Summarized Financial Information of Subsidiaries | Summarized Financial Information of SubsidiariesSeparate 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 March 31, 2021 Lamar Guarantor Non- Eliminations Lamar Media (unaudited) ASSETS Total current assets $ 38,256 $ 22,551 $ 226,044 $ — $ 286,851 Net property, plant and equipment — 1,255,111 13,569 — 1,268,680 Operating lease right of use assets — 1,193,262 20,671 — 1,213,933 Intangibles and goodwill, net — 2,771,595 17,730 — 2,789,325 Other assets 4,023,884 239,733 166,068 (4,354,712) 74,973 Total assets $ 4,062,140 $ 5,482,252 $ 444,082 $ (4,354,712) $ 5,633,762 LIABILITIES AND STOCKHOLDERS’ EQUITY Current liabilities: Current maturities of long-term debt $ — $ 373 $ 154,666 $ — $ 155,039 Current operating lease liabilities — 157,249 5,612 — 162,861 Other current liabilities 16,926 164,555 10,016 — 191,497 Total current liabilities 16,926 322,177 170,294 — 509,397 Long-term debt 2,682,796 2,289 — — 2,685,085 Operating lease liabilities — 970,344 13,773 — 984,117 Other noncurrent liabilities 190,608 244,788 252,466 (404,509) 283,353 Total liabilities 2,890,330 1,539,598 436,533 (404,509) 4,461,952 Stockholders’ equity 1,171,810 3,942,654 7,549 (3,950,203) 1,171,810 Total liabilities and stockholders’ equity $ 4,062,140 $ 5,482,252 $ 444,082 $ (4,354,712) $ 5,633,762 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, 2020 Lamar Media Guarantor Non- Eliminations Lamar Media ASSETS Total current assets $ 110,678 $ 19,471 $ 249,921 $ — $ 380,070 Net property, plant and equipment — 1,268,765 13,084 — 1,281,849 Operating lease right of use assets — 1,200,115 21,898 — 1,222,013 Intangibles and goodwill, net — 2,798,343 17,812 — 2,816,155 Other assets 3,912,122 258,433 132,448 (4,228,383) 74,620 Total assets $ 4,022,800 $ 5,545,127 $ 435,163 $ (4,228,383) $ 5,774,707 LIABILITIES AND STOCKHOLDERS' EQUITY Current liabilities: Current maturities of long-term debt $ — $ 379 $ 122,055 $ — $ 122,434 Current operating lease liabilities — 188,712 6,727 — 195,439 Other current liabilities 33,583 170,320 19,286 — 223,189 Total current liabilities 33,583 359,411 148,068 — 541,062 Long-term debt 2,761,705 2,377 — — 2,764,082 Operating lease liabilities — 979,785 13,991 — 993,776 Other noncurrent liabilities 34,668 245,891 266,968 (264,584) 282,943 Total liabilities 2,829,956 1,587,464 429,027 (264,584) 4,581,863 Stockholder’s equity 1,192,844 3,957,663 6,136 (3,963,799) 1,192,844 Total liabilities and stockholder’s equity $ 4,022,800 $ 5,545,127 $ 435,163 $ (4,228,383) $ 5,774,707 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, 2021 Lamar Media Guarantor Non- Eliminations Lamar Media Statement of Income (unaudited) Net revenues $ — $ 363,612 $ 7,699 $ (430) $ 370,881 Operating expenses (income) Direct advertising expenses (1) — 127,415 4,230 (430) 131,215 General and administrative expenses (1) — 71,951 698 — 72,649 Corporate expenses (1) — 17,366 257 — 17,623 Depreciation and amortization — 60,066 683 — 60,749 Gain on disposition of assets — (415) — — (415) — 276,383 5,868 (430) 281,821 Operating income — 87,229 1,831 — 89,060 Equity in (earnings) loss of subsidiaries (87,824) — — 87,824 — Loss on extinguishment of debt 21,604 — — — 21,604 Interest expense (income), net 27,754 (18) 244 — 27,980 Income (loss) before income tax expense 38,466 87,247 1,587 (87,824) 39,476 Income tax expense (2) — 632 378 — 1,010 Net income (loss) $ 38,466 $ 86,615 $ 1,209 $ (87,824) $ 38,466 Statement of Comprehensive Income Net income (loss) $ 38,466 $ 86,615 $ 1,209 $ (87,824) $ 38,466 Total other comprehensive income, net of tax — — 204 — 204 Total comprehensive income (loss) $ 38,466 $ 86,615 $ 1,413 $ (87,824) $ 38,670 (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, 2020 Lamar Media Guarantor Non- Eliminations Lamar Media Statement of Income (unaudited) Net revenues $ — $ 396,631 $ 10,452 $ (514) $ 406,569 Operating expenses (income) Direct advertising expenses (1) — 143,052 6,956 (514) 149,494 General and administrative expenses (1) — 80,528 1,676 — 82,204 Corporate expenses (1) — 18,087 280 — 18,367 Depreciation and amortization — 61,905 408 — 62,313 Gain on disposition of assets — (2,504) — — (2,504) — 301,068 9,320 (514) 309,874 Operating income — 95,563 