Live Nation Entertainment Quarterly Cash Flow Statements Chart
Quarterly
|
Annual
Live Nation Entertainment Quarterly Cash Flow Statements Table
Quarterly
|
Annual
Unit: USD | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-12-31 | 2009-09-30 | 2009-06-30 | 2009-03-31 | 2008-12-31 | 2008-09-30 | 2008-06-30 | 2008-03-31 | 2007-12-31 | 2007-09-30 | 2007-06-30 | 2007-03-31 | 2006-12-31 | 2006-09-30 | 2006-06-30 | 2006-03-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
cash flows from operating activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income | 302,741,000 | 46,302,000 | 281,918,000 | 505,195,000 | 376,228,000 | -32,217,000 | -181,893,000 | 540,681,000 | 331,337,000 | 44,192,000 | -167,631,000 | 397,403,000 | 228,377,000 | -48,956,000 | -162,471,000 | 86,867,000 | -210,460,000 | -322,722,000 | -463,826,000 | -542,458,000 | -610,584,000 | -210,922,000 | -136,639,000 | 193,972,000 | 116,120,000 | -55,241,000 | -135,185,000 | 183,197,000 | 83,356,000 | -41,028,000 | -173,781,000 | 148,770,000 | 80,555,000 | -47,770,000 | -92,971,000 | 132,761,000 | 36,461,000 | -55,954,000 | -73,837,000 | 104,382,000 | 20,212,000 | -66,526,000 | -216,002,000 | 115,827,000 | 25,822,000 | -30,097,000 | -81,261,000 | 50,418,000 | 59,015,000 | -64,187,000 | -165,405,000 | 68,176,000 | 5,560,000 | -70,228,000 | 63,021,000 | 16,614,000 | -54,342,000 | -130,588,000 | 68,293,000 | -33,050,000 | -112,691,000 | 1,059,000 | 79,172,000 | -26,808,000 | -103,157,000 | -337,526,000 | 139,928,000 | 1,235,000 | -35,402,000 | -18,362,000 | 41,553,000 | 9,922,000 | -45,049,000 | -33,140,000 | -9,101,000 | 9,682,000 | 1,117,000 |
reconciling items: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation | 94,342,000 | 89,462,000 | 78,162,000 | 75,673,000 | 75,579,000 | 70,589,000 | 72,936,000 | 65,984,000 | 69,960,000 | 57,710,000 | 62,827,000 | 48,824,000 | 63,359,000 | 50,760,000 | 55,670,000 | 55,306,000 | 54,889,000 | 56,975,000 | 61,322,000 | 61,566,000 | 64,981,000 | 57,844,000 | 57,455,000 | 56,989,000 | 54,343,000 | 51,672,000 | 51,658,000 | 48,225,000 | 43,356,000 | 42,137,000 | 42,104,000 | 35,817,000 | 35,801,000 | 35,912,000 | 35,188,000 | 36,618,000 | 34,413,000 | 33,069,000 | 36,303,000 | 34,140,000 | 31,571,000 | 32,134,000 | 34,028,000 | 31,234,000 | 31,287,000 | 30,619,000 | 31,721,000 | 31,033,000 | 29,082,000 | 30,328,000 | 33,804,000 | 31,098,000 | 30,755,000 | 28,936,000 | 35,249,000 | 29,988,000 | 28,947,000 | 45,334,000 | 29,543,000 | 29,725,000 | 30,971,000 | 22,075,000 | 21,494,000 | 25,439,000 | 29,100,000 | 28,078,000 | 20,067,000 | 20,406,000 | 17,508,000 | 20,133,000 | 19,197,000 | 19,920,000 | 29,185,000 | 58,783,000 | 15,627,000 | 14,748,000 | |
amortization of definite-lived intangibles | 64,683,000 | 59,993,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of non-recoupable ticketing contract advances | 20,721,000 | 24,722,000 | 26,480,000 | 16,996,000 | 21,161,000 | 24,080,000 | 25,175,000 | 16,921,000 | 21,234,000 | 20,363,000 | 22,922,000 | 15,729,000 | 21,865,000 | 18,527,000 | 25,192,000 | 20,486,000 | 18,107,000 | 10,621,000 | 9,138,000 | 6,707,000 | 13,315,000 | 18,811,000 | 26,182,000 | 19,853,000 | 17,030,000 | 17,237,000 | 24,194,000 | 19,608,000 | 16,340,000 | 19,945,000 | |||||||||||||||||||||||||||||||||||||||||||||||
deferred income taxes | 20,858,000 | 4,271,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of debt issuance costs and discounts | 4,447,000 | 3,684,000 | 4,626,000 | 5,287,000 | 3,938,000 | 3,943,000 | 3,177,000 | 4,758,000 | 4,319,000 | 4,630,000 | 4,115,000 | 4,109,000 | 4,110,000 | 4,114,000 | 9,344,000 | 9,543,000 | 9,177,000 | 9,196,000 | 8,573,000 | 9,345,000 | 7,816,000 | 5,472,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
stock-based compensation expense | 61,547,000 | 24,550,000 | 24,898,000 | 25,712,000 | 28,336,000 | 31,402,000 | 30,054,000 | 30,572,000 | 27,762,000 | 27,571,000 | 24,437,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized changes in fair value of contingent consideration | 8,135,000 | 1,169,000 | 732,000 | 6,120,000 | -41,380,000 | 12,807,000 | -1,941,000 | 21,992,000 | 10,398,000 | 9,702,000 | 33,103,000 | 5,591,000 | 7,106,000 | 10,904,000 | 266,000 | 1,042,000 | 1,297,000 | -956,000 | -674,000 | 2,516,000 | 5,813,000 | -2,721,000 | 157,000 | 80,000 | -4,327,000 | -4,581,000 | 206,000 | -1,590,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
equity in losses of nonconsolidated affiliates, net of distributions | 5,294,000 | 3,480,000 | 11,785,000 | 14,915,000 | 2,100,000 | 3,571,000 | -2,006,000 | 1,226,000 | 7,793,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
benefit from uncollectible accounts receivable | 9,965,000 | 3,574,000 | 8,705,000 | -11,054,000 | 1,248,000 | 15,587,000 | 14,066,000 | 6,054,000 | 27,876,000 | 15,034,000 | -3,820,000 | 2,557,000 | -5,337,000 | 22,649,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on mark-to-market of investments in nonconsolidated affiliates and crypto assets | 5,600,000 | -5,467,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on forward currency exchange contracts | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other | -18,606,000 | 8,876,000 | 459,000 | 354,000 | -1,586,000 | -10,386,000 | 740,000 | -17,167,000 | 5,225,000 | -307,000 | -8,687,000 | -20,629,000 | 2,533,000 | 7,500,000 | -17,348,000 | -11,685,000 | 20,219,000 | -6,519,000 | -1,585,000 | -12,551,000 | 8,767,000 | -11,376,000 | 5,978,000 | -21,534,000 | 8,752,000 | 3,150,000 | 294,000 | -21,517,000 | 8,826,000 | 6,166,000 | -3,091,000 | -7,731,000 | 10,397,000 | 492,000 | -2,707,000 | -7,939,000 | -2,776,000 | 4,621,000 | 9,665,000 | -1,151,000 | -647,000 | -3,542,000 | 1,167,000 | -3,626,000 | 3,283,000 | -2,336,000 | -1,600,000 | -892,000 | 777,000 | 691,000 | -443,000 | 1,294,000 | 841,000 | -50,000 | 885,000 | ||||||||||||||||||||||
