113,608 | |||
Short-term investments | 494,205 | 494,888 | |||||
Other non-current assets (1) | 8,506 | 5,694 | |||||
Total | $ | 2,618,148 | $ | 1,614,190 | |||
(in thousands) | |||
Due within one year | $ | 155,330 | |
Due after one year and through five years | 338,875 | ||
Total short-term investments | $ | 494,205 | |
|
|||
As of | |||||||
September 30, 2015 | December 31, 2014 | ||||||
(in thousands) | |||||||
Total content library, gross | $ | 11,133,463 | $ | 8,497,403 | |||
Accumulated amortization | (4,546,489 | ) | (3,598,375 | ) | |||
Total content library, net | 6,586,974 | 4,899,028 | |||||
Current content library, net | 2,695,184 | 2,125,702 | |||||
Non-current content library, net | $ | 3,891,790 | $ | 2,773,326 | |||
As of | ||||||||||
September 30, 2015 | December 31, 2014 | Estimated Useful Lives | ||||||||
(in thousands) | ||||||||||
Information technology assets | $ | 190,929 | $ | 189,274 | 3 years | |||||
Furniture and fixtures | 35,967 | 25,758 | 3 years | |||||||
Building | 40,681 | 40,681 | 30 years | |||||||
Leasehold improvements | 103,113 | 57,339 | Over life of lease | |||||||
DVD operations equipment | 89,132 | 89,144 | 5 years | |||||||
Capital work-in-progress | 12,483 | 12,495 | ||||||||
Property and equipment, gross | 472,305 | 414,691 | ||||||||
Less: Accumulated depreciation | (291,037 | ) | (264,816 | ) | ||||||
Property and equipment, net | $ | 181,268 | $ | 149,875 | ||||||
|
|||
Level 2 Fair Value (1) as of | |||||||||||||||||
Principal Amount at Par | Issuance Date | Maturity | Interest Due Dates | September 30, 2015 | December 31, 2014 | ||||||||||||
(in millions) | (in millions) | ||||||||||||||||
5.375% Senior Notes | $ | 500.0 | February 2013 | 2021 | February 1 and August 1 | $ | 518.8 | $ | 520.0 | ||||||||
5.750% Senior Notes | 400.0 | February 2014 | 2024 | March 1 and September 1 | 408.0 | 416.0 | |||||||||||
5.50% Senior Notes (2) | 700.0 | February 2015 | 2022 | April 15 and October 15 | 707.0 | — | |||||||||||
5.875% Senior Notes (2) | 800.0 | February 2015 | 2025 | April 15 and October 15 | 822.0 | — | |||||||||||
(2) | The net proceeds to the Company for the 5.50% and 5.875% Senior Notes issued in the first quarter of 2015 were an aggregate $1,482.4 million. Debt issuance costs of $17.6 million were recorded in "Other non-current assets" on the Consolidated Balance Sheets and are amortized over the term of the notes as "Interest expense" on the Consolidated Statements of Operations. |
|
|||
Options Outstanding | |||||||||||||||
Shares Available for Grant | Number of Shares | Weighted- Average Exercise Price (per share) | Weighted-Average Remaining Contractual Term (in Years) | Aggregate Intrinsic Value (in Thousands) | |||||||||||
Balances as of December 31, 2014 | 20,025,208 | 22,845,417 | $ | 21.65 | |||||||||||
Granted | (2,565,445 | ) | 2,565,445 | 75.55 | |||||||||||
Exercised | (4,477,401 | ) | 15.45 | ||||||||||||
Balances as of September 30, 2015 | 17,459,763 | 20,933,461 | $ | 29.58 | 6.32 | $ | 1,544,838 | ||||||||
Vested and exercisable as of September 30, 2015 | 20,933,461 | $ | 29.58 | 6.32 | $ | 1,544,838 | |||||||||
Three Months Ended | Nine Months Ended | ||||||||||||
September 30, 2015 | September 30, 2014 | September 30, 2015 | September 30, 2014 | ||||||||||
(in thousands) | |||||||||||||
Total intrinsic value of options exercised | $ | 118,259 | $ | 60,337 | $ | 313,880 | $ | 208,057 | |||||
Cash received from options exercised | $ | 35,089 | $ | 9,877 | $ | 69,809 | $ | 56,794 | |||||
Three Months Ended | Nine Months Ended | ||||||||||||||
September 30, 2015 | September 30, 2014 | September 30, 2015 | September 30, 2014 | ||||||||||||
