Document
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
(Mark One)
| |
x | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the quarterly period ended June 30, 2016
OR
| |
o | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the transition period from to
Commission File Number: 001-35727
Netflix, Inc.
(Exact name of Registrant as specified in its charter)
|
| |
Delaware | 77-0467272 |
(State or other jurisdiction of incorporation or organization) | (I.R.S. Employer Identification Number) |
100 Winchester Circle, Los Gatos, California 95032
(Address and zip code of principal executive offices)
(408) 540-3700
(Registrant’s telephone number, including area code)
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports) and (2) has been subject to such filing requirements for the past 90 days. Yes x No o
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes x No o
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.
|
| | | | |
Large accelerated filer | x | | Accelerated filer | o |
Non-accelerated filer | o | (Do not check if a smaller reporting company) | Smaller reporting company | o |
Indicate by check mark whether the registrant is a shell company (as defined by Rule 12b-2 of the Exchange Act). Yes o No x
As of June 30, 2016, there were 428,725,388 shares of the registrant’s common stock, par value $0.001, outstanding.
Table of Contents
|
| | |
| | Page |
| Part I. Financial Information | |
Item 1. | Consolidated Financial Statements | |
| | |
| | |
| | |
| | |
| | |
Item 2. | | |
Item 3. | | |
Item 4. | | |
| Part II. Other Information | |
Item 1. | | |
Item 1A. | | |
Item 6. | | |
| | |
| | |
NETFLIX, INC.
Consolidated Statements of Operations
(unaudited)
(in thousands, except per share data)
|
| | | | | | | | | | | | | | | |
| Three Months Ended | | Six Months Ended |
| June 30, 2016 | | June 30, 2015 | | June 30, 2016 | | June 30, 2015 |
Revenues | $ | 2,105,204 |
| | $ | 1,644,694 |
| | $ | 4,062,940 |
| | $ | 3,217,823 |
|
Cost of revenues | 1,473,098 |
| | 1,121,752 |
| | 2,842,638 |
| | 2,168,153 |
|
Marketing | 216,029 |
| | 197,140 |
| | 424,039 |
| | 391,817 |
|
Technology and development | 207,300 |
| | 155,061 |
| | 410,808 |
| | 298,167 |
|
General and administrative | 138,407 |
| | 95,906 |
| | 265,632 |
| | 187,395 |
|
Operating income | 70,370 |
| | 74,835 |
| | 119,823 |
| | 172,291 |
|
Other income (expense): | | | | | | | |
Interest expense | (35,455 | ) | | (35,217 | ) | | (70,992 | ) | | (61,954 | ) |
Interest and other income (expense) | 16,317 |
| | 872 |
| | 42,280 |
| | (31,421 | ) |
Income before income taxes | 51,232 |
| | 40,490 |
| | 91,111 |
| | 78,916 |
|
Provision for income taxes | 10,477 |
| | 14,155 |
| | 22,698 |
| | 28,885 |
|
Net income | $ | 40,755 |
| | $ | 26,335 |
| | $ | 68,413 |
| | $ | 50,031 |
|
Earnings per share: | | | | | | | |
Basic | $ | 0.10 |
| | $ | 0.06 |
| | $ | 0.16 |
| | $ | 0.12 |
|
Diluted | $ | 0.09 |
| | $ | 0.06 |
| | $ | 0.16 |
| | $ | 0.12 |
|
Weighted-average common shares outstanding: | | | | | | | |
Basic | 428,483 |
| | 425,340 |
| | 428,300 |
| | 424,486 |
|
Diluted | 438,154 |
| | 436,097 |
| | 438,073 |
| | 434,958 |
|
See accompanying notes to the consolidated financial statements.
NETFLIX, INC.
Consolidated Statements of Comprehensive Income
(unaudited)
(in thousands)
|
| | | | | | | | | | | | | | | |
| Three Months Ended | | Six Months Ended |
| June 30, 2016 | | June 30, 2015 | | June 30, 2016 | | June 30, 2015 |
Net income | $ | 40,755 |
| | $ | 26,335 |
| | $ | 68,413 |
| | $ | 50,031 |
|
Other comprehensive income (loss): | | | | | | | |
Foreign currency translation adjustments | (4,446 | ) | | 5,560 |
| | 3,096 |
| | (33,930 | ) |
Change in unrealized gains (losses) on available-for-sale securities, net of tax of $388, $25, $1,222 and $158, respectively | 636 |
| | (526 | ) | | 2,001 |
| | 256 |
|
Total other comprehensive income (loss) | (3,810 | ) | | 5,034 |
| | 5,097 |
| | (33,674 | ) |
Comprehensive income | $ | 36,945 |
| | $ | 31,369 |
| | $ | 73,510 |
| | $ | 16,357 |
|
See accompanying notes to the consolidated financial statements.
NETFLIX, INC.
Consolidated Statements of Cash Flows
(unaudited)
(in thousands) |
| | | | | | | | | | | | | | | |
| Three Months Ended | | Six Months Ended |
| June 30, 2016 | | June 30, 2015 | | June 30, 2016 | | June 30, 2015 |
Cash flows from operating activities: | | | | | | | |
Net income | $ | 40,755 |
| | $ | 26,335 |
| | $ | 68,413 |
| | $ | 50,031 |
|
Adjustments to reconcile net income to net cash used in operating activities: | | | | | | | |
Additions to streaming content assets | (1,791,766 | ) | | (1,276,643 | ) | | (4,108,365 | ) | | (2,916,860 | ) |
Change in streaming content liabilities | 238,517 |
| | 191,154 |
| | 1,144,240 |
| | 817,479 |
|
Amortization of streaming content assets | 1,175,361 |
| | 822,600 |
| | 2,233,882 |
| | 1,572,118 |
|
Amortization of DVD content assets | 20,021 |
| | 20,813 |
| | 40,462 |
| | 41,998 |
|
Depreciation and amortization of property, equipment and intangibles | 14,131 |
| | 15,581 |
| | 28,929 |
| | 30,748 |
|
Stock-based compensation expense | 44,112 |
| | 28,590 |
| | 86,534 |
| | 56,031 |
|
Excess tax benefits from stock-based compensation | (13,323 | ) | | (39,427 | ) | | (24,639 | ) | | (68,428 | ) |
Other non-cash items | 9,040 |
| | 6,682 |
| | 21,797 |
| | 12,988 |
|
Deferred taxes | (17,876 | ) | | (4,232 | ) | | (34,479 | ) | | (41,274 | ) |
Changes in operating assets and liabilities: | | | | | | | |
Other current assets | 24,091 |
| | (36,648 | ) | | 38,399 |
| | 14,753 |
|
Accounts payable | 8,795 |
| | 6,447 |
| | (11,103 | ) | | (4,178 | ) |
Accrued expenses | 2,099 |
| | 41,624 |
| | 43,331 |
| | 77,546 |
|
Deferred revenue | 22,753 |
| | 16,414 |
| | 50,255 |
| | 27,168 |
|
Other non-current assets and liabilities | (3,003 | ) | | (633 | ) | | (32,539 | ) | | 21,155 |
|
Net cash used in operating activities | (226,293 | ) | | (181,343 | ) | | (454,883 | ) | | (308,725 | ) |
Cash flows from investing activities: | | | | | | | |
Acquisition of DVD content assets | (17,924 | ) | | (19,786 | ) | | (41,131 | ) | | (42,692 | ) |
Purchases of property and equipment | (10,814 | ) | | (27,538 | ) | | (19,239 | ) | | (40,574 | ) |
Change in other assets | 907 |
| | (639 | ) | | 551 |
| | (414 | ) |
Purchases of short-term investments | (18,492 | ) | | (67,949 | ) | | (53,454 | ) | | (158,889 | ) |
Proceeds from sale of short-term investments | 18,752 |
| | 48,412 |
| | 26,940 |
| | 100,360 |
|
Proceeds from maturities of short-term investments | 24,675 |
| | 19,170 |
| | 87,700 |
| | 51,057 |
|
Net cash (used in) provided by investing activities | (2,896 | ) | | (48,330 | ) | | 1,367 |
| | (91,152 | ) |
Cash flows from financing activities: | | | | | | | |
Proceeds from issuance of common stock | 4,232 |
| | 23,804 |
| | 7,768 |
| | 34,720 |
|
Proceeds from issuance of debt | — |
| | — |
| | — |
| | 1,500,000 |
|
Issuance costs | — |
| | (397 | ) | | — |
| | (17,629 | ) |
Excess tax benefits from stock-based compensation | 13,323 |
| | 39,427 |
| | 24,639 |
| | 68,428 |
|
Other financing activities | 57 |
| | (287 | ) | | 112 |
| | (538 | ) |
Net cash provided by financing activities | 17,612 |
| | 62,547 |
| | 32,519 |
| | 1,584,981 |
|
Effect of exchange rate changes on cash and cash equivalents | (2,742 | ) | | 6,221 |
| | 2,592 |
| | (4,840 | ) |
Net (decrease) increase in cash and cash equivalents | (214,319 | ) | | (160,905 | ) | | (418,405 | ) | | 1,180,264 |
|
Cash and cash equivalents, beginning of period | 1,605,244 |
| | 2,454,777 |
| | 1,809,330 |
| | 1,113,608 |
|
Cash and cash equivalents, end of period | $ | 1,390,925 |
| | $ | 2,293,872 |
| | $ | 1,390,925 |
| | $ | 2,293,872 |
|
See accompanying notes to the consolidated financial statements.