1,132 — 96,695 Equity in (earnings) loss of subsidiaries (94,214) — — 94,214 — Loss on extinguishment of debt 18,179 — — — 18,179 Interest expense (income), net 35,418 (35) 980 — 36,363 Income (loss) before income tax expense 40,617 95,598 152 (94,214) 42,153 Income tax expense (2) — 1,342 194 — 1,536 Net income (loss) $ 40,617 $ 94,256 $ (42) $ (94,214) $ 40,617 Statement of Comprehensive Income Net income (loss) $ 40,617 $ 94,256 $ (42) $ (94,214) $ 40,617 Total other comprehensive loss, net of tax — — (1,598) — (1,598) Total comprehensive income (loss) $ 40,617 $ 94,256 $ (1,640) $ (94,214) $ 39,019 (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, 2021 Lamar Media Guarantor Non- Eliminations Lamar Media (unaudited) Cash flows from operating activities: Net cash provided by (used in) operating activities $ 61,766 $ 102,064 $ 9,919 $ (104,957) $ 68,792 Cash flows from investing activities: Acquisitions — (3,333) — — (3,333) Capital expenditures — (15,294) (1,038) — (16,332) Proceeds from disposition of assets and investments — 1,842 — — 1,842 Investment in subsidiaries (3,333) — — 3,333 — Decrease (increase) in intercompany notes receivable 30,604 — — (30,604) — Net cash provided by (used in) investing activities 27,271 (16,785) (1,038) (27,271) (17,823) Cash flows from financing activities: Proceeds received from revolving credit facility 25,000 — — — 25,000 Principal payments on long-term debt — (96) — — (96) Principal payments on financing leases — (483) — — (483) Proceeds received from note offering 550,000 — — — 550,000 Redemption of senior notes (668,688) — — — (668,688) Proceeds received from accounts receivable securitization program — — 32,500 — 32,500 Debt issuance costs (8,067) — — — (8,067) Intercompany loan proceeds (payments) — 16,770 (47,374) 30,604 — Distributions to non-controlling interest — — (24) — (24) Dividends (to) from parent (81,535) (104,957) — 104,957 (81,535) Contributions from (to) parent 21,831 3,333 — (3,333) 21,831 Net cash (used in) provided by financing activities (161,459) (85,433) (14,898) 132,228 (129,562) Effect of exchange rate changes in cash and cash equivalents — — 70 — 70 Net decrease in cash and cash equivalents (72,422) (154) (5,947) — (78,523) Cash and cash equivalents at beginning of period 110,588 1,732 8,749 — 121,069 Cash and cash equivalents at end of period $ 38,166 $ 1,578 $ 2,802 $ — $ 42,546 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, 2020 Lamar Media Guarantor Non- Eliminations Lamar Media (unaudited) Cash flows from operating activities: Net cash provided by (used in) operating activities $ 24,222 $ 82,135 $ (5,970) $ (63,763) $ 36,624 Cash flows from investing activities: Acquisitions — (13,565) — — (13,565) Capital expenditures — (24,531) (1,178) — (25,709) Proceeds from disposition of assets and investments — 3,686 — — 3,686 Investment in subsidiaries (13,565) — — 13,565 — (Increase) decrease in intercompany notes receivable (8,155) — — 8,155 — Net cash (used in) provided by investing activities (21,720) (34,410) (1,178) 21,720 (35,588) Cash flows from financing activities: Proceeds received from revolving credit facility 655,000 — — — 655,000 Payment on revolving credit facility (180,000) — — — (180,000) Principal payments on long-term debt (81) (8) — — (89) Proceeds received from note offering 1,000,000 — — — 1,000,000 Redemption of senior notes (519,139) — — — (519,139) Proceeds received from senior credit facility term loans 598,500 — — — 598,500 Payments on senior credit facility term loans (978,097) — — — (978,097) Debt issuance costs (24,042) — — — (24,042) Intercompany loan (payments) proceeds — (3,436) 11,591 (8,155) — Distributions to non-controlling interest — — (860) — (860) Dividends (to) from parent (110,755) (63,763) — 63,763 (110,755) Contributions from (to) parent 29,429 13,565 — (13,565) 29,429 Net cash provided by (used in) financing activities 470,815 (53,642) 10,731 42,043 469,947 Effect of exchange rate changes in cash and cash equivalents — — (532) — (532) Net increase (decrease) in cash and cash equivalents 473,317 (5,917) 3,051 — 470,451 Cash and cash equivalents at beginning of period 13,185 8,278 4,225 — 25,688 Cash and cash equivalents at end of period $ 486,502 $ 2,361 $ 7,276 $ — $ 496,139 |