iHeartMedia, Inc. (IHRT)
NASDAQ: IHRT · Real-Time Price · USD
2.450
+0.130 (5.60%)
Nov 21, 2024, 4:00 PM EST - Market closed

iHeartMedia Cash Flow Statement

Millions USD. Fiscal year is Jan - Dec.
Fiscal Year
TTM FY 2023 FY 2022 FY 2021 FY 2020 FY 2019 2018 - 2014
Period Ending
Sep '24 Dec '23 Dec '22 Dec '21 Dec '20 Dec '19 2018 - 2014
Net Income
-1,028-1,103-264.66-159.2-1,91511,278
Upgrade
Depreciation & Amortization
416.3428.48445.66469.42402.93302.46
Upgrade
Other Amortization
6.966.746.235.934.761.81
Upgrade
Loss (Gain) From Sale of Assets
1.672.2923.3126.846.994.4
Upgrade
Asset Writedown & Restructuring Costs
922.14965.09311.4957.731,73991.38
Upgrade
Loss (Gain) From Sale of Investments
-83.2728.131.05-43.649.3531.17
Upgrade
Loss (Gain) on Equity Investments
2.713.530.011.140.380.35
Upgrade
Stock-Based Compensation
29.6934.635.4623.5422.5226.88
Upgrade
Provision & Write-off of Bad Debts
20.3529.4914.244.1438.2717.36
Upgrade
Other Operating Activities
-149.98-231.96-142.6-13.85-194.64-11,208
Upgrade
Change in Accounts Receivable
66.57-31.09-20.87-205.277.34-62.22
Upgrade
Change in Accounts Payable
93.1928.2222.67153.9452.35-29.74
Upgrade
Change in Unearned Revenue
-21.9518.52.718.23-21.864.94
Upgrade
Change in Other Net Operating Assets
-51.7533.72-14.621.55-6.491.75
Upgrade
Operating Cash Flow
224.32213.06420.08330.57215.95428.72
Upgrade
Operating Cash Flow Growth
-17.63%-49.28%27.07%53.08%-49.63%-55.65%
Upgrade
Capital Expenditures
-84.39-102.67-160.97-183.37-85.21-112.19
Upgrade
Sale of Property, Plant & Equipment
3.1156.9636.8337.462.047.38
Upgrade
Cash Acquisitions
-4.94-4.94--245.46-62.05-2
Upgrade
Investment in Securities
102.513.860.950.7610.77
Upgrade
Other Investing Activities
-4.12-4.55-5.99-6.18-3.6-228.38
Upgrade
Investing Cash Flow
12.17-51.33-129.23-346.79-147.81-334.42
Upgrade
Long-Term Debt Issued
----779.751,250
Upgrade
Long-Term Debt Repaid
--148.43-300.14-352.38-532.39-1,294
Upgrade
Net Debt Issued (Repaid)
-10.45-148.43-300.14-352.38247.36-43.43
Upgrade
Other Financing Activities
-8.19-3.73-5.970.26-6.18-70.16
Upgrade
Financing Cash Flow
-18.64-152.16-306.11-352.12241.18-113.59
Upgrade
Foreign Exchange Rate Adjustments
0.430.15-0.63-0.290.260.58
Upgrade
Net Cash Flow
218.299.72-15.89-368.63309.57-18.72
Upgrade
Free Cash Flow
139.93110.39259.11147.2130.74316.53
Upgrade
Free Cash Flow Growth
4.84%-57.40%76.02%12.59%-58.70%-64.09%
Upgrade
Free Cash Flow Margin
3.68%2.94%6.62%4.14%4.43%8.59%
Upgrade
Free Cash Flow Per Share
0.930.741.751.000.902.51
Upgrade
Cash Interest Paid
390.37392.69342.39328.1357.17320.85
Upgrade
Cash Income Tax Paid
4.4314.0135.4211.135.8427.85
Upgrade
Levered Free Cash Flow
318.39222342.79185.95278.84800.57
Upgrade
Unlevered Free Cash Flow
550.75458.87550.1387.76488.92965.49
Upgrade
Change in Net Working Capital
-101.4510.8614.8371.47-143.27-371.82
Upgrade
Source: S&P Capital IQ. Standard template. Financial Sources.