|
Delaware
|
000-49802
|
77-0467272
|
|
(State or other jurisdiction
of incorporation)
|
(Commission
File Number)
|
(I.R.S. Employer
Identification No.)
|
|
¨
|
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
|
|
¨
|
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
|
|
¨
|
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
|
|
¨
|
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
|
|
99.1
|
|
Letter to Shareholders dated January 23, 2013.
|
|
|
NETFLIX, INC.
|
|
Date: January 23, 2013
|
|
|
|
/s/ David Wells
|
|
|
David Wells
|
|
|
Chief Financial Officer
|
|
Exhibit No.
|
|
Description of Exhibit
|
|
99.1*
|
|
Letter to Shareholders dated January 23, 2013.
|
|
*
|
This exhibit is intended to be furnished and shall not be deemed “filed” for purposes of the Securities Exchange Act of 1934.
|
|
•
|
we added nearly
10 million global streaming members
in 2012,
|
|
•
|
we grew to
over 33 million
global streaming members,
|
|
•
|
we
generated profits
for the year 2012, despite large international investments establishing Netflix in 40 countries around the world, and
|
|
•
|
we developed several
major original series
, which debut this year.
|
|
(in millions except per share data)
|
Q4 '11
|
Q1 '12
|
Q2 '12
|
Q3 '12
|
Q4 '12
|
||||||||||
|
Domestic Streaming:
|
|
|
|
|
|
||||||||||
|
Net Subscription Additions
|
0.22
|
|
1.74
|
|
0.53
|
|
1.16
|
|
2.05
|
|
|||||
|
Total Subscriptions
|
21.67
|
|
23.41
|
|
23.94
|
|
25.10
|
|
27.15
|
|
|||||
|
Paid Subscriptions
|
20.15
|
|
22.02
|
|
22.69
|
|
23.80
|
|
25.47
|
|
|||||
|
Revenue
|
$
|
476
|
|
$
|
507
|
|
$
|
533
|
|
$
|
556
|
|
$
|
589
|
|
|
Contribution Profit
|
$
|
52
|
|
$
|
67
|
|
$
|
83
|
|
$
|
91
|
|
$
|
109
|
|
|
Contribution Margin
|
10.9
|
%
|
13.2
|
%
|
15.6
|
%
|
16.4
|
%
|
18.5
|
%
|
|||||
|
|
|
|
|
|
|
||||||||||
|
International Streaming:
|
|
|
|
|
|
||||||||||
|
Net Subscription Additions
|
0.38
|
|
1.21
|
|
0.56
|
|
0.69
|
|
1.81
|
|
|||||
|
Total Subscriptions
|
1.86
|
|
3.07
|
|
3.62
|
|
4.31
|
|
6.12
|
|
|||||
|
Paid Subscriptions
|
1.45
|
|
2.41
|
|
3.02
|
|
3.69
|
|
4.89
|
|
|||||
|
Revenue
|
$
|
29
|
|
$
|
43
|
|
$
|
65
|
|
$
|
78
|
|
$
|
101
|
|
|
Contribution Profit (Loss)
|
$
|
(60
|
)
|
$
|
(103
|
)
|
$
|
(89
|
)
|
$
|
(92
|
)
|
$
|
(105
|
)
|
|
|
|
|
|
|
|
||||||||||
|
Domestic DVD:
|
|
|
|
|
|
||||||||||
|
Net Subscription Additions
|
(2.76)
|
(1.08)
|
(0.85)
|
(0.63)
|
(0.38)
|
|
|||||||||
|
Total Subscriptions
|
11.17
|
10.09
|
9.24
|
8.61
|
8.22
|
|
|||||||||
|
Paid Subscriptions
|
11.04
|
|
9.96
|
|
9.15
|
|
8.47
|
|
8.05
|
|
|||||
|
Revenue
|
$
|
370
|
|
$
|
320
|
|
$
|
291
|
|
$
|
271
|
|
$
|
254
|
|
|
Contribution Profit
|
$
|
194
|
|
$
|
146
|
|
$
|
134
|
|
$
|
131
|
|
$
|
128
|
|
|
Contribution Margin
|
52.4
|
%
|
45.6
|
%
|
46.0
|
%
|
48.2
|
%
|
50.1
|
%
|
|||||
|
|
|
|
|
|
|