changes in operating assets and liabilities, net of effects of acquisitions and dispositions: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in accounts receivable | -552,230,000 | -70,535,000 | -128,635,000 | -218,460,000 | -217,998,000 | 464,069,000 | -619,223,000 | -231,913,000 | -163,603,000 | -569,182,000 | 232,273,000 | -135,490,000 | -165,938,000 | -90,637,000 | 410,443,000 | -316,856,000 | -175,936,000 | -53,080,000 | 261,733,000 | -112,678,000 | -275,517,000 | -6,558,000 | 199,215,000 | -173,673,000 | -154,792,000 | -16,878,000 | -110,048,000 | -74,358,000 | -47,700,000 | -67,177,000 | -48,548,000 | -77,980,000 | 76,000,000 | -142,215,000 | -63,146,000 | 165,994,000 | -82,969,000 | -76,970,000 | -26,374,000 | -16,159,000 | -89,744,000 | -66,884,000 | -24,993,000 | -16,126,000 | -26,325,000 | -87,377,000 | -12,913,000 | 24,904,000 | -142,418,000 | -10,341,000 | -24,696,000 | -50,103,000 | -13,067,000 | ||||||||||||||||||||||||
increase in prepaid expenses and other assets | -229,577,000 | -592,946,000 | 319,749,000 | 304,206,000 | -285,150,000 | -360,997,000 | 357,238,000 | -467,178,000 | -369,494,000 | 310,560,000 | 156,664,000 | -207,157,000 | 86,782,000 | 123,017,000 | -68,253,000 | -312,032,000 | 66,013,000 | 272,445,000 | -199,663,000 | -405,036,000 | 41,176,000 | 127,360,000 | -95,118,000 | -312,483,000 | 43,935,000 | 233,767,000 | -102,156,000 | -305,294,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
increase in accounts payable, accrued expenses and other liabilities | -573,178,000 | 195,901,000 | -456,123,000 | 617,901,000 | 759,467,000 | -460,749,000 | -534,038,000 | 563,290,000 | 736,322,000 | 236,584,000 | -7,726,000 | 804,638,000 | -166,052,000 | -405,857,000 | -181,592,000 | 129,792,000 | 50,795,000 | -44,915,000 | -160,973,000 | 372,367,000 | 59,747,000 | 52,318,000 | -62,643,000 | 159,174,000 | 321,170,000 | 56,600,000 | -101,250,000 | 108,137,000 | 107,794,000 | 79,094,000 | -117,332,000 | 84,546,000 | 22,193,000 | 6,421,000 | -76,838,000 | -5,349,000 | 70,515,000 | 43,550,000 | -146,001,000 | 107,870,000 | 130,611,000 | 21,773,000 | -73,833,000 | 43,553,000 | 39,930,000 | 54,787,000 | -97,585,000 | -84,443,000 | 66,517,000 | 78,567,000 | -60,255,000 | -189,197,000 | 46,400,000 | -165,261,000 | 83,527,000 | -62,845,000 | 3,274,000 | -149,861,000 | 97,244,000 | 76,580,000 | -20,061,000 | ||||||||||||||||
increase in deferred revenue | -377,769,000 | 2,266,061,000 | -165,214,000 | 1,681,431,000 | -95,048,000 | 1,896,145,000 | 803,318,000 | -1,488,879,000 | -257,349,000 | 1,310,527,000 | 296,890,000 | -624,631,000 | 874,207,000 | 301,483,000 | 142,167,000 | 86,569,000 | -398,835,000 | 996,798,000 | -260,608,000 | 839,371,000 | 345,499,000 | -948,229,000 | -150,203,000 | 1,097,472,000 | 10,604,000 | -844,747,000 | -99,055,000 | 959,971,000 | 3,803,000 | 707,038,000 | 57,152,000 | 563,260,000 | -23,015,000 | 531,338,000 | 82,571,000 | -634,229,000 | 84,632,000 | 503,814,000 | 70,606,000 | -512,467,000 | 133,320,000 | 433,301,000 | -360,944,000 | -4,345,000 | 297,557,000 | 8,736,000 | -427,271,000 | 168,775,000 | 293,192,000 | 13,364,000 | -628,569,000 | 153,414,000 | 474,160,000 | -23,901,000 | -477,722,000 | 195,099,000 | 335,508,000 | -73,202,000 | -437,109,000 | 220,245,000 | 308,096,000 | -68,326,000 | |||||||||||||||
net cash from operating activities | 223,471,000 | 1,321,251,000 | 1,045,123,000 | -720,902,000 | 412,084,000 | 988,870,000 | 608,353,000 | -884,408,000 | 491,001,000 | 1,155,848,000 | 903,706,000 | -619,081,000 | 349,138,000 | 1,198,300,000 | 755,871,000 | -145,292,000 | 1,095,415,000 | 74,574,000 | -126,485,000 | -566,543,000 | -1,022,035,000 | 631,675,000 | 436,861,000 | -260,401,000 | -175,727,000 | 469,050,000 | 686,010,000 | -264,250,000 | -255,672,000 | 775,498,000 | 205,744,000 | -386,377,000 | 42,938,000 | 760,701,000 | 477,974,000 | -391,459,000 | -6,423,000 | 517,398,000 | 322,778,000 | -379,730,000 | 14,608,000 | 342,546,000 | 283,241,000 | -352,302,000 | -27,227,000 | 365,697,000 | 152,934,000 | -115,809,000 | 109,887,000 | 270,460,000 | 278,059,000 | -221,089,000 | 45,356,000 | 264,772,000 | -160,206,000 | 4,897,000 | 127,768,000 | 144,812,000 | -154,573,000 | 78,778,000 | 89,501,000 | -796,000 | -264,860,000 | 133,109,000 | 189,822,000 | -8,872,000 | -296,365,000 | 97,937,000 | 154,464,000 | 15,448,000 | -180,614,000 | 126,674,000 | 88,302,000 | -86,892,000 | 39,157,000 | ||
capex | -263,416,000 | -170,791,000 | -154,884,000 | -158,061,000 | -199,636,000 | -134,053,000 | -133,722,000 | -102,351,000 | -85,645,000 | -116,886,000 | -141,219,000 | -75,709,000 | -67,753,000 | -62,525,000 | -48,820,000 | -45,848,000 | -34,303,000 | -23,763,000 | -26,710,000 | -44,527,000 | -57,946,000 | -84,563,000 | -97,744,000 | -89,882,000 | -78,804,000 | -57,136,000 | -76,119,000 | -63,073,000 | -55,516,000 | -45,125,000 | -53,936,000 | -55,892,000 | -69,726,000 | -58,881,000 | -54,087,000 | -40,860,000 | -48,199,000 | -30,681,000 | -44,985,000 | -30,162,000 | -37,979,000 | -29,365,000 | -41,339,000 | -31,860,000 | -41,865,000 | -24,523,000 | -31,291,000 | -26,892,000 | -51,015,000 | -25,670,000 | -31,439,000 | -29,587,000 | -34,768,000 | -28,017,000 | -24,922,000 | -26,440,000 | -18,211,000 | -26,413,000 | -19,083,000 | -16,999,000 | -13,083,000 | -24,909,000 | -14,721,000 | -12,002,000 | -12,635,000 | -48,370,000 | -62,468,000 | -52,962,000 | -23,120,000 | -49,904,000 | -27,483,000 | -25,783,000 | -13,679,000 | -14,675,000 | -17,158,000 | ||
free cash flows | -39,945,000 | 1,150,460,000 | 890,239,000 | -878,963,000 | 212,448,000 | 854,817,000 | 474,631,000 | -986,759,000 | 405,356,000 | 1,038,962,000 | 762,487,000 | -694,790,000 | 281,385,000 | 1,135,775,000 | 707,051,000 | -191,140,000 | 1,061,112,000 | 50,811,000 | -153,195,000 | -611,070,000 | -1,079,981,000 | 547,112,000 | 339,117,000 | -350,283,000 | -254,531,000 | 411,914,000 | 609,891,000 | -327,323,000 | -311,188,000 | 730,373,000 | 151,808,000 | -442,269,000 | -26,788,000 | 701,820,000 | 423,887,000 | -432,319,000 | -54,622,000 | 486,717,000 | 277,793,000 | -409,892,000 | -23,371,000 | 313,181,000 | 241,902,000 | -384,162,000 | -69,092,000 | 341,174,000 | 121,643,000 | -142,701,000 | 58,872,000 | 244,790,000 | 246,620,000 | -250,676,000 | 10,588,000 | 236,755,000 | -185,128,000 | -21,543,000 | 109,557,000 | 118,399,000 | -173,656,000 | 61,779,000 | 76,418,000 | -25,705,000 | -279,581,000 | 121,107,000 | 177,187,000 | -57,242,000 | -358,833,000 | 44,975,000 | 131,344,000 | -34,456,000 | -208,097,000 | 100,891,000 | 74,623,000 | -101,567,000 | 21,999,000 | ||
