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 June 30, 2021 Lamar Guarantor Non- Eliminations Lamar Media (unaudited) ASSETS Total current assets $ 61,090 $ 26,228 $ 260,375 $ — $ 347,693 Net property, plant and equipment — 1,250,719 14,775 — 1,265,494 Operating lease right of use assets — 1,195,378 32,176 — 1,227,554 Intangibles and goodwill, net — 2,763,265 17,659 — 2,780,924 Other assets 4,012,691 271,447 145,032 (4,352,000) 77,170 Total assets $ 4,073,781 $ 5,507,037 $ 470,017 $ (4,352,000) $ 5,698,835 LIABILITIES AND STOCKHOLDER'S EQUITY Current liabilities: Current maturities of long-term debt $ — $ 368 $ 121,827 $ — $ 122,195 Current operating lease liabilities — 167,070 9,361 — 176,431 Other current liabilities 22,168 201,234 15,467 — 238,869 Total current liabilities 22,168 368,672 146,655 — 537,495 Long-term debt 2,659,287 2,199 — — 2,661,486 Operating lease liabilities — 965,682 23,404 — 989,086 Other noncurrent liabilities 169,903 246,895 292,870 (421,323) 288,345 Total liabilities 2,851,358 1,583,448 462,929 (421,323) 4,476,412 Stockholder's equity 1,222,423 3,923,589 7,088 (3,930,677) 1,222,423 Total liabilities and stockholder's equity $ 4,073,781 $ 5,507,037 $ 470,017 $ (4,352,000) $ 5,698,835 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 STOCKHOLDER'S 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 June 30, 2021 Lamar Media Corp. Guarantor Subsidiaries Non- Eliminations Lamar Media Consolidated Statement of Income (unaudited) Net revenues $ — $ 436,984 $ 8,411 $ (343) $ 445,052 Operating expenses (income) Direct advertising expenses (1) — 134,204 6,587 (343) 140,448 General and administrative expenses (1) — 74,063 1,456 — 75,519 Corporate expenses (1) — 20,165 369 — 20,534 Depreciation and amortization — 60,017 605 — 60,622 Gain on disposition of assets — (1,474) (7) — (1,481) — 286,975 9,010 (343) 295,642 Operating income (loss) — 150,009 (599) — 149,410 Equity in (earnings) loss of subsidiaries (146,005) — — 146,005 — Interest expense (income), net 25,972 (8) 213 — 26,177 Income (loss) before income tax expense (benefit) 120,033 150,017 (812) (146,005) 123,233 Income tax expense (benefit) (2) — 3,251 (51) — 3,200 Net income (loss) $ 120,033 $ 146,766 $ (761) $ (146,005) $ 120,033 Statement of Comprehensive Income Net income (loss) $ 120,033 $ 146,766 $ (761) $ (146,005) $ 120,033 Total other comprehensive income, net of tax — — 300 — 300 Total comprehensive income (loss) $ 120,033 $ 146,766 $ (461) $ (146,005) $ 120,333 (1) Caption is exclusive of depreciation and amortization. (2) The income tax expense (benefit) 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 June 30, 2020 Lamar Media Corp. Guarantor Subsidiaries Non- Eliminations Lamar Media Consoliated Statement of Income (unaudited) Net revenues $ — $ 341,664 $ 6,237 $ (249) $ 347,652 Operating expenses (income) Direct advertising expenses (1) — 128,485 5,823 (249) 134,059 General and administrative expenses (1) — 65,222 2,186 — 67,408 Corporate expenses (1) — 16,521 124 — 16,645 Depreciation and amortization — 63,545 453 — 63,998 (Gain) loss on disposition of assets — (1,070) 55 — (1,015) — 272,703 8,641 (249) 281,095 Operating income (loss) — 68,961 (2,404) — 66,557 Equity in (earnings) loss of subsidiaries (66,370) — — 66,370 — Loss on extinguishment of debt 5 — — — 5 Interest expense (income), net 34,831 (24) 451 — 35,258 Income (loss) before income tax expense (benefit) 31,534 68,985 (2,855) (66,370) 31,294 Income tax expense (benefit) (2) — 582 (822) — (240) Net income (loss) $ 31,534 $ 68,403 $ (2,033) $ (66,370) $ 31,534 Statement of Comprehensive Income Net income (loss) $ 31,534 $ 68,403 $ (2,033) $ (66,370) $ 31,534 Total other comprehensive income, net of tax — — 740 — 740 Total comprehensive income (loss) $ 31,534 $ 68,403 $ (1,293) $ (66,370) $ 32,274 (1) Caption is exclusive of depreciation and amortization. (2) The income tax expense (benefit) 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 Six Months Ended June 30, 2021 Lamar Media Guarantor Non- Eliminations Lamar Media Statement of Income (unaudited) Net revenues $ — $ 800,596 $ 16,110 $ (773) $ 815,933 Operating expenses (income) Direct advertising expenses (1) — 261,619 10,817 (773) 271,663 General and administrative expenses (1) — 146,014 2,154 — 148,168 Corporate expenses (1) — 37,531 626 — 38,157 Depreciation and amortization — 120,083 1,288 — 121,371 Gain on disposition of assets — (1,889) (7) — (1,896) — 563,358 14,878 (773) 577,463 Operating income — 237,238 1,232 — 238,470 Equity in (earnings) loss of subsidiaries (233,829) — — 233,829 — Loss on extinguishment of debt 21,604 — — — 21,604 Interest expense (income), net 53,726 (26) 457 — 54,157 Income (loss) before income tax expense 158,499 237,264 775 (233,829) 162,709 Income tax expense (2) — 3,883 327 — 4,210 Net income (loss) $ 158,499 $ 233,381 $ 448 $ (233,829) $ 158,499 Statement of Comprehensive Income Net income (loss) $ 158,499 $ 233,381 $ 448 $ (233,829) $ 158,499 Total other comprehensive income, net of tax — — 504 — 504 Total comprehensive income (loss) $ 158,499 $ 233,381 $ 952 $ (233,829) $ 159,003 (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 Six Months Ended June 30, 2020 Lamar Media Guarantor Non- Eliminations Lamar Media Statement of Income (unaudited) Net revenues $ — $ 738,295 $ 16,689 $ (763) $ 754,221 Operating expenses (income) Direct advertising expenses (1) — 271,537 12,779 (763) 283,553 General and administrative expenses (1) — 145,750 3,862 — 149,612 Corporate expenses (1) — 34,608 404 — 35,012 Depreciation and amortization — 125,450 861 — 126,311 (Gain) loss on disposition of assets — (3,574) 55 — (3,519) — 573,771 17,961 (763) 590,969 Operating income (loss) — 164,524 (1,272) — 163,252 Equity in (earnings) loss of subsidiaries (160,584) — — 160,584 — Loss on extinguishment of debt 18,184 — — — 18,184 Interest expense (income), net 70,249 (59) 1,431 — 71,621 Income (loss) before income tax expense (benefit) 72,151 164,583 (2,703) (160,584) 73,447 Income tax expense (benefit) (2) — 1,924 (628) — 1,296 Net income (loss) $ 72,151 $ 162,659 $ (2,075) $ (160,584) $ 72,151 Statement of Comprehensive Income Net income (loss) $ 72,151 $ 162,659 $ (2,075) $ (160,584) $ 72,151 Total other comprehensive loss, net of tax — — (858) — (858) Total comprehensive income (loss) $ 72,151 $ 162,659 $ (2,933) $ (160,584) $ 71,293 (1) Caption is exclusive of depreciation and amortization. (2) The income tax expense (benefit) 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 Six Months Ended June 30, 2021 Lamar Media Guarantor Non- Eliminations Lamar Media (unaudited) Cash flows from operating activities: Net cash provided by (used in) operating activities $ 232,261 $ 346,732 $ (15,922) $ (293,942) $ 269,129 Cash flows from investing activities: Acquisitions — (27,236) — — (27,236) Capital expenditures — (38,908) (2,508) — (41,416) Proceeds