Document and Entity Information
Document and Entity Information - shares | 3 Months Ended | |
Mar. 31, 2017 | May 01, 2017 | |
Document Information [Line Items] | ||
Document Type | 10-Q | |
Amendment Flag | false | |
Document Period End Date | Mar. 31, 2017 | |
Document Fiscal Year Focus | 2,017 | |
Document Fiscal Period Focus | Q1 | |
Trading Symbol | LAMR | |
Entity Registrant Name | LAMAR ADVERTISING CO/NEW | |
Entity Central Index Key | 1,090,425 | |
Current Fiscal Year End Date | --12-31 | |
Entity Filer Category | Large Accelerated Filer | |
Common Class A [Member] | ||
Document Information [Line Items] | ||
Entity Common Stock, Shares Outstanding | 83,491,397 | |
Common Class B [Member] | ||
Document Information [Line Items] | ||
Entity Common Stock, Shares Outstanding | 14,420,085 | |
LAMAR MEDIA CORP [Member] | ||
Document Information [Line Items] | ||
Document Type | 10-Q | |
Amendment Flag | false | |
Document Period End Date | Mar. 31, 2017 | |
Document Fiscal Year Focus | 2,017 | |
Document Fiscal Period Focus | Q1 | |
Entity Registrant Name | LAMAR MEDIA CORP/DE | |
Entity Central Index Key | 899,045 | |
Current Fiscal Year End Date | --12-31 | |
Entity Filer Category | Non-accelerated Filer | |
LAMAR MEDIA CORP [Member] | Class Units [Member] | ||
Document Information [Line Items] | ||
Entity Common Stock, Shares Outstanding | 100 |
Condensed Consolidated Balance
Condensed Consolidated Balance Sheets - USD ($) $ in Thousands | Mar. 31, 2017 | Dec. 31, 2016 |
Current assets: | ||
Cash and cash equivalents | $ 31,622 | $ 35,530 |
Receivables, net of allowance for doubtful accounts | 189,515 | 189,935 |
Prepaid lease expenses | 75,255 | 48,815 |
Other current assets | 53,952 | 39,973 |
Total current assets | 350,344 | 314,253 |
Property, plant and equipment | 3,307,506 | 3,294,251 |
Less accumulated depreciation and amortization | (2,132,469) | (2,111,536) |
Net property, plant and equipment | 1,175,037 | 1,182,715 |
Goodwill | 1,726,379 | 1,726,358 |
Intangible assets | 631,226 | 637,153 |
Deferred income tax assets | 100 | |
Other assets | 41,509 | 38,405 |
Total assets | 3,924,595 | 3,898,884 |
Current liabilities: | ||
Trade accounts payable | 18,179 | 17,653 |
Current maturities of long-term debt, net of deferred financing costs | 39,495 | 33,916 |
Accrued expenses | 92,839 | 134,433 |
Deferred income | 95,607 | 91,322 |
Total current liabilities | 246,120 | 277,324 |
Long-term debt, net of deferred financing costs | 2,385,411 | 2,315,267 |
Deferred income tax liabilities | 279 | |
Asset retirement obligation | 211,233 | 210,889 |
Other liabilities | 28,103 | 25,597 |
Total liabilities | 2,870,867 | 2,829,356 |
Stockholders’ equity: | ||
Additional paid-in capital | 1,745,858 | 1,713,312 |
Accumulated comprehensive loss | (481) | (624) |
Accumulated deficit | (670,447) | (630,955) |
Cost of shares held in treasury, 331,284 and 216,088 shares at 2017 and 2016, respectively | (21,300) | (12,303) |
Stockholders’ equity | 1,053,728 | 1,069,528 |
Total liabilities and stockholders’ equity | 3,924,595 | 3,898,884 |
LAMAR MEDIA CORP [Member] | ||
Current assets: | ||
Cash and cash equivalents | 31,122 | 35,030 |
Receivables, net of allowance for doubtful accounts | 189,515 | 189,935 |
Prepaid lease expenses | 75,255 | 48,815 |
Other current assets | 53,952 | 39,973 |
Total current assets | 349,844 | 313,753 |
Property, plant and equipment | 3,307,506 | 3,294,251 |
Less accumulated depreciation and amortization | (2,132,469) | (2,111,536) |
Net property, plant and equipment | 1,175,037 | 1,182,715 |
Goodwill | 1,716,228 | 1,716,207 |
Intangible assets | 630,758 | 636,685 |
Deferred income tax assets | 100 | |
Other assets | 36,224 | 33,120 |
Total assets | 3,908,191 | 3,882,480 |
Current liabilities: | ||
Trade accounts payable | 18,179 | 17,653 |
Current maturities of long-term debt, net of deferred financing costs | 39,495 | 33,916 |
Accrued expenses | 89,380 | 131,171 |
Deferred income | 95,607 | 91,322 |
Total current liabilities | 242,661 | 274,062 |
Long-term debt, net of deferred financing costs | 2,385,411 | 2,315,267 |
Deferred income tax liabilities | 279 | |
Asset retirement obligation | 211,233 | 210,889 |
Other liabilities | 28,103 | 25,597 |
Total liabilities | 2,867,408 | 2,826,094 |
Stockholders’ equity: | ||
Additional paid-in capital | 2,816,299 | 2,783,753 |
Accumulated comprehensive loss | (481) | (624) |
Accumulated deficit | (1,775,035) | (1,726,743) |
Stockholders’ equity | 1,040,783 | 1,056,386 |
Total liabilities and stockholders’ equity | 3,908,191 | 3,882,480 |
Series AA Preferred Stock [Member] | ||
Stockholders’ equity: | ||
Preferred stock, value | ||
Common Class A [Member] | ||
Stockholders’ equity: | ||
Common stock, value | 84 | 83 |
Common Class B [Member] | ||
Stockholders’ equity: | ||
Common stock, value | $ 14 | $ 15 |
Condensed Consolidated Balance3
Condensed Consolidated Balance Sheets (Parenthetical) - USD ($) $ in Thousands | Mar. 31, 2017 | Dec. 31, 2016 |
Allowance for doubtful accounts | $ 9,417 | $ 9,356 |
Current deferred financing costs | 5,505 | 5,459 |
Noncurrent deferred financing costs | $ 22,116 | $ 23,510 |
Shares held in treasury | 331,284 | 216,088 |
LAMAR MEDIA CORP [Member] | ||
Allowance for doubtful accounts | $ 9,417 | $ 9,356 |
Current deferred financing costs | 5,505 | 5,459 |
Noncurrent deferred financing costs | $ 22,116 | $ 23,510 |
Common stock, par value | $ 0.01 | $ 0.01 |
Common stock, shares authorized | 3,000 | 3,000 |
Common stock, shares issued | 100 | 100 |
Common stock, shares outstanding | 100 | 100 |
Series AA Preferred Stock [Member] | ||
Preferred stock, par value | $ 0.001 | $ 0.001 |
Preferred stock, cumulative dividends | $ 63.80 | $ 63.80 |
Preferred stock, shares authorized | 5,720 | 5,720 |
Preferred stock, shares issued | 5,720 | 5,720 |
Preferred stock, shares outstanding | 5,720 | 5,720 |
Common Class A [Member] | ||
Common stock, par value | $ 0.001 | $ 0.001 |
Common stock, shares authorized | 362,500,000 | 362,500,000 |
Common stock, shares issued | 83,822,110 | 83,038,831 |
Common stock, shares outstanding | 83,490,826 | 82,822,743 |
Common Class B [Member] | ||
Common stock, par value | $ 0.001 | $ 0.001 |
Common stock, shares authorized | 37,500,000 | 37,500,000 |
Common stock, shares issued | 14,420,085 | 14,610,365 |
Common stock, shares outstanding | 14,420,085 | 14,610,365 |
Condensed Consolidated Statemen
Condensed Consolidated Statements of Income and Comprehensive Income (Unaudited) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2017 | Mar. 31, 2016 | |
Net revenues | $ 346,362 | $ 338,533 |
Operating expenses (income) | ||
Direct advertising expenses (exclusive of depreciation and amortization) | 131,844 | 128,725 |
General and administrative expenses (exclusive of depreciation and amortization) | 72,031 | 66,790 |
Corporate expenses (exclusive of depreciation and amortization) | 16,633 | 16,026 |
Depreciation and amortization | 51,425 | 51,489 |
(Gain) loss on disposition of assets | (1,036) | (11,327) |
Total Operating Expenses | 270,897 | 251,703 |
Operating income | 75,465 | 86,830 |
Other expense (income) | ||
Loss on extinguishment of debt | 3,142 | |
Interest income | (4) | (1) |
Interest expense | 31,483 | 30,068 |
Non-operating (Income) Expenses | 31,479 | 33,209 |
Income before income tax expense | 43,986 | 53,621 |
Income tax expense | 2,199 | 2,307 |
Net income | 41,787 | 51,314 |
Cash dividends declared and paid on preferred stock | 91 | 91 |
Net income applicable to common stock | $ 41,696 | $ 51,223 |
Earnings per share: | ||
Basic earnings per share | $ 0.43 | $ 0.53 |
Diluted earnings per share | 0.42 | 0.53 |
Cash dividends declared per share of common stock | $ 0.83 | $ 0.75 |
Weighted average common shares used in computing earnings per share: | ||
Weighted average common shares outstanding basic | 97,575,481 | 96,793,244 |
Weighted average common shares outstanding diluted | 98,149,974 | 97,378,135 |
Statements of Comprehensive Income | ||
Net income | $ 41,787 | $ 51,314 |
Other comprehensive income | ||
Foreign currency translation adjustments | 143 | 1,468 |
Comprehensive income | 41,930 | 52,782 |
LAMAR MEDIA CORP [Member] | ||
Net revenues | 346,362 | 338,533 |
Operating expenses (income) | ||
Direct advertising expenses (exclusive of depreciation and amortization) | 131,844 | 128,725 |
General and administrative expenses (exclusive of depreciation and amortization) | 72,031 | 66,790 |
Corporate expenses (exclusive of depreciation and amortization) | 16,527 | 15,933 |
Depreciation and amortization | 51,425 | 51,489 |
(Gain) loss on disposition of assets | (1,036) | (11,327) |
Total Operating Expenses | 270,791 | 251,610 |
Operating income | 75,571 | 86,923 |
Other expense (income) | ||
Loss on extinguishment of debt | 3,142 | |
Interest income | (4) | (1) |
Interest expense | 31,483 | 30,068 |
Non-operating (Income) Expenses | 31,479 | 33,209 |
Income before income tax expense | 44,092 | 53,714 |
Income tax expense | 2,199 | 2,307 |
Net income | 41,893 | 51,407 |
Statements of Comprehensive Income | ||
Net income | 41,893 | 51,407 |
Other comprehensive income | ||
Foreign currency translation adjustments | 143 | 1,468 |
Comprehensive income | $ 42,036 | $ 52,875 |
Condensed Consolidated Stateme5
Condensed Consolidated Statements of Cash Flows - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2017 | Mar. 31, 2016 | |
Cash flows from operating activities: | ||
Net income | $ 41,787 | $ 51,314 |
Adjustments to reconcile net income to net cash provided by operating activities | ||
Depreciation and amortization | 51,425 | 51,489 |
Stock-based compensation | 2,478 | 3,199 |