cash flows from investing activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
advances of notes receivable | -12,753,000 | -6,403,000 | -26,318,000 | -16,922,000 | -44,478,000 | -31,495,000 | -52,269,000 | -10,559,000 | -85,394,000 | -33,579,000 | -57,685,000 | -27,749,000 | -12,159,000 | -18,399,000 | -4,423,000 | -11,646,000 | -2,046,000 | -10,784,000 | -44,725,000 | -775,000 | -769,000 | -10,688,000 | -25,925,000 | -10,179,000 | -19,127,000 | -2,232,000 | -8,177,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
collections of notes receivable | 8,409,000 | 9,375,000 | 29,514,000 | 1,499,000 | 18,651,000 | 2,639,000 | 7,507,000 | 1,264,000 | 5,461,000 | 2,825,000 | 4,054,000 | 5,399,000 | 4,365,000 | 6,709,000 | 7,335,000 | 5,882,000 | 9,734,000 | 884,000 | 67,125,000 | 1,056,000 | 2,564,000 | 10,218,000 | 3,074,000 | 619,000 | 19,000 | 79,000 | 300,000 | 199,000 | 117,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
investments made in nonconsolidated affiliates | -10,605,000 | -3,887,000 | -11,204,000 | -3,886,000 | -18,201,000 | -12,392,000 | -9,483,000 | -19,103,000 | -19,881,000 | -6,455,000 | -17,851,000 | -26,636,000 | -20,456,000 | -26,243,000 | -55,343,000 | -21,517,000 | -28,223,000 | -5,506,000 | -1,514,000 | -1,578,000 | -22,538,000 | -5,811,000 | -3,917,000 | -4,379,000 | -35,204,000 | -2,997,000 | -3,013,000 | -3,948,000 | -7,601,000 | -10,608,000 | -10,294,000 | -5,120,000 | -8,343,000 | -5,165,000 | -4,868,000 | -6,107,000 | -7,110,000 | -3,913,000 | -8,276,000 | -9,812,000 | -689,000 | -823,000 | -2,123,000 | -4,473,000 | -1,069,000 | -1,963,000 | -576,000 | -354,000 | -1,994,000 | -864,000 | -511,000 | -5,440,000 | -486,000 | -109,000 | 0 | -167,000 | -639,000 | -15,000 | |||||||||||||||||||
purchases of property, plant and equipment | -263,416,000 | -170,791,000 | -154,884,000 | -158,061,000 | -199,636,000 | -134,053,000 | -133,722,000 | -102,351,000 | -85,645,000 | -116,886,000 | -141,219,000 | -75,709,000 | -67,753,000 | -62,525,000 | -48,820,000 | -45,848,000 | -34,303,000 | -23,763,000 | -26,710,000 | -44,527,000 | -57,946,000 | -84,563,000 | -97,744,000 | -89,882,000 | -78,804,000 | -57,136,000 | -76,119,000 | -63,073,000 | -55,516,000 | -45,125,000 | -53,936,000 | -55,892,000 | -69,726,000 | -58,881,000 | -54,087,000 | -40,860,000 | -48,199,000 | -30,681,000 | -44,985,000 | -30,162,000 | -37,979,000 | -29,365,000 | -41,339,000 | -31,860,000 | -41,865,000 | -24,523,000 | -31,291,000 | -26,892,000 | -51,015,000 | -25,670,000 | -31,439,000 | -29,587,000 | -34,768,000 | -28,017,000 | -24,922,000 | -26,440,000 | -18,211,000 | -26,413,000 | -19,083,000 | -16,999,000 | -13,083,000 | -24,909,000 | -14,721,000 | -12,002,000 | -12,635,000 | -48,370,000 | -62,468,000 | -52,962,000 | -23,120,000 | -49,904,000 | -27,483,000 | -25,783,000 | -13,679,000 | -14,675,000 | -19,063,000 | -14,809,000 | -17,158,000 |
cash paid for acquisition of right-of-use assets | 0 | -20,800,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid for acquisitions, net of cash acquired | -218,421,000 | 1,084,000 | -25,892,000 | -13,962,000 | -364,657,000 | -11,967,000 | -1,495,000 | -6,132,000 | -3,800,000 | 188,000 | -4,963,000 | -32,508,000 | -126,996,000 | -20,480,000 | -77,713,000 | -9,882,000 | -21,940,000 | -5,032,000 | -73,034,000 | -20,222,000 | -29,137,000 | -2,190,000 | -11,919,000 | -4,700,000 | -98,559,000 | 9,253,000 | -78,940,000 | -43,378,000 | -12,409,000 | -18,127,000 | -53,365,000 | -15,879,000 | -161,716,000 | -24,009,000 | -12,884,000 | -11,634,000 | -67,119,000 | -2,652,000 | -4,385,000 | -3,163,000 | -5,595,000 | -12,615,000 | -7,289,000 | -71,775,000 | -5,412,000 | -3,066,000 | 569,210,000 | -4,561,000 | 492,000 | -10,370,000 | -2,660,000 | 16,320,000 | 29,477,000 | -58,700,000 | -6,754,000 | ||||||||||||||||||||||
proceeds from sale of intangible assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from investing activities | -275,031,000 | -217,395,000 | -211,483,000 | -208,393,000 | -263,706,000 | -170,699,000 | -231,841,000 | -164,758,000 | -239,417,000 | -59,789,000 | -424,963,000 | -114,992,000 | -129,783,000 | -114,953,000 | -455,203,000 | -61,464,000 | -60,403,000 | 10,108,000 | 470,000 | -33,891,000 | -68,270,000 | -122,371,000 | -287,643,000 | -121,703,000 | -196,784,000 | -84,870,000 | -118,053,000 | -64,461,000 | -225,669,000 | -88,726,000 | -92,087,000 | -63,559,000 | -96,913,000 | -75,027,000 | -166,303,000 | -40,764,000 | -133,666,000 | -85,744,000 | -63,861,000 | -63,183,000 | -113,358,000 | -50,583,000 | -224,602,000 | -66,047,000 | -57,022,000 | -36,623,000 | -101,173,000 | -21,748,000 | -2,106,000 | -18,636,000 | -35,987,000 | -29,247,000 | -106,387,000 | -32,170,000 | -30,304,000 | -32,899,000 | -24,192,000 | -84,811,000 | -19,553,000 | -13,485,000 | 570,836,000 | 109,682,000 | -12,455,000 | -25,262,000 | -1,876,000 | -46,174,000 | 99,335,000 | -114,223,000 | -6,534,000 | -81,221,000 | -30,331,000 | -216,000 | -29,291,000 | -363,234,000 | -14,325,000 | ||
cash flows from financing activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from long-term debt, net of debt issuance costs | 51,705,000 | 11,059,000 | 1,669,804,000 | 1,152,000 | 324,000 | 562,000 | 72,716,000 | 1,544,000 | -1,027,000 | 987,793,000 | 116,501,000 | 1,741,000 | 3,309,000 | 700,000 | -337,000 | 393,096,000 | 9,702,000 | 501,366,000 | -1,097,000 | 6,365,000 | 1,182,679,000 | 419,418,000 | 936,796,000 | 46,000 | 1,000 | 557,000 | 1,546,000 | 0 | 461,000 | 856,660,000 | 1,599,000 | 3,764,000 | 47,327,000 | 9,848,000 | 0 | 101,000 | 127,000 | 646,000 | 514,569,000 | 43,000 | 32,855,000 | 780,955,000 | 102,000 | 89,267,000 | 56,838,000 | 423,016,000 | 28,683,000 | 29,587,000 | -756,000 | 34,724,000 | -505,000 | 1,171,334,000 | 147,303,000 | 172,230,000 | 195,311,000 | 81,833,000 | 153,367,000 | 145,085,000 | 222,355,000 | 34,558,000 | 18,329,000 | 84,040,000 | 228,690,000 | 10,051,000 | 77,000,000 | 338,263,000 | 0 | ||||||||||