||||||||||
|
Global:
|
|
|
|
|
|
||||||||||
|
Revenue
|
$
|
876
|
|
$
|
870
|
|
$
|
889
|
|
$
|
905
|
|
$
|
945
|
|
|
Net Income (Loss)
|
$
|
35
|
|
$
|
(5
|
)
|
$
|
6
|
|
$
|
8
|
|
$
|
8
|
|
|
EPS
|
$
|
0.64
|
|
$
|
(0.08
|
)
|
$
|
0.11
|
|
$
|
0.13
|
|
$
|
0.13
|
|
|
|
|
|
|
|
|
||||||||||
|
Free Cash Flow
|
$
|
34
|
|
$
|
2
|
|
$
|
11
|
|
$
|
(20
|
)
|
$
|
(51
|
)
|
|
Shares (FD)
|
55.4
|
|
55.5
|
|
58.8
|
|
58.7
|
|
59.1
|
|
|||||
|
|
1
|
|
|
2
|
|
|
3
|
|
|
4
|
|
|
5
|
|
|
6
|
|
|
7
|
|
|
8
|
|
|
9
|
|
Q1 2013 Guidance
|
|
|
Domestic Streaming:
|
|
|
Total Subscriptions
|
28.5 m to 29.2 m
|
|
Paid Subscriptions
|
27.2 m to 27.9 m
|
|
Revenue
|
$633 m to $641 m
|
|
Contribution Profit
|
$122 m to $130 m
|
|
|
|
|
International Streaming
|
|
|
Total Subscriptions
|
6.6 m to 7.3 m
|
|
Paid Subscriptions
|
5.8 m to 6.4 m
|
|
Revenue
|
$132 m to $144 m
|
|
Contribution Profit (Loss)
|
($94 m) to ($80 m)
|
|
|
|
|
Domestic DVD:
|
|
|
Total Subscriptions
|
7.6 m to 8.05 m
|
|
Paid Subscriptions
|
7.45 m to 7.85 m
|
|
Revenue
|
$239 m to $246 m
|
|
Contribution Profit
|
$101 m to $112 m
|
|
|
|
|
Consolidated Global:
|
|
|
Net Income (Loss)
|
$0 m to $14 m
|
|
EPS
|
$0.00 to $0.23
|
|
|
10
|
|
|
|
|
Reed Hastings, CEO
|
David Wells, CFO
|
|
|
|
|
IR Contact:
|
PR Contact:
|
|
Ellie Mertz
|
Jonathan Friedland
|
|
VP, Finance & Investor Relations
|
Chief Communications Officer
|
|
408 540-3977
|
310 734-2958
|
|
|
11
|
|
|
12
|
|
|
Three Months Ended
|
|
Year Ended
|
||||||||||||||||
|
|
December 31,
2012 |
|
September 30,
2012 |
|
December 31,
2011 |
|
December 31,
2012 |
|
December 31,
2011 |
||||||||||
|
Revenues
|
$
|
945,239
|
|
|
$
|
905,089
|
|
|
$
|
875,575
|
|
|
$
|
3,609,282
|
|
|
$
|
3,204,577
|
|
|
Cost of revenues
|
695,867
|
|
|
662,638
|
|
|
575,155
|
|
|
2,625,866
|
|
|
2,039,901
|
|
|||||
|
Marketing
|
117,372
|
|
|
113,233
|
|
|
114,288
|
|
|
484,729
|
|
|
402,638
|
|
|||||
|
Technology and development
|
82,139
|
|
|
82,521
|
|
|
80,783
|
|
|
329,008
|
|
|
259,033
|
|
|||||
|
General and administrative
|
30,223
|
|
|
30,562
|
|
|
43,477
|
|
|
119,687
|
|
|
126,937
|
|
|||||
|
Operating income
|
19,638
|
|
|
16,135
|
|
|
61,872
|
|
|
49,992
|
|
|
376,068
|
|
|||||
|
Other income (expense):
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Interest expense
|
(5,016
|
)
|
|
(4,990
|
)
|
|
(4,942
|
)
|
|
(19,986
|
)
|
|
(20,025
|
)
|
|||||
|
Interest and other income (expense)
|
282
|
|
|
801
|
|
|
(95
|
)
|
|
474
|
|
|
3,479
|
|
|||||
|
Income before income taxes
|
14,904
|
|
|
11,946
|
|
|
56,835
|
|
|
30,480
|
|
|
359,522
|
|
|||||
|
Provision for income taxes
|
7,007
|
|
|
4,271
|
|
|
21,616
|
|
|
13,328
|
|
|
133,396
|
|
|||||
|
Net income
|
$
|
7,897
|
|
|
$
|
7,675
|
|
|
$
|
35,219
|
|
|
$
|
17,152
|
|
|
$
|
226,126
|
|
|