Amortization included in interest expense | 1,348 | 1,382 |
Gain on disposition of assets and investments | (1,036) | (11,327) |
Loss on extinguishment of debt | 3,142 | |
Deferred tax benefit | (355) | (182) |
Provision for doubtful accounts | 1,428 | 1,709 |
(Increase) decrease in: | ||
Receivables | (955) | (8,410) |
Prepaid lease expenses | (27,097) | (22,936) |
Other assets | (12,053) | (3,572) |
Increase (decrease) in: | ||
Trade accounts payable | 526 | 720 |
Accrued expenses | (26,646) | (14,211) |
Other liabilities | 3,646 | (780) |
Net cash provided by operating activities | 34,496 | 51,537 |
Cash flows from investing activities: | ||
Acquisitions | (17,779) | (502,138) |
Capital expenditures | (19,236) | (20,619) |
Proceeds from disposition of assets and investments | 1,592 | 5,196 |
Decrease in notes receivable | 4 | 8 |
Net cash used in investing activities | (35,419) | (517,553) |
Cash flows from financing activities: | ||
Cash used for purchase of treasury stock | (8,997) | (6,204) |
Net proceeds from issuance of common stock | 12,934 | 7,909 |
Principal payments on long term debt | (5,625) | (3,755) |
Payment on revolving credit facility | (54,000) | (125,000) |
Proceeds received from revolving credit facility | 134,000 | 280,000 |
Proceeds received from note offering | 400,000 | |
Payment on senior credit facility term A-1 loan | (300,000) | |
Proceeds received from senior credit facility term A-1 loan | 300,000 | |
Debt issuance costs | (9,017) | |
Distributions to non-controlling interest | (205) | (105) |
Dividends/distributions | (81,279) | (72,825) |
Net cash (used in) provided by financing activities | (3,172) | 471,003 |
Effect of exchange rate changes in cash and cash equivalents | 187 | 1,106 |
Net (decrease) increase in cash and cash equivalents | (3,908) | 6,093 |
Cash and cash equivalents at beginning of period | 35,530 | 22,327 |
Cash and cash equivalents at end of period | 31,622 | 28,420 |
Supplemental disclosures of cash flow information: | ||
Cash paid for interest | 43,446 | 31,893 |
Cash paid for foreign, state and federal income taxes | 3,859 | 4,079 |
LAMAR MEDIA CORP [Member] | ||
Cash flows from operating activities: | ||
Net income | 41,893 | 51,407 |
Adjustments to reconcile net income to net cash provided by operating activities | ||
Depreciation and amortization | 51,425 | 51,489 |
Stock-based compensation | 2,478 | 3,199 |
Amortization included in interest expense | 1,348 | 1,382 |
Gain on disposition of assets and investments | (1,036) | (11,327) |
Loss on extinguishment of debt | 3,142 | |
Deferred tax benefit | (355) | (182) |
Provision for doubtful accounts | 1,428 | 1,709 |
(Increase) decrease in: | ||
Receivables | (955) | (8,410) |
Prepaid lease expenses | (27,097) | (22,936) |
Other assets | (12,053) | (3,572) |
Increase (decrease) in: | ||
Trade accounts payable | 526 | 720 |
Accrued expenses | (26,646) | (14,211) |
Other liabilities | (16,163) | (19,225) |
Net cash provided by operating activities | 14,793 | 33,185 |
Cash flows from investing activities: | ||
Acquisitions | (17,779) | (502,138) |
Capital expenditures | (19,236) | (20,619) |
Proceeds from disposition of assets and investments | 1,592 | 5,196 |
Decrease in notes receivable | 4 | 8 |
Net cash used in investing activities | (35,419) | (517,553) |
Cash flows from financing activities: | ||
Principal payments on long term debt | (5,625) | (3,755) |
Payment on revolving credit facility | (54,000) | (125,000) |
Proceeds received from revolving credit facility | 134,000 | 280,000 |
Proceeds received from note offering | 400,000 | |
Payment on senior credit facility term A-1 loan | (300,000) | |
Proceeds received from senior credit facility term A-1 loan | 300,000 | |
Debt issuance costs | (9,017) | |
Distributions to non-controlling interest | (205) | (105) |
Contributions from parent | 32,546 | 26,170 |
Dividend to parent | (90,185) | (78,938) |
Net cash (used in) provided by financing activities | 16,531 | 489,355 |
Effect of exchange rate changes in cash and cash equivalents | 187 | 1,106 |
Net (decrease) increase in cash and cash equivalents | (3,908) | 6,093 |
Cash and cash equivalents at beginning of period | 35,030 | 21,827 |
Cash and cash equivalents at end of period | 31,122 | 27,920 |
Supplemental disclosures of cash flow information: | ||
Cash paid for interest | 43,446 | 31,893 |
Cash paid for foreign, state and federal income taxes | $ 3,859 | $ 4,079 |
Significant Accounting Policies
Significant Accounting Policies | 3 Months Ended |
Mar. 31, 2017 | |
Significant Accounting Policies | 1. Significant Accounting Policies The information included in the foregoing interim condensed consolidated financial statements is unaudited. In the opinion of management, all adjustments, consisting of normal recurring adjustments, necessary for a fair presentation of the Company’s financial position and results of operations for the interim periods presented have been reflected herein. The results of operations for interim periods are not necessarily indicative of the results to be expected for the entire year. These interim condensed consolidated financial statements should be read in conjunction with the Company’s consolidated financial statements and the notes thereto included in the 2016 Combined Form 10-K. Subsequent events, if any, are evaluated through the date on which the financial statements are issued. |
LAMAR MEDIA CORP [Member] | |
Significant Accounting Policies | 1. Significant Accounting Policies The information included in the foregoing interim condensed consolidated financial statements is unaudited. In the opinion of management all adjustments, consisting of normal recurring adjustments, necessary for a fair presentation of Lamar Media’s financial position and results of operations for the interim periods presented have been reflected herein. The results of operations for interim periods are not necessarily indicative of the results to be expected for the entire year. These interim condensed consolidated financial statements should be read in conjunction with Lamar Media’s consolidated financial statements and the notes thereto included in the 2016 Combined Form 10-K. Certain notes are not provided for the accompanying condensed consolidated financial statements as the information in notes 1, 2, 3, 4, 5, 6, 8, 9, 10 and 12 to the condensed consolidated financial statements of Lamar Advertising included elsewhere in this report is substantially equivalent to that required for the condensed consolidated financial statements of Lamar Media. Earnings per share data is not provided for Lamar Media, as it is a wholly owned subsidiary of the Company. |
Stock-Based Compensation
Stock-Based Compensation | 3 Months Ended |
Mar. 31, 2017 | |
Disclosure Of Compensation Related Costs Sharebased Payments [Abstract] | |
Stock-Based Compensation | 2. Stock-Based Compensation Equity Incentive Plan. Lamar Advertising’s 1996 Equity Incentive Plan, as amended, (the “Incentive Plan”) has reserved 15.5 million shares of Class A common stock for issuance to directors and employees, including shares underlying granted options and common stock reserved for issuance under its performance-based incentive program. Options granted under the plan expire ten years from the grant date with vesting terms ranging from three to five years and include 1) options that vest in one-fifth increments beginning on the grant date and continuing on each of the first four anniversaries of the grant date and 2) options that cliff-vest on the fifth anniversary of the grant date. All grants are made at fair market value based on the closing price of our Class A common stock as reported on the NASDAQ Global Select Market on the date of grant. We use a Black-Scholes-Merton option pricing model to estimate the fair value of share-based awards. The Black-Scholes-Merton option pricing model incorporates various and highly subjective assumptions, including expected term and expected volatility. The Company granted options for an aggregate of 5,000 shares of its Class A common stock during the three months ended March 31, 2017. At March 31, 2017 a total of 1,258,639 shares were available for future grant. Stock Purchase Plan. Lamar Advertising’s 2009 Employee Stock Purchase Plan or 2009 ESPP was approved by our shareholders on May 28, 2009. The number of shares of Class A common stock available under the 2009 ESPP was automatically increased by 82,823 shares on January 1, 2017 pursuant to the automatic increase provisions of the 2009 ESPP. The following is a summary of 2009 ESPP share activity for the three months ended March 31, 2017: Shares Available for future purchases, January 1, 2017 250,573 Additional shares reserved under 2009 ESPP 82,823 Purchases (34,047 ) Available for future purchases, March 31, 2017 299,349 Performance-based compensation. Unrestricted shares of our Class A common stock may be awarded to key officers, employees and directors under our 1996 Equity Incentive Plan. The number of shares to be issued, if any, will be dependent on the level of achievement of performance measures for key officers and employees, as determined by the Company’s Compensation Committee based on our 2017 results. Any shares issued based on the achievement of performance goals will be issued in the first quarter of 2018. The shares subject to these awards can range from a minimum of 0% to a maximum of 100% of the target number of shares depending on the level at which the goals are attained. For the three months ended March 31, 2017, the Company has recorded $1,312 as stock-based compensation expense related to performance-based awards. In addition, each non-employee director automatically receives upon election or re-election a restricted stock award of our Class A common stock. The awards vest 50% on grant date and 50% on the last day of the directors’ one year term. The Company recorded a $46 stock-based compensation expense related to these awards for the three months ended March 31, 2017. |
