LIVE NATION ENTERTAINMENT, INC. (LYV) FY2025 Q1 Statement of Cash Flows

Income StatementCash FlowBalance Sheet

Statement of Cash Flows

2025-01-01 to 2025-03-31

Swipe to see the full flow
LIVE NATION ENTERTAINMENT, INC. cash flow reconciliation, Jan 1, 2025 through Mar 31, 2025One connected Sankey reconciles operating, investing and financing net cash flows through a shared cash pool, from beginning cash to ending cash. Ribbons flow left to right on one dollar scale. Activity totals are dark gray; beginning and ending cash are blue. Cash basis for beginning and ending balances and net cash change: Cash, cash equivalents, and restricted cash. Intermediate calculation bars are lighter gray. Net income is green for profit and red for loss. Identified asset purchases, sales and maturities are blue in either cash direction. Orange marks positive customer-advance and deferred-revenue changes that add to operating cash in the reconciliation. These are net changes, not gross customer receipts. Negative changes are neutral reconciliation adjustments; they do not by themselves identify cash payments. Purple identifies capital transactions such as borrowing, repayments, share issuance and dividends. Free cash flow is a separate comparison, not an added cash flow. Read chart description and values below for full signed amounts, including zero items.Net income (loss) → Net cash from operating activities: $46,302,000.00Increase in deferred revenue → Operating adjustments reconciliation: $2,266,061,000.00Depreciation → Operating adjustments reconciliation: $89,462,000.00Amortization of definite-lived intangibles → Operating adjustments reconciliation: $59,993,000.00Amortization of non-recoupable ticketing contract advances → Operating adjustments reconciliation: $24,722,000.00Stock-based compensation expense → Operating adjustments reconciliation: $24,550,000.00Other, net → Operating adjustments reconciliation: $8,876,000.00Deferred income taxes → Operating adjustments reconciliation: $4,271,000.00Amortization of debt issuance costs and discounts → Operating adjustments reconciliation: $3,684,000.00Provision for uncollectible accounts receivable → Operating adjustments reconciliation: $3,574,000.00Equity in losses of nonconsolidated affiliates, net of distributions → Operating adjustments reconciliation: $3,480,000.00Unrealized changes in fair value of contingent consideration → Operating adjustments reconciliation: $1,169,000.00Operating adjustments reconciliation → Net cash from operating activities: $1,274,949,000.00Operating adjustments reconciliation → Increase in prepaid expenses and other assets: $592,946,000.00Operating adjustments reconciliation → Decrease in accounts payable, accrued expenses and other liabilities: $545,945,000.00Operating adjustments reconciliation → Increase in accounts receivable: $70,535,000.00Operating adjustments reconciliation → Gain on mark-to-market of investments in nonconsolidated affiliates and crypto assets: $5,467,000.00Collections of notes receivable → investing reconciliation: $9,375,000.00Other, net → investing reconciliation: $6,462,000.00investing reconciliation → Purchases of property, plant and equipment: $170,791,000.00investing reconciliation → Cash acquired from (paid for) acquisitions, net of cash paid (acquired): $31,346,000.00investing reconciliation → Cash paid for acquisition of right-of-use assets: $20,800,000.00investing reconciliation → Advances of notes receivable: $6,403,000.00investing reconciliation → Investments made in nonconsolidated affiliates: $3,887,000.00investing reconciliation → Purchases of intangible assets: $5,000.00Proceeds from long-term debt, net of debt issuance costs → financing reconciliation: $11,059,000.00Contributions from noncontrolling interests → financing reconciliation: $4,612,000.00Proceeds from exercise of stock options → financing reconciliation: $2,606,000.00financing reconciliation → Payments on long-term debt including extinguishment costs: $86,828,000.00financing reconciliation → Taxes paid for net share settlement of equity awards: $65,009,000.00financing reconciliation → Distributions to noncontrolling interests: $33,742,000.00financing reconciliation → Purchases of noncontrolling interests, net: $4,496,000.00financing reconciliation → Payments for deferred and contingent consideration: $1,242,000.00financing reconciliation → Other, net: $150,000.00Net cash used in financing activities → financing reconciliation: $173,190,000.00Net cash used in investing activities → investing reconciliation: $217,395,000.00Exchange-rate effect → Cash sources and uses: $131,471,000.00Beginning cash: Cash, cash equivalents, and restricted cash → Cash sources and uses: $6,106,109,000.00Net cash from operating activities → Cash sources and uses: $1,321,251,000.00Cash sources and uses → Ending cash: Cash, cash equivalents, and restricted cash: $7,168,246,000.00Cash sources and uses → Net cash used in investing activities: $217,395,000.00Cash sources and uses → Net cash used in financing activities: $173,190,000.00Net income (loss): $46,302,000.00Net income (loss)+$46.30 MDepreciation: $89,462,000.00Depreciation expense+$89.46 MAmortization of definite-lived intangibles: $59,993,000.00Definite-lived intangible amort.+$59.99 MAmortization of non-recoupable ticketing contract advances: $24,722,000.00Non-recoupable advance amort.+$24.72 MDeferred income taxes: $4,271,000.00Deferred income taxes+$4.27 MAmortization of debt issuance costs and discounts: $3,684,000.00Debt cost amortization+$3.68 MStock-based compensation expense: $24,550,000.00Stock-based compensation+$24.55 MUnrealized changes in fair value of contingent consideration: $1,169,000.00Contingent consideration FV+$1.17 MEquity in losses of nonconsolidated affiliates, net of distributions: $3,480,000.00Equity-method income, net+$3.48 MProvision for uncollectible accounts receivable: $3,574,000.00Credit loss provision+$3.57 MGain on mark-to-market of investments in nonconsolidated affiliates and crypto assets: -$5,467,000.00Gain on mark-to-market of investments innonconsolidated affiliates and crypto assets−$5.47 MOther, net: $8,876,000.00Other non-cash items+$8.88 MIncrease in accounts receivable: -$70,535,000.00Accounts receivable−$70.54 MIncrease in prepaid expenses and other assets: -$592,946,000.00Prepaid & other assets−$592.95 MDecrease in accounts payable, accrued expenses and other liabilities: -$545,945,000.00Accrued expenses & payables−$545.95 MIncrease in deferred revenue: $2,266,061,000.00Unearned revenue+$2.27 BNet cash from operating activities: $1,321,251,000.00Operating cash+$1.32 BOperating adjustments reconciliation: $2,489,842,000.00Proceeds from long-term debt, net of debt issuance costs: $11,059,000.00Debt issued, net of costs+$11.06 MPayments on long-term debt including extinguishment costs: -$86,828,000.00Long-term debt repaid−$86.83 MContributions from noncontrolling interests: $4,612,000.00From noncontrolling interests+$4.61 MDistributions to noncontrolling interests: -$33,742,000.00Noncontrolling dividends−$33.74 MPurchases of noncontrolling interests, net: -$4,496,000.00NCI purchases, net−$4.50 MProceeds from exercise of stock options: $2,606,000.00Stock option exercises+$2.61 MTaxes paid for net share settlement of equity awards: -$65,009,000.00Stock-award tax withholding−$65.01 MPayments for deferred and contingent consideration: -$1,242,000.00Acquisition-related payments−$1.24 MOther, net: -$150,000.00Other financing, net−$150.00 KNet cash used in financing activities: -$173,190,000.00. Cash required to fund net payments.Financing cash−$173.19 Mfinancing reconciliation: $191,467,000.00Advances of notes receivable: -$6,403,000.00Notes receivable issued−$6.40 MCollections of notes receivable: $9,375,000.00Notes receivable collected+$9.38 MInvestments made in nonconsolidated affiliates: -$3,887,000.00Equity-method investments made−$3.89 MPurchases of property, plant and equipment: -$170,791,000.00PP&E purchases−$170.79 MCash paid for acquisition of right-of-use assets: -$20,800,000.00Right-of-use asset purchases−$20.80 MCash acquired from (paid for) acquisitions, net of cash paid (acquired): -$31,346,000.00Acquisitions, net of cash−$31.35 MPurchases of intangible assets: -$5,000.00Intangible asset purchases−$5.00 KOther, net: $6,462,000.00Other investing, net+$6.46 MNet cash used in investing activities: -$217,395,000.00. Cash required to fund net payments.Investing cash−$217.40 Minvesting reconciliation: $233,232,000.00Cash sources and uses: $7,558,831,000.00Beginning cash: Cash, cash equivalents, and restricted cash: $6,106,109,000.00Beginning cash$6.11 BEnding cash: Cash, cash equivalents, and restricted cash: $7,168,246,000.00Ending cash$7.17 BExchange-rate effect: $131,471,000.00FX effect+$131.47 MCASH RECONCILIATIONOperatingflowsInvestingflowsFinancingflowsFree cash flow$1.15 BOperating cash − cash spent on PP&ECash flow / Net income28.54×Operating cash flow ÷ net incomeNet cash change+$1.06 BEnding cash − beginning cash
Chart details

