Netflix, Inc. Financial Ratios — NFLX34 Stock

Profitability (USD)

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	48.47	2.47	10.82	16.72	6.01	7.61	17.85	27.46	29.12	29.62	38.02	24.53	26.15	38.43	42.76
Return on Assets (%)	11.16	0.49	2.4	4.28	1.42	1.57	3.43	5.38	6.23	7.54	12.2	9.64	11.11	17.02	20.11
Return on Capital (%)	31.06	2.59	8.97	13.44	7.2	5.53	- -	12.67	12.83	15.92	19.75	15.35	17.25	24.76	28.63
Return on Invested Capital (%)	30.77	2.57	10.08	13.44	7.2	5.12	- -	12.35	12.43	15.92	18.52	14.48	17.25	24.14	28.26
Gross Margin (%)	36.34	26.52	28.74	31.83	32.27	29.14	31.3	36.89	38.28	38.89	41.64	39.37	41.54	46.06	48.49
EBITDA Margin (%)	37.94	48.54	56.46	57.85	56.83	60.07	60.79	58.38	59.16	62.04	62.74	63.25	63.78	66.79	66.58
Operating Margin (%)	11.74	1.39	5.22	7.31	4.51	4.3	7.17	10.16	12.92	18.34	20.86	17.82	20.62	26.71	29.49
Incremental Operating Margin (%)	8.87	- -	23.31	15.42	- -	3.61	16.03	18.69	22.9	40.93	34.23	- -	62.68	65.63	47.06
Pretax Margin (%)	11.22	0.84	3.91	6.35	2.09	2.95	4.15	7.77	10.23	12.8	19.67	16.65	18.4	25.55	28.16
Profit Margin (%)	7.06	0.48	2.57	4.85	1.81	2.11	4.78	7.67	9.26	11.05	17.23	14.21	16.04	22.34	24.3
Net Income to Common Margin (%)	7.06	0.48	2.57	4.85	1.81	2.11	4.78	7.67	9.26	11.05	17.23	14.21	16.04	22.34	24.3
Effective Tax Rate (%)	37.1	43.73	34.3	23.63	13.56	28.34	- -	1.24	9.47	13.69	12.39	14.67	12.85	12.58	13.69
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	48.47	2.47	10.82	16.72	6.01	7.61	17.85	27.46	29.12	29.62	38.02	24.53	26.15	38.43	42.76

Credit (USD)

Credit Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	402	400	500	886	2,371	3,364	6,499	10,360	14,759	16,309	15,393	14,353	14,543	15,583	14,463
ST Debt	2	- -	- -	- -	- -	- -	- -	- -	- -	500	700	- -	400	1,784	999
LT Debt	400	400	500	886	2,371	3,364	6,499	10,360	14,759	15,809	14,693	14,353	14,143	13,798	13,464
Total Debt/EBITDA	0.33	0.23	0.2	0.28	0.62	0.63	0.91	1.12	1.24	1.05	0.83	0.72	0.68	0.6	0.48
Net Debt/EBITDA	-0.09	0.06	-0.04	-0.07	0.15	0.36	0.52	0.71	0.82	0.52	0.5	0.46	0.35	0.3	0.18
Total Debt/EBIT	1.07	8	2.19	2.2	7.75	8.86	7.75	6.45	5.67	3.56	2.48	2.55	2.09	1.5	1.09
Net Debt/EBIT	-0.29	2.19	-0.46	-0.57	1.84	4.99	4.38	4.09	3.74	1.77	1.51	1.63	1.07	0.75	0.41
EBITDA to Interest Expense	60.71	87.67	76.84	59.77	23.5	35.34	20.12	21.93	19.05	11.19	24.34	28.31	28.73	36.24	38.74
EBITDA-CapEx/Interest Expense	53.98	83.23	73.11	57.06	22.47	34.11	19.47	21.42	18.64	10.83	23.65	27.74	28.27	35.63	37.85
EBIT to Interest Expense	18.78	2.5	7.1	7.56	1.87	2.53	2.37	3.82	4.16	3.31	8.09	7.98	9.29	14.49	17.16
Interest Expense	20	20	32	53	164	150	353	420	626	1,386	766	706	749	719	777
Common Equity/Total Assets	20.94	18.77	24.64	26.38	21.79	19.72	18.84	20.17	22.32	28.17	35.55	42.76	42.25	46.14	47.87
Long-Term Debt/Equity (%)	62.23	53.71	37.49	47.69	106.65	125.54	181.45	197.76	194.66	142.87	92.71	69.08	68.7	55.77	50.59
Long-Term Debt/Capital (%)	38.27	34.94	27.27	32.29	51.61	55.66	64.47	66.42	66.06	57.75	47.03	40.86	40.26	34.22	32.78
Long-Term Debt/Total Assets (%)	13.03	10.08	9.24	12.58	23.24	24.76	34.18	39.89	43.44	40.25	32.96	29.54	29.02	25.73	24.22
Total Debt/Equity (%)	62.59	53.71	37.49	47.69	106.65	125.54	181.45	197.76	194.66	147.39	97.12	69.08	70.64	62.98	54.34
Total Debt/Capital (%)	38.49	34.94	27.27	32.29	51.61	55.66	64.47	66.42	66.06	59.58	49.27	40.86	41.4	38.64	35.21
Total Debt/Total Assets (%)	13.11	10.08	9.24	12.58	23.24	24.76	34.18	39.89	43.44	41.52	34.53	29.54	29.84	29.06	26.01
Net Debt to Equity	-16.81	14.73	-7.87	-12.26	25.28	70.78	102.64	125.33	128.47	73.23	59.09	44.31	36.07	31.43	20.4
Net Debt/Capital (%)	-20.12	12.84	-8.54	-13.97	20.18	41.44	50.65	55.62	56.23	42.27	37.14	30.7	26.51	23.92	16.94
EBITDA	1,216	1,752	2,470	3,184	3,853	5,305	7,108	9,220	11,924	15,508	18,633	19,996	21,508	26,048	30,082
EBITDA-CapEx	1,081	1,664	2,350	3,040	3,684	5,120	6,881	9,008	11,671	15,010	18,109	19,588	21,160	25,609	29,394
Operating Income (Loss)	376	50	228	403	306	380	839	1,605	2,604	4,585	6,195	5,633	6,954	10,418	13,327

