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, 2019 Lamar Media Corp. Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Lamar Media Consolidated (unaudited) ASSETS Total current assets $ 11,647 $ 62,709 $ 212,980 $ — $ 287,336 Net property, plant and equipment — 1,303,700 5,949 — 1,309,649 Operating lease right of use assets — 1,259,344 33,094 — 1,292,438 Intangibles and goodwill, net — 2,824,999 19,044 — 2,844,043 Other assets 4,165,105 201,318 177,485 (4,499,585 ) 44,323 Total assets $ 4,176,752 $ 5,652,070 $ 448,552 $ (4,499,585 ) $ 5,777,789 LIABILITIES AND STOCKHOLDERS’ EQUITY Current liabilities: Current maturities of long-term debt $ 31,896 $ 34 $ 168,000 $ — $ 199,930 Other current liabilities 23,375 303,301 19,244 — 345,920 Total current liabilities 55,271 303,335 187,244 — 545,850 Long-term debt 2,826,564 60 — — 2,826,624 Other noncurrent liabilities 196,727 1,252,483 253,434 (395,519 ) 1,307,125 Total liabilities 3,078,562 1,555,878 440,678 (395,519 ) 4,679,599 Stockholders’ equity 1,098,190 4,096,192 7,874 (4,104,066 ) 1,098,190 Total liabilities and stockholders’ equity $ 4,176,752 $ 5,652,070 $ 448,552 $ (4,499,585 ) $ 5,777,789 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, 2018 Lamar Media Corp. Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Lamar Media Consolidated ASSETS Total current assets $ 4,653 $ 121,549 $ 236,967 $ — $ 363,169 Net property, plant and equipment — 1,289,348 5,700 — 1,295,048 Intangibles and goodwill, net — 2,804,915 19,304 — 2,824,219 Other assets 4,056,288 230,504 184,247 (4,425,589 ) 45,450 Total assets $ 4,060,941 $ 4,446,316 $ 446,218 $ (4,425,589 ) $ 4,527,886 LIABILITIES AND STOCKHOLDER'S EQUITY Current liabilities: Current maturities of long-term debt $ 29,086 $ 34 $ 175,000 $ — $ 204,120 Other current liabilities 27,067 204,103 14,578 — 245,748 Total current liabilities 56,153 204,137 189,578 — 449,868 Long-term debt 2,684,500 68 — — 2,684,568 Other noncurrent liabilities 200,092 246,312 251,835 (424,985 ) 273,254 Total liabilities 2,940,745 450,517 441,413 (424,985 ) 3,407,690 Stockholders’ equity 1,120,196 3,995,799 4,805 (4,000,604 ) 1,120,196 Total liabilities and stockholders’ equity $ 4,060,941 $ 4,446,316 $ 446,218 $ (4,425,589 ) $ 4,527,886 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, 2019 Lamar Media Corp. Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Lamar Media Consolidated Statement of Income (unaudited) Net revenues $ — $ 374,581 $ 10,526 $ (650 ) $ 384,457 Operating expenses Direct advertising expenses (1) — 134,750 6,370 (650 ) 140,470 General and administrative expenses (1) — 77,657 1,636 — 79,293 Corporate expenses (1) — 16,623 297 — 16,920 Depreciation and amortization — 60,833 673 — 61,506 Gain on disposition of assets — (460 ) (4,164 ) — (4,624 ) — 289,403 4,812 (650 ) 293,565 Operating income (loss) — 85,178 5,714 — 90,892 Equity in (earnings) loss of subsidiaries (87,374 ) — — 87,374 — Interest expense (income), net 36,012 (5 ) 1,435 — 37,442 Income (loss) before income tax expense 51,362 85,183 4,279 (87,374 ) 53,450 Income tax expense (2) — 619 1,469 — 2,088 Net income (loss) $ 51,362 $ 84,564 $ 2,810 $ (87,374 ) $ 51,362 Statement of Comprehensive Income Net income (loss) $ 51,362 $ 84,564 $ 2,810 $ (87,374 ) $ 51,362 Total other comprehensive income, net of tax — — 259 — 259 Total comprehensive income (loss) $ 51,362 $ 84,564 $ 3,069 $ (87,374 ) $ 51,621 (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, 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 loss, 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 Statement of Cash Flows for the Three Months Ended March 31, 2019 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 $ 20,980 $ 53,074 $ 16,079 $ (50,594 ) $ 39,539 Cash flows from investing activities: Acquisitions — (66,423 ) — — (66,423 ) Capital expenditures — (25,413 ) (538 ) — (25,951 ) Proceeds from disposition of assets and investments — 1,297 — — 1,297 Investment in subsidiaries (66,423 ) — — 66,423 — (Increase) decrease in intercompany notes receivable (10,470 ) — — 10,470 — Decrease in notes receivable 2 — — — 2 Net cash (used in) provided by investing activities (76,891 ) (90,539 ) (538 ) 76,893 (91,075 ) Cash flows from financing activities: Proceeds received from revolving credit facility 155,000 — — — 155,000 Payment on revolving credit facility (255,000 ) — — — (255,000 ) Principal payments on long-term debt (7,210 ) — — — (7,210 ) Proceeds from note offering 255,000 — — — 255,000 Payments on accounts receivable securitization program — — (7,000 ) — (7,000 ) Debt issuance costs (4,256 ) — — — (4,256 ) Intercompany loan (payments) proceeds (7,000 ) 24,186 (6,716 ) (10,470 ) — Distributions to non-controlling interest — — (137 ) — (137 ) Dividends (to) from parent (104,597 ) (50,594 ) — 50,594 (104,597 ) Contributions from (to) parent 30,970 66,423 — (66,423 ) 30,970 Net cash provided by (used in) financing activities 62,907 40,015 (13,853 ) (26,299 ) 62,770 Effect of exchange rate changes in cash and cash equivalents — — 100 — 100 Net increase in cash and cash equivalents 6,996 2,550 1,788 — 11,334 Cash and cash equivalents at beginning of period 4,029 11,655 5,310 — 20,994 Cash and cash equivalents at end of period $ 11,025 $ 14,205 $ 7,098 $ — $ 32,328 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 (payments) proceeds — — (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 |