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, 2018 Parent Subsidiary Guarantor Non-Guarantor Company Issuer Subsidiaries Subsidiaries Eliminations Consolidated Cash and cash equivalents $ 1,600 $ — $ 13,979 $ 175,538 $ — $ 191,117 Accounts receivable, net of allowance — — 190,526 463,512 — 654,038 Intercompany receivables — 766,190 2,822,946 68,652 (3,657,788 ) — Prepaid expenses 659 1,211 59,971 63,751 — 125,592 Other current assets — — 1,653 31,072 — 32,725 Total Current Assets 2,259 767,401 3,089,075 802,525 (3,657,788 ) 1,003,472 Structures, net — — 606,604 432,231 — 1,038,835 Other property, plant and equipment, net — — 123,838 93,317 — 217,155 Indefinite-lived intangibles — — 971,163 — — 971,163 Other intangibles, net — — 238,247 19,236 — 257,483 Goodwill — — 507,819 200,689 — 708,508 Due from iHeartCommunications 154,758 — — — — 154,758 Intercompany notes receivable 182,026 5,116,629 4,691 16,275 (5,319,621 ) — Other assets 211,707 26,194 1,269,795 74,151 (1,453,859 ) 127,988 Total Assets $ 550,750 $ 5,910,224 $ 6,811,232 $ 1,638,424 $ (10,431,268 ) $ 4,479,362 Accounts payable $ — $ — $ 30,342 $ 68,962 $ — $ 99,304 Intercompany payable 2,822,946 — 834,842 — (3,657,788 ) — Accrued expenses 9,677 (1,955 ) 85,325 440,366 — 533,413 Deferred income — — 37,488 48,244 — 85,732 Current portion of long-term debt — — 221 100 — 321 Total Current Liabilities 2,832,623 (1,955 ) 988,218 557,672 (3,657,788 ) 718,770 Long-term debt — 4,900,229 3,714 370,547 — 5,274,490 Intercompany notes payable — 16,273 5,039,419 263,929 (5,319,621 ) — Due to iHeartCommunications, post iHeart Chapter 11 Cases 1,495 — — — — 1,495 Deferred tax liability (26,967 ) 853 435,665 (49,122 ) — 360,429 Other long-term liabilities 547 — 141,421 122,222 — 264,190 Total stockholders' equity (deficit) (2,256,948 ) 994,824 202,795 373,176 (1,453,859 ) (2,140,012 ) Total Liabilities and Stockholders' Equity (Deficit) $ 550,750 $ 5,910,224 $ 6,811,232 $ 1,638,424 $ (10,431,268 ) $ 4,479,362 (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 431,671 94,543 1,343,032 67,562 (1,815,609 ) 121,199 Total Assets $ 853,631 $ 5,970,793 $ 7,077,216 $ 1,677,910 $ (10,912,103 ) $ 4,667,447 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 — 140,272 142,540 — 283,969 Total stockholders' equity (deficit) (1,980,470 ) 1,059,878 424,740 453,167 (1,815,609 ) (1,858,294 ) Total Liabilities and Stockholders' Equity (Deficit) $ 853,631 $ 5,970,793 $ 7,077,216 $ 1,677,910 $ (10,912,103 ) $ 4,667,447 (In thousands) Three Months Ended September 30, 2018 Parent Subsidiary Guarantor Non-Guarantor Company Issuer Subsidiaries Subsidiaries Eliminations Consolidated Revenue $ — $ — $ 301,218 $ 362,521 $ — $ 663,739 Operating expenses: Direct operating expenses — — 129,683 231,998 — 361,681 Selling, general and administrative expenses — — 49,041 79,756 — 128,797 Corporate expenses 1,203 — 25,440 11,086 — 37,729 Depreciation and amortization — — 40,537 36,868 — 77,405 Impairment charges — — 7,772 — — 7,772 Other operating income (expense), net (178 ) — 143 860 — 825 Operating income (loss) (1,381 ) — 48,888 3,673 — 51,180 Interest (income) expense, net (5 ) 88,093 524 8,546 — 97,158 Interest income on Due from iHeartCommunications 363 — — — — 363 Intercompany interest income 3,737 90,300 5,705 — (99,742 ) — Intercompany interest expense 363 246 94,037 5,096 (99,742 ) — Equity in earnings (loss) of nonconsolidated affiliates (51,366 ) (31,573 ) (27,883 ) (93 ) 111,117 202 Other expense, net — — (50 ) (6,037 ) — (6,087 ) Loss before income taxes (49,005 ) (29,612 ) (67,901 ) (16,099 ) 111,117 (51,500 ) Income tax benefit (expense) (16,083 ) 2,959 16,535 (10,307 ) — (6,896 ) Consolidated net loss (65,088 ) (26,653 ) (51,366 ) (26,406 ) 111,117 (58,396 ) Less amount attributable to noncontrolling interest — — — 6,692 — 6,692 Net loss attributable to the Company $ (65,088 ) $ (26,653 ) $ (51,366 ) $ (33,098 ) $ 111,117 $ (65,088 ) Other comprehensive income (loss), net of tax: Foreign currency translation adjustments — — (280 ) (6,809 ) — (7,089 ) Reclassification adjustments — — — 1,425 — 1,425 Equity in subsidiary comprehensive loss (503 ) (1,056 ) (223 ) — 1,782 — Comprehensive loss (65,591 ) (27,709 ) (51,869 ) (38,482 ) 112,899 (70,752 ) Less amount attributable to noncontrolling interest — — — (5,161 ) — (5,161 ) Comprehensive loss attributable to the Company $ (65,591 ) $ (27,709 ) $ (51,869 ) $ (33,321 ) $ 112,899 $ (65,591 ) (In thousands) Three Months Ended September 30, 2017 Parent Subsidiary Guarantor Non-Guarantor Company Issuer Subsidiaries Subsidiaries Eliminations Consolidated Revenue $ — $ — $ 288,433 $ 355,997 $ — $ 644,430 Operating expenses: Direct operating expenses — — 126,536 231,410 — 357,946 Selling, general and administrative expenses — — 47,994 80,545 — 128,539 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 (16,095 ) — 28,142 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 (59,895 ) (18,289 ) (35,415 ) (838 ) 113,809 (628 ) Other income (expense), net (7,517 ) — 9,958 6,723 — 9,164 Loss before income taxes (67,006 ) (21,657 ) (49,526 ) (17,322 ) 113,809 (41,702 ) Income tax benefit (expense) 2,798 (1,711 ) (10,369 ) (7,065 ) — (16,347 ) Consolidated net loss (64,208 ) (23,368 ) (59,895 ) (24,387 ) 113,809 (58,049 ) Less amount attributable to noncontrolling interest — — — 6,159 — 6,159 Net loss attributable to the Company $ (64,208 ) $ (23,368 ) $ (59,895 ) $ (30,546 ) $ 113,809 $ (64,208 ) Other comprehensive income (loss), net of tax: Foreign currency translation adjustments — — 712 11,636 — 12,348 Unrealized holding loss on marketable securities — — — (320 ) — (320 ) Reclassification adjustments — — — 6,207 — 6,207 Equity in subsidiary comprehensive income 15,687 7,479 14,975 — (38,141 ) — Comprehensive loss (48,521 ) (15,889 ) (44,208 ) (13,023 ) 75,668 (45,973 ) Less amount attributable to noncontrolling interest — — — 2,548 — 2,548 Comprehensive loss attributable to the Company $ (48,521 ) $ (15,889 ) $ (44,208 ) $ (15,571 ) $ 75,668 $ (48,521 ) (In thousands) Nine Months Ended September 30, 2018 Parent Subsidiary Guarantor Non-Guarantor Company Issuer Subsidiaries Subsidiaries Eliminations Consolidated Revenue $ — $ — $ 852,747 $ 1,121,370 $ — $ 1,974,117 Operating expenses: Direct operating expenses — — 381,908 713,998 — 1,095,906 Selling, general and administrative expenses — — 145,317 236,177 — 381,494 Corporate expenses 3,459 — 77,184 30,449 — 111,092 Depreciation and amortization — — 129,596 114,636 — 244,232 Impairment charges — — 7,772 — — 7,772 Other operating income (expense), net (273 ) — 480 1,493 — 1,700 Operating income (loss) (3,732 ) — 111,450 27,603 — 135,321 Interest (income) expense, net (15 ) 264,405 1,342 25,677 — 291,409 Interest income on Due from iHeartCommunications 573 — — — — 573 Intercompany interest income 12,123 270,774 16,492 — (299,389 ) — Intercompany interest expense 573 705 282,897 15,214 (299,389 ) — Equity in earnings (loss) of nonconsolidated affiliates (213,722 ) (65,430 ) (62,761 ) (483 ) 342,780 384 Other income (expense), net — — 1,799 (23,829 ) — (22,030 ) Loss before income taxes (205,316 ) (59,766 ) (217,259 ) (37,600 ) 342,780 (177,161 ) Income tax benefit (expense) (38,577 ) (2,369 ) 3,537 (19,607 ) — (57,016 ) Consolidated net loss (243,893 ) (62,135 ) (213,722 ) (57,207 ) 342,780 (234,177 ) Less amount attributable to noncontrolling interest — — — 9,716 — 9,716 Net loss attributable to the Company $ (243,893 ) $ (62,135 ) $ (213,722 ) $ (66,923 ) $ 342,780 $ (243,893 ) Other comprehensive income (loss), net of tax: Foreign currency translation adjustments — — (1,506 ) (17,421 ) — (18,927 ) Reclassification adjustments — — — 1,425 — 1,425 Equity in subsidiary comprehensive income (9,658 ) (4,354 ) (8,152 ) — 22,164 — Comprehensive loss (253,551 ) (66,489 ) (223,380 ) (82,919 ) 364,944 (261,395 ) Less amount attributable to noncontrolling interest — — — (7,844 ) — (7,844 ) Comprehensive loss attributable to the Company $ (253,551 ) $ (66,489 ) $ (223,380 ) $ (75,075 ) $ 364,944 $ (253,551 ) (In thousands) Nine Months Ended September 30, 2017 Parent Subsidiary Guarantor Non-Guarantor Company Issuer Subsidiaries Subsidiaries Eliminations Consolidated Revenue $ — $ — $ 832,419 $ 1,027,879 $ — $ 1,860,298 Operating expenses: Direct operating expenses — — 378,078 661,097 — 1,039,175 Selling, general and administrative expenses — — 144,183 226,414 — 370,597 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 1,847 — 135,499 Interest (income) expense , net (412 ) 264,866 (545 ) 18,893 — 282,802 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 (105,062 ) (23,726 ) (46,638 ) (1,643 ) 176,240 (829 ) Other income, net 2,716 — 8,425 10,663 — 21,804 Loss before income taxes (100,978 ) (33,562 ) (112,359 ) (8,392 ) 176,240 (79,051 ) Income tax benefit (expense) (1,519 ) 576 7,297 (19,254 ) — (12,900 ) Consolidated net loss (102,497 ) (32,986 ) (105,062 ) (27,646 ) 176,240 (91,951 ) Less amount attributable to noncontrolling interest — — — 10,546 — 10,546 Net loss attributable to the Company $ (102,497 ) $ (32,986 ) $ (105,062 ) $ (38,192 ) $ 176,240 $ (102,497 ) Other comprehensive income (loss), net of tax: Foreign currency translation adjustments — — 806 41,547 — 42,353 Unrealized holding loss on marketable securities — — — (218 ) — (218 ) Reclassification adjustments — — — 4,563 — 4,563 Equity in subsidiary comprehensive income 40,964 28,647 40,158 — (109,769 ) — Comprehensive income (loss) (61,533 ) (4,339 ) (64,098 ) 7,700 66,471 (55,799 ) Less amount attributable to noncontrolling interest — — — 5,734 — 5,734 Comprehensive income (loss) attributable to the Company $ (61,533 ) $ (4,339 ) $ (64,098 ) $ 1,966 $ 66,471 $ (61,533 ) (In thousands) Nine Months Ended September 30, 2018 Parent Subsidiary Guarantor Non-Guarantor Company Issuer Subsidiaries Subsidiaries Eliminations Consolidated Cash flows from operating activities: Consolidated net loss $ (243,893 ) $ (62,135 ) $ (213,722 ) $ (57,207 ) $ 342,780 $ (234,177 ) Reconciling items: Impairment charges — — 7,772 — — 7,772 Depreciation and amortization — — 129,596 114,636 — 244,232 Deferred taxes 66,144 — (31,162 ) 5,907 — 40,889 Provision for doubtful accounts — — 2,710 2,398 — 5,108 Amortization of deferred financing charges and note discounts, net — 6,682 — 1,318 — 8,000 Share-based compensation — — 3,838 2,919 — 6,757 Gain on disposal of operating assets, net — — (510 ) (1,797 ) — (2,307 ) Equity in (earnings) loss of nonconsolidated affiliates 213,722 65,430 62,761 483 (342,780 ) (384 ) Foreign exchange transaction (gain) loss — — (444 ) 21,823 — 21,379 Other reconciling items, net — — (373 ) (1,624 ) — (1,997 ) Changes in operating assets and liabilities, net