Townsquare Media Inc
NYSE:TSQ
Cash Flow Statement
Cash Flow Statement
Townsquare Media Inc
| Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
10
|
12
|
17
|
(21)
|
(17)
|
(16)
|
(37)
|
13
|
10
|
9
|
23
|
22
|
21
|
22
|
28
|
19
|
(13)
|
(6)
|
(9)
|
(7)
|
(97)
|
(98)
|
(96)
|
(98)
|
(66)
|
(128)
|
(165)
|
(172)
|
(81)
|
(27)
|
10
|
21
|
19
|
28
|
22
|
12
|
14
|
10
|
2
|
(37)
|
(43)
|
(40)
|
(86)
|
(38)
|
(11)
|
(14)
|
37
|
20
|
|
| Depreciation & Amortization |
15
|
16
|
16
|
17
|
17
|
16
|
15
|
16
|
18
|
20
|
22
|
23
|
17
|
24
|
22
|
21
|
18
|
16
|
17
|
17
|
20
|
22
|
23
|
27
|
26
|
25
|
23
|
21
|
20
|
20
|
20
|
19
|
19
|
20
|
20
|
21
|
23
|
24
|
25
|
25
|
24
|
24
|
24
|
24
|
25
|
23
|
22
|
21
|
|
| Change in Deffered Taxes |
0
|
0
|
0
|
6
|
11
|
11
|
5
|
10
|
8
|
7
|
17
|
16
|
15
|
15
|
19
|
14
|
(8)
|
(5)
|
(10)
|
(11)
|
31
|
30
|
31
|
30
|
(15)
|
(37)
|
(54)
|
(56)
|
(24)
|
(4)
|
12
|
15
|
10
|
12
|
9
|
8
|
(1)
|
(4)
|
(12)
|
3
|
(7)
|
(5)
|
20
|
(2)
|
1
|
(3)
|
(15)
|
(11)
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
38
|
38
|
38
|
39
|
4
|
4
|
5
|
3
|
1
|
4
|
4
|
4
|
4
|
1
|
1
|
1
|
1
|
2
|
2
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
4
|
4
|
3
|
3
|
4
|
5
|
6
|
8
|
8
|
9
|
15
|
16
|
17
|
18
|
14
|
14
|
|
| Other Non-Cash Items |
2
|
3
|
3
|
42
|
43
|
41
|
44
|
(3)
|
(1)
|
0
|
(2)
|
11
|
5
|
0
|
(14)
|
(13)
|
16
|
9
|
12
|
2
|
37
|
46
|
48
|
48
|
97
|
174
|
207
|
214
|
119
|
48
|
15
|
12
|
6
|
1
|
16
|
28
|
33
|
41
|
54
|
76
|
93
|
86
|
104
|
78
|
51
|
57
|
16
|
16
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
47
|
2
|
2
|
1
|
1
|
0
|
2
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Cash Interest Paid |
31
|
32
|
40
|
40
|
43
|
42
|
44
|
45
|
39
|
42
|
33
|
33
|
30
|
32
|
31
|
31
|
30
|
31
|
32
|
32
|
34
|
33
|
34
|
34
|
34
|
33
|
32
|
29
|
29
|
32
|
20
|
40
|
29
|
40
|
41
|
38
|
39
|
38
|
38
|
38
|
38
|
36
|
37
|
36
|
36
|
36
|
47
|
41
|
|
| Change in Working Capital |
(1)
|
1
|
(7)
|
(3)
|
(8)
|
(1)
|
(5)
|
(11)
|
(9)
|
(26)
|
(6)
|
(20)
|
0
|
(1)
|
(7)
|
4
|
38
|
33
|
40
|
36
|
45
|
42
|
32
|
42
|
(2)
|
10
|
36
|
32
|
(3)
|
5
|
(6)
|
(22)
|
7
|
(11)
|
(16)
|
(15)
|
(19)
|
(19)
|
(10)
|
(9)
|
0
|
(5)
|
(16)
|
(13)
|
(17)
|
(17)
|
(11)
|
(0)
|
|
| Cash from Operating Activities |
