Exhibit 99.1
| | | | |
FOR IMMEDIATE RELEASE | | IR CONTACT: | | Deborah Crawford |
Monday, October 20, 2008 | | | | VP, Investor Relations |
| | | | 408 540-3712 |
| | |
| | PR CONTACT: | | Steve Swasey |
| | | | VP, Corporate Communications |
| | | | 408 540-3947 |
Netflix Announces Q3 2008 Financial Results
Subscribers – 8.7 million
Revenue – $341.3 million
GAAP Net Income – $20.4 million
GAAP EPS – $0.33 per diluted share
LOS GATOS, Calif., October 20, 2008 – Netflix, Inc. (Nasdaq: NFLX) today reported results for the third quarter ended September 30, 2008.
“In the third quarter we delivered strong earnings growth despite a challenging economic environment that contributed to slower-than-expected subscriber growth,” said Reed Hastings, Netflix co-founder and chief executive officer. “Additionally, we made important progress in our expansion into Internet delivery with significant new content and hardware partnerships announced this past quarter.”
Third-Quarter 2008 Financial Highlights
Subscribers. Netflix ended the third quarter of 2008 with approximately 8,672,000 total subscribers, representing 23 percent year-over-year growth from 7,028,000 total subscribers at the end of the third quarter of 2007 and 3 percent sequential growth from 8,411,000 subscribers at the end of the second quarter of 2008.
Net subscriber change in the quarter was an increase of 261,000, compared to an increase of 286,000 for the same period of 2007 and an increase of 168,000 for the second quarter of 2008.
Gross subscriber additions for the quarter totaled 1,528,000, representing 18 percent year-over-year growth from 1,297,000 gross subscriber additions in the third quarter of 2007 and 10 percent quarter-over-quarter growth from 1,384,000 gross subscriber additions in the second quarter of 2008.
Of the 8,672,000 total subscribers at quarter end, 98 percent, or 8,490,000 were paid subscribers. The other 2 percent, or 182,000, were free subscribers. Paid subscribers represented 97 percent of total subscribers at the end of the third quarter of 2007 and 98 percent of total subscribers at the end of the second quarter of 2008.
Revenuefor the third quarter of 2008 was $341.3 million, representing 16 percent year-over-year growth from $294.0 million for the third quarter of 2007, and 1 percent sequential increase from $337.6 million for the second quarter of 2008.
Gross margin1 for the third quarter of 2008 was 34.2 percent, compared to 33.9 percent for the third quarter of 2007 and 31.8 percent for the second quarter of 2008.
GAAP net income for the third quarter of 2008 was $20.4 million, or $0.33 per diluted share, compared to GAAP net income of $15.6 million, or $0.23 per diluted share, for the third quarter of 2007 and GAAP net income of $26.6 million, or $0.42 per diluted share, for the second quarter of 2008. GAAP net income grew 30 percent on a year-over-year basis and GAAP EPS grew 43 percent on a year-over-year basis.
Non-GAAP net income was $22.1 million, or $0.36 per diluted share, for the third quarter of 2008, compared to non-GAAP net income of $17.5 million, or $0.26 per diluted share, for the third quarter of 2007 and non-GAAP net income of $28.7 million, or $0.45 per diluted share, for the second quarter of 2008. Non-GAAP net income grew 27 percent on a year-over-year basis and non-GAAP EPS grew 38 percent on a year-over-year basis.
Non-GAAP net income equals net income on a GAAP basis before stock-based compensation expense, net of taxes.
Stock-based compensation for the third quarter of 2008 was $3.0 million, compared to $3.1 million in the third quarter of 2007 and $2.9 million in the second quarter of 2008. Stock-based compensation is presented in the same lines of the Consolidated Statements of Operations as cash compensation paid to the same individuals.
Subscriber acquisition cost2 for the third quarter of 2008 was $32.21 per gross subscriber addition, compared to $37.89 for the same period of 2007 and $28.89 for the second quarter of 2008.
Churn3 for the third quarter of 2008 was 4.2 percent, compared to 4.2 percent for the third quarter of 2007 and for the second quarter of 2008. Churn includes free subscribers as well as paying subscribers who elect not to renew their monthly subscription service during the quarter.
Free cash flow4 for the third quarter of 2008 was $26.2 million, compared to $36.2 million in the third quarter of 2007 and $12.7 million for the second quarter of 2008.