payments on long-term debt including extinguishment costs | -16,797,000 | -86,828,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
contributions from noncontrolling interests | 6,652,000 | 4,612,000 | 0 | 2,972,000 | 0 | 28,000 | 4,114,000 | 772,000 | 8,772,000 | 5,944,000 | 681,000 | 892,000 | 7,736,000 | 5,712,000 | 6,041,000 | 697,000 | 2,850,000 | 1,161,000 | 456,000 | 0 | 0 | 0 | 81,000 | 96,000 | 0 | 0 | 267,000 | 695,000 | 0 | 0 | 130,000 | ||||||||||||||||||||||||||||||||||||||||||||||
distributions to noncontrolling interests | -131,077,000 | -33,742,000 | -45,746,000 | -27,926,000 | -115,746,000 | -56,162,000 | -85,830,000 | -16,180,000 | -82,694,000 | -54,915,000 | -18,808,000 | -15,738,000 | -27,148,000 | -38,966,000 | -26,736,000 | -11,090,000 | -8,926,000 | -5,616,000 | -10,151,000 | -5,158,000 | -11,201,000 | -15,114,000 | -34,294,000 | -9,809,000 | -13,489,000 | -49,884,000 | -17,836,000 | -10,208,000 | -11,620,000 | -19,523,000 | -23,159,000 | -4,354,000 | -6,296,000 | -12,227,000 | -29,852,000 | -3,068,000 | -6,749,000 | -15,462,000 | -16,811,000 | -4,464,000 | -5,512,000 | -3,858,000 | -8,549,000 | -5,928,000 | -13,841,000 | -4,195,000 | -5,002,000 | -10,446,000 | -715,000 | -1,221,000 | |||||||||||||||||||||||||||
purchases of noncontrolling interests | -201,616,000 | -4,496,000 | 0 | -21,955,000 | -39,185,000 | -8,795,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from exercise of stock options | 837,000 | 2,606,000 | 6,710,000 | 6,523,000 | 11,032,000 | 1,787,000 | 10,921,000 | 3,344,000 | 4,005,000 | 994,000 | 77,000 | 9,647,000 | 15,144,000 | 10,907,000 | 296,000 | 2,239,000 | 2,289,000 | 25,794,000 | 12,555,000 | 6,686,000 | 864,000 | 3,041,000 | 6,121,000 | 5,593,000 | 2,932,000 | 7,922,000 | 6,323,000 | 12,117,000 | 11,001,000 | 21,628,000 | 14,623,000 | 4,933,000 | 1,595,000 | 1,670,000 | 9,474,000 | 3,541,000 | 7,655,000 | 2,405,000 | 3,818,000 | 7,919,000 | 4,517,000 | 7,144,000 | 51,117,000 | 22,332,000 | 217,000 | 67,000 | 451,000 | 408,000 | 128,000 | 2,079,000 | 1,003,000 | 4,114,000 | 272,000 | 2,091,000 | 2,163,000 | 42,000 | 0 | 0 | 424,000 | ||||||||||||||||||
taxes paid for net share settlement of equity awards | -21,576,000 | -65,009,000 | -18,883,000 | -2,322,000 | -13,068,000 | -25,483,000 | -483,000 | -537,000 | -515,000 | -7,949,000 | -29,972,000 | -5,222,000 | -5,163,000 | -36,568,000 | -3,114,000 | -4,522,000 | -18,265,000 | -19,944,000 | -4,721,000 | -25,479,000 | -4,775,000 | -319,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments for deferred and contingent consideration | -13,157,000 | -1,242,000 | -2,152,000 | -1,191,000 | -3,969,000 | -16,421,000 | -4,067,000 | -4,250,000 | -6,834,000 | -2,606,000 | 944,000 | -22,656,000 | -4,474,000 | -919,000 | -4,957,000 | -52,095,000 | -3,215,000 | -3,360,000 | -14,462,000 | -5,500,000 | -2,545,000 | -1,584,000 | -2,875,000 | -11,780,000 | -1,734,000 | 0 | -13,075,000 | -1,074,000 | 1,358,000 | -18,077,000 | 11,946,000 | -15,678,000 | -2,320,000 | -325,000 | -2,125,000 | -2,000,000 | 0 | -181,000 | -3,590,000 | -1,951,000 | -61,000 | 0 | 0 | -750,000 | 0 | 0 | 0 | -10,585,000 | 0 | -3,500,000 | -10,307,000 | -5,161,000 | 0 | ||||||||||||||||||||||||
net cash from financing activities | -325,262,000 | -173,190,000 | 33,910,000 | -49,484,000 | -164,620,000 | -478,356,000 | -132,213,000 | -28,582,000 | -152,187,000 | 225,701,000 | 31,879,000 | -37,584,000 | -62,594,000 | -75,041,000 | -50,989,000 | 820,852,000 | -15,548,000 | 417,017,000 | -11,554,000 | -100,462,000 | 1,079,676,000 | 382,422,000 | 468,499,000 | -41,700,000 | -26,419,000 | -71,491,000 | -79,342,000 | -46,605,000 | -89,419,000 | 404,150,000 | -101,420,000 | -1,498,000 | -19,099,000 | -5,066,000 | 208,912,000 | -40,606,000 | -15,805,000 | -53,289,000 | -10,673,000 | 1,244,000 | -7,840,000 | -19,200,000 | -10,389,000 | -232,946,000 | 488,951,000 | -4,752,000 | -50,716,000 | 29,689,000 | 40,790,000 | 13,221,000 | -24,700,000 | 8,546,000 | 16,793,000 | -20,530,000 | -9,139,000 | 35,301,000 | -45,370,000 | -18,303,000 | -11,777,000 | 131,307,000 | -52,141,000 | -126,266,000 | 62,461,000 | -26,197,000 | -26,962,000 | 82,346,000 | -24,121,000 | 34,639,000 | -58,880,000 | 47,177,000 | 98,321,000 | -58,192,000 | 22,882,000 | 267,056,000 | -25,496,000 | ||
effect of exchange rate changes on cash, cash equivalents and restricted cash | 278,176,000 | 131,471,000 | -262,244,000 | 70,042,000 | -83,567,000 | -69,422,000 | 39,295,000 | -103,532,000 | 39,793,000 | 63,318,000 | 145,561,000 | -138,308,000 | -165,624,000 | -21,079,000 | 4,916,000 | -28,536,000 | 10,716,000 | -30,681,000 | 50,517,000 | 34,022,000 | 29,283,000 | -84,257,000 | -283,000 | -6,700,000 | -20,210,000 | -15,199,000 | -77,710,000 | 29,039,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
net increase in cash, cash equivalents and restricted cash | -98,646,000 | 1,062,137,000 | 605,306,000 | -399,213,000 | 305,989,000 | 468,405,000 | -390,515,000 | -648,470,000 | 1,119,961,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents and restricted cash at beginning of period | 0 | 6,106,109,000 | 0 | 0 | 0 | 6,238,956,000 | 0 | 0 | 0 | 5,612,374,000 | 0 | 0 | 0 | 4,887,792,000 | 0 | 0 | 0 | 2,546,439,000 | 0 | 0 | 0 | 2,474,242,000 | 0 | 2,378,203,000 | 0 | 0 | 0 | 1,828,822,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents and restricted cash at end of period | -98,646,000 | 7,168,246,000 | 605,306,000 | -908,737,000 | -99,809,000 | 6,509,349,000 | 283,594,000 | -1,181,280,000 | 139,190,000 | 6,997,452,000 | 656,183,000 | -909,965,000 | -8,863,000 | 5,875,019,000 | 254,595,000 | 585,560,000 | 1,030,180,000 | 3,017,457,000 | -87,052,000 | -666,874,000 | 18,654,000 | 3,281,711,000 | -399,213,000 | 2,684,192,000 | 468,405,000 | -390,515,000 | -648,470,000 | 2,948,783,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