Dividend yield | — | % | — | % | — | % | — | % | |||||||
Expected volatility | 45 | % | 43 | % | 36% - 45% | 43% - 48% | |||||||||
Risk-free interest rate | 2.29 | % | 2.52 | % | 2.03% - 2.29% | 2.52% - 2.83% | |||||||||
Suboptimal exercise factor | 2.48 | 2.68 - 4.57 | 2.47 -2.48 | 2.66 - 4.57 | |||||||||||
Valuation data: | |||||||||||||||
Weighted-average fair value (per share) | $ | 50.58 | $ | 33.85 | $ | 34.64 | $ | 31.03 | |||||||
Total stock-based compensation expense (in thousands) | $ | 32,834 | $ | 29,878 | $ | 88,865 | $ | 84,988 | |||||||
Total income tax benefit related to stock options (in thousands) | $ | 12,365 | $ | 11,438 | $ | 33,553 | $ | 32,562 | |||||||
|
|||
Foreign currency | Change in unrealized gains on available-for-sale securities | Total | |||||||||
(in thousands) | |||||||||||
Balance as of June 30, 2015 | $ | (38,545 | ) | $ | 425 | $ | (38,120 | ) | |||
Other comprehensive (loss) income before reclassifications | 302 | (59 | ) | 243 | |||||||
Amounts reclassified from accumulated other comprehensive loss | — | (13 | ) | (13 | ) | ||||||
Net increase (decrease) in other comprehensive (loss) income | 302 | (72 | ) | 230 | |||||||
Balance as of September 30, 2015 | $ | (38,243 | ) | $ | 353 | $ | (37,890 | ) | |||
Foreign currency | Change in unrealized gains on available-for-sale securities | Total | |||||||||
(in thousands) | |||||||||||
Balance as of December 31, 2014 | $ | (4,615 | ) | $ | 169 | $ | (4,446 | ) | |||
Other comprehensive (loss) income before reclassifications | (33,628 | ) | 374 | (33,254 | ) | ||||||
Amounts reclassified from accumulated other comprehensive loss | — | (190 | ) | (190 | ) | ||||||
Net increase (decrease) in other comprehensive (loss) income | (33,628 | ) | 184 | (33,444 | ) | ||||||
Balance as of September 30, 2015 | $ | (38,243 | ) | $ | 353 | $ | (37,890 | ) | |||
|
|||
|
|||
As of | |||||||
September 30, 2015 | December 31, 2014 | ||||||
(in thousands) | |||||||
Less than one year | $ | 4,535,209 | $ | 3,747,648 | |||
Due after one year and through three years | 4,888,130 | 4,495,103 | |||||
Due after three years and through five years | 908,111 | 1,164,308 | |||||
Due after five years | 46,768 | 44,053 | |||||
Total streaming content obligations | $ | 10,378,218 | $ | 9,451,112 | |||
|
|||
As of | |||||||
September 30, 2015 | December 31, 2014 | ||||||
(in thousands) | |||||||
United States | $ | 168,569 | $ | 138,704 | |||
International | 12,699 | 11,171 | |||||
As of/ Three Months Ended September 30, 2015 | |||||||||||||||
Domestic Streaming | International Streaming | Domestic DVD | Consolidated | ||||||||||||
(in thousands) | |||||||||||||||
Total memberships at end of period (1) | 43,181 | 25,987 | 5,060 | — | |||||||||||
Revenues | $ | 1,063,961 | $ | 516,870 | $ | 157,524 | $ | 1,738,355 | |||||||
Cost of revenues | 644,914 | 451,251 | 77,793 | 1,173,958 | |||||||||||
Marketing | 74,835 | 133,267 | — | 208,102 | |||||||||||
Contribution profit (loss) | $ | 344,212 | $ | (67,648 | ) | $ | 79,731 | $ | 356,295 | ||||||
Other operating expenses | 282,654 | ||||||||||||||
Operating income | 73,641 | ||||||||||||||
Other income (expense) | (31,403 | ) | |||||||||||||
Provision for income taxes | 12,806 | ||||||||||||||
Net income | $ | 29,432 | |||||||||||||
As of/ Nine Months Ended September 30, 2015 | |||||||||||||||
Domestic Streaming | International Streaming | Domestic DVD | Consolidated | ||||||||||||
(in thousands) | |||||||||||||||
Total memberships at end of period (1) | 43,181 | 25,987 | 5,060 | — | |||||||||||
Revenues | $ | 3,074,406 | $ | 1,387,030 | $ | 494,742 | $ | 4,956,178 | |||||||
