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 September 30, 2021 Lamar Guarantor Non- Eliminations Lamar Media (unaudited) ASSETS Total current assets $ 84,528 $ 21,427 $ 263,978 $ — $ 369,933 Net property, plant and equipment — 1,277,082 14,155 — 1,291,237 Operating lease right of use assets — 1,179,793 28,632 — 1,208,425 Intangibles and goodwill, net — 2,808,322 17,485 — 2,825,807 Other assets 4,042,153 310,925 186,517 (4,432,772) 106,823 Total assets $ 4,126,681 $ 5,597,549 $ 510,767 $ (4,432,772) $ 5,802,225 LIABILITIES AND STOCKHOLDER'S EQUITY Current liabilities: Current maturities of long-term debt $ — $ 366 $ 174,359 $ — $ 174,725 Current operating lease liabilities — 167,067 7,592 — 174,659 Other current liabilities 22,086 216,543 11,034 — 249,663 Total current liabilities 22,086 383,976 192,985 — 599,047 Long-term debt 2,660,548 2,108 — — 2,662,656 Operating lease liabilities — 958,770 19,171 — 977,941 Other noncurrent liabilities 211,205 289,459 291,032 (461,957) 329,739 Total liabilities 2,893,839 1,634,313 503,188 (461,957) 4,569,383 Stockholder's equity 1,232,842 3,963,236 7,579 (3,970,815) 1,232,842 Total liabilities and stockholder's equity $ 4,126,681 $ 5,597,549 $ 510,767 $ (4,432,772) $ 5,802,225 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 September 30, 2021 Lamar Media Corp. Guarantor Subsidiaries Non- Eliminations Lamar Media Consolidated Statement of Income (unaudited) Net revenues $ — $ 466,222 $ 11,216 $ (544) $ 476,894 Operating expenses (income) Direct advertising expenses (1) — 140,641 7,213 (544) 147,310 General and administrative expenses (1) — 85,077 870 — 85,947 Corporate expenses (1) — 25,366 525 — 25,891 Depreciation and amortization — 82,577 1,723 — 84,300 Loss (gain) on disposition of assets — 115 (141) — (26) — 333,776 10,190 (544) 343,422 Operating income (loss) — 132,446 1,026 — 133,472 Equity in (earnings) loss of subsidiaries (132,727) — — 132,727 — Loss on extinguishment of debt — — — — — Interest expense (income), net 25,753 (4) 178 — 25,927 Equity in earnings of investee — (1,141) — — (1,141) Income (loss) before income tax expense (benefit) 106,974 133,591 848 (132,727) 108,686 Income tax expense (benefit) (2) — 1,943 (231) — 1,712 Net income (loss) $ 106,974 $ 131,648 $ 1,079 $ (132,727) $ 106,974 Statement of Comprehensive Income Net income (loss) $ 106,974 $ 131,648 $ 1,079 $ (132,727) $ 106,974 Total other comprehensive loss, net of tax — — (588) — (588) Total comprehensive income (loss) $ 106,974 $ 131,648 $ 491 $ (132,727) $ 106,386 (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 September 30, 2020 Lamar Media Corp. Guarantor Subsidiaries Non- Eliminations Lamar Media Consoliated Statement of Income (unaudited) Net revenues $ — $ 378,652 $ 7,825 $ (367) $ 386,110 Operating expenses (income) 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 (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 Nine Months Ended September 30, 2021 Lamar Media Guarantor Non- Eliminations Lamar Media Statement of Income (unaudited) Net revenues $ — $ 1,266,818 $ 27,326 $ (1,317) $ 1,292,827 Operating expenses (income) Direct advertising expenses (1) — 402,260 18,030 (1,317) 418,973 General and administrative expenses (1) — 231,091 3,024 — 234,115 Corporate expenses (1) — 62,897 1,151 — 64,048 Depreciation and amortization — 202,660 3,011 — 205,671 Gain on disposition of assets — (1,774) (148) — (1,922) — 897,134 25,068 (1,317) 920,885 Operating income — 369,684 2,258 — 371,942 Equity in (earnings) loss of subsidiaries (366,556) — — 366,556 — Loss on extinguishment of debt 21,604 — — — 21,604 Interest expense (income), net 79,479 (30) 635 — 80,084 Equity in earnings of investee — (1,141) — — (1,141) Income (loss) before income tax expense 265,473 370,855 1,623 (366,556) 271,395 Income tax expense (2) — 5,826 96 — 5,922 Net income (loss) $ 265,473 $ 365,029 $ 1,527 $ (366,556) $ 265,473 Statement of Comprehensive Income Net income (loss) $ 265,473 $ 365,029 $ 1,527 $ (366,556) $ 265,473 Total other comprehensive loss, net of tax — — (84) — (84) Total comprehensive income (loss) $ 265,473 $ 365,029 $ 1,443 $ (366,556) $ 265,389 (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 Guarantor Non- Eliminations Lamar Media Statement of Income (unaudited) Net revenues $ — $ 1,116,947 $ 24,514 $ (1,130) $ 1,140,331 Operating expenses (income) 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 (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 Nine Months Ended September 30, 2021 Lamar Media Guarantor Non- Eliminations Lamar Media (unaudited) Cash flows from operating activities: Net cash provided by (used in) operating activities $ 380,225 $ 584,251 $ (26,729) $ (467,049) $ 470,698 Cash flows from investing activities: Acquisitions — (107,593) — — (107,593) Capital expenditures — (67,767) (3,746) — (71,513) Payment for investments in equity securities — (30,000) — — (30,000) Proceeds from disposition of assets and investments — 5,761 — — 5,761 Decrease in notes receivable — 107 — — 107 Investment in subsidiaries (107,593) — — 107,593 — Decrease (increase) in intercompany notes receivable 53,515 — — (53,515) — Net cash (used in) provided by investing activities (54,078) (199,492) (3,746) 54,078 (203,238) 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 — (282) — — (282) Principal payments on financing leases — (998) — — (998) Proceeds received from note offering 550,000 — — — 550,000 Redemption of senior notes (668,688) — — — (668,688) Payment on accounts receivable securitization program — — (67,500) — (67,500) Proceeds received from accounts receivable securitization program — — 120,000 — 120,000 Debt issuance costs (8,224) — (438) — (8,662) Intercompany loan (payments) proceeds — (24,119) (29,396) 53,515 — Distributions to non-controlling interest — — (82) — (82) Dividends (to) from parent (258,703) (467,049) — 467,049 (258,703) Contributions from (to) parent 33,312 107,593 — (107,593) 33,312 Net cash (used in) provided by financing activities (352,303) (384,855) 22,584 412,971 (301,603) Effect of exchange rate changes in cash and cash equivalents — — 143 — 143 Net decrease in cash and cash equivalents (26,156) (96) (7,748) — (34,000) Cash and cash equivalents at beginning of period 110,588 1,732 8,749 — 121,069 Cash and cash equivalents at end of period $ 84,432 $ 1,636 $ 1,001 $ — $ 87,069 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 Guarantor Non- Eliminations Lamar Media (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 and investments — 5,699 — — 5,699 Investment in subsidiaries (29,324) — — 29,324 — (Increase) decrease 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 Payment on accounts receivable securitization program — — (175,000) — (175,000) Proceeds received from accounts receivable securitization program — — 122,500 — 122,500 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) Debt issuance costs (32,667) — — — (32,667) Intercompany loan proceeds (payments) — 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 |