decrease in accounts payable, accrued expenses and other liabilities | -545,945,000 | -185,039,000 | -39,044,000 | -316,204,000 | -22,074,000 | -3,668,000 | -18,472,000 | -406,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash acquired from | -31,346,000 | -31,877,000 | -40,208,000 | -27,023,000 | 96,382,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of intangible assets | -5,000 | -132,000 | -3,000,000 | 6,283,000 | -11,673,000 | 0 | -1,565,000 | 684,000 | -635,000 | -5,696,000 | -5,495,000 | -4,960,000 | 1,691,000 | -19,308,000 | -2,339,000 | -11,614,000 | -9,000,000 | -2,455,000 | -5,555,000 | -1,706,000 | -25,914,000 | -675,000 | 0 | -2,600,000 | -75,000 | -505,000 | 0 | 0 | -17,000 | -9,000 | -3,084,000 | -1,467,000 | -10,002,000 | -15,000 | 4,000 | -107,000 | -419,000 | -8,000 | 5,838,000 | -7,201,000 | 0 | -20,100,000 | -6,903,000 | -860,000 | -19,144,000 | -40,335,000 | -4,733,000 | -1,248,000 | |||||||||||||||||||||||||||||
amortization of definite-lived intangibles and indefinite-lived intangibles impairment loss | 64,437,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
benefit from uncollectible accounts and loans receivable | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on extinguishment of debt | 138,000 | 0 | 0 | 18,366,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on mark-to-market of investments in nonconsolidated affiliates | -2,881,000 | 105,000 | -10,313,000 | -89,840,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(gain) loss on forward currency exchange contracts | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease (increase) in accounts receivable | -152,725,000 | 204,894,000 | -546,762,000 | 84,386,000 | 43,123,000 | 135,166,000 | 227,913,000 | -48,414,000 | 45,428,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of investments in nonconsolidated affiliates | 0 | 2,659,000 | 872,000 | 332,000 | 9,839,000 | 18,975,000 | 1,310,000 | 60,308,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments for capped call transactions | 0 | 0 | 0 | -75,500,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental disclosure | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid during the year for: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest, net of interest income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income taxes, net of refunds | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred income tax benefit | -5,729,000 | -15,262,000 | -10,299,000 | -61,638,000 | -1,958,000 | 6,205,000 | -11,388,000 | -2,430,000 | -5,766,000 | 3,799,000 | -9,399,000 | -3,335,000 | -8,729,000 | -7,658,000 | -1,925,000 | -3,076,000 | -3,229,000 | 226,000 | -4,237,000 | -3,341,000 | -3,605,000 | -5,235,000 | -4,103,000 | -31,341,000 | 2,905,000 | 5,633,000 | -13,488,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in deferred revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments on long-term debt | -7,435,000 | -3,879,000 | -373,253,000 | -11,629,000 | -9,446,000 | -604,584,000 | -6,824,000 | -9,854,000 | -12,784,000 | -8,043,000 | -4,809,000 | -80,316,000 | -13,115,000 | -5,055,000 | -6,032,000 | -8,558,000 | -8,360,000 | -13,573,000 | -18,446,000 | -50,800,000 | -321,850,000 | -10,401,000 | -62,432,000 | -11,775,000 | -10,155,000 | -8,876,000 | -9,764,000 | -40,659,000 | -5,740,000 | -8,488,000 | -8,682,000 | -8,579,000 | -6,547,000 | -32,320,000 | -747,889,000 | -9,714,000 | -96,674,000 | -67,573,000 | -413,265,000 | -7,378,000 | -36,844,000 | -7,618,000 | -9,514,000 | -5,567,000 | -41,308,000 | -9,205,000 | -989,186,000 | -193,321,000 | -289,652,000 | -132,335,000 | -107,771,000 | -176,037,000 | -41,996,000 | -245,669,000 | -4,931,000 | -77,014,000 | -35,800,000 | -131,070,000 | -67,067,000 | -51,698,000 | -70,177,000 | -1,725,000 | -5,572,000 | -779,000 | |||||||||||||
amortization | 62,150,000 | 62,005,000 | 64,669,000 | 66,554,000 | 57,475,000 | 68,660,000 | 53,269,000 | 52,568,000 | 49,709,000 | 46,849,000 | 46,131,000 | 48,556,000 | 51,901,000 | 58,918,000 | 58,372,000 | 57,786,000 | 64,236,000 | 57,492,000 | 69,317,000 | 49,483,000 | 47,240,000 | 57,609,000 | 51,381,000 | 46,429,000 | 45,734,000 | 107,613,000 | 73,535,000 | 60,069,000 | 64,683,000 | 73,222,000 | 68,244,000 | 61,011,000 | 61,886,000 | 88,772,000 | 64,914,000 | 57,000,000 | 52,407,000 | 77,383,000 | 66,691,000 | 44,932,000 | 51,969,000 | 79,620,000 | 61,696,000 | 53,606,000 | 51,837,000 | 137,097,000 | 53,586,000 | 63,504,000 | 50,777,000 | 48,092,000 | 46,939,000 | 48,534,000 | 94,807,000 | 29,706,000 | |||||||||||||||||||||||
deferred income tax expense | -1,784,000 | -1,203,000 | -1,698,000 | 4,371,000 | -6,338,000 | -1,068,000 | -146,000 | -1,146,000 | 2,000,000 | 470,000 | 2,641,000 | 3,021,000 | -2,751,000 | 6,279,000 | 417,000 | 3,704,000 | 9,133,000 | 1,180,000 | -530,000 | 551,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net increase in cash, cash equivalents, and restricted cash | -99,809,000 | 270,393,000 | -1,181,280,000 | 139,190,000 | 1,385,078,000 | -909,965,000 | -8,863,000 | 987,227,000 | 585,560,000 | 1,030,180,000 | 471,018,000 | -666,874,000 | 18,654,000 | 807,469,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash acquired from acquisitions, net of cash paid | 10,010,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on mark-to-market of equity investments | -1,158,000 | -20,312,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity in losses earnings of nonconsolidated affiliates, net of distributions | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of investments in nonconsolidated affiliates | 1,750,000 | 55,000 | -580,000 | 132,000 | 2,000 | -30,633,000 | 952,000 | -53,899,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease (increase) in prepaid expenses and other assets | -338,017,000 | 188,168,000 | 4,704,000 | 139,838,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases and sales of noncontrolling interests | -23,949,000 | -1,580,000 | -66,633,000 | -21,606,000 | -21,202,000 | 34,000 | -6,365,000 | 0 | 0 | -3,273,000 | 729,000 | -18,780,000 | -74,161,000 | -14,030,000 | -21,262,000 | -27,542,000 | 0 | -1,463,000 | -6,663,000 | -21,878,000 | -26,860,000 | -104,233,000 | -60,779,000 | -2,624,000 | -36,840,000 | -15,707,000 | -261,000 | 0 | -1,189,000 | -8,302,000 | -863,000 | 0 | -3,426,000 | -102,000 | -50,801,000 | -4,000,000 | |||||||||||||||||||||||||||||||||||||||||
