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, 2022 Lamar Guarantor Non- Eliminations Lamar Media (unaudited) ASSETS Total current assets $ 68,868 $ 36,412 $ 299,241 $ — $ 404,521 Net property, plant and equipment — 1,383,688 15,546 — 1,399,234 Operating lease right of use assets — 1,215,315 20,886 — 1,236,201 Intangibles and goodwill, net — 3,103,512 16,973 — 3,120,485 Other assets 4,464,953 337,622 212,185 (4,913,425) 101,335 Total assets $ 4,533,821 $ 6,076,549 $ 564,831 $ (4,913,425) $ 6,261,776 LIABILITIES AND STOCKHOLDER'S EQUITY Current liabilities: Current maturities of long-term debt $ — $ 373 $ 199,349 $ — $ 199,722 Current operating lease liabilities — 172,713 7,394 — 180,107 Other current liabilities 22,696 220,083 12,563 — 255,342 Total current liabilities 22,696 393,169 219,306 — 635,171 Long-term debt 3,014,831 1,732 — — 3,016,563 Operating lease liabilities — 996,306 11,682 — 1,007,988 Other noncurrent liabilities 230,094 301,228 332,061 (527,529) 335,854 Total liabilities 3,267,621 1,692,435 563,049 (527,529) 4,995,576 Stockholder's equity 1,266,200 4,384,114 1,782 (4,385,896) 1,266,200 Total liabilities and stockholder's equity $ 4,533,821 $ 6,076,549 $ 564,831 $ (4,913,425) $ 6,261,776 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 Nine Months Ended September 30, 2022 Lamar Media Guarantor Non- Eliminations Lamar Media Statement of Income (unaudited) Net revenues $ — $ 1,466,109 $ 30,776 $ (255) $ 1,496,630 Operating expenses (income) Direct advertising expenses (1) — 471,633 22,085 (255) 493,463 General and administrative expenses (1) — 255,546 5,377 — 260,923 Corporate expenses (1) — 71,499 2,195 — 73,694 Depreciation and amortization — 199,623 2,587 — 202,210 Gain on disposition of assets — (1,990) — — (1,990) — 996,311 32,244 (255) 1,028,300 Operating income (loss) — 469,798 (1,468) — 468,330 Equity in (earnings) loss of subsidiaries (459,799) — — 459,799 — Interest expense (income), net 86,872 (132) 2,342 — 89,082 Equity in earnings of investee — (2,655) — — (2,655) Income (loss) before income tax expense (benefit) 372,927 472,585 (3,810) (459,799) 381,903 Income tax expense (benefit) (2) — 9,085 (109) — 8,976 Net income (loss) $ 372,927 $ 463,500 $ (3,701) $ (459,799) $ 372,927 Statement of Comprehensive Income Net income (loss) $ 372,927 $ 463,500 $ (3,701) $ (459,799) $ 372,927 Total other comprehensive loss, net of tax — — (1,770) — (1,770) Total comprehensive income (loss) $ 372,927 $ 463,500 $ (5,471) $ (459,799) $ 371,157 (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 Statement of Cash Flows for the Nine Months Ended September 30, 2022 Lamar Media Guarantor Non- Eliminations Lamar Media (unaudited) Cash flows from operating activities: Net cash provided by (used in) operating activities $ 391,078 $ 611,985 $ (30,726) $ (472,917) $ 499,420 Cash flows from investing activities: Acquisitions — (287,860) — — (287,860) Capital expenditures — (113,736) (3,072) — (116,808) Proceeds from disposition of assets and investments — 2,146 — — 2,146 Decrease in notes receivable — 58 — — 58 Investment in subsidiaries (287,860) — — 287,860 — Decrease (increase) in intercompany notes receivable 14,158 — — (14,158) — Net cash (used in) provided by investing activities (273,702) (399,392) (3,072) 273,702 (402,464) Cash flows from financing activities: Proceeds received from revolving credit facility 400,000 — — — 400,000 Payment on revolving credit facility (575,000) — — — (575,000) Principal payments on long-term debt — (273) — — (273) Principal payments on financing leases — (998) — — (998) Proceeds received from senior credit facility term loans 350,000 — — — 350,000 Payment on accounts receivable securitization program — — (115,000) — (115,000) Proceeds received from accounts receivable securitization program — — 140,000 — 140,000 Debt issuance costs (1,328) — (236) — (1,564) Intercompany loan (payments) proceeds — (28,204) 14,046 14,158 — Distributions to non-controlling interest — — (1,019) — (1,019) Dividends (to) from parent (366,015) (472,917) — 472,917 (366,015) Contributions from (to) parent 52,712 287,860 — (287,860) 52,712 Net cash (used in) provided by financing activities (139,631) (214,532) 37,791 199,215 (117,157) Effect of exchange rate changes in cash and cash equivalents — — (232) — (232) Net (decrease) increase in cash and cash equivalents (22,255) (1,939) 3,761 — (20,433) Cash and cash equivalents at beginning of period 91,023 3,494 4,771 — 99,288 Cash and cash equivalents at end of period $ 68,768 $ 1,555 $ 8,532 $ — $ 78,855 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 Investment in subsidiaries (107,593) — — 107,593 — Decrease (increase) in intercompany notes receivable 53,515 — — (53,515) — Decrease in notes receivable — 107 — — 107 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 Payment on accounts receivable securitization program — — (67,500) — (67,500) Proceeds received from accounts receivable securitization program — — 120,000 — 120,000 Redemption of senior notes (668,688) — — — (668,688) 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 |