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 is 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 September 30, 2020 Lamar Media Corp. Guarantor Subsidiaries Non- Guarantor Subsidiaries Eliminations Lamar Media Consolidated (unaudited) ASSETS Total current assets $ 60,374 $ 27,270 $ 231,639 $ — $ 319,283 Net property, plant and equipment — 1,284,158 10,225 — 1,294,383 Operating lease right of use assets — 1,240,402 24,679 — 1,265,081 Intangibles and goodwill, net — 2,813,473 17,801 — 2,831,274 Other assets 3,950,549 224,809 132,337 (4,256,048 ) 51,647 Total assets $ 4,010,923 $ 5,590,112 $ 416,681 $ (4,256,048 ) $ 5,761,668 LIABILITIES AND STOCKHOLDERS’ EQUITY Current liabilities: Current maturities of long-term debt $ — $ 9,124 $ 121,944 $ — $ 131,068 Current operating lease liabilities — 166,848 9,300 — 176,148 Other current liabilities 19,326 163,890 14,873 — 198,089 Total current liabilities 19,326 339,862 146,117 — 505,305 Long-term debt 2,830,649 2,471 — — 2,833,120 Operating lease liabilities — 1,018,197 14,338 — 1,032,535 Other noncurrent liabilities 32,031 227,552 250,930 (248,722 ) 261,791 Total liabilities 2,882,006 1,588,082 411,385 (248,722 ) 4,632,751 Stockholders’ equity 1,128,917 4,002,030 5,296 (4,007,326 ) 1,128,917 Total liabilities and stockholders’ equity $ 4,010,923 $ 5,590,112 $ 416,681 $ (4,256,048 ) $ 5,761,668 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, 2019 Lamar Media Corp. Guarantor Subsidiaries Non- Guarantor Subsidiaries Eliminations Lamar Media Consolidated ASSETS Total current assets $ 13,859 $ 53,756 $ 242,054 $ — $ 309,669 Net property, plant and equipment — 1,340,675 8,440 — 1,349,115 Operating lease right of use assets — 1,293,674 27,105 — 1,320,779 Intangibles and goodwill, net — 2,875,644 18,255 — 2,893,899 Other assets 4,193,629 229,905 184,805 (4,557,380 ) 50,959 Total assets $ 4,207,488 $ 5,793,654 $ 480,659 $ (4,557,380 ) $ 5,924,421 LIABILITIES AND STOCKHOLDERS' EQUITY Current liabilities: Current maturities of long-term debt $ 51,480 $ 34 $ 175,000 $ — $ 226,514 Current operating lease liabilities — 189,071 7,770 — 196,841 Other current liabilities 26,960 196,689 19,845 — 243,494 Total current liabilities 78,440 385,794 202,615 — 666,849 Long-term debt 2,753,570 34 — — 2,753,604 Operating lease liabilities — 1,049,220 18,961 — 1,068,181 Other noncurrent liabilities 205,947 231,416 250,859 (421,966 ) 266,256 Total liabilities 3,037,957 1,666,464 472,435 (421,966 ) 4,754,890 Stockholder’s equity 1,169,531 4,127,190 8,224 (4,135,414 ) 1,169,531 Total liabilities and stockholder’s equity $ 4,207,488 $ 5,793,654 $ 480,659 $ (4,557,380 ) $ 5,924,421 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 September 30, 2020 Lamar Media Corp. Guarantor Subsidiaries Non- Guarantor Subsidiaries Eliminations Lamar Media Consolidated Statement of Income (unaudited) Net revenues $ — $ 378,652 $ 7,825 $ (367 ) $ 386,110 Operating expenses Direct advertising expenses (1) — 130,496 6,180 (367 ) 136,309 General and administrative expenses (1) — 65,340 1,409 — 66,749 Corporate expenses (1) — 16,918 211 — 17,129 Depreciation and amortization — 60,751 486 — 61,237 Gain on disposition of assets — (1,304 ) — — (1,304 ) — 272,201 8,286 (367 ) 280,120 Operating income (loss) — 106,451 (461 ) — 105,990 Equity in (earnings) loss of subsidiaries (104,769 ) — — 104,769 — Loss on extinguishment of debt 7,051 — — — 7,051 Interest expense (income), net 34,823 (92 ) 89 — 34,820 Income (loss) before income tax expense (benefit) 62,895 106,543 (550 ) (104,769 ) 64,119 Income tax expense (benefit) (2) — 1,449 (225 ) — 1,224 Net income (loss) $ 62,895 $ 105,094 $ (325 ) $ (104,769 ) $ 62,895 Statement of Comprehensive Income Net income (loss) $ 62,895 $ 105,094 $ (325 ) $ (104,769 ) $ 62,895 Total other comprehensive income, net of tax — — 330 — 330 Total comprehensive income (loss) $ 62,895 $ 105,094 $ 5 $ (104,769 ) $ 63,225 (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 September 30, 2019 Lamar Media Corp. Guarantor Subsidiaries Non- Guarantor Subsidiaries Eliminations Lamar Media Consolidated Statement of Income (unaudited) Net revenues $ — $ 446,838 $ 11,539 $ (591 ) $ 457,786 Operating expenses Direct advertising expenses (1) — 142,412 7,025 (591 ) 148,846 General and administrative expenses (1) — 78,470 2,091 — 80,561 Corporate expenses (1) — 22,645 417 — 23,062 Depreciation and amortization — 63,033 918 — 63,951 Gain on disposition of assets — (185 ) (14 ) — (199 ) — 306,375 10,437 (591 ) 316,221 Operating income — 140,463 1,102 — 141,565 Equity in (earnings) loss of subsidiaries (136,714 ) — — 136,714 — Interest expense (income), net 36,882 (7 ) 1,280 — 38,155 Income (loss) before income tax expense 99,832 140,470 (178 ) (136,714 ) 103,410 Income tax expense (2) — 3,255 323 — 3,578 Net income (loss) $ 99,832 $ 137,215 $ (501 ) $ (136,714 ) $ 99,832 Statement of Comprehensive Income Net income (loss) $ 99,832 $ 137,215 $ (501 ) $ (136,714 ) $ 99,832 Total other comprehensive loss, net of tax — — (174 ) — (174 ) Total comprehensive income (loss) $ 99,832 $ 137,215 $ (675 ) $ (136,714 ) $ 99,658 (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 Nine Months Ended September 30, 2020 Lamar Media Corp. Guarantor Subsidiaries Non- Guarantor Subsidiaries Eliminations Lamar Media Consolidated Statement of Income (unaudited) Net revenues $ — $ 1,116,947 $ 24,514 $ (1,130 ) $ 1,140,331 Operating expenses Direct advertising expenses (1) — 402,033 18,959 (1,130 ) 419,862 General and administrative expenses (1) — 211,090 5,271 — 216,361 Corporate expenses (1) — 51,526 615 — 52,141 Depreciation and amortization — 186,201 1,347 — 187,548 (Gain) loss on disposition of assets — (4,878 ) 55 — (4,823 ) — 845,972 26,247 (1,130 ) 871,089 Operating income (loss) — 270,975 (1,733 ) — 269,242 Equity in (earnings) loss of subsidiaries (265,353 ) — — 265,353 — Loss on extinguishment of debt 25,235 — — — 25,235 Interest expense (income), net 105,072 (151 ) 1,520 — 106,441 Income (loss) before income tax expense (benefit) 135,046 271,126 (3,253 ) (265,353 ) 137,566 Income tax expense (benefit) (2) — 3,373 (853 ) — 2,520 Net income (loss) $ 135,046 $ 267,753 $ (2,400 ) $ (265,353 ) $ 135,046 Statement of Comprehensive Income Net income (loss) $ 135,046 $ 267,753 $ (2,400 ) $ (265,353 ) $ 135,046 Total other comprehensive loss, net of tax — — (528 ) — (528 ) Total comprehensive income (loss) $ 135,046 $ 267,753 $ (2,928 ) $ (265,353 ) $ 134,518 (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 Nine Months Ended September 30, 2019 Lamar Media Corp. Guarantor Subsidiaries Non- Guarantor Subsidiaries Eliminations Lamar Media Consolidated Statement of Income (unaudited) Net revenues $ — $ 1,258,493 $ 34,563 $ (2,071 ) $ 1,290,985 Operating expenses Direct advertising expenses (1) — 417,271 20,506 (2,071 ) 435,706 General and administrative expenses (1) — 232,602 5,668 — 238,270 Corporate expenses (1) — 57,542 1,025 — 58,567 Depreciation and amortization — 184,897 2,253 — 187,150 Gain on disposition of assets — (1,195 ) (4,165 ) — (5,360 ) — 891,117 25,287 (2,071 ) 914,333 Operating income — 367,376 9,276 — 376,652 Equity in (earnings) loss of subsidiaries (379,424 ) — — 379,424 — Interest expense (income), net 109,745 (94 ) 4,036 — 113,687 Income (loss) before income tax (benefit) expense 269,679 367,470 5,240 (379,424 ) 262,965 Income tax (benefit) expense (2) — (9,357 ) 2,643 — (6,714 ) Net income (loss) $ 269,679 $ 376,827 $ 2,597 $ (379,424 ) $ 269,679 Statement of Comprehensive Income Net income (loss) $ 269,679 $ 376,827 $ 2,597 $ (379,424 ) $ 269,679 Total other comprehensive income, net of tax — — 372 — 372 Total comprehensive income (loss) $ 269,679 $ 376,827 $ 2,969 $ (379,424 ) $ 270,051 (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 