Stock Analysis on Net

Netflix Inc. (NASDAQ:NFLX)

$24.99

Financial Reporting Quality: Aggregate Accruals

Microsoft Excel

Earnings can be decomposed into cash and accrual components. The accrual component (aggregate accruals) has been found to have less persistence than the cash component, and therefore (1) earnings with higher accrual component are less persistent than earnings with smaller accrual component, all else equal; and (2) the cash component of earnings should receive a higher weighting evaluating company performance.

Paying user area

The data is hidden behind: . Unhide it.

This is a one-time payment. There is no automatic renewal.


We accept:

Visa Mastercard American Express Maestro Discover JCB PayPal Google Pay
Visa Secure Mastercard Identity Check American Express SafeKey

Balance-Sheet-Based Accruals Ratio

Netflix Inc., balance sheet computation of aggregate accruals

US$ in thousands

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Operating Assets
Total assets
Less: Cash and cash equivalents
Less: Short-term investments
Operating assets
Operating Liabilities
Total liabilities
Less: Short-term debt
Less: Long-term debt
Operating liabilities
 
Net operating assets1
Balance-sheet-based aggregate accruals2
Financial Ratio
Balance-sheet-based accruals ratio3
Benchmarks
Balance-Sheet-Based Accruals Ratio, Competitors4
Alphabet Inc.
Comcast Corp.
Meta Platforms Inc.
Take-Two Interactive Software Inc.
Walt Disney Co.
Balance-Sheet-Based Accruals Ratio, Sector
Media & Entertainment
Balance-Sheet-Based Accruals Ratio, Industry
Communication Services

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).

1 2024 Calculation
Net operating assets = Operating assets – Operating liabilities
= =

2 2024 Calculation
Balance-sheet-based aggregate accruals = Net operating assets2024 – Net operating assets2023
= =

3 2024 Calculation
Balance-sheet-based accruals ratio = 100 × Balance-sheet-based aggregate accruals ÷ Avg. net operating assets
= 100 × ÷ [( + ) ÷ 2] =

4 Click competitor name to see calculations.


Net operating assets
The net operating assets demonstrate an overall upward trajectory from 25,214,339 thousand US dollars in 2021 to 30,742,632 thousand US dollars in 2024. There was a notable increase in 2022 to 29,072,025 thousand US dollars, followed by a slight decline in 2023 to 27,993,688 thousand US dollars. However, the upward trend resumed in 2024, reaching the highest reported value in the observed period.
Balance-sheet-based aggregate accruals
The balance-sheet-based aggregate accruals exhibit a fluctuating pattern. Starting at 6,045,676 thousand US dollars in 2021, this figure declined substantially to 3,857,686 thousand US dollars in 2022. A significant shift occurred in 2023, where accruals turned negative at -1,078,337 thousand US dollars, indicating a reversal in the trend of accrual activities. In 2024, accruals returned to a positive value of 2,748,944 thousand US dollars, though remaining below the initial levels observed in 2021 and 2022.
Balance-sheet-based accruals ratio
The balance-sheet-based accruals ratio parallels the trend seen in aggregate accruals. It starts at 27.24% in 2021 and declines to 14.21% in 2022. The ratio then moves into negative territory at -3.78% in 2023, reflecting the negative accruals value in that year. By 2024, the ratio has rebounded to a positive 9.36%, although it remains substantially lower than the initial 2021 figure. This oscillation suggests variability in the accrual components relative to net operating assets over the period.

Cash-Flow-Statement-Based Accruals Ratio

Netflix Inc., cash flow statement computation of aggregate accruals

US$ in thousands

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Net income
Less: Net cash provided by operating activities
Less: Net cash (used in) provided by investing activities
Cash-flow-statement-based aggregate accruals
Financial Ratio
Cash-flow-statement-based accruals ratio1
Benchmarks
Cash-Flow-Statement-Based Accruals Ratio, Competitors2
Alphabet Inc.
Comcast Corp.
Meta Platforms Inc.
Take-Two Interactive Software Inc.
Walt Disney Co.
Cash-Flow-Statement-Based Accruals Ratio, Sector
Media & Entertainment
Cash-Flow-Statement-Based Accruals Ratio, Industry
Communication Services

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).

1 2024 Calculation
Cash-flow-statement-based accruals ratio = 100 × Cash-flow-statement-based aggregate accruals ÷ Avg. net operating assets
= 100 × ÷ [( + ) ÷ 2] =

2 Click competitor name to see calculations.


Net Operating Assets
The net operating assets exhibited an overall upward trend from 25,214,339 thousand US dollars in 2021 to 30,742,632 thousand US dollars in 2024. After increasing to 29,072,025 thousand in 2022, there was a slight dip to 27,993,688 thousand in 2023, followed by a renewed increase in 2024. This pattern indicates some fluctuation but an overall expansion in net operating assets during the period.
Cash-Flow-Statement-Based Aggregate Accruals
Aggregate accruals showed variability with a substantial drop in 2023. Starting at 6,063,471 thousand US dollars in 2021, the value declined to 4,542,059 thousand in 2022, turning negative to -2,408,062 thousand in 2023, before recovering to 3,532,051 thousand in 2024. The negative figure in 2023 suggests an unusual or non-recurring influence on accruals during that year.
Cash-Flow-Statement-Based Accruals Ratio
The accruals ratio followed a similar pattern to the aggregate accruals, decreasing from 27.32% in 2021 to 16.73% in 2022, then turning negative to -8.44% in 2023, before ascending again to 12.03% in 2024. This ratio’s volatility, including the negative value in 2023, highlights potential concerns regarding the quality or consistency of earnings in that period.