Summarized Financial Information of Subsidiaries | Summarized Financial Information of Subsidiaries Separate condensed consolidating financial information for Lamar Media, subsidiary guarantors and non-guarantor subsidiaries are 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. Condensed Consolidating Balance Sheet as of December 31, 2022 Lamar Media Corp. Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Lamar Media Consolidated ASSETS Total current assets $ 39,829 $ 36,667 $ 287,556 $ — $ 364,052 Net property, plant and equipment — 1,483,395 16,304 — 1,499,699 Operating lease right of use assets — 1,252,414 19,217 — 1,271,631 Intangibles and goodwill, net — 3,214,284 16,991 — 3,231,275 Other assets 4,514,221 325,052 250,056 (4,997,514) 91,815 Total assets $ 4,554,050 $ 6,311,812 $ 590,124 $ (4,997,514) $ 6,458,472 LIABILITIES AND STOCKHOLDER'S EQUITY Current liabilities: Current maturities of long-term debt $ — $ 378 $ 249,407 $ — $ 249,785 Current operating lease liabilities — 198,320 7,518 — 205,838 Other current liabilities 23,360 222,871 15,314 — 261,545 Total current liabilities 23,360 421,569 272,239 — 717,168 Long-term debt 3,061,385 1,635 — — 3,063,020 Operating lease liabilities — 1,025,385 10,270 — 1,035,655 Other noncurrent liabilities 281,804 418,163 301,957 (546,796) 455,128 Total liabilities 3,366,549 1,866,752 584,466 (546,796) 5,270,971 Stockholder's equity 1,187,501 4,445,060 5,658 (4,450,718) 1,187,501 Total liabilities and stockholder's equity $ 4,554,050 $ 6,311,812 $ 590,124 $ (4,997,514) $ 6,458,472 Condensed Consolidating Balance Sheet as of December 31, 2021 Lamar Media Corp. Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Lamar Media Consolidated 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 Condensed Consolidating Statements of Income and Comprehensive Income for the Year Ended December 31, 2022 Lamar Media Corp. Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Lamar Media Consolidated Statement of Income Net revenues $ — $ 1,992,900 $ 41,789 $ (2,549) $ 2,032,140 Operating expenses (income) Direct advertising expenses (1) — 639,948 29,889 (2,549) 667,288 General and administrative expenses (1) — 343,188 7,435 — 350,623 Corporate expenses (1) — 99,392 2,606 — 101,998 Depreciation and amortization — 345,857 3,592 — 349,449 Gain on disposition of assets — (3,235) (12,486) — (15,721) — 1,425,150 31,036 (2,549) 1,453,637 Operating income — 567,750 10,753 — 578,503 Loss on debt extinguishment — — — — — Equity in (earnings) loss of subsidiaries (561,545) — — 561,545 — Interest expense (income), net 122,396 (531) 4,352 — 126,217 Equity in earnings of investee — (4,315) — — (4,315) Income (loss) before income tax expense 439,149 572,596 6,401 (561,545) 456,601 Income tax expense (2) — 10,970 6,482 — 17,452 Net income (loss) $ 439,149 $ 561,626 $ (81) $ (561,545) $ 439,149 Statement of Comprehensive Income Net income (loss) $ 439,149 $ 561,626 $ (81) $ (561,545) $ 439,149 Total other comprehensive loss, net of tax — — (1,514) — (1,514) Total comprehensive income (loss) $ 439,149 $ 561,626 $ (1,595) $ (561,545) $ 437,635 (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. Condensed Consolidating Statements of Income and Comprehensive Income for the Year Ended December 31, 2021 Lamar Media Corp. Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Lamar Media Consolidated Statement of Income Net revenues $ — $ 1,752,106 $ 37,055 $ (1,760) $ 1,787,401 Operating expenses (income) Direct advertising expenses (1) — 552,953 25,314 (1,760) 576,507 General and administrative expenses (1) — 322,278 4,358 — 326,636 Corporate expenses (1) — 91,479 1,595 — 93,074 Depreciation and amortization — 267,141 4,153 — 271,294 Gain on disposition of assets — (1,965) (150) — (2,115) — 1,231,886 35,270 (1,760) 1,265,396 Operating income — 520,220 1,785 — 522,005 Loss on debt extinguishment 21,604 — — — 21,604 Equity in (earnings) loss of subsidiaries (515,288) — — 515,288 — Interest expense (income), net 104,776 (44) 889 — 105,621 Equity in earnings of investee — (3,384) — — (3,384) Income (loss) before income tax expense (benefit) 388,908 523,648 896 (515,288) 398,164 Income tax expense (benefit) (2) — 9,556 (300) — 9,256 Net income (loss) $ 388,908 $ 514,092 $ 1,196 $ (515,288) $ 388,908 Statement of Comprehensive Income Net income (loss) $ 388,908 $ 514,092 $ 1,196 $ (515,288) $ 388,908 Total other comprehensive loss, net of tax — — (79) — (79) Total comprehensive income (loss) $ 388,908 $ 514,092 $ 1,117 $ (515,288) $ 388,829 (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. Condensed Consolidating Statements of Income and Comprehensive Income for the Year Ended December 31, 2020 Lamar Media Corp. Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Lamar Media Consolidated Statement of Income Net revenues $ — $ 1,536,534 $ 33,965 $ (1,643) $ 1,568,856 Operating expenses (income) Direct advertising expenses (1) — 533,803 25,501 (1,643) 557,661 General and administrative expenses (1) — 281,293 6,581 — 287,874 Corporate expenses (1) — 69,478 979 — 70,457 Depreciation and amortization — 249,299 1,997 — 251,296 (Gain) loss on disposition of assets — (9,036) 10 — (9,026) — 1,124,837 35,068 (1,643) 1,158,262 Operating income (loss) — 411,697 (1,103) — 410,594 Loss on debt extinguishment 25,235 — — — 25,235 Equity in (earnings) loss of subsidiaries (404,332) — — 404,332 — Interest expense (income), net 135,224 (175) 1,777 — 136,826 Income (loss) before income tax expense (benefit) 243,873 411,872 (2,880) (404,332) 248,533 Income tax expense (benefit) (2) — 5,203 (543) — 4,660 Net income (loss) $ 243,873 $ 406,669 $ (2,337) $ (404,332) $ 243,873 Statement of Comprehensive Income Net income (loss) $ 243,873 $ 406,669 $ (2,337) $ (404,332) $ 243,873 Total other comprehensive income, net of tax — — 249 — 249 Total comprehensive income (loss) $ 243,873 $ 406,669 $ (2,088) $ (404,332) $ 244,122 (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. Condensed Consolidating Statement of Cash Flows for the Year Ended December 31, 2022 Lamar Media Corp. Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Lamar Media Consolidated Cash flows from operating activities: Net cash provided by (used in) operating activities $ 586,773 $ 875,208 $ (20,112) $ (702,003) $ 739,866 Cash flows from investing activities: Capital expenditures — (162,515) (4,563) — (167,078) Acquisitions — (479,766) — — (479,766) Proceeds from disposition of assets and investments — 3,358 12,291 — 15,649 Investment in subsidiaries (479,766) — — 479,766 — Decrease (increase) in intercompany notes receivable 81,526 — — (81,526) — Decrease in notes receivable — 58 12,066 — 12,124 Net cash (used in) provided by investing activities (398,240) (638,865) 19,794 398,240 (619,071) Cash flows from financing activities: Proceeds received from revolving credit facility 445,000 — — — 445,000 Payment on revolving credit facility (575,000) — — — (575,000) Principal payments on long-term debt — (365) — — (365) Principal payments on financing leases — (1,331) — — (1,331) Proceeds received from senior credit facility term loans 350,000 — — — 350,000 Payment on accounts receivable securitization program — — (190,000) — (190,000) Proceeds received from accounts receivable securitization program — — 265,000 — 265,000 Debt issuance costs (1,347) — (236) — (1,583) Intercompany loan (payments) proceeds — (14,619) (66,907) 81,526 — Distributions to non-controlling interest — — (814) — (814) Dividends (to) from parent (518,753) (702,003) — 702,003 (518,753) Contributions from (to) parent 60,273 479,766 — (479,766) 60,273 Net cash (used in) provided by financing activities (239,827) (238,552) 7,043 303,763 (167,573) Effect of exchange rate changes in cash and cash equivalents — — (391) — (391) Net (decrease) increase in cash and cash equivalents (51,294) (2,209) 6,334 — (47,169) Cash and cash equivalents at beginning of period 91,023 3,494 4,771 — 99,288 Cash and cash equivalents at end of period $ 39,729 $ 1,285 $ 11,105 $ — $ 52,119 Condensed Consolidating Statement of Cash Flows for the Year Ended December 31, 2021 Lamar Media Corp. Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Lamar Media Consolidated Cash flows from operating activities: Net cash provided by (used in) operating activities $ 596,116 $ 849,072 $ (21,301) $ (708,341) $ 715,546 Cash flows from investing activities: Capital expenditures — (119,728) (6,362) — (126,090) Acquisitions — (312,257) — — (312,257) Payment for investments in equity securities — (30,000) (30,000) Proceeds from disposition of assets and investments — 6,480 — — 6,480 Investment in subsidiaries (342,257) — — 342,257 — Decrease (increase) in intercompany notes receivable 51,976 — — (51,976) — Decrease in notes receivable — 107 — — 107 Net cash (used in) provided by investing activities (290,281) (455,398) (6,362) 290,281 (461,760) Cash flows from financing activities: Proceeds received from revolving credit facility 200,000 — — — 200,000 Payment on revolving credit facility (25,000) — — — (25,000) Principal payments on long-term debt — (378) — — (378) Principal payments on financing leases — (1,331) — — (1,331) Proceeds received from note offering 550,000 — — — 550,000 Redemption of senior notes and senior subordinated notes (668,688) — — — (668,688) Proceeds received from accounts receivable securitization program — — 180,000 — 180,000 Payment on accounts receivable securitization program — — (127,500) — (127,500) Debt issuance costs (8,385) — (438) — (8,823) Intercompany loan (payments) proceeds — (24,119) (27,857) 51,976 — Distributions to non-controlling interest — — (601) — (601) Dividends (to) from parent (410,875) (708,341) — 708,341 (410,875) Contributions from (to) parent 37,548 342,257 — (342,257) 37,548 Net cash (used in) provided by financing activities (325,400) (391,912) 23,604 418,060 (275,648) Effect of exchange rate changes in cash and cash equivalents — — 81 — 81 Net (decrease) increase in cash and cash equivalents (19,565) 1,762 (3,978) — (21,781) Cash and cash equivalents at beginning of period 110,588 1,732 8,749 — 121,069 Cash and cash equivalents at end of period $ 91,023 $ 3,494 $ 4,771 $ — $ 99,288 Condensed Consolidating Statement of Cash Flows for the Year Ended December 31, 2020 Lamar Media Corp. Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Lamar Media Consolidated Cash flows from operating activities: Net cash provided by (used in) operating activities $ 495,872 $ 668,673 $ (5,639) $ (619,877) $ 539,029 Cash flows from investing activities: Acquisitions 577 (46,161) — — (45,584) Capital expenditures — (56,772) (5,500) — (62,272) Proceeds from disposition of assets and investments — 10,968 — — 10,968 Investment in subsidiaries (46,161) — — 46,161 — (Increase) decrease in intercompany notes receivable (60,183) — — 60,183 — Net cash (used in) provided by investing activities (105,767) (91,965) (5,500) 106,344 (96,888) Cash flows from financing activities: Proceeds received from revolving credit facility 725,000 — — — 725,000 Payment on revolving credit facility (875,000) — — — (875,000) Principal payments on long-term debt — (9,112) — — (9,112) Borrowings on long-term debt 8,750 8,750 Proceeds received from senior credit facility term loans 598,500 — — — 598,500 Payments on senior credit facility term loans (978,097) — — — (978,097) Proceeds received from accounts receivable securitization program — — 122,500 — 122,500 Payment on accounts receivable securitization program — — (175,000) — (175,000) Debt issuance costs (32,950) — — — (32,950) Proceeds received from note offering 1,549,250 — — — 1,549,250 Redemption of senior notes and senior subordinated notes (1,058,596) — — — (1,058,596) Intercompany loan (payments) proceeds — (9,176) 69,359 (60,183) — Distributions to non-controlling interest — — (1,509) — (1,509) Contributions from (to) parent 41,628 46,161 — (46,161) 41,628 Dividends (to) from parent (262,437) (619,877) — 619,877 (262,437) Net cash (used in) provided by financing activities (292,702) (583,254) 15,350 513,533 (347,073) Effect of exchange rate changes in cash and cash equivalents — — 313 — 313 Net increase (decrease) in cash and cash equivalents 97,403 (6,546) 4,524 — 95,381 Cash and cash equivalents at beginning of period 13,185 8,278 4,225 — 25,688 Cash and cash equivalents at end of period $ 110,588 $ 1,732 $ 8,749 $ — $ 121,069 |