Supplemental Condensed Consolidated Financial Information | Supplemental Condensed Consolidated Financial Information At September 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 nine months ended September 30, 2016 and 2015 , (ii) unaudited condensed consolidated balance sheets as of September 30, 2016 and December 31, 2015 , and (iii) unaudited condensed consolidated statements of cash flows for the nine months ended September 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 September 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 $ — $ — $ 286,136 $ — $ — $ 286,136 Operating expenses: Content costs — — 115,348 — — 115,348 Selling, general & administrative expenses — — 116,706 681 — 117,387 Depreciation and amortization — 400 21,557 — — 21,957 LMA fees — — 2,481 — — 2,481 Corporate expenses (including stock-based compensation expense of $735) — 9,960 — — — 9,960 Gain on sale of assets or stations — — (94,014 ) — — (94,014 ) Total operating expenses — 10,360 162,078 681 — 173,119 Operating (loss) income — (10,360 ) 124,058 (681 ) — 113,017 Non-operating (expense) income: Interest (expense) income, net (2,178 ) (32,704 ) 139 (47 ) — (34,790 ) Other income, net — — 882 — — 882 Total non-operating (expense) income, net (2,178 ) (32,704 ) 1,021 (47 ) — (33,908 ) (Loss) income before income taxes (2,178 ) (43,064 ) 125,079 (728 ) — 79,109 Income tax (expense) benefit 937 19,816 (53,834 ) 293 — (32,788 ) Earnings (loss) from consolidated subsidiaries 47,562 70,810 (435 ) — (117,937 ) — Net income (loss) $ 46,321 $ 47,562 $ 70,810 $ (435 ) $ (117,937 ) $ 46,321 CUMULUS MEDIA INC. CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS Nine Months Ended September 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 $ 841,694 $ — $ — $ 841,859 Operating expenses: Content costs — — 312,526 — — 312,526 Selling, general & administrative expenses — — 350,719 1,755 — 352,474 Depreciation and amortization — 1,219 66,804 — — 68,023 LMA fees — — 10,351 — — 10,351 Corporate expenses (including stock-based compensation expense of $2,403) — 34,028 — — — 34,028 Gain on sale of assets or stations — — (97,155 ) — — (97,155 ) Impairment of intangible assets and goodwill — — 1,816 — — 1,816 Total operating expenses — 35,247 645,061 1,755 — 682,063 Operating (loss) income — (35,082 ) 196,633 (1,755 ) — 159,796 Non-operating (expense) income: Interest (expense) income, net (6,533 ) (97,221 ) 364 (142 ) — (103,532 ) Other income, net — — 1,598 — — 1,598 Total non-operating (expense) income, net (6,533 ) (97,221 ) 1,962 (142 ) — (101,934 ) (Loss) income before income taxes (6,533 ) (132,303 ) 198,595 (1,897 ) — 57,862 Income tax benefit (expense) 2,613 51,219 (79,438 ) 702 (24,904 ) Earnings (loss) from consolidated subsidiaries 36,878 117,962 (1,195 ) — (153,645 ) — Net income (loss) $ 32,958 $ 36,878 $ 117,962 $ (1,195 ) $ (153,645 ) $ 32,958 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 Gain 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 loss, 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 BALANCE SHEETS September 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 $ — $ 157,601 $ — $ — $ — $ 157,601 Restricted cash — 4,550 — — — 4,550 Accounts receivable, less allowance for doubtful accounts of $5,207 — — — 220,423 — 220,423 Trade receivable — — 4,959 — — 4,959 Asset held for sale — — 30,150 — — 30,150 Prepaid expenses and other current assets — 13,167 22,908 — — 36,075 Total current assets — 175,318 58,017 220,423 — 453,758 Property and equipment, net — 3,334 159,358 — — 162,692 Broadcast licenses — — — 1,577,001 — 1,577,001 Other intangible assets, net — — 128,432 — — 128,432 Goodwill — — 703,354 — — 703,354 Investment in consolidated subsidiaries 152,446 3,836,217 1,040,038 — (5,028,701 ) — Intercompany receivables — 