Cash provided by operating activities for the third quarter of 2008 was $73.2 million, compared to $77.7 million for the third quarter of 2007 and $78.1 million for the second quarter of 2008.
1 | Gross margin is defined as revenues less cost of subscription and fulfillment expenses divided by revenues. |
2 | Subscriber acquisition cost is defined as the total marketing expense, which includes stock-based compensation for marketing personnel, on the Company’s Consolidated Statements of Operations divided by total gross subscriber additions during the quarter. |
3 | Churn is defined as customer cancellations in the quarter divided by the sum of beginning subscribers and gross subscriber additions, divided by three months. |
4 | Free cash flow is defined as cash provided by operating activities and investing activities excluding the non-operational cash flows from purchases and sales of short-term investments and cash flows from investment in business. |
2
Business Outlook
The Company’s performance expectations for the fourth quarter of 2008 and full-year 2008 are as follows:
Fourth-Quarter 2008
| • | | Ending subscribers of 8.85 million to 9.15 million, down from 8.95 million to 9.25 million |
| • | | Revenue of $351 million to $357 million, down slightly from $353 million to $359 million |
| • | | GAAP net income of $18 million to $23 million, unchanged from prior guidance |
| • | | GAAP EPS of $0.30 to $0.38 per diluted share, unchanged from prior guidance |
Updated Full-Year 2008
| • | | Ending subscribers of 8.85 million to 9.15 million |
| • | | Revenue of $1.356 billion to $1.362 billion |
| • | | GAAP net income of $78.3 million to $83.3 million |
| • | | GAAP EPS of $1.24 to $1.32 per diluted share |
Float and Trading Plans
The Company estimates the public float at approximately 50,148,071 shares as of September 30, 2008, up slightly from 49,996,277 shares as of June 30, 2008, based on registered shares held in street name with the Depository Trust and Clearing Corporation. From time to time executive officers of Netflix may elect to buy or sell stock in Netflix. All open market sales by executive officers are made pursuant to the terms of 10b5-1 Trading Plans approved by the Company and generally adopted no less than three months prior to the first date of sale under such plan.
Earnings Call
The Netflix earnings call will be webcast today at 5:00 p.m. Eastern Time / 2:00 p.m. Pacific Time, and may be accessed athttp://ir.netflix.com. The call will consist of prepared remarks, followed by a Q&A with questions submitted via email. Please email your questions todcrawford@netflix.com. The company will read the questions aloud on the call and respond to as many questions as possible.
Following completion of the call, a replay of the webcast will be available athttp://ir.netflix.com. The telephone replay of the call will be available from approximately 8:00 p.m. Pacific Time on October 20, 2008 through midnight on October 24, 2008. To listen to a replay, call (719) 457-0820, access code 4207224.
3
Use of Non-GAAP Measures
Management believes that non-GAAP net income is a useful measure of operating performance because it excludes the non-cash impact of stock option accounting. In addition, management believes that free cash flow is a useful measure of liquidity because it excludes the non-operational cash flows from purchases and sales of short-term investments, cash flows from investment in business and cash flows from financing activities. However, these non-GAAP measures should be considered in addition to, not as a substitute for or superior to, net income and net cash provided by operating activities, or other financial measures prepared in accordance with GAAP. A reconciliation to the GAAP equivalents of these non-GAAP measures is contained in tabular form on the attached unaudited financial statements.
About Netflix
Netflix, Inc. (NASDAQ: NFLX) is the world’s largest online movie rental service, with more than eight million subscribers. For one low monthly price, Netflix members can get DVDs delivered to their homes and can instantly watch movies and TV episodes streamed to their TVs and PCs, all in unlimited amounts. Members can choose from over 100,000 DVD titles and a growing library of more than 12,000 choices that can be watched instantly. There are never any due dates or late fees. DVDs are delivered free to members by first class mail, with a postage-paid return envelope, from 55 distribution centers. More than 95 percent of Netflix members live in areas that generally receive shipments in one business day. Netflix is also partnering with leading consumer electronics companies to offer a range of devices that can instantly stream movies and TV episodes to members’ TVs from Netflix. For more information, visithttp://www.netflix.com/.