proceeds from sale of common stock, net of issuance costs | 215,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash compensation expense | 49,241,000 | 129,172,000 | 27,318,000 | 12,830,000 | 40,017,000 | 9,924,000 | 56,695,000 | 38,538,000 | 11,732,000 | 11,861,000 | 11,998,000 | 11,721,000 | 13,205,000 | 11,267,000 | 11,369,000 | 12,076,000 | 10,870,000 | 18,834,000 | 7,820,000 | 8,165,000 | 7,936,000 | 7,486,000 | 8,093,000 | 8,221,000 | 8,923,000 | 7,767,000 | 8,032,000 | 8,065,000 | 9,497,000 | 7,498,000 | 8,963,000 | 12,550,000 | 10,018,000 | 5,191,000 | 9,105,000 | 7,814,000 | 6,305,000 | 9,468,000 | 9,676,000 | 8,940,000 | 8,979,000 | 8,364,000 | 7,485,000 | 24,707,000 | 12,734,000 | 10,376,000 | 22,422,000 | 6,664,000 | 3,486,000 | 3,449,000 | 3,076,000 | 24,968,000 | 3,724,000 | 2,429,000 | 3,435,000 | 17,582,000 | 5,810,000 | 3,414,000 | 2,385,000 | 960,000 | 902,000 | 709,000 | 861,000 | ||||||||||||||
equity in losses (earnings) of nonconsolidated affiliates, net of distributions | 1,565,000 | 1,756,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in accounts receivable | 21,861,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on disposal of operating assets | -1,820,000 | -95,000 | 257,000 | 625,000 | 483,000 | -1,696,000 | -3,787,000 | 506,000 | -9,060,000 | -30,199,000 | -3,597,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity in earnings of nonconsolidated affiliates, net of distributions | 7,626,000 | -71,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
benefit from uncollectible accounts receivable and advances | 302,000 | 1,338,000 | 315,000 | -10,055,000 | 1,472,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
effect of exchange rate changes on cash, cash equivalents, and restricted cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents, and restricted cash at beginning of period | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents, and restricted cash at end of period | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
collection of notes receivable | 14,623,000 | 228,000 | 18,000 | 69,000 | 19,000 | 37,000 | 16,000 | 591,000 | 1,266,000 | 998,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of debt issuance costs, discounts and premium | 3,338,000 | 3,504,000 | 3,211,000 | 3,121,000 | 4,771,000 | 2,624,000 | 2,608,000 | 2,591,000 | 2,911,000 | 2,673,000 | 2,657,000 | 2,644,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
benefit from uncollectible receivables and advances | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
effect of exchange rate changes on cash and cash equivalents | 12,072,000 | 35,635,000 | 62,331,000 | 20,356,000 | -33,698,000 | 436,000 | -31,288,000 | 17,791,000 | -6,502,000 | -22,767,000 | 25,751,000 | -48,134,000 | -24,521,000 | -32,091,000 | 7,842,000 | 5,636,000 | -4,439,000 | 25,186,000 | -9,726,000 | -19,685,000 | 12,000 | 20,422,000 | -22,135,000 | 15,087,000 | -21,738,000 | 9,475,000 | 36,222,000 | -4,556,000 | 41,591,000 | -21,869,000 | -19,954,000 | -3,754,000 | 3,113,000 | 31,076,000 | -3,540,000 | ||||||||||||||||||||||||||||||||||||||||||
net increase in cash and cash equivalents | 24,309,000 | -415,799,000 | -10,743,000 | 700,964,000 | -187,182,000 | 396,156,000 | 241,742,000 | -464,436,000 | -80,839,000 | 224,629,000 | 23,729,000 | -683,386,000 | 412,544,000 | 329,958,000 | -3,394,000 | -82,682,000 | 138,845,000 | 245,360,000 | -66,373,000 | 227,159,000 | -221,387,000 | 16,774,000 | 94,428,000 | 37,142,000 | -144,312,000 | 174,731,000 | 588,242,000 | -21,134,000 | -211,741,000 | 112,726,000 | 157,444,000 | -6,256,000 | -247,452,000 | 19,503,000 | 94,874,000 | -12,351,000 | -115,319,000 | 71,895,000 | 80,886,000 | -182,706,000 | 5,113,000 | ||||||||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of period | 0 | 0 | 0 | 1,526,591,000 | 0 | 0 | 0 | 1,303,125,000 | 0 | 0 | 0 | 1,382,029,000 | 0 | 0 | 0 | 1,299,184,000 | 0 | 0 | 0 | 1,001,055,000 | 0 | 0 | 0 | 844,253,000 | 0 | 0 | 892,758,000 | 0 | 0 | 0 | 236,955,000 | 0 | 0 | 0 | 199,660,000 | 0 | 0 | 0 | 338,991,000 | 0 | 0 | 0 | 313,880,000 | 0 | 0 | 0 | 403,716,000 | ||||||||||||||||||||||||||||||
cash and cash equivalents at end of period | 24,309,000 | -415,799,000 | -10,743,000 | 2,227,555,000 | 486,885,000 | -472,393,000 | -187,182,000 | 1,699,281,000 | 241,742,000 | -464,436,000 | -80,839,000 | 1,606,658,000 | 23,729,000 | -683,386,000 | 412,544,000 | 1,629,142,000 | -3,394,000 | -82,682,000 | 138,845,000 | 1,246,415,000 | 217,384,000 | -221,368,000 | -66,373,000 | 1,071,412,000 | -221,387,000 | 16,774,000 | 987,186,000 | 37,142,000 | -144,312,000 | 174,731,000 | 825,197,000 | -21,134,000 | -211,741,000 | 112,726,000 | 357,104,000 | -6,256,000 | -247,452,000 | 19,503,000 | 433,865,000 | -12,351,000 | -115,319,000 | 71,895,000 | 394,766,000 | -182,706,000 | -106,846,000 | 194,603,000 | 408,829,000 | ||||||||||||||||||||||||||||||
goodwill impairment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on consolidation of nonconsolidated affiliates | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
advances and collections of notes receivable | -3,458,000 | 314,000 | -4,827,000 | -1,553,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net decrease in cash and cash equivalents | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in prepaid expenses | 142,061,000 | 110,593,000 | -102,178,000 | -166,759,000 | -61,588,000 | 140,402,000 | -128,619,000 | -137,308,000 | 179,815,000 | -50,004,000 | -180,243,000 | -123,163,000 | -181,927,000 | -59,888,000 | -78,273,000 | 87,858,000 | 128,018,000 | -87,674,000 | -150,772,000 | 15,310,000 | 242,591,000 | -127,126,000 | -188,693,000 | 57,656,000 | 94,701,000 | -74,873,000 | -103,087,000 | 30,134,000 | 136,112,000 | -19,996,000 | -197,804,000 | 110,191,000 | -102,211,000 | -96,978,000 | |||||||||||||||||||||||||||||||||||||||||||
increase in other assets | -49,924,000 | -8,036,000 | -5,000,000 | -43,629,000 | 60,781,000 | -44,728,000 | -12,716,000 | -47,784,000 | -21,133,000 | -29,260,000 | -32,778,000 | -32,474,000 | -3,995,000 | 24,572,000 | -33,069,000 | -29,215,000 | -889,000 | -19,012,000 | -36,744,000 | -14,603,000 | 20,015,000 | -46,936,000 | -162,000 | 19,744,000 | 22,501,000 | -24,851,000 | -20,172,000 | -17,824,000 | -33,695,000 | -25,154,000 | -30,703,000 | 9,397,000 | |||||||||||||||||||||||||||||||||||||||||||||
