Summarized Financial Information of Subsidiaries | Summarized Financial Information of Subsidiaries Separate 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, 2024 Lamar Guarantor Non- Eliminations Lamar Media (unaudited) ASSETS Total current assets $ 27,664 $ 45,183 $ 302,729 $ — $ 375,576 Net property, plant and equipment — 1,542,340 15,691 — 1,558,031 Operating lease right of use assets — 1,270,193 32,436 — 1,302,629 Intangibles and goodwill, net — 3,157,772 16,909 — 3,174,681 Other assets 4,619,892 344,234 235,405 (5,102,123) 97,408 Total assets $ 4,647,556 $ 6,359,722 $ 603,170 $ (5,102,123) $ 6,508,325 LIABILITIES AND STOCKHOLDER'S EQUITY Current liabilities: Current maturities of long-term debt $ 350,000 $ 402 $ 235,361 $ — $ 585,763 Current operating lease liabilities — 167,509 7,446 — 174,955 Other current liabilities 33,531 176,596 11,807 — 221,934 Total current liabilities 383,531 344,507 254,614 — 982,652 Long-term debt 2,814,441 1,132 — — 2,815,573 Operating lease liabilities — 1,042,549 23,509 — 1,066,058 Other noncurrent liabilities 273,958 422,941 342,381 (572,092) 467,188 Total liabilities 3,471,930 1,811,129 620,504 (572,092) 5,331,471 Stockholder's equity 1,175,626 4,548,593 (17,334) (4,530,031) 1,176,854 Total liabilities and stockholder's equity $ 4,647,556 $ 6,359,722 $ 603,170 $ (5,102,123) $ 6,508,325 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, 2023 Lamar Media Guarantor Non- Eliminations Lamar Media ASSETS Total current assets $ 33,875 $ 28,905 $ 309,906 $ — $ 372,686 Net property, plant and equipment — 1,548,946 17,524 — 1,566,470 Operating lease right of use assets — 1,281,503 33,930 — 1,315,433 Intangibles and goodwill, net — 3,179,107 16,979 — 3,196,086 Other assets 4,596,516 349,680 249,662 (5,099,653) 96,205 Total assets $ 4,630,391 $ 6,388,141 $ 628,001 $ (5,099,653) $ 6,546,880 LIABILITIES AND STOCKHOLDER'S EQUITY Current liabilities: Current maturities of long-term debt $ — $ 398 $ 249,620 $ — $ 250,018 Current operating lease liabilities — 202,992 7,576 — 210,568 Other current liabilities 45,225 184,018 14,337 — 243,580 Total current liabilities 45,225 387,408 271,533 — 704,166 Long-term debt 3,089,874 1,235 — — 3,091,109 Operating lease liabilities — 1,050,330 24,955 — 1,075,285 Other noncurrent liabilities 285,929 424,532 343,253 (587,171) 466,543 Total liabilities 3,421,028 1,863,505 639,741 (587,171) 5,337,103 Stockholder's equity 1,209,363 4,524,636 (11,740) (4,512,482) 1,209,777 Total liabilities and stockholder's equity $ 4,630,391 $ 6,388,141 $ 628,001 $ (5,099,653) $ 6,546,880 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, 2024 Lamar Media Guarantor Non- Eliminations Lamar Media Statement of Income (unaudited) Net revenues $ — $ 487,788 $ 11,023 $ (661) $ 498,150 Operating expenses (income) Direct advertising expenses (1) — 168,246 8,060 (661) 175,645 General and administrative expenses (1) — 86,709 2,452 — 89,161 Corporate expenses (1) — 35,067 499 — 35,566 Depreciation and amortization — 74,309 919 — 75,228 Gain on disposition of assets — (2,188) — — (2,188) — 362,143 11,930 (661) 373,412 Operating income (loss) — 125,645 (907) — 124,738 Equity in (earnings) loss of subsidiaries (118,866) — — 118,866 — Interest expense (income), net 40,504 (369) 3,885 — 44,020 Equity in loss of investee — 559 — — 559 Income (loss) before income tax expense 78,362 125,455 (4,792) (118,866) 80,159 Income tax expense (2) — 1,407 115 — 1,522 Net income (loss) 78,362 124,048 (4,907) (118,866) 78,637 Net income attributable to non-controlling interest — 88 187 — 275 Net income (loss) attributable to controlling interest $ 78,362 $ 123,960 $ (5,094) $ (118,866) $ 78,362 Statement of Comprehensive Income Net income (loss) $ 78,362 $ 124,048 $ (4,907) $ (118,866) $ 78,637 Total other comprehensive loss, net of tax — — (392) — (392) Total comprehensive income (loss) 78,362 124,048 (5,299) (118,866) 78,245 Net income attributable to non-controlling interest — 88 187 — 275 Comprehensive income (loss) attributable to controlling interest $ 78,362 $ 123,960 $ (5,486) $ (118,866) $ 77,970 (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 Three Months Ended March 31, 2023 Lamar Media Guarantor Non- Eliminations Lamar Media Statement of Income (unaudited) Net revenues $ — $ 462,493 $ 9,395 $ (556) $ 471,332 Operating expenses (income) Direct advertising expenses (1) — 161,503 7,485 (556) 168,432 General and administrative expenses (1) — 82,724 2,411 — 85,135 Corporate expenses (1) — 27,992 399 — 28,391 Depreciation and amortization — 72,277 848 — 73,125 Gain on disposition of assets — (2,688) — — (2,688) — 341,808 11,143 (556) 