Forward-Looking Statements
This press release contains certain forward-looking statements within the meaning of the federal securities laws, including statements regarding our subscriber growth, revenue, GAAP net income and earnings per share for the fourth quarter of 2008 and the full-year 2008. The forward-looking statements in this release are subject to risks and uncertainties that could cause actual results and events to differ, including, without limitation: our ability to attract new subscribers and retain existing subscribers, especially in the current uncertain economic environment; our ability to manage our subscriber acquisition cost as well as the cost of content delivered to our subscribers; fluctuations in consumer usage of our service; the deterioration of the U.S. economy and its affect on online commerce or the filmed entertainment industry; conditions that effect our delivery through the U.S. Postal Service, including regulatory changes; changes in the costs of acquiring DVDs or electronic content; customer spending on DVDs and related products; disruption in service on our website or with our computer systems; and widespread consumer adoption of different modes of viewing in-home filmed entertainment. A detailed discussion of these and other risks and uncertainties that could cause actual results and events to differ materially from such forward-looking statements is included in our filings with the Securities and Exchange Commission, including our Annual Report on Form 10-K filed with the Securities and Exchange Commission on February 28, 2008. We undertake no obligation to update forward-looking statements to reflect events or circumstances occurring after the date of this press release.
4
Netflix, Inc.
Consolidated Statements of Operations
(unaudited)
(in thousands, except per share data)
| | | | | | | | | | | | | | | | | | | | |
| | Three Months Ended | | | Nine Months Ended | |
| | September 30, 2008 | | | June 30, 2008 | | | September 30, 2007** | | | September 30, 2008 | | | September 30, 2007** | |
Revenues | | $ | 341,269 | | | $ | 337,614 | | | $ | 293,972 | | | $ | 1,005,066 | | | $ | 902,985 | |
Cost of revenues: | | | | | | | | | | | | | | | | | | | | |
Subscription | | | 186,573 | | | | 193,769 | | | | 163,707 | | | | 567,498 | | | | 495,734 | |
Fulfillment expenses * | | | 37,923 | | | | 36,318 | | | | 30,746 | | | | 109,890 | | | | 90,384 | |
| | | | | | | | | | | | | | | | | | | | |
Total cost of revenues | | | 224,496 | | | | 230,087 | | | | 194,453 | | | | 677,388 | | | | 586,118 | |
| | | | | | | | | | | | | | | | | | | | |
Gross profit | | | 116,773 | | | | 107,527 | | | | 99,519 | | | | 327,678 | | | | 316,867 | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | |
Technology and development * | | | 23,368 | | | | 22,186 | | | | 18,112 | | | | 65,821 | | | | 52,526 | |
Marketing * | | | 49,217 | | | | 39,984 | | | | 49,149 | | | | 144,096 | | | | 166,508 | |
General and administrative * | | | 11,742 | | | | 13,419 | | | | 12,863 | | | | 38,900 | | | | 38,834 | |
Gain on disposal of DVDs | | | (1,628 | ) | | | (2,263 | ) | | | (2,310 | ) | | | (4,724 | ) | | | (5,500 | ) |
Gain on legal settlement | | | — | | | | — | | | | — | | | | — | | | | (7,000 | ) |