26
N/A
|
31
+19%
|
30
-4%
|
41
+36%
|
45
+10%
|
51
+13%
|
22
-56%
|
24
+8%
|
26
+8%
|
10
-62%
|
54
+443%
|
52
-3%
|
58
+12%
|
60
+2%
|
48
-20%
|
45
-7%
|
51
+15%
|
47
-9%
|
50
+8%
|
37
-26%
|
35
-7%
|
41
+19%
|
38
-9%
|
49
+30%
|
40
-18%
|
43
+9%
|
48
+11%
|
38
-21%
|
31
-17%
|
42
+32%
|
51
+23%
|
46
-9%
|
61
+32%
|
50
-18%
|
53
+5%
|
55
+4%
|
50
-9%
|
51
+2%
|
59
+15%
|
57
-3%
|
68
+19%
|
60
-11%
|
47
-22%
|
49
+5%
|
49
-1%
|
47
-4%
|
48
+3%
|
46
-4%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(10)
|
(10)
|
(10)
|
(15)
|
(14)
|
(15)
|
(15)
|
(12)
|
(15)
|
(18)
|
(21)
|
(22)
|
(15)
|
(20)
|
(17)
|
(16)
|
(16)
|
(15)
|
(16)
|
(16)
|
(18)
|
(19)
|
(18)
|
(20)
|
(20)
|
(20)
|
(19)
|
(16)
|
(15)
|
(11)
|
(11)
|
(12)
|
(12)
|
(13)
|
(15)
|
(18)
|
(16)
|
(17)
|
(15)
|
(14)
|
(15)
|
(16)
|
(17)
|
(17)
|
(17)
|
(17)
|
(17)
|
(15)
|
|
| Other Items |
(277)
|
(277)
|
(277)
|
(276)
|
(26)
|
(29)
|
(31)
|
(77)
|
(57)
|
(53)
|
(50)
|
(2)
|
(6)
|
(3)
|
(8)
|
(12)
|
(13)
|
(12)
|
14
|
2
|
1
|
4
|
(9)
|
8
|
14
|
12
|
3
|
4
|
1
|
2
|
1
|
2
|
2
|
(5)
|
(22)
|
(22)
|
(22)
|
(12)
|
10
|
11
|
11
|
12
|
7
|
7
|
8
|
3
|
9
|
10
|
|
| Cash from Investing Activities |
(286)
N/A
|
(286)
0%
|
(287)
0%
|
(291)
-2%
|
(40)
+86%
|
(43)
-9%
|
(46)
-6%
|
(90)
-94%
|
(72)
+20%
|
(71)
+1%
|
(71)
+0%
|
(23)
+67%
|
(21)
+11%
|
(23)
-11%
|
(24)
-4%
|
(29)
-18%
|
(29)
-1%
|
(27)
+7%
|
(2)
+91%
|
(14)
-497%
|
(17)
-25%
|
(15)
+13%
|
(27)
-80%
|
(12)
+56%
|
(6)
+50%
|
(9)
-48%
|
(16)
-80%
|
(12)
+22%
|
(14)
-15%
|
(9)
+33%
|
(11)
-12%
|
(10)
+6%
|
(11)
-6%
|
(18)
-69%
|
(37)
-106%
|
(40)
-8%
|
(38)
+5%
|
(29)
+23%
|
(5)
+83%
|
(3)
+42%
|
(4)
-27%
|
(4)
-3%
|
(10)
-171%
|
(11)
-8%
|
(10)
+8%
|
(14)
-41%
|
(8)
+44%
|
(6)
+27%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
(0)
|
0
|
0
|
98
|
98
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
8
|
8
|
10
|
10
|
3
|
3
|
2
|
1
|
(0)
|
(11)
|
(11)
|
(10)
|
(12)
|
(16)
|
(15)
|
(16)
|
(13)
|
2
|
1
|
|
| Net Issuance of Debt |
286
|
286
|
286
|
163
|
(114)
|
(114)
|
(71)
|
76
|
66
|
66
|
7
|
(18)
|
(20)
|
(26)
|
(9)
|
(9)
|
(7)
|
(9)
|
(10)
|
(10)
|
(11)
|
(2)
|
(2)
|
(2)
|
(0)
|
50
|
(14)
|
(14)
|
(14)
|
(64)
|
(0)
|
(0)
|
(0)
|
(0)
|
(19)
|
(19)
|
(19)
|
(30)
|
(12)
|
(26)
|
(26)
