VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
IHRTiHeartMedia, Inc.
$4.32$562M
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
HomeStocksIHRTCash Flow

iHeartMedia, Inc. (IHRT) Cash Flow Statement

22Y historyFree accessUpdated daily

Liquidity remains under pressure as the company reported a negative free cash flow of $114.5 million in 2026Q1, highlighting the difficulty of funding operations amidst high interest expenses.

IHRT Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09Dec'08Dec'07Dec'06Dec'05Dec'04
Cash from Operations60.99M92.58M71.43M213.06M420.07M330.57M215.94M428.72M966.67M-503.74M-13.98M-77.3M245.12M212.87M488.7M373.96M582.37M181.18M1.22B1.94B1.81B1.4B1.55B
Operating CF Margin %-2.4%1.85%5.68%10.74%9.29%7.32%11.64%15.28%-8.16%-0.22%-1.24%3.88%3.41%7.82%6.07%9.93%3.26%18.18%28.48%28.08%21.28%23.33%
Operating CF Growth %12556.71%29.62%-66.47%-49.28%27.07%53.08%-49.63%-55.65%291.9%-3502.77%81.91%-131.54%15.15%-56.44%30.68%-35.79%221.44%-85.1%-37.37%7.09%29.48%-9.54%-
Net Income-286.86M-471.89M-1.01B-1.1B-262.67M-158.39M-1.92B9.59B-202.64M-460.02M-240M-737.49M-762.16M-583.52M-411.19M-268.03M-462.85M-4.05B-4.63B772.15M620M633.65M796.79M
Depreciation & Amortization349.52M360.05M409.58M428.48M445.66M469.42M402.93M302.46M530.9M601.29M635.23M673.99M710.9M730.83M729.28M763.31M732.87M765.47M696.83M564.92M593.77M628.01M630.52M
Stock-Based Compensation12.09M19.55M28.61M34.6M35.46M23.54M22.52M010.58M12.08M13.09M10.92M10.71M16.71M28.54M20.67M34.25M39.79M78.63M0000
Deferred Taxes-158.55M-16.21M-236.86M-144.59M-74.42M-10.87M-184.27M124.96M18.04M-488.22M-98.13M27.85M33.92M-158.17M-304.61M-143.94M-211.18M-417.19M-474.59M183.6M188.79M381.74M131.69M
Other Non-Cash Items107.36M153.67M822.76M945.57M286.15M48.36M1.79B-9.51B364.22M-2.05M-355.17M-12.1M121.97M193.15M423.88M192.13M236.73M3.82B5.26B473.33M102.64M-35.08M-93.84M
Working Capital Changes36.8M47.41M56.83M49.34M-10.11M-41.48M101.34M-85.27M245.57M-166.83M31M-40.47M129.77M13.87M22.79M-190.17M252.56M23.23M282.27M-52.42M307.79M-208.06M82.7M
Change in Receivables-55.66M16.78M28.39M-31.09M-20.87M-205.2M77.33M-62.22M-110.06M-149.35M-14.47M-121.57M-13.9M-29.61M-34.24M-7.83M-119.86M99.22M182.67M-111.15M-190.19M-25.32M38.63M
Change in Inventory00000000344.83M16.71M15.19M23.14M119.61M42.12M55.1M-98.85M220.16M27.93M00000
Change in Payables69.49M18.6M18.59M-3.1M34.44M153.94M52.35M-29.73M38.27M15.74M3.06M27.39M6.4M-2.62M-19.05M-15.13M110.51M-27.93M027.03M86.89M-34.7M22.55M
Cash from Investing-69.7M-66.24M508K-51.33M-129.23M-346.79M-147.81M-334.42M-345.48M-214.69M510.92M30.23M-88.68M-133.37M-397.02M-368.09M-240.2M-141.75M-17.03B-481.41M-602.72M-287.42M277.5M
Capital Expenditures-83.86M-81.67M-97.59M-102.67M-160.97M-183.37M-85.2M-112.19M-296.32M-67.73M-314.72M-296.38M-318.16M-324.53M-390.28M-362.28M-257.57M-223.79M-430.45M-484.15M-673.65M-325.73M-283.92M
CapEx % of Revenue2.13%2.11%2.53%2.74%4.11%5.15%2.89%3.05%4.68%1.1%5.02%4.75%5.04%5.2%6.25%5.88%4.39%4.03%6.44%7.1%10.43%4.95%4.28%
Acquisitions000-4.94M0-245.46M-62.05M6.15M-74.27M0-500K-27.59M841K-97K-50.12M-46.36M0-8.3M-177.06M26.18M99.68M102M30.71M
Investments-----------------------
Other Investing12.5M13.78M-3.65M52.41M30.84M31.29M-1.56M-228.38M7.04M-125.14M849.8M382.63M-7.98M55.69M43.38M33.66M16.18M52.09M-16.59B-45.99M-48.67M-78.42M-101.75M
Cash from Financing-23.87M-15.31M-158.34M-152.16M-306.11M-352.12M241.18M-113.59M-491.8M151.34M-418.23M377.41M-398M-595.88M-95.35M-698.12M-305.24M1.6B15.91B-1.43B-1.18B-1.06B-1.8B
Debt Issued (Net)-19.26M-12.36M-151.36M-148.43M-300.13M-352.38M247.36M-3.41M-479.35M65.8M-316.51M467.51M-310.47M-447.31M243.88M-627.62M-302.66M1.69B13.95B-1.14B601.31M-288.75M264.86M
Equity Issued (Net)000000000000-48.75M-61.14M000-184K-3.83M80.02M-1.31B-429.32M-1.81B
Dividends Paid000000000-46.48M00-40.03M-91.89M-244.73M000-93.37M-372.37M-382.78M-343.32M-255.91M
Share Repurchases00000000000-42.8M00000-184K-3.83M0-1.37B-1.07B-1.84B
Other Financing-4.61M-2.95M-6.99M-3.73M-5.97M259K-6.18M-110.18M-12.45M132.01M-101.72M-90.1M1.24M4.46M-94.5M-70.5M-2.59M-85.59M2.05B0-83.13M00
Net Change in Cash-32.66M11.34M-86.8M9.72M-15.89M-368.63M309.57M184.15M119.03M-577.92M72.35M315.65M-251.13M-516.86M-3.67M-692.24M36.93M1.64B94.7M0000
Free Cash Flow-22.87M10.91M-26.16M110.39M259.11M147.2M130.74M316.53M670.35M-795.71M-328.7M-373.68M-73.05M-111.65M98.42M11.68M324.8M-42.62M785.51M1.58B1.48B1.07B1.26B
FCF Margin %-0.58%0.28%-0.68%2.94%6.62%4.14%4.43%8.59%10.6%-12.89%-5.24%-5.99%-1.16%-1.79%1.58%0.19%5.54%-0.77%11.74%23.17%22.93%16.33%19.05%
FCF Growth %11.98%141.7%-123.7%-57.39%76.02%12.59%-58.7%-52.78%184.25%-142.08%12.04%-411.56%34.58%-213.45%742.84%-96.4%862.13%-105.43%-50.27%6.69%37.78%-14.99%-
FCF per Share-0.150.07-0.170.741.811.000.904.907.85-9.36-3.89-4.43-0.87-1.341.190.143.98-0.522.433.192.951.962.31
FCF Conversion (FCF/Net Income)0.08x-0.20x-0.07x-0.19x-1.59x-2.08x-0.11x0.05x-4.79x1.28x0.05x0.10x-0.31x-0.35x-1.15x-1.24x-1.22x-0.04x-0.30x2.51x2.92x1.50x1.83x
Interest Paid37.58M361.18M427.47M392.69M342.39M328.1M357.17M0397.98M1.77B1.76B1.69B1.54B1.54B1.38B1.26B00758.25M0000
Taxes Paid-2.02M16.33M13.39M14.01M35.42M11.13M5.84M034.2M35.51M44.84M52.17M53.07M50.93M52.52M81.16M00175.22M0000