Nine Months Ended September 30, 2020 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 $ 310,395 $ 436,270 $ 4,949 $ (419,181 ) $ 332,433 Cash flows from investing activities: Acquisitions 577 (29,324 ) — — (28,747 ) Capital expenditures — (42,792 ) (1,841 ) — (44,633 ) Proceeds from disposition of assets — 5,699 — — 5,699 Investment in subsidiaries (29,324 ) — — 29,324 — Increase in intercompany notes receivable (57,807 ) — — 57,807 — Net cash (used in) provided by investing activities (86,554 ) (66,417 ) (1,841 ) 87,131 (67,681 ) Cash flows from financing activities: Proceeds received from revolving credit facility 725,000 — — — 725,000 Payment on revolving credit facility (805,000 ) — — — (805,000 ) Principal payments on long term debt — (273 ) — — (273 ) Borrowings on long term debt — 8,750 — — 8,750 Proceeds received from note offering 1,549,250 — — — 1,549,250 Redemption of senior notes and senior subordinated notes (1,058,596 ) — — — (1,058,596 ) Proceeds received from senior credit facility term loans 598,500 — — — 598,500 Payments on senior credit facility term loans (978,097 ) — — — (978,097 ) Payment on accounts receivable securitization program — — (175,000 ) — (175,000 ) Proceeds received from accounts receivable securitization program — — 122,500 — 122,500 Debt issuance costs (32,667 ) — — — (32,667 ) Intercompany loan proceeds — 4,111 53,696 (57,807 ) — Distributions to non-controlling interest — — (1,475 ) — (1,475 ) Dividends (to) from parent (211,624 ) (419,181 ) — 419,181 (211,624 ) Contributions from (to) parent 36,492 29,324 — (29,324 ) 36,492 Net cash (used in) provided by financing activities (176,742 ) (377,269 ) (279 ) 332,050 (222,240 ) Effect of exchange rate changes in cash and cash equivalents — — (72 ) — (72 ) Net increase (decrease) in cash and cash equivalents 47,099 (7,416 ) 2,757 — 42,440 Cash and cash equivalents at beginning of period 13,185 8,278 4,225 — 25,688 Cash and cash equivalents at end of period $ 60,284 $ 862 $ 6,982 $ — $ 68,128 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 Nine Months Ended September 30, 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 $ 289,262 $ 510,514 $ (11,358 ) $ (404,210 ) $ 384,208 Cash flows from investing activities: Acquisitions — (214,559 ) — — (214,559 ) Capital expenditures — (94,820 ) (2,860 ) — (97,680 ) Proceeds from disposition of assets — 2,658 — — 2,658 Proceeds received from insurance claims — 210 — — 210 Investment in subsidiaries (214,559 ) — — 214,559 — Decrease in intercompany notes receivable 7,236 — — (7,236 ) — Increase in notes receivable (448 ) — — — (448 ) Net cash (used in) provided by investing activities (207,771 ) (306,511 ) (2,860 ) 207,323 (309,819 ) Cash flows from financing activities: Proceeds received from revolving credit facility 430,000 — — — 430,000 Payment on revolving credit facility (495,000 ) — — — (495,000 ) Principal payments on long-term debt (24,421 ) (25 ) — — (24,446 ) Proceeds received from note offering 255,000 — — — 255,000 Payment on accounts receivable securitization program — — (9,000 ) — (9,000 ) Proceeds received from accounts receivable securitization program — — 9,000 — 9,000 Debt issuance costs (4,454 ) — — — (4,454 ) Intercompany loan proceeds — (19,641 ) 12,405 7,236 — Distributions to non-controlling interest — — (439 ) — (439 ) Dividends (to) from parent (297,027 ) (404,210 ) — 404,210 (297,027 ) Contributions from (to) parent 63,626 214,559 — (214,559 ) 63,626 Net cash (used in) provided by financing activities (72,276 ) (209,317 ) 11,966 196,887 (72,740 ) Effect of exchange rate changes in cash and cash equivalents — — 144 — 144 Net increase (decrease) in cash and cash equivalents 9,215 (5,314 ) (2,108 ) — 1,793 Cash and cash equivalents at beginning of period 4,029 11,655 5,310 — 20,994 Cash and cash equivalents at end of period $ 13,244 $ 6,341 $ 3,202 $ — $ 22,787 |