Supplemental Condensed Consolidating Financial Information | Supplemental Condensed Consolidating Financial Information At September 30, 2015 , Cumulus (the "Parent Guarantor") and certain of its 100% owned subsidiaries (such subsidiaries, the “Subsidiary Guarantors”) provided guarantees of the obligations of Cumulus Holdings (the "Subsidiary Issuer") under the 7.75% Senior Notes. These guarantees are full and unconditional (subject to customary release provisions) as well as joint and several. Certain of the Subsidiary Guarantors may be subject to restrictions on their respective ability to distribute earnings to Cumulus Holdings or the Parent Guarantor. Not all of the subsidiaries of Cumulus and Cumulus Holdings guarantee the 7.75% Senior Notes (such non-guaranteeing subsidiaries, collectively, the “Subsidiary Non-guarantors”). The following tables present (i) unaudited condensed consolidated statements of operations for the three and nine months ended September 30, 2015 and 2014 , (ii) unaudited condensed consolidated balance sheets as of September 30, 2015 and December 31, 2014 , and (iii) unaudited condensed consolidated statements of cash flows for the nine months ended September 30, 2015 and 2014 , of each of the Parent Guarantor, Cumulus Holdings, the Subsidiary Guarantors, and the Subsidiary Non-guarantors. Investments in consolidated subsidiaries are held primarily by the Parent Guarantor in the net assets of its subsidiaries and have been presented using the equity method of accounting. The “Eliminations” entries in the following tables primarily eliminate investments in subsidiaries and intercompany balances and transactions. The columnar presentations in the following tables are not consistent with the Company’s business groups; accordingly, this basis of presentation is not intended to present the Company’s financial condition, results of operations or cash flows on a consolidated basis. CUMULUS MEDIA INC. CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS Three Months Ended September 30, 2015 (Dollars in thousands) (Unaudited) Cumulus Media Inc. (Parent Guarantor) Cumulus Media Holdings Inc. (Subsidiary Issuer) Subsidiary Guarantors Subsidiary Non-guarantors Eliminations Total Consolidated Net revenue $ — $ 125 $ 289,316 $ — $ — $ 289,441 Operating expenses: Content costs — — 94,829 — — 94,829 Selling, general & administrative expenses — — 115,126 436 — 115,562 Depreciation and amortization — 384 25,163 — — 25,547 LMA fees — — 2,515 — — 2,515 Corporate expenses (including stock-based compensation expense of $12,304) — 34,253 — — — 34,253 Loss on sale of assets or stations — — 57 — — 57 Impairment on intangible assets and goodwill — — 565,584 — — 565,584 Impairment charges - equity interest in Pulser Media Inc. — — 18,308 — — 18,308 Total operating expenses — 34,637 821,582 436 — 856,655 Operating loss — (34,512 ) (532,266 ) (436 ) — (567,214 ) Non-operating (expense) income: Interest (expense) income, net (2,184 ) (33,460 ) 22 (47 ) — (35,669 ) Other expense, net — — (151 ) — — (151 ) Total non-operating expense, net (2,184 ) (33,460 ) (129 ) (47 ) — (35,820 ) Loss before income taxes (2,184 ) (67,972 ) (532,395 ) (483 ) — (603,034 ) Income tax benefit (expense) 704 (171,978 ) 233,254 (1,125 ) — 60,855 (Loss) earnings from consolidated subsidiaries (540,699 ) (300,749 ) (1,608 ) — 843,056 — Net (loss) income $ (542,179 ) $ (540,699 ) $ (300,749 ) $ (1,608 ) $ 843,056 $ (542,179 ) CUMULUS MEDIA