Depreciation and Amortization
Depreciation and Amortization | 3 Months Ended |
Mar. 31, 2017 | |
Depreciation And Amortization [Abstract] | |
Depreciation and Amortization | 3. Depreciation and Amortization The Company includes all categories of depreciation and amortization on a separate line in its Statements of Income and Comprehensive Income. The amounts of depreciation and amortization expense excluded from the following operating expenses in its Statements of Income and Comprehensive Income are: Three months ended March 31, 2017 2016 Direct advertising expenses $ 48,318 $ 47,798 General and administrative expenses 930 881 Corporate expenses 2,177 2,810 $ 51,425 $ 51,489 |
Goodwill and Other Intangible A
Goodwill and Other Intangible Assets | 3 Months Ended |
Mar. 31, 2017 | |
Goodwill And Intangible Assets Disclosure [Abstract] | |
Goodwill and Other Intangible Assets | 4. Goodwill and Other Intangible Assets The following is a summary of intangible assets at March 31, 2017 and December 31, 2016: Estimated March 31, 2017 December 31, 2016 Life (Years) Gross Carrying Amount Accumulated Amortization Gross Carrying Amount Accumulated Amortization Amortizable intangible assets: Customer lists and contracts 7—10 $ 561,265 $ 494,055 $ 559,513 $ 490,514 Non-competition agreements 3—15 64,706 63,745 64,646 63,692 Site locations 15 1,897,964 1,335,577 1,885,554 1,318,976 Other 5—15 14,224 13,556 14,174 13,552 $ 2,538,159 $ 1,906,933 $ 2,523,887 $ 1,886,734 Unamortizable intangible assets: Goodwill $ 1,979,915 $ 253,536 $ 1,979,894 $ 253,536 |
Asset Retirement Obligations
Asset Retirement Obligations | 3 Months Ended |
Mar. 31, 2017 | |
Asset Retirement Obligation Disclosure [Abstract] | |
Asset Retirement Obligations | 5. Asset Retirement Obligations The Company’s asset retirement obligations include the costs associated with the removal of its structures, resurfacing of the land and retirement cost, if applicable, related to the Company’s outdoor advertising portfolio. The following table reflects information related to our asset retirement obligations: Balance at December 31, 2016 $ 210,889 Additions to asset retirement obligations 245 Accretion expense 1,044 Liabilities settled (945 ) Balance at March 31, 2017 $ 211,233 |
Distribution Restrictions
Distribution Restrictions | 3 Months Ended |
Mar. 31, 2017 | |
Distribution Restrictions [Abstract] | |
Distribution Restrictions | 6. Distribution Restrictions Lamar Media’s ability to make distributions to Lamar Advertising is restricted under both the terms of the indentures relating to Lamar Media’s outstanding notes and by the terms of its senior credit facility. As of March 31, 2017 and December 31, 2016, Lamar Media was permitted under the terms of its outstanding senior subordinated and senior notes to make transfers to Lamar Advertising in the form of cash dividends, loans or advances in amounts up to $2,711,631 and $2,702,633, respectively. As of March 31, 2017, transfers to Lamar Advertising are permitted under Lamar Media’s senior credit facility and as defined therein, unless, after giving effect to such distributions, (i) the total debt ratio is equal to or greater than 6.0 to 1 or (ii) the senior debt ratio is equal to or greater than 3.5 to 1. As of March 31, 2017, the total debt ratio was less than 6.0 to 1 and Lamar Media’s senior debt ratio was less than 3.5 to 1; therefore, dividends or distributions to Lamar Advertising were not subject to any additional restrictions under the senior credit facility. In addition, as of March 31, 2017 the senior credit facility allows Lamar Media to conduct its affairs in a manner that would allow Lamar Advertising to qualify and remain qualified for taxation as a REIT, including by allowing Lamar Media to make distributions to Lamar Advertising required for Lamar Advertising to qualify and remain qualified for taxation as a REIT, subject to certain restrictions. |
Earnings Per Share
Earnings Per Share | 3 Months Ended |
Mar. 31, 2017 | |
Earnings Per Share [Abstract] | |
Earnings Per Share | 7. Earnings Per Share The calculation of basic earnings per share excludes any dilutive effect of stock options, while diluted earnings per share includes the dilutive effect of stock options. There were no dilutive shares excluded from this calculation resulting from their anti-dilutive effect for the three months ended March 31, 2017 or 2016. |
Long-term Debt
Long-term Debt | 3 Months Ended |
Mar. 31, 2017 | |
Debt Disclosure [Abstract] | |
Long-term Debt | 8. Long-term Debt Long-term debt consists of the following at March 31, 2017 and December 31, 2016: March 31, 2017 Debt Deferred financing costs Debt, net of deferred financing costs Senior Credit Facility $ 507,500 $ 4,197 $ 503,303 5 7/8% Senior Subordinated Notes 500,000 6,773 493,227 5% Senior Subordinated Notes 535,000 5,517 529,483 5 3/8% Senior Notes 510,000 5,495 504,505 5 3/4% Senior Notes 400,000 5,639 394,361 Other notes with various rates and terms 27 — 27 2,452,527 27,621 2,424,906 Less current maturities (45,000 ) (5,505 ) (39,495 ) Long-term debt, excluding current maturities $ 2,407,527 $ 22,116 $ 2,385,411 December 31, 2016 Debt Deferred financing costs Debt, net of deferred financing costs Senior Credit Facility $ 433,125 $ 4,769 $ 428,356 5 7/8% Senior Subordinated Notes 500,000 7,071 492,929 5% Senior Subordinated Notes 535,000 5,709 529,291 5 3/8% Senior Notes 510,000 5,662 504,338 5 3/4% Senior Notes 400,000 5,758 394,242 Other notes with various rates and terms 27 — 27 2,378,152 28,969 2,349,183 Less current maturities (39,375 ) (5,459 ) (33,916 ) Long-term debt, excluding current maturities $ 2,338,777 $ 23,510 $ 2,315,267 5 7/8% Senior Subordinated Notes On February 9, 2012, Lamar Media completed an institutional private placement of $500,000 aggregate principal amount of 5 7/8% Senior Subordinated Notes, due 2022 (the “5 7/8% Notes”). The institutional private placement resulted in net proceeds to Lamar Media of approximately $489,000. On or after February 1, 2017, Lamar Media may redeem the 5 7/8% Notes, in whole or in part, in cash at redemption prices specified in the 5 7/8% Notes. In addition, if the Company or Lamar Media undergoes a change of control, Lamar Media may be required to make an offer to purchase each holder’s 5 7/8% Notes at a price equal to 101% of the principal amount of the 5 7/8% Notes, plus accrued and unpaid interest, up to but not including the repurchase date. 5% Senior Subordinated Notes On October 30, 2012, Lamar Media completed an institutional private placement of $535,000 aggregate principal amount of 5% Senior Subordinated Notes due 2023 (the “5% Notes”). The institutional private placement resulted in net proceeds to Lamar Media of approximately $527,100. At any time prior to May 1, 2018, Lamar Media may redeem some or all of the 5% Notes at a price equal to 100% of the aggregate principal amount plus a make-whole premium. On or after May 1, 2018, Lamar Media may redeem the 5% Notes, in whole or in part, in cash at redemption prices specified in the 5% Notes. In addition, if the Company or Lamar Media undergoes a change of control, Lamar Media may be required to make an offer to purchase each holder’s 5% Notes at a price equal to 101% of the principal amount of the 5% Notes, plus accrued and unpaid interest, up to but not including the repurchase date. 5 3/8% Senior Notes On January 10, 2014, Lamar Media completed an institutional private placement of $510,000 aggregate principal amount of 5 3/8% Senior Notes due 2024 (the “5 3/8% Notes”). The institutional private placement resulted in net proceeds to Lamar Media of approximately $502,300. At any time prior to January 15, 2019, Lamar Media may redeem some or all of the 5 3/8% Notes at a price equal to 100% of the aggregate principal amount, plus accrued and unpaid interest thereon plus a make-whole premium. On or after January 15, 2019, Lamar Media may redeem the 5 3/8% Notes, in whole or in part, in cash at redemption prices specified in the 5 3/8% Notes. In addition, if the Company or Lamar Media undergoes a change of control, Lamar Media may be required to make an offer to purchase each holder’s 5 3/8% Notes at a price equal to 101% of the principal amount of the 5 3/8% Notes, plus accrued and unpaid interest, up to but not including the repurchase date. 5 3/4% Senior Notes On January 28, 2016, Lamar Media completed an institutional private placement of $400,000 aggregate principal amount of 5 3/4% Senior Notes due 2026 (the “5 3/4 % Notes”). The institutional private placement resulted in net proceeds to Lamar Media of approximately $394,500. Lamar Media may redeem up to 35% of the aggregate principal amount of the 5 3/4% Notes, at any time and from time to time, at a price equal to 105.750% of the aggregate principal amount so redeemed, plus accrued and unpaid interest thereon, with the net cash proceeds of certain public equity offerings completed before February 1, 2019, provided that following the redemption, at least 65% of the 5 3/4% Notes that were originally issued remain outstanding and any such redemption occurs within 120 days following the closing of any such public equity offering. At any time prior to February 1, 2021, Lamar Media may redeem some or all of the 5 3/4% Notes at a price equal to 100% of the aggregate principal