NETFLIX, INC.
Consolidated Balance Sheets
(in thousands, except share and par value data)
|
| | | | | | | |
| As of |
| June 30, 2016 | | December 31, 2015 |
| (unaudited) | | |
Assets | | | |
Current assets: | | | |
Cash and cash equivalents | $ | 1,390,925 |
| | $ | 1,809,330 |
|
Short-term investments | 443,303 |
| | 501,385 |
|
Current content assets, net | 3,349,262 |
| | 2,905,998 |
|
Other current assets | 203,428 |
| | 215,127 |
|
Total current assets | 5,386,918 |
| | 5,431,840 |
|
Non-current content assets, net | 5,742,938 |
| | 4,312,817 |
|
Property and equipment, net | 162,864 |
| | 173,412 |
|
Other non-current assets | 300,787 |
| | 284,802 |
|
Total assets | $ | 11,593,507 |
| | $ | 10,202,871 |
|
Liabilities and Stockholders’ Equity | | | |
Current liabilities: | | | |
Current content liabilities | $ | 3,242,330 |
| | $ | 2,789,023 |
|
Accounts payable | 240,458 |
| | 253,491 |
|
Accrued expenses | 172,073 |
| | 140,389 |
|
Deferred revenue | 396,976 |
| | 346,721 |
|
Total current liabilities | 4,051,837 |
| | 3,529,624 |
|
Non-current content liabilities | 2,698,520 |
| | 2,026,360 |
|
Long-term debt | 2,373,085 |
| | 2,371,362 |
|
Other non-current liabilities | 54,231 |
| | 52,099 |
|
Total liabilities | 9,177,673 |
| | 7,979,445 |
|
Commitments and contingencies (Note 6) |
|
| |
|
|
Stockholders’ equity: | | | |
Common stock, $0.001 par value; 4,990,000,000 shares authorized at June 30, 2016 and December 31, 2015; 428,725,388 and 427,940,440 issued and outstanding at June 30, 2016 and December 31, 2015, respectively | 1,443,707 |
| | 1,324,809 |
|
Accumulated other comprehensive loss | (38,211 | ) | | (43,308 | ) |
Retained earnings | 1,010,338 |
| | 941,925 |
|
Total stockholders’ equity | 2,415,834 |
| | 2,223,426 |
|
Total liabilities and stockholders’ equity | $ | 11,593,507 |
| | $ | 10,202,871 |
|
See accompanying notes to the consolidated financial statements.
NETFLIX, INC.
Notes to Consolidated Financial Statements
(unaudited)
1. Basis of Presentation and Summary of Significant Accounting Policies
The accompanying consolidated interim financial statements of Netflix, Inc. and its wholly owned subsidiaries (the “Company”) have been prepared in conformity with accounting principles generally accepted in the United States (“U.S.”) and are consistent in all material respects with those applied in the Company’s Annual Report on Form 10-K for the year ended December 31, 2015 filed with the Securities and Exchange Commission (the “SEC”) on January 28, 2016. The preparation of consolidated financial statements in conformity with U.S. generally accepted accounting principles (“GAAP”) requires management to make estimates and judgments that affect the amounts reported in the consolidated financial statements and accompanying notes. Significant items subject to such estimates and assumptions include the streaming content asset amortization policy; the recognition and measurement of income tax assets and liabilities; and the valuation of stock-based compensation. The Company bases its estimates on historical experience and on various other assumptions that the Company believes to be reasonable under the circumstances. On a regular basis, the Company evaluates the assumptions, judgments and estimates. Actual results may differ from these estimates.
The interim financial information is unaudited, but reflects all normal recurring adjustments that are, in the opinion of management, necessary to fairly present the information set forth herein. The interim financial statements should be read in conjunction with the audited financial statements and related notes included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2015. Interim results are not necessarily indicative of the results for a full year.
The Company has three reportable segments: Domestic streaming, International streaming and Domestic DVD, all of which derive revenue from monthly membership fees. See Note 10 for further detail on the Company's segments.
There have been no material changes in the Company’s significant accounting policies as compared to the significant accounting policies described in the Company’s Annual Report on Form 10-K for the year ended December 31, 2015.
Certain prior year amounts have been reclassified to conform to the current year presentation in the consolidated financial statements. The Company reclassified the change in prepaid content of $3.0 million and $31.3 million for the three and six months ended June 30, 2015, from "Other current assets" to "Additions to streaming content assets" on the Consolidated Statements of Cash Flows.
In May 2014, the Financial Accounting Standards Board ("FASB") issued Accounting Standards Update ("ASU") 2014-09, Revenue from Contracts with Customers (Topic 606) which amended the existing accounting standards for revenue recognition. ASU 2014-09 establishes principles for recognizing revenue upon the transfer of promised goods or services to customers, in an amount that reflects the expected consideration received in exchange for those goods or services. In July 2015, the FASB deferred the effective date for annual reporting periods beginning after December 15, 2017 (including interim reporting periods within those periods). Early adoption is permitted to the original effective date for annual reporting periods beginning after December 15, 2016 (including interim reporting periods within those periods). The amendments may be applied retrospectively to each prior period presented or retrospectively with the cumulative effect recognized as of the date of initial application. The Company will adopt ASU 2014-09 in the first quarter of 2018 and apply it retrospectively. The Company does not expect the impact on its consolidated financial statements to be material.
In February 2016, the FASB issued ASU 2016-02, Leases (Topic 842) in order to increase transparency and comparability among organizations by recognizing lease assets and lease liabilities on the balance sheet for those leases classified as operating leases under previous GAAP. ASU 2016-02 requires that a lessee should recognize a liability to make lease payments (the lease liability) and a right-of-use asset representing its right to use the underlying asset for the lease term on the balance sheet. ASU 2016-02 is effective for fiscal years beginning after December 15, 2018 (including interim periods within those periods) using a modified retrospective approach and early adoption is permitted. The Company is currently in the process of evaluating the impact of adoption of the ASU on its consolidated financial statements.
In March 2016, the FASB issued ASU 2016-09, Improvements to Employee Share-Based Payment Accounting, which amends Accounting Standards Codification ("ASC") Topic 718, Compensation – Stock Compensation. ASU 2016-09 simplifies several aspects of the accounting for share-based payment transactions, including the income tax consequences, classification of awards as either equity or liabilities, and classification on the statement of cash flows. ASU 2016-09 is effective for fiscal years beginning after December 15, 2016, and interim periods within those fiscal years and early adoption is permitted. The Company will adopt ASU 2016-09 in the first quarter of 2017 and is currently in the process of evaluating the impact of adoption of the ASU on its consolidated financial statements.