|
(15)
|
(29)
|
(26)
|
(38)
|
(52)
|
(48)
|
(40)
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(4)
|
(6)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(6)
|
(4)
|
(2)
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(6)
|
(9)
|
(13)
|
(12)
|
(12)
|
(12)
|
(12)
|
(13)
|
(13)
|
|
| Other |
(2)
|
(2)
|
(3)
|
(13)
|
(11)
|
(11)
|
(21)
|
(12)
|
(12)
|
(12)
|
(2)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(0)
|
(2)
|
(2)
|
(0)
|
(3)
|
(1)
|
(1)
|
(90)
|
(93)
|
(93)
|
(93)
|
(5)
|
(2)
|
(2)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(8)
|
(8)
|
(8)
|
|
| Cash from Financing Activities |
283
N/A
|
283
+0%
|
283
0%
|
249
-12%
|
(27)
N/A
|
(27)
0%
|
7
N/A
|
64
+867%
|
54
-15%
|
54
0%
|
5
-91%
|
(18)
N/A
|
(20)
-10%
|
(26)
-34%
|
(10)
+64%
|
(10)
-2%
|
(8)
+18%
|
(10)
-26%
|
(13)
-26%
|
(14)
-14%
|
(18)
-25%
|
(12)
+34%
|
(10)
+13%
|
(12)
-14%
|
(10)
+12%
|
41
N/A
|
(25)
N/A
|
(21)
+14%
|
(19)
+11%
|
(148)
-683%
|
(85)
+42%
|
(84)
+1%
|
(83)
+1%
|
(2)
+98%
|
(18)
-1 093%
|
(19)
-6%
|
(20)
0%
|
(31)
-59%
|
(27)
+13%
|
(43)
-61%
|
(47)
-8%
|
(42)
+11%
|
(58)
-40%
|
(55)
+6%
|
(67)
-23%
|
(84)
-25%
|
(66)
+22%
|
(59)
+10%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Change in Cash |
23
N/A
|
28
+22%
|
26
-7%
|
(2)
N/A
|
(21)
-1 200%
|
(19)
+10%
|
(17)
+10%
|
(2)
+89%
|
9
N/A
|
(7)
N/A
|
(13)
-73%
|
10
N/A
|
17
+63%
|
10
-42%
|
13
+37%
|
6
-54%
|
15
+135%
|
10
-32%
|
35
+259%
|
9
-74%
|
(1)
N/A
|
14
N/A
|
0
-98%
|
25
+8 377%
|
24
-7%
|
76
+218%
|
8
-90%
|
5
-41%
|
(1)
N/A
|
(116)
-7 944%
|
(45)
+61%
|
(48)
-7%
|
(33)
+32%
|
31
N/A
|
(2)
N/A
|
(4)
-82%
|
(7)
-67%
|
(9)
-29%
|
27
N/A
|
11
-59%
|
18
+62%
|
15
-16%
|
(21)
N/A
|
(16)
+23%
|
(29)
-77%
|
(51)
-79%
|
(26)
+50%
|
(19)
+26%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
17
N/A
|
22
+30%
|
20
-8%
|
26
+32%
|
32
+21%
|
36
+15%
|
8
-79%
|
12
+56%
|
11
-4%
|
(8)
N/A
|
32
N/A
|
30
-6%
|
43
+42%
|
40
-8%
|
31
-22%
|
29
-8%
|
36
+25%
|
32
-9%
|
34
+6%
|
21
-38%
|
17
-22%
|
23
+35%
|
20
-14%
|
29
+49%
|
20
-30%
|
23
+14%
|
29
+26%
|
22
-26%
|
17
-24%
|
30
+84%
|
40
+30%
|
35
-12%
|
49
+41%
|
37
-24%
|
38
+2%
|
37
-1%
|
34
-8%
|
34
0%
|
43
+26%
|
43
-1%
|
53
+23%
|
44
-16%
|
31
-31%
|
32
+5%
|
31
-2%
|
30
-6%
|
31
+6%
|
31
-1%
|
|