amount, plus accrued and unpaid interest thereon plus a make-whole premium. On or after February 1, 2021, Lamar Media may redeem the 5 3/4% Notes, in whole or in part, in cash at redemption prices specified in the 5 3/4% Notes. In addition, if the Company or Lamar Media undergoes a change of control, Lamar Media may be required to make an offer to purchase each holder’s 5 3/4% Notes at a price equal to 101% of the principal amount of the 5 3/4% Notes, plus accrued and unpaid interest, up to but not including the repurchase date. Senior Credit Facility On January 7, 2016, Lamar Media entered into a new incremental Term A-1 loan of $300,000 to partially fund the purchase of certain Clear Channel Outdoor Holdings, Inc. assets. The Term A-1 loan was repaid in full on January 28, 2016 by using proceeds received from the issuance of the 5 3/4% Notes. For the three months ended March 31, 2016, the Company incurred a loss of $3,142 related to the repayment of the Term A-1 loan. On February 3, 2014, Lamar Media entered into a Second Restatement Agreement (the “Second Restatement Agreement”) with the Company, certain of Lamar Media’s subsidiaries as Guarantors, JPMorgan Chase Bank, N.A., as Administrative Agent and the Lenders named therein, under which the parties agreed to amend and restate Lamar Media’s existing senior credit facility on the terms set forth in the Second Amended and Restated Credit Agreement attached as Exhibit A to the Second Restatement Agreement (such Second and Amended and Restated Credit Agreement, as subsequently amended, together with the Second Restatement Agreement being herein referred to as the “senior credit facility”). Under the Second Restatement Agreement, the senior credit facility consisted of a $400,000 revolving credit facility and a $500,000 incremental facility. Lamar Media is the borrower under the senior credit facility. We may also from time to time designate wholly owned subsidiaries as subsidiary borrowers under the incremental loan facility. Incremental loans may be in the form of additional term loan tranches or increases in the revolving credit facility. Our lenders have no obligation to make additional loans to us, or any designated subsidiary borrower, under the incremental facility, but may enter into such commitments in their sole discretion. On April 18, 2014, Lamar Media entered into Amendment No. 1 to the Second Amended and Restated Credit Agreement (the “First Amendment”) under which the parties agreed to amend Lamar Media’s existing senior credit agreement on the terms set forth therein. The First Amendment created a new $300,000 Term A Loan facility (the “Term A Loans”) and made certain other amendments. Lamar Media borrowed $300,000 in Term A Loans on April 18, 2014. The net loan proceeds of this borrowing, together with borrowings under the revolving portion of the senior credit facility and cash on hand, were used to fund the redemption and retirement of all $400,000 in outstanding principal amount of Lamar Media’s 7 7/8% Notes due 2018 on April 21, 2014. On March 4, 2016, Lamar Media entered into Amendment No. 2 to the Second Amended and Restated Credit Agreement (the “Second Amendment”) under which the parties agreed to amend Lamar Media’s existing senior credit agreement on the terms set forth therein. Among certain other amendments, the Second Amendment eliminated the $500,000 cap on incremental loans with the result that Lamar Media may borrow incremental term and revolving loans without monetary limits, so long as Lamar Advertising’s Senior Debt Ratio does not exceed 3.5 to 1.0. The Term A Loans began amortizing on June 30, 2014 in quarterly installments on each September 30, December 31, March 31, and June 30 thereafter. The remaining quarterly installments scheduled to be paid are as follows: Principal Payment Date Principal Amount June 30, 2017-December 31, 2018 $ 11,250 Term A Loan Maturity Date $ 168,750 The Term A Loans bear interest at rates based on the Adjusted LIBO Rate (“Eurodollar loans”) or the Adjusted Base Rate (“Base Rate loans”), at Lamar Media’s option. Eurodollar loans bear interest at a rate per annum equal to the Adjusted LIBO Rate plus 2.0% (or the Adjusted LIBO Rate plus 1.75% at any time the Total Debt Ratio is less than or equal to 3.00 to 1). Base Rate loans bear interest at a rate per annum equal to the Adjusted Base Rate plus 1.00% (or the Adjusted Base Rate plus 0.75% at any time the Total Debt Ratio is less than or equal to 3.00 to 1). The revolving credit facility bears interest at rates based on the Adjusted LIBO Rate (“Eurodollar loans”) or the Adjusted Base Rate (“Base Rate loans”), at Lamar Media’s option. Eurodollar loans bear interest at a rate per annum equal to the Adjusted LIBO Rate plus 2.25% (or the Adjusted LIBO Rate plus 2.00% at any time the Total Debt Ratio is less than or equal to 4.25 to 1; or the Adjusted LIBO Rate plus 1.75% at any time the Total Debt Ratio is less than or equal to 3.00 to 1). Base Rate loans bear interest at a rate per annum equal to the Adjusted Base Rate plus 1.25% (or the Adjusted Base Rate plus 1.0% at any time the total debt ratio is less than or equal to 4.25 to 1; or the Adjusted Base Rate plus 0.75% at any time the Total Debt Ratio is less than or equal to 3.00 to 1). The guarantees, covenants, events of default and other terms of the senior credit facility apply to the Term A Loans and revolving credit facility. As of March 31, 2017, there was $260,000 outstanding under the revolving credit facility. Availability under the revolving facility is reduced by the amount of any letters of credit outstanding. Lamar Media had $11,700 in letters of credit outstanding as of March 31, 2017 resulting in $128,300 of availability under its revolving facility. Revolving credit loans may be requested under the revolving credit facility at any time prior to its maturity on February 2, 2019, and bear interest, at Lamar Media’s option, at the Adjusted LIBO Rate or the Adjusted Base Rate plus applicable margins, such margins are set at an initial rate with the possibility of a step down based on Lamar Media’s ratio of debt to trailing four quarters EBITDA, as defined in the senior credit facility. The terms of Lamar Media’s senior credit facility and the indentures relating to Lamar Media’s outstanding notes restrict, among other things, the ability of Lamar Advertising and Lamar Media to: • dispose of assets; • incur or repay debt; • create liens; • make investments; and • pay dividends. The senior credit facility contains provisions that allow Lamar Media to conduct its affairs in a manner that allows Lamar Advertising to qualify and remain qualified as a REIT, including by allowing Lamar Media to make distributions to Lamar Advertising required for the Company to qualify and remain qualified for taxation as a REIT, subject to certain restrictions. Lamar Media’s ability to make distributions to Lamar Advertising is also restricted under the terms of these agreements. Under Lamar Media’s senior credit facility the Company must maintain a specified senior debt ratio at all times and in addition, must satisfy a total debt ratio in order to incur debt, make distributions or make certain investments. Lamar Advertising and Lamar Media were in compliance with all of the terms of their indentures and the senior credit facility provisions during the periods presented. |
Fair Value of Financial Instrum
Fair Value of Financial Instruments | 3 Months Ended |
Mar. 31, 2017 | |
Fair Value Disclosures [Abstract] | |
Fair Value of Financial Instruments | 9. Fair Value of Financial Instruments At March 31, 2017 and December 31, 2016, the Company’s financial instruments included cash and cash equivalents, marketable securities, accounts receivable, investments, accounts payable and borrowings. The fair values of cash and cash equivalents, accounts receivable, accounts payable and short-term borrowings and current portion of long-term debt approximated carrying values because of the short-term nature of these instruments. Investment contracts are reported at fair values. Fair values for investments held at cost are not readily available, but are estimated to approximate fair value. The estimated fair value of the Company’s long-term debt (including current maturities) was $2,524,521 which exceeded the carrying amount of $2,452,527 as of March 31, 2017. The majority of the fair value is determined using observed prices of publicly traded debt (level 1 in the fair value hierarchy) and the remaining is valued based on quoted prices for similar debt (level 2 in the fair value hierarchy). |
New Accounting Pronouncements
New Accounting Pronouncements | 3 Months Ended |
Mar. 31, 2017 | |
New Accounting Pronouncements And Changes In Accounting Principles [Abstract] | |
New Accounting Pronouncements | 10. New Accounting Pronouncements In May 2014, the FASB issued Accounting Standards Update (“ASU”) No. 2014-09, Revenue from Contracts with Customers In November 2015, the FASB issued ASU No. 2015-17 Income taxes – Balance Sheet Classification of Deferred Taxes In February 2016, the FASB issued ASU No. 2016-02, Leases In August 2016, the FASB issued ASU No. 2016-15, Statement of Cash Flows – Classification of Certain Cash Receipts and Cash Payments. In January 2017, the FASB issued ASU No. 2017-01, Business Combinations: Clarifying the definition of a business In January 2017, the FASB issued ASU No. 2017-04, Intangibles – Goodwill and other (Topic 350): Simplifying the test for goodwill impairment. |
Dividends_Distributions
Dividends/Distributions | 3 Months Ended |
Mar. 31, 2017 | |
Equity [Abstract] | |