2. Earnings Per Share
Basic earnings per share is computed using the weighted-average number of outstanding shares of common stock during the period. Diluted earnings per share is computed using the weighted-average number of outstanding shares of common stock and, when dilutive, potential common shares outstanding during the period. Potential common shares consist of incremental shares issuable upon the assumed exercise of stock options. The computation of earnings per share is as follows:
|
| | | | | | | | | | | | | | | |
| Three Months Ended | | Six Months Ended |
| June 30, 2016 | | June 30, 2015 | | June 30, 2016 | | June 30, 2015 |
| (in thousands, except per share data) |
Basic earnings per share: | | | | | | | |
Net income | $ | 40,755 |
| | $ | 26,335 |
| | $ | 68,413 |
| | $ | 50,031 |
|
Shares used in computation: | | | | | | | |
Weighted-average common shares outstanding | 428,483 |
| | 425,340 |
| | 428,300 |
| | 424,486 |
|
Basic earnings per share | $ | 0.10 |
| | $ | 0.06 |
| | $ | 0.16 |
| | $ | 0.12 |
|
| | | | | | | |
Diluted earnings per share: | | | | | | | |
Net income | $ | 40,755 |
| | $ | 26,335 |
| | $ | 68,413 |
| | $ | 50,031 |
|
Shares used in computation: | | | | | | | |
Weighted-average common shares outstanding | 428,483 |
| | 425,340 |
| | 428,300 |
| | 424,486 |
|
Employee stock options | 9,671 |
| | 10,757 |
| | 9,773 |
| | 10,472 |
|
Weighted-average number of shares | 438,154 |
| | 436,097 |
| | 438,073 |
| | 434,958 |
|
Diluted earnings per share | $ | 0.09 |
| | $ | 0.06 |
| | $ | 0.16 |
| | $ | 0.12 |
|
Employee stock options with exercise prices greater than the average market price of the common stock were excluded from the diluted calculation as their inclusion would have been anti-dilutive. The following table summarizes the potential common shares excluded from the diluted calculation:
|
| | | | | | | | | | | |
| Three Months Ended | | Six Months Ended |
| June 30, 2016 | | June 30, 2015 | | June 30, 2016 | | June 30, 2015 |
| (in thousands) |
Employee stock options | 1,930 |
| | 80 |
| | 1,634 |
| | 938 |
|
3. Short-term Investments
The Company’s investment policy is consistent with the definition of available-for-sale securities. The Company does not buy and hold securities principally for the purpose of selling them in the near future. The Company’s policy is focused on the preservation of capital, liquidity and investment return. From time to time, the Company may sell certain securities but the objectives are generally not to generate profits on short-term differences in price. The following tables summarize, by major security type, the Company’s assets that are measured at fair value on a recurring basis and are categorized using the fair value hierarchy and where they are classified on the Consolidated Balance Sheets:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
| As of June 30, 2016 |
| Amortized Cost | | Gross Unrealized Gains | | Gross Unrealized Losses | | Estimated Fair Value | | Cash and cash equivalents | | Short-term investments | | Non-current assets (1) |
| (in thousands) |
Cash | $ | 851,449 |
| | $ | — |
| | $ | — |
| | $ | 851,449 |
| | $ | 848,875 |
| | $ | — |
| | $ | 2,574 |
|
Level 1 securities: | | | | | | | | | | | | | |
Money market funds | 543,564 |
| | — |
| | — |
| | 543,564 |
| | 542,050 |
| | — |
| | 1,514 |
|
Level 2 securities: | | | | | | | | | | | | | |
Corporate debt securities | 200,366 |
| | 1,195 |
| | (49 | ) | | 201,512 |
| | — |
| | 201,512 |
| | — |
|
Government securities | 230,815 |
| | 759 |
| | — |
| | 231,574 |
| | — |
| | 231,574 |
| | — |
|
Agency securities | 10,209 |
| | 8 |
| | — |
| | 10,217 |
| | — |
| | 10,217 |
| | — |
|
Total | $ | 1,836,403 |
| | $ | 1,962 |
| | $ | (49 | ) | | $ | 1,838,316 |
| | $ | 1,390,925 |
| | $ | 443,303 |
| | $ | 4,088 |
|
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
| As of December 31, 2015 |
| Amortized Cost | | Gross Unrealized Gains | | Gross Unrealized Losses | | Estimated Fair Value | | Cash and cash equivalents | | Short-term investments | | Non-current assets (1) |
| (in thousands) |
Cash | $ | 1,708,220 |
| | $ | — |
| | $ | — |
| | $ | 1,708,220 |
| | $ | 1,706,592 |
| | $ | — |
| | $ | 1,628 |
|
Level 1 securities: | | | | | | | | | | | | | |
Money market funds | 107,199 |
| | — |
| | — |
| | 107,199 |
| | 102,738 |
| | — |
| | 4,461 |
|
Level 2 securities: | | | | | | | | | | | | | |
Corporate debt securities | 240,867 |
| | 154 |
| | (409 | ) | | 240,612 |
| | — |
| | 240,612 |
| | — |
|
Government securities | 235,252 |
| | — |
| | (1,046 | ) | | 234,206 |
| | — |
| | 234,206 |
| | — |
|
Agency securities | 26,576 |
| | — |
| | (9 | ) | | 26,567 |
| | — |
| | 26,567 |
| | — |
|
Total | $ | 2,318,114 |
| | $ | 154 |
| | $ | (1,464 | ) | | $ | 2,316,804 |
| | $ | 1,809,330 |
| | $ | 501,385 |
| | $ | 6,089 |
|
(1) Primarily restricted cash that is related to workers compensation deposits and letter of credit agreements.
Fair value is a market-based measurement that should be determined based on the assumptions that market participants would use in pricing an asset or liability. The hierarchy level assigned to each security in the Company’s available-for-sale portfolio and cash equivalents is based on its assessment of the transparency and reliability of the inputs used in the valuation of such instrument at the measurement date. The fair value of available-for-sale securities and cash equivalents included in the Level 1 category is based on quoted prices that are readily and regularly available in an active market. The fair value of available-for-sale securities included in the Level 2 category is based on observable inputs, such as quoted prices for similar assets at the measurement date; quoted prices in markets that are not active; or other inputs that are observable, either directly or indirectly. These values were obtained from an independent pricing service and were evaluated using pricing models that vary by asset class and may incorporate available trade, bid and other market information and price quotes from well-established independent pricing vendors and broker-dealers. The Company's procedures include controls to ensure that appropriate fair values are recorded, such as comparing prices obtained from multiple independent sources. See Note 5 to the consolidated financial statements for further information regarding the fair value of the Company’s senior notes.
The Company does not intend to sell the investments that are in an unrealized loss position and it is not likely that the Company will be required to sell any investments before recovery of their amortized cost basis. As such, the Company does not consider those investments with an unrealized loss to be other-than-temporarily impaired at June 30, 2016 or December 31, 2015, respectively. There were no material other-than-temporary impairments or credit losses related to available-for-sale securities in the three and six months ended June 30, 2016 and 2015, respectively. In addition, there were no material gross realized gains or losses in the three and six months ended June 30, 2016 and 2015, respectively.
The estimated fair value of short-term investments by contractual maturity as of June 30, 2016 is as follows:
|
| | | |
| (in thousands) |
Due within one year | $ | 144,035 |
|
Due after one year and through five years | 299,268 |
|
Total short-term investments | $ | 443,303 |
|
4. Balance Sheet Components
Content Assets
Content assets consisted of the following:
|
| | | | | | | |
| As of |
| June 30, 2016 | | December 31, 2015 |
| (in thousands) |
Licensed content, net | $ | 8,349,966 |
| | $ | 6,827,119 |
|
| | | |
Produced content, net |
|
| |
|
|
Released, less amortization | 165,006 |
| | 61,515 |
|
In production | 529,077 |
| | 279,013 |
|
In development | 21,411 |
| | 24,651 |
|
| 715,494 |
| | 365,179 |
|
DVD, net | 26,740 |
| | 26,517 |
|
Total | $ | 9,092,200 |
| | $ | 7,218,815 |
|
| | | |
Current content assets, net | $ | 3,349,262 |
| | $ | 2,905,998 |
|
Non-current content assets, net | $ | 5,742,938 |
| | $ | 4,312,817 |
|
Produced content is included in "Non-current content assets, net" on the Consolidated Balance Sheets. Certain original content, such as House of Cards, is licensed and therefore not included in produced content. Of the produced content that has been released, approximately 32% and 83%, is expected to be amortized over the next twelve and thirty-six months, respectively. The amount of accrued participations and residuals to be paid during the next twelve months is immaterial.
Property and Equipment, Net
Property and equipment and accumulated depreciation consisted of the following:
|
| | | | | | | | | | |
| | As of | | |
| | June 30, 2016 | | December 31, 2015 | | Estimated Useful Lives
|
| | (in thousands) | | |
Information technology assets | | $ | 198,855 |
| | $ | 194,054 |
| | 3 years |
Furniture and fixtures | | 31,330 |
| | 30,914 |
| | 3 years |
Building | | 40,681 |
| | 40,681 |
| | 30 years |
Leasehold improvements | | 108,274 |
| | 107,793 |
| | Over life of lease |
DVD operations equipment | | 82,796 |
| | 88,471 |
| | 5 years |
Capital work-in-progress | | 12,273 |
| | 8,845 |
| |
|
Property and equipment, gross | | 474,209 |
| | 470,758 |
| | |
Less: Accumulated depreciation | | (311,345 | ) | | (297,346 | ) | | |
Property and equipment, net | | $ | 162,864 |
| | $ | 173,412 |
| | |
5. Long-term Debt
As of June 30, 2016, the Company had aggregate outstanding long-term debt of $2,373.1 million, net of $26.9 million of issuance costs, with varying maturities (the "Notes"). Each of the Notes were issued at par and are senior unsecured obligations of the Company. Interest is payable semi-annually at fixed rates.
The following table provides a summary of the Company's Notes and the fair values based on quoted market prices in less active markets as of June 30, 2016 and December 31, 2015:
|
| | | | | | | | | | | | | | | | | |
| | | | | | | | | Level 2 Fair Value as of |
| Principal Amount at Par | | Issuance Date | | Maturity | | Interest Due Dates | | June 30, 2016 | | December 31, 2015 |
| (in millions) | | | | | | | | (in millions) |
5.50% Senior Notes | $ | 700.0 |
| | February 2015 | | 2022 | | April 15 and October 15 | | $ | 729.8 |
| | $ | 717.5 |
|
5.875% Senior Notes | 800.0 |
| | February 2015 | | 2025 | | April 15 and October 15 | | 839.0 |
| | 820.0 |
|
5.750% Senior Notes | 400.0 |
| | February 2014 | | 2024 | | March 1 and September 1 | | 417.0 |
| | 411.0 |
|
5.375% Senior Notes | 500.0 |
| | February 2013 | | 2021 | | February 1 and August 1 | | 531.0 |
| | 525.0 |
|
Each of the Notes are repayable in whole or in part upon the occurrence of a change of control, at the option of the holders, at a purchase price in cash equal to 101% of the principal plus accrued interest. The Company may redeem the Notes prior to maturity in whole or in part at an amount equal to the principal amount thereof plus accrued and unpaid interest and an applicable premium. The Notes include, among other terms and conditions, limitations on the Company's ability to create, incur or allow certain liens; enter into sale and lease-back transactions; create, assume, incur or guarantee additional indebtedness of certain of the Company's subsidiaries; and consolidate or merge with, or convey, transfer or lease all or substantially all of the Company's and its subsidiaries assets, to another person. As of June 30, 2016 and December 31, 2015, the Company was in compliance with all related covenants.