Cost of revenues | 1,840,134 | 1,249,495 | 252,482 | 3,342,111 | |||||||||||
Marketing | 237,813 | 362,106 | — | 599,919 | |||||||||||
Contribution profit (loss) | $ | 996,459 | $ | (224,571 | ) | $ | 242,260 | $ | 1,014,148 | ||||||
Other operating expenses | 768,216 | ||||||||||||||
Operating income | 245,932 | ||||||||||||||
Other income (expense) | (124,778 | ) | |||||||||||||
Provision for income taxes | 41,691 | ||||||||||||||
Net income | $ | 79,463 | |||||||||||||
As of/ Three Months Ended September 30, 2014 | |||||||||||||||
Domestic Streaming | International Streaming | Domestic DVD | Consolidated | ||||||||||||
(in thousands) | |||||||||||||||
Total memberships at end of period (1) | 37,219 | 15,843 | 5,986 | — | |||||||||||
Revenues | $ | 877,150 | $ | 345,685 | $ | 186,597 | $ | 1,409,432 | |||||||
Cost of revenues | 565,251 | 291,942 | 97,201 | 954,394 | |||||||||||
Marketing | 61,045 | 84,609 | — | 145,654 | |||||||||||
Contribution profit (loss) | $ | 250,854 | $ | (30,866 | ) | $ | 89,396 | $ | 309,384 | ||||||
Other operating expenses | 198,977 | ||||||||||||||
Operating income | 110,407 | ||||||||||||||
Other income (expense) | (12,870 | ) | |||||||||||||
Provision for income taxes | 38,242 | ||||||||||||||
Net income | $ | 59,295 | |||||||||||||
As of/ Nine Months Ended September 30, 2014 | |||||||||||||||
Domestic Streaming | International Streaming | Domestic DVD | Consolidated | ||||||||||||
(in thousands) | |||||||||||||||
Total memberships at end of period (1) | 37,219 | 15,843 | 5,986 | — | |||||||||||
Revenues | $ | 2,513,992 | $ | 920,264 | $ | 585,672 | $ | 4,019,928 | |||||||
Cost of revenues | 1,628,568 | 803,906 | 305,954 | 2,738,428 | |||||||||||
Marketing | 206,030 | 197,485 | — | 403,515 | |||||||||||
Contribution profit (loss) | $ | 679,394 | $ | (81,127 | ) | $ | 279,718 | $ | 877,985 | ||||||
Other operating expenses | 540,383 | ||||||||||||||
Operating income | 337,602 | ||||||||||||||
Other income (expense) | (33,749 | ) | |||||||||||||
Provision for income taxes | 120,425 | ||||||||||||||
Net income | $ | 183,428 | |||||||||||||
Domestic Streaming | International Streaming | Domestic DVD | Consolidated | ||||||||||||
(in thousands) | |||||||||||||||
Three months ended September 30, | |||||||||||||||
2015 | $ | 493,025 | $ | 378,378 | $ | 18,589 | $ | 889,992 | |||||||
2014 | 433,266 | 252,888 | 18,269 | 704,423 | |||||||||||
Nine months ended September 30, | |||||||||||||||
2015 | 1,387,242 | 1,056,279 | 60,587 | 2,504,108 | |||||||||||
2014 | 1,229,477 | 696,449 | 51,313 | 1,977,239 | |||||||||||
Domestic Streaming | International Streaming | Domestic DVD | Consolidated | ||||||||||||
(in thousands) | |||||||||||||||
As of September 30, 2015 | $ | 4,367,750 | $ | 2,193,785 | $ | 25,439 | $ | 6,586,974 | |||||||
As of December 31, 2014 | 3,476,226 | 1,392,701 | 30,101 | 4,899,028 | |||||||||||
(1) | A membership (also referred to as a subscription or member) is defined as the right to receive either the Netflix streaming service or Netflix DVD service. Memberships are assigned to territories based on the geographic location used at time of sign-up as determined by the Company's internal systems, which utilize industry standard geo-location technology. The Company offers free-trial memberships to new and certain rejoining members. For inclusion in the definition of a membership in the above metrics, a method of payment is required to be provided even during the free-trial period. Total memberships therefore include those who are on a free-trial and have provided a method of payment. A membership is canceled and ceases to be reflected in the above metrics as of the effective cancellation date. Voluntary cancellations become effective at the end of the prepaid membership period, while involuntary cancellation of the service, as a result of a failed method of payment, becomes effective immediately. |
