iHeartMedia Cash Flow Statement (2009-2022) | IHRT

1Y3Y5Y7Y10YAll
Download Data
Cash Flow Statement Mar2009 Jun2009 Sep2009 Dec2009 Mar2010 Jun2010 Sep2010 Dec2010 Mar2011 Jun2011 Sep2011 Mar2014 Jun2014 Sep2014 Dec2014 Mar2015 Jun2015 Sep2015 Dec2015 Mar2016 Jun2016 Sep2016 Dec2016 Mar2017 Jun2017 Sep2017 Dec2017 Mar2018 Jun2018 Sep2018 Dec2018 Mar2019 Jun2019 Sep2019 Mar2020 Jun2020 Sep2020 Dec2020 Mar2021 Jun2021 Sep2021 Dec2021 Mar2022 Jun2022 Sep2022 Dec2022
Operating Activities
Net Income -388.81M-4047.14M85.56M-322.00M-77.21M-150.39M-316.69M-37.98M-67.29M-525.53M-386.63M-47.31M-213.47M-90.07M-58.87M-276.04M-28.53M123.40M-389.47M-170.88M-248.83M350.48M-124.25M-33.23M-49.49M42.30M-169.55M-1688.74M-32.11M-31.96M3.67M111.95M15.18M-309.78M
Share-based Compensation 9.22M11.26M8.12M8.51M8.34M9.28M2.29M5.74M6.25M3.04M2.78M2.25M2.65M2.52M2.40M2.99M3.15M3.07M3.79M3.48M2.78M3.06M2.42M3.54M-6.53M2.68M2.11M3.59M0.44M0.39M3.04M20.15M4.26M8.13M5.68M5.90M5.99M5.96M5.54M8.61M10.44M10.88M
Deferred Taxes 203.49M-76.38M-298.58M-83.84M-51.97M-35.08M-40.29M-60.67M-30.23M-31.99M25.31M6.87M12.69M-10.94M16.22M-1.23M0.70M12.16M-1.26M-9.12M-3.73M-83.32M4.57M-1.47M9.57M-190.40M-122.04M111.68M8.40M22.51M8.60M13.06M12.42M-152.22M-45.47M-16.93M30.32M78.35M20.97M-34.80M-75.39M-23.79M-36.80M29.28M-43.11M
Cash from Discontinued Operations 127.02M-43.07M-73.85M30.23M-125.31M63.46M77.82M-47.68M
Gains from Sales and Divestitures 1.09M0.75M
Gains from Investment Securities 35.10M-82.49M3.06M3.98M-29.56M-3.57M16.71M1.95M12.08M31.67M-31.38M20.03M81.44M6.62M-78.01M16.09M16.55M1.27M-118.26M3.05M8.97M7.14M-5.47M19.78M-10.61M0.19M4.39M-10.24M1.59M3.62M10.14M-0.73M3.32M46.52M-10.37M4.17M3.14M4.68M-2.01M0.17M
Asset Writedowns and Impairment 4,041.25M77.67M2.92M4.87M7.09M8.24M4.72M3.42M4.90M0.04M19.24M6.45M21.63M5.82M7.51M8.00M5.85M7.82M7.63M2.57M8.52M4.13M33.20M91.38M3.08M1,727.86M5.38M5.52M37.74M11.65M8.33M2.11M0.24M309.75M0.16M
Cash from Restructuring 191.90M63.02M6.14M-8.66M2.17M
Non-cash Items 3.66M
Cash from Operations 94.06M171.07M30.23M22.56M263.75M265.83M-125.31M-91.65M45.44M17.74M273.58M-236.21M-3.39M-123.54M285.85M-240.49M58.84M-90.93M256.81M-428.53M-24.69M-104.46M-61.51M175.48M268.88M218.99M303.32M136.67M83.20M263.54M91.54M79.78M71.73M29.13M95.74M133.98M-52.21M155.80M103.11M213.38M
Depreciation, Depletion & Amortization
Amortization of Goodwill 4,041.25M
Amortization of Deferred Charges 52.70M52.89M54.44M54.91M56.86M31.22M26.40M16.48M15.60M15.60M15.89M15.91M16.44M17.10M17.44M17.27M18.14M14.10M14.22M14.36M4.26M13.67M-1.80M0.41M0.22M0.67M0.51M1.76M1.52M1.54M1.45M1.42M1.44M1.50M1.65M1.65M
Depreciation & Amortization (CF) 184.18M184.08M183.28M183.71M189.64M197.53M174.87M174.06M175.87M186.10M170.45M168.39M166.32M168.82M155.46M162.14M158.45M159.17M146.11M147.79M149.75M157.65M151.43M64.88M43.30M36.41M38.29M59.38M95.27M96.77M103.35M99.38M103.44M107.36M127.94M108.10M126.01M114.05M110.79M109.31M111.52M
Change in Working Capital
Change in Receivables 0.12M-99.70M89.37M-22.38M7.72M45.15M-127.47M-149.41M139.69M8.20M15.41M-114.08M187.85M19.55M28.26M-172.02M156.20M-1.09M31.38M-119.24M169.37M10.85M48.57M-157.86M102.67M34.10M56.56M-114.45M108.61M113.85M-143.42M146.71M-113.17M76.88M74.06M167.42M-121.34M67.10M15.55M59.55M
Change in Account Payables 8.01M-27.94M21.35M-7.42M26.21M6.89M-49.13M42.17M6.04M35.37M
Change in Accured Expenses 0.60M44.59M6.94M65.31M-152.07M-39.74M71.56M-21.70M78.44M-73.32M11.97M-0.81M121.76M-125.16M44.39M-12.18M113.76M-99.91M27.50M-5.68M118.66M310.24M-8.84M1.17M0.77M-149.22M69.29M91.62M-42.73M83.70M-9.52M26.98M31.41M105.08M-151.85M76.70M-9.15M79.06M