Earnings per share:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Basic
|
$
|
0.14
|
|
|
$
|
0.14
|
|
|
$
|
0.66
|
|
|
$
|
0.31
|
|
|
$
|
4.28
|
|
|
Diluted
|
$
|
0.13
|
|
|
$
|
0.13
|
|
|
$
|
0.64
|
|
|
$
|
0.29
|
|
|
$
|
4.16
|
|
|
Weighted average common shares outstanding:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Basic
|
55,562
|
|
|
55,541
|
|
|
53,582
|
|
|
55,521
|
|
|
52,847
|
|
|||||
|
Diluted
|
59,129
|
|
|
58,729
|
|
|
55,439
|
|
|
58,904
|
|
|
54,369
|
|
|||||
|
|
13
|
|
|
As of
|
||||||
|
|
December 31,
2012 |
|
December 31,
2011 |
||||
|
Assets
|
|
|
|
||||
|
Current assets:
|
|
|
|
||||
|
Cash and cash equivalents
|
$
|
290,291
|
|
|
$
|
508,053
|
|
|
Short-term investments
|
457,787
|
|
|
289,758
|
|
||
|
Current content library, net
|
1,368,162
|
|
|
919,709
|
|
||
|
Prepaid content
|
59,929
|
|
|
56,007
|
|
||
|
Other current assets
|
64,622
|
|
|
57,330
|
|
||
|
Total current assets
|
2,240,791
|
|
|
1,830,857
|
|
||
|
Non-current content library, net
|
1,506,008
|
|
|
1,046,934
|
|
||
|
Property and equipment, net
|
131,681
|
|
|
136,353
|
|
||
|
Other non-current assets
|
89,410
|
|
|
55,052
|
|
||
|
Total assets
|
$
|
3,967,890
|
|
|
$
|
3,069,196
|
|
|
Liabilities and Stockholders' Equity
|
|
|
|
||||
|
Current liabilities:
|
|
|
|
||||
|
Current content liabilities
|
$
|
1,366,847
|
|
|
$
|
935,036
|
|
|
Accounts payable
|
86,468
|
|
|
86,992
|
|
||
|
Accrued expenses
|
53,139
|
|
|
54,231
|
|
||
|
Deferred revenue
|
169,472
|
|
|
148,796
|
|
||
|
Total current liabilities
|
1,675,926
|
|
|
1,225,055
|
|
||
|
Non-current content liabilities
|
1,076,622
|
|
|
739,628
|
|
||
|
Long-term debt
|
200,000
|
|
|
200,000
|
|
||
|
Long-term debt due to related party
|
200,000
|
|
|
200,000
|
|
||
|
Other non-current liabilities
|
70,669
|
|
|
61,703
|
|
||
|
Total liabilities
|
3,223,217
|
|
|
2,426,386
|
|
||
|
Stockholders' equity:
|
|
|
|
||||
|
Common stock, $0.001 par value; 160,000,000 shares authorized at December 31, 2012 and December 31, 2011; 55,587,167 and 55,398,615 issued and outstanding at December 31, 2012 and December 31, 2011, respectively
|
56
|
|
|
55
|
|
||
|
Additional paid-in capital
|
301,616
|
|
|
219,119
|
|
||
|
Accumulated other comprehensive income
|
2,919
|
|
|
706
|
|
||
|
Retained earnings
|
440,082
|
|
|
422,930
|
|
||
|
Total stockholders' equity
|
744,673
|
|
|
642,810
|
|
||
|
Total liabilities and stockholders' equity
|
$
|
3,967,890
|
|
|
$
|
3,069,196
|
|
|
|
14
|
|
|
Three Months Ended
|
|
Year Ended
|
||||||||||||||||
|
|
December 31,
2012 |
|
September 30,
2012 |
|
December 31,
2011 |
|
December 31,
2012 |
|
December 31,
2011 |
||||||||||
|
Cash flows from operating activities:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Net income
|
$
|
7,897
|
|
|
$
|
7,675
|
|
|
$
|
35,219
|
|
|
$
|
17,152
|
|
|
$
|
226,126
|