6. Commitments and Contingencies
Streaming Content
As of June 30, 2016, the Company had $13.2 billion of obligations comprised of $3.2 billion included in "Current content liabilities" and $2.7 billion of "Non-current content liabilities" on the Consolidated Balance Sheets and $7.3 billion of obligations that are not reflected on the Consolidated Balance Sheets as they did not then meet the criteria for recognition.
As of December 31, 2015, the Company had $10.9 billion of obligations comprised of $2.8 billion included in "Current content liabilities" and $2.0 billion of "Non-current content liabilities" on the Consolidated Balance Sheets and $6.1 billion of obligations that are not reflected on the Consolidated Balance Sheets as they do not yet meet the criteria for recognition.
The expected timing of payments for these streaming content obligations is as follows:
|
| | | | | | | |
| As of |
| June 30, 2016 | | December 31, 2015 |
| (in thousands) |
Less than one year | $ | 5,544,875 |
| | $ | 4,703,172 |
|
Due after one year and through three years | 6,305,936 |
| | 5,249,147 |
|
Due after three years and through five years | 1,220,827 |
| | 891,864 |
|
Due after five years | 122,371 |
| | 58,048 |
|
Total streaming content obligations | $ | 13,194,009 |
| | $ | 10,902,231 |
|
Content obligations include amounts related to the acquisition, licensing and production of content. Obligations that are in non U.S. dollar currencies are translated to the U.S. dollar at period end rates. A content obligation for the production of original content includes non-cancellable commitments under creative talent and employment agreements. A content obligation for the acquisition and licensing of content is incurred at the time the Company enters into an agreement to obtain future titles. Once a title becomes available, a content liability is generally recorded on the Consolidated Balance Sheets. Certain agreements include the obligation to license rights for unknown future titles, the ultimate quantity and/or fees for which are not yet determinable as of the reporting date. Traditional film output deals, like the U.S. output deal with Disney, or certain TV series license agreements where the number of seasons to be aired is unknown, are examples of such license agreements.
The Company does not include any estimated obligation for these future titles beyond the known minimum amount. However, the unknown obligations are expected to be significant.
Legal Proceedings
From time to time, in the normal course of its operations, the Company is subject to litigation matters and claims, including claims relating to employee relations, business practices and patent infringement. Litigation can be expensive and disruptive to normal business operations. Moreover, the results of complex legal proceedings are difficult to predict and the Company's view of these matters may change in the future as the litigation and events related thereto unfold. The Company expenses legal fees as incurred. The Company records a provision for contingent losses when it is both probable that a liability has been incurred and the amount of the loss can be reasonably estimated. An unfavorable outcome to any legal matter, if material, could have an adverse effect on the Company's operations or its financial position, liquidity or results of operations.
On January 13, 2012, the first of three purported shareholder class action lawsuits was filed in the United States District Court for the Northern District of California against the Company and certain of its officers and directors. Two additional purported shareholder class action lawsuits were filed in the same court on January 27, 2012 and February 29, 2012 alleging substantially similar claims. These lawsuits were consolidated into In re Netflix, Inc., Securities Litigation, Case No. 3:12-cv-00225-SC, and the Court selected lead plaintiffs. On June 26, 2012, lead plaintiffs filed a consolidated complaint which alleged violations of the federal securities laws. The Court dismissed the consolidated complaint with leave to amend on February 13, 2013. Lead plaintiffs filed a first amended consolidated complaint on March 22, 2013. The Court dismissed the first amended consolidated complaint with prejudice on August 20, 2013, and judgment was entered on September 27, 2013. Lead plaintiffs filed a motion to alter or amend the judgment and requested leave to file a second amended complaint on October 25, 2013. On January 17, 2014, the Court denied that motion. On February 18, 2014, lead plaintiffs appealed that decision to the United States Court of Appeals for the Ninth Circuit; oral argument occurred on March 17, 2016. On April 11, 2016, the Ninth Circuit panel affirmed the dismissal of the suit with prejudice.
On November 23, 2011, the first of six purported shareholder derivative suits was filed in the Superior Court of California, Santa Clara County, against the Company and certain of its officers and directors. Five additional purported shareholder derivative suits were subsequently filed: two in the Superior Court of California, Santa Clara County on February 9, 2012 and May 2, 2012; and three in the United States District Court for the Northern District of California on February 13, 2012, February 24, 2012 and April 2, 2012. The purported shareholder derivative suits filed in the Northern District of California have been voluntarily dismissed. On July 5, 2012, the purported shareholder derivative suits filed in Santa Clara County were consolidated into In re Netflix, Inc. Shareholder Derivative Litigation, Case No. 1-12-cv-218399, and lead counsel was appointed. A consolidated complaint was filed on December 4, 2012, with plaintiffs seeking compensatory damages and other relief. The consolidated complaint alleges, among other things, that certain of the Company's current and former officers and directors breached their fiduciary duties, issued false and misleading statements primarily regarding the Company's streaming business, violated accounting rules concerning segment reporting, violated provisions of the California Corporations Code, and wasted corporate assets. The consolidated complaint further alleges that the defendants caused the Company to buy back stock at artificially inflated prices to the detriment of the Company and its shareholders while contemporaneously selling personally held Company stock. The Company filed a demurrer to the consolidated complaint and a motion to stay the derivative litigation in favor of the related federal securities class action on February 4, 2013. On June 21, 2013, the Court granted the motion to stay the derivative litigation pending resolution of the related federal securities class action. Management has determined a potential loss is reasonably possible however, based on its current knowledge, management does not believe that the amount of such possible loss or a range of potential loss is reasonably estimable.
The Company is involved in other litigation matters not listed above but does not consider the matters to be material either individually or in the aggregate at this time. The Company's view of the matters not listed may change in the future as the litigation and events related thereto unfold.
Indemnification
In the ordinary course of business, the Company has entered into contractual arrangements under which it has agreed to provide indemnification of varying scope and terms to business partners and other parties with respect to certain matters, including, but not limited to, losses arising out of the Company’s breach of such agreements and out of intellectual property infringement claims made by third parties. In these circumstances, payment may be conditional on the other party making a claim pursuant to the procedures specified in the particular contract.
The Company's obligations under these agreements may be limited in terms of time or amount, and in some instances, the Company may have recourse against third parties for certain payments. In addition, the Company has entered into indemnification agreements with its
directors and certain of its officers that will require it, among other things, to indemnify them against certain liabilities that may arise by reason of their status or service as directors or officers. The terms of such obligations vary.
It is not possible to make a reasonable estimate of the maximum potential amount of future payments under these or similar agreements due to the conditional nature of the Company’s obligations and the unique facts and circumstances involved in each particular agreement. No amount has been accrued in the accompanying consolidated financial statements with respect to these indemnification obligations.
7. Stockholders’ Equity
Stock Split
In March 2015, the Company's Board of Directors adopted an amendment to the Company's Certificate of Incorporation, to increase the number of shares of capital stock the Company is authorized to issue from 170,000,000 (160,000,000 shares of common stock and 10,000,000 shares of preferred stock), par value $0.001, to 5,000,000,000 (4,990,000,000 shares of common stock and 10,000,000 shares of preferred stock), par value $0.001. This amendment to the Company's certificate of incorporation was approved by the Company's stockholders at the 2015 Annual Meeting held on June 9, 2015.
On June 23, 2015, the Company's Board of Directors declared a seven-for-one stock split in the form of a stock dividend that was paid on July 14, 2015 to all shareholders of record as of July 2, 2015.
Stock Option Plan
In June 2011, the Company adopted the 2011 Stock Plan. The 2011 Stock Plan provides for the grant of incentive stock options to employees and for the grant of non-statutory stock options, stock appreciation rights, restricted stock and restricted stock units to employees, directors and consultants. As of June 30, 2016, 15.1 million shares were reserved for future grants under the 2011 Stock Plan.
A summary of the activities related to the Company’s stock option plans is as follows:
|
| | | | | | | | | | | | | | | |
| | | 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, 2015 | 16,845,316 |
| | 20,995,756 |
| | $ | 32.39 |
| | | | |
Granted | (1,747,540 | ) | | 1,747,540 |
| | 99.75 |
| | | | |
Exercised |
|
| | (784,948 | ) | | 9.85 |
| | | | |
Balances as of June 30, 2016 | 15,097,776 |
| | 21,958,348 |
| | $ | 38.55 |
| | 6.2 | | $ | 1,197,223 |
|
Vested and exercisable as of June 30, 2016 | | | 21,958,348 |
| | $ | 38.55 |
| | 6.2 | | $ | 1,197,223 |
|
The aggregate intrinsic value in the table above represents the total pre-tax intrinsic value (the difference between the Company’s closing stock price on the last trading day of the second quarter of 2016 and the exercise price, multiplied by the number of in-the-money options) that would have been received by the option holders had all option holders exercised their options on the last trading day of the second quarter of 2016. This amount changes based on the fair market value of the Company’s common stock.
