Stock Analysis on Net

Netflix Inc. (NASDAQ:NFLX)

$24.99

Adjustments to Financial Statements

Microsoft Excel

Paying user area


We accept:

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

Adjustments to Total Assets

Netflix Inc., adjusted total assets

US$ in thousands

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
As Reported
Total assets
Adjustments
Add: Operating lease right-of-use asset (before adoption of FASB Topic 842)1
Less: Deferred tax assets (classified as Other non-current assets)2
After Adjustment
Adjusted total assets

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 Operating lease right-of-use asset (before adoption of FASB Topic 842). See details »

2 Deferred tax assets (classified as Other non-current assets). See details »

The financial data reveals a consistent upward trend in the total assets over the five-year period. Specifically, total assets increased steadily from approximately 39.3 billion US dollars in 2020 to 53.6 billion US dollars in 2024. This represents a significant growth, indicating expansion in asset base which could reflect investments, acquisitions, or general business growth.

Adjusted total assets follow a similar pattern, rising from around 38.7 billion US dollars in 2020 to approximately 52.3 billion US dollars in 2024. The adjustment to total assets appears minor but consistent across the years, suggesting a stable reconciliation between reported and adjusted asset figures.

Total Assets
Increased each year, with the largest increment seen between 2023 and 2024.
Adjusted Total Assets
Mirrors the same growing trend as total assets, indicating that any adjustments made do not significantly alter the overall asset growth narrative.

Overall, the company shows a healthy asset growth trend, which typically would support higher operational capacity or market position strengthening. No decline or volatility in asset levels is noted, which reinforces a stable growth trajectory within the period analyzed.


Adjustments to Current Liabilities

Netflix Inc., adjusted current liabilities

US$ in thousands

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
As Reported
Current liabilities
Adjustments
Less: Current deferred revenue
After Adjustment
Adjusted current liabilities

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).

The analysis of the financial data reveals several notable trends in the company's current liabilities over the given periods. Current liabilities, which represent the company's short-term financial obligations, have shown fluctuations as well as a general upward trajectory toward the later years.

Current Liabilities
The values for current liabilities started at approximately 7.81 billion US dollars at the end of 2020. There was an increase to about 8.49 billion in 2021, followed by a decrease to roughly 7.93 billion in 2022. This was succeeded by an increase again to around 8.86 billion in 2023, and a significant rise to approximately 10.76 billion by the end of 2024. This pattern indicates volatility with an overall rising trend toward the most recent year, signaling potential growth in short-term obligations or increased operational scale.
Adjusted Current Liabilities
The adjusted current liabilities, which likely account for specific adjustments or exclusions, follow a pattern similar to the unadjusted liabilities but at a generally lower level. Starting at about 6.69 billion in 2020, the value rose to 7.28 billion in 2021 before again decreasing to about 6.67 billion in 2022. Subsequently, it increased to approximately 7.42 billion in 2023 and showed a marked rise to around 9.23 billion in 2024. This trend reinforces the observation of increasing short-term obligations or adjustments made to liabilities over time.

Overall, both the reported and adjusted current liabilities demonstrate a degree of volatility between years but with a clear trend toward higher short-term liabilities by the end of 2024. This could reflect strategic financial management decisions, changes in operational activities, or shifts in the company's liquidity strategy. The increases in the most recent year are particularly notable and may warrant further investigation into the underlying causes, such as capital investment needs, increased operational expenses, or external market conditions impacting the company’s financial structure.


Adjustments to Total Liabilities

Netflix Inc., adjusted total liabilities

US$ in thousands

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
As Reported
Total liabilities
Adjustments
Add: Operating lease liability (before adoption of FASB Topic 842)1
Less: Deferred tax liabilities (classified as Other non-current liabilities)2
Less: Deferred revenue
After Adjustment
Adjusted total liabilities

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 Operating lease liability (before adoption of FASB Topic 842). See details »

2 Deferred tax liabilities (classified as Other non-current liabilities). See details »

Analysis of the given annual financial data indicates a relatively stable trend in both total and adjusted total liabilities over the five-year period from 2020 to 2024.

Total Liabilities
Total liabilities initially increased from approximately 28.2 billion USD in 2020 to about 28.7 billion USD in 2021. However, they then decreased to roughly 27.8 billion USD in 2022 before rising again to 28.1 billion USD in 2023 and further to around 28.9 billion USD in 2024. This pattern suggests a fluctuating liability structure with a tendency to revert near the initial level after a dip in 2022.
Adjusted Total Liabilities
Adjusted total liabilities show a similar trajectory, starting at about 27.1 billion USD in 2020 and rising to approximately 27.5 billion USD in 2021. A decline followed to around 26.6 billion USD in 2022 and remained relatively stable with minor increase to roughly 26.6 billion USD in 2023, before rising again slightly to approximately 27.3 billion USD in 2024.