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	0.65	0.45	0.56	0.6	0.65	0.38	0.52	0.58	0.73	1.05	0.71	0.76	0.81	0.89	0.83
Current Ratio	1.49	1.34	1.42	1.47	1.54	1.25	1.4	1.49	0.9	1.25	0.95	1.17	1.12	1.22	1.19
Quick Ratio	0.65	0.45	0.56	0.6	0.65	0.38	0.52	0.67	0.8	1.13	0.8	0.96	1.01	1.08	1.06
CFO/Avg Current Liab	0.39	0.01	0.05	0.01	-0.24	-0.36	-0.36	-0.45	-0.43	0.33	0.05	0.25	0.87	0.75	0.93
Common Equity/Total Assets	20.94	18.77	24.64	26.38	21.79	19.72	18.84	20.17	22.32	28.17	35.55	42.76	42.25	46.14	47.87
Long-Term Debt/Equity (%)	62.23	53.71	37.49	47.69	106.65	125.54	181.45	197.76	194.66	142.87	92.71	69.08	68.7	55.77	50.59
Long-Term Debt/Capital (%)	38.27	34.94	27.27	32.29	51.61	55.66	64.47	66.42	66.06	57.75	47.03	40.86	40.26	34.22	32.78
Long-Term Debt/Total Assets (%)	13.03	10.08	9.24	12.58	23.24	24.76	34.18	39.89	43.44	40.25	32.96	29.54	29.02	25.73	24.22
Total Debt/Equity (%)	62.59	53.71	37.49	47.69	106.65	125.54	181.45	197.76	194.66	147.39	97.12	69.08	70.64	62.98	54.34
Total Debt/Capital (%)	38.49	34.94	27.27	32.29	51.61	55.66	64.47	66.42	66.06	59.58	49.27	40.86	41.4	38.64	35.21
Total Debt/Total Assets (%)	13.11	10.08	9.24	12.58	23.24	24.76	34.18	39.89	43.44	41.52	34.53	29.54	29.84	29.06	26.01
CFO/Total Liabilities	13.09	0.67	2.4	0.32	-9.39	-13.51	-11.57	-12.93	-10.94	8.6	1.37	7.28	25.85	25.48	35.02
CFO/CapEx	2.36	0.24	0.81	0.11	-4.43	-7.97	-7.87	-12.61	-11.41	4.87	0.75	4.97	20.87	16.75	14.75
Altman's Z-Score	- -	- -	5.08	4.66	5.68	5.04	5.51	5.76	6.93	8.82	10.65	7.63	9.79	13.71	14.89

