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) June 30, 2018 Parent Subsidiary Guarantor Non-Guarantor Company Issuer Subsidiaries Subsidiaries Eliminations Consolidated Cash and cash equivalents $ 1,598 $ — $ 16,932 $ 153,780 $ — $ 172,310 Accounts receivable, net of allowance — — 196,781 441,285 — 638,066 Intercompany receivables — 783,638 2,876,183 73,391 (3,733,212 ) — Prepaid expenses 238 1,522 64,417 66,286 — 132,463 Other current assets 25,961 — 2,262 33,277 — 61,500 Total Current Assets 27,797 785,160 3,156,575 768,019 (3,733,212 ) 1,004,339 Structures, net — — 627,071 457,540 — 1,084,611 Other property, plant and equipment, net — — 113,349 90,781 — 204,130 Indefinite-lived intangibles — — 977,152 — — 977,152 Other intangibles, net — — 241,625 21,191 — 262,816 Goodwill — — 507,819 200,658 — 708,477 Due from iHeartCommunications 154,758 — — — — 154,758 Intercompany notes receivable 182,026 5,096,572 4,901 16,273 (5,299,772 ) — Other assets 277,899 74,554 1,289,408 70,876 (1,587,968 ) 124,769 Total Assets $ 642,480 $ 5,956,286 $ 6,917,900 $ 1,625,338 $ (10,620,952 ) $ 4,521,052 Accounts payable $ — $ — $ 32,321 $ 73,048 $ — $ 105,369 Intercompany payable 2,876,183 — 857,029 — (3,733,212 ) — Accrued expenses (23,393 ) 2,666 108,595 404,852 — 492,720 Deferred income — — 44,238 56,205 — 100,443 Current portion of long-term debt — — 214 215 — 429 Total Current Liabilities 2,852,790 2,666 1,042,397 534,320 (3,733,212 ) 698,961 Long-term debt — 4,898,230 3,771 370,098 — 5,272,099 Intercompany notes payable — 16,273 5,039,420 244,079 (5,299,772 ) — Due to iHeartCommunications, post iHeart Chapter 11 Cases 3,519 — — — — 3,519 Deferred tax liability (34,138 ) 853 446,664 (47,473 ) — 365,906 Other long-term liabilities 594 — 139,829 119,096 — 259,519 Total stockholders' equity (deficit) (2,180,285 ) 1,038,264 245,819 405,218 (1,587,968 ) (2,078,952 ) Total Liabilities and Stockholders' Equity (Deficit) $ 642,480 $ 5,956,286 $ 6,917,900 $ 1,625,338 $ (10,620,952 ) $ 4,521,052 (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 — 140,272 145,875 — 287,304 Total stockholders' equity (deficit) (1,964,989 ) 1,076,767 417,054 453,167 (1,840,293 ) (1,858,294 ) 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 June 30, 2018 Parent Subsidiary Guarantor Non-Guarantor Company Issuer Subsidiaries Subsidiaries Eliminations Consolidated Revenue $ — $ — $ 297,866 $ 414,114 $ — $ 711,980 Operating expenses: Direct operating expenses — — 128,880 244,056 — 372,936 Selling, general and administrative expenses — — 47,553 77,736 — 125,289 Corporate expenses (803 ) — 27,822 10,909 — 37,928 Depreciation and amortization — — 43,831 38,936 — 82,767 Other operating income (expense), net 9 — 937 (17 ) — 929 Operating income 812 — 50,717 42,460 — 93,989 Interest (income) expense, net (8 ) 88,143 430 8,422 — 96,987 Interest income on Due from iHeartCommunications 210 — — — — 210 Intercompany interest income 4,240 90,246 5,490 — (99,976 ) — Intercompany interest expense 210 242 94,486 5,038 (99,976 ) — Equity in loss of nonconsolidated affiliates (47,422 ) (28,838 ) (30,089 ) (263 ) 106,606 (6 ) Other income (expense), net (416 ) — 208 (35,188 ) — (35,396 ) Loss before income taxes (42,778 ) (26,977 ) (68,590 ) (6,451 ) 106,606 (38,190 ) Income tax benefit (expense) (9,095 ) (2,666 ) 21,168 (14,160 ) — (4,753 ) Consolidated net loss (51,873 ) (29,643 ) (47,422 ) (20,611 ) 106,606 (42,943 ) Less amount attributable to noncontrolling interest — — — 7,440 — 7,440 Net loss attributable to the Company $ (51,873 ) $ (29,643 ) $ (47,422 ) $ (28,051 ) $ 106,606 $ (50,383 ) Other comprehensive income (loss), net of tax: Foreign currency translation adjustments — — (1,296 ) (17,324 ) — (18,620 ) Equity in subsidiary comprehensive loss (11,066 ) (2,921 ) (9,770 ) — 23,757 — Comprehensive loss (62,939 ) (32,564 ) (58,488 ) (45,375 ) 130,363 (69,003 ) Less amount attributable to noncontrolling interest — — — (7,919 ) — (7,919 ) Comprehensive loss attributable to the Company $ (62,939 ) $ (32,564 ) $ (58,488 ) $ (37,456 ) $ 130,363 $ (61,084 ) (In thousands) Three Months Ended June 30, 2017 Parent Subsidiary Guarantor Non-Guarantor Company Issuer Subsidiaries Subsidiaries Eliminations Consolidated Revenue $ — $ — $ 291,000 $ 381,319 $ — $ 672,319 Operating expenses: Direct operating expenses — — 126,650 226,098 — 352,748 Selling, general and administrative expenses — — 47,718 78,180 — 125,898 Corporate expenses 3,443 — 23,653 8,244 — 35,340 Depreciation and amortization — — 43,463 34,827 — 78,290 Other operating income (expense), net (103 ) — 1,047 6,885 — 7,829 Operating income (loss) (3,546 ) — 50,563 40,855 — 87,872 Interest (income) expense , net (91 ) 88,303 (34 ) 6,452 — 94,630 Interest income on Due from iHeartCommunications 15,383 — — — — 15,383 Intercompany interest income 4,081 85,182 15,770 97 (105,130 ) — Intercompany interest expense 15,383 61 89,360 326 (105,130 ) — Equity in earnings (loss) of nonconsolidated affiliates (8,020 ) 20,363 18,988 70 (31,130 ) 271 Other income (expense), net 4,786 — (76 ) 4,063 — 8,773 Income (loss) before income taxes (2,608 ) 17,181 (4,081 ) 38,307 (31,130 ) 17,669 Income tax benefit (expense) (2,169 ) 3,394 (3,939 ) (15,676 ) — (18,390 ) Consolidated net income (loss) (4,777 ) 20,575 (8,020 ) 22,631 (31,130 ) (721 ) Less amount attributable to noncontrolling interest — — — 6,631 — 6,631 Net income (loss) attributable to the Company $ (4,777 ) $ 20,575 $ (8,020 ) $ 16,000 $ (31,130 ) $ (7,352 ) Other comprehensive income (loss), net of tax: Foreign currency translation adjustments — — 320 20,367 — 20,687 Unrealized holding gain on marketable securities — — — 159 — 159 Equity in subsidiary comprehensive income 15,651 16,818 15,331 — (47,800 ) — Comprehensive income 10,874 37,393 7,631 36,526 (78,930 ) 13,494 Less amount attributable to noncontrolling interest — — — 5,852 — 5,852 Comprehensive income attributable to the Company $ 10,874 $ 37,393 $ 7,631 $ 30,674 $ (78,930 ) $ 7,642 (In thousands) Six Months Ended June 30, 2018 Parent Subsidiary Guarantor Non-Guarantor Company Issuer Subsidiaries Subsidiaries Eliminations Consolidated Cash flows from operating activities: Consolidated net loss $ (178,805 ) $ (35,482 ) $ (162,356 ) $ (30,801 ) $ 231,663 $ (175,781 ) Reconciling items: Depreciation and amortization — — 89,059 77,768 — 166,827 Deferred taxes 58,972 — (20,163 ) 7,692 — 46,501 Provision for doubtful accounts — — 1,719 1,598 — 3,317 Amortization of deferred financing charges and note discounts, net — 4,424 — 869 — 5,293 Share-based compensation — — 3,026 599 — 3,625 Gain on disposal of operating assets, net — — (336 ) (779 ) — (1,115 ) Equity in (earnings) loss of nonconsolidated affiliates 162,356 33,857 34,878 390 (231,663 ) (182 ) Foreign exchange transaction (gain) loss — — (49 ) 14,584 — 14,535 Other reconciling items, net — — 241 (1,157 ) — (916 ) Changes in operating assets and liabilities, net of effects of acquisitions and dispositions: (Increase) decrease in accounts receivable — — (6,008 ) 13,850 — 7,842 (Increase) decrease in prepaids and other current assets 54 1,912 (15,386 ) (11,803 ) — (25,223 ) Increase (decrease) in accrued expenses (24,438 ) 3,981 17,068 (27,399 ) — (30,788 ) Increase (decrease) in accounts payable — — 24,729 (5,270 ) — 19,459 Increase in accrued interest — — 80 408 — 488 Increase in deferred income — — 17,547 25,244 — 42,791 Changes in other operating assets and liabilities (1,981 ) — 2,655 (11,479 ) — (10,805 ) Net cash provided by (used for) operating activities $ 16,158 $ 8,692 $ (13,296 ) $ 54,314 $ — $ 65,868 Cash flows from investing activities: Purchases of property, plant and equipment — — (25,582 ) (35,733 ) — (61,315 ) Proceeds from disposal of assets — — 2,408 632 — 3,040 Purchases of other operating assets — — — (35 ) — (35 ) Increase in intercompany notes receivable, net — (8,829 ) — — 8,829 — Dividends from subsidiaries — — 1,111 — (1,111 ) — Change in other, net — — (3 ) 50 — 47 Net cash used for investing activities $ — $ (8,829 ) $ (22,066 ) $ (35,086 ) $ 7,718 $ (58,263 ) Cash flows from financing activities: Payments on long-term debt — — (84 ) (232 ) — (316 ) Net transfers to iHeartCommunications 60,751 — — — — 60,751 Dividends and other payments to noncontrolling interests — — — (211 ) — (211 ) Dividends paid (30,624 ) — — (1,111 ) 1,111 (30,624 ) Increase in intercompany notes payable, net — — — 8,829 (8,829 ) — Intercompany funding (45,677 ) 1,435 29,537 14,705 — — Change in other, net (702 ) (1,298 ) — — — (2,000 ) Net cash provided by (used for) financing activities (16,252 ) 137 29,453 21,980 (7,718 ) 27,600 Effect of exchange rate changes on cash — — — (4,319 ) — (4,319 ) Net increase (decrease) in cash and cash equivalents (94 ) — (5,909 ) 36,889 — 30,886 Cash, cash equivalents and restricted cash at beginning of year 27,653 — 22,841 137,816 — 188,310 Cash, cash equivalents and restricted cash at end of year $ 27,559 $ — $ 16,932 $ 174,705 $ — $ 219,196 (In thousands) Six Months Ended June 30, 2017 Parent Subsidiary Guarantor Non-Guarantor Company Issuer Subsidiaries Subsidiaries Eliminations Consolidated Cash flows from operating activities: Consolidated net loss $ (33,778 ) $ (5,107 ) $ (40,656 ) $ (2,801 ) $ 48,898 $ (33,444 ) Reconciling items: Depreciation and amortization — — 86,980 68,804 — 155,784 Deferred taxes — — (20,030 ) (3,324 ) — (23,354 ) Provision for doubtful accounts — — 1,073 2,999 — 4,072 Amortization of deferred financing charges and note discounts, net — 4,387 — 981 — 5,368 Share-based compensation — — 3,324 935 — 4,259 Gain on sale of operating and fixed assets — — (33,662 ) (7,935 ) — (41,597 ) Equity in loss of nonconsolidated affiliates 40,656 926 6,712 805 (48,898 ) 201 Foreign exchange transaction (gain) loss — — 73 (12,782 ) — (12,709 ) Other reconciling items, net — — (2,597 ) (771 ) — (3,368 ) Changes in operating assets and liabilities, net of effects of acquisitions and dispositions: Increase in accounts receivable — — (2,894 ) (19,224 ) — (22,118 ) (Increase) decrease in prepaids and other current assets 90 — (11,291 ) (4,178 ) — (15,379 ) Increase (decrease) in accrued expenses 1,443 (62,047 ) 42,603 (40,152 ) — (58,153 ) Decrease in accounts payable — — (10,448 ) (5,693 ) — (16,141 ) Decrease in accrued interest — — (29 ) (32 ) — (61 ) Increase in deferred income — — 13,702 16,861 — 30,563 Changes in other operating assets and liabilities — — 540 6,453 — 6,993 Net cash provided by (used for) operating activities $ 8,411 $ (61,841 ) $ 33,400 $ 946 $ — $ (19,084 ) Cash flows from investing activities: Purchases of property, plant and equipment — — (43,439 ) (59,640 ) — (103,079 ) Proceeds from disposal of assets — — 51,878 7,857 — 59,735 Purchases of other operating assets — — — (1,711 ) — (1,711 ) Increase in intercompany notes receivable, net — (80 ) — — 80 — Dividends from subsidiaries — — 5,523 — (5,523 ) — Change in other, net — — — (214 ) — (214 ) Net cash provided by (used for) investing activities $ — $ (80 ) $ 13,962 $ (53,708 ) $ (5,443 ) $ (45,269 ) Cash flows from financing activities: Draws on credit facilities — — — 3,125 — 3,125 Payments on credit facilities — — — (761 ) — (761 ) Payments on long-term debt — — (47 ) (301 ) — (348 ) Net transfers from iHeartCommunications (43,109 ) — — — — (43,109 ) Dividends and other payments from noncontrolling interests — — — 182 — 182 Dividends paid (282,055 ) — — (5,523 ) 5,523 (282,055 ) Increase in intercompany notes payable, net — — — 80 (80 ) — Intercompany funding 31,550 61,921 (99,017 ) 5,546 — — Change in other, net (1,012 ) — — — — (1,012 ) Net cash provided by (used for) financing activities (294,626 ) 61,921 (99,064 ) 2,348 5,443 (323,978 ) Effect of exchange rate changes on cash — — — 6,246 — 6,246 Net decrease in cash and cash equivalents (286,215 ) — (51,702 ) (44,168 ) — (382,085 ) Cash, cash equivalents and restricted cash at beginning of year 300,285 — 61,542 201,322 — 563,149 Cash, cash equivalents and restricted cash at end of year $ 14,070 $ — $ 9,840 $ 157,154 $ — $ 181,064 |