GUARANTOR SUBSIDIARIES | GUARANTOR SUBSIDIARIES The Company and certain of the Company’s direct and indirect wholly-owned domestic subsidiaries (the “Guarantor Subsidiaries”) fully and unconditionally guarantee on a joint and several basis certain of the outstanding indebtedness of Clear Channel Worldwide Holdings, Inc. ("CCWH" or the “Subsidiary Issuer”). The following consolidating schedules present financial information on a combined basis in conformity with the SEC’s Regulation S-X Rule 3-10(d): (In thousands) September 30, 2016 Parent Subsidiary Guarantor Non-Guarantor Company Issuer Subsidiaries Subsidiaries Eliminations Consolidated Cash and cash equivalents $ 185,066 $ — $ 55,102 $ 154,156 $ — $ 394,324 Accounts receivable, net of allowance — — 182,295 445,560 — 627,855 Intercompany receivables — 476,481 2,466,623 3,456 (2,946,560 ) — Prepaid expenses 2,935 3,433 63,768 66,387 — 136,523 Assets held for sale — — 55,184 — — 55,184 Other current assets (1,166 ) 1,168 34,501 34,442 — 68,945 Total Current Assets 186,835 481,082 2,857,473 704,001 (2,946,560 ) 1,282,831 Structures, net — — 760,291 494,104 — 1,254,395 Other property, plant and equipment, net — — 119,069 119,860 — 238,929 Indefinite-lived intangibles — — 951,439 9,755 — 961,194 Other intangibles, net — — 261,229 50,590 — 311,819 Goodwill — — 505,478 233,160 — 738,638 Due from iHeartCommunications 769,465 — — — — 769,465 Intercompany notes receivable 182,026 5,092,747 — — (5,274,773 ) — Other assets 188,193 235,996 1,104,268 64,060 (1,474,192 ) 118,325 Total Assets $ 1,326,519 $ 5,809,825 $ 6,559,247 $ 1,675,530 $ (9,695,525 ) $ 5,675,596 Accounts payable $ — $ — $ 7,175 $ 63,956 $ — $ 71,131 Intercompany payable 2,466,623 — 479,937 — (2,946,560 ) — Accrued expenses 1,521 — 82,004 402,277 — 485,802 Deferred income — — 41,712 58,455 — 100,167 Current portion of long-term debt — — 86 9,576 — 9,662 Total Current Liabilities 2,468,144 — 610,914 534,264 (2,946,560 ) 666,762 Long-term debt — 4,884,129 1,734 222,408 — 5,108,271 Intercompany notes payable — — 5,027,695 247,078 (5,274,773 ) — Deferred tax liability 772 1,367 633,610 2,288 — 638,037 Other long-term liabilities 1,493 — 128,082 127,974 — 257,549 Total shareholders' equity (deficit) (1,143,890 ) 924,329 157,212 541,518 (1,474,192 ) (995,023 ) Total Liabilities and Shareholders' Equity (Deficit) $ 1,326,519 $ 5,809,825 $ 6,559,247 $ 1,675,530 $ (9,695,525 ) $ 5,675,596 (In thousands) December 31, 2015 Parent Subsidiary Guarantor Non-Guarantor Company Issuer Subsidiaries Subsidiaries Eliminations Consolidated Cash and cash equivalents $ 218,701 $ — $ 18,455 $ 175,587 $ — $ 412,743 Accounts receivable, net of allowance — — 210,252 487,331 — 697,583 Intercompany receivables — 461,549 1,921,025 8,003 (2,390,577 ) — Prepaid expenses 1,423 3,433 62,039 60,835 — 127,730 Assets held for sale — — 295,075 — — 295,075 Other current assets — — 1,823 32,743 — 34,566 Total Current Assets 220,124 464,982 2,508,669 764,499 (2,390,577 ) 1,567,697 Structures, net — — 868,586 523,294 — 1,391,880 Other property, plant and equipment, net — — 129,339 106,767 — 236,106 Indefinite-lived intangibles — — 