Summarized Financial Information of Subsidiaries | 2. Summarized Financial Information of Subsidiaries Separate condensed consolidating financial information for Lamar Media, subsidiary guarantors and non-guarantor subsidiaries are presented below. Lamar Media and its subsidiary guarantors have fully and unconditionally guaranteed Lamar Media’s obligations with respect to its publicly issued notes. All guarantees are joint and several. As a result of these guarantee arrangements, we are required to present the following condensed consolidating financial information. The following condensed consolidating financial information should be read in conjunction with the accompanying consolidated financial statements and notes. The condensed consolidating financial information is provided as an alternative to providing separate financial statements for guarantor subsidiaries. Separate financial statements of Lamar Media’s subsidiary guarantors are not included because the guarantees are full and unconditional and the subsidiary guarantors are 100% owned and jointly and severally liable for Lamar Media’s outstanding publicly issued notes. The accounts for all companies reflected herein are presented using the equity method of accounting for investments in subsidiaries. LAMAR MEDIA CORP. AND SUBSIDIARIES Notes to Condensed Consolidated Financial Statements (Unaudited) (In Thousands, Except for Share Data) Condensed Consolidating Balance Sheet as of March 31, 2017 Lamar Media Corp. Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Lamar Media Consolidated (unaudited) ASSETS Total current assets $ 10,574 $ 307,287 $ 31,983 $ — $ 349,844 Net property, plant and equipment — 1,152,636 22,401 — 1,175,037 Intangibles and goodwill, net — 2,315,934 31,052 — 2,346,986 Other assets 3,505,632 11,185 167 (3,480,660 ) 36,324 Total assets $ 3,516,206 $ 3,787,042 $ 85,603 $ (3,480,660 ) $ 3,908,191 LIABILITIES AND STOCKHOLDERS’ EQUITY Current liabilities: Current maturities of long-term debt $ 39,495 $ — $ — $ — $ 39,495 Other current liabilities 25,593 158,604 18,969 — 203,166 Total current liabilities 65,088 158,604 18,969 — 242,661 Long-term debt 2,385,411 — — — 2,385,411 Other noncurrent liabilities 24,924 213,801 57,226 (56,615 ) 239,336 Total liabilities 2,475,423 372,405 76,195 (56,615 ) 2,867,408 Stockholders’ equity 1,040,783 3,414,637 9,408 (3,424,045 ) 1,040,783 Total liabilities and stockholders’ equity $ 3,516,206 $ 3,787,042 $ 85,603 $ (3,480,660 ) $ 3,908,191 LAMAR MEDIA CORP. AND SUBSIDIARIES Notes to Condensed Consolidated Financial Statements (Unaudited) (In Thousands, Except for Share Data) Condensed Consolidating Balance Sheet as of December 31, 2016 Lamar Media Corp. Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Lamar Media Consolidated ASSETS Total current assets $ 13,886 $ 268,091 $ 31,776 $ — $ 313,753 Net property, plant and equipment — 1,161,205 21,510 — 1,182,715 Intangibles and goodwill, net — 2,321,160 31,732 — 2,352,892 Other assets 3,453,161 10,379 116 (3,430,536 ) 33,120 Total assets $ 3,467,047 $ 3,760,835 $ 85,134 $ (3,430,536 ) $ 3,882,480 LIABILITIES AND STOCKHOLDERS’ EQUITY Current liabilities: Current maturities of long-term debt $ 33,916 $ — $ — $ — $ 33,916 Other current liabilities 38,904 180,107 21,135 — 240,146 Total current liabilities 72,820 180,107 21,135 — 274,062 Long-term debt 2,315,267 — — — 2,315,267 Other noncurrent liabilities 22,574 213,916 53,609 (53,334 ) 236,765 Total liabilities 2,410,661 394,023 74,744 (53,334 ) 2,826,094 Stockholders’ equity 1,056,386 3,366,812 10,390 (3,377,202 ) 1,056,386 Total liabilities and stockholders’ equity $ 3,467,047 $ 3,760,835 $ 85,134 $ (3,430,536 ) $ 3,882,480 LAMAR MEDIA CORP. AND SUBSIDIARIES Notes to Condensed Consolidated Financial Statements (Unaudited) (In Thousands, Except for Share Data) Condensed Consolidating Statements of Income and Comprehensive Income for the Three Months Ended March 31, 2017 Lamar Media Corp. Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Lamar Media Consolidated Statement of Income (unaudited) Net revenues $ — $ 335,803 $ 11,474 $ (915 ) $ 346,362 Operating expenses Direct advertising expenses (1) — 125,104 7,287 (547 ) 131,844 General and administrative expenses (1) — 70,012 2,019 — 72,031 Corporate expenses (1) — 16,257 270 — 16,527 Depreciation and amortization — 49,248 2,177 — 51,425 (Gain) loss on disposition of assets — (1,037 ) 1 — (1,036 ) — 259,584 11,754 (547 ) 270,791 Operating income (loss) — 76,219 (280 ) (368 ) 75,571 Equity in (earnings) loss of subsidiaries (73,374 ) — — 73,374 — Interest expense (income), net 31,481 (3 ) 369 (368 ) 31,479 Income (loss) before income tax expense 41,893 76,222 (649 ) (73,374 ) 44,092 Income tax expense (2) — 1,723 476 — 2,199 Net income (loss) $ 41,893 $ 74,499 $ (1,125 ) $ (73,374 ) $ 41,893 Statement of Comprehensive Income Net income (loss) $ 41,893 $ 74,499 $ (1,125 ) $ (73,374 ) $ 41,893 Total other comprehensive income, net of tax — — 143 — 143 Total comprehensive income (loss) $ 41,893 $ 74,499 $ (982 ) $ (73,374 ) $ 42,036 (1) Caption is exclusive of depreciation and amortization. (2) The income tax expense reflected in each column does not include any tax effect of the equity in earnings from subsidiaries. LAMAR MEDIA CORP. AND SUBSIDIARIES Notes to Condensed Consolidated Financial Statements (Unaudited) (In Thousands, Except for Share Data) Condensed Consolidating Statements of Income and Comprehensive Income for the Three Months Ended March 31, 2016 Lamar Media Corp. Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Lamar Media Consolidated Statement of Income (unaudited) Net revenues $ — $ 327,578 $ 11,835 $ (880 ) $ 338,533 Operating expenses Direct advertising expenses (1) — 121,889 7,396 (560 ) 128,725 General and administrative expenses (1) — 63,999 2,791 — 66,790 Corporate expenses (1) — 15,648 285 — 15,933 Depreciation and amortization — 49,689 1,800 — 51,489 (Gain) loss on disposition of assets — (11,560 ) 233 — (11,327 ) — 239,665 12,505 (560 ) 251,610 Operating income (loss) — 87,913 (670 ) (320 ) 86,923 Equity in (earnings) loss of subsidiaries (84,610 ) — — 84,610 — Interest expense (income), net 30,061 (1 ) 327 (320 ) 30,067 Other expenses 3,142 — — — 3,142 Income (loss) before income tax expense 51,407 87,914 (997 ) (84,610 ) 53,714 Income tax expense (2) — 1,926 381 — 2,307 Net income (loss) $ 51,407 $ 85,988 $ (1,378 ) $ (84,610 ) $ 51,407 Statement of Comprehensive Income Net income (loss) $ 51,407 $ 85,988 $ (1,378 ) $ (84,610 ) $ 51,407 Total other comprehensive income, net of tax — — 1,468 — 1,468 Total comprehensive income (loss) $ 51,407 $ 85,988 $ 90 $ (84,610 ) $ 52,875 (1) Caption is exclusive of depreciation and amortization. (2) The income tax expense reflected in each column does not include any tax effect of the equity in earnings from subsidiaries. LAMAR MEDIA CORP. AND SUBSIDIARIES Notes to Condensed Consolidated Financial Statements (Unaudited) (In Thousands, Except for Share Data) Condensed Consolidating Statement of Cash Flows for the Three Months Ended March 31, 2017 Lamar Media Corp. Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Lamar Media Consolidated (unaudited) Cash flows from operating activities: Net cash provided by (used in) operating activities $ 922 $ 59,675 $ (1,351 ) $ (44,453 ) $ 14,793 Cash flows from investing activities: Acquisitions — (17,779 ) — — (17,779 ) Capital expenditures — (17,079 ) (2,157 ) — (19,236 ) Proceeds from disposition of assets and investments — 1,592 — — 1,592 Investment in subsidiaries (17,779 ) — — 17,779 — (Increase) decrease in intercompany notes receivable (3,194 ) — — 3,194 — Decrease in notes receivable 4 — — — 4 Net cash (used in) provided by investing activities (20,969 ) (33,266 ) (2,157 ) 20,973 (35,419 ) Cash flows from financing activities: Proceeds received from revolving credit facility 134,000 — — — 134,000 Payment on revolving credit facility (54,000 ) — — — (54,000 ) Principal payments on long-term debt (5,625 ) — — — (5,625 ) Intercompany loan proceeds — — 3,194 (3,194 ) — Distributions to non-controlling interest — — (205 ) — (205 ) Dividends (to) from parent (90,185 ) (44,453 ) — 44,453 (90,185 ) Contributions from (to) parent 32,546 17,779 — (17,779 ) 32,546 Net cash provided by (used in) financing activities 16,736 (26,674 ) 2,989 23,480 16,531 Effect of exchange rate changes in cash and cash equivalents — — 187 — 187 Net decrease in cash and cash equivalents (3,311 ) (265 ) (332 ) — (3,908 ) Cash and cash equivalents at beginning of period 12,762 1,201 21,067 — 35,030 Cash and cash equivalents at end of period $ 9,451 $ 936 $ 20,735 $ — $ 31,122 LAMAR MEDIA CORP. AND SUBSIDIARIES Notes to Condensed Consolidated Financial Statements (Unaudited) (In Thousands, Except for Share Data) Condensed Consolidating Statement of Cash Flows for the Three Months Ended March 31, 2016 Lamar Media Corp. Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Lamar Media Consolidated (unaudited) Cash flows from operating activities: Net cash provided by (used in) operating activities $ 20,748 $ 69,183 $ (2,771 ) $ (53,975 ) $ 33,185 Cash flows from investing activities: Acquisitions — (502,138 ) — — (502,138 ) Capital expenditures — (20,123 ) (496 ) — (20,619 ) Proceeds from disposition of assets and investments — 5,196 — — 5,196 Investment in subsidiaries (502,138 ) — — 502,138 — (Increase) decrease in intercompany notes receivable (2,946 ) — — 2,946 — Decrease in notes receivable 8 — — — 8 Net cash (used in) provided by investing activities (505,076 ) (517,065 ) (496 ) 505,084 (517,553 ) Cash flows from financing activities: Proceeds received from revolving credit facility 280,000 — — — 280,000 Payment on revolving credit facility (125,000 ) — — — (125,000 ) Principal payments on long-term debt (3,755 ) — — — (3,755 ) Proceeds received from senior credit facility 300,000 — — — 300,000 Debt issuance costs (9,017 ) — — — (9,017 ) Proceeds received from note offering 400,000 — — — 400,000 Payment on senior credit facility (300,000 ) — — — (300,000 ) Intercompany loan proceeds — — 2,946 (2,946 ) — Distributions to non-controlling interest — — (105 ) — (105 ) Dividends (to) from parent (78,938 ) (53,975 ) — 53,975 (78,938 ) Contributions from (to) parent 26,170 502,138 — (502,138 ) 26,170 Net cash provided by (used in) financing activities 489,460 448,163 2,841 (451,109 ) 489,355 Effect of exchange rate changes in cash and cash equivalents — — 1,106 — 1,106 Net increase in cash and cash equivalents 5,132 281 680 — 6,093 Cash and cash equivalents at beginning of period 4,955 454 16,418 — 21,827 Cash and cash equivalents at end of period $ 10,087 $ 735 $ 17,098 $ — $ 27,920 |