Dividends/Distributions | 11. Dividends/Distributions During the three months ended March 31, 2017 and March 31, 2016, the Company declared and paid cash distributions of its REIT taxable income in an aggregate amount of $81,188 or $0.83 per share and $72,734 or $0.75 per share, respectively. The amount, timing and frequency of future distributions will be at the sole discretion of the Board of Directors and will be declared based upon various factors, a number of which may be beyond the Company’s control, including financial condition and operating cash flows, the amount required to maintain REIT status and reduce any income and excise taxes that the Company otherwise would be required to pay, limitations on distributions in our existing and future debt instruments, the Company’s ability to utilize net operating losses to offset, in whole or in part, the Company’s distribution requirements, limitations on its ability to fund distributions using cash generated through its taxable REIT subsidiaries (TRSs) and other factors that the Board of Directors may deem relevant. During the three months ended March 31, 2017 and March 31, 2016, the Company paid cash dividend distributions to holders of its Series AA Preferred Stock in an aggregate amount of $91 or $15.95 per share. |
Information about Geographic Ar
Information about Geographic Areas | 3 Months Ended |
Mar. 31, 2017 | |
Segment Reporting [Abstract] | |
Information about Geographic Areas | 12. Information about Geographic Areas Revenues from external customers attributable to foreign countries totaled $6,893 and $6,868 for the three months ended March 31, 2017 and 2016, respectively. Net carrying value of long lived assets located in foreign countries totaled $4,588 and $4,893 as of March 31, 2017 and December 31, 2016, respectively. All other revenues from external customers and long lived assets relate to domestic operations. |
Summarized Financial Informatio
Summarized Financial Information of Subsidiaries | 3 Months Ended |
Mar. 31, 2017 | |
LAMAR MEDIA CORP [Member] | |
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 |
Stock-Based Compensation (Table
Stock-Based Compensation (Tables) | 3 Months Ended |
Mar. 31, 2017 | |
Disclosure Of Compensation Related Costs Sharebased Payments [Abstract] | |
Summary of ESPP Share Activity | The following is a summary of 2009 ESPP share activity for the three months ended March 31, 2017: Shares Available for future purchases, January 1, 2017 250,573 Additional shares reserved under 2009 ESPP 82,823 Purchases (34,047 ) Available for future purchases, March 31, 2017 299,349 |
Depreciation and Amortization (
Depreciation and Amortization (Tables) | 3 Months Ended |
Mar. 31, 2017 | |
Depreciation And Amortization [Abstract] | |
Depreciation and Amortization Expense Excluded from Operating Expenses in its Statements of Income and Comprehensive Income | The amounts of depreciation and amortization expense excluded from the following operating expenses in its Statements of Income and Comprehensive Income are: Three months ended March 31, 2017 2016 Direct advertising expenses $ 48,318 $ 47,798 General and administrative expenses 930 881 Corporate expenses 2,177 2,810 $ 51,425 $ 51,489 |
Goodwill and Other Intangible21
Goodwill and Other Intangible Assets (Tables) | 3 Months Ended |
Mar. 31, 2017 | |
Goodwill And Intangible Assets Disclosure [Abstract] | |
Summary of Intangible Assets | The following is a summary of intangible assets at March 31, 2017 and December 31, 2016: Estimated March 31, 2017 December 31, 2016 Life (Years) Gross Carrying Amount Accumulated Amortization Gross Carrying Amount Accumulated Amortization Amortizable intangible assets: Customer lists and contracts 7—10 $ 561,265 $ 494,055 $ 559,513 $ 490,514 Non-competition agreements 3—15 64,706 63,745 64,646 63,692 Site locations 15 1,897,964 1,335,577 1,885,554 1,318,976 Other 5—15 14,224 13,556 14,174 13,552 $ 2,538,159 $ 1,906,933 $ 2,523,887 $ 1,886,734 Unamortizable intangible assets: Goodwill $ 1,979,915 $ 253,536 $ 1,979,894 $ 253,536 |
Asset Retirement Obligations (T
Asset Retirement Obligations (Tables) | 3 Months Ended |
Mar. 31, 2017 | |
Asset Retirement Obligation Disclosure [Abstract] | |
Information Related to Asset Retirement Obligations | The following table reflects information related to our asset retirement obligations: Balance at December 31, 2016 $ 210,889 Additions to asset retirement obligations 245 Accretion expense 1,044 Liabilities settled (945 ) Balance at March 31, 2017 $ 211,233 |
Long-term Debt (Tables)
Long-term Debt (Tables) | 3 Months Ended |
Mar. 31, 2017 | |
Debt Disclosure [Abstract] | |
Long-Term Debt | Long-term debt consists of the following at March 31, 2017 and December 31, 2016: March 31, 2017 Debt Deferred financing costs Debt, net of deferred financing costs Senior Credit Facility $ 507,500 $ 4,197 $ 503,303 5 7/8% Senior Subordinated Notes 500,000 6,773 493,227 5% Senior Subordinated Notes 535,000 5,517 529,483 5 3/8% Senior Notes 510,000 5,495 504,505 5 3/4% Senior Notes 400,000 5,639 394,361 Other notes with various rates and terms 27 — 27 2,452,527 27,621 2,424,906 Less current maturities (45,000 ) (5,505 ) (39,495 ) Long-term debt, excluding current maturities $ 2,407,527 $ 22,116 $ 2,385,411 December 31, 2016 Debt Deferred financing costs Debt, net of deferred financing costs Senior Credit Facility $ 433,125 $ 4,769 $ 428,356 5 7/8% Senior Subordinated Notes 500,000 7,071 492,929 5% Senior Subordinated Notes 535,000 5,709 529,291 5 3/8% Senior Notes 510,000 5,662 504,338 5 3/4% Senior Notes 400,000 5,758 394,242 Other notes with various rates and terms 27 — 27 2,378,152 28,969 2,349,183 Less current maturities (39,375 ) (5,459 ) (33,916 ) Long-term debt, excluding current maturities $ 2,338,777 $ 23,510 $ 2,315,267 |
Schedule of Maturities of Long Term Debt | The Term A Loans began amortizing on June 30, 2014 in quarterly installments on each September 30, December 31, March 31, and June 30 thereafter. The remaining quarterly installments scheduled to be paid are as follows: Principal Payment Date Principal Amount June 30, 2017-December 31, 2018 $ 11,250 Term A Loan Maturity Date $ 168,750 |
Summarized Financial Informat24
Summarized Financial Information of Subsidiaries (Tables) - LAMAR MEDIA CORP [Member] | 3 Months Ended |
Mar. 31, 2017 | |
Condensed Consolidating Balance Sheet | 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 |
Condensed Consolidating Statements of Income and Comprehensive Income | 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. |
Condensed Consolidating Statements of Cash Flows | 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 |
Stock-Based Compensation - Addi
Stock-Based Compensation - Additional Information (Detail) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2017 | Dec. 31, 2016 | |
Share Based Compensation Arrangement By Share Based Payment Award [Line Items] | ||
Award vesting terms | Vesting terms ranging from three to five years and include 1) options that vest in one-fifth increments beginning on the grant date and continuing on each of the first four anniversaries of the grant date and 2) options that cliff-vest on the fifth anniversary of the grant date. | |
Common Class A [Member] | ||
Share Based Compensation Arrangement By Share Based Payment Award [Line Items] | ||
Options granted | 5,000 | |
Minimum [Member] | ||
Share Based Compensation Arrangement By Share Based Payment Award [Line Items] | ||
Award vesting period | 3 years | |
Maximum [Member] | ||
Share Based Compensation Arrangement By Share Based Payment Award [Line Items] | ||
Award vesting period | 5 years | |
1996 Equity Incentive Plan [Member] | ||
Share Based Compensation Arrangement By Share Based Payment Award [Line Items] | ||
Shares reserved for issuance to directors and employees | 15,500,000 | |
Number of shares available for grant under Incentive Plan | 1,258,639 | |
Compensation expense related to performance based compensation agreements | $ 1,312 | |
1996 Equity Incentive Plan [Member] | Minimum [Member] | ||
Share Based Compensation Arrangement By Share Based Payment Award [Line Items] | ||
Range of awards of target number of share | 0.00% | |
1996 Equity Incentive Plan [Member] | Maximum [Member] | ||
Share Based Compensation Arrangement By Share Based Payment Award [Line Items] | ||
Range of awards of target number of share | 100.00% | |
Restricted Stock [Member] | ||
Share Based Compensation Arrangement By Share Based Payment Award [Line Items] | ||
Expiration date of options granted under equity incentive plan | 10 years | |
Restricted Stock [Member] | 1996 Equity Incentive Plan [Member] | Percentage of awards vesting on grant date [Member] | ||
Share Based Compensation Arrangement By Share Based Payment Award [Line Items] | ||
Percentage of awards vesting on grant date | 50.00% | |
Restricted Stock [Member] | 1996 Equity Incentive Plan [Member] | Percentage of Awards Vesting On Last Day of Each Directors Term [Member] | ||
Share Based Compensation Arrangement By Share Based Payment Award [Line Items] | ||
Percentage of awards vesting on grant date | 50.00% | |
Restricted Stock [Member] | 1996 Equity Incentive Plan [Member] | Common Class A [Member] | ||
Share Based Compensation Arrangement By Share Based Payment Award [Line Items] | ||
Compensation expense related to performance based compensation agreements | $ 46 | |
2009 Employee Stock Purchase Plan [Member] | ||
Share Based Compensation Arrangement By Share Based Payment Award [Line Items] | ||
Number of shares available for grant under Incentive Plan | 299,349 | 250,573 |
Additional shares reserved under 2009 ESPP | 82,823 | |