A summary of the amounts related to option exercises, is as follows:
|
| | | | | | | | | | | | | |
| Three Months Ended | Six Months Ended |
| June 30, 2016 | June 30, 2015 | | June 30, 2016 | June 30, 2015 |
| (in thousands) |
Total intrinsic value of options exercised | $ | 37,268 |
| $ | 114,783 |
| | $ | 68,725 |
| $ | 195,621 |
|
Cash received from options exercised | $ | 4,232 |
| $ | 23,804 |
| | $ | 7,768 |
| $ | 34,720 |
|
Stock-based Compensation
The following table summarizes the assumptions used to value stock option grants using the lattice-binomial model and the valuation data:
|
| | | | | | | | | | | | | | | |
| Three Months Ended | | Six Months Ended |
| June 30, 2016 | | June 30, 2015 | | June 30, 2016 | | June 30, 2015 |
Dividend yield | — | % | | — | % | | — | % | | — | % |
Expected volatility | 45 | % | | 36 | % | | 45% - 50% |
| | 36 | % |
Risk-free interest rate | 1.83 | % | | 2.05 | % | | 1.83% - 2.04% |
| | 2.03% - 2.05% |
|
Suboptimal exercise factor | 2.48 |
| | 2.47 |
| | 2.48 |
| | 2.47 - 2.48 |
|
Weighted-average fair value (per share) | $ | 48.38 |
| | $ | 32.52 |
| | $ | 49.52 |
| | $ | 29.24 |
|
Total stock-based compensation expense (in thousands) | $ | 44,112 |
| | $ | 28,590 |
| | $ | 86,534 |
| | $ | 56,031 |
|
Total income tax impact on provision (in thousands) | $ | 16,571 |
| | $ | 10,796 |
| | $ | 32,534 |
| | $ | 21,188 |
|
The Company considers several factors in determining the suboptimal exercise factor, including the historical and estimated option exercise behavior.
The Company calculates expected volatility based solely on implied volatility. The Company believes that implied volatility of publicly traded options in its common stock is more reflective of market conditions, and given consistently high trade volumes of the options, can reasonably be expected to be a better indicator of expected volatility than historical volatility of its common stock.
In valuing shares issued under the Company’s employee stock option plans, the Company bases the risk-free interest rate on U.S. Treasury zero-coupon issues with terms similar to the contractual term of the options. The Company does not anticipate paying any cash dividends in the foreseeable future and therefore uses an expected dividend yield of zero in the option valuation model. The Company does not use a post-vesting termination rate as options are fully vested upon grant date.
8. Accumulated Other Comprehensive Loss
The following table summarizes the changes in the accumulated balance of other comprehensive income (loss), net of tax, for the three and six months ended June 30, 2016:
|
| | | | | | | | | | | |
| Foreign currency | | Change in unrealized gains on available-for-sale securities | | Total |
| (in thousands) |
Balance as of March 31, 2016 | $ | (34,960 | ) | | $ | 559 |
| | $ | (34,401 | ) |
Other comprehensive income (loss) before reclassifications | (4,446 | ) | | 636 |
| | (3,810 | ) |
Net decrease in other comprehensive income (loss) | (4,446 | ) | | 636 |
| | (3,810 | ) |
Balance as of June 30, 2016 | $ | (39,406 | ) | | $ | 1,195 |
| | $ | (38,211 | ) |
|
| | | | | | | | | | | |
| Foreign currency | | Change in unrealized gains on available-for-sale securities | | Total |
| (in thousands) |
Balance as of December 31, 2015 | $ | (42,502 | ) | | $ | (806 | ) | | $ | (43,308 | ) |
Other comprehensive income before reclassifications | 3,096 |
| | 2,001 |
| | 5,097 |
|
Net decrease in other comprehensive income | 3,096 |
| | 2,001 |
| | 5,097 |
|
Balance as of June 30, 2016 | $ | (39,406 | ) | | $ | 1,195 |
| | $ | (38,211 | ) |
The amounts reclassified from accumulated other comprehensive loss were immaterial for the three and six months ended June 30, 2016.
9. Income Taxes
The effective tax rates for the three months ended June 30, 2016 and 2015 were 20% and 35%, respectively. The effective tax rates for the six months ended June 30, 2016 and 2015 were 25% and 37%, respectively. The effective tax rate for the three and six months ended June 30, 2016 differed from the Federal statutory rate primarily due to Federal and California research and development ("R&D") credits partially offset by state taxes, foreign taxes and non-deductible expenses. The effective tax rate for the three and six months ended June 30, 2015 differed from the Federal statutory rate primarily due to state taxes, foreign taxes and non-deductible expenses, partially offset by the California R&D credit. The decrease in the Company's effective tax rates for the three and six months ended June 30, 2016 as compared to the three and six months ended June 30, 2015 was primarily attributable to the permanent reinstatement of the Federal R&D credit in the fourth quarter of 2015.
Gross unrecognized tax benefits were $22.4 million and $17.1 million as of June 30, 2016 and December 31, 2015, respectively. The gross unrecognized tax benefits, if recognized by the Company, will result in a reduction of approximately $17.4 million to the provision for income taxes thereby favorably impacting the Company’s effective tax rate. The Company classified unrecognized tax benefits that are expected to result in payment or receipt of cash within one year as “Accrued expenses”. The unrecognized tax benefits that are not expected to result in payment or receipt of cash within one year are classified as “Other non-current liabilities” and a reduction of deferred tax assets which is classified as "Other non-current assets" in the Consolidated Balance Sheets. The Company includes interest and penalties related to unrecognized tax benefits within the "Provision for income taxes" on the Consolidated Statements of Operations and “Other non-current liabilities” in the Consolidated Balance Sheets. Interest and penalties included in the Company’s “Provision for income taxes” were not material in any of the periods presented.
Deferred tax assets include $213.8 million and $180.6 million classified as “Other non-current assets” on the Consolidated Balance Sheets as of June 30, 2016 and December 31, 2015, respectively. In evaluating its ability to realize the net deferred tax assets, the Company considered all available positive and negative evidence, including its past operating results and the forecast of future market growth, forecasted earnings, future taxable income, and prudent and feasible tax planning strategies. As of June 30, 2016 and December 31, 2015, it was considered more likely than not that all deferred tax assets would be realized.
Income tax benefits attributable to the exercise of employee stock options are recorded in additional paid-in-capital. These benefits amounted to $13.3 million and $39.1 million, during the three months ended June 30, 2016 and 2015, respectively, and amounted to $24.6 million and $67.9 million, during the six months ended June 30, 2016 and 2015, respectively.
The Company files U.S. Federal, state and foreign tax returns. The 2014 Federal tax return is subject to examination by the IRS. The 2008 through 2014 state tax returns are subject to examination by state tax authorities. The Company has no significant foreign jurisdiction audits underway. The years 2011 through 2015 remain subject to examination by foreign tax authorities. Given the potential outcome of the current examinations as well as the impact of the current examinations on the potential expiration of the statute of limitations, it is reasonably possible that the balance of unrecognized tax benefits could significantly change within the next twelve months. As of June 30, 2016, the Company has identified gross unrecognized tax benefits of $4.0 million in “Accrued expenses” in the Consolidated Balance Sheets. At this time, an estimate of the range of reasonably possible adjustments to the remaining balance of unrecognized tax benefits of $18.4 million cannot be made.
10. Segment Information
The Company has three reportable segments: Domestic streaming, International streaming and Domestic DVD. Segment information is presented in the same manner that the Company’s chief operating decision maker ("CODM") reviews the operating results in assessing performance and allocating resources. The Company’s CODM reviews revenues and contribution profit (loss) for each of the reportable segments. Contribution profit (loss) is defined as revenues less cost of revenues and marketing expenses incurred by the segment. The Company has aggregated the results of the International operating segments into one reportable segment because these operating segments share similar long-term economic and other qualitative characteristics.
The Domestic streaming segment derives revenues from monthly membership fees for services consisting solely of streaming content to members in the United States. The International streaming segment derives revenues from monthly membership fees for services consisting solely of streaming content to members outside the United States. The Domestic DVD segment derives revenues from monthly membership fees for services consisting solely of DVD-by-mail. Revenues and the related payment card fees are attributed to the operating segment based on the nature of the underlying membership (streaming or DVD) and the geographic region from which the membership originates. There are no internal revenue transactions between the Company’s segments.
The vast majority of the cost of revenues relate to content expenses, which include the amortization of streaming content assets and other costs associated with the licensing and acquisition of streaming content. In connection with the Company's global expansion, content acquired, licensed, and produced increasingly includes global rights. The Company allocates this content between the International and Domestic streaming segments based on estimated fair market value. Content expenses for each streaming segment thus include both expenses directly incurred by the segment as well as an allocation of expenses incurred for global rights. Other costs of revenues such as delivery costs are primarily attributed to the operating segment based on amounts directly incurred by the segment. Marketing expenses consist primarily of
advertising expenses and payments made to device partners which are generally included in the segment in which the expenditures are directly incurred.