|
|||
|
|||
Three Months Ended | Nine Months Ended | ||||||||||||||
September 30, 2015 | September 30, 2014 | September 30, 2015 | September 30, 2014 | ||||||||||||
(in thousands, except per share data) | |||||||||||||||
Basic earnings per share: | |||||||||||||||
Net income | $ | 29,432 | $ | 59,295 | $ | 79,463 | $ | 183,428 | |||||||
Shares used in computation: | |||||||||||||||
Weighted-average common shares outstanding | 426,869 | 421,194 | 425,289 | 419,972 | |||||||||||
Basic earnings per share | $ | 0.07 | $ | 0.14 | $ | 0.19 | $ | 0.44 | |||||||
Diluted earnings per share: | |||||||||||||||
Net income | $ | 29,432 | $ | 59,295 | $ | 79,463 | $ | 183,428 | |||||||
Shares used in computation: | |||||||||||||||
Weighted-average common shares outstanding | 426,869 | 421,194 | 425,289 | 419,972 | |||||||||||
Employee stock options | 10,737 | 11,548 | 10,560 | 11,711 | |||||||||||
Weighted-average number of shares | 437,606 | 432,742 | 435,849 | 431,683 | |||||||||||
Diluted earnings per share | $ | 0.07 | $ | 0.14 | $ | 0.18 | $ | 0.42 | |||||||
Three Months Ended | Nine Months Ended | ||||||||||
September 30, 2015 | September 30, 2014 | September 30, 2015 | September 30, 2014 | ||||||||
(in thousands) | |||||||||||
Employee stock options | 130 | 371 | 668 | 448 | |||||||
|
|||
As of September 30, 2015 | |||||||||||||||
Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Estimated Fair Value | ||||||||||||
(in thousands) | |||||||||||||||
Cash | $ | 2,008,627 | $ | — | $ | — | $ | 2,008,627 | |||||||
Level 1 securities: | |||||||||||||||
Money market funds | 115,316 | — | — | 115,316 | |||||||||||
Level 2 securities: | |||||||||||||||
Corporate debt securities | 251,192 | 406 | (467 | ) | 251,131 | ||||||||||
Government securities | 212,256 | 599 | (9 | ) | 212,846 | ||||||||||
Certificate of deposits | 3,600 | — | — | 3,600 | |||||||||||
Agency securities | 26,599 | 29 | — | 26,628 | |||||||||||
Total | $ | 2,617,590 | $ | 1,034 | $ | (476 | ) | $ | 2,618,148 | ||||||
As of December 31, 2014 | |||||||||||||||
Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Estimated Fair Value | ||||||||||||
(in thousands) | |||||||||||||||
Cash | $ | 1,007,543 | $ | — | $ | — | $ | 1,007,543 | |||||||
Level 1 securities: | |||||||||||||||
Money market funds | 111,759 | — | — | 111,759 | |||||||||||
Level 2 securities: | |||||||||||||||
Corporate debt securities | 295,500 | 432 | (199 | ) | 295,733 | ||||||||||
Government securities | 168,749 | 120 | (95 | ) | 168,774 | ||||||||||
Asset and mortgage-backed securities | 112 | — | — | 112 | |||||||||||
Certificate of deposits | 3,600 | — | — | 3,600 | |||||||||||
Agency securities | 26,665 | 5 | (1 | ) | 26,669 | ||||||||||
Total | $ | 1,613,928 | $ | 557 | $ | (295 | ) | $ | 1,614,190 | ||||||
As of | |||||||
September 30, 2015 | December 31, 2014 | ||||||
(in thousands) | |||||||
Cash and cash equivalents | $ | 2,115,437 | $ | 1,113,608 | |||
Short-term investments | 494,205 | 494,888 | |||||
Other non-current assets (1) | 8,506 | 5,694 | |||||
Total | $ | 2,618,148 | $ | 1,614,190 | |||
(in thousands) | |||
Due within one year | $ | 155,330 | |
Due after one year and through five years | 338,875 | ||
Total short-term investments | $ | 494,205 | |
|
|||
As of | |||||||
September 30, 2015 | December 31, 2014 | ||||||
(in thousands) | |||||||