2009 Employee Stock Purchase Plan [Member] | Common Class A [Member] | ||
Share Based Compensation Arrangement By Share Based Payment Award [Line Items] | ||
Additional shares reserved under 2009 ESPP | 82,823 |
Stock-Based Compensation - Summ
Stock-Based Compensation - Summary of ESPP Share Activity (Detail) - 2009 Employee Stock Purchase Plan [Member] | 3 Months Ended |
Mar. 31, 2017shares | |
Share Based Compensation Arrangement By Share Based Payment Award [Line Items] | |
Available for future purchases, January 1, 2017 | 250,573 |
Additional shares reserved under 2009 ESPP | 82,823 |
Purchases | (34,047) |
Available for future purchases, March 31, 2017 | 299,349 |
Depreciation and Amortization -
Depreciation and Amortization - Depreciation and Amortization Expense Excluded from Operating Expenses in its Statements of Income and Comprehensive Income (Detail) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2017 | Mar. 31, 2016 | |
Depreciation and Amortization Expense [Line Items] | ||
Depreciation and amortization | $ 51,425 | $ 51,489 |
Direct Advertising Expenses [Member] | ||
Depreciation and Amortization Expense [Line Items] | ||
Depreciation and amortization | 48,318 | 47,798 |
General and Administrative Expenses [Member] | ||
Depreciation and Amortization Expense [Line Items] | ||
Depreciation and amortization | 930 | 881 |
Corporate Expenses [Member] | ||
Depreciation and Amortization Expense [Line Items] | ||
Depreciation and amortization | $ 2,177 | $ 2,810 |
Goodwill and Other Intangible28
Goodwill and Other Intangible Assets - Summary of Intangible Assets (Detail) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2017 | Dec. 31, 2016 | |
Finite Lived Intangible Assets [Line Items] | ||
Gross Carrying Amount | $ 2,538,159 | $ 2,523,887 |
Accumulated Amortization | 1,906,933 | 1,886,734 |
Goodwill gross carrying amount | 1,979,915 | 1,979,894 |
Goodwill accumulated amortization | 253,536 | 253,536 |
Customer Lists and Contracts [Member] | ||
Finite Lived Intangible Assets [Line Items] | ||
Gross Carrying Amount | 561,265 | 559,513 |
Accumulated Amortization | $ 494,055 | 490,514 |
Customer Lists and Contracts [Member] | Minimum [Member] | ||
Finite Lived Intangible Assets [Line Items] | ||
Estimated Life (Years) | 7 years | |
Customer Lists and Contracts [Member] | Maximum [Member] | ||
Finite Lived Intangible Assets [Line Items] | ||
Estimated Life (Years) | 10 years | |
Non-competition Agreements [Member] | ||
Finite Lived Intangible Assets [Line Items] | ||
Gross Carrying Amount | $ 64,706 | 64,646 |
Accumulated Amortization | $ 63,745 | 63,692 |
Non-competition Agreements [Member] | Minimum [Member] | ||
Finite Lived Intangible Assets [Line Items] | ||
Estimated Life (Years) | 3 years | |
Non-competition Agreements [Member] | Maximum [Member] | ||
Finite Lived Intangible Assets [Line Items] | ||
Estimated Life (Years) | 15 years | |
Site Locations [Member] | ||
Finite Lived Intangible Assets [Line Items] | ||
Gross Carrying Amount | $ 1,897,964 | 1,885,554 |
Accumulated Amortization | $ 1,335,577 | 1,318,976 |
Site Locations [Member] | Maximum [Member] | ||
Finite Lived Intangible Assets [Line Items] | ||
Estimated Life (Years) | 15 years | |
Other [Member] | ||
Finite Lived Intangible Assets [Line Items] | ||
Gross Carrying Amount | $ 14,224 | 14,174 |
Accumulated Amortization | $ 13,556 | $ 13,552 |
Other [Member] | Minimum [Member] | ||
Finite Lived Intangible Assets [Line Items] | ||
Estimated Life (Years) | 5 years | |
Other [Member] | Maximum [Member] | ||
Finite Lived Intangible Assets [Line Items] | ||
Estimated Life (Years) | 15 years |
Asset Retirement Obligations -
Asset Retirement Obligations - Information Related to Asset Retirement Obligations (Detail) $ in Thousands | 3 Months Ended |
Mar. 31, 2017USD ($) | |
Asset Retirement Obligation Disclosure [Abstract] | |
Beginning Balance | $ 210,889 |
Additions to asset retirement obligations | 245 |
Accretion expense | 1,044 |
Liabilities settled | (945) |
Ending Balance | $ 211,233 |
Distribution Restrictions - Add
Distribution Restrictions - Additional Information (Detail) $ in Thousands | 3 Months Ended | |
Mar. 31, 2017USD ($) | Dec. 31, 2016USD ($) | |
Debt Instrument [Line Items] | ||
Balance of permitted transfers to parent company | $ 2,711,631 | $ 2,702,633 |
Description of provisions on senior credit facility transfers to Lamar Advertising not subject to additional restrictions | (i) the total debt ratio is equal to or greater than 6.0 to 1 or (ii) the senior debt ratio is equal to or greater than 3.5 to 1. | |
Debt ratio | 6 | |
Description of actual position on senior credit facility transfers to Lamar Advertising not subject to additional restrictions | The total debt ratio was less than 6.0 to 1 and Lamar Media's senior debt ratio was less than 3.5 to 1; therefore, dividends or distributions to Lamar Advertising were not subject to any additional restrictions under the senior credit facility. | |
Debt ratio related to actual position on senior credit facility | 6 | |
Senior Debt [Member] | ||
Debt Instrument [Line Items] | ||
Senior debt ratio | 3.5 | |
Senior Debt [Member] | Maximum [Member] | ||
Debt Instrument [Line Items] | ||
Senior debt ratio | 3.5 |
Earnings Per Share - Additional
Earnings Per Share - Additional Information (Detail) - shares | 3 Months Ended | |
Mar. 31, 2017 | Mar. 31, 2016 | |
Earnings Per Share [Abstract] | ||
The number of dilutive shares excluded from calculation of basic earnings per share resulting from the anti-dilutive effect for stock options | 0 | 0 |
Long-term Debt - Long-Term Debt
Long-term Debt - Long-Term Debt (Detail) - USD ($) $ in Thousands | Mar. 31, 2017 | Dec. 31, 2016 |
Debt Instrument [Line Items] | ||
Debt | $ 2,452,527 | $ 2,378,152 |
Debt, Less current maturities | (45,000) | (39,375) |
Debt, excluding current maturities | 2,407,527 | 2,338,777 |
Deferred financing costs | 27,621 | 28,969 |
Deferred financing costs, Less current maturities | (5,505) | (5,459) |
Deferred financing costs, excluding current maturities | 22,116 | 23,510 |
Debt, net of deferred financing costs | 2,424,906 | 2,349,183 |
Debt, net of deferred financing costs, Less current maturities | (39,495) | (33,916) |
Debt, net of deferred financing costs, excluding current maturities | 2,385,411 | 2,315,267 |
Senior Credit Facility [Member] | ||
Debt Instrument [Line Items] | ||
Debt | 507,500 | 433,125 |
Deferred financing costs | 4,197 | 4,769 |
Debt, net of deferred financing costs | 503,303 | 428,356 |
5 7/8% Senior Subordinated Notes [Member] | ||
Debt Instrument [Line Items] | ||
Debt | 500,000 | 500,000 |
Deferred financing costs | 6,773 | 7,071 |
Debt, net of deferred financing costs | 493,227 | 492,929 |
5% Senior Subordinated Notes [Member] | ||
Debt Instrument [Line Items] | ||
Debt | 535,000 | 535,000 |
Deferred financing costs | 5,517 | 5,709 |
Debt, net of deferred financing costs | 529,483 | 529,291 |
5 3/8% Senior Notes [Member] | ||
Debt Instrument [Line Items] | ||
Debt | 510,000 | 510,000 |
Deferred financing costs | 5,495 | 5,662 |
Debt, net of deferred financing costs | 504,505 | 504,338 |
5 3/4% Senior Notes [Member] | ||
Debt Instrument [Line Items] | ||
Debt | 400,000 | 400,000 |
Deferred financing costs | 5,639 | 5,758 |
Debt, net of deferred financing costs | 394,361 | 394,242 |
Other Notes with Various Rates and Terms [Member] | ||
Debt Instrument [Line Items] | ||
Debt | 27 | 27 |
Debt, net of deferred financing costs | $ 27 | $ 27 |
Long-term Debt - Long-Term De33
Long-term Debt - Long-Term Debt (Parenthetical) (Detail) | Mar. 31, 2017 | Dec. 31, 2016 | Jan. 28, 2016 | Jan. 10, 2014 | Oct. 30, 2012 | Feb. 09, 2012 |
5 7/8% Senior Subordinated Notes [Member] | ||||||
Debt Instrument [Line Items] | ||||||
Interest rate on senior notes | 5.875% | 5.875% | 5.875% | |||
5% Senior Subordinated Notes [Member] | ||||||
Debt Instrument [Line Items] | ||||||
Interest rate on senior notes | 5.00% | 5.00% | 5.00% | |||
5 3/8% Senior Notes [Member] | ||||||
Debt Instrument [Line Items] | ||||||
Interest rate on senior notes | 5.375% | 5.375% | 5.375% | |||
5 3/4% Senior Notes [Member] | ||||||
Debt Instrument [Line Items] | ||||||
Interest rate on senior notes | 5.75% | 5.75% | 5.75% |
Long-term Debt - Additional Inf
Long-term Debt - Additional Information (Detail) | Jan. 28, 2016USD ($) | Apr. 18, 2014USD ($) | Jan. 10, 2014USD ($) | Oct. 30, 2012USD ($) | Feb. 09, 2012USD ($) | Mar. 31, 2017USD ($) | Mar. 31, 2016USD ($) | Dec. 31, 2016 | Feb. 03, 2014USD ($) |
Debt Instrument [Line Items] | |||||||||
Proceeds received from senior credit facility | $ 300,000,000 | ||||||||
Loss on extinguishment of debt | 3,142,000 | ||||||||
Amended and restated date | Apr. 18, 2014 | ||||||||
Outstanding revolving credit facility | $ 260,000,000 | ||||||||
Remaining borrowing capacity under revolving credit facility | 128,300,000 | ||||||||
Letter of Credit [Member] | |||||||||
Debt Instrument [Line Items] | |||||||||
Letter of credit outstanding balance | $ 11,700,000 | ||||||||
Term A Loan Facility [Member] | |||||||||
Debt Instrument [Line Items] | |||||||||
Maximum borrowing limit of incremental loan facility | $ 300,000,000 | ||||||||
Term A Loan Facility [Member] | LIBO Rate [Member] | |||||||||
Debt Instrument [Line Items] | |||||||||
Ratio of indebtedness to net capital one | 3 | ||||||||
Adjusted Rate | 2.00% | ||||||||
Ratio of indebtedness to net capital minimum | 1 | ||||||||
Term A Loan Facility [Member] | LIBO Rate [Member] | Debt Ratio Less Than or Equal to Three [Member] | |||||||||
Debt Instrument [Line Items] | |||||||||
Adjusted Rate | 1.75% | ||||||||
Term A Loan Facility [Member] | Base Rate [Member] | |||||||||
