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, 2017 Parent Subsidiary Guarantor Non-Guarantor Company Issuer Subsidiaries Subsidiaries Eliminations Consolidated Cash and cash equivalents $ 2,359 $ — $ 13,830 $ 206,198 $ — $ 222,387 Accounts receivable, net of allowance — — 189,217 443,746 — 632,963 Intercompany receivables — 726,495 2,862,295 93,497 (3,682,287 ) — Prepaid expenses 318 3,433 61,312 66,743 — 131,806 Other current assets 23,464 — 3,705 34,868 — 62,037 Total Current Assets 26,141 729,928 3,130,359 845,052 (3,682,287 ) 1,049,193 Structures, net — — 690,930 461,136 — 1,152,066 Other property, plant and equipment, net — — 125,704 102,672 — 228,376 Indefinite-lived intangibles — — 977,152 — — 977,152 Other intangibles, net — — 252,186 30,240 — 282,426 Goodwill — — 507,819 205,458 — 713,277 Due from iHeartCommunications 1,051,349 — — — — 1,051,349 Intercompany notes receivable 182,026 4,857,393 12,437 74,107 (5,125,963 ) — Other assets 224,750 431,992 1,312,735 71,635 (1,914,463 ) 126,649 Total Assets $ 1,484,266 $ 6,019,313 $ 7,009,322 $ 1,790,300 $ (10,722,713 ) $ 5,580,488 Accounts payable $ — $ — $ 13,810 $ 74,212 $ — $ 88,022 Intercompany payable 2,862,295 — 819,992 — (3,682,287 ) — Accrued expenses 23,378 1,711 94,033 413,125 — 532,247 Deferred income — — 39,874 50,882 — 90,756 Current portion of long-term debt — — 112 461 — 573 Total Current Liabilities 2,885,673 1,711 967,821 538,680 (3,682,287 ) 711,598 Long-term debt — 4,892,903 1,850 369,537 — 5,264,290 Intercompany notes payable — 74,107 5,039,418 12,438 (5,125,963 ) — Deferred tax liability 772 1,367 662,316 (62,568 ) — 601,887 Other long-term liabilities 1,019 — 143,119 142,745 — 286,883 Total stockholders' equity (deficit) (1,403,198 ) 1,049,225 194,798 789,468 (1,914,463 ) (1,284,170 ) Total Liabilities and Stockholders' Equity (Deficit) $ 1,484,266 $ 6,019,313 $ 7,009,322 $ 1,790,300 $ (10,722,713 ) $ 5,580,488 (In thousands) December 31, 2016 Parent Subsidiary Guarantor Non-Guarantor Company Issuer Subsidiaries Subsidiaries Eliminations Consolidated Cash and cash equivalents $ 300,285 $ — $ 61,542 $ 180,168 $ — $ 541,995 Accounts receivable, net of allowance — — 193,474 399,596 — 593,070 Intercompany receivables — 687,043 2,694,094 99,431 (3,480,568 ) — Prepaid expenses 1,363 3,433 51,751 55,022 — 111,569 Assets held for sale — — 55,602 — — 55,602 Other current assets — — 6,873 32,326 — 39,199 Total Current Assets 301,648 690,476 3,063,336 766,543 (3,480,568 ) 1,341,435 Structures, net — — 746,877 449,799 — 1,196,676 Other property, plant and equipment, net — — 124,138 92,019 — 216,157 Indefinite-lived intangibles — — 951,439 9,527 — 960,966 Other intangibles, net — — 259,915 39,702 — 299,617 Goodwill — — 505,478 190,785 — 696,263 Due from iHeartCommunications 885,701 — — — — 885,701 Intercompany notes receivable 182,026 4,887,354 — — (5,069,380 ) — Other assets 280,435 418,658 1,320,838 65,589 (1,963,507 ) 122,013 Total Assets $ 1,649,810 $ 5,996,488 $ 6,972,021 $ 1,613,964 $ (10,513,455 ) $ 5,718,828 Accounts payable $ — $ — $ 14,897 $ 71,973 $ — $ 86,870 Intercompany payable 2,694,094 — 786,474 — (3,480,568 ) — Accrued expenses 2,223 58,652 35,509 384,488 — 480,872 Dividends payable — — Deferred income — — 33,471 33,534 — 67,005 Current portion of long-term debt — — 89 6,882 — 6,971 Total Current Liabilities 2,696,317 58,652 870,440 496,877 (3,480,568 ) 641,718 Long-term debt — 4,886,318 1,711 221,991 — 5,110,020 Intercompany notes payable — 5,000 5,027,681 36,699 (5,069,380 ) — Deferred tax liability 772 1,367 685,780 (49,214 ) — 638,705 Other long-term liabilities 1,055 — 135,094 123,162 — 259,311 Total stockholders' equity (deficit) (1,048,334 ) 1,045,151 251,315 784,449 (1,963,507 ) (930,926 ) Total Liabilities and Stockholders' Equity (Deficit) $ 1,649,810 $ 5,996,488 $ 