INC. CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS Nine Months Ended September 30, 2015 (Dollars in thousands) (Unaudited) Cumulus Media Inc. (Parent Guarantor) Cumulus Media Holdings Inc. (Subsidiary Issuer) Subsidiary Guarantors Subsidiary Non-guarantors Eliminations Total Consolidated Net revenue $ — $ 375 $ 859,479 $ — $ — $ 859,854 Operating expenses: Content costs — — 286,655 — — 286,655 Selling, general & administrative expenses — — 348,919 1,498 — 350,417 Depreciation and amortization — 1,000 75,582 — — 76,582 LMA fees — — 7,585 — — 7,585 Corporate expenses (including stock-based compensation expense of $20,047) — 60,211 — — — 60,211 Loss on sale of assets or stations — — 792 — — 792 Impairment of intangible assets and goodwill — — 565,584 — — 565,584 Impairment charges - equity interest in Pulser Media Inc. — — 19,364 — — 19,364 Total operating expenses — 61,211 1,304,481 1,498 — 1,367,190 Operating loss — (60,836 ) (445,002 ) (1,498 ) — (507,336 ) Non-operating (expense) income: Interest (expense) income, net (6,552 ) (99,394 ) 407 (141 ) — (105,680 ) Other income, net — — 12,601 — — 12,601 Total non-operating (expense) income, net (6,552 ) (99,394 ) 13,008 (141 ) — (93,079 ) Loss before income taxes (6,552 ) (160,230 ) (431,994 ) (1,639 ) — (600,415 ) Income tax benefit (expense) 2,438 (120,572 ) 193,389 (16,735 ) — 58,520 (Loss) earnings from consolidated subsidiaries (537,781 ) (256,979 ) (18,374 ) — 813,134 — Net (loss) income $ (541,895 ) $ (537,781 ) $ (256,979 ) $ (18,374 ) $ 813,134 $ (541,895 ) CUMULUS MEDIA INC. CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS Three Months Ended September 30, 2014 (Dollars in thousands) (Unaudited) Cumulus Media Inc. (Parent Guarantor) Cumulus Media Holdings Inc. (Subsidiary Issuer) Subsidiary Guarantors Subsidiary Non-guarantors Eliminations Total Consolidated Net revenue $ — $ 125 $ 313,760 $ — $ — $ 313,885 Operating expenses: Content costs — — 106,574 — — 106,574 Selling, general & administrative expenses — — 119,455 409 — 119,864 Depreciation and amortization — 428 28,715 — — 29,143 LMA fees — — 2,021 — — 2,021 Corporate expenses (including stock-based compensation expense of $4,399) — 14,756 — — — 14,756 Gain on sale of assets or stations — — (373 ) — — (373 ) Total operating expenses — 15,184 256,392 409 — 271,985 Operating (loss) income — (15,059 ) 57,368 (409 ) — 41,900 Non-operating (expense) income: Interest (expense) income, net (2,184 ) (34,416 ) 352 (47 ) — (36,295 ) Other income, net — — 443 — — 443 Total non-operating (expense) income, net (2,184 ) (34,416 ) 795 (47 ) — (35,852 ) (Loss) income before income taxes (2,184 ) (49,475 ) 58,163 (456 ) — 6,048 Income tax benefit (expense) 1,427 31,750 (37,008 ) 323 — (3,508 ) Earnings (loss) from consolidated subsidiaries 3,297 21,022 (133 ) — (24,186 ) — Net income (loss) $ 2,540 $ 3,297 $ 21,022 $ (133 ) $ (24,186 ) $ 2,540 CUMULUS MEDIA INC. CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS Nine Months Ended September 30, 2014 (Dollars in thousands) (Unaudited) Cumulus Media Inc. (Parent Guarantor) Cumulus Media Holdings Inc. (Subsidiary Issuer) Subsidiary Guarantors Subsidiary Non-guarantors Eliminations Total Consolidated Net revenue $ — $ 354 $ 933,822 $ — $ — $ 934,176 Operating expenses: Content costs — — 316,868 — — 316,868 Selling, general & administrative expenses — — 352,036 1,552 — 353,588 Depreciation and amortization — 1,346 85,749 — — 87,095 LMA fees — — 5,226 — — 5,226 Corporate expenses (including stock-based compensation expense of $12,645) — 53,215 — — — 53,215 Gain on sale of assets or stations — — (1,271 ) — — (1,271 ) Total operating expenses — 54,561 758,608 1,552 — 814,721 Operating (loss) income — (54,207 ) 175,214 (1,552 ) — 119,455 Non-operating (expense) income: Interest (expense) income, net (7,165 ) (101,999 ) 1,024 (216 ) — (108,356 ) Other income, net — — 3,972 — — 3,972 Total non-operating (expense) income, net (7,165 ) (101,999 ) 4,996 (216 ) — (104,384 ) (Loss) income before income taxes (7,165 ) (156,206 ) 180,210 (1,768 ) — 15,071 Income tax benefit (expense) 3,168 69,064 (79,677 ) 782 — (6,663 ) Earnings (loss) from consolidated subsidiaries 12,405 99,547 (986 ) — (110,966 ) — Net income (loss) $ 8,408 $ 12,405 $ 99,547 $ (986 ) $ (110,966 ) $ 8,408 CUMULUS MEDIA INC. CONDENSED CONSOLIDATED BALANCE SHEETS September 30, 2015 (Dollars in thousands, except for share and per share data) (Unaudited) Cumulus Media Inc. (Parent Guarantor) Cumulus Media Holdings Inc. (Subsidiary Issuer) Subsidiary Guarantors Subsidiary Non-guarantors Eliminations Total Consolidated Assets Current assets: Cash and cash equivalents $ — $ 84,245 $ — $ — $ — $ 84,245 Restricted cash — 8,422 — — — 8,422 Accounts receivable, less allowance for doubtful accounts of $5,758 — — — 228,093 — 228,093 Trade receivable — — 4,601 — — 4,601 Asset held for sale — — 45,157 — — 45,157 Prepaid expenses and other current assets — 28,614 30,747 — — 59,361 Total current assets — 121,281 80,505 228,093 — 429,879 Property and equipment, net — 3,897 178,616 — — 182,513 Broadcast licenses — — — 1,578,066 — 1,578,066 Other intangible assets, net — — 191,768 — — 191,768 Goodwill — — 703,354 — — 703,354 Investment in consolidated subsidiaries 111,978 3,768,315 1,062,021 — (4,942,314 ) — Intercompany receivables, net — 92,935 1,587,977 — (1,680,912 ) — Other assets — 28,918 105,204 601 (96,565 ) 38,158 Total assets $ 111,978 $ 4,015,346 $ 3,909,445 $ 1,806,760 $ (6,719,791 ) $ 3,123,738 Liabilities and Stockholders’ Equity (Deficit) Current liabilities: Accounts payable and accrued expenses $ — $ 51,222 $ 95,290 $ — $ — $ 146,512 Trade payable — — 4,632 — — 4,632 Total current liabilities — 51,222 99,922 — — 151,144 Long-term debt, excluding 7.75% Senior Notes — 1,878,313 — — — 1,878,313 7.75% Senior Notes — 610,000 — — — 610,000 Other liabilities — 3,949 41,208 — — 45,157 Intercompany payables, net 92,334 1,359,884 — 228,694 (1,680,912 ) — Deferred income taxes — — — 516,045 (96,565 ) 419,480 Total liabilities 92,334 3,903,368 141,130 744,739 (1,777,477 ) 3,104,094 Stockholders’ equity (deficit): Class A common stock, par value $0.01 per share; 750,000,000 shares authorized; 255,617,399 shares issued and 233,171,452 shares outstanding 2,555 — — — — 2,555 Class C common stock, par value $0.01 per share; 644,871 shares authorized, issued and outstanding 6 — — — — 6 Treasury stock, at cost, 22,445,947 shares (229,308 ) — — — — (229,308 ) Additional paid-in-capital 1,618,636 266,629 4,034,926 2,055,582 (6,357,137 ) 1,618,636 Accumulated (deficit) equity (1,372,245 ) (154,651 ) (266,611 ) (993,561 ) 1,414,823 (1,372,245 ) Total stockholders’ equity (deficit) 19,644 111,978 3,768,315 1,062,021 (4,942,314 ) 19,644 Total liabilities and stockholders’ equity (deficit) $ 111,978 $ 4,015,346 $ 3,909,445 $ 1,806,760 $ (6,719,791 ) $ 3,123,738 CUMULUS MEDIA INC. CONDENSED CONSOLIDATED BALANCE SHEETS December 