LIVE NATION ENTERTAINMENT, INC. cash flow reconciliation, Jan 1, 2025 through Mar 31, 2025

Cash flows for Jan 1, 2025 through Mar 31, 2025. Cash basis: Cash, cash equivalents, and restricted cash. Beginning cash: Dec 31, 2024. Ending cash: Mar 31, 2025. Beginning and ending cash are dated balances. Positive cash flows add cash; negative cash flows reduce it.

Beginning cash on Dec 31, 2024
6,106,109,000 US dollars. Beginning cash: Cash, cash equivalents, and restricted cash
Operating activities
1,321,251,000 US dollars. Net cash provided.
Net income (loss)
46,302,000 US dollars
Depreciation
89,462,000 US dollars
Amortization of definite-lived intangibles
59,993,000 US dollars
Amortization of non-recoupable ticketing contract advances
24,722,000 US dollars
Deferred income taxes
4,271,000 US dollars
Amortization of debt issuance costs and discounts
3,684,000 US dollars
Stock-based compensation expense
24,550,000 US dollars
Unrealized changes in fair value of contingent consideration
1,169,000 US dollars
Equity in losses of nonconsolidated affiliates, net of distributions
3,480,000 US dollars
Provision for uncollectible accounts receivable
3,574,000 US dollars
Gain on mark-to-market of investments in nonconsolidated affiliates and crypto assets
negative 5,467,000 US dollars
Other, net
8,876,000 US dollars
Increase in accounts receivable
negative 70,535,000 US dollars
Increase in prepaid expenses and other assets
negative 592,946,000 US dollars
Decrease in accounts payable, accrued expenses and other liabilities
negative 545,945,000 US dollars
Increase in deferred revenue
2,266,061,000 US dollars
Investing activities
negative 217,395,000 US dollars. Net cash used.
Advances of notes receivable
negative 6,403,000 US dollars
Collections of notes receivable
9,375,000 US dollars
Investments made in nonconsolidated affiliates
negative 3,887,000 US dollars
Purchases of property, plant and equipment
negative 170,791,000 US dollars
Cash paid for acquisition of right-of-use assets
negative 20,800,000 US dollars
Cash acquired from (paid for) acquisitions, net of cash paid (acquired)
negative 31,346,000 US dollars
Purchases of intangible assets
negative 5,000 US dollars
Other, net
6,462,000 US dollars
Financing activities
negative 173,190,000 US dollars. Net cash used.
Proceeds from long-term debt, net of debt issuance costs
11,059,000 US dollars
Payments on long-term debt including extinguishment costs
negative 86,828,000 US dollars
Contributions from noncontrolling interests
4,612,000 US dollars
Distributions to noncontrolling interests
negative 33,742,000 US dollars
Purchases of noncontrolling interests, net
negative 4,496,000 US dollars
Proceeds from exercise of stock options
2,606,000 US dollars
Taxes paid for net share settlement of equity awards
negative 65,009,000 US dollars
Payments for deferred and contingent consideration
negative 1,242,000 US dollars
Other, net
negative 150,000 US dollars
Operating adjustment reconciliation
2,489,842,000 US dollars. Intermediate calculation joining the operating reconciliation branches. Its gross amount includes any portion of net income routed through this junction. It is not an additional cash source or use.
financing gross reconciliation
191,467,000 US dollars. Gross amount at the activity's junction before offsetting its receipts and deductions. It is not an additional cash source or use.
investing gross reconciliation
233,232,000 US dollars. Gross amount at the activity's junction before offsetting its receipts and deductions. It is not an additional cash source or use.
Exchange-rate effect
131,471,000 US dollars
Ending cash on Mar 31, 2025
7,168,246,000 US dollars. Ending cash: Cash, cash equivalents, and restricted cash
Cash sources and uses
7,558,831,000 US dollars. Opening cash plus net sources, equal to net uses plus ending cash.
Net cash change
1,062,137,000 US dollars. Ending cash minus beginning cash.
Cash flow / Net income
28.54×. Operating cash flow divided by reconciliation net income for the same period. Black from 0.90× through 1.10×; green above 1.10×; red below 0.90×. Color uses the unrounded ratio.
Operating cash flow
1,321,251,000 US dollars. Operating cash flow used in the free cash flow calculation.
Cash purchases of property, plant and equipment
170,791,000 US dollars. These cash purchases are already included in investing activities above.
Free cash flow
1,150,460,000 US dollars. A supplemental measure; finance-lease payments are excluded from this definition.

Chart connections

  • Beginning cash plus operating, investing and financing cash flows plus the exchange-rate effect equals ending cash. Negative amounts reduce cash.
  • Financing contributions meet at a reconciliation junction before connecting to the net cash total.
  • Investing contributions meet at a reconciliation junction before connecting to the net cash total.
  • Operating reconciliation adjustments are not all independent cash receipts.
  • Net income enters operating cash directly in the reconciliation. The adjustment junction contributes the remaining $1.27B after reconciling the other positive and negative adjustments. These connections depict an accounting reconciliation, not traced cash receipts.
  • Each activity has one net cash bar connected to the shared cash pool. Positive activity totals enter the pool; negative activity totals leave the pool to fund that activity's net payments. The central pool does not assign a particular funding source to a particular payment.
  • The intermediate calculation bars include both sides of the displayed activity breakdowns; they are not additional cash flows.
  • Operating cash flow minus cash purchases of property, plant and equipment equals free cash flow: 1,321,251,000 US dollars minus 170,791,000 US dollars equals 1,150,460,000 US dollars.
LIVE NATION ENTERTAINMENT, INC. (LYV) FY2025 Q1 Statement of Cash Flows Sankey chart
Free to share unchanged, with credit to Plicit.ai · CC BY-NC-ND 4.0Download PNG

Newsletter

Get the teardowns by email

Subscribe if you want the public-company teardowns in your inbox when they're released.

Product waitlist

Health Check and Teardown for your own company

A health check uncovers insights of your private books, not a public ticker. Join this list to get notified as soon as we go-live!