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	- -	- -	- -	- -	- -	- -	- -	- -	49.34	46.93	41.97	35.26	29.63	29.74	26.84
Days Sales Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	7.4	7.78	8.7	10.35	12.32	12.27	13.6
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	- -	- -	20,221	21,060	49,876	54,076	83,701	107,840	143,925	235,069	273,713	132,056	213,180	387,235	400,053
- Cash & Cash Equivalents	508	290	605	1,114	1,809	1,468	2,823	3,794	5,018	8,206	6,028	5,147	7,117	7,805	9,034
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	402	400	500	886	2,371	3,364	6,499	10,360	14,759	16,309	15,393	14,353	14,543	15,583	14,463
Enterprise Value	- -	- -	19,521	20,337	49,937	55,707	87,378	114,405	153,666	243,172	283,078	140,351	220,585	393,234	405,453
Total Capital	1,045	1,145	1,834	2,744	4,595	6,044	10,081	15,599	22,341	27,374	31,242	35,130	35,132	40,326	41,078
Total Debt/Capital (%)	38.49	34.94	27.27	32.29	51.61	55.66	64.47	66.42	66.06	59.58	49.27	40.86	41.4	38.64	35.21
Total Debt / EV	- -	- -	0.03	0.04	0.05	0.06	0.07	0.09	0.1	0.07	0.05	0.1	0.07	0.04	0.04
EV/Sales	- -	- -	4.46	3.69	7.37	6.31	7.47	7.24	7.62	9.73	9.53	4.44	6.54	10.08	8.97
EV/EBITDA	- -	- -	7.9	6.39	12.96	10.5	12.29	12.41	12.89	15.68	15.19	7.02	10.26	15.1	13.48
EV/EBIT	- -	- -	85.49	50.51	163.28	146.68	104.19	71.27	59.01	53.03	45.7	24.92	31.72	37.75	30.42
EV/Cash Flow to Firm	- -	- -	164.11	355.73	- -	- -	- -	- -	- -	67.11	266.22	53.39	27.83	49.22	37.47
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	77.81	525.44	63.19	29.11	52.08	40.02
Diluted Market Cap	- -	- -	20,613	21,507	50,869	55,157	86,294	111,457	148,175	241,073	280,747	133,819	221,425	397,649	411,584
Diluted Enterprise Value	- -	- -	19,912	20,784	50,929	56,788	89,970	118,023	157,916	249,177	290,112	142,113	228,830	403,648	416,985
EV per Share	- -	- -	0.09	0.1	0.23	0.26	0.4	0.52	0.7	1.09	1.27	0.63	1.01	1.82	1.91
TTM Sales	3,205	3,609	4,375	5,505	6,780	8,831	11,693	15,794	20,156	24,996	29,698	31,616	33,723	39,001	45,183
TTM EBITDA	1,216	1,752	2,470	3,184	3,853	5,305	7,108	9,220	11,924	15,508	18,633	19,996	21,508	26,048	30,082
TTM Operating Income	376	50	228	403	306	380	839	1,605	2,604	4,585	6,195	5,633	6,954	10,418	13,327
TTM Cash Flow to Firm	330	33	119	57	-608	-1,366	- -	-2,265	-2,321	3,623	1,063	2,629	7,927	7,990	10,820
TTM Free Cash Flow to Firm	195	-56	-1	-87	-777	-1,551	- -	-2,478	-2,574	3,125	539	2,221	7,578	7,550	10,131

Multiples (USD)