| | | | | | | | | | | | | | | | | | | | |
Total operating expenses | | | 82,699 | | | | 73,326 | | | | 77,814 | | | | 244,093 | | | | 245,368 | |
| | | | | | | | | | | | | | | | | | | | |
Operating income | | | 34,074 | | | | 34,201 | | | | 21,705 | | | | 83,585 | | | | 71,499 | |
Other income (expense): | | | | | | | | | | | | | | | | | | | | |
Interest expense on lease financing obligations | | | (677 | ) | | | (681 | ) | | | (296 | ) | | | (1,781 | ) | | | (893 | ) |
Interest and other income (expense) | | | 1,536 | | | | 2,404 | | | | 5,089 | | | | 11,600 | | | | 15,411 | |
| | | | | | | | | | | | | | | | | | | | |
Income before income taxes | | | 34,933 | | | | 35,924 | | | | 26,498 | | | | 93,404 | | | | 86,017 | |
Provision for income taxes | | | 14,562 | | | | 9,345 | | | | 10,851 | | | | 33,110 | | | | 35,100 | |
| | | | | | | | | | | | | | | | | | | | |
Net income | | $ | 20,371 | | | $ | 26,579 | | | $ | 15,647 | | | $ | 60,294 | | | $ | 50,917 | |
| | | | | | | | | | | | | | | | | | | | |
Net income per share: | | | | | | | | | | | | | | | | | | | | |
Basic | | $ | 0.34 | | | $ | 0.43 | | | $ | 0.24 | | | $ | 0.98 | | | $ | 0.75 | |
Diluted | | $ | 0.33 | | | $ | 0.42 | | | $ | 0.23 | | | $ | 0.95 | | | $ | 0.73 | |
Weighted average common shares outstanding: | | | | | | | | | | | | | | | | | | | | |
Basic | | | 60,408 | | | | 61,782 | | | | 66,469 | | | | 61,651 | | | | 67,723 | |
Diluted | | | 62,272 | | | | 63,857 | | | | 68,090 | | | | 63,658 | | | | 69,560 | |
|
* Stock-based compensation included in expense line items: | |
| | | | | |
Fulfillment expenses | | $ | 126 | | | $ | 108 | | | $ | 99 | | | $ | 340 | | | $ | 327 | |
Technology and development | | | 950 | | | | 849 | | | | 1,002 | | | | 2,795 | | | | 2,590 | |
Marketing | | | 460 | | | | 455 | | | | 547 | | | | 1,424 | | | | 1,599 | |
General and administrative | | | 1,499 | | | | 1,493 | | | | 1,465 | | | | 4,511 | | | | 4,218 | |
Reconciliation of Non-GAAP Financial Measures (unaudited) | | | | | | | | | | | | | | | | | | | | |
Non-GAAP net income reconciliation: | | | | | | | | | | | | | | | | | | | | |
GAAP net income | | $ | 20,371 | | | $ | 26,579 | | | $ | 15,647 | | | $ | 60,294 | | | $ | 50,917 | |
Stock-based compensation | | | 3,035 | | | | 2,905 | | | | 3,113 | | | | 9,070 | | | | 8,734 | |
Income tax effect of stock-based compensation | | | (1,266 | ) | | | (755 | ) | | | (1,276 | ) | | | (3,298 | ) | | | (3,560 | ) |
| | | | | | | | | | | | | | | | | | | | |
Non-GAAP net income | | $ | 22,140 | | | $ | 28,729 | | | $ | 17,484 | | | $ | 66,066 | | | $ | 56,091 | |
| | | | | | | | | | | | | | | | | | | | |
Non-GAAP net income per share: | | | | | | | | | | | | | | | | | | | | |
Basic | | $ | 0.37 | | | $ | 0.47 | | | $ | 0.26 | | | $ | 1.07 | | | $ | 0.83 | |
Diluted | | $ | 0.36 | | | $ | 0.45 | | | $ | 0.26 | | | $ | 1.04 | | | $ | 0.81 | |
Weighted average common shares outstanding: | | | | | | | | | | | | | | | | | | | | |
Basic | | | 60,408 | | | | 61,782 | | | | 66,469 | | | | 61,651 | | | | 67,723 | |
Diluted | | | 62,272 | | | | 63,857 | | | | 68,090 | | | | 63,658 | | | | 69,560 | |
** | Certain amounts have been corrected for the change in the accounting for two of our building leases. |
Netflix, Inc.