from disposition of assets and investments — 3,982 — — 3,982 Investment in subsidiaries (27,236) — — 27,236 — Decrease (increase) in intercompany notes receivable 1,562 — — (1,562) — Net cash (used in) provided by investing activities (25,674) (62,162) (2,508) 25,674 (64,670) Cash flows from financing activities: Proceeds received from revolving credit facility 25,000 — — — 25,000 Payment on revolving credit facility (25,000) — — — (25,000) Principal payments on long-term debt — (190) — — (190) Principal payments on financing leases — (666) — — (666) Proceeds received from note offering 550,000 — — — 550,000 Redemption of senior notes (668,688) — — — (668,688) Payment on accounts receivable securitization program — — (32,500) — (32,500) Proceeds received from accounts receivable securitization program — — 32,500 — 32,500 Debt issuance costs (8,063) — (435) — (8,498) Intercompany loan (payments) proceeds — (15,826) 14,264 1,562 — Distributions to non-controlling interest — — (49) — (49) Dividends (to) from parent (157,409) (294,691) — 294,691 (157,409) Contributions from (to) parent 27,985 27,985 — (27,985) 27,985 Net cash (used in) provided by financing activities (256,175) (283,388) 13,780 268,268 (257,515) Effect of exchange rate changes in cash and cash equivalents — — 213 — 213 Net (decrease) increase in cash and cash equivalents (49,588) 1,182 (4,437) — (52,843) Cash and cash equivalents at beginning of period 110,588 1,732 8,749 — 121,069 Cash and cash equivalents at end of period $ 61,000 $ 2,914 $ 4,312 $ — $ 68,226 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 Six Months Ended June 30, 2020 Lamar Media Guarantor Non- Eliminations Lamar Media (unaudited) Cash flows from operating activities: Net cash provided by (used in) operating activities $ 165,269 $ 238,800 $ 5,429 $ (226,745) $ 182,753 Cash flows from investing activities: Acquisitions 577 (26,730) — — (26,153) Capital expenditures — (34,770) (1,504) — (36,274) Proceeds from disposition of assets and investments — 4,750 — — 4,750 Investment in subsidiaries (26,730) — — 26,730 — (Increase) decrease in intercompany notes receivable (181,089) — — 181,089 — Net cash (used in) provided by investing activities (207,242) (56,750) (1,504) 207,819 (57,677) Cash flows from financing activities: Proceeds received from revolving credit facility 655,000 — — — 655,000 Payment on revolving credit facility (805,000) — — — (805,000) Principal payments on long-term debt — (182) — — (182) Borrowings on long-term debt — 8,750 — — 8,750 Proceeds received from note offering 1,400,000 — — — 1,400,000 Payment on accounts receivable securitization program — — (175,000) — (175,000) Redemption of senior subordinated 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 (30,112) — — — (30,112) Intercompany loan proceeds (payments) — 3,808 177,281 (181,089) — Distributions to non-controlling interest — — (882) — (882) Dividends (to) from parent (161,208) (226,745) — 226,745 (161,208) Contributions from (to) parent 33,391 26,730 — (26,730) 33,391 Net cash provided by (used in) financing activities 193,335 (187,639) 1,399 18,926 26,021 Effect of exchange rate changes in cash and cash equivalents — — (192) — (192) Net increase (decrease) in cash and cash equivalents 151,362 (5,589) 5,132 — 150,905 Cash and cash equivalents at beginning of period 13,185 8,278 4,225 — 25,688 Cash and cash equivalents at end of period $ 164,547 $ 2,689 $ 9,357 $ — $ 176,593 |