Key Metrics

Growth RegimeMixed
ProfitabilityNegative
Balance SheetVulnerable
Cash FlowBurning
Top Statement Risk

High Debt Interest Burden

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings Quality Obscured by Volatility

As reported in recent financial statements, the relationship between net income and operating cash flow is highly erratic, with the OCF/NI ratio swinging from 11.74 in 2023Q4 to -3.73 in 2025Q4, indicating that accounting accruals and non-cash charges frequently distort the company's true cash-generating capacity.

The extreme variance in the OCF/NI ratio suggests that net income is a poor proxy for operational health, likely due to significant non-cash impairment charges and interest expense accruals. Investors should monitor whether the company can achieve consistent positive cash conversion, as the current disconnect implies that reported earnings are heavily influenced by non-operational accounting adjustments.

Free Cash Flow Remains Precarious

Based on quarterly cash flow data, iHeartMedia's free cash flow trajectory is highly inconsistent, with negative FCF in seven of the last ten quarters, including a significant outflow of $114.5 million in 2026Q1, highlighting the company's struggle to maintain self-sustaining operations amidst a challenging advertising environment.

The inability to generate sustained positive free cash flow suggests that the company's core business model is currently unable to cover both its operational requirements and capital expenditures. This trend warrants further investigation into whether the recent cash outflows are temporary timing issues or indicative of a structural inability to fund operations through internal cash generation.

Working Capital Swings Drive Liquidity

According to recent SEC filings, working capital changes are the primary driver of short-term liquidity fluctuations, evidenced by a massive $184.3 million inflow in 2025Q4 followed by a $93.2 million outflow in 2025Q3, which suggests that the company's cash position is highly sensitive to the timing of collections.

The volatility in working capital changes appears to mask the underlying cash flow performance of the business, as large swings in receivables and payables can temporarily inflate or deflate operating cash flow. Analysts should be cautious of relying on single-quarter cash flow figures, as these movements may not reflect sustainable improvements in operational efficiency.

Capital Intensity Remains Relatively Stable

As indicated by historical financial data, iHeartMedia maintains a relatively stable capital intensity, with CapEx/Revenue ratios consistently hovering between 1.1% and 2.9%, suggesting that the company is prioritizing essential maintenance of its broadcast infrastructure over aggressive new capital investments in the current high-interest rate environment.

While the capital expenditure levels appear modest relative to revenue, the persistent negative free cash flow suggests that even these low levels of investment are difficult to fund internally. This implies that the company's capital allocation is constrained by its debt obligations, leaving little room for discretionary growth spending without further straining liquidity.

IHRT — Frequently Asked Questions

Quick answers to the most common questions about buying IHRT stock.

How much cash does iHeartMedia, Inc. (IHRT) generate from operations?

iHeartMedia, Inc. (IHRT) generated $92.6M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is iHeartMedia, Inc.'s free cash flow?

iHeartMedia, Inc. (IHRT) generated $10.9M in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.

What is iHeartMedia, Inc.'s capital expenditure (CapEx)?

iHeartMedia, Inc. (IHRT) spent $81.7M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.