Valuation Multiples API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	- -	- -	-926.88	-167.98	-55.37	-33.25	-42.87	-38.53	-47.18	124.96	-2,127.27	82.68	31.97	57.45	43.5
EV/EBIT	- -	- -	85.49	50.51	163.28	146.68	104.19	71.27	59.01	53.03	45.7	24.92	31.72	37.75	30.42
Enterprise Value	- -	- -	19,521	20,337	49,937	55,707	87,378	114,405	153,666	243,172	283,078	140,351	220,585	393,234	405,453
Low Price	- -	- -	0.09	0.09	0.09	0.17	0.26	0.4	0.51	0.59	0.95	0.33	0.56	0.92	1.64
EV/Sales	- -	- -	4.46	3.69	7.37	6.31	7.47	7.24	7.62	9.73	9.53	4.44	6.54	10.08	8.97
EV/EBITDA	- -	- -	7.9	6.39	12.96	10.5	12.29	12.41	12.89	15.68	15.19	7.02	10.26	15.1	13.48
Price/Earnings	- -	- -	175.65	78.49	404.73	288.85	149.23	88.78	76.92	84.75	53.4	29.36	40.22	44.63	36.67
Price/Earnings Average	- -	- -	172.53	90.06	342.12	230.33	141.46	117.56	76.51	72.07	48.69	28.41	32.09	33.28	42.84
Price/Earnings High	- -	- -	178.6	103.03	449.63	293.23	509.1	151.29	90.27	91.24	61.18	60.32	41.07	47.41	52.48
Price/Earnings Low	- -	- -	164.23	73.79	160.62	196.1	101.42	72.19	60.15	47.26	41.51	16.36	22.93	22.93	31.91
Price/Book Value	- -	- -	15.16	11.34	22.43	20.18	23.37	20.58	18.98	21.24	17.27	6.36	10.35	15.65	15.03
Price/Book Value Average	- -	- -	14.89	13.01	18.96	16.09	22.15	27.26	18.88	18.06	15.74	6.15	8.26	11.67	17.56
Price/Book Value High	- -	- -	15.42	14.88	24.92	20.49	79.72	35.08	22.28	22.87	19.79	13.06	10.57	16.62	21.51
Price/Book Value Low	- -	- -	14.18	10.66	8.9	13.7	15.88	16.74	14.85	11.85	13.42	3.54	5.9	8.04	13.08
Price/Tangible Book Value	- -	- -	-26.69	-23	-23.87	-11.77	-12.33	-11.1	-8.5	-16.42	-18.16	-11.04	-19.26	-50.23	-64.91
Price/Tangible Book Value Average	- -	- -	-26.22	-26.39	-20.18	-9.39	-11.69	-14.7	-8.46	-13.96	-16.56	-10.68	-15.37	-37.45	-75.83
Price/Tangible Book Value High	- -	- -	-27.14	-30.19	-26.52	-11.95	-42.06	-18.92	-9.98	-17.67	-20.81	-22.69	-19.66	-53.36	-92.9
Price/Tangible Book Value Low	- -	- -	-24.96	-21.62	-9.47	-7.99	-8.38	-9.03	-6.65	-9.15	-14.12	-6.15	-10.98	-25.8	-56.49
Price/Sales	- -	- -	4.51	3.8	7.32	6.11	7.13	6.81	7.12	9.36	9.2	4.17	6.45	9.97	8.91
Price/Sales Average	- -	- -	4.43	4.36	6.19	4.87	6.76	9.02	7.09	7.96	8.39	4.04	5.15	7.43	10.41
Price/Sales High	- -	- -	4.59	4.99	8.13	6.2	24.34	11.6	8.36	10.08	10.54	8.57	6.59	10.59	12.75
Price/Sales Low	- -	- -	4.22	3.58	2.91	4.15	4.85	5.54	5.57	5.22	7.15	2.32	3.68	5.12	7.76
Price/Cash Flow	- -	- -	201.81	1,270.52	-66.23	-36.58	-46.7	-40.12	-49.73	96.42	695.89	65.08	29.9	52.82	39.67
Price/Cash Flow Average	- -	- -	198.23	1,457.73	-55.99	-29.17	-44.27	-53.12	-49.47	81.99	634.45	62.97	23.86	39.38	46.35
Price/Cash Flow High	- -	- -	205.2	1,667.7	-73.58	-37.14	-159.33	-68.36	-58.36	103.81	797.25	133.72	30.53	56.11	56.78
Price/Cash Flow Low	- -	- -	188.69	1,194.39	-26.28	-24.84	-31.74	-32.62	-38.9	53.76	540.9	36.27	17.05	27.13	34.53
Price/Free Cash Flow Average	- -	- -	-910.41	-192.73	-46.81	-26.52	-40.64	-51.01	-46.94	106.26	-1,939.44	80	25.51	42.83	50.82
Price/Free Cash Flow High	- -	- -	-942.44	-220.49	-61.52	-33.76	-146.25	-65.65	-55.37	134.53	-2,437.12	169.88	32.64	61.02	62.26
Price/Free Cash Flow Low	- -	- -	-866.63	-157.92	-21.98	-22.57	-29.13	-31.33	-36.9	69.68	-1,653.49	46.08	18.23	29.51	37.86
EV/Sales Average	- -	- -	4.38	4.26	6.23	5.07	7.1	9.46	7.59	8.32	8.72	4.3	5.26	7.56	10.46
EV/Sales High	- -	- -	4.54	4.89	8.18	6.4	24.74	12.05	8.86	10.45	10.87	8.84	6.67	10.7	12.79
EV/Sales Low	- -	- -	4.16	3.47	2.93	4.34	5.18	5.97	6.07	5.57	7.48	2.59	3.82	5.25	7.83
EV/EBITDA Average	- -	- -	7.76	7.36	10.96	8.44	11.68	16.2	12.82	13.41	13.9	6.81	8.25	11.31	15.72
EV/EBITDA High	- -	- -	8.04	8.45	14.4	10.66	40.69	20.64	14.98	16.84	17.33	13.98	10.46	16.02	19.21
EV/EBITDA Low	- -	- -	7.37	5.99	5.15	7.23	8.52	10.22	10.26	8.97	11.92	4.1	6	7.87	11.75
EV/EBIT Average	- -	- -	83.91	58.22	138.05	117.83	98.99	93.04	58.71	45.36	41.8	24.16	25.52	28.29	35.48
EV/EBIT High	- -	- -	86.98	66.86	181.37	148.84	344.85	118.57	68.6	56.96	52.13	49.64	32.37	40.06	43.37
EV/EBIT Low	- -	- -	79.73	47.37	64.92	100.96	72.21	58.71	46.96	30.35	35.86	14.54	18.54	19.67	26.53
Last Price	- -	- -	0.1	0.1	0.23	0.25	0.38	0.49	0.65	1.05	1.22	0.59	0.98	1.8	1.88
High Price	- -	- -	0.1	0.13	0.26	0.25	1.31	0.84	0.76	1.13	1.4	1.21	1	1.91	2.69
Enterprise Value Average	- -	- -	19,162	23,440	42,220	44,752	83,021	149,356	152,906	207,995	258,910	136,078	177,495	294,700	472,762
Enterprise Value High	- -	- -	19,861	26,921	55,469	56,528	289,221	190,332	178,647	261,177	322,946	279,631	225,077	417,338	577,937
Enterprise Value Low	- -	- -	18,206	19,075	19,854	38,343	60,561	94,250	122,302	139,179	222,117	81,891	128,961	204,906	353,568