The Company's long-lived tangible assets were located as follows:
|
| | | | | | | |
| As of |
| June 30, 2016 | | December 31, 2015 |
| (in thousands) |
United States | $ | 147,812 |
| | $ | 159,566 |
|
International | 15,052 |
| | 13,846 |
|
The following table represents segment information for the three and six months ended June 30, 2016:
|
| | | | | | | | | | | | | | | |
| As of/ Three Months Ended June 30, 2016 |
| Domestic Streaming | | International Streaming | | Domestic DVD | | Consolidated |
| (in thousands) |
Total memberships at end of period (1) | 47,129 |
| | 36,048 |
| | 4,530 |
| | — |
|
Revenues | $ | 1,208,271 |
| | $ | 758,201 |
| | $ | 138,732 |
| | $ | 2,105,204 |
|
Cost of revenues | 707,106 |
| | 698,162 |
| | 67,830 |
| | 1,473,098 |
|
Marketing | 86,806 |
| | 129,223 |
| | — |
| | 216,029 |
|
Contribution profit (loss) | $ | 414,359 |
| | $ | (69,184 | ) | | $ | 70,902 |
| | $ | 416,077 |
|
Other operating expenses | | | | | | | 345,707 |
|
Operating income | | | | | | | 70,370 |
|
Other income (expense) | | | | | | | (19,138 | ) |
Provision for income taxes | | | | | | | 10,477 |
|
Net income | | | | | | | $ | 40,755 |
|
|
| | | | | | | | | | | | | | | |
| As of/ Six Months Ended June 30, 2016 |
| Domestic Streaming | | International Streaming | | Domestic DVD | | Consolidated |
| (in thousands) |
Total memberships at end of period (1) | 47,129 |
| | 36,048 |
| | 4,530 |
| | — |
|
Revenues | $ | 2,369,512 |
| | $ | 1,409,949 |
| | $ | 283,479 |
| | $ | 4,062,940 |
|
Cost of revenues | 1,373,652 |
| | 1,328,061 |
| | 140,925 |
| | 2,842,638 |
|
Marketing | 168,748 |
| | 255,291 |
| | — |
| | 424,039 |
|
Contribution profit (loss) | $ | 827,112 |
| | $ | (173,403 | ) | | $ | 142,554 |
| | $ | 796,263 |
|
Other operating expenses | | | | | | | 676,440 |
|
Operating income | | | | | | | 119,823 |
|
Other income (expense) | | | | | | | (28,712 | ) |
Provision for income taxes | | | | | | | 22,698 |
|
Net income | | | | | | | $ | 68,413 |
|
The following table represents segment information for the three and six months ended June 30, 2015:
|
| | | | | | | | | | | | | | | |
| As of/ Three Months Ended June 30, 2015 |
| Domestic Streaming | | International Streaming | | Domestic DVD | | Consolidated |
| (in thousands) |
Total memberships at end of period (1) | 42,300 |
| | 23,251 |
| | 5,314 |
| | — |
|
Revenues | $ | 1,025,913 |
| | $ | 454,763 |
| | $ | 164,018 |
| | $ | 1,644,694 |
|
Cost of revenues | 612,691 |
| | 422,966 |
| | 86,095 |
| | 1,121,752 |
|
Marketing | 73,427 |
| | 123,713 |
| | — |
| | 197,140 |
|
Contribution profit (loss) | $ | 339,795 |
| | $ | (91,916 | ) | | $ | 77,923 |
| | $ | 325,802 |
|
Other operating expenses | | | | | | | 250,967 |
|
Operating income | | | | | | | 74,835 |
|
Other income (expense) | | | | | | | (34,345 | ) |
Provision for income taxes | | | | | | | 14,155 |
|
Net income | | | | | | | $ | 26,335 |
|
|
| | | | | | | | | | | | | | | |
| As of/ Six Months Ended June 30, 2015 |
| Domestic Streaming | | International Streaming | | Domestic DVD | | Consolidated |
| (in thousands) |
Total memberships at end of period (1) | 42,300 |
| | 23,251 |
| | 5,314 |
| | — |
|
Revenues | $ | 2,010,445 |
| | $ | 870,160 |
| | $ | 337,218 |
| | $ | 3,217,823 |
|
Cost of revenues | 1,195,220 |
| | 798,244 |
| | 174,689 |
| | 2,168,153 |
|
Marketing | 162,978 |
| | 228,839 |
| | — |
| | 391,817 |
|
Contribution profit (loss) | $ | 652,247 |
| | $ | (156,923 | ) | | $ | 162,529 |
| | $ | 657,853 |
|
Other operating expenses | | | | | | | 485,562 |
|
Operating income | | | | | | | 172,291 |
|
Other income (expense) | | | | | | | (93,375 | ) |
Provision for income taxes | | | | | | | 28,885 |
|
Net income | | | | | | | $ | 50,031 |
|
The following table represents the amortization of content assets:
|
| | | | | | | | | | | | | | | |
| Domestic Streaming | | International Streaming | | Domestic DVD | | Consolidated |
| (in thousands) |
Three months ended June 30, | | | | | | | |
2016 | $ | 581,390 |
| | $ | 593,971 |
| | $ | 20,021 |
| | $ | 1,195,382 |
|
2015 | 462,228 |
| | 360,372 |
| | 20,813 |
| | 843,413 |
|
Six months ended June 30, | | | | | | | |
2016 | 1,112,129 |
| | 1,121,753 |
| | 40,462 |
| | 2,274,344 |
|
2015 | 894,217 |
| | 677,901 |
| | 41,998 |
| | 1,614,116 |
|
| |
(1) | A membership (also referred to as a subscription or a member) is defined as the right to receive Netflix service following sign-up and a method of payment being provided. 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. Total members include those who are on a free-trial as long as a method of payment has been provided. 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 except in limited circumstances where a short grace period is offered to ensure the streaming service is not interrupted for members who are impacted by payment processing delays by the Company's banks or integrated payment partners. The number of members in a grace period at any given point is not material. |
| |
Item 2. | Management’s Discussion and Analysis of Financial Condition and Results of Operations |
Forward-Looking Statements
This Quarterly Report on Form 10-Q contains forward-looking statements within the meaning of the federal securities laws. These forward-looking statements include, but are not limited to statements regarding: our core strategy; the impact of, and the Company’s response to, new accounting standards; pricing changes, including their impact on paid memberships and average monthly revenue per paying membership; dividends; impact of foreign currency and exchange rate fluctuations; investments in marketing and content, including original content; cash use in connection with content acquisitions and licensing; contribution margin and free cash flow expectations; unrecognized tax benefits; deferred tax assets; tax settlements; accessing and obtaining additional capital; accounting treatment for changes related to content assets; and future contractual obligations, including unknown streaming content obligations. These forward-looking statements are subject to risks and uncertainties that could cause actual results and events to differ materially from those included in forward-looking statements. Factors that might cause or contribute to such differences include, but are not limited to, those discussed in our Annual Report on Form 10-K for the year ended December 31, 2015 filed with the Securities and Exchange Commission (“SEC”) on January 28, 2016, in particular the risk factors discussed under the heading “Risk Factors” in Part I, Item IA.
We assume no obligation to revise or publicly release any revision to any forward-looking statements contained in this Quarterly Report on Form 10-Q, unless required by law.
Investors and others should note that we announce material financial information to our investors using our investor relations Web site (http://ir.netflix.com), SEC filings, press releases, public conference calls and webcasts. We use these channels, as well as social media, to communicate with our members and the public about our company, our services and other issues. It is possible that the information we post on social media could be deemed to be material information. Therefore, we encourage investors, the media, and others interested in our company to review the information we post on the United States ("U.S.") social media channels listed on our investor relations Web site.
Overview
We are the world’s leading Internet television network with over 83 million streaming members in over 190 countries enjoying more than 125 million hours of TV shows and movies per day, including original series, documentaries and feature films. Members can watch as much as they want, anytime, anywhere, on nearly any Internet-connected screen. Members can play, pause and resume watching, all without commercials or commitments. Additionally, in the U.S., our members can receive DVDs delivered quickly to their homes.
We are a pioneer in the Internet delivery of TV shows and movies, launching our streaming service in 2007. Since this launch, we have developed an ecosystem for Internet-connected screens and have added increasing amounts of content that enable consumers to enjoy TV shows and movies directly on their Internet-connected screens. As a result of these efforts, we have experienced growing consumer acceptance of, and interest in, the delivery of TV shows and movies directly over the Internet. Historically, the first and fourth quarters (October through March) represent our greatest membership growth across our Domestic and International streaming segments and the fewest membership losses in our Domestic DVD segment.
Our core strategy is to grow our streaming membership business globally within the parameters of our consolidated net income and operating segment contribution profit (loss) targets. We are continuously improving our members' experience by expanding our streaming content with a focus on a programming mix of content that delights our members. In addition, we are perpetually enhancing our user interface and extending our streaming service to more Internet-connected screens.
Results of Operations
The following represents our consolidated performance highlights:
|
| | | | | | | | | | |
| As of/ Three Months Ended | | Change |
| June 30, 2016 | | June 30, 2015 | | Q2'16 vs. Q2'15 |
| (in thousands, except revenue per membership and percentages)
|
Global streaming memberships at end of period | 83,177 |
| | 65,551 |
| | 27 | % |
Global streaming average monthly revenue per paying membership | $ | 8.32 |
| | $ | 8.07 |
| | 3 | % |
Revenues | 2,105,204 |
| | 1,644,694 |
| | 28 | % |
Operating income | 70,370 |
| | 74,835 |
| | (6 | )% |
Net income | 40,755 |
| | 26,335 |
| | 55 | % |
Consolidated revenues for the three months ended June 30, 2016 increased $460.5 million as compared to the three months ended June 30, 2015 due to growth in global streaming paying memberships, primarily in our international memberships reflecting our expansion and focus on Netflix as a global Internet TV network. For the three months ended June 30, 2016, average monthly revenue per paying streaming membership increased as a result of increases related to price changes and plan mix. The decrease in operating income for the three months ended June 30, 2016 as compared to the three months ended June 30, 2015 was due primarily to increased content expenses as we continue to acquire, license and produce content, including more Netflix originals, and increased headcount costs to support our international expansion. Although operating income decreased, net income increased as compared to the three months ended June 30, 2015 due to a $14.0 million foreign exchange gain, which resulted primarily from the remeasurement of significant content liabilities denominated in currencies, such as the British pound, that are not the functional currencies of our European and U.S. entities, and a decrease in the effective tax rate resulting from reinstatement of the Federal R&D credit.