Total content library, gross | $ | 11,133,463 | $ | 8,497,403 | |||
Accumulated amortization | (4,546,489 | ) | (3,598,375 | ) | |||
Total content library, net | 6,586,974 | 4,899,028 | |||||
Current content library, net | 2,695,184 | 2,125,702 | |||||
Non-current content library, net | $ | 3,891,790 | $ | 2,773,326 | |||
As of | ||||||||||
September 30, 2015 | December 31, 2014 | Estimated Useful Lives | ||||||||
(in thousands) | ||||||||||
Information technology assets | $ | 190,929 | $ | 189,274 | 3 years | |||||
Furniture and fixtures | 35,967 | 25,758 | 3 years | |||||||
Building | 40,681 | 40,681 | 30 years | |||||||
Leasehold improvements | 103,113 | 57,339 | Over life of lease | |||||||
DVD operations equipment | 89,132 | 89,144 | 5 years | |||||||
Capital work-in-progress | 12,483 | 12,495 | ||||||||
Property and equipment, gross | 472,305 | 414,691 | ||||||||
Less: Accumulated depreciation | (291,037 | ) | (264,816 | ) | ||||||
Property and equipment, net | $ | 181,268 | $ | 149,875 | ||||||
|
|||
Level 2 Fair Value (1) as of | |||||||||||||||||
Principal Amount at Par | Issuance Date | Maturity | Interest Due Dates | September 30, 2015 | December 31, 2014 | ||||||||||||
(in millions) | (in millions) | ||||||||||||||||
5.375% Senior Notes | $ | 500.0 | February 2013 | 2021 | February 1 and August 1 | $ | 518.8 | $ | 520.0 | ||||||||
5.750% Senior Notes | 400.0 | February 2014 | 2024 | March 1 and September 1 | 408.0 | 416.0 | |||||||||||
5.50% Senior Notes (2) | 700.0 | February 2015 | 2022 | April 15 and October 15 | 707.0 | — | |||||||||||
5.875% Senior Notes (2) | 800.0 | February 2015 | 2025 | April 15 and October 15 | 822.0 | — | |||||||||||
(2) | The net proceeds to the Company for the 5.50% and 5.875% Senior Notes issued in the first quarter of 2015 were an aggregate $1,482.4 million. Debt issuance costs of $17.6 million were recorded in "Other non-current assets" on the Consolidated Balance Sheets and are amortized over the term of the notes as "Interest expense" on the Consolidated Statements of Operations. |
|
|||
Options Outstanding | |||||||||||||||
Shares Available for Grant | Number of Shares | Weighted- Average Exercise Price (per share) | Weighted-Average Remaining Contractual Term (in Years) | Aggregate Intrinsic Value (in Thousands) | |||||||||||
Balances as of December 31, 2014 | 20,025,208 | 22,845,417 | $ | 21.65 | |||||||||||
Granted | (2,565,445 | ) | 2,565,445 | 75.55 | |||||||||||
Exercised | (4,477,401 | ) | 15.45 | ||||||||||||
Balances as of September 30, 2015 | 17,459,763 | 20,933,461 | $ | 29.58 | 6.32 | $ | 1,544,838 | ||||||||
Vested and exercisable as of September 30, 2015 | 20,933,461 | $ | 29.58 | 6.32 | $ | 1,544,838 | |||||||||
Three Months Ended | Nine Months Ended | ||||||||||||
September 30, 2015 | September 30, 2014 | September 30, 2015 | September 30, 2014 | ||||||||||
(in thousands) | |||||||||||||
Total intrinsic value of options exercised | $ | 118,259 | $ | 60,337 | $ | 313,880 | $ | 208,057 | |||||
Cash received from options exercised | $ | 35,089 | $ | 9,877 | $ | 69,809 | $ | 56,794 | |||||
Three Months Ended | Nine Months Ended | ||||||||||||||
September 30, 2015 | September 30, 2014 | September 30, 2015 | September 30, 2014 | ||||||||||||
Dividend yield | — | % | — | % | — | % | — | % | |||||||
Expected volatility | 45 | % | 43 | % | 36% - 45% | 43% - 48% | |||||||||
Risk-free interest rate | 2.29 | % | 2.52 | % | 2.03% - 2.29% | 2.52% - 2.83% | |||||||||
Suboptimal exercise factor | 2.48 | 2.68 - 4.57 | 2.47 -2.48 | 2.66 - 4.57 | |||||||||||
Valuation data: | |||||||||||||||