101,463 1,762,903 — (1,864,366 ) — Other assets — 23,325 98,286 412 (95,996 ) 26,027 Total assets $ 152,446 $ 4,139,657 $ 3,950,388 $ 1,797,836 $ (6,989,063 ) $ 3,051,264 Liabilities and Stockholders’ Equity (Deficit) Current liabilities: Accounts payable and accrued expenses $ — $ 30,685 $ 76,068 $ — $ — $ 106,753 Trade payable — — 4,757 — — 4,757 Total current liabilities — 30,685 80,825 — — 111,510 Long-term debt, excluding 7.75% Senior Notes — 1,806,879 — — — 1,806,879 7.75% Senior Notes — 603,204 — — — 603,204 Other liabilities — 3,963 33,346 — — 37,309 Intercompany payables 101,051 1,542,480 — 220,835 (1,864,366 ) — Deferred income taxes 536,963 (95,996 ) 440,967 Total liabilities 101,051 3,987,211 114,171 757,798 (1,960,362 ) 2,999,869 Stockholders’ equity (deficit): Class A common stock, par value $0.01 per share; 93,750,000 shares authorized; 32,031,054 shares issued and 29,224,867 shares outstanding 292 — — — — 292 Class C common stock, par value $0.01 per share; 80,609 shares authorized, issued and outstanding 1 — — — — 1 Treasury stock, at cost, 2,806,187 shares (229,310 ) — — — — (229,310 ) Additional paid-in-capital 1,624,298 273,691 4,152,764 2,017,769 (6,444,224 ) 1,624,298 Accumulated (deficit) equity (1,343,886 ) (121,245 ) (316,547 ) (977,731 ) 1,415,523 (1,343,886 ) Total stockholders’ equity (deficit) 51,395 152,446 3,836,217 1,040,038 (5,028,701 ) 51,395 Total liabilities and stockholders’ equity (deficit) $ 152,446 $ 4,139,657 $ 3,950,388 $ 1,797,836 $ (6,989,063 ) $ 3,051,264 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; 93,750,000 shares authorized; 31,987,862 shares issued and 29,182,118 shares outstanding 292 — — — — 292 Class C common stock, par value $0.01 per share; 80,609 shares authorized, issued and outstanding 1 — — — — 1 Treasury stock, at cost, 2,805,743 shares (229,310 ) — — — — (229,310 ) Additional paid-in-capital 1,621,893 268,673 4,219,060 2,032,686 (6,520,419 ) 1,621,893 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 Nine Months Ended September 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 income (loss) $ 32,958 $ 36,878 $ 117,962 $ (1,195 ) $ (153,645 ) $ 32,958 Adjustments to reconcile net income (loss) to net cash (used in) provided by operating activities: Depreciation and amortization — 1,219 66,804 — — 68,023 Amortization of debt issuance costs/discounts — 7,183 — 142 — 7,325 Provision for doubtful accounts — — 1,188 — — 1,188 Gain on sale of assets or stations — — (97,155 ) — — (97,155 ) Impairment of intangible assets and goodwill — — 1,816 — — 1,816 Deferred income taxes (2,613 ) (51,219 ) 79,620 (702 ) — 25,086 Stock-based compensation expense — 2,403 — — — 2,403 (Earnings) loss from consolidated subsidiaries (36,878 ) (117,962 ) 1,195 — 153,645 — Changes in assets and liabilities — 295,419 (306,539 ) 1,755 — (9,365 ) Net cash (used in) provided by operating activities (6,533 ) 173,921 (135,109 ) — — 32,279 Cash flows from investing activities Proceeds from sale of assets or stations — — 106,935 — — 106,935 Restricted cash — 3,431 — — — 3,431 Capital expenditures — (868 ) (15,836 ) — — (16,704 ) Net cash provided by investing activities — 2,563 91,099 — — 93,662 Cash flows from financing activities: Intercompany transactions, net 6,530 (50,540 ) 44,010 — — — Proceeds from exercise of warrants 3 — — — — 3 Net cash provided by (used in) financing activities 6,533 (50,540 ) 44,010 — — 3 Increase in cash and cash equivalents — 125,944 — — — 125,944 Cash and cash equivalents at beginning of period — 31,657 — — — 31,657 Cash and cash equivalents at end of period $ — $ 157,601 $ — $ — $ — $ 157,601 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/discount — 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 — — 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 |