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, 2022 Lamar Guarantor Non- Eliminations Lamar Media (unaudited) ASSETS Total current assets $ 103,252 $ 35,374 $ 268,520 $ — $ 407,146 Net property, plant and equipment — 1,325,360 16,109 — 1,341,469 Operating lease right of use assets — 1,211,240 25,298 — 1,236,538 Intangibles and goodwill, net — 2,969,913 17,324 — 2,987,237 Other assets 4,298,050 307,704 187,029 (4,687,772) 105,011 Total assets $ 4,401,302 $ 5,849,591 $ 514,280 $ (4,687,772) $ 6,077,401 LIABILITIES AND STOCKHOLDER'S EQUITY Current liabilities: Current maturities of long-term debt $ — $ 364 $ 174,472 $ — $ 174,836 Current operating lease liabilities — 158,610 7,665 — 166,275 Other current liabilities 21,946 189,363 11,301 — 222,610 Total current liabilities 21,946 348,337 193,438 — 563,721 Long-term debt 2,953,216 1,922 — — 2,955,138 Operating lease liabilities — 991,095 16,308 — 1,007,403 Other noncurrent liabilities 210,793 296,568 298,184 (469,753) 335,792 Total liabilities 3,185,955 1,637,922 507,930 (469,753) 4,862,054 Stockholder's equity 1,215,347 4,211,669 6,350 (4,218,019) 1,215,347 Total liabilities and stockholder's equity $ 4,401,302 $ 5,849,591 $ 514,280 $ (4,687,772) $ 6,077,401 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, 2021 Lamar Media Guarantor Non- Eliminations Lamar Media ASSETS Total current assets $ 91,119 $ 29,379 $ 267,609 $ — $ 388,107 Net property, plant and equipment — 1,321,526 15,748 — 1,337,274 Operating lease right of use assets — 1,198,934 25,738 — 1,224,672 Intangibles and goodwill, net — 2,953,600 17,383 — 2,970,983 Other assets 4,188,436 311,046 187,044 (4,576,531) 109,995 Total assets $ 4,279,555 $ 5,814,485 $ 513,522 $ (4,576,531) $ 6,031,031 LIABILITIES AND STOCKHOLDER'S EQUITY Current liabilities: Current maturities of long-term debt $ — $ 363 $ 174,415 $ — $ 174,778 Current operating lease liabilities — 190,748 7,538 — 198,286 Other current liabilities 22,009 246,030 14,142 — 282,181 Total current liabilities 22,009 437,141 196,095 — 655,245 Long-term debt 2,836,801 2,016 — — 2,838,817 Operating lease liabilities — 977,463 17,893 — 995,356 Other noncurrent liabilities 212,399 292,194 292,281 (463,607) 333,267 Total liabilities 3,071,209 1,708,814 506,269 (463,607) 4,822,685 Stockholder's equity 1,208,346 4,105,671 7,253 (4,112,924) 1,208,346 Total liabilities and stockholder's equity $ 4,279,555 $ 5,814,485 $ 513,522 $ (4,576,531) $ 6,031,031 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, 2022 Lamar Media Guarantor Non- Eliminations Lamar Media Statement of Income (unaudited) Net revenues $ — $ 442,528 $ 9,095 $ (235) $ 451,388 Operating expenses (income) Direct advertising expenses (1) — 150,853 7,154 (235) 157,772 General and administrative expenses (1) — 81,298 1,786 — 83,084 Corporate expenses (1) — 21,615 261 — 21,876 Depreciation and amortization — 67,788 839 — 68,627 Gain on disposition of assets — (563) — — (563) — 320,991 10,040 (235) 330,796 Operating income — 121,537 (945) — 120,592 Equity in (earnings) loss of subsidiaries (118,524) — — 118,524 — Interest expense (income), net 26,237 (21) 355 — 26,571 Equity in earnings of investee — (746) — — (746) Income (loss) before income tax expense (benefit) 92,287 122,304 (1,300) (118,524) 94,767 Income tax expense (benefit) (2) — 2,563 (83) — 2,480 Net income (loss) $ 92,287 $ 119,741 $ (1,217) $ (118,524) $ 92,287 Statement of Comprehensive Income Net income (loss) $ 92,287 $ 119,741 $ (1,217) $ (118,524) $ 92,287 Total other comprehensive income, net of tax — — 314 — 314 Total comprehensive income (loss) $ 92,287 $ 119,741 $ (903) $ (118,524) $ 92,601 (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 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 Statement of Cash Flows for the Three Months Ended March 31, 2022 Lamar Media Guarantor Non- Eliminations Lamar Media (unaudited) Cash flows from operating activities: Net cash provided by (used in) operating activities $ 44,116 $ 97,816 $ (2,500) $ (69,036) $ 70,396 Cash flows from investing activities: Acquisitions — (55,293) — — (55,293) Capital expenditures — (27,851) (908) — (28,759) Proceeds from disposition of assets and investments — 710 — — 710 Investment in subsidiaries (55,293) — — 55,293 — (Increase) decrease in intercompany notes receivable (6,090) — — 6,090 — Net cash (used in) provided by investing activities (61,383) (82,434) (908) 61,383 (83,342) Cash flows from financing activities: Proceeds received from revolving credit facility 165,000 — — — 165,000 Payment on revolving credit facility (50,000) — — — (50,000) Principal payments on long-term debt — (92) — — (92) Principal payments on financing leases — (333) — — (333) Intercompany loan (payments) proceeds — 94 5,996 (6,090) — Distributions to non-controlling interest — — (46) — (46) Dividends (to) from parent (122,047) (69,036) — 69,036 (122,047) Contributions from (to) parent 36,447 55,293 — (55,293) 36,447 Net cash provided by (used in) financing activities 29,400 (14,074) 5,950 7,653 28,929 Effect of exchange rate changes in cash and cash equivalents — — 107 — 107 Net decrease in cash and cash equivalents 12,133 1,308 2,649 — 16,090 Cash and cash equivalents at beginning of period 91,023 3,494 4,771 — 99,288 Cash and cash equivalents at end of period $ 103,156 $ 4,802 $ 7,420 $ — $ 115,378 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 senior credit facility term loans — — 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 |