Weighted-average fair value (per share) | $ | 50.58 | $ | 33.85 | $ | 34.64 | $ | 31.03 | |||||||
Total stock-based compensation expense (in thousands) | $ | 32,834 | $ | 29,878 | $ | 88,865 | $ | 84,988 | |||||||
Total income tax benefit related to stock options (in thousands) | $ | 12,365 | $ | 11,438 | $ | 33,553 | $ | 32,562 | |||||||
|
|||
Foreign currency | Change in unrealized gains on available-for-sale securities | Total | |||||||||
(in thousands) | |||||||||||
Balance as of June 30, 2015 | $ | (38,545 | ) | $ | 425 | $ | (38,120 | ) | |||
Other comprehensive (loss) income before reclassifications | 302 | (59 | ) | 243 | |||||||
Amounts reclassified from accumulated other comprehensive loss | — | (13 | ) | (13 | ) | ||||||
Net increase (decrease) in other comprehensive (loss) income | 302 | (72 | ) | 230 | |||||||
Balance as of September 30, 2015 | $ | (38,243 | ) | $ | 353 | $ | (37,890 | ) | |||
Foreign currency | Change in unrealized gains on available-for-sale securities | Total | |||||||||
(in thousands) | |||||||||||
Balance as of December 31, 2014 | $ | (4,615 | ) | $ | 169 | $ | (4,446 | ) | |||
Other comprehensive (loss) income before reclassifications | (33,628 | ) | 374 | (33,254 | ) | ||||||
Amounts reclassified from accumulated other comprehensive loss | — | (190 | ) | (190 | ) | ||||||
Net increase (decrease) in other comprehensive (loss) income | (33,628 | ) | 184 | (33,444 | ) | ||||||
Balance as of September 30, 2015 | $ | (38,243 | ) | $ | 353 | $ | (37,890 | ) | |||
|
|||
As of | |||||||
September 30, 2015 | December 31, 2014 | ||||||
(in thousands) | |||||||
Less than one year | $ | 4,535,209 | $ | 3,747,648 | |||
Due after one year and through three years | 4,888,130 | 4,495,103 | |||||
Due after three years and through five years | 908,111 | 1,164,308 | |||||
Due after five years | 46,768 | 44,053 | |||||
Total streaming content obligations | $ | 10,378,218 | $ | 9,451,112 | |||
|
|||
As of | |||||||
September 30, 2015 | December 31, 2014 | ||||||
(in thousands) | |||||||
United States | $ | 168,569 | $ | 138,704 | |||
International | 12,699 | 11,171 | |||||
As of/ Three Months Ended September 30, 2015 | |||||||||||||||
Domestic Streaming | International Streaming | Domestic DVD | Consolidated | ||||||||||||
(in thousands) | |||||||||||||||
Total memberships at end of period (1) | 43,181 | 25,987 | 5,060 | — | |||||||||||
Revenues | $ | 1,063,961 | $ | 516,870 | $ | 157,524 | $ | 1,738,355 | |||||||
Cost of revenues | 644,914 | 451,251 | 77,793 | 1,173,958 | |||||||||||
Marketing | 74,835 | 133,267 | — | 208,102 | |||||||||||
Contribution profit (loss) | $ | 344,212 | $ | (67,648 | ) | $ | 79,731 | $ | 356,295 | ||||||
Other operating expenses | 282,654 | ||||||||||||||
Operating income | 73,641 | ||||||||||||||
Other income (expense) | (31,403 | ) | |||||||||||||
Provision for income taxes | 12,806 | ||||||||||||||
Net income | $ | 29,432 | |||||||||||||
As of/ Nine Months Ended September 30, 2015 | |||||||||||||||
Domestic Streaming | International Streaming | Domestic DVD | Consolidated | ||||||||||||
(in thousands) | |||||||||||||||
Total memberships at end of period (1) | 43,181 | 25,987 | 5,060 | — | |||||||||||
Revenues | $ | 3,074,406 | $ | 1,387,030 | $ | 494,742 | $ | 4,956,178 | |||||||
Cost of revenues | 1,840,134 | 1,249,495 | 252,482 | 3,342,111 | |||||||||||
Marketing | 237,813 | 362,106 | — | 599,919 | |||||||||||
Contribution profit (loss) | $ | 996,459 | $ | (224,571 | ) | $ | 242,260 | $ | 1,014,148 | ||||||
Other operating expenses | 768,216 | ||||||||||||||
Operating income | 245,932 | ||||||||||||||
Other income (expense) | (124,778 | ) | |||||||||||||