Shares Outstanding	195,382	196,047	210,224	213,077	215,611	216,676	218,358	219,973	221,086	223,146	223,684	224,381	218,039	215,519	212,727
Diluted Weighted Avg Shares	191,751	207,745	214,294	217,603	219,902	221,008	225,120	227,352	227,615	228,846	229,432	227,375	226,473	221,315	218,859
Basic Weighted Avg Shares	186,383	195,814	205,255	211,886	214,578	216,055	217,599	219,356	220,578	222,152	223,277	224,054	222,479	216,407	214,105
Revenue per Share	0.02	0.02	0.02	0.03	0.03	0.04	0.05	0.07	0.09	0.11	0.13	0.14	0.15	0.18	0.21
EBITDA per Share	0.01	0.01	0.01	0.02	0.02	0.02	0.03	0.04	0.05	0.07	0.08	0.09	0.1	0.12	0.14
Operating Income per Share	- -	- -	- -	- -	- -	- -	- -	0.01	0.01	0.02	0.03	0.03	0.03	0.05	0.06
Basic EPS, GAAP	- -	- -	- -	- -	- -	- -	- -	0.01	0.01	0.01	0.02	0.02	0.02	0.04	0.05
Basic EPS from Cont Ops	- -	- -	- -	- -	- -	- -	- -	0.01	0.01	0.01	0.02	0.02	0.02	0.04	0.05
Diluted EPS, GAAP	- -	- -	- -	- -	- -	- -	- -	0.01	0.01	0.01	0.02	0.02	0.02	0.04	0.05
Diluted EPS from Cont Ops	- -	- -	- -	- -	- -	- -	- -	0.01	0.01	0.01	0.02	0.02	0.02	0.04	0.05
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	- -	- -	- -	- -	- -	-0.01	-0.01	-0.01	-0.01	0.01	- -	0.01	0.03	0.03	0.05
Free Cash Flow per Basic Share	- -	- -	- -	- -	- -	-0.01	-0.01	-0.01	-0.01	0.01	- -	0.01	0.03	0.03	0.04
Cash & Equivalents per Share	- -	- -	0.01	0.01	0.01	0.01	0.01	0.02	0.02	0.04	0.03	0.03	0.03	0.04	0.04
Book Value per Share	- -	- -	0.01	0.01	0.01	0.01	0.02	0.02	0.03	0.05	0.07	0.09	0.09	0.11	0.13
Tangible Book Value per Share	- -	- -	- -	- -	-0.01	-0.02	-0.03	-0.04	-0.08	-0.06	-0.07	-0.05	-0.05	-0.04	-0.03

Netflix, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)