352,395 Operating income (loss) — 120,685 (1,748) — 118,937 Equity in (earnings) loss of subsidiaries (114,235) — — 114,235 — Loss on extinguishment of debt — — 3,381 — 3,381 Interest expense (income), net 38,058 (456) — — 37,602 Equity in earnings of investee — (178) — — (178) Income (loss) before income tax expense 76,177 121,319 (5,129) (114,235) 78,132 Income tax expense (2) — 1,707 91 — 1,798 Net income (loss) 76,177 119,612 (5,220) (114,235) 76,334 Net income attributable to non-controlling interest — 20 137 — 157 Net income (loss) attributable to controlling interest $ 76,177 $ 119,592 $ (5,357) $ (114,235) $ 76,177 Statement of Comprehensive Income Net income (loss) $ 76,177 $ 119,612 $ (5,220) $ (114,235) $ 76,334 Total other comprehensive loss, net of tax — — (2) — (2) Total comprehensive income (loss) 76,177 119,612 (5,222) (114,235) 76,332 Net income attributable to non-controlling interest — 20 137 — 157 Comprehensive income (loss) attributable to controlling interest $ 76,177 $ 119,592 $ (5,359) $ (114,235) $ 76,175 (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, 2024 Lamar Media Guarantor Non- Eliminations Lamar Media (unaudited) Cash flows from operating activities: Net cash provided by (used in) operating activities $ 67,438 $ 142,272 $ (662) $ (119,190) $ 89,858 Cash flows from investing activities: Acquisitions — (18,265) — — (18,265) Capital expenditures — (30,114) 632 — (29,482) Proceeds from disposition of assets and investments — 2,731 — — 2,731 Investment in subsidiaries (18,265) — — 18,265 — (Increase) decrease in intercompany notes receivable (17,695) — — 17,695 — Net cash (used in) provided by investing activities (35,960) (45,648) 632 35,960 (45,016) Cash flows from financing activities: Proceeds received from revolving credit facility 143,000 — — — 143,000 Payment on revolving credit facility (70,000) — — — (70,000) Principal payments on long-term debt — (98) — — (98) Principal payments on financing leases — (333) — — (333) Payment on accounts receivable securitization program — — (21,200) — (21,200) Proceeds received from accounts receivable securitization program — — 6,900 — 6,900 Debt issuance costs — — (23) — (23) Intercompany loan (payments) proceeds — 4,358 13,337 (17,695) — Distributions to non-controlling interest — (184) (295) — (479) Dividends (to) from parent (138,369) (119,190) — 119,190 (138,369) Contributions from (to) parent 27,680 18,265 — (18,265) 27,680 Net cash (used in) provided by financing activities (37,689) (97,182) (1,281) 83,230 (52,922) Effect of exchange rate changes in cash and cash equivalents — — (120) — (120) Net decrease in cash and cash equivalents (6,211) (558) (1,431) — (8,200) Cash and cash equivalents at beginning of period 33,772 720 9,613 — 44,105 Cash and cash equivalents at end of period $ 27,561 $ 162 $ 8,182 $ — $ 35,905 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, 2023 Lamar Media Guarantor Non- Eliminations Lamar Media (unaudited) Cash flows from operating activities: Net cash provided by (used in) operating activities $ 56,096 $ 100,431 $ 13,954 $ (81,100) $ 89,381 Cash flows from investing activities: Acquisitions — (13,627) — — (13,627) Capital expenditures — (40,952) (1,333) — (42,285) Proceeds from disposition of assets and investments — 3,248 — — 3,248 Investment in subsidiaries (13,627) — — 13,627 — (Increase) decrease in intercompany notes receivable (17,895) — — 17,895 — Net cash (used in) provided by investing activities (31,522) (51,331) (1,333) 31,522 (52,664) Cash flows from financing activities: Proceeds received from revolving credit facility 90,000 — — — 90,000 Payment on revolving credit facility (20,000) — — — (20,000) Principal payments on long-term debt — (93) — — (93) Principal payments on financing leases — (333) — — (333) Payment on accounts receivable securitization program — — (25,000) — (25,000) Proceeds received from accounts receivable securitization program — — 9,800 — 9,800 Debt issuance costs — — (25) — (25) Intercompany loan proceeds (payments) — 18,499 (604) (17,895) — Distributions to non-controlling interest — (110) (104) — (214) Dividends (to) from parent (133,406) (81,100) — 81,100 (133,406) Contributions from (to) parent 23,447 13,627 — (13,627) 23,447 Net cash (used in) provided by financing activities (39,959) (49,510) (15,933) 49,578 (55,824) Effect of exchange rate changes in cash and cash equivalents — — 10 — 10 Net decrease in cash and cash equivalents (15,385) (410) (3,302) — (19,097) Cash and cash equivalents at beginning of period 39,729 1,285 11,105 — 52,119 Cash and cash equivalents at end of period $ 24,344 $ 875 $ 7,803 $ — $ 33,022 |