Supplemental Condensed Consolidating Financial Information | Supplemental Condensed Consolidating Financial Information At March 31, 2016 , 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 months ended March 31, 2016 and 2015 , (ii) unaudited condensed consolidated balance sheets as of March 31, 2016 and December 31, 2015 , and (iii) unaudited condensed consolidated statements of cash flows for the three months ended March 31, 2016 and 2015 , 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 March 31, 2016 (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 $ — $ — $ 268,530 $ — $ — $ 268,530 Operating expenses: Content costs — — 100,045 — — 100,045 Selling, general & administrative expenses — — 116,689 538 — 117,227 Depreciation and amortization — 404 22,693 — — 23,097 LMA fees — — 5,388 — — 5,388 Corporate expenses (including stock-based compensation expense of $878) — 12,654 — — — 12,654 Loss on sale of assets or stations — — 5 — — 5 Total operating expenses — 13,058 244,820 538 — 258,416 Operating (loss) income — (13,058 ) 23,710 (538 ) — 10,114 Non-operating (expense) income: Interest (expense) income, net (2,178 ) (32,256 ) 85 (47 ) — (34,396 ) Other income, net — — 720 — — 720 Total non-operating (expense) income, net (2,178 ) (32,256 ) 805 (47 ) — (33,676 ) (Loss) income before income taxes (2,178 ) (45,314 ) 24,515 (585 ) — (23,562 ) Income tax benefit (expense) 845 18,198 (10,137 ) 227 — 9,133 (Loss) earnings from consolidated subsidiaries (13,096 ) 14,020 (358 ) — (566 ) — Net (loss) income $ (14,429 ) $ (13,096 ) $ 14,020 $ (358 ) $ (566 ) $ (14,429 ) CUMULUS MEDIA INC. CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS Three Months Ended March 31, 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 $ 270,954 $ — $ — $ 271,079 Operating expenses: Content costs — — 100,807 — — 100,807 Selling, general & administrative expenses — — 115,776 531 — 116,307 Depreciation and amortization — 260 25,051 — — 25,311 LMA fees — — 2,498 — — 2,498 Corporate expenses (including stock-based compensation expense of $3,863) — 13,462 — — — 13,462 Loss on sale of assets or stations — — 819 — — 819 Total operating expenses — 13,722 244,951 531 — 259,204 Operating (loss) income — (13,597 ) 26,003 (531 ) — 11,875 Non-operating (expense) income: Interest expense (2,184 ) (32,753 ) — (47 ) — (34,984 ) Interest income — — 358 — — 358 Other income, net — — 379 — — 379 Total non-operating (expense) income, net (2,184 ) (32,753 ) 737 (47 ) — (34,247 ) (Loss) income before income taxes (2,184 ) (46,350 ) 26,740 (578 ) — (22,372 ) Income tax benefit (expense) 867 28,242 (10,617 ) (8,135 ) — 10,357 (Loss) income from continuing operations (1,317 ) (18,108 ) 16,123 (8,713 ) — (12,015 ) (Loss) earnings from consolidated subsidiaries (10,698 ) 7,410 (8,713 ) — 12,001 — Net (loss) income $ (12,015 ) $ (10,698 ) $ 7,410 $ (8,713 ) $ 12,001 $ (12,015 ) CUMULUS MEDIA INC. CONDENSED CONSOLIDATED BALANCE SHEETS March 31, 2016 (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 $ — $ 58,874 $ — $ — $ — $ 58,874 Restricted cash — 9,791 — — — 9,791 Accounts receivable, less allowance for doubtful accounts of $4,709 — — — 206,188 — 206,188 Trade receivable — — 3,911 — — 3,911 Asset held for sale — — 45,157 — — 45,157 Prepaid expenses and other current assets — 6,385 26,492 — — 32,877 Total current assets — 75,050 75,560 206,188 — 356,798 Property and equipment, net — 3,460 162,162 — — 165,622 Broadcast licenses — — — 1,578,066 — 1,578,066 Other intangible assets, net — — 159,404 — — 159,404 Goodwill — — 