6,972,021 $ 1,613,964 $ (10,513,455 ) $ 5,718,828 (In thousands) Three Months Ended September 30, 2017 Parent Subsidiary Guarantor Non-Guarantor Company Issuer Subsidiaries Subsidiaries Eliminations Consolidated Revenue $ — $ — $ 288,433 $ 356,656 $ — $ 645,089 Operating expenses: Direct operating expenses — — 126,536 229,564 — 356,100 Selling, general and administrative expenses — — 47,994 80,403 — 128,397 Corporate expenses 3,602 — 22,658 9,073 — 35,333 Depreciation and amortization — — 45,180 35,916 — 81,096 Impairment charges — — — 1,591 — 1,591 Other operating income (expense), net (102 ) — 1,876 (13,557 ) — (11,783 ) Operating income (loss) (3,704 ) — 47,941 (13,448 ) — 30,789 Interest (income) expense, net (20 ) 88,232 126 7,129 — 95,467 Interest income on Due from iHeartCommunications 17,087 — — — — 17,087 Intercompany interest income 4,090 85,067 17,316 43 (106,516 ) — Intercompany interest expense 17,087 203 89,200 26 (106,516 ) — Equity in loss of nonconsolidated affiliates (57,326 ) (15,720 ) (32,846 ) (838 ) 106,102 (628 ) Other income (expense), net (7,517 ) — 9,958 6,723 — 9,164 Loss before income taxes (64,437 ) (19,088 ) (46,957 ) (14,675 ) 106,102 (39,055 ) Income tax benefit (expense) 2,798 (1,711 ) (10,369 ) (7,065 ) — (16,347 ) Consolidated net loss (61,639 ) (20,799 ) (57,326 ) (21,740 ) 106,102 (55,402 ) Less amount attributable to noncontrolling interest — — — 6,237 — 6,237 Net loss attributable to the Company $ (61,639 ) $ (20,799 ) $ (57,326 ) $ (27,977 ) $ 106,102 $ (61,639 ) Other comprehensive income (loss), net of tax: Foreign currency translation adjustments — — 712 12,238 — 12,950 Unrealized holding loss on marketable securities — — — (320 ) — (320 ) Reclassification adjustments — — — 6,207 — 6,207 Equity in subsidiary comprehensive income 16,171 7,963 15,459 — (39,593 ) — Comprehensive loss (45,468 ) (12,836 ) (41,155 ) (9,852 ) 66,509 (42,802 ) Less amount attributable to noncontrolling interest — — — 2,666 — 2,666 Comprehensive loss attributable to the Company $ (45,468 ) $ (12,836 ) $ (41,155 ) $ (12,518 ) $ 66,509 $ (45,468 ) (In thousands) Three Months Ended September 30, 2016 Parent Subsidiary Guarantor Non-Guarantor Company Issuer Subsidiaries Subsidiaries Eliminations Consolidated Revenue $ — $ — $ 287,526 $ 381,695 $ — $ 669,221 Operating expenses: Direct operating expenses — — 122,893 239,357 — 362,250 Selling, general and administrative expenses — — 46,946 79,218 — 126,164 Corporate expenses 3,400 — 13,929 10,774 — 28,103 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 ) — 61,552 2,701 — 60,745 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 (31,364 ) (27,115 ) (30,183 ) (833 ) 88,768 (727 ) Other income (expense), net 668 — (907 ) (6,285 ) — (6,524 ) Loss before income taxes (29,934 ) (30,677 ) (45,423 ) (10,124 ) 88,768 (27,390 ) Income tax benefit (expense) (1,166 ) 1,168 14,059 (10,442 ) — 3,619 Consolidated net loss (31,100 ) (29,509 ) (31,364 ) (20,566 ) 88,768 (23,771 ) Less amount attributable to noncontrolling interest — — — 7,329 — 7,329 Net loss attributable to the Company $ (31,100 ) $ (29,509 ) $ (31,364 ) $ (27,895 ) $ 88,768 $ (31,100 ) 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 loss — — (2 ) 195 — 193 Equity in subsidiary comprehensive income 6,542 9,528 9,276 — (25,346 ) — Comprehensive loss (24,558 ) (19,981 ) (27,804 ) (15,062 ) 63,422 (23,983 ) Less amount attributable to noncontrolling interest — — (2,982 ) 3,557 — 575 Comprehensive loss attributable to the Company $ (24,558 ) $ (19,981 ) $ (24,822 ) $ (18,619 ) $ 63,422 $ (24,558 ) (In thousands) Nine Months Ended September 30, 2017 Parent Subsidiary Guarantor Non-Guarantor Company Issuer Subsidiaries Subsidiaries Eliminations Consolidated Revenue $ — $ — $ 832,419 $ 1,029,715 $ — $ 1,862,134 Operating expenses: Direct