Debt Instrument [Line Items] | |||||||||
Ratio of indebtedness to net capital one | 3 | ||||||||
Adjusted Rate | 1.00% | ||||||||
Ratio of indebtedness to net capital minimum | 1 | ||||||||
Term A Loan Facility [Member] | Base Rate [Member] | Debt Ratio Less Than or Equal to Three [Member] | |||||||||
Debt Instrument [Line Items] | |||||||||
Adjusted Rate | 0.75% | ||||||||
Revolving Credit Facility [Member] | LIBO Rate [Member] | |||||||||
Debt Instrument [Line Items] | |||||||||
Ratio of indebtedness to net capital one | 3 | ||||||||
Adjusted Rate | 2.25% | ||||||||
Ratio of indebtedness to net capital minimum | 1 | ||||||||
Revolving Credit Facility [Member] | LIBO Rate [Member] | Debt Ratio Less Than or Equal to Three [Member] | |||||||||
Debt Instrument [Line Items] | |||||||||
Adjusted Rate | 1.75% | ||||||||
Revolving Credit Facility [Member] | LIBO Rate [Member] | Debt Ratio Less Than or Equal to Four Point Two Five [Member] | |||||||||
Debt Instrument [Line Items] | |||||||||
Ratio of indebtedness to net capital one | 4.25 | ||||||||
Adjusted Rate | 2.00% | ||||||||
Ratio of indebtedness to net capital minimum | 1 | ||||||||
Revolving Credit Facility [Member] | Base Rate [Member] | |||||||||
Debt Instrument [Line Items] | |||||||||
Ratio of indebtedness to net capital one | 3 | ||||||||
Adjusted Rate | 1.25% | ||||||||
Ratio of indebtedness to net capital minimum | 1 | ||||||||
Revolving Credit Facility [Member] | Base Rate [Member] | Debt Ratio Less Than or Equal to Three [Member] | |||||||||
Debt Instrument [Line Items] | |||||||||
Adjusted Rate | 0.75% | ||||||||
Revolving Credit Facility [Member] | Base Rate [Member] | Debt Ratio Less Than or Equal to Four Point Two Five [Member] | |||||||||
Debt Instrument [Line Items] | |||||||||
Ratio of indebtedness to net capital one | 4.25 | ||||||||
Adjusted Rate | 1.00% | ||||||||
Ratio of indebtedness to net capital minimum | 1 | ||||||||
LAMAR MEDIA CORP [Member] | |||||||||
Debt Instrument [Line Items] | |||||||||
Proceeds received from senior credit facility | 300,000,000 | ||||||||
Loss on extinguishment of debt | 3,142,000 | ||||||||
LAMAR MEDIA CORP [Member] | Term A-1 loan [Member] | |||||||||
Debt Instrument [Line Items] | |||||||||
Proceeds received from senior credit facility | 300,000,000 | ||||||||
Loss on extinguishment of debt | $ 3,142,000 | ||||||||
LAMAR MEDIA CORP [Member] | Revolving Credit Facility [Member] | |||||||||
Debt Instrument [Line Items] | |||||||||
Revolving credit facility maturity date | Feb. 2, 2019 | ||||||||
5 7/8% Senior Subordinated Notes [Member] | |||||||||
Debt Instrument [Line Items] | |||||||||
Interest rate on convertible notes | 5.875% | 5.875% | 5.875% | ||||||
Aggregate principal amount of debt issued | $ 500,000,000 | ||||||||
Net proceeds from the issuance of debt | $ 489,000,000 | ||||||||
Redemption price percentage of the principal amount to be purchased | 101.00% | ||||||||
5% Senior Subordinated Notes [Member] | |||||||||
Debt Instrument [Line Items] | |||||||||
Interest rate on convertible notes | 5.00% | 5.00% | 5.00% | ||||||
Aggregate principal amount of debt issued | $ 535,000,000 | ||||||||
Net proceeds from the issuance of debt | $ 527,100,000 | ||||||||
Redemption price percentage of the principal amount to be purchased | 101.00% | ||||||||
Redemption percentage equal to principal amount include aggregate premium | 100.00% | ||||||||
5 3/8% Senior Notes [Member] | |||||||||
Debt Instrument [Line Items] | |||||||||
Interest rate on convertible notes | 5.375% | 5.375% | 5.375% | ||||||
Aggregate principal amount of debt issued | $ 510,000,000 | ||||||||
Net proceeds from the issuance of debt | $ 502,300,000 | ||||||||
Redemption price percentage of the principal amount to be purchased | 101.00% | ||||||||
5 3/8% Senior Notes [Member] | Prior to January 15, 2019 [Member] | |||||||||
Debt Instrument [Line Items] | |||||||||
Redemption percentage equal to principal amount include aggregate premium | 100.00% | ||||||||
5 3/4% Senior Notes [Member] | |||||||||
Debt Instrument [Line Items] | |||||||||
Interest rate on convertible notes | 5.75% | 5.75% | 5.75% | ||||||
Aggregate principal amount of debt issued | $ 400,000,000 | ||||||||
Net proceeds from the issuance of debt | $ 394,500,000 | ||||||||
Redemption price percentage of the principal amount to be purchased | 101.00% | ||||||||
5 3/4% Senior Notes [Member] | Prior to February 1, 2019 [Member] | |||||||||
Debt Instrument [Line Items] | |||||||||
Redemption percentage of aggregate principal amount of senior notes | 35.00% | ||||||||
Additional redeemed percentage of aggregate principal amount | 105.75% | ||||||||
Redemption percentage of issued notes which remain outstanding | 65.00% | ||||||||
5 3/4% Senior Notes [Member] | Prior to February 1, 2021 [Member] | |||||||||
Debt Instrument [Line Items] | |||||||||
Additional redeemed percentage of aggregate principal amount | 100.00% | ||||||||
Senior Credit Facility [Member] | Letter of Credit [Member] | |||||||||
Debt Instrument [Line Items] | |||||||||
Maximum borrowing limit of incremental loan facility | $ 400,000,000 | ||||||||
Incremental Facility [Member] | |||||||||
Debt Instrument [Line Items] | |||||||||
Maximum borrowing limit of incremental loan facility | $ 500,000,000 | ||||||||
Incremental Facility [Member] | Term A Loan Facility [Member] | |||||||||
Debt Instrument [Line Items] | |||||||||
Incremental loan limit eliminated as per amendment | $ 500,000,000 | ||||||||
Ratio of indebtedness to net capital one | 3.5 | ||||||||
7 7/8% Senior Subordinated Notes [Member] | |||||||||
Debt Instrument [Line Items] | |||||||||
Interest rate on convertible notes | 7.875% | ||||||||
Aggregate principal amount of debt issued | $ 400,000,000 |
Long-term Debt - Schedule of Ma
Long-term Debt - Schedule of Maturities of Long Term Debt (Detail) $ in Thousands | 3 Months Ended |
Mar. 31, 2017USD ($) | |
June 30, 2017-December 31, 2018 [Member] | |
Debt Instrument [Line Items] | |
Principal payment amount | $ 11,250 |
Term A Loan Maturity Date [Member] | |
Debt Instrument [Line Items] | |
Principal payment amount | $ 168,750 |
Long-term Debt - Schedule of 36
Long-term Debt - Schedule of Maturities of Long Term Debt (Parenthetical) (Detail) | 3 Months Ended |
Mar. 31, 2017 | |
June 30, 2017-December 31, 2018 [Member] | |
Debt Instrument [Line Items] | |
Principal payment date | June 30, 2017-December 31, 2018 |
Fair Value of Financial Instr37
Fair Value of Financial Instruments - Additional Information (Detail) - USD ($) $ in Thousands | Mar. 31, 2017 | Dec. 31, 2016 |
Fair Value Disclosures [Abstract] | ||
Estimated fair value of Long-term debt (including current maturities) | $ 2,524,521 | |
Carrying amount of company's long term debt | $ 2,452,527 | $ 2,378,152 |
Dividends_Distributions - Addit
Dividends/Distributions - Additional Information (Detail) - USD ($) $ / shares in Units, $ in Thousands | 3 Months Ended | |
Mar. 31, 2017 | Mar. 31, 2016 | |
Dividends [Line Items] | ||
Distributions paid, per share | $ 0.83 | $ 0.75 |
Distributions paid, preferred stockholders | $ 91 | $ 91 |
Distributions paid, preferred stockholders, per share | $ 15.95 | $ 15.95 |
Taxable Income Distribution [Member] | ||
Dividends [Line Items] | ||
Distributions paid | $ 81,188 | $ 72,734 |
Distributions paid, per share | $ 0.83 | $ 0.75 |
Information about Geographic 39
Information about Geographic Areas - Additional Information (Detail) - Foreign Countries [Member] - USD ($) $ in Thousands | 3 Months Ended | ||
Mar. 31, 2017 | Mar. 31, 2016 | Dec. 31, 2016 | |
Revenues from External Customers and Long-Lived Assets [Line Items] | |||
Net carrying value of long lived assets | $ 4,588 | $ 4,893 | |
External Customers [Member] | |||
Revenues from External Customers and Long-Lived Assets [Line Items] | |||
Revenue from external customers | $ 6,893 | $ 6,868 |
Condensed Consolidating Balance
Condensed Consolidating Balance Sheet (Detail) - USD ($) $ in Thousands | Mar. 31, 2017 | Dec. 31, 2016 |
ASSETS | ||
Total current assets | $ 350,344 | $ 314,253 |
Net property, plant and equipment | 1,175,037 | 1,182,715 |
Total assets | 3,924,595 | 3,898,884 |
Current liabilities: | ||
Current maturities of long-term debt | 39,495 | 33,916 |
Total current liabilities | 246,120 | 277,324 |
Long-term debt, net of deferred financing costs | 2,385,411 | 2,315,267 |
Total liabilities | 2,870,867 | 2,829,356 |
Stockholders’ equity | 1,053,728 | 1,069,528 |
Total liabilities and stockholders’ equity | 3,924,595 | 3,898,884 |
LAMAR MEDIA CORP [Member] | ||
ASSETS | ||
Total current assets | 349,844 | 313,753 |
Net property, plant and equipment | 1,175,037 | 1,182,715 |
Intangibles and goodwill, net | 2,346,986 | 2,352,892 |
Other assets | 36,324 | 33,120 |
Total assets | 3,908,191 | 3,882,480 |
Current liabilities: | ||
Current maturities of long-term debt | 39,495 | 33,916 |
Other current liabilities | 203,166 | 240,146 |
Total current liabilities | 242,661 | 274,062 |
Long-term debt, net of deferred financing costs | 2,385,411 | 2,315,267 |
Other noncurrent liabilities | 239,336 | 236,765 |
Total liabilities | 2,867,408 | 2,826,094 |
Stockholders’ equity | 1,040,783 | 1,056,386 |
Total liabilities and stockholders’ equity | 3,908,191 | 3,882,480 |
LAMAR MEDIA CORP [Member] | Reportable Legal Entities [Member] | Lamar Media [Member] | ||
ASSETS | ||
Total current assets | 10,574 | 13,886 |
Other assets | 3,505,632 | 3,453,161 |
Total assets | 3,516,206 | 3,467,047 |
Current liabilities: | ||
Current maturities of long-term debt | 39,495 | 33,916 |
Other current liabilities | 25,593 | 38,904 |
Total current liabilities | 65,088 | 72,820 |
