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) March 31, 2018 Parent Subsidiary Guarantor Non-Guarantor Company Issuer Subsidiaries Subsidiaries Eliminations Consolidated Cash and cash equivalents $ 2,304 $ — $ 15,490 $ 135,435 $ — $ 153,229 Accounts receivable, net of allowance — — 180,224 455,597 — 635,821 Intercompany receivables — 781,444 2,893,271 79,300 (3,754,015 ) — Prepaid expenses 264 3,075 68,448 79,908 — 151,695 Other current assets 25,441 — 2,577 34,890 — 62,908 Total Current Assets 28,009 784,519 3,160,010 785,130 (3,754,015 ) 1,003,653 Structures, net — — 651,882 499,587 — 1,151,469 Other property, plant and equipment, net — — 116,548 97,062 — 213,610 Indefinite-lived intangibles — — 977,152 — — 977,152 Other intangibles, net — — 245,252 24,047 — 269,299 Goodwill — — 507,819 210,848 — 718,667 Due from iHeartCommunications 154,758 — — — — 154,758 Intercompany notes receivable 182,026 5,097,092 5,746 16,273 (5,301,137 ) — Other assets 336,110 106,036 1,331,326 70,945 (1,717,500 ) 126,917 Total Assets $ 700,903 $ 5,987,647 $ 6,995,735 $ 1,703,892 $ (10,772,652 ) $ 4,615,525 Accounts payable $ — $ — $ 29,162 $ 91,482 $ — $ 120,644 Intercompany payable 2,893,271 — 860,744 — (3,754,015 ) — Accrued expenses (11,573 ) 2,662 118,597 394,342 — 504,028 Deferred income — — 43,752 64,975 — 108,727 Current portion of long-term debt — — 138 349 — 487 Total Current Liabilities 2,881,698 2,662 1,052,393 551,148 (3,754,015 ) 733,886 Long-term debt — 4,897,308 3,898 369,653 — 5,270,859 Intercompany notes payable — 16,273 5,039,418 245,446 (5,301,137 ) — Due to iHeartCommunications, post iHeart Chapter 11 Cases 3,445 — — — — 3,445 Deferred tax liability (67,381 ) 853 457,644 (54,329 ) — 336,787 Other long-term liabilities 1,362 — 138,352 124,443 — 264,157 Total stockholders' equity (deficit) (2,118,221 ) 1,070,551 304,030 467,531 (1,717,500 ) (1,993,609 ) Total Liabilities and Stockholders' Equity (Deficit) $ 700,903 $ 5,987,647 $ 6,995,735 $ 1,703,892 $ (10,772,652 ) $ 4,615,525 (In thousands) December 31, 2017 Parent Subsidiary Guarantor Non-Guarantor Company Issuer Subsidiaries Subsidiaries Eliminations Consolidated Cash and cash equivalents $ 2,212 $ — $ 22,841 $ 119,066 $ — $ 144,119 Accounts receivable, net of allowance — — 192,493 466,970 — 659,463 Intercompany receivables — 785,075 2,924,888 88,053 (3,798,016 ) — Prepaid expenses 291 3,433 50,028 58,124 — 111,876 Other current assets 25,441 — 2,552 30,721 — 58,714 Total Current Assets 27,944 788,508 3,192,802 762,934 (3,798,016 ) 974,172 Structures, net — — 675,443 505,439 — 1,180,882 Other property, plant and equipment, net — — 119,856 94,291 — 214,147 Indefinite-lived intangibles — — 977,152 — — 977,152 Other intangibles, net — — 248,674 25,188 — 273,862 Goodwill — — 507,820 206,223 — 714,043 Due from iHeartCommunications 211,990 — — — — 211,990 Intercompany notes receivable 182,026 5,087,742 12,437 16,273 (5,298,478 ) — Other assets 447,152 111,432 1,335,346 70,897 (1,840,293 ) 124,534 Total Assets $ 869,112 $ 5,987,682 $ 7,069,530 $ 1,681,245 $ (10,936,787 ) $ 4,670,782 Accounts payable $ — $ — $ 7,592 $ 80,368 $ — $ 87,960 Intercompany payable 2,924,888 — 873,128 — (3,798,016 ) — Accrued expenses 1,167 (1,315 ) 91,325 418,624 — 509,801 Deferred income — — 25,278 33,900 — 59,178 Current portion of long-term debt — — 115 458 — 573 Total Current Liabilities 2,926,055 (1,315 ) 997,438 533,350 (3,798,016 ) 657,512 Long-term debt — 4,895,104 1,820 369,229 — 5,266,153 Intercompany notes payable — 16,273 5,046,119 236,086 (5,298,478 ) — Deferred tax liability (93,111 ) 853 466,827 (56,462 ) — 318,107 Other long-term liabilities 1,157 — 140,272 128,986 — 270,415 Total stockholders' equity (deficit) (1,964,989 ) 1,076,767 417,054 470,056 (1,840,293 ) (1,841,405 ) Total Liabilities and Stockholders' Equity (Deficit) $ 869,112 $ 5,987,682 $ 7,069,530 $ 1,681,245 $ (10,936,787 ) $ 4,670,782 (In thousands) Three Months Ended March 31, 2018 Parent Subsidiary Guarantor Non-Guarantor Company Issuer Subsidiaries Subsidiaries Eliminations Consolidated Revenue $ — $ — $ 253,663 $ 345,048 $ — $ 598,711 Operating expenses: Direct operating expenses — — 123,345 236,857 — 360,202 Selling, general and administrative expenses — — 48,723 78,685 — 127,408 Corporate expenses 3,059 — 23,922 8,454 — 35,435 Depreciation and amortization — — 45,228 38,832 — 84,060 Other operating income (expense), net (104 ) — (600 ) 650 — (54 ) Operating income (loss) (3,163 ) — 11,845 (17,130 ) — (8,448 ) Interest (income) expense, net (2 ) 88,169 388 8,709 — 97,264 Intercompany interest income 4,146 90,228 5,297 — (99,671 ) — Intercompany interest expense — 217 94,374 5,080 (99,671 ) — Equity in earnings (loss) of nonconsolidated affiliates (114,934 ) (5,019 ) (4,789 ) (127 ) 125,057 188 Other income, net 416 — 1,641 17,486 — 19,543 Loss before income taxes (113,533 ) (3,177 ) (80,768 ) (13,560 ) 125,057 (85,981 ) Income tax benefit (expense) (13,399 ) (2,662 ) (34,166 ) 4,860 — (45,367 ) Consolidated net loss (126,932 ) (5,839 ) (114,934 ) (8,700 ) 125,057 (131,348 ) Less amount attributable to noncontrolling interest — — — (4,416 ) — (4,416 ) Net loss attributable to the Company $ (126,932 ) $ (5,839 ) $ (114,934 ) $ (4,284 ) $ 125,057 $ (126,932 ) Other comprehensive income (loss), net of tax: Foreign currency translation adjustments — — 70 7,167 — 7,237 Unrealized holding loss on marketable securities — — — (90 ) — (90 ) Equity in subsidiary comprehensive income 1,911 (377 ) 1,841 — (3,375 ) — Comprehensive income (loss) (125,021 ) (6,216 ) (113,023 ) 2,793 121,682 (119,785 ) Less amount attributable to noncontrolling interest — — — 5,236 — 5,236 Comprehensive loss attributable to the Company $ (125,021 ) $ (6,216 ) $ (113,023 ) $ (2,443 ) $ 121,682 $ (125,021 ) (In thousands) Three Months Ended March 31, 2017 Parent Subsidiary Guarantor Non-Guarantor Company Issuer Subsidiaries Subsidiaries Eliminations Consolidated Revenue $ — $ — $ 252,986 $ 291,740 $ — $ 544,726 Operating expenses: Direct operating expenses — — 124,892 203,039 — 327,931 Selling, general and administrative expenses — — 48,471 67,303 — 115,774 Corporate expenses 3,927 — 22,281 8,332 — 34,540 Depreciation and amortization — — 43,517 33,977 — 77,494 Impairment charges — — — — — — Other operating income (expense), net (103 ) — 32,603 111 — 32,611 Operating income (loss) (4,030 ) — 46,428 (20,800 ) — 21,598 Interest (income) expense , net (301 ) 88,331 (637 ) 5,240 — 92,633 Interest income on Due from iHeartCommunications 14,807 — — — — 14,807 Intercompany interest income 4,065 85,102 15,018 — (104,185 ) — Intercompany interest expense 14,807 57 89,167 154 (104,185 ) — Equity in loss of nonconsolidated affiliates (32,636 ) (21,289 ) (25,700 ) (875 ) 80,028 (472 ) Other income (expense), net 5,447 — (1,457 ) (123 ) — 3,867 Loss before income taxes (26,853 ) (24,575 ) (54,241 ) (27,192 ) 80,028 (52,833 ) Income tax benefit (expense) (2,148 ) (1,107 ) 21,605 3,487 — 21,837 Consolidated net loss (29,001 ) (25,682 ) (32,636 ) (23,705 ) 80,028 (30,996 ) Less amount attributable to noncontrolling interest — — — (1,995 ) — (1,995 ) Net loss attributable to the Company $ (29,001 ) $ (25,682 ) $ (32,636 ) $ (21,710 ) $ 80,028 $ (29,001 ) Other comprehensive income (loss), net of tax: Foreign currency translation adjustments — — (226 ) 9,879 — 9,653 Unrealized holding loss on marketable securities — — — (57 ) — (57 ) Other adjustments to comprehensive loss — — — (1,644 ) — (1,644 ) Equity in subsidiary comprehensive income 10,475 5,199 10,701 — (26,375 ) — Comprehensive loss (18,526 ) (20,483 ) (22,161 ) (13,532 ) 53,653 (21,049 ) Less amount attributable to noncontrolling interest — — — (2,523 ) — (2,523 ) Comprehensive loss attributable to the Company $ (18,526 ) $ (20,483 ) $ (22,161 ) $ (11,009 ) $ 53,653 $ (18,526 ) (In thousands) Three Months Ended March 31, 2018 Parent Subsidiary Guarantor Non-Guarantor Company Issuer Subsidiaries Subsidiaries Eliminations Consolidated Cash flows from operating activities: Consolidated net loss $ (126,932 ) $ (5,839 ) $ (114,934 ) $ (8,700 ) $ 125,057 $ (131,348 ) Reconciling items: Depreciation and amortization — — 45,228 38,832 — 84,060 Deferred taxes 25,729 — (9,182 ) 3,699 — 20,246 Provision for doubtful accounts — — 854 832 — 1,686 Amortization of deferred financing charges and note discounts, net — 2,204 — 424 — 2,628 Share-based compensation — — 1,800 306 — 2,106 Gain on disposal of operating assets, net — — (136 ) (52 ) — (188 ) Equity in (earnings) loss of nonconsolidated affiliates 114,934 5,019 4,789 127 (125,057 ) (188 ) Foreign exchange transaction gain — — (41 ) (19,559 ) — (19,600 ) Other reconciling items, net — — (562 ) (497 ) — (1,059 ) Changes in operating assets and liabilities, net of effects of acquisitions and dispositions: Decrease in accounts receivable — — 11,886 24,431 — 36,317 (Increase) decrease in prepaids and other current assets 27 358 (19,065 ) (19,743 ) — (38,423 ) Increase (decrease) in accrued expenses (12,620 ) 3,977 26,776 (44,965 ) — (26,832 ) Increase in accounts payable — — 21,569 9,005 — 30,574 Increase in accrued interest — — 376 8,115 — 8,491 Increase in deferred income — — 16,740 30,644 — 47,384 Changes in other operating assets and liabilities (1,981 ) — (870 ) (7,977 ) — (10,828 ) Net cash provided by (used for) operating activities $ (843 ) $ 5,719 $ (14,772 ) $ 14,922 $ — $ 5,026 Cash flows from investing activities: Purchases of property, plant and equipment — — (13,345 ) (15,327 ) — (28,672 ) Proceeds from disposal of assets — — 577 704 — 1,281 Purchases of other operating assets — — — (34 ) — (34 ) Increase in intercompany notes receivable, net — (9,350 ) — — 9,350 — Change in other, net — — 1 167 — 168 Net cash provided by (used for) investing activities $ — $ (9,350 ) $ (12,767 ) $ (14,490 ) $ 9,350 $ (27,257 ) Cash flows from financing activities: Draws on credit facilities — — — — — — Payments on credit facilities — — — — — — Proceeds from long-term debt — — — — — — Payments on long-term debt — — (34 ) (121 ) — (155 ) Net transfers to iHeartCommunications 60,677 — — — — 60,677 Dividends and other payments to noncontrolling interests — — — (97 ) — (97 ) Dividends paid (29,910 ) — 1,111 (1,111 ) — (29,910 ) Increase in intercompany notes payable, net — — — 9,350 (9,350 ) — Intercompany funding (29,816 ) 3,631 19,111 7,074 — — Change in other, net (16 ) — — — — (16 ) Net cash provided by financing activities 935 3,631 20,188 15,095 (9,350 ) 30,499 Effect of exchange rate changes on cash — — — 3,292 — 3,292 Net increase (decrease) in cash and cash equivalents 92 — (7,351 ) 18,819 — 11,560 Cash and cash equivalents at beginning of year 27,653 — 22,841 137,816 — 188,310 Cash and cash equivalents at end of year $ 27,745 $ — $ 15,490 $ 156,635 $ — $ 199,870 (In thousands) Three Months Ended March 31, 2017 Parent Subsidiary Guarantor Non-Guarantor Company Issuer Subsidiaries Subsidiaries Eliminations Consolidated Cash flows from operating activities: Consolidated net loss $ (29,001 ) $ (25,682 ) $ (32,636 ) $ (23,705 ) $ 80,028 $ (30,996 ) Reconciling items: Impairment charges — — — — — — Depreciation and amortization — — 43,517 33,977 — 77,494 Deferred taxes — — (13,828 ) (1,751 ) — (15,579 ) Provision for doubtful accounts — — 649 (128 ) — 521 Amortization of deferred financing charges and note discounts, net — 2,192 — 491 — 2,683 Share-based compensation — — 2,038 321 — 2,359 Gain on sale of operating and fixed assets — — (32,609 ) (713 ) — (33,322 ) Equity in loss of nonconsolidated affiliates 32,636 21,289 25,700 875 (80,028 ) 472 Foreign exchange transaction gain — — — (3,534 ) — (3,534 ) Other reconciling items, net — — (1,294 ) (184 ) — (1,478 ) Changes in operating assets and liabilities, net of effects of acquisitions and dispositions: Decrease in accounts receivable — — 21,796 15,256 — 37,052 Increase in prepaids and other current assets (1,530 ) — (29,598 ) (23,967 ) — (55,095 ) Increase (decrease) in accrued expenses 1,422 (57,545 ) 42,311 (45,669 ) — (59,481 ) Decrease in accounts payable — — (7,038 ) (8,468 ) — (15,506 ) Increase in accrued interest — — 6 4,829 — 4,835 Increase in deferred income — — 12,211 32,021 — 44,232 Changes in other operating assets and liabilities — — (1,811 ) (2,556 ) — (4,367 ) Net cash provided by (used for) operating activities $ 3,527 $ (59,746 ) $ 29,414 $ (22,905 ) $ — $ (49,710 ) Cash flows from investing activities: Purchases of property, plant and equipment — — (13,880 ) (22,464 ) — (36,344 ) Proceeds from disposal of assets — — 51,914 1,365 — 53,279 Purchases of other operating assets — — — (1,064 ) — (1,064 ) Change in other, net — — (1 ) (213 ) — (214 ) Net cash provided by (used for) investing activities $ — $ — $ 38,033 $ (22,376 ) $ — $ 15,657 Cash flows from financing activities: Payments on credit facilities — — — (375 ) — (375 ) Payments on long-term debt — — (22 ) (141 ) — (163 ) Net transfers from iHeartCommunications (29,448 ) — — — — (29,448 ) Dividends and other payments from noncontrolling interests — — — 826 — 826 Dividends paid (281,673 ) — — — — (281,673 ) Intercompany funding 49,791 59,746 (112,373 ) 2,836 — — Change in other, net (257 ) — — — — (257 ) Net cash provided by (used for) financing activities (261,587 ) 59,746 (112,395 ) 3,146 — (311,090 ) Effect of exchange rate changes on cash — — — 3,588 — 3,588 Net decrease in cash and cash equivalents (258,060 ) — (44,948 ) (38,547 ) — (341,555 ) Cash and cash equivalents at beginning of year 300,285 — 61,542 201,322 — 563,149 Cash and cash equivalents at end of year $ 42,225 $ — $ 16,594 $ 162,775 $ — $ 221,594 |