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Additions to streaming content library
|
(631,647
|
)
|
|
(744,714
|
)
|
|
(976,545
|
)
|
|
(2,515,506
|
)
|
|
(2,320,732
|
)
|
|||||
|
Change in streaming content liabilities
|
130,287
|
|
|
274,196
|
|
|
644,046
|
|
|
762,089
|
|
|
1,463,955
|
|
|||||
|
Amortization of streaming content library
|
464,538
|
|
|
410,947
|
|
|
281,279
|
|
|
1,591,218
|
|
|
699,128
|
|
|||||
|
Amortization of DVD content library
|
15,914
|
|
|
13,132
|
|
|
22,754
|
|
|
65,396
|
|
|
96,744
|
|
|||||
|
Depreciation and amortization of property, equipment and intangibles
|
11,963
|
|
|
11,128
|
|
|
11,826
|
|
|
45,469
|
|
|
43,747
|
|
|||||
|
Stock-based compensation expense
|
17,694
|
|
|
18,472
|
|
|
18,077
|
|
|
73,948
|
|
|
61,582
|
|
|||||
|
Excess tax benefits from stock-based compensation
|
(370
|
)
|
|
(111
|
)
|
|
(501
|
)
|
|
(4,543
|
)
|
|
(45,784
|
)
|
|||||
|
Other non-cash items
|
(3,216
|
)
|
|
(2,078
|
)
|
|
(578
|
)
|
|
(8,392
|
)
|
|
(4,050
|
)
|
|||||
|
Deferred taxes
|
(3,622
|
)
|
|
(15,606
|
)
|
|
(4,407
|
)
|
|
(30,071
|
)
|
|
(18,597
|
)
|
|||||
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Prepaid content
|
(26,777
|
)
|
|
15,358
|
|
|
21,139
|
|
|
(3,922
|
)
|
|
6,211
|
|
|||||
|
Other current assets
|
(1,698
|
)
|
|
(3,476
|
)
|
|
(9,710
|
)
|
|
(1,510
|
)
|
|
(4,775
|
)
|
|||||
|
Accounts payable
|
4,043
|
|
|
(6,652
|
)
|
|
20,019
|
|
|
(3,764
|
)
|
|
23,968
|
|
|||||
|
Accrued expenses
|
(14,125
|
)
|
|
15,294
|
|
|
6,319
|
|
|
9,806
|
|
|
65,560
|
|
|||||
|
Deferred revenue
|
14,326
|
|
|
2,356
|
|
|
(12,133
|
)
|
|
20,676
|
|
|
21,613
|
|
|||||
|
Other non-current assets and liabilities
|
(1,393
|
)
|
|
4,229
|
|
|
8,662
|
|
|
4,719
|
|
|
3,016
|
|
|||||
|
Net cash provided by (used in) operating activities
|
(16,186
|
)
|
|
150
|
|
|
65,466
|
|
|
22,765
|
|
|
317,712
|
|
|||||
|
Cash flows from investing activities:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Acquisition of DVD content library
|
(18,149
|
)
|
|
(8,586
|
)
|
|
(23,144
|
)
|
|
(48,275
|
)
|
|
(85,154
|
)
|
|||||
|
Purchases of property and equipment
|
(19,164
|
)
|
|
(13,883
|
)
|
|
(10,656
|
)
|
|
(41,457
|
)
|
|
(49,682
|
)
|
|||||
|
Purchases of short-term investments
|
(46,772
|
)
|
|
(67,779
|
)
|
|
(123,214
|
)
|
|
(477,321
|
)
|
|
(223,750
|
)
|
|||||
|
Proceeds from sale of short-term investments
|
10,273
|
|
|
52,172
|
|
|
19,485
|
|
|
282,953
|
|
|
50,993
|
|
|||||
|
Proceeds from maturities of short-term investments
|
5,680
|
|
|
2,695
|
|
|
19,665
|
|
|
29,365
|
|
|
38,105
|
|
|||||
|
Other assets
|
2,493
|
|
|
1,857
|
|
|
2,255
|
|
|
8,816
|
|
|
3,674
|
|
|||||
|
Net cash used in investing activities
|
(65,639
|
)
|
|
(33,524
|
)
|
|
(115,609
|
)
|
|
(245,919
|
)
|
|
(265,814
|
)
|
|||||
|