We offer three types of streaming membership plans. In the U.S. our "basic" plan is priced at $7.99 per month and includes access to standard definition quality streaming on a single screen at a time. Our "standard" plan is our most popular streaming plan and is priced at $9.99 per month and includes access to high definition quality streaming on two screens concurrently. Our "premium" plan is priced at $11.99 per month and includes access to high definition and ultra-high definition quality content on four screens concurrently. Internationally, the membership plans are structured similarly to the U.S. and range in price from the U.S. dollar equivalent of approximately $5.00 per month to $18.00 per month.
We expect that from time to time the prices of our membership plans in each country may change. For instance, in May 2014, in the U.S., we increased the price of our standard plan from $7.99 per month to $8.99 per month with existing memberships grandfathered for a two year period. In October 2015, in the U.S., we increased the price of this same standard plan from $8.99 per month to $9.99 per month with existing memberships grandfathered for a one year period. In the second quarter of 2016, we began to phase out the grandfathered pricing, giving members the option of electing the basic streaming plan at $7.99 per month, continuing on the standard streaming plan at the higher price of $9.99 per month, or electing the premium plan at $11.99 per month. We will complete the phase out of grandfathered pricing in the second half of 2016. Most of our members under grandfathered pricing are in the U.S. However, the same approach and pricing structures are applied internationally.
The following represents the key elements to our segment results of operations:
| |
• | We define contribution profit (loss) as revenues less cost of revenues and marketing expenses incurred by the segment. We believe this is an important measure of our operating segment performance as it represents each segment's performance before global corporate costs. |
| |
• | For the Domestic and International streaming segments, content expenses, which include the amortization of the streaming content assets and other expenses associated with the licensing and acquisition of streaming content, represent the vast majority of cost of revenues. Streaming content rights were generally obtained for our current geographic regions. As we expand internationally, we obtained additional rights for new geographies. With our global expansion, we now aspire to obtain global rights for our content. We allocate this content between the Domestic and International streaming segments based on estimated fair market value. Other cost of revenues such as streaming delivery expenses, customer service and payment processing fees, including those we pay to our integrated payment partners, tend to be lower as a percentage of total cost of revenues. We have built our own global content delivery network ("Open Connect") to help us efficiently stream a high volume of content to our members over the Internet. Streaming delivery expenses, therefore, include equipment costs related to Open Connect and all third-party costs, such as cloud computing costs, associated with delivering streaming content over the Internet. Cost of revenues in the Domestic DVD segment consist primarily of delivery expenses, content expenses, including amortization of DVD content assets and revenue sharing expenses, and other expenses associated with our DVD processing and customer service centers. Delivery expenses for the Domestic DVD segment consist of the postage costs to mail DVDs to and from our members and the packaging and label costs for the mailers. |
| |
• | For the Domestic and International streaming segments, marketing expenses consist primarily of advertising expenses and payments made to our device partners. Advertising expenses include promotional activities such as digital and television advertising. Payments to our device partners include fixed fee and/or revenue sharing payments. Marketing expenses are incurred by our Domestic and International streaming segments given our focus on building consumer awareness of the streaming offerings, and in particular our original content. Marketing expenses incurred by our International streaming segment have been significant and fluctuate dependent upon the number of international territories in which our streaming service is offered and the timing of the launch of new territories. |
| |
• | We have demonstrated our ability to grow domestic streaming contribution margin as evidenced by the increase in contribution margin from 12% in the fourth quarter of 2011 to 34% in the second quarter of 2016. As a result of our focus on growing the streaming segments, contribution margins for the Domestic and International streaming segments are lower than for our Domestic DVD segment. |
Domestic Streaming Segment
Three months ended June 30, 2016 as compared to the three months ended June 30, 2015
|
| | | | | | | | | | | | | | | |
| | As of/ Three Months Ended | | Change |
| | June 30, 2016 | | June 30, 2015 | | Q2'16 vs. Q2'15 |
| | (in thousands, except revenue per membership and percentages) |
Memberships: | | | | | | | | |
Net additions | | 162 |
| | 903 |
| | (741 | ) | | (82 | )% |
Memberships at end of period | | 47,129 |
| | 42,300 |
| | 4,829 |
| | 11 | % |
Paid memberships at end of period | | 46,004 |
| | 41,057 |
| | 4,947 |
| | 12 | % |
Average monthly revenue per paying membership | | $ | 8.78 |
| | $ | 8.41 |
| | $ | 0.37 |
| | 4 | % |
| | | | | | | | |
Contribution profit: | | | | | | | | |
Revenues | | $ | 1,208,271 |
| | $ | 1,025,913 |
| | $ | 182,358 |
| | 18 | % |
Cost of revenues | | 707,106 |
| | 612,691 |
| | 94,415 |
| | 15 | % |
Marketing | | 86,806 |
| | 73,427 |
| | 13,379 |
| | 18 | % |
Contribution profit | | 414,359 |
| | 339,795 |
| | 74,564 |
| | 22 | % |
Contribution margin | | 34 | % | | 33 | % | | | | |
In the Domestic streaming segment, we derive revenues from monthly membership fees for services consisting solely of streaming content to our members in the United States. The increase in our domestic streaming revenues was primarily due to a 13% growth in the average number of paid memberships, as well as a 4% increase in the average monthly revenue per paying membership, resulting from our price changes and plan mix. Our standard plan continues to be the most popular plan choice for new memberships.
In the second quarter of 2016, we began to phase out grandfathered pricing and will complete this in the second half of 2016. Currently, more than half of our paying members in the United States remain under a grandfathered price plan. During the quarter, cancellations by members whose grandfathered pricing expired were not material and we expect this trend to continue. While the expiration of this grandfathered pricing and the associated media coverage may moderate near term membership growth, by the end of the fourth quarter of 2016, average monthly revenue per paying membership is expected to increase 10% to 20% as compared to the prior year and we believe the overall impact of the expiration of grandfathered pricing will be an increase in revenue.
If we experience higher than expected cancellations of service by members whose grandfathered pricing is expiring, if these members elect the lower priced plan in greater numbers than we expect, or if the associated media coverage has a larger impact than expected on acquisition and / or retention of other members, our paid memberships, average monthly revenue per paying membership and revenues may differ from our expectations.
The increase in domestic streaming cost of revenues was primarily due to an $80.2 million increase in content expenses relating to our existing and new streaming content, including more exclusive and original programming. In addition, streaming delivery expenses increased by $1.5 million and other costs, such as payment processing fees and customer service call centers, increased $12.7 million due to our growing member base.
Domestic marketing expenses increased primarily due to increased public relations spending and increased payments to our device partners.
Our Domestic streaming segment had a contribution margin of 34% for the three months ended June 30, 2016, which increased as compared to the contribution margin of 33% for the three months ended June 30, 2015 due to growth in paid memberships and revenue which continued to outpace content spending. Our 2020 domestic streaming contribution margin target remains at 40%.
Six months ended June 30, 2016 as compared to the six months ended June 30, 2015
|
| | | | | | | | | | | | | | | |
| | As of/ Six Months Ended | | Change |
| | June 30, 2016 | | June 30, 2015 | | YTD'16 vs. YTD'15 |
| | (in thousands, except revenue per membership and percentages) |
Memberships: | | | | | | | | |
Net additions | | 2,391 |
| | 3,186 |
| | (795 | ) | | (25 | )% |
Memberships at end of period | | 47,129 |
| | 42,300 |
| | 4,829 |
| | 11 | % |
Paid memberships at end of period | | 46,004 |
| | 41,057 |
| | 4,947 |
| | 12 | % |
Average monthly revenue per paying membership | | $ | 8.74 |
| | $ | 8.41 |
| | $ | 0.33 |
| | 4 | % |
| | | | | | | | |
Contribution profit: | | | | | | | | |
Revenues | | $ | 2,369,512 |
| | $ | 2,010,445 |
| | $ | 359,067 |
| | 18 | % |
Cost of revenues | | 1,373,652 |
| | 1,195,220 |
| | 178,432 |
| | 15 | % |
Marketing | | 168,748 |
| | 162,978 |
| | 5,770 |
| | 4 | % |
Contribution profit | | 827,112 |
| | 652,247 |
| | 174,865 |
| | 27 | % |
Contribution margin | | 35 | % | | 32 | % | | | | |
The increase in our domestic streaming revenues was primarily due to a 14% growth in the average number of paid memberships as well as the 4% increase in average monthly revenue per paying membership resulting from our price changes and plan mix.