proceeds from disposal of operating assets, net of cash divested | 4,987,000 | -1,573,000 | 4,170,000 | -539,000 | -468,000 | 2,016,000 | 72,970,000 | 8,100,000 | 505,000 | 2,140,000 | 0 | 5,648,000 | 198,000 | 4,479,000 | 2,684,000 | 13,637,000 | 1,366,000 | 110,000 | 20,643,000 | 135,805,000 | 22,038,000 | 3,552,000 | 12,926,000 | 4,379,000 | 171,159,000 | 232,000 | 22,895,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
collections and advances of notes receivable | 22,000 | 544,000 | -459,000 | -10,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on disposal of operating assets | 39,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of debt issuance costs and discount/premium | 2,663,000 | 3,274,000 | 5,364,000 | 4,737,000 | 4,778,000 | 4,988,000 | 5,251,000 | 5,170,000 | 5,281,000 | 4,534,000 | 3,478,000 | 3,403,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on extinguishment of debt | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity in earnings of nonconsolidated affiliates | 1,755,000 | -2,155,000 | -960,000 | -2,806,000 | 1,992,000 | 2,363,000 | -2,629,000 | -2,582,000 | -1,122,000 | -3,117,000 | -1,801,000 | -3,881,000 | -2,777,000 | -1,778,000 | -994,000 | -2,044,000 | -629,000 | -1,708,000 | -547,000 | -159,000 | -2,875,000 | -343,000 | -1,824,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
distributions from nonconsolidated affiliates | 561,000 | 5,467,000 | 925,000 | 911,000 | 785,000 | 10,364,000 | 973,000 | 1,767,000 | 2,497,000 | 6,041,000 | 163,000 | 540,000 | 1,323,000 | 7,141,000 | 340,000 | -156,000 | 5,055,000 | 128,000 | 836,000 | 2,911,000 | 104,000 | 874,000 | 1,245,000 | 2,293,000 | 1,177,000 | 1,354,000 | 2,445,000 | 7,212,000 | 3,027,000 | 3,272,000 | 2,684,000 | 9,693,000 | |||||||||||||||||||||||||||||||||||||||||||||
payments on long-term debt, including redemption costs | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(gain) loss on disposal of operating assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease (increase) in prepaid expenses | 90,298,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of common stock | 0 | 57,656,000 | 18,836,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase other | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease (increase) other | -853,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment of operational assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash (gain) loss on extinguishment of debt | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of operating assets | -259,000 | -60,000 | 93,000 | -288,000 | -2,446,000 | 2,434,000 | -260,000 | 4,874,000 | -60,579,000 | -2,672,000 | -718,000 | -268,000 | 2,349,000 | -146,680,000 | -777,000 | -20,340,000 | -30,292,000 | -6,128,000 | -19,268,000 | 4,462,000 | -139,000 | -2,091,000 | -1,682,000 | -7,728,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease (increase) in other | -664,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
redemption of preferred stock | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity issuance costs | 0 | 0 | -317,000 | -40,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments for purchases of common stock | 0 | 0 | 0 | -1,567,000 | 0 | 0 | 0 | -5,803,000 | -25,000,000 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash gain on extinguishment of debt | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in fair value of contingent consideration | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
distributions to noncontrolling interest partners | -1,511,000 | -6,687,000 | -6,190,000 | -515,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
distributions to and purchases/sales of noncontrolling interests | -4,963,000 | -3,226,000 | -1,809,000 | -11,420,000 | -48,579,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in other | -19,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of debt issuance costs | 1,459,000 | 1,457,000 | 1,449,000 | 1,417,000 | 1,439,000 | 1,043,000 | 783,000 | 1,461,000 | 1,051,000 | 857,000 | 855,000 | 596,000 | 1,738,000 | 777,000 | 853,000 | 758,000 | 719,000 | 317,000 | 301,000 | 243,000 | 201,000 | 187,000 | 105,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of debt discount/premium | 1,835,000 | 1,780,000 | 1,727,000 | 1,646,000 | 1,585,000 | 1,487,000 | 2,037,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash loss on extinguishment of debt | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on sale of operating assets | 231,000 | -660,000 | 1,295,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
collections (advances) of notes receivable | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from long-term debt, net of issuance costs | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of common stock | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash and stock-based compensation expense | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease (increase) in other — net | -35,000 | 31,000 | 590,000 | -173,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of treasury stock | 0 | 0 | 0 | 1,553,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income taxes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease (increase) in other—net | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
contributions from noncontrolling interest partners | 1,000 | 5,000 | 8,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
distributions to and purchases from noncontrolling interest partners | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