Consolidated Balance Sheets
(unaudited)
(in thousands, except share and par value data)
| | | | | | | |
| | As of |
| | September 30, 2008 | | | December 31, 2007 |
Assets | | | | | | | |
Current assets: | | | | | | | |
Cash and cash equivalents | | $ | 111,524 | | | $ | 177,439 |
Short-term investments | | | 139,304 | | | | 207,703 |
Prepaid expenses | | | 9,982 | | | | 6,116 |
Prepaid revenue sharing expenses | | | 15,274 | | | | 6,983 |
Deferred tax assets | | | 7,023 | | | | 2,254 |
Other current assets | | | 18,268 | | | | 16,037 |
| | | | | | | |
Total current assets | | | 301,375 | | | | 416,532 |
Content library, net | | | 122,558 | | | | 132,455 |
Property and equipment, net | | | 128,541 | | | | 113,175 |
Deferred tax assets | | | 19,831 | | | | 16,865 |
Other assets | | | 10,694 | | | | 4,465 |
| | | | | | | |
Total assets | | $ | 582,999 | | | $ | 683,492 |
| | | | | | | |
Liabilities and Stockholders’ Equity | | | | | | | |
Current liabilities: | | | | | | | |
Accounts payable | | $ | 109,277 | | | $ | 104,445 |
Accrued expenses | | | 31,625 | | | | 36,466 |
Current portion lease financing obligations | | | 1,090 | | | | 823 |
Deferred revenue | | | 65,897 | | | | 71,665 |
| | | | | | | |
Total current liabilities | | | 207,889 | | | | 213,399 |
Lease financing obligations, excluding current portion | | | 38,287 | | | | 35,652 |
Other liabilities | | | 11,990 | | | | 4,629 |
| | | | | | | |
Total liabilities | | | 258,166 | | | | 253,680 |
Stockholders’ equity: | | | | | | | |
Common stock, $0.001 par value; 160,000,000 shares authorized at September 30, 2008 and December 31, 2007; 59,119,998 and 64,912,915 issued and outstanding at September 30, 2008 and December 31, 2007, respectively | | | 62 | | | | 65 |
Additional paid-in capital | | | 331,489 | | | | 402,710 |
Treasury stock at cost (2,991,684 shares) | | | (90,028 | ) | | | — |
Accumulated other comprehensive (loss) income | | | (2,410 | ) | | | 1,611 |
Retained earnings | | | 85,720 | | | | 25,426 |
| | | | | | | |
Total stockholders’ equity | | | 324,833 | | | | 429,812 |
| | | | | | | |
Total liabilities and stockholders’ equity | | $ | 582,999 | | | $ | 683,492 |
| | | | | | | |
Netflix, Inc.
Consolidated Statements of Cash Flows
(unaudited)
(in thousands)
| | | | | | | | | | | | | | | | | | | | |
| | Three Months Ended | | | Nine Months Ended | |
| | September 30, 2008 | | | June 30, 2008 | | | September 30, 2007* | | | September 30, 2008 | | | September 30, 2007* | |
Cash flows from operating activities: | | | | | | | | | | | | | | | | | | | | |
Net income | | $ | 20,371 | | | $ | 26,579 | | | $ | 15,647 | | | $ | 60,294 | | | $ | 50,917 | |
Adjustments to reconcile net income to net cash provided by operating activities: | | | | | | | | | | | | | | | | | | | | |
Depreciation and amortization of property, equipment and intangibles | | | 8,643 | | | | 8,188 | | | | 5,945 | | | | 23,313 | | | | 16,057 | |
Amortization of content library | | | 47,596 | | | | 57,012 | | | | 48,237 | | | | 162,178 | | | | 148,664 | |
Amortization of discounts and premiums on investments | | | 122 | | | | 177 | | | | 23 | | | | 436 | | | | (48 | ) |
Stock-based compensation expense | | | 3,035 | | | | 2,905 | | | | 3,113 | | | | 9,070 | | | | 8,734 | |
Excess tax benefits from stock-based compensation | | | (1,093 | ) | | | (2,554 | ) | | | (5,170 | ) | | | (4,467 | ) | | | (21,264 | ) |
Gain (loss) on disposal of property and equipment | | | (1 | ) | | | — | | | | 128 | | | | 101 | | | | 128 | |
Gain (loss) on sale of short-term investments | | | 494 | | | | 78 | | | | (170 | ) | | | (3,746 | ) | | | (364 | ) |
Gain on disposal of DVDs | | | (3,205 | ) | | | (4,059 | ) | | | (3,937 | ) | | | (9,856 | ) | | | (11,731 | ) |
Deferred taxes | | | (3,894 | ) | | | (2,502 | ) | | | (358 | ) | | | (7,255 | ) | | | (1,235 | ) |
Changes in operating assets and liabilities: | | | | | | | | | | | | | | | | | | | | |
Prepaid expenses and other current assets | | | (209 | ) | | | (10,659 | ) | | | 111 | | | | (8,306 | ) | | | (4,495 | ) |