Cash flows from financing activities:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Proceeds from issuance of common stock
|
2,058
|
|
|
318
|
|
|
1,025
|
|
|
4,124
|
|
|
19,614
|
|
|||||
|
Proceeds from public offering of common stock, net of issuance costs
|
—
|
|
|
—
|
|
|
199,947
|
|
|
(464
|
)
|
|
199,947
|
|
|||||
|
Proceeds from issuance of debt, net of issuance costs
|
—
|
|
|
—
|
|
|
198,060
|
|
|
(295
|
)
|
|
198,060
|
|
|||||
|
Repurchases of common stock
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(199,666
|
)
|
|||||
|
Excess tax benefits from stock-based compensation
|
370
|
|
|
111
|
|
|
501
|
|
|
4,543
|
|
|
45,784
|
|
|||||
|
Principal payments of lease financing obligations
|
(596
|
)
|
|
(587
|
)
|
|
(536
|
)
|
|
(2,319
|
)
|
|
(2,083
|
)
|
|||||
|
Net cash provided by (used in) financing activities
|
1,832
|
|
|
(158
|
)
|
|
398,997
|
|
|
5,589
|
|
|
261,656
|
|
|||||
|
Effect of exchange rate changes on cash and cash equivalents
|
(14
|
)
|
|
1,579
|
|
|
—
|
|
|
(197
|
)
|
|
—
|
|
|||||
|
Net increase (decrease) in cash and cash equivalents
|
(80,007
|
)
|
|
(31,953
|
)
|
|
348,854
|
|
|
(217,762
|
)
|
|
313,554
|
|
|||||
|
Cash and cash equivalents, beginning of period
|
370,298
|
|
|
402,251
|
|
|
159,199
|
|
|
508,053
|
|
|
194,499
|
|
|||||
|
Cash and cash equivalents, end of period
|
$
|
290,291
|
|
|
$
|
370,298
|
|
|
$
|
508,053
|
|
|
$
|
290,291
|
|
|
$
|
508,053
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
Three Months Ended
|
|
Year Ended
|
||||||||||||||||
|
|
December 31,
2012 |
|
September 30,
2012 |
|
December 31,
2011 |
|
December 31,
2012 |
|
December 31,
2011 |
||||||||||
|
Non-GAAP free cash flow reconciliation:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Net cash provided by (used in) operating activities
|
$
|
(16,186
|
)
|
|
$
|
150
|
|
|
$
|
65,466
|
|
|
$
|
22,765
|
|
|
$
|
317,712
|
|
|
Acquisitions of DVD content library
|
(18,149
|
)
|
|
(8,586
|
)
|
|
(23,144
|
)
|
|
(48,275
|
)
|
|
(85,154
|
)
|
|||||
|
Purchases of property and equipment
|
(19,164
|
)
|
|
(13,883
|
)
|
|
(10,656
|
)
|
|
(41,457
|
)
|
|
(49,682
|
)
|
|||||
|
Other assets
|
2,493
|
|
|
1,857
|
|
|
2,255
|
|
|
8,816
|
|
|
3,674
|
|
|||||
|
Non-GAAP free cash flow
|
$
|
(51,006
|
)
|
|
$
|
(20,462
|
)
|
|
$
|
33,921
|
|
|
$
|
(58,151
|
)
|
|
$
|
186,550
|
|
|
|
15
|
|
|
As of / Three Months Ended
|
|
As of / Year Ended
|
||||||||||||||||
|
|
December 31,
2012 |
|
September 30,
2012 |
|
December 31,
2011 |
|
December 31,
2012 |
|
December 31,
2011 |
||||||||||
|
Domestic Streaming
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Total subscriptions at end of period
|
27,146
|
|
|
25,101
|
|
|
21,671
|
|
|
27,146
|
|
|
21,671
|
|
|||||
|
Paid subscriptions at end of period
|
25,471
|
|
|
23,801
|
|
|
20,153
|
|
|
25,471
|
|
|
20,153
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Revenue
