Supplemental Condensed Consolidating Financial Information | Supplemental Condensed Consolidating Financial Information At June 30, 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 and six months ended June 30, 2016 and 2015 , (ii) unaudited condensed consolidated balance sheets as of June 30, 2016 and December 31, 2015 , and (iii) unaudited condensed consolidated statements of cash flows for the six months ended June 30, 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 June 30, 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 $ — $ 165 $ 287,028 $ — $ — $ 287,193 Operating expenses: Content costs — — 97,133 — — 97,133 Selling, general & administrative expenses — — 117,324 536 — 117,860 Depreciation and amortization — 414 22,555 — — 22,969 LMA fees — — 2,482 — — 2,482 Corporate expenses (including stock-based compensation expense of $790) — 11,414 — — — 11,414 Gain on sale of assets or stations — — (3,146 ) — — (3,146 ) Impairment of intangible assets and goodwill — — 1,816 — — 1,816 Total operating expenses — 11,828 238,164 536 — 250,528 Operating (loss) income — (11,663 ) 48,864 (536 ) — 36,665 Non-operating (expense) income: Interest (expense) income, net (2,178 ) (32,261 ) 140 (47 ) — (34,346 ) Other (expense), net — — (4 ) — — (4 ) Total non-operating (expense) income, net (2,178 ) (32,261 ) 136 (47 ) — (34,350 ) (Loss) income before income taxes (2,178 ) (43,924 ) 49,000 (583 ) — 2,315 Income tax benefit (expense) 815 16,060 (18,342 ) 218 — (1,249 ) Earnings (loss) from consolidated subsidiaries 2,429 30,293 (365 ) — (32,357 ) — Net income (loss) $ 1,066 $ 2,429 $ 30,293 $ (365 ) $ (32,357 ) $ 1,066 CUMULUS MEDIA INC. CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS Six Months Ended June 30, 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 $ — $ 165 $ 555,558 $ — $ — $ 555,723 Operating expenses: Content costs — — 197,178 — — 197,178 Selling, general & administrative expenses — — 234,013 1,074 — 235,087 Depreciation and amortization — 818 45,248 — — 46,066 LMA fees — — 7,870 — — 7,870 Corporate expenses (including stock-based compensation expense of $1,668) — 24,068 — — — 24,068 Gain on sale of assets or stations — — (3,141 ) — — (3,141 ) Impairment of intangible assets and goodwill — — 1,816 — — 1,816 Total operating expenses — 24,886 482,984 1,074 — 508,944 Operating (loss) income — (24,721 ) 72,574 (1,074 ) — 46,779 Non-operating (expense) income: Interest (expense) income, net (4,355 ) (64,517 ) 225 (95 ) — (68,742 ) Other income, net — — 716 — — 716 Total non-operating (expense) income, net (4,355 ) (64,517 ) 941 (95 ) — (68,026 ) (Loss) income before income taxes (4,355 ) (89,238 ) 73,515 (1,169 ) — (21,247 ) Income tax benefit (expense) 1,742 35,080 (29,406 ) 468 7,884 (Loss) earnings from consolidated subsidiaries (10,750 ) 43,408 (701 ) — (31,957 ) — Net (loss) income $ (13,363 ) $ (10,750 ) $ 43,408 $ (701 ) $ (31,957 ) $ (13,363 ) CUMULUS MEDIA INC. CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS Three Months Ended June 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 $ 299,209 $ — $ — $ 299,334 Operating expenses: Content costs — — 91,019 — — 91,019 Selling, general & administrative expenses — — 118,017 531 — 118,548 Depreciation and amortization — 356 25,368 — — 25,724 LMA fees — — 2,572 — — 2,572 Corporate expenses (including stock-based compensation expense of $3,880) — 12,496 — — — 12,496 Gain on sale of assets or stations — — (84 ) — — (84 ) Impairment charges - equity interest in Pulser Media Inc. — — 1,056 — — 1,056 Total operating expenses — 12,852 237,948 531 — 251,331 Operating (loss) income — (12,727 ) 61,261 (531 ) — 48,003 Non-operating (expense) income: Interest (expense) income, net (2,184 ) (33,181 ) 27 (47 ) — (35,385 ) Other income, net — — 12,373 — — 12,373 Total non-operating (expense) income, net (2,184 ) (33,181 ) 12,400 (47 ) — (23,012 ) (Loss) income before income taxes (2,184 ) (45,908 ) 73,661 (578 ) — 24,991 Income tax benefit (expense) 867 23,164 (29,248 ) (7,475 ) — (12,692 ) (Loss) income from continuing operations (1,317 ) (22,744 ) 44,413 (8,053 ) — 12,299 Earnings (loss) from consolidated subsidiaries 13,616 36,360 (8,053 ) — (41,923 ) — Net income (loss) $ 12,299 $ 13,616 $ 36,360 $ (8,053 ) $ (41,923 ) $ 12,299 CUMULUS MEDIA INC. CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS Six Months Ended June 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 $ — $ 250 $ 570,163 $ — $ — $ 570,413 Operating expenses: Content costs — — 191,826 — — 191,826 Selling, general & administrative expenses — — 233,794 1,061 — 234,855 Depreciation and amortization — 616 50,419 — — 51,035 LMA fees — — 5,070 — — 5,070 Corporate expenses (including stock-based compensation expense of $7,743) — 25,963 — — — 25,963 Loss on sale of assets or stations — — 735 — — 735 Impairment charges - equity interest in Pulser Media Inc. — — 1,056 — — 1,056 Total operating expenses — 26,579 482,900 1,061 — 510,540 Operating (loss) income — (26,329 ) 87,263 (1,061 ) — 59,873 Non-operating (expense) income: Interest (expense) income, net (4,367 ) (65,934 ) 385 (95 ) — (70,011 ) Other income, net — — 12,757 — — 12,757 Total non-operating (expense) income, net (4,367 ) (65,934 ) 13,142 (95 ) — (57,254 ) (Loss) income before income taxes (4,367 ) (92,263 ) 100,405 (1,156 ) — 2,619 Income tax benefit (expense) 1,734 51,406 (39,865 ) (15,610 ) — (2,335 ) (Loss) income from continuing operations (2,633 ) (40,857 ) 60,540 (16,766 ) — 284 Earnings (loss) from consolidated subsidiaries 2,917 43,774 (16,766 ) — (29,925 ) — Net income (loss) $ 284 $ 2,917 $ 43,774 $ (16,766 ) $ (29,925 ) $ 284 CUMULUS MEDIA INC. CONDENSED CONSOLIDATED BALANCE SHEETS June 30, 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 $ — $ 49,798 $ — $ — $ — $ 49,798 Restricted cash — 7,645 — — — 7,645 Accounts receivable, less allowance for doubtful accounts of $4,342 — — — 222,340 — 222,340 Trade receivable — — 4,464 — — 4,464 Asset held for sale — — 45,157 — — 45,157 Prepaid expenses and other current assets — 6,062 16,738 — — 22,800 Total current assets — 63,505 66,359 222,340 — 352,204 Property and equipment, net — 3,244 161,793 — — 165,037 Broadcast licenses — — — 1,577,001 — 1,577,001 Other intangible assets, net — — 142,462 — — 142,462 Goodwill — — 703,354 — — 703,354 Investment in consolidated subsidiaries 103,213 3,846,980 1,051,433 — (5,001,626 ) — Intercompany receivables — 99,333 1,720,810 — (1,820,143 ) — Other assets — 24,883 118,713 459 (117,605 ) 26,450 Total assets $ 103,213 $ 4,037,945 $ 3,964,924 $ 1,799,800 $ (6,939,374 ) $ 2,966,508 Liabilities and Stockholders’ Equity (Deficit) Current liabilities: Accounts payable and accrued expenses $ — $ 24,634 $ 77,879 $ — $ — $ 102,513 Trade payable — — 4,703 — — 4,703 Total current liabilities — 24,634 82,582 — — 107,216 Long-term debt, excluding 7.75% Senior Notes — 1,805,047 — — — 1,805,047 7.75% Senior Notes — 602,618 — — — 602,618 Other liabilities — 3,963 35,362 — — 39,325 Intercompany payables 98,874 1,498,470 — 222,799 (1,820,143 ) — Deferred income taxes 525,568 (117,605 ) 407,963 Total liabilities 98,874 3,934,732 117,944 748,367 (1,937,748 ) 2,962,169 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 1,621,289 272,086 4,238,081 2,028,670 (6,538,837 ) 1,621,289 Accumulated (deficit) equity (1,390,207 ) (168,873 ) (391,101 ) (977,237 ) 1,537,211 (1,390,207 ) Total stockholders’ equity (deficit) 4,339 103,213 3,846,980 1,051,433 (5,001,626 ) 4,339 Total liabilities and stockholders’ equity (deficit) $ 103,213 $ 4,037,945 $ 3,964,924 $ 1,799,800 $ (6,939,374 ) $ 2,966,508 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 — 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 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, 22,445,945 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 Six Months Ended June 30, 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 $ (13,363 ) $ (10,750 ) $ 43,408 $ (701 ) $ (31,957 ) $ (13,363 ) Adjustments to reconcile net (loss) income to net cash (used in) provided by operating activities: Depreciation and amortization — 818 45,248 — — 46,066 Amortization of debt issuance costs/discounts — 4,765 — 95 — 4,860 Provision for doubtful accounts — — 493 — — 493 Gain on sale of assets or stations — — (3,141 ) — — (3,141 ) Impairment of intangible assets and goodwill — — 1,816 — — 1,816 Deferred income taxes (1,742 ) (35,080 ) 29,372 (468 ) — (7,918 ) Stock-based compensation expense — 1,668 — — — 1,668 Loss (earnings) from consolidated subsidiaries 10,750 (43,408 ) 701 — 31,957 — Changes in assets and liabilities — 149,483 (156,028 ) 1,074 — (5,471 ) Net cash (used in) provided by operating activities (4,355 ) 67,496 (38,131 ) — — 25,010 Cash flows from investing activities Proceeds from sale of assets or stations — — 4,254 — — 4,254 Restricted cash — 336 — — — 336 Capital expenditures — (377 ) (11,085 ) — — (11,462 ) Net cash used in investing activities — (41 ) (6,831 ) — — (6,872 ) Cash flows from financing activities: Intercompany transactions, net 4,352 (49,314 ) 44,962 — — — Proceeds from exercise of warrants 3 — — — — 3 Net cash provided by (used in) financing activities 4,355 (49,314 ) 44,962 — — 3 Increase in cash and cash equivalents — 18,141 — — — 18,141 Cash and cash equivalents at beginning of period — 31,657 — — — 31,657 Cash and cash equivalents at end of period $ — $ 49,798 $ — $ — $ — $ 49,798 CUMULUS MEDIA INC. CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS Six Months Ended June 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 income (loss) $ 284 $ 2,917 $ 43,774 $ (16,766 ) $ (29,925 ) $ 284 Adjustments to reconcile net income (loss) to net cash (used in) provided by operating activities: Depreciation and amortization — 616 50,419 — — 51,035 Amortization of debt issuance costs/discount — 4,617 — 95 — 4,712 Provision for doubtful accounts — — 2,417 — — 2,417 Loss on sale of assets or stations — — 735 — — 735 Impairment charges - equity interest in Pulser Media Inc. — — 1,056 — — 1,056 Deferred income taxes (1,734 ) (50,894 ) 39,865 15,610 — 2,847 Stock-based compensation expense — 7,743 — — — 7,743 (Earnings) loss from consolidated subsidiaries (2,917 ) (43,774 ) 16,766 — 29,925 — Changes in assets and liabilities — 152,329 (188,495 ) 1,061 — (35,105 ) Net cash (used in) provided by operating activities (4,367 ) 73,554 (33,463 ) — — 35,724 Cash flows from investing activities: Proceeds from sale of assets or stations — — 3,055 — — 3,055 Restricted cash — 1,634 — — — 1,634 Capital expenditures — (1,516 ) (13,344 ) — — (14,860 ) Net cash provided by (used in) investing activities — 118 (10,289 ) — — (10,171 ) Cash flows from financing activities: Intercompany transactions, net 4,364 (48,113 ) 43,749 — — — Tax withholding payments on behalf of employees — (93 ) — — — (93 ) Proceeds from exercise of warrants 3 — — — — 3 Net cash provided by (used in) financing activities 4,367 (48,206 ) 43,749 — — (90 ) Increase (decrease) in cash and cash equivalents — 25,466 (3 ) — — 25,463 Cash and cash equivalents at beginning of period — 7,268 3 — — 7,271 Cash and cash equivalents at end of period $ — $ 32,734 $ — $ — $ — $ 32,734 |