of effects of acquisitions and dispositions: Increase in accounts receivable — — (744 ) (14,549 ) — (15,293 ) (Increase) decrease in prepaids and other current assets (367 ) 2,222 (12,369 ) (9,092 ) — (19,606 ) Increase (decrease) in accrued expenses 8,621 (1,644 ) (6,448 ) 11,182 — 11,711 Increase (decrease) in accounts payable — — 22,750 (9,123 ) — 13,627 Increase in accrued interest — 1,004 424 8,604 — 10,032 Increase in deferred income — — 11,692 17,430 — 29,122 Changes in other operating assets and liabilities (1,981 ) — 5,117 (7,574 ) — (4,438 ) Net cash provided by (used for) operating activities $ 42,246 $ 11,559 $ (19,112 ) $ 85,734 $ — $ 120,427 Cash flows from investing activities: Purchases of property, plant and equipment — — (52,333 ) (57,788 ) — (110,121 ) Proceeds from disposal of assets — — 4,444 2,119 — 6,563 Purchases of other operating assets — — (1,783 ) (45 ) — (1,828 ) Increase in intercompany notes receivable, net — (28,887 ) — — 28,887 — Dividends from subsidiaries — — 1,111 — (1,111 ) — Change in other, net — — (2 ) 58 — 56 Net cash provided by (used for) investing activities $ — $ (28,887 ) $ (48,563 ) $ (55,656 ) $ 27,776 $ (105,330 ) Cash flows from financing activities: Payments on long-term debt — — (136 ) (346 ) — (482 ) Net transfers from iHeartCommunications 58,726 — — — — 58,726 Dividends and other payments to noncontrolling interests — — — (6,144 ) — (6,144 ) Dividends paid (30,660 ) — — (1,111 ) 1,111 (30,660 ) Increase in intercompany notes payable, net — — — 28,887 (28,887 ) — Intercompany funding (95,656 ) 18,884 58,949 17,823 — — Change in other, net (709 ) (1,556 ) — — — (2,265 ) Net cash provided by (used for) financing activities (68,299 ) 17,328 58,813 39,109 (27,776 ) 19,175 Effect of exchange rate changes on cash — — — (7,951 ) — (7,951 ) Net increase (decrease) in cash and cash equivalents (26,053 ) — (8,862 ) 61,236 — 26,321 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 $ 1,600 $ — $ 13,979 $ 199,052 $ — $ 214,631 (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 $ (102,497 ) $ (32,986 ) $ (105,062 ) $ (27,646 ) $ 176,240 $ (91,951 ) Reconciling items: Impairment charges — — — 1,591 — 1,591 Depreciation and amortization — — 132,160 104,720 — 236,880 Deferred taxes — — (23,464 ) (3,851 ) — (27,315 ) 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 sale of operating and fixed assets — — (35,601 ) 5,306 — (30,295 ) Equity in loss of nonconsolidated affiliates 105,062 23,726 46,638 1,643 (176,240 ) 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 ) (7,528 ) — (16,109 ) 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 10,629 — 11,106 Net cash provided by (used for) operating activities $ 86 $ (59,617 ) $ 75,547 $ 57,091 $ — $ 73,107 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) decrease in intercompany notes receivable, net — 29,962 (6,146 ) (74,107 ) 50,291 — Dividends from subsidiaries — — 22,995 — (22,995 ) — Change in other, net — — (4 ) (1,054 ) — (1,058 ) Net cash provided by (used for) investing activities $ — $ 29,962 $ 22,436 $ (147,570 ) $ 27,296 $ (67,876 ) Cash flows from financing activities: 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 (decrease) 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 — — — 7,037 — 7,037 Net increase (decrease) in cash and cash equivalents (274,462 ) — (47,712 ) 22,360 — (299,814 ) Cash, cash equivalents and restricted cash at beginning of year 300,285 — 61,542 190,864 — 552,691 Cash, cash equivalents and restricted cash at end of year $ 25,823 $ — $ 13,830 $ 213,224 $ — $ 252,877 |