Provision for income taxes | 41,691 | ||||||||||||||
Net income | $ | 79,463 | |||||||||||||
As of/ Three Months Ended September 30, 2014 | |||||||||||||||
Domestic Streaming | International Streaming | Domestic DVD | Consolidated | ||||||||||||
(in thousands) | |||||||||||||||
Total memberships at end of period (1) | 37,219 | 15,843 | 5,986 | — | |||||||||||
Revenues | $ | 877,150 | $ | 345,685 | $ | 186,597 | $ | 1,409,432 | |||||||
Cost of revenues | 565,251 | 291,942 | 97,201 | 954,394 | |||||||||||
Marketing | 61,045 | 84,609 | — | 145,654 | |||||||||||
Contribution profit (loss) | $ | 250,854 | $ | (30,866 | ) | $ | 89,396 | $ | 309,384 | ||||||
Other operating expenses | 198,977 | ||||||||||||||
Operating income | 110,407 | ||||||||||||||
Other income (expense) | (12,870 | ) | |||||||||||||
Provision for income taxes | 38,242 | ||||||||||||||
Net income | $ | 59,295 | |||||||||||||
As of/ Nine Months Ended September 30, 2014 | |||||||||||||||
Domestic Streaming | International Streaming | Domestic DVD | Consolidated | ||||||||||||
(in thousands) | |||||||||||||||
Total memberships at end of period (1) | 37,219 | 15,843 | 5,986 | — | |||||||||||
Revenues | $ | 2,513,992 | $ | 920,264 | $ | 585,672 | $ | 4,019,928 | |||||||
Cost of revenues | 1,628,568 | 803,906 | 305,954 | 2,738,428 | |||||||||||
Marketing | 206,030 | 197,485 | — | 403,515 | |||||||||||
Contribution profit (loss) | $ | 679,394 | $ | (81,127 | ) | $ | 279,718 | $ | 877,985 | ||||||
Other operating expenses | 540,383 | ||||||||||||||
Operating income | 337,602 | ||||||||||||||
Other income (expense) | (33,749 | ) | |||||||||||||
Provision for income taxes | 120,425 | ||||||||||||||
Net income | $ | 183,428 | |||||||||||||
Domestic Streaming | International Streaming | Domestic DVD | Consolidated | ||||||||||||
(in thousands) | |||||||||||||||
Three months ended September 30, | |||||||||||||||
2015 | $ | 493,025 | $ | 378,378 | $ | 18,589 | $ | 889,992 | |||||||
2014 | 433,266 | 252,888 | 18,269 | 704,423 | |||||||||||
Nine months ended September 30, | |||||||||||||||
2015 | 1,387,242 | 1,056,279 | 60,587 | 2,504,108 | |||||||||||
2014 | 1,229,477 | 696,449 | 51,313 | 1,977,239 | |||||||||||
Domestic Streaming | International Streaming | Domestic DVD | Consolidated | ||||||||||||
(in thousands) | |||||||||||||||
As of September 30, 2015 | $ | 4,367,750 | $ | 2,193,785 | $ | 25,439 | $ | 6,586,974 | |||||||
As of December 31, 2014 | 3,476,226 | 1,392,701 | 30,101 | 4,899,028 | |||||||||||
(1) | A membership (also referred to as a subscription or member) is defined as the right to receive either the Netflix streaming service or Netflix DVD service. Memberships are assigned to territories based on the geographic location used at time of sign-up as determined by the Company's internal systems, which utilize industry standard geo-location technology. The Company offers free-trial memberships to new and certain rejoining members. For inclusion in the definition of a membership in the above metrics, a method of payment is required to be provided even during the free-trial period. Total memberships therefore include those who are on a free-trial and have provided a method of payment. A membership is canceled and ceases to be reflected in the above metrics as of the effective cancellation date. Voluntary cancellations become effective at the end of the prepaid membership period, while involuntary cancellation of the service, as a result of a failed method of payment, becomes effective immediately. |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||
|
|
|||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||