|
$
|
589,471
|
|
|
$
|
556,027
|
|
|
$
|
476,334
|
|
|
$
|
2,184,868
|
|
|
|
||
|
Cost of revenues
|
420,390
|
|
|
399,124
|
|
|
345,026
|
|
|
1,558,864
|
|
|
|
||||||
|
Marketing
|
59,777
|
|
|
65,955
|
|
|
79,198
|
|
|
276,072
|
|
|
|
||||||
|
Contribution profit
|
109,304
|
|
|
90,948
|
|
|
52,110
|
|
|
349,932
|
|
|
—
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
International Streaming
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Total subscriptions at end of period
|
6,121
|
|
|
4,311
|
|
|
1,858
|
|
|
6,121
|
|
|
1,858
|
|
|||||
|
Paid subscriptions at end of period
|
4,892
|
|
|
3,689
|
|
|
1,447
|
|
|
4,892
|
|
|
1,447
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Revenue
|
$
|
101,400
|
|
|
$
|
77,744
|
|
|
$
|
28,988
|
|
|
$
|
287,542
|
|
|
$
|
82,850
|
|
|
Cost of revenues
|
151,238
|
|
|
124,379
|
|
|
55,909
|
|
|
475,570
|
|
|
107,482
|
|
|||||
|
Marketing
|
54,986
|
|
|
45,742
|
|
|
32,822
|
|
|
201,283
|
|
|
78,517
|
|
|||||
|
Contribution profit (loss)
|
(104,824
|
)
|
|
(92,377
|
)
|
|
(59,743
|
)
|
|
(389,311
|
)
|
|
(103,149
|
)
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Domestic DVD
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Total subscriptions at end of period
|
8,224
|
|
|
8,606
|
|
|
11,165
|
|
|
8,224
|
|
|
11,165
|
|
|||||
|
Paid subscriptions at end of period
|
8,049
|
|
|
8,465
|
|
|
11,039
|
|
|
8,049
|
|
|
11,039
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Revenue
|
$
|
254,368
|
|
|
$
|
271,318
|
|
|
$
|
370,253
|
|
|
$
|
1,136,872
|
|
|
|
||
|
Cost of revenues
|
124,239
|
|
|
139,135
|
|
|
174,220
|
|
|
591,432
|
|
|
|
||||||
|
Marketing
|
2,609
|
|
|
1,536
|
|
|
2,268
|
|
|
7,374
|
|
|
|
||||||
|
Contribution profit
|
127,520
|
|
|
130,647
|
|
|
193,765
|
|
|
538,066
|
|
|
—
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Consolidated
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Revenue
|
$
|
945,239
|
|
|
$
|
905,089
|
|
|
$
|
875,575
|
|
|
$
|
3,609,282
|
|
|
$
|
3,204,577
|
|
|
Cost of revenues
|
695,867
|
|
|
662,638
|
|
|
575,155
|
|
|
2,625,866
|
|
|
2,039,901
|
|
|||||
|
Marketing
|
117,372
|
|
|
113,233
|
|
|
114,288
|
|
|
484,729
|
|
|
402,638
|
|
|||||
|
Contribution profit
|
132,000
|
|
|
129,218
|
|
|
186,132
|
|
|
498,687
|
|
|
762,038
|
|
|||||
|
Other operating expenses
|
112,362
|
|
|
113,083
|
|
|
124,260
|
|
|
448,695
|
|
|
385,970
|
|
|||||
|
Operating income
|
19,638
|
|
|
16,135
|
|
|
61,872
|
|
|
49,992
|
|
|
376,068
|
|
|||||
|
Other income (expense)
|
(4,734
|
)
|
|
(4,189
|
)
|
|
(5,037
|
)
|
|
(19,512
|
)
|
|
(16,546
|
)
|
|||||
|
Provision for income taxes
|
7,007
|
|
|
4,271
|
|
|
21,616
|
|
|
13,328
|
|
|
133,396
|
|
|||||
|
Net income
|
$
|
7,897
|
|
|
$
|
7,675
|
|
|
$
|
35,219
|
|
|
$
|
17,152
|
|
|
$
|
226,126
|
|
|
|
16
|