Accounts payable | | | (1,056 | ) | | | 9,124 | | | | 6,048 | | | | 6,869 | | | | (387 | ) |
Accrued expenses | | | 4,730 | | | | (14,551 | ) | | | 11,433 | | | | (1,994 | ) | | | 33,376 | |
Deferred revenue | | | (1,989 | ) | | | (489 | ) | | | (4,201 | ) | | | (5,768 | ) | | | (13,357 | ) |
Other assets and liabilities | | | (313 | ) | | | 8,896 | | | | 814 | | | | 8,376 | | | | 1,026 | |
| | | | | | | | | | | | | | | | | | | | |
Net cash provided by operating activities | | | 73,231 | | | | 78,145 | | | | 77,663 | | | | 229,245 | | | | 206,021 | |
| | | | | | | | | | | | | | | | | | | | |
Cash flows from investing activities: | | | | | | | | | | | | | | | | | | | | |
Purchases of short-term investments | | | (22,950 | ) | | | (65,937 | ) | | | (51,972 | ) | | | (180,841 | ) | | | (370,112 | ) |
Proceeds from sale of short-term investments | | | 50,609 | | | | 21,682 | | | | 41,264 | | | | 247,610 | | | | 165,379 | |
Purchases of property and equipment | | | (9,226 | ) | | | (14,662 | ) | | | (7,412 | ) | | | (36,319 | ) | | | (34,393 | ) |
Acquisition of intangible asset | | | (62 | ) | | | (1,000 | ) | | | — | | | | (1,062 | ) | | | — | |
Acquisitions of content library | | | (41,564 | ) | | | (55,175 | ) | | | (39,452 | ) | | | (161,862 | ) | | | (165,346 | ) |
Proceeds from sale of DVDs | | | 3,787 | | | | 5,379 | | | | 4,760 | | | | 13,673 | | | | 17,756 | |
Investment in business | | | — | | | | — | | | | — | | | | (6,000 | ) | | | — | |
Other assets | | | 3 | | | | 20 | | | | 615 | | | | 31 | | | | 779 | |
| | | | | | | | | | | | | | | | | | | | |
Net cash used in investing activities | | | (19,403 | ) | | | (109,693 | ) | | | (52,197 | ) | | | (124,770 | ) | | | (385,937 | ) |
| | | | | | | | | | | | | | | | | | | | |
Cash flows from financing activities: | | | | | | | | | | | | | | | | | | | | |
Principal payments of lease financing obligations | | | (234 | ) | | | (230 | ) | | | (98 | ) | | | (586 | ) | | | (290 | ) |
Proceeds from issuance of common stock | | | 2,576 | | | | 4,524 | | | | 417 | | | | 15,642 | | | | 3,864 | |
Excess tax benefits from stock-based compensation | | | 1,093 | | | | 2,554 | | | | 5,170 | | | | 4,467 | | | | 21,264 | |
Repurchases of common stock | | | (90,028 | ) | | | — | | | | (35,333 | ) | | | (189,913 | ) | | | (65,548 | ) |
| | | | | | | | | | | | | | | | | | | | |
Net cash (used in) provided by financing activities | | | (86,593 | ) | | | 6,848 | | | | (29,844 | ) | | | (170,390 | ) | | | (40,710 | ) |
| | | | | | | | | | | | | | | | | | | | |
Net decrease in cash and cash equivalents | | | (32,765 | ) | | | (24,700 | ) | | | (4,378 | ) | | | (65,915 | ) | | | (220,626 | ) |
Cash and cash equivalents, beginning of period | | | 144,289 | | | | 168,989 | | | | 184,182 | | | | 177,439 | | | | 400,430 | |
| | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents, end of period | | $ | 111,524 | | | $ | 144,289 | | | $ | 179,804 | | | $ | 111,524 | | | $ | 179,804 | |
| | | | | | | | | | | | | | | | | | | | |
Non-GAAP free cash flow reconciliation: | | | | | | | | | | | | | | | | | | | | |
Net cash provided by operating activities | | $ | 73,231 | | | $ | 78,145 | | | $ | 77,663 | | | $ | 229,245 | | | $ | 206,021 | |
Purchases of property and equipment | | | (9,226 | ) | | | (14,662 | ) | | | (7,412 | ) | | | (36,319 | ) | | | (34,393 | ) |
Acquisition of intangible asset | | | (62 | ) | | | (1,000 | ) | | | — | | | | (1,062 | ) | | | — | |
Acquisitions of content library | | | (41,564 | ) | | | (55,175 | ) | | | (39,452 | ) | | | (161,862 | ) | | | (165,346 | ) |
Proceeds from sale of DVDs | | | 3,787 | | | | 5,379 | | | | 4,760 | | | | 13,673 | | | | 17,756 | |
Other assets | | | 3 | | | | 20 | | | | 615 | | | | 31 | | | | 779 | |
| | | | | | | | | | | | | | | | | | | | |
Non-GAAP free cash flow | | $ | 26,169 | | | $ | 12,707 | | | $ | 36,174 | | | $ | 43,706 | | | $ | 24,817 | |
| | | | | | | | | | | | | | | | | | | | |
* | Certain amounts have been corrected for the change in the accounting for two of our building leases. |
Netflix, Inc.