operating expenses — — 378,078 656,126 — 1,034,204 Selling, general and administrative expenses — — 144,183 225,886 — 370,069 Corporate expenses 10,972 — 68,592 25,649 — 105,213 Depreciation and amortization — — 132,160 104,720 — 236,880 Impairment charges — — — 1,591 — 1,591 Other operating income (expense), net (308 ) — 35,526 (6,561 ) — 28,657 Operating income (loss) (11,280 ) — 144,932 9,182 — 142,834 Interest (income) expense, net (412 ) 264,866 (545 ) 18,821 — 282,730 Interest income on Due from iHeartCommunications 47,277 — — — — 47,277 Intercompany interest income 12,236 255,351 48,104 140 (315,831 ) — Intercompany interest expense 47,277 321 267,727 506 (315,831 ) — Equity in loss of nonconsolidated affiliates (97,982 ) (16,646 ) (39,558 ) (1,643 ) 155,000 (829 ) Other income, net 2,716 — 8,425 10,663 — 21,804 Loss before income taxes (93,898 ) (26,482 ) (105,279 ) (985 ) 155,000 (71,644 ) Income tax benefit (expense) (1,519 ) 576 7,297 (19,254 ) — (12,900 ) Consolidated net loss (95,417 ) (25,906 ) (97,982 ) (20,239 ) 155,000 (84,544 ) Less amount attributable to noncontrolling interest — — — 10,873 — 10,873 Net loss attributable to the Company $ (95,417 ) $ (25,906 ) $ (97,982 ) $ (31,112 ) $ 155,000 $ (95,417 ) Other comprehensive income (loss), net of tax: Foreign currency translation adjustments — — 806 43,141 — 43,947 Unrealized holding loss on marketable securities — — — (218 ) — (218 ) Reclassification adjustments — — — 4,563 — 4,563 Other adjustments to comprehensive income — — — — — — Equity in subsidiary comprehensive income 42,297 29,980 41,491 — (113,768 ) — Comprehensive income (loss) (53,120 ) 4,074 (55,685 ) 16,374 41,232 (47,125 ) Less amount attributable to noncontrolling interest — — — 5,995 — 5,995 Comprehensive income (loss) attributable to the Company $ (53,120 ) $ 4,074 $ (55,685 ) $ 10,379 $ 41,232 $ (53,120 ) (In thousands) Nine Months Ended September 30, 2016 Parent Subsidiary Guarantor Non-Guarantor Company Issuer Subsidiaries Subsidiaries Eliminations Consolidated Revenue $ — $ — $ 833,840 $ 1,132,481 $ — $ 1,966,321 Operating expenses: Direct operating expenses — — 365,478 700,760 — 1,066,238 Selling, general and administrative expenses — — 146,347 242,185 — 388,532 Corporate expenses 9,822 — 44,997 31,181 — 86,000 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 ) — 433,423 (36,676 ) — 386,613 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 36,614 (144,270 ) (153,409 ) (2,166 ) 261,857 (1,374 ) Other income (expense), net 2,373 — (1,916 ) (46,655 ) — (46,198 ) Income (loss) before income taxes 41,841 (153,072 ) 47,094 (104,082 ) 261,857 93,638 Income tax benefit (expense) (1,944 ) 3,078 (10,480 ) (28,233 ) — (37,579 ) Consolidated net income (loss) 39,897 (149,994 ) 36,614 (132,315 ) 261,857 56,059 Less amount attributable to noncontrolling interest — — — 16,162 — 16,162 Net income (loss) attributable to the Company $ 39,897 $ (149,994 ) $ 36,614 $ (148,477 ) $ 261,857 $ 39,897 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 loss — — — (3,551 ) — (3,551 ) Equity in subsidiary comprehensive income 73,205 73,133 79,000 — (225,338 ) — Comprehensive income (loss) 113,102 (76,861 ) 107,515 (68,157 ) 36,519 112,118 Less amount attributable to noncontrolling interest — — (2,304 ) 1,320 — (984 ) Comprehensive income (loss) attributable to the Company $ 113,102 $ (76,861 ) $ 109,819 $ (69,477 ) $ 36,519 $ 113,102 (In thousands) Nine Months Ended September 30, 2017 Parent Subsidiary Guarantor Non-Guarantor Company Issuer Subsidiaries Subsidiaries Eliminations Consolidated Cash flows from operating activities: Consolidated net loss $ (95,417 ) $ (25,906 ) $ (97,982 ) $ (20,239 ) $ 155,000 $ (84,544 ) Reconciling items: Impairment charges — — — 1,591 — 1,591 Depreciation and amortization — — 132,160 104,720 — 236,880 