703,354 — — 703,354 Investment in consolidated subsidiaries 99,180 3,801,788 1,052,498 — (4,953,466 ) — Intercompany receivables, net — 97,202 1,659,696 — (1,756,898 ) — Other assets — 26,406 115,339 506 (118,823 ) 23,428 Total assets $ 99,180 $ 4,003,906 $ 3,928,013 $ 1,784,760 $ (6,829,187 ) $ 2,986,672 Liabilities and Stockholders’ Equity (Deficit) Current liabilities: Accounts payable and accrued expenses $ — $ 41,976 $ 83,574 $ — $ — $ 125,550 Trade payable — — 4,346 — — 4,346 Total current liabilities — 41,976 87,920 — — 129,896 Long-term debt, excluding 7.75% Senior Notes — 1,803,233 — — — 1,803,233 7.75% Senior Notes — 602,046 — — — 602,046 Other liabilities — 3,963 38,305 — — 42,268 Intercompany payables, net 96,696 1,453,508 — 206,694 (1,756,898 ) — Deferred income taxes — — — 525,568 (118,823 ) 406,745 Total liabilities 96,696 3,904,726 126,225 732,262 (1,875,721 ) 2,984,188 Stockholders’ equity (deficit): Class A common stock, par value $0.01 per share; 750,000,000 shares authorized; 256,248,431 shares issued and 233,798,935 shares outstanding 2,561 — — — — 2,561 Class C common stock, par value $0.01 per share; 644,871 shares authorized, issued and outstanding 6 — — — — 6 Treasury stock, at cost, 22,449,496 shares (229,310 ) — — — — (229,310 ) Additional paid-in-capital 1,620,500 270,399 4,222,277 2,029,392 (6,522,068 ) 1,620,500 Accumulated (deficit) equity (1,391,273 ) (171,219 ) (420,489 ) (976,894 ) 1,568,602 (1,391,273 ) Total stockholders’ equity (deficit) 2,484 99,180 3,801,788 1,052,498 (4,953,466 ) 2,484 Total liabilities and stockholders’ equity (deficit) $ 99,180 $ 4,003,906 $ 3,928,013 $ 1,784,760 $ (6,829,187 ) $ 2,986,672 CUMULUS MEDIA INC. CONDENSED CONSOLIDATED BALANCE SHEETS December 31, 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 $ — $ 31,657 $ — $ — $ — $ 31,657 Restricted cash — 7,981 — — — 7,981 Accounts receivable, less allowance for doubtful accounts of $4,923 — — — 243,428 — 243,428 Trade receivable — — 4,146 — — 4,146 Asset held for sale — — 45,157 — — 45,157 Prepaid expenses and other current assets — 6,375 20,531 — — 26,906 Total current assets — 46,013 69,834 243,428 — 359,275 Property and equipment, net — 3,685 165,752 — — 169,437 Broadcast licenses — — — 1,578,066 — 1,578,066 Other intangible assets, net — — 174,530 — — 174,530 Goodwill — — 703,354 — — 703,354 Investment in consolidated subsidiaries 110,550 3,784,551 1,056,150 — (4,951,251 ) — Intercompany receivables, net — 95,072 1,650,829 — (1,745,901 ) — Other assets — 27,491 95,716 554 (106,035 ) 17,726 Total assets $ 110,550 $ 3,956,812 $ 3,916,165 $ 1,822,048 $ (6,803,187 ) $ 3,002,388 Liabilities and Stockholders’ Equity (Deficit) Current liabilities: Accounts payable and accrued expenses $ — $ 31,997 $ 86,399 $ — $ — $ 118,396 Trade payable — — 4,374 — — 4,374 Total current liabilities — 31,997 90,773 — — 122,770 Long-term debt, excluding 7.75% Senior Notes — 1,801,416 — — — 1,801,416 7.75% Senior Notes — 601,485 — — — 601,485 Other liabilities — 3,963 40,841 — — 44,804 Intercompany payables, net 94,518 1,407,401 — 243,982 (1,745,901 ) — Deferred income taxes — — — 521,916 (106,035 ) 415,881 Total liabilities 94,518 3,846,262 131,614 765,898 (1,851,936 ) 2,986,356 Stockholders’ equity (deficit): Class A common stock, par value $0.01 per share; 750,000,000 shares authorized; 255,902,892 shares issued and 233,456,945 shares outstanding 2,558 — — — — 2,558 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 (229,310 ) — — — — (229,310 ) Additional paid-in-capital 1,619,622 268,673 4,219,060 