Other Working Capital Changes 40.97M102.64M49.68M-7.36M4.92M-89.00M95.45M61.52M6.17M-26.45M-56.46M80.42M-21.89M-6.84M-28.17M47.72M15.99M-105.14M65.10M91.25M-42.76M-7.25M-3.25M54.53M-40.76M4.68M-39.91M24.11M14.77M22.67M15.56M-3.14M35.65M5.00M-7.17M-25.26M39.98M-14.99M22.57M-34.20M
Investing Activities
Capital Expenditures -58.18M374.59M-55.32M158.73M66.00M72.06M63.97M76.48M79.43M67.41M74.01M53.59M123.16M56.45M68.42M67.61M103.89M56.78M66.93M77.33M113.68M51.03M85.59M48.32M-117.22M38.70M17.27M20.14M37.80M22.95M17.43M28.87M21.66M17.88M18.98M26.68M18.95M32.11M50.27M82.04M22.56M49.65M40.36M48.40M
Sales of Property, Plant and Equipment 3.52M7.96M8.14M8.09M42.33M1.43M4.47M4.47M-0.09M32.60M361.03M11.65M8.99M592.59M3.25M8.20M252.94M53.13M7.12M11.07M-60.38M2.31M-1.48M-0.15M18.47M0.72M0.47M5.34M0.30M0.57M12.44M23.31M1.13M6.01M20.75M7.94M2.14M
Acquisitions -0.84M2.89M24.70M0.50M10.16M49.39M230.82M14.65M
Divestments 4.09M27.80M35.13M71.66M32.77M-47.07M-98.26M-27.58M
Change in Acquisitions & Divestments 220.96M-0.13M15.81M-0.03M0.58M3.26M2.11M0.62M0.01M0.29M7.42M10.79M0.47M0.77M1.00M0.03M0.87M
Cash from Investing Activities -35.13M-74.73M-71.66M-33.89M-59.79M-74.86M-32.77M152.65M-71.09M-44.97M-125.28M-30.57M266.94M-62.42M-143.72M516.84M-79.98M-70.55M167.18M0.59M-81.14M-39.87M-94.28M-37.20M-41.09M-56.61M-210.59M-52.41M-17.79M-43.81M-31.80M-76.64M-249.32M31.06M-41.63M-86.89M-19.69M-29.97M-33.15M-46.42M
Financing Activities
Other financing activities 1,466.07M2,104.70M2,110.19M-1131.51M-14.09M9.78M-2.28M40.83M2,127.98M-0.18M0.02M0.62M0.79M-9.37M1.95M-0.32M-8.70M-0.96M-0.16M-0.53M-10.45M-0.26M-0.94M-4.40M106.75M-0.01M-2.51M-10.18M1.41M8.26M-0.68M11.49M-0.28M-0.43M-0.26M0.99M-0.36M-0.11M-0.29M-4.67M-0.70M0.49M
Cash from Financing Activities -181.66M412.88M-360.28M33.77M-7.86M29.12M-252.04M-105.98M161.49M-244.86M-208.64M104.98M-167.03M188.75M250.71M-74.39M-1.92M-246.27M-95.65M-54.55M-1.02M192.65M14.27M-92.44M-268.38M-132.29M1.31M-6.26M-0.68M-5.09M187.28M-7.46M-13.81M-6.07M-268.24M-64.01M-0.46M-110.25M-68.95M-126.45M
Dividend Payments
Dividends Paid - Common 3.96M5.72M22.91M7.45M2.12M25.98M-0.01M2.78M72.18M0.47M20.71M-3.74M27.25M1.03M12.81M-40.72M3.17M1.70M-3.78M0.07M0.57M0.57M
Additional items
Exchange Rate Effect 133.06M70.17M-39.45M39.31M-2.43M1.85M-4.00M-4.98M-6.21M1.91M-7.38M-3.00M3.90M-3.62M-1.20M-4.72M3.82M2.84M0.84M2.65M3.37M-8.06M-3.85M-1.81M0.68M0.01M-0.30M-0.52M0.37M-0.12M-0.01M-0.11M-0.05M-0.08M-0.44M-0.45M0.33M
Change in Cash -122.73M509.22M-401.70M22.44M196.10M220.09M-410.12M-47.41M137.70M-276.08M-65.33M-168.01M98.44M-4.60M389.83M205.86M-26.68M-408.94M323.63M-478.67M-104.02M49.16M-10.90M49.20M-48.65M26.25M92.24M39.25M64.74M214.33M246.50M-3.94M-191.53M54.11M-214.25M-16.97M-72.45M15.15M0.57M40.84M
Free Cash Flow 152.23M-203.52M85.56M-136.18M197.75M193.77M-189.28M-76.48M-79.43M-159.06M-28.57M-35.84M150.42M-292.67M-71.82M-191.16M181.96M-297.27M-8.08M-168.26M143.13M-479.55M-110.29M-152.78M55.71M136.77M251.61M198.85M265.53M113.71M65.77M234.67M69.88M-17.88M-18.98M53.10M52.78M-2.98M45.46M51.94M-74.77M106.15M62.75M164.97M
Net Cash Flow -122.73M509.22M-401.70M22.44M196.10M220.09M-410.12M-44.98M135.84M-272.08M-60.35M-161.80M96.52M2.78M392.83M201.96M-23.06M-407.75M328.35M-482.49M-106.86M48.32M-141.52M45.84M-40.58M30.10M94.05M77.99M64.73M214.63M247.02M-4.31M-191.41M54.12M-214.13M-16.92M-72.36M15.58M1.01M40.51M