Overall, the data reflects a modest fluctuation in liabilities with no drastic long-term increases or decreases. The adjustments to total liabilities appear to mirror the general liability trend but consistently present slightly lower levels, indicating some reclassification or refinement in measurement. The pattern indicates careful liability management, maintaining liabilities within a defined range over the years analyzed.


Adjustments to Stockholders’ Equity

Netflix Inc., adjusted stockholders’ equity

US$ in thousands

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
As Reported
Stockholders’ equity
Adjustments
Less: Net deferred tax assets (liabilities)1
Add: Deferred revenue
After Adjustment
Adjusted stockholders’ equity

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 Net deferred tax assets (liabilities). See details »

The financial data indicates a consistent upward trend in both stockholders' equity and adjusted stockholders' equity over the five-year period. Stockholders’ equity increased steadily from approximately 11.07 billion USD at the end of 2020 to about 24.74 billion USD by the end of 2024. This represents more than a doubling of the equity base, reflecting overall growth in the company’s net worth.

The adjusted stockholders’ equity, which may account for certain adjustments or revaluations, exhibits a similar positive trend. It rose from roughly 11.59 billion USD at the end of 2020 to nearly 25.09 billion USD in 2024. This parallel increase suggests consistent enhancement of the company’s adjusted net equity position, maintaining a margin above the reported stockholders' equity throughout the period.

Years 2020 to 2022
Both equity measures showed strong growth, with stockholders’ equity increasing by more than 8 billion USD and adjusted stockholders’ equity closely mirroring this rise. This period features the most significant absolute growth in equity, indicating potentially favorable operational results or capital inflows.
Year 2023
A slight decline is observed in both stockholders’ equity and adjusted stockholders’ equity compared to 2022 figures. Stockholders’ equity decreased marginally, suggesting a possible one-time adjustment or a less profitable year. Nevertheless, both equity metrics remain significantly higher than the 2020 and 2021 values.
Year 2024
The equity levels rebounded with a substantial increase, reaching new highs for the period analyzed. This recovery indicates an improvement in financial position or retention of earnings contributing to equity growth.

Overall, the data reflects a robust strengthening of the company’s financial base through increased stockholders’ equity, with a temporary dip in 2023 followed by a recovery in 2024. The consistency between stockholders’ equity and adjusted stockholders’ equity values indicates stability in accounting adjustments or revaluations applied to the equity figures.


Adjustments to Capitalization Table

Netflix Inc., adjusted capitalization table

US$ in thousands

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
As Reported
Short-term debt
Long-term debt
Total reported debt
Stockholders’ equity
Total reported capital
Adjustments to Debt
Add: Operating lease liability (before adoption of FASB Topic 842)1
Add: Current operating lease liabilities (included in Accrued expenses and other liabilities)2
Add: Non-current operating lease liabilities (included in Other non-current liabilities)3
Adjusted total debt
Adjustments to Equity
Less: Net deferred tax assets (liabilities)4
Add: Deferred revenue
Adjusted stockholders’ equity
After Adjustment
Adjusted total capital

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 Operating lease liability (before adoption of FASB Topic 842). See details »

2 Current operating lease liabilities (included in Accrued expenses and other liabilities). See details »

3 Non-current operating lease liabilities (included in Other non-current liabilities). See details »

4 Net deferred tax assets (liabilities). See details »

The financial data reveals several noteworthy trends in the company's capital structure and equity position over the five-year period.

Total Reported Debt
The total reported debt decreased steadily from 16.31 billion US dollars in 2020 to 14.35 billion in 2022, indicating a reduction in nominal debt levels during these years. However, there was a slight increase in 2023 to 14.54 billion, followed by a more significant rise to 15.58 billion in 2024, suggesting renewed borrowing or debt accumulation in the most recent periods.
Stockholders’ Equity
Stockholders’ equity experienced continuous growth throughout the period. Starting at approximately 11.07 billion US dollars in 2020, it advanced consistently year-on-year to reach 24.74 billion by 2024. This represents a substantial strengthening in equity, reflecting retained earnings, capital infusions, or other equity-enhancing activities.
Total Reported Capital
Total reported capital, the sum of reported debt and equity, increased steadily from 27.37 billion in 2020 to 40.33 billion in 2024. This upward trend demonstrates overall growth in the company’s capital base, driven primarily by increasing equity since debt fluctuated.
Adjusted Total Debt
Adjusted total debt figures start higher than reported debt, at 18.51 billion in 2020, indicating possible adjustments for off-balance-sheet items or other considerations. This adjusted debt followed a decreasing trend through 2022, dropping to 16.93 billion, then stabilized slightly in 2023 at 16.97 billion, before rising again to 17.99 billion in 2024. This pattern mirrors the reported debt trend but at higher absolute levels.
Adjusted Stockholders’ Equity
Adjusted stockholders’ equity also shows consistent growth, increasing from 11.59 billion in 2020 to 25.09 billion in 2024. The consistent rise in both reported and adjusted equity underscores a robust improvement in the company’s net asset position when considering all relevant accounting adjustments.
Adjusted Total Capital
The adjusted total capital mirrored the increases seen in adjusted equity and debt, growing from 30.10 billion in 2020 to 43.08 billion in 2024. The growth trend demonstrates that the company’s total capital base, when considering adjustments, expanded consistently over the period, enhancing its financial capacity.