2,032,686 (6,520,419 ) 1,619,622 Accumulated (deficit) equity (1,376,844 ) (158,123 ) (434,509 ) (976,536 ) 1,569,168 (1,376,844 ) Total stockholders’ equity (deficit) 16,032 110,550 3,784,551 1,056,150 (4,951,251 ) 16,032 Total liabilities and stockholders’ equity (deficit) $ 110,550 $ 3,956,812 $ 3,916,165 $ 1,822,048 $ (6,803,187 ) $ 3,002,388 CUMULUS MEDIA INC. CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS Three Months Ended March 31, 2016 (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 $ (14,429 ) $ (13,096 ) $ 14,020 $ (358 ) $ (566 ) $ (14,429 ) Adjustments to reconcile net (loss) income to net cash (used in) provided by operating activities: Depreciation and amortization — 404 22,693 — — 23,097 Amortization of debt issuance costs/discounts — 2,427 — — — 2,427 Provision for doubtful accounts — — 150 — — 150 Loss on sale of assets or stations — — — — — — Deferred income taxes (845 ) (18,198 ) 10,134 (227 ) — (9,136 ) Stock-based compensation expense — 878 — — — 878 Loss (earnings) from consolidated subsidiaries 13,096 (14,020 ) 358 — 566 — Changes in assets and liabilities — 120,503 (90,890 ) 585 — 30,198 Net cash (used in) provided by operating activities (2,178 ) 78,898 (43,535 ) — — 33,185 Cash flows from investing activities Restricted cash — (1,810 ) — — — (1,810 ) Capital expenditures — (179 ) (3,982 ) — — (4,161 ) Net cash used in investing activities — (1,989 ) (3,982 ) — — (5,971 ) Cash flows from financing activities: Intercompany transactions, net 2,175 (49,692 ) 47,517 — — — Proceeds from exercise of warrants 3 — — — — 3 Net cash provided by (used in) financing activities 2,178 (49,692 ) 47,517 — — 3 Increase in cash and cash equivalents — 27,217 — — — 27,217 Cash and cash equivalents at beginning of period — 31,657 — — — 31,657 Cash and cash equivalents at end of period $ — $ 58,874 $ — $ — $ — $ 58,874 CUMULUS MEDIA INC. CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS Three Months Ended March 31, 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 $ (12,015 ) $ (10,698 ) $ 7,410 $ (8,713 ) $ 12,001 $ (12,015 ) Adjustments to reconcile net (loss) income to net cash (used in) provided by operating activities: Depreciation and amortization — 260 25,051 — — 25,311 Amortization of debt issuance costs/discount — 2,295 — 47 — 2,342 Provision for doubtful accounts — — 596 — — 596 Loss on sale of assets or stations — — 819 — — 819 Deferred income taxes (867 ) (27,846 ) 10,617 8,135 — (9,961 ) Stock-based compensation expense — 3,863 — — — 3,863 Loss (earnings) from consolidated subsidiaries 10,698 (7,410 ) 8,713 — (12,001 ) — Changes in assets and liabilities — 100,389 (90,897 ) 531 — 10,023 Net cash (used in) provided by operating activities (2,184 ) 60,853 (37,691 ) — — 20,978 Cash flows from investing activities: Proceeds from sale of assets or stations — — 3,055 — — 3,055 Restricted cash — 1,641 — — — 1,641 Capital expenditures — (423 ) (9,672 ) — — (10,095 ) Net cash provided by (used in) investing activities — 1,218 (6,617 ) — — (5,399 ) Cash flows from financing activities: Intercompany transactions, net 2,183 (46,488 ) 44,305 — — — Tax withholding payments on behalf of employees — (93 ) — — — (93 ) Proceeds from exercise of warrants 1 — — — — 1 Net cash provided by (used in) financing activities 2,184 (46,581 ) 44,305 — — (92 ) Increase (decrease) in cash and cash equivalents — 15,490 (3 ) — — 15,487 Cash and cash equivalents at beginning of period — 7,268 3 — — 7,271 Cash and cash equivalents at end of period $ — $ 22,758 $ — $ — $ — $ 22,758 |