Consolidated Other Data
(unaudited)
(in thousands, except percentages, average monthly revenue per paying subscriber and subscriber acquisition cost)
| | | | | | | | | | | | |
| | As of / Three Months Ended | |
| | September 30, 2008 | | | June 30, 2008 | | | September 30, 2007* | |
Subscriber information: | | | | | | | | | | | | |
Subscribers: beginning of period | | | 8,411 | | | | 8,243 | | | | 6,742 | |
Gross subscriber additions: during period | | | 1,528 | | | | 1,384 | | | | 1,297 | |
Gross subscriber additions year-to-year change | | | 17.8 | % | | | 34.6 | % | | | (1.0 | %) |
Gross subscriber additions quarter-to-quarter sequential change | | | 10.4 | % | | | (25.7 | %) | | | 26.2 | % |
Less subscriber cancellations: during period | | | (1,267 | ) | | | (1,216 | ) | | | (1,011 | ) |
Subscribers: end of period | | | 8,672 | | | | 8,411 | | | | 7,028 | |
Subscribers year-to-year change | | | 23.4 | % | | | 24.8 | % | | | 24.1 | % |
Subscribers quarter-to-quarter sequential change | | | 3.1 | % | | | 2.0 | % | | | 4.2 | % |
Free subscribers: end of period | | | 182 | | | | 176 | | | | 183 | |
Free subscribers as percentage of ending subscribers | | | 2.1 | % | | | 2.1 | % | | | 2.6 | % |
Paid subscribers: end of period | | | 8,490 | | | | 8,235 | | | | 6,845 | |
Paid subscribers year-to-year change | | | 24.0 | % | | | 24.6 | % | | | 24.7 | % |
Paid subscribers quarter-to-quarter sequential change | | | 3.1 | % | | | 1.6 | % | | | 3.6 | % |
Average monthly revenue per paying subscriber | | $ | 13.60 | | | $ | 13.78 | | | $ | 14.57 | |
Churn | | | 4.2 | % | | | 4.2 | % | | | 4.2 | % |
Subscriber acquisition cost | | $ | 32.21 | | | $ | 28.89 | | | $ | 37.89 | |
Margins: | | | | | | | | | | | | |
Gross margin | | | 34.2 | % | | | 31.8 | % | | | 33.9 | % |
Operating margin | | | 10.0 | % | | | 10.1 | % | | | 7.4 | % |
Net margin | | | 6.0 | % | | | 7.9 | % | | | 5.3 | % |
Expenses as percentage of revenues: | | | | | | | | | | | | |
Technology and development | | | 6.8 | % | | | 6.6 | % | | | 6.2 | % |
Marketing | | | 14.4 | % | | | 11.8 | % | | | 16.7 | % |
General and administrative | | | 3.4 | % | | | 4.0 | % | | | 4.4 | % |
Gain on disposal of DVDs | | | (0.4 | %) | | | (0.7 | %) | | | (0.8 | %) |
| | | | | | | | | | | | |
Total operating expenses | | | 24.2 | % | | | 21.7 | % | | | 26.5 | % |
Year-to-year change: | | | | | | | | | | | | |
Total revenues | | | 16.1 | % | | | 11.2 | % | | | 14.9 | % |
Fulfillment expenses | | | 23.3 | % | | | 21.6 | % | | | 30.4 | % |
Technology and development | | | 29.0 | % | | | 18.0 | % | | | 53.1 | % |
Marketing | | | 0.1 | % | | | (11.6 | %) | | | (17.2 | %) |
General and administrative | | | (8.7 | %) | | | (2.9 | %) | | | 29.7 | % |
Gain on disposal of DVDs | | | (29.5 | %) | | | (0.8 | %) | | | 102.3 | % |
Total operating expenses | | | 6.3 | % | | | 6.9 | % | | | (2.7 | %) |
* | Certain amounts have been corrected for the change in the accounting for two of our building leases. |