Overall, the data suggests a strengthening financial position marked by increasing equity and capital base, despite fluctuations in debt levels. The debt reduction phase between 2020 and 2022 was followed by a renewed increase in debt in the last two years, possibly reflecting strategic financing decisions. Meanwhile, equity growth has been steady, contributing to a healthier capital structure and improved financial resilience.


Adjustments to Revenues

Netflix Inc., adjusted revenues

US$ in thousands

Microsoft Excel
12 months ended: Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
As Reported
Revenues
Adjustment
Add: Increase (decrease) in deferred revenue
After Adjustment
Adjusted revenues

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).

The financial data reveals a consistent upward trend in both reported and adjusted revenues over the five-year period under review. Revenues have increased steadily from approximately 24.99 billion USD at the end of 2020 to around 39.00 billion USD by the end of 2024. This demonstrates a compound growth trajectory over the years.

Adjusted revenues, which may exclude certain one-time or non-recurring items, also show a similar pattern of gradual increase. Starting slightly above the reported revenues at about 25.19 billion USD in 2020, adjusted revenues rise in line with overall revenue growth to approximately 39.08 billion USD by 2024. The proximity and parallel movement of these two revenue measures suggest that the company's core revenue-generating activities have been expanding consistently, with minimal impact from adjustments or exceptional items.

Revenues
Increased from 24.99 billion USD in 2020 to 39.00 billion USD in 2024, reflecting sustained growth each year.
Adjusted Revenues
Followed a similar growth path, starting at 25.19 billion USD in 2020 and reaching 39.08 billion USD in 2024, indicating steady earnings from primary operations without major fluctuations from adjustments.

Overall, the data indicates that the company maintained strong revenue growth over the five-year period, which is a positive indicator of expanding market demand and/or successful business strategies contributing to increased sales volumes or pricing power. The close alignment of reported and adjusted revenues further supports the consistency and reliability of the revenue streams.


Adjustments to Reported Income

Netflix Inc., adjusted net income

US$ in thousands

Microsoft Excel
12 months ended: Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
As Reported
Net income
Adjustments
Add: Deferred income tax expense (benefit)1
Add: Increase (decrease) in deferred revenue
Add: Other comprehensive income (loss)
After Adjustment
Adjusted net income

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 Deferred income tax expense (benefit). See details »

Net Income Trends
The net income exhibits an overall upward trajectory from 2020 through 2024 with some fluctuations. Beginning at approximately 2.76 billion US dollars in 2020, the net income nearly doubled to around 5.12 billion US dollars by the end of 2021. A slight decline is observed in 2022, dropping to approximately 4.49 billion US dollars. This is followed by a recovery and increase in 2023, reaching about 5.41 billion US dollars. The year 2024 shows a significant surge, with net income rising sharply to approximately 8.71 billion US dollars. This pattern indicates strong profitability growth toward the end of the period, with a notable dip in the middle.
Adjusted Net Income Trends
The adjusted net income generally follows a similar pattern to the net income, suggesting consistent adjustments across the years. Starting at roughly 3.09 billion US dollars in 2020, it increases to about 5.32 billion US dollars in 2021. It then declines to around 4.24 billion US dollars in 2022, mirroring the dip observed in net income. An upward trend resumes in 2023, reaching approximately 5.04 billion US dollars, and accelerates in 2024 to approximately 8.78 billion US dollars. The adjusted figures remain slightly higher than the reported net income every year, indicating ongoing adjustments that enhance the income value.
Comparative Insights
The parallel trends between net income and adjusted net income reflect consistent financial performance adjustments over the period. Both metrics demonstrate resilience with growth, particularly notable in the last year, signaling improving operational efficiency or favorable market conditions. The temporary decline in 2022 could suggest transitional challenges or external factors impacting profitability during that year. The strong rebound post-2022 underscores effective management responses or recovery in business dynamics.