962,074 9,253 — 971,327 Other intangibles, net — — 272,307 70,557 — 342,864 Goodwill — — 522,750 235,825 — 758,575 Due from iHeartCommunications 930,799 — — — — 930,799 Intercompany notes receivable 182,026 5,107,392 — — (5,289,418 ) — Other assets 78,341 307,054 1,214,311 45,393 (1,537,559 ) 107,540 Total Assets $ 1,411,290 $ 5,879,428 $ 6,478,036 $ 1,755,588 $ (9,217,554 ) $ 6,306,788 Accounts payable $ — $ — $ 12,124 $ 88,086 $ — $ 100,210 Intercompany payable 1,915,287 — 475,290 — (2,390,577 ) — Accrued expenses 953 (707 ) 108,480 398,939 — 507,665 Dividends payable 217,017 — — — — 217,017 Deferred income — — 37,471 53,940 — 91,411 Current portion of long-term debt — — 65 4,245 — 4,310 Total Current Liabilities 2,133,257 (707 ) 633,430 545,210 (2,390,577 ) 920,613 Long-term debt — 4,877,578 1,014 227,921 — 5,106,513 Intercompany notes payable — — 5,032,499 256,919 (5,289,418 ) — Deferred tax liability 772 1,367 599,541 7,230 — 608,910 Other long-term liabilities 1,587 — 133,227 105,605 — 240,419 Total shareholders' equity (deficit) (724,326 ) 1,001,190 78,325 612,703 (1,537,559 ) (569,667 ) Total Liabilities and Shareholders' Equity (Deficit) $ 1,411,290 $ 5,879,428 $ 6,478,036 $ 1,755,588 $ (9,217,554 ) $ 6,306,788 (In thousands) Three Months Ended September 30, 2016 Parent Subsidiary Guarantor Non-Guarantor Company Issuer Subsidiaries Subsidiaries Eliminations Consolidated Revenue $ — $ — $ 287,526 $ 385,531 $ — $ 673,057 Operating expenses: Direct operating expenses — — 122,893 243,193 — 366,086 Selling, general and administrative expenses — — 46,946 79,218 — 126,164 Corporate expenses 3,400 — 13,884 10,774 — 28,058 Depreciation and amortization — — 45,525 40,255 — 85,780 Impairment charges — — — 7,274 — 7,274 Other operating income (expense), net (108 ) — 3,319 (2,116 ) — 1,095 Operating income (loss) (3,508 ) — 61,597 2,701 — 60,790 Interest (income) expense, net (236 ) 88,972 (639 ) 5,216 — 93,313 Interest income on Due from iHeartCommunications 12,429 — — — — 12,429 Intercompany interest income 4,034 85,410 12,920 — (102,364 ) — Intercompany interest expense 12,429 — 89,444 491 (102,364 ) — Equity in loss of nonconsolidated affiliates (31,335 ) (27,115 ) (30,183 ) (833 ) 88,739 (727 ) Other income (expense), net 668 — (907 ) (6,285 ) — (6,524 ) Loss before income taxes (29,905 ) (30,677 ) (45,378 ) (10,124 ) 88,739 (27,345 ) Income tax benefit (expense) (1,166 ) 1,168 14,043 (10,442 ) — 3,603 Consolidated net loss (31,071 ) (29,509 ) (31,335 ) (20,566 ) 88,739 (23,742 ) Less amount attributable to noncontrolling interest — — — 7,329 — 7,329 Net loss attributable to the Company $ (31,071 ) $ (29,509 ) $ (31,335 ) $ (27,895 ) $ 88,739 $ (31,071 ) Other comprehensive income (loss), net of tax: Foreign currency translation adjustments — — (5,714 ) 12,928 — 7,214 Unrealized holding loss on marketable securities — — — (290 ) — (290 ) Other adjustments to comprehensive income — — (2 ) 195 — 193 Equity in subsidiary comprehensive income 6,542 9,528 9,276 — (25,346 ) — Comprehensive loss (24,529 ) (19,981 ) (27,775 ) (15,062 ) 63,393 (23,954 ) Less amount attributable to noncontrolling interest — — (2,982 ) 3,557 — 575 Comprehensive loss attributable to the Company $ (24,529 ) $ (19,981 ) $ (24,793 ) $ (18,619 ) $ 63,393 $ (24,529 ) (In thousands) Three Months Ended September 30, 2015 Parent Subsidiary Guarantor Non-Guarantor Company Issuer Subsidiaries Subsidiaries Eliminations Consolidated Revenue $ — $ — $ 311,096 $ 385,181 $ — $ 696,277 Operating expenses: Direct operating expenses — — 127,922 244,794 — 372,716 Selling, general and administrative expenses — — 51,238 81,321 — 132,559 Corporate expenses 3,122 — 13,848 11,377 — 28,347 Depreciation and amortization — — 48,402 44,638 — 93,040 Impairment charges — — 21,631 — — 21,631 Other operating income (expense), net (121 ) — 996 4,154 — 5,029 Operating income (loss) (3,243 ) — 49,051 7,205 — 53,013 Interest expense, net 2 88,084 232 (230 ) — 88,088 Interest income on Due from iHeartCommunications 15,630 — — — — 15,630 Intercompany interest income 4,021 85,147 15,802 — (104,970 ) — Intercompany interest expense 15,630 — 89,168 172 (104,970 ) — Equity in loss of nonconsolidated affiliates (23,425 ) (16,699 ) (19,030 ) (1,150 ) 59,492 (812 ) Other income (expense), net 356 — (734 ) (17,364 ) — (17,742 ) Loss before income taxes (22,293 ) (19,636 ) (44,311 ) (11,251 ) 59,492 (37,999 ) Income tax benefit (expense) (288 ) 489 20,886 1,710 — 22,797 Consolidated net loss (22,581 ) (19,147 ) (23,425 ) (9,541 ) 59,492 (15,202 ) Less amount attributable to noncontrolling interest — — — 7,379 — 7,379 Net loss attributable to the Company $ (22,581 ) $ (19,147 ) $ (23,425 ) $ (16,920 ) $ 59,492 $ (22,581 ) Other comprehensive income (loss), net of tax: Foreign currency translation adjustments — — (9,038 ) (12,278 ) — (21,316 ) Unrealized holding loss on marketable securities — — — (149 ) — (149 ) Equity in subsidiary comprehensive loss (14,342 ) (3,769 ) (5,304 ) — 23,415 — Comprehensive loss (36,923 ) (22,916 ) (37,767 ) (29,347 ) 82,907 (44,046 ) Less amount attributable to noncontrolling interest — — — (7,123 ) — (7,123 ) Comprehensive loss attributable to the Company $ (36,923 ) $ (22,916 ) $ (37,767 ) $ (22,224 ) $ 82,907 $ (36,923 ) (In thousands) Nine Months Ended September 30, 2016 Parent Subsidiary Guarantor Non-Guarantor Company Issuer Subsidiaries Subsidiaries Eliminations Consolidated Revenue $ — $ — $ 833,840 $ 1,142,084 $ — $ 1,975,924 Operating expenses: Direct operating expenses — — 365,478 710,363 — 1,075,841 Selling, general and administrative expenses — — 146,347 242,185 — 388,532 Corporate expenses 9,822 — 44,946 31,181 — 85,949 Depreciation and amortization — — 134,763 123,386 — 258,149 Impairment charges — — — 7,274 — 7,274 Other operating income (expense), net (312 ) — 291,168 (64,371 ) — 226,485 Operating income (loss) (10,134 ) — 433,474 (36,676 ) — 386,664 Interest (income) expense, net (886 ) 265,091 557 17,074 — 281,836 Interest income on Due from iHeartCommunications 36,433 — — — — 36,433 Intercompany interest income 12,102 256,289 37,944 — (306,335 ) — Intercompany interest expense 36,433 — 268,391 1,511 (306,335 ) — Equity in earnings (loss) of nonconsolidated affiliates 36,647 (144,270 ) (153,409 ) (2,166 ) 261,824 (1,374 ) Other income (expense), net 2,373 — (1,916 ) (46,655 ) — (46,198 ) Income (loss) before income taxes 41,874 (153,072 ) 47,145 (104,082 ) 261,824 93,689 Income tax benefit (expense) (1,944 ) 3,078 (10,498 ) (28,233 ) — (37,597 ) Consolidated net income (loss) 39,930 (149,994 ) 36,647 (132,315 ) 261,824 56,092 Less amount attributable to noncontrolling interest — — — 16,162 — 16,162 Net income (loss) attributable to the Company $ 39,930 $ (149,994 ) $ 36,647 $ (148,477 ) $ 261,824 $ 39,930 Other comprehensive income (loss), net of tax: Foreign currency translation adjustments — — (8,761 ) 52,345 — 43,584 Unrealized holding loss on marketable securities — — — (635 ) — (635 ) Reclassification adjustments — — 662 32,161 — 32,823 Other adjustments to comprehensive income — — — (3,551 ) — (3,551 ) Equity in subsidiary comprehensive income 73,205 73,133 79,000 — (225,338 ) — Comprehensive income (loss) 113,135 (76,861 ) 107,548 (68,157 ) 36,486 112,151 Less amount attributable to noncontrolling interest — — (2,304 ) 1,320 — (984 ) Comprehensive income (loss) attributable to the Company $ 113,135 $ (76,861 ) $ 109,852 $ (69,477 ) $ 36,486 $ 113,135 (In thousands) Nine Months Ended September 30, 2015 Parent Subsidiary Guarantor Non-Guarantor Company Issuer Subsidiaries Subsidiaries Eliminations Consolidated Revenue $ — $ — $ 869,722 $ 1,164,417 $ — $ 2,034,139 Operating expenses: Direct operating expenses — — 377,936 730,093 — 1,108,029 Selling, general and administrative expenses — — 147,196 245,015 — 392,211 Corporate expenses 9,614 — 43,355 34,285 — 87,254 Depreciation and amortization — — 146,090 134,449 — 280,539 Impairment charges — — 21,631 — — 21,631 Other operating income (expense), net (341 ) — (5,959 ) 6,544 — 244 Operating income (loss) (9,955 ) — 127,555 27,119 — 144,719 Interest expense, net 14 264,245 1,207 594 — 266,060 Interest income on Due from iHeartCommunications 45,932 — — — — 45,932 Intercompany interest income 12,046 255,356 46,355 — (313,757 ) — Intercompany interest expense 45,932 — 267,402 423 (313,757 ) — Equity in loss of nonconsolidated affiliates (33,457 ) (970 ) (10,136 ) (1,938 ) 45,860 (641 ) Other income, net 2,039 3,440 20,515 16,053 (24,575 ) 17,472 Income (loss) before income taxes (29,341 ) (6,419 ) (84,320 ) 40,217 21,285 (58,578 ) Income tax benefit (expense) (773 ) (8,094 ) 50,863 (22,287 ) — 19,709 Consolidated net income (loss) (30,114 ) (14,513 ) (33,457 ) 17,930 21,285 (38,869 ) Less amount attributable to noncontrolling interest — — — 15,820 — 15,820 Net income (loss) attributable to the Company $ (30,114 ) $ (14,513 ) $ (33,457 ) $ 2,110 $ 21,285 $ (54,689 ) Other comprehensive income (loss), net of tax: Foreign currency translation adjustments — (3,440 ) (16,064 ) (80,399 ) — (99,903 ) Unrealized holding gain on marketable securities — — — 540 — 540 Other adjustments to comprehensive loss — — — (1,154 ) — (1,154 ) Equity in subsidiary comprehensive loss (90,633 ) (43,130 ) (74,569 ) — 208,332 — Comprehensive loss (120,747 ) (61,083 ) (124,090 ) (78,903 ) 229,617 (155,206 ) Less amount attributable to noncontrolling interest — — — (9,884 ) — (9,884 ) Comprehensive loss attributable to the Company $ (120,747 ) $ (61,083 ) $ (124,090 ) $ (69,019 ) $ 229,617 $ (145,322 ) (In thousands) Nine Months Ended September 30, 2016 Parent Subsidiary Guarantor Non-Guarantor Company Issuer Subsidiaries Subsidiaries Eliminations Consolidated Cash flows from operating activities: Consolidated net income (loss) $ 39,930 $ (149,994 ) $ 36,647 $ (132,315 ) $ 261,824 $ 56,092 Reconciling items: Depreciation and amortization — — 134,763 123,386 — 258,149 Impairment charges — — — 7,274 — 7,274 Deferred taxes — — 34,069 (5,476 ) — 28,593 Provision for doubtful accounts — — 5,239 3,205 — 8,444 Amortization of deferred financing charges and note discounts, net — 6,551 — 1,356 — 7,907 Share-based compensation — — 4,363 3,777 — 8,140 (Gain) loss on disposal of operating assets, net — — (292,766 ) 60,740 — (232,026 ) Equity in (earnings) loss of nonconsolidated affiliates (36,647 ) 144,270 153,409 2,166 (261,824 ) 1,374 Other reconciling items, net — — (190 ) 45,505 — 45,315 Changes in operating assets and liabilities, net of effects of acquisitions and dispositions: Decrease in accounts receivable — — 25,166 24,524 — 49,690 Increase in prepaids and other current assets (1,511 ) — (25,076 ) (13,066 ) — (39,653 ) Increase (decrease) in accrued expenses 213 (461 ) (31,497 ) 9,692 — (22,053 ) Decrease in accounts payable — — (4,958 ) (21,590 ) — (26,548 ) Increase (decrease) in accrued interest — — (612 ) 5,669 — 5,057 Increase in deferred income — — 3,993 4,516 — 8,509 Changes in other operating assets and liabilities — — 9,735 16,158 — 25,893 Net cash provided by operating activities $ 1,985 $ 366 $ 52,285 $ 135,521 $ — $ 190,157 Cash flows from investing activities: Purchases of property, plant and equipment — — (44,547 ) (103,458 ) — (148,005 ) Proceeds from disposal of assets — — 355,138 236,626 — 591,764 Purchases of other operating assets — — (1,444 ) (245 ) — (1,689 ) Decrease in intercompany notes receivable, net — 14,646 — — (14,646 ) — Dividends from subsidiaries — — 235,467 — (235,467 ) — Change in other, net — (79 ) (2 ) (30,347 ) 79 (30,349 ) Net cash provided by (used for) investing activities $ — $ 14,567 $ 544,612 $ 102,576 $ (250,034 ) $ 411,721 Cash flows from financing activities: Payments on credit facilities — — — (1,728 ) — (1,728 ) Payments on long-term debt — — (57 ) (1,919 ) — (1,976 ) Net transfers to iHeartCommunications 161,335 — — — — 161,335 Dividends and other payments from (to) noncontrolling interests — — 2,967 (24,013 ) — (21,046 ) Dividends paid (755,148 ) — (914 ) (234,554 ) 235,467 (755,149 ) Decrease in intercompany notes payable, net — — (3,613 ) (11,033 ) 14,646 — Intercompany funding 559,473 (14,933 ) (559,433 ) 14,893 — — Change in other, net (1,280 ) — 800 (120 ) (79 ) (679 ) Net cash used for financing activities (35,620 ) (14,933 ) (560,250 ) (258,474 ) 250,034 (619,243 ) Effect of exchange rate changes on cash — — — (1,054 ) — (1,054 ) Net increase (decrease) in cash and cash equivalents (33,635 ) — 36,647 (21,431 ) — (18,419 ) Cash and cash equivalents at beginning of year 218,701 — 18,455 175,587 — 412,743 Cash and cash equivalents