Summarized Financial Information of Subsidiaries | 2. Summarized Financial Information of Subsidiaries Separate condensed consolidating financial information for Lamar Media, subsidiary guarantors and non-guarantor subsidiaries are presented below. Lamar Media and its subsidiary guarantors have fully and unconditionally guaranteed Lamar Media’s obligations with respect to its publicly issued notes. All guarantees are joint and several. As a result of these guarantee arrangements, we are required to present the following condensed consolidating financial information. The following condensed consolidating financial information should be read in conjunction with the accompanying consolidated financial statements and notes. The condensed consolidating financial information is provided as an alternative to providing separate financial statements for guarantor subsidiaries. Separate financial statements of Lamar Media’s subsidiary guarantors are not included because the guarantees are full and unconditional and the subsidiary guarantors are 100% owned and jointly and severally liable for Lamar Media’s outstanding publicly issued notes. The accounts for all companies reflected herein are presented using the equity method of accounting for investments in subsidiaries. LAMAR MEDIA CORP. AND SUBSIDIARIES Notes to Condensed Consolidated Financial Statements (Unaudited) (In Thousands, Except for Share Data) Condensed Consolidating Balance Sheet as of March 31, 2018 Lamar Media Corp. Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Lamar Media Consolidated (unaudited) ASSETS Total current assets $ 4,138 $ 333,488 $ 17,873 $ — $ 355,499 Net property, plant and equipment — 1,187,143 5,757 — 1,192,900 Intangibles and goodwill, net — 2,476,624 20,528 — 2,497,152 Other assets 3,701,355 11,203 13,376 (3,673,362 ) 52,572 Total assets $ 3,705,493 $ 4,008,458 $ 57,534 $ (3,673,362 ) $ 4,098,123 LIABILITIES AND STOCKHOLDERS’ EQUITY Current liabilities: Current maturities of long-term debt $ 23,944 $ 34 $ — $ — $ 23,978 Other current liabilities 21,704 157,552 16,152 — 195,408 Total current liabilities 45,648 157,586 16,152 — 219,386 Long-term debt 2,603,889 93 — — 2,603,982 Other noncurrent liabilities 27,956 217,431 43,864 (42,496 ) 246,755 Total liabilities 2,677,493 375,110 60,016 (42,496 ) 3,070,123 Stockholders’ equity 1,028,000 3,633,348 (2,482 ) (3,630,866 ) 1,028,000 Total liabilities and stockholders’ equity $ 3,705,493 $ 4,008,458 $ 57,534 $ (3,673,362 ) $ 4,098,123 LAMAR MEDIA CORP. AND SUBSIDIARIES Notes to Condensed Consolidated Financial Statements (Unaudited) (In Thousands, Except for Share Data) Condensed Consolidating Balance Sheet as of December 31, 2017 Lamar Media Corp. Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Lamar Media Consolidated ASSETS Total current assets $ 87,167 $ 293,536 $ 39,316 $ — $ 420,019 Net property, plant and equipment — 1,193,705 20,433 — 1,214,138 Intangibles and goodwill, net — 2,495,370 30,812 — 2,526,182 Other assets 3,707,352 10,571 7 (3,680,327 ) 37,603 Total assets $ 3,794,519 $ 3,993,182 $ 90,568 $ (3,680,327 ) $ 4,197,942 LIABILITIES AND STOCKHOLDER'S EQUITY Current liabilities: Current maturities of long-term debt $ 17,664 $ — $ — $ — $ 17,664 Other current liabilities 120,500 164,393 19,429 — 304,322 Total current liabilities 138,164 164,393 19,429 — 321,986 Long-term debt 2,539,026 — — — 2,539,026 Other noncurrent liabilities 26,231 218,900 61,587 (60,886 ) 245,832 Total liabilities 2,703,421 383,293 81,016 (60,886 ) 3,106,844 Stockholders’ equity 1,091,098 3,609,889 9,552 (3,619,441 ) 1,091,098 Total liabilities and stockholders’ equity $ 3,794,519 $ 3,993,182 $ 90,568 $ (3,680,327 ) $ 4,197,942 LAMAR MEDIA CORP. AND SUBSIDIARIES Notes to Condensed Consolidated Financial Statements (Unaudited) (In Thousands, Except for Share Data) Condensed Consolidating Statements of Income and Comprehensive Income for the Three Months Ended March 31, 2018 Lamar Media Corp. Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Lamar Media Consolidated Statement of Income (unaudited) Net revenues $ — $ 349,862 $ 12,102 $ (938 ) $ 361,026 Operating expenses Direct advertising expenses (1) — 131,124 7,750 (581 ) 138,293 General and administrative expenses (1) — 67,561 2,647 — 70,208 Corporate expenses (1) — 20,605 393 — 20,998 Depreciation and amortization — 54,349 2,491 — 56,840 Loss on disposition of assets — 35 8,666 — 8,701 — 273,674 21,947 (581 ) 295,040 Operating income (loss) — 76,188 (9,845 ) (357 ) 65,986 Equity in (earnings) loss of subsidiaries (64,165 ) — — 64,165 — Interest expense (income), net 33,578 (2 ) 336 (357 ) 33,555 Loss on debt extinguishment 15,429 — — — 15,429 Income (loss) before income tax expense 15,158 76,190 (10,181 ) (64,165 ) 17,002 Income tax expense (2) — 712 1,132 — 1,844 Net income (loss) $ 15,158 $ 75,478 $ (11,313 ) $ (64,165 ) $ 15,158 Statement of Comprehensive Income Net income (loss) $ 15,158 $ 75,478 $ (11,313 ) $ (64,165 ) $ 15,158 Total other comprehensive income, net of tax — — (543 ) — (543 ) Total comprehensive income (loss) $ 15,158 $ 75,478 $ (11,856 ) $ (64,165 ) $ 14,615 (1) Caption is exclusive of depreciation and amortization. (2) The income tax expense reflected in each column does not include any tax effect of the equity in earnings from subsidiaries. LAMAR MEDIA CORP. AND SUBSIDIARIES Notes to Condensed Consolidated Financial Statements (Unaudited) (In Thousands, Except for Share Data) Condensed Consolidating Statements of Income and Comprehensive Income for the Three Months Ended March 31, 2017 Lamar Media Corp. Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Lamar Media Consolidated Statement of Income (unaudited) Net revenues $ — $ 335,803 $ 11,474 $ (915 ) $ 346,362 Operating expenses Direct advertising expenses (1) — 125,104 7,287 (547 ) 131,844 General and administrative expenses (1) — 70,012 2,019 — 72,031 Corporate expenses (1) — 16,257 270 — 16,527 Depreciation and amortization — 49,248 2,177 — 51,425 (Gain) loss on disposition of assets — (1,037 ) 1 — (1,036 ) — 259,584 11,754 (547 ) 270,791 Operating income (loss) — 76,219 (280 ) (368 ) 75,571 Equity in (earnings) loss of subsidiaries (73,374 ) — — 73,374 — Interest expense (income), net 31,481 (3 ) 369 (368 ) 31,479 Income (loss) before income tax expense 41,893 76,222 (649 ) (73,374 ) 44,092 Income tax expense (2) — 1,723 476 — 2,199 Net income (loss) $ 41,893 $ 74,499 $ (1,125 ) $ (73,374 ) $ 41,893 Statement of Comprehensive Income Net income (loss) $ 41,893 $ 74,499 $ (1,125 ) $ (73,374 ) $ 41,893 Total other comprehensive income, net of tax — — 143 — 143 Total comprehensive income (loss) $ 41,893 $ 74,499 $ (982 ) $ (73,374 ) $ 42,036 (1) Caption is exclusive of depreciation and amortization. (2) The income tax expense reflected in each column does not include any tax effect of the equity in earnings from subsidiaries. LAMAR MEDIA CORP. AND SUBSIDIARIES Notes to Condensed Consolidated Financial Statements (Unaudited) (In Thousands, Except for Share Data) Condensed Consolidating Statement of Cash Flows for the Three Months Ended March 31, 2018 Lamar Media Corp. Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Lamar Media Consolidated (unaudited) Cash flows from operating activities: Net cash provided by (used in) operating activities $ 9,747 $ 79,785 $ (2,253 ) $ (58,656 ) $ 28,623 Cash flows from investing activities: Acquisitions — (6,637 ) — — (6,637 ) Capital expenditures — (21,939 ) (1,313 ) — (23,252 ) Proceeds from disposition of assets and investments — 244 — — 244 Proceeds received from insurance claims — — 790 — 790 Investment in subsidiaries (6,637 ) — — 6,637 — Decrease (increase) in intercompany notes receivable 18,633 — — (18,633 ) — Decrease (increase) in notes receivable 3 (1 ) — — 2 Net cash provided by (used in) investing activities 11,999 (28,333 ) (523 ) (11,996 ) (28,853 ) Cash flows from financing activities: Proceeds received from revolving credit facility 112,000 — — — 112,000 Payment on revolving credit facility (135,000 ) — — — (135,000 ) Principal payments on long-term debt (5,697 ) (6 ) — — (5,703 ) Redemption of senior subordinated notes (509,790 ) — — — (509,790 ) Proceeds received from senior credit facility Term B loan 599,250 — — — 599,250 Debt issuance costs (6,290 ) — — — (6,290 ) Intercompany loan payable — — (18,633 ) 18,633 — Distributions to non-controlling interest — — (118 ) — (118 ) Dividends (to) from parent (175,188 ) (58,656 ) — 58,656 (175,188 ) Contributions from (to) parent 15,941 6,637 — (6,637 ) 15,941 Net cash (used in) provided by financing activities (104,774 ) (52,025 ) (18,751 ) 70,652 (104,898 ) Effect of exchange rate changes in cash and cash equivalents — — (297 ) — (297 ) Net decrease in cash and cash equivalents (83,028 ) (573 ) (21,824 ) — (105,425 ) Cash and cash equivalents at beginning of period 86,546 1,625 26,800 — 114,971 Cash and cash equivalents at end of period $ 3,518 $ 1,052 $ 4,976 $ — $ 9,546 LAMAR MEDIA CORP. AND SUBSIDIARIES Notes to Condensed Consolidated Financial Statements (Unaudited) (In Thousands, Except for Share Data) Condensed Consolidating Statement of Cash Flows for the Three Months Ended March 31, 2017 Lamar Media Corp. Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Lamar Media Consolidated (unaudited) Cash flows from operating activities: Net cash provided by (used in) operating activities $ 922 $ 59,675 $ (1,351 ) $ (44,453 ) $ 14,793 Cash flows from investing activities: Acquisitions — (17,779 ) — — (17,779 ) Capital expenditures — (17,079 ) (2,157 ) — (19,236 ) Proceeds from disposition of assets and investments — 1,592 — — 1,592 Investment in subsidiaries (17,779 ) — — 17,779 — (Increase) decrease in intercompany notes receivable (3,194 ) — — 3,194 — Decrease in notes receivable 4 — — — 4 Net cash (used in) provided by investing activities (20,969 ) (33,266 ) (2,157 ) 20,973 (35,419 ) Cash flows from financing activities: Proceeds received from revolving credit facility 134,000 — — — 134,000 Payment on revolving credit facility (54,000 ) — — — (54,000 ) Principal payments on long-term debt (5,625 ) — — — (5,625 ) Intercompany loan proceeds — — 3,194 (3,194 ) — Distributions to non-controlling interest — — (205 ) — (205 ) Dividends (to) from parent (90,185 ) (44,453 ) — 44,453 (90,185 ) Contributions from (to) parent 32,546 17,779 — (17,779 ) 32,546 Net cash provided by (used in) financing activities 16,736 (26,674 ) 2,989 23,480 16,531 Effect of exchange rate changes in cash and cash equivalents — — 187 — 187 Net decrease in cash and cash equivalents (3,311 ) (265 ) (332 ) — (3,908 ) Cash and cash equivalents at beginning of period 12,762 1,201 21,067 — 35,030 Cash and cash equivalents at end of period $ 9,451 $ 936 $ 20,735 $ — $ 31,122 |