advances to notes receivable | 0 | -423,000 | -21,000 | -111,000 | -552,000 | -157,000 | 12,158,000 | -834,000 | -12,046,000 | 113,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in other—net | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of intangible assets | 28,348,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in accounts payable, client accounts | -639,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in other — net | 412,000 | 117,000 | -43,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of intangibles | 22,920,000 | 15,907,000 | 11,446,000 | 14,313,000 | 7,591,000 | 24,719,000 | 12,817,000 | 17,036,000 | 14,546,000 | 6,838,000 | 5,830,000 | 7,766,000 | 5,095,000 | 3,793,000 | 679,000 | 257,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of debt discount | 2,283,000 | 2,230,000 | 2,175,000 | 2,123,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of other investments | 0 | 0 | -2,000 | -62,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from disposal of other investments | 0 | 0 | 1,000 | 3,615,000 | 0 | 0 | 0 | 1,743,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity in losses (earnings) of nonconsolidated affiliates | -499,000 | -908,000 | -575,000 | -752,000 | 1,136,000 | 289,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in other — net | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
distributions to minority interest partners | -42,000 | -1,197,000 | -1,443,000 | -207,000 | -195,000 | -1,105,000 | 701,000 | -1,176,000 | -2,844,000 | -583,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment of other operational assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
minority interest expense | 1,710,000 | 4,344,000 | -321,000 | 7,763,000 | 4,619,000 | 8,274,000 | 151,000 | -835,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investments made to nonconsolidated affiliates | 5,000 | -5,000 | 0 | -250,000 | -2,294,000 | 20,923,000 | -1,558,000 | -22,332,000 | -5,126,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
contributions from minority interest partners | 0 | 0 | -447,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from exercises of stock options | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sales of common stock | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
effect of exchange rate changes on cash | -26,301,000 | 1,150,000 | 5,824,000 | 6,245,000 | -2,695,000 | 3,629,000 | -1,007,000 | 364,000 | -8,578,000 | 2,750,000 | 5,777,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
minority interest income | -2,226,000 | -3,045,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
reconciling items: depreciation | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current tax benefit dividends to clear channel communications | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease (increase) in other assets | -1,282,000 | 10,078,000 | 7,204,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from disposal of operating assets | 60,099,000 | 11,812,000 | 44,679,000 | 15,516,000 | -2,431,000 | 2,068,000 | 24,519,000 | 12,136,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from debt with clear channel communications | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment on debt with clear channel communications at spin-off | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of redeemable preferred stock, net of debt issuance costs | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of operating assets, net of cash acquired | -50,735,000 | -21,174,000 | -4,142,000 | -351,701,000 | 3,865,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on sale of other investments | -702,000 | 310,000 | -206,000 | 2,257,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity in loss (earnings) of nonconsolidated affiliates | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in operating assets and liabilities, net of effects of acquisitions: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in deferred income | 230,764,000 | 152,744,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in minority interest liability | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in notes receivable — net | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in investments in, and advances to, nonconsolidated affiliates — net | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
contribution from minority interest partner | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments for purchase of common stock | 0 | -24,717,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current tax benefit dividends to owner | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in minority interest liability | -194,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease (increase) in notes receivable — net | -4,719,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease (increase) in investments in, and advances to, nonconsolidated affiliates — net | -4,248,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of operating assets | -2,177,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of operating and fixed assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity in (earnings) loss of nonconsolidated affiliates | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in other assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in notes receivable | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from disposal of assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from (payments on) debt with clear channel communications | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of year | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at end of year |
We provide you with 20 years of cash flow statements for Live Nation Entertainment stock, allowing you to gain comprehensive visibility into the fundamentals of the company. Our detailed breakdowns include key financial metrics such as operating cash flows, cash levels, capital expenditures, profits, stock-based compensations and profit margins. This in-depth information is essential for making informed investment decisions and understanding the financial health and performance of Live Nation Entertainment stock. Explore the full financial landscape of Live Nation Entertainment stock with our expertly curated income statements.
The information provided in this report about Live Nation Entertainment stock is taken from www.sec.gov and many other data providers. While we have conducted our best efforts to ensure that the parsed data is accurate, we cannot guarantee its accuracy. Please use caution and understand that any consequences of its use are your own responsibility.