31, 2014 (Dollars in thousands, except for share and per share data) (Unaudited) Cumulus Media Inc. (Parent Guarantor) Cumulus Media Holdings Inc. (Subsidiary Issuer) Subsidiary Guarantors Subsidiary Non-guarantors Eliminations Total Consolidated Assets Current assets: Cash and cash equivalents $ — $ 7,268 $ 3 $ — $ — $ 7,271 Restricted cash — 10,055 — — — 10,055 Accounts receivable, less allowance for doubtful accounts of $6,004 — — — 248,308 — 248,308 Trade receivable — — 2,455 — — 2,455 Asset held for sale — — 15,007 — — 15,007 Prepaid expenses and other current assets — 66,020 21,710 — — 87,730 Total current assets — 83,343 39,175 248,308 — 370,826 Property and equipment, net — 2,653 218,844 — — 221,497 Broadcast licenses — — — 1,596,715 — 1,596,715 Other intangible assets, net — — 243,640 — — 243,640 Goodwill — — 1,253,823 — — 1,253,823 Investment in consolidated subsidiaries 627,363 4,154,147 1,097,404 — (5,878,914 ) — Intercompany receivables, net — 86,527 1,462,776 — (1,549,303 ) — Other assets — 32,776 25,420 744 — 58,940 Total assets $ 627,363 $ 4,359,446 $ 4,341,082 $ 1,845,767 $ (7,428,217 ) $ 3,745,441 Liabilities and Stockholders’ Equity (Deficit) Current liabilities: Accounts payable and accrued expenses $ — $ 30,322 $ 121,336 $ — $ — $ 151,658 Trade payable — — 3,964 — — 3,964 Total current liabilities — 30,322 125,300 — — 155,622 Long-term debt, excluding 7.75% Senior Notes — 1,875,127 — — — 1,875,127 7.75% Senior Notes — 610,000 — — — 610,000 Other liabilities — 2,166 52,955 — — 55,121 Intercompany payables, net 85,783 1,214,468 — 249,052 (1,549,303 ) — Deferred income taxes — — 8,680 499,311 — 507,991 Total liabilities 85,783 3,732,083 186,935 748,363 (1,549,303 ) 3,203,861 Stockholders’ equity (deficit): Class A common stock, par value $0.01 per share; 750,000,000 shares authorized; 254,997,925 shares issued and 232,378,371 shares outstanding 2,549 — — — — 2,549 Class C common stock, par value $0.01 per share; 644,871 shares authorized, issued and outstanding 6 — — — — 6 Treasury stock, at cost, 22,619,554 shares (231,588 ) — — — — (231,588 ) Additional paid-in-capital 1,600,963 244,233 4,163,779 2,072,591 (6,480,603 ) 1,600,963 Accumulated (deficit) equity (830,350 ) 383,130 (9,632 ) (975,187 ) 601,689 (830,350 ) Total stockholders’ equity (deficit) 541,580 627,363 4,154,147 1,097,404 (5,878,914 ) 541,580 Total liabilities and stockholders’ equity (deficit) $ 627,363 $ 4,359,446 $ 4,341,082 $ 1,845,767 $ (7,428,217 ) $ 3,745,441 CUMULUS MEDIA INC. CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS Nine Months Ended September 30, 2015 (Dollars in thousands) (Unaudited) Cumulus Media Inc. (Parent Guarantor) Cumulus Media Holdings Inc. (Subsidiary Issuer) Subsidiary Guarantors Subsidiary Non-guarantors Eliminations Total Consolidated Cash flows from operating activities: Net (loss) income $ (541,895 ) $ (537,781 ) $ (256,979 ) $ (18,374 ) $ 813,134 $ (541,895 ) Adjustments to reconcile net (loss) income to net cash (used in) provided by operating activities: Depreciation and amortization — 1,000 75,582 — — 76,582 Amortization of debt issuance costs/discounts — 6,970 — 142 — 7,112 Provision for doubtful accounts — — 2,417 — — 2,417 Loss on sale of assets or stations — — 792 — — 792 Impairment of intangible assets and goodwill — — 565,584 — — 565,584 Impairment charges - equity interest in Pulser Media Inc. — — 19,364 — — 19,364 Deferred income taxes (2,438 ) 120,572 (193,389 ) 16,735 — (58,520 ) Stock-based compensation expense — 20,047 — — — 20,047 Earnings (loss) from consolidated subsidiaries 537,781 256,979 18,374 — (813,134 ) — Changes in assets and liabilities — 273,801 (278,592 ) 1,497 — (3,294 ) Net cash (used in) provided by operating activities (6,552 ) 141,588 (46,847 ) — — 88,189 Cash flows from investing activities Proceeds from sale of assets or stations — — 3,055 — — 3,055 Restricted cash — 1,633 — — — 1,633 Capital expenditures — (2,244 ) (13,573 ) — — (15,817 ) Net cash used in investing activities — (611 ) (10,518 ) — — (11,129 ) Cash flows from financing activities: Intercompany transactions, net 6,545 (63,907 ) 57,362 — — — Tax withholding payments on behalf of employees — (93 ) — — — (93 ) Proceeds from exercise of warrants 7 — — — — 7 Net cash provided by (used in) financing activities 6,552 (64,000 ) 57,362 — — (86 ) Increase (decrease) in cash and cash equivalents — 76,977 (3 ) — — 76,974 Cash and cash equivalents at beginning of period — 7,268 3 — — 7,271 Cash and cash equivalents at end of period $ — $ 84,245 $ — $ — $ — $ 84,245 CUMULUS MEDIA INC. CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS Nine Months Ended September 30, 2014 (Dollars in thousands) (Unaudited) Cumulus Media Inc. (Parent Guarantor) Cumulus Media Holdings Inc. (Subsidiary Issuer) Subsidiary Guarantors Subsidiary Non-guarantors Eliminations Total Consolidated Cash flows from operating activities: Net income (loss) $ 8,408 $ 12,405 $ 99,547 $ (986 ) $ (110,966 ) $ 8,408 Adjustments to reconcile net income (loss) to net cash (used in) provided by operating activities: Depreciation and amortization — 1,346 85,749 — — 87,095 Amortization of debt issuance costs/discount — 6,886 — 143 — 7,029 Provision for doubtful accounts — — 2,468 — — 2,468 Gain on sale of assets or stations — — (1,271 ) — — (1,271 ) Fair value adjustment of derivative instruments — 21 — — — 21 Deferred income taxes (3,168 ) (69,064 ) 79,677 (782 ) — 6,663 Stock-based compensation expense — 12,645 — — — 12,645 (Loss) earnings from consolidated subsidiaries (12,405 ) (99,547 ) 986 — 110,966 — Changes in assets and liabilities — 258,974 (275,568 ) (8,375 ) — (24,969 ) Net cash (used in) provided by operating activities (7,165 ) 123,666 (8,412 ) (10,000 ) — 98,089 Cash flows from investing activities: Proceeds from sale of assets or stations — — 15,718 — — 15,718 Restricted cash — (4,200 ) — — — (4,200 ) Acquisition less cash required — — (5,500 ) — — (5,500 ) Capital expenditures — (134 ) (13,267 ) — — (13,401 ) Net cash used in investing activities — (4,334 ) (3,049 ) — — (7,383 ) Cash flows from financing activities: Intercompany transactions, net (5,364 ) (41,365 ) 11,729 35,000 — — Repayments of borrowings under term loans and revolving credit facilities — (71,125 ) — (35,000 ) — (106,125 ) Proceeds from borrowings under term loans and revolving credit facilities — — — 10,000 — 10,000 Tax withholding payments on behalf of employees — (1,320 ) — — — (1,320 ) Proceeds from exercise of warrants 106 — — — — 106 Proceeds from exercise of options 619 — — — — 619 Deferred financing costs — (21 ) — — — (21 ) Net cash (used in) provided by financing activities (4,639 ) (113,831 ) 11,729 10,000 — (96,741 ) (Decrease) increase in cash and cash equivalents (11,804 ) 5,501 268 — — (6,035 ) Cash and cash equivalents at beginning of period 11,804 20,988 — — — 32,792 Cash and cash equivalents at end of period $ — $ 26,489 $ 268 $ — $ — $ 26,757 |