The increase in domestic streaming cost of revenues was primarily due to a $143.7 million increase in content expenses relating to our existing and new streaming content, including more exclusive and original programming. In addition, streaming delivery expenses increased by $12.2 million and other costs, such as payment processing fees and customer service call centers, increased $22.5 million due to our growing member base.
Domestic marketing expenses increased primarily due to increased payments to our device partners.
Our Domestic streaming segment had a contribution margin of 35% for the six months ended June 30, 2016, which increased as compared to the contribution margin of 32% for the six months ended June 30, 2015 due to growth in paid memberships and revenue which outpaced content and marketing spending.
International Streaming Segment
Three months ended June 30, 2016 as compared to the three months ended June 30, 2015
|
| | | | | | | | | | | | | | | |
| | As of /Three Months Ended | | Change |
| | June 30, 2016 | | June 30, 2015 | | Q2'16 vs. Q2'15 |
| | (in thousands, except revenue per membership and percentages) |
Memberships: | | | | | | | | |
Net additions | | 1,515 |
| | 2,374 |
| | (859 | ) | | (36 | )% |
Memberships at end of period | | 36,048 |
| | 23,251 |
| | 12,797 |
| | 55 | % |
Paid memberships at end of period | | 33,892 |
| | 21,649 |
| | 12,243 |
| | 57 | % |
Average monthly revenue per paying membership | | $ | 7.67 |
| | $ | 7.40 |
| | $ | 0.27 |
| | 4 | % |
| | | | | | | | |
Contribution profit (loss): | | | | | | | | |
Revenues | | $ | 758,201 |
| | $ | 454,763 |
| | $ | 303,438 |
| | 67 | % |
Cost of revenues | | 698,162 |
| | 422,966 |
| | 275,196 |
| | 65 | % |
Marketing | | 129,223 |
| | 123,713 |
| | 5,510 |
| | 4 | % |
Contribution loss | | (69,184 | ) | | (91,916 | ) | | 22,732 |
| | 25 | % |
Contribution margin | | (9 | )% | | (20 | )% | | | |
|
|
In the International streaming segment, we derive revenues from monthly membership fees for services consisting solely of streaming content to our members outside the United States. We launched our streaming service in Canada in September 2010 and have expanded our services internationally as shown below.
The increase in our international revenues was due to a 61% increase in the average number of paid international memberships, in addition to a 4% increase in the average monthly revenue per paying membership. The increase in the average monthly revenue per paying membership was due primarily to price changes and plan mix offset by unfavorable fluctuations in foreign exchange rates. We estimate that international revenues in the second quarter of 2016 would have been approximately $37 million higher if foreign exchange rates had remained consistent with the foreign exchange rates from the second quarter of 2015. If foreign currency exchange rates fluctuate more than expected, revenues and average revenue per paying membership may differ from our expectations. Average paid international streaming memberships accounted for 42% of global average paid streaming memberships for the three months ended June 30, 2016, as compared to 33% of global average paid streaming memberships for the same period in 2015.
While the expiration of grandfathered pricing and associated media coverage may moderate near term membership growth, by the end of the fourth quarter of 2016, average monthly revenue per paying membership is expected to increase by 10% to 20% as compared to the prior year and we believe the overall impact of the expiration of grandfathered pricing will be an increase in revenue. If we experience higher than expected cancellations of service by members whose grandfathered pricing is expiring, if these members elect the lower priced plan in greater numbers than we expect, or if the associated media coverage has a larger impact than expected on acquisition and / or retention of other members, our paid memberships, average monthly revenue per paying membership and revenue may differ from our expectations.
The increase in international cost of revenues was primarily due to a $242.0 million increase in content expenses relating to our existing and new streaming content, including more exclusive and original programming. Other costs increased $33.2 million primarily due to increases in our streaming delivery expenses, costs associated with our customer service call centers and payment processing fees, all driven by our growing member base.
International marketing expenses for the three months ended June 30, 2016 increased as compared to the three months ended June 30, 2015 mainly due to expenses for territories launched in the last twelve months.
International contribution losses grew for the three months ended June 30, 2016 as compared to the three months ended June 30, 2015, due to increased spending for our international expansion.
Six months ended June 30, 2016 as compared to the six months ended June 30, 2015
|
| | | | | | | | | | | | | | | |
| | As of/ Six Months Ended | | Change |
| | June 30, 2016 | | June 30, 2015 | | YTD'16 vs. YTD'15 |
| | (in thousands, except revenue per membership and percentages) |
Memberships: | | | | | | | | |
Net additions | | 6,024 |
| | 4,974 |
| | 1,050 |
| | 21 | % |
Memberships at end of period | | 36,048 |
| | 23,251 |
| | 12,797 |
| | 55 | % |
Paid memberships at end of period | | 33,892 |
| | 21,649 |
| | 12,243 |
| | 57 | % |
Average monthly revenue per paying membership | | $ | 7.50 |
| | $ | 7.53 |
| | $ | (0.03 | ) | | — | % |
| | | | | | | | |
Contribution profit (loss): | | | | | | | | |
Revenues | | $ | 1,409,949 |
| | $ | 870,160 |
| | $ | 539,789 |
| | 62 | % |
Cost of revenues | | 1,328,061 |
| | 798,244 |
| | 529,817 |
| | 66 | % |
Marketing | | 255,291 |
| | 228,839 |
| | 26,452 |
| | 12 | % |
Contribution loss | | (173,403 | ) | | (156,923 | ) | | (16,480 | ) | | (11 | )% |
Contribution margin | | (12 | )% | | (18 | )% | | | | |
The increase in our international revenues was due to the 63% growth in our average number of paid international memberships. The average monthly revenue per paying membership remained flat.
The increase in international cost of revenues was primarily due to a $461.7 million increase in content expenses relating to our existing and new streaming content, including more exclusive and original programming. Other costs increased $68.1 million primarily due to increases in our streaming delivery expenses, costs associated with our customer service call centers and payment processing fees, all driven by our growing member base, partially offset by decreases resulting from exchange rate fluctuations.
International marketing expenses for the six months ended June 30, 2016 increased mainly due to expenses for territories launched in the last twelve months.
International contribution losses grew for the six months ended June 30, 2016 as compared to the six months ended June 30, 2015, due to increased spending for our international expansion and the impact of foreign currency exchange rate fluctuations.
Domestic DVD Segment
Three months ended June 30, 2016 as compared to the three months ended June 30, 2015
|
| | | | | | | | | | | | | | | |
| | As of/ Three Months Ended | | Change |
| | June 30, 2016 | | June 30, 2015 | | Q2'16 vs. Q2'15 |
| | (in thousands, except revenue per membership and percentages) |
Memberships: | | | | | | | | |
Net losses | | (211 | ) | | (250 | ) | | 39 |
| | 16 | % |
Memberships at end of period | | 4,530 |
| | 5,314 |
| | (784 | ) | | (15 | )% |
Paid memberships at end of period | | 4,435 |
| | 5,219 |
| | (784 | ) | | (15 | )% |
Average monthly revenue per paying membership | | $ | 10.18 |
| | $ | 10.23 |
| | $ | (0.05 | ) | | — | % |
| | | | | | | | |
Contribution profit: | | | | | | | | |
Revenues | | $ | 138,732 |
| | $ | 164,018 |
| | $ | (25,286 | ) | | (15 | )% |
Cost of revenues | | 67,830 |
| | 86,095 |
| | (18,265 | ) | | (21 | )% |
Contribution profit | | 70,902 |
| | 77,923 |
| | (7,021 | ) | | (9 | )% |
Contribution margin | | 51 | % | | 48 | % | | | | |
In the Domestic DVD segment, we derive revenues from our DVD-by-mail membership services. The price per plan for DVD-by-mail varies from $4.99 to $15.99 per month according to the plan chosen by the member. DVD-by-mail plans differ by the number of DVDs that a member may have out at any given point. Members electing access to high definition Blu-ray discs, in addition to standard definition DVDs, pay a surcharge ranging from $2 to $4 per month for our most popular plans.
The decrease in our domestic DVD revenues was due to a 15% decrease in the average number of paid memberships.
The decrease in domestic DVD cost of revenues was primarily due to a $5.4 million decrease in content expenses and an $8.8 million decrease in delivery expenses resulting from an 18% decrease in the number of DVDs mailed to members. The decrease in shipments was
driven by a decline in the number of DVD memberships and reduced usage by those members. Other costs, primarily those associated with processing and customer service expenses, decreased $4.1 million primarily due to a decrease in hub operation expenses resulting from the decline in DVD shipments.
Our Domestic DVD segment contribution margin increased for the three months ended June 30, 2016, as compared to the three months ended June 30, 2015, as revenues decreased at a slower pace than cost of revenues.
Six months ended June 30, 2016 as compared to the six months ended June 30, 2015
|
| | | | | | | | | | | | | | | |
| | As of/ Six Months Ended | | Change |
| | June 30, 2016 | | June 30, 2015 | | YTD'16 vs. YTD'15 |
| | (in thousands, except revenue per membership and percentages) |
Memberships: | | | | | | | | |
Net losses | | (374 | ) | | (453 | ) | | (79 | ) | | (17 | )% |
Memberships at end of period | | 4,530 |
| | 5,314 |
| | (784 | ) | | (15 | )% |
Paid memberships at end of period | | 4,435 |
| | 5,219 |
| | |