Deferred taxes — — (23,464 ) (4,637 ) — (28,101 ) Provision for doubtful accounts — — 1,508 4,820 — 6,328 Amortization of deferred financing charges and note discounts, net — 6,585 — 1,411 — 7,996 Share-based compensation — — 4,859 2,294 — 7,153 (Gain) loss on disposal of operating assets, net — — (35,601 ) 5,306 — (30,295 ) Equity in loss of nonconsolidated affiliates 97,982 16,646 39,558 1,643 (155,000 ) 829 Foreign exchange transaction (gain) loss — — 5 (22,271 ) — (22,266 ) Other reconciling items, net — — (4,397 ) (533 ) — (4,930 ) Changes in operating assets and liabilities, net of effects of acquisitions and dispositions: (Increase) decrease in accounts receivable — — 2,749 (20,575 ) — (17,826 ) (Increase) decrease in prepaids and other current assets 1,045 — (9,626 ) (7,596 ) — (16,177 ) Increase (decrease) in accrued expenses (3,524 ) (56,942 ) 60,128 (8,472 ) — (8,810 ) Decrease in accounts payable — — (1,086 ) (2,937 ) — (4,023 ) Increase (decrease) in accrued interest — — (93 ) 6,124 — 6,031 Increase in deferred income — — 6,352 12,366 — 18,718 Changes in other operating assets and liabilities — — 477 3,038 — 3,515 Net cash provided by (used for) operating activities $ 86 $ (59,617 ) $ 75,547 $ 56,053 $ — $ 72,069 Cash flows from investing activities: Purchases of property, plant and equipment — — (48,185 ) (86,683 ) — (134,868 ) Proceeds from disposal of assets — — 54,534 16,500 — 71,034 Purchases of other operating assets — — (758 ) (2,226 ) — (2,984 ) Increase in intercompany notes receivable, net — 29,962 (6,146 ) (74,107 ) 50,291 — Dividends from subsidiaries — — 22,995 — (22,995 ) — Change in other, net (23,464 ) — (4 ) 3,179 — (20,289 ) Net cash provided by (used for) investing activities $ (23,464 ) $ 29,962 $ 22,436 $ (143,337 ) $ 27,296 $ (87,107 ) Cash flows from financing activities: Draws on credit facilities — — — — — — Payments on credit facilities — — — (909 ) — (909 ) Proceeds from long-term debt — — — 156,000 — 156,000 Payments on long-term debt — — (73 ) (531 ) — (604 ) Net transfers to iHeartCommunications (165,650 ) — — — — (165,650 ) Dividends and other payments to noncontrolling interests — — — (12,027 ) — (12,027 ) Dividends paid (282,658 ) — — (22,995 ) 22,995 (282,658 ) Increase in intercompany notes payable, net — 69,107 — (18,816 ) (50,291 ) — Intercompany funding 175,186 (39,452 ) (145,622 ) 9,888 — — Change in other, net (1,426 ) — — (4,808 ) — (6,234 ) Net cash provided by (used for) financing activities (274,548 ) 29,655 (145,695 ) 105,802 (27,296 ) (312,082 ) Effect of exchange rate changes on cash — — — 7,512 — 7,512 Net increase (decrease) in cash and cash equivalents (297,926 ) — (47,712 ) 26,030 — (319,608 ) Cash and cash equivalents at beginning of year 300,285 — 61,542 180,168 — 541,995 Cash and cash equivalents at end of year $ 2,359 $ — $ 13,830 $ 206,198 $ — $ 222,387 (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) $ 39,897 $ (149,994 ) $ 36,614 $ (132,315 ) $ 261,857 $ 56,059 Reconciling items: Impairment charges — — — 7,274 — 7,274 Depreciation and amortization — — 134,763 123,386 — 258,149 Deferred taxes — — 34,051 (5,476 ) — 28,575 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 — — 4,414 3,777 — 8,191 (Gain) loss on sale of operating and fixed assets — — (292,766 ) 60,740 — (232,026 ) Equity in (earnings) loss of nonconsolidated affiliates (36,614 ) 144,270 153,409 2,166 (261,857 ) 1,374 Foreign exchange transaction (gain) loss — — (3 ) 46,286 — 46,283 Other reconciling items, net — — (187 ) (781 ) — (968 ) 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 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 ) Proceeds from long-term debt — — 800 — — 800 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 ) — — (120 ) (79 ) (1,479 ) 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 |