at end of year $ 185,066 $ — $ 55,102 $ 154,156 $ — $ 394,324 (In thousands) Nine Months Ended September 30, 2015 Parent Subsidiary Guarantor Non-Guarantor Company Issuer Subsidiaries Subsidiaries Eliminations Consolidated Cash flows from operating activities: Consolidated net income (loss) $ (30,114 ) $ (14,513 ) $ (33,457 ) $ 17,930 $ 21,285 $ (38,869 ) Reconciling items: Impairment charges — — 21,631 — — 21,631 Depreciation and amortization — — 146,090 134,449 — 280,539 Deferred taxes — 1,282 (2,311 ) (5,895 ) — (6,924 ) Provision for doubtful accounts — — 4,823 3,863 — 8,686 Amortization of deferred financing charges and note discounts, net — 5,597 923 — — 6,520 Share-based compensation — — 4,141 1,904 — 6,045 Gain on sale of operating and fixed assets, net — — (834 ) (6,544 ) — (7,378 ) Equity in loss of nonconsolidated affiliates 33,457 970 10,136 1,938 (45,860 ) 641 Other reconciling items, net — (3,440 ) (13 ) (14,611 ) — (18,064 ) Changes in operating assets and liabilities, net of effects of acquisitions and dispositions: Increase in accounts receivable — — (16,021 ) (21,293 ) — (37,314 ) Increase in prepaids and other current assets (1,742 ) — (1,093 ) (23,082 ) (25,917 ) Increase (decrease) in accrued expenses 306 6,536 (64,855 ) (11,681 ) — (69,694 ) Increase (decrease) in accounts payable — — (21,346 ) 4,328 19,960 2,942 Decrease in accrued interest — — (2 ) (1,106 ) — (1,108 ) Increase in deferred income — — 5,624 14,904 — 20,528 Changes in other operating assets and liabilities — — (22,091 ) 6,073 — (16,018 ) Net cash provided by (used for) operating activities $ 1,907 $ (3,568 ) $ 31,345 $ 101,177 $ (4,615 ) $ 126,246 Cash flows from investing activities: Purchases of property, plant and equipment — — (43,856 ) (94,762 ) — (138,618 ) Proceeds from disposal of assets — — 2,504 5,975 — 8,479 Purchases of other operating assets — — (526 ) (1,088 ) — (1,614 ) (Increase) decrease in intercompany notes receivable, net — 4,273 (3,510 ) (10,592 ) 9,829 — Change in other, net — — (910 ) (2,269 ) 907 (2,272 ) Net cash provided by (used for) investing activities $ — $ 4,273 $ (46,298 ) $ (102,736 ) $ 10,736 $ (134,025 ) Cash flows from financing activities: Payments on credit facilities — — — (3,304 ) — (3,304 ) Payments on long-term debt — — (41 ) — — (41 ) Net transfers to iHeartCommunications 34,148 — — — — 34,148 Dividends and other payments to noncontrolling interests — — — (28,088 ) — (28,088 ) Dividends paid — — — (24,575 ) 24,575 — Payments to repurchase noncontrolling interests — — — (234 ) — (234 ) Increase in intercompany notes payable, net — — — 9,829 (9,829 ) — Intercompany funding (38,967 ) (705 ) 32,539 7,133 — — Change in other, net 2,912 — — 907 (907 ) 2,912 Net cash provided by (used for) financing activities (1,907 ) (705 ) 32,498 (38,332 ) 13,839 5,393 Effect of exchange rate changes on cash — — — (10,880 ) — (10,880 ) Net increase (decrease) in cash and cash equivalents — — 17,545 (50,771 ) 19,960 (13,266 ) Cash and cash equivalents at beginning of year 905 — — 205,259 (19,960 ) 186,204 Cash and cash equivalents at end of year $ 905 $ — $ 17,545 $ 154,488 $ — $ 172,938 |