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, 2022 Lamar Guarantor Non- Eliminations Lamar Media (unaudited) ASSETS Total current assets $ 71,880 $ 58,903 $ 308,803 $ — $ 439,586 Net property, plant and equipment — 1,361,206 16,241 — 1,377,447 Operating lease right of use assets — 1,221,285 23,107 — 1,244,392 Intangibles and goodwill, net — 3,086,061 17,151 — 3,103,212 Other assets 4,453,353 341,254 251,459 (4,945,409) 100,657 Total assets $ 4,525,233 $ 6,068,709 $ 616,761 $ (4,945,409) $ 6,265,294 LIABILITIES AND STOCKHOLDER'S EQUITY Current liabilities: Current maturities of long-term debt $ — $ 368 $ 239,328 $ — $ 239,696 Current operating lease liabilities — 172,062 7,629 — 179,691 Other current liabilities 22,190 224,804 16,602 — 263,596 Total current liabilities 22,190 397,234 263,559 — 682,983 Long-term debt 2,999,639 1,828 — — 3,001,467 Operating lease liabilities — 997,889 14,540 — 1,012,429 Other noncurrent liabilities 271,652 300,693 335,051 (570,733) 336,663 Total liabilities 3,293,481 1,697,644 613,150 (570,733) 5,033,542 Stockholder's equity 1,231,752 4,371,065 3,611 (4,374,676) 1,231,752 Total liabilities and stockholder's equity $ 4,525,233 $ 6,068,709 $ 616,761 $ (4,945,409) $ 6,265,294 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 Six Months Ended June 30, 2022 Lamar Media Guarantor Non- Eliminations Lamar Media Statement of Income (unaudited) Net revenues $ — $ 950,116 $ 19,306 $ (182) $ 969,240 Operating expenses (income) Direct advertising expenses (1) — 310,004 14,673 (182) 324,495 General and administrative expenses (1) — 170,158 3,584 — 173,742 Corporate expenses (1) — 47,689 1,668 — 49,357 Depreciation and amortization — 134,591 1,786 — 136,377 Gain on disposition of assets — (1,937) — — (1,937) — 660,505 21,711 (182) 682,034 Operating income (loss) — 289,611 (2,405) — 287,206 Equity in (earnings) loss of subsidiaries (281,394) — — 281,394 — Interest expense (income), net 54,792 (100) 1,093 — 55,785 Equity in earnings of investee — (1,101) — — (1,101) Income (loss) before income tax expense (benefit) 226,602 290,812 (3,498) (281,394) 232,522 Income tax expense (benefit) (2) — 6,145 (225) — 5,920 Net income (loss) $ 226,602 $ 284,667 $ (3,273) $ (281,394) $ 226,602 Statement of Comprehensive Income Net income (loss) $ 226,602 $ 284,667 $ (3,273) $ (281,394) $ 226,602 Total other comprehensive loss, net of tax — — (369) — (369) Total comprehensive income (loss) $ 226,602 $ 284,667 $ (3,642) $ (281,394) $ 226,233 (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 Statement of Cash Flows for the Six Months Ended June 30, 2022 Lamar Media Guarantor Non- Eliminations Lamar Media (unaudited) Cash flows from operating activities: Net cash provided by (used in) operating activities $ 201,763 $ 364,272 $ (33,150) $ (253,565) $ 279,320 Cash flows from investing activities: Acquisitions — (234,292) — — (234,292) Capital expenditures — (73,562) (2,240) — (75,802) Proceeds from disposition of assets and investments — 1,716 — — 1,716 Investment in subsidiaries (234,292) — — 234,292 — Decrease (increase) in intercompany notes receivable 56,117 — — (56,117) — Net cash (used in) provided by investing activities (178,175) (306,138) (2,240) 178,175 (308,378) Cash flows from financing activities: Proceeds received from revolving credit facility 400,000 — — — 400,000 Payment on revolving credit facility (240,000) — — — (240,000) Principal payments on long-term debt — (182) — — (182) Principal payments on financing leases — (666) — — (666) Proceeds received from accounts receivable securitization program — — 65,000 — 65,000 Debt issuance costs — — (200) — (200) Intercompany loan (payments) proceeds — (33,387) (22,730) 56,117 — Distributions to non-controlling interest — — (98) — (98) Dividends (to) from parent (243,856) (253,565) — 253,565 (243,856) Contributions from (to) parent 41,029 234,292 — (234,292) 41,029 Net cash (used in) provided by financing activities (42,827) (53,508) 41,972 75,390 21,027 Effect of exchange rate changes in cash and cash equivalents — — (71) — (71) Net (decrease) increase in cash and cash equivalents (19,239) 4,626 6,511 — (8,102) Cash and cash equivalents at beginning of period 91,023 3,494 4,771 — 99,288 Cash and cash equivalents at end of period $ 71,784 $ 8,120 $ 11,282 $ — $ 91,186 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 Payment on accounts receivable securitization program — — (32,500) — (32,500) Proceeds received from accounts receivable securitization program — — 32,500 — 32,500 Redemption of senior notes (668,688) — — — (668,688) 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 |