Long-term debt, net of deferred financing costs | 2,385,411 | 2,315,267 |
Other noncurrent liabilities | 24,924 | 22,574 |
Total liabilities | 2,475,423 | 2,410,661 |
Stockholders’ equity | 1,040,783 | 1,056,386 |
Total liabilities and stockholders’ equity | 3,516,206 | 3,467,047 |
LAMAR MEDIA CORP [Member] | Reportable Legal Entities [Member] | Guarantor Subsidiaries [Member] | ||
ASSETS | ||
Total current assets | 307,287 | 268,091 |
Net property, plant and equipment | 1,152,636 | 1,161,205 |
Intangibles and goodwill, net | 2,315,934 | 2,321,160 |
Other assets | 11,185 | 10,379 |
Total assets | 3,787,042 | 3,760,835 |
Current liabilities: | ||
Other current liabilities | 158,604 | 180,107 |
Total current liabilities | 158,604 | 180,107 |
Other noncurrent liabilities | 213,801 | 213,916 |
Total liabilities | 372,405 | 394,023 |
Stockholders’ equity | 3,414,637 | 3,366,812 |
Total liabilities and stockholders’ equity | 3,787,042 | 3,760,835 |
LAMAR MEDIA CORP [Member] | Reportable Legal Entities [Member] | Non-Guarantor Subsidiaries [Member] | ||
ASSETS | ||
Total current assets | 31,983 | 31,776 |
Net property, plant and equipment | 22,401 | 21,510 |
Intangibles and goodwill, net | 31,052 | 31,732 |
Other assets | 167 | 116 |
Total assets | 85,603 | 85,134 |
Current liabilities: | ||
Other current liabilities | 18,969 | 21,135 |
Total current liabilities | 18,969 | 21,135 |
Other noncurrent liabilities | 57,226 | 53,609 |
Total liabilities | 76,195 | 74,744 |
Stockholders’ equity | 9,408 | 10,390 |
Total liabilities and stockholders’ equity | 85,603 | 85,134 |
LAMAR MEDIA CORP [Member] | Eliminations [Member] | ||
ASSETS | ||
Other assets | (3,480,660) | (3,430,536) |
Total assets | (3,480,660) | (3,430,536) |
Current liabilities: | ||
Other noncurrent liabilities | (56,615) | (53,334) |
Total liabilities | (56,615) | (53,334) |
Stockholders’ equity | (3,424,045) | (3,377,202) |
Total liabilities and stockholders’ equity | $ (3,480,660) | $ (3,430,536) |
Condensed Consolidating Stateme
Condensed Consolidating Statements of Income and Comprehensive Income (Detail) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2017 | Mar. 31, 2016 | |
Net revenues | $ 346,362 | $ 338,533 |
Operating expenses | ||
Direct advertising expenses | 131,844 | 128,725 |
General and administrative expenses | 72,031 | 66,790 |
Corporate expenses | 16,633 | 16,026 |
Depreciation and amortization | 51,425 | 51,489 |
(Gain) loss on disposition of assets | (1,036) | (11,327) |
Total Operating Expenses | 270,897 | 251,703 |
Operating income | 75,465 | 86,830 |
Income before income tax expense | 43,986 | 53,621 |
Income tax expense | 2,199 | 2,307 |
Net income | 41,787 | 51,314 |
Statements of Comprehensive Income | ||
Net income | 41,787 | 51,314 |
Comprehensive income | 41,930 | 52,782 |
LAMAR MEDIA CORP [Member] | ||
Net revenues | 346,362 | 338,533 |
Operating expenses | ||
Direct advertising expenses | 131,844 | 128,725 |
General and administrative expenses | 72,031 | 66,790 |
Corporate expenses | 16,527 | 15,933 |
Depreciation and amortization | 51,425 | 51,489 |
(Gain) loss on disposition of assets | (1,036) | (11,327) |
Total Operating Expenses | 270,791 | 251,610 |
Operating income | 75,571 | 86,923 |
Interest expense (income), net | 31,479 | 30,067 |
Other expenses | 3,142 | |
Income before income tax expense | 44,092 | 53,714 |
Income tax expense | 2,199 | 2,307 |
Net income | 41,893 | 51,407 |
Statements of Comprehensive Income | ||
Net income | 41,893 | 51,407 |
Total other comprehensive income, net of tax | 143 | 1,468 |
Comprehensive income | 42,036 | 52,875 |
LAMAR MEDIA CORP [Member] | Reportable Legal Entities [Member] | Lamar Media [Member] | ||
Operating expenses | ||
Equity in (earnings) loss of subsidiaries | (73,374) | (84,610) |
Interest expense (income), net | 31,481 | 30,061 |
Other expenses | 3,142 | |
Income before income tax expense | 41,893 | 51,407 |
Net income | 41,893 | 51,407 |
Statements of Comprehensive Income | ||
Net income | 41,893 | 51,407 |
Comprehensive income | 41,893 | 51,407 |
LAMAR MEDIA CORP [Member] | Reportable Legal Entities [Member] | Guarantor Subsidiaries [Member] | ||
Net revenues | 335,803 | 327,578 |
Operating expenses | ||
Direct advertising expenses | 125,104 | 121,889 |
General and administrative expenses | 70,012 | 63,999 |
Corporate expenses | 16,257 | 15,648 |
Depreciation and amortization | 49,248 | 49,689 |
(Gain) loss on disposition of assets | (1,037) | (11,560) |
Total Operating Expenses | 259,584 | 239,665 |
Operating income | 76,219 | 87,913 |
Interest expense (income), net | (3) | (1) |
Income before income tax expense | 76,222 | 87,914 |
Income tax expense | 1,723 | 1,926 |
Net income | 74,499 | 85,988 |
Statements of Comprehensive Income | ||
Net income | 74,499 | 85,988 |
Comprehensive income | 74,499 | 85,988 |
LAMAR MEDIA CORP [Member] | Reportable Legal Entities [Member] | Non-Guarantor Subsidiaries [Member] | ||
Net revenues | 11,474 | 11,835 |
Operating expenses | ||
Direct advertising expenses | 7,287 | 7,396 |
General and administrative expenses | 2,019 | 2,791 |
Corporate expenses | 270 | 285 |
Depreciation and amortization | 2,177 | 1,800 |
(Gain) loss on disposition of assets | 1 | 233 |
Total Operating Expenses | 11,754 | 12,505 |
Operating income | (280) | (670) |
Interest expense (income), net | 369 | 327 |
Income before income tax expense | (649) | (997) |
Income tax expense | 476 | 381 |
Net income | (1,125) | (1,378) |
Statements of Comprehensive Income | ||
Net income | (1,125) | (1,378) |
Total other comprehensive income, net of tax | 143 | 1,468 |
Comprehensive income | (982) | 90 |
LAMAR MEDIA CORP [Member] | Eliminations [Member] | ||
Net revenues | (915) | (880) |
Operating expenses | ||
Direct advertising expenses | (547) | (560) |
Total Operating Expenses | (547) | (560) |
Operating income | (368) | (320) |
Equity in (earnings) loss of subsidiaries | 73,374 | 84,610 |
Interest expense (income), net | (368) | (320) |
Income before income tax expense | (73,374) | (84,610) |
Net income | (73,374) | (84,610) |
Statements of Comprehensive Income | ||
Net income | (73,374) | (84,610) |
Comprehensive income | $ (73,374) | $ (84,610) |
Condensed Consolidating State42
Condensed Consolidating Statement of Cash Flows (Detail) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2017 | Mar. 31, 2016 | |
Cash flows from operating activities: | ||
Net cash provided by (used in) operating activities | $ 34,496 | $ 51,537 |
Cash flows from investing activities: | ||
Acquisitions | (17,779) | (502,138) |
Capital expenditures | (19,236) | (20,619) |
Proceeds from disposition of assets and investments | 1,592 | 5,196 |
Decrease in notes receivable | 4 | 8 |
Net cash used in investing activities | (35,419) | (517,553) |
Cash flows from financing activities: | ||
Proceeds received from revolving credit facility | 134,000 | 280,000 |
Payment on revolving credit facility | (54,000) | (125,000) |
Principal payments on long term debt | (5,625) | (3,755) |
Proceeds received from senior credit facility term A-1 loan | 300,000 | |
Debt issuance costs | (9,017) | |
Proceeds received from note offering | 400,000 | |
Payment on senior credit facility | (300,000) | |
Distributions to non-controlling interest | (205) | (105) |
Net cash (used in) provided by financing activities | (3,172) | 471,003 |
Effect of exchange rate changes in cash and cash equivalents | 187 | 1,106 |
Net (decrease) increase in cash and cash equivalents | (3,908) | 6,093 |
Cash and cash equivalents at beginning of period | 35,530 | 22,327 |
Cash and cash equivalents at end of period | 31,622 | 28,420 |
LAMAR MEDIA CORP [Member] | ||
Cash flows from operating activities: | ||
Net cash provided by (used in) operating activities | 14,793 | 33,185 |
Cash flows from investing activities: | ||
Acquisitions | (17,779) | (502,138) |
Capital expenditures | (19,236) | (20,619) |
Proceeds from disposition of assets and investments | 1,592 | 5,196 |
Decrease in notes receivable | 4 | 8 |
Net cash used in investing activities | (35,419) | (517,553) |
Cash flows from financing activities: | ||
Proceeds received from revolving credit facility | 134,000 | 280,000 |
Payment on revolving credit facility | (54,000) | (125,000) |
Principal payments on long term debt | (5,625) | (3,755) |
Proceeds received from senior credit facility term A-1 loan | 300,000 | |
Debt issuance costs | (9,017) | |
Proceeds received from note offering | 400,000 | |
Payment on senior credit facility | (300,000) | |
Distributions to non-controlling interest | (205) | (105) |
Dividends (to) from parent | (90,185) | (78,938) |
Contributions from (to) parent | 32,546 | 26,170 |
Net cash (used in) provided by financing activities | 16,531 | 489,355 |
Effect of exchange rate changes in cash and cash equivalents | 187 | 1,106 |
Net (decrease) increase in cash and cash equivalents | (3,908) | 6,093 |
Cash and cash equivalents at beginning of period | 35,030 | 21,827 |
Cash and cash equivalents at end of period | 31,122 | 27,920 |
LAMAR MEDIA CORP [Member] | Reportable Legal Entities [Member] | Lamar Media [Member] | ||
Cash flows from operating activities: | ||
Net cash provided by (used in) operating activities | 922 | 20,748 |
Cash flows from investing activities: | ||
Investment in subsidiaries | (17,779) | (502,138) |
(Increase) decrease in intercompany notes receivable | (3,194) | (2,946) |
Decrease in notes receivable | 4 | 8 |
Net cash used in investing activities | (20,969) | (505,076) |
Cash flows from financing activities: | ||
Proceeds received from revolving credit facility | 134,000 | 280,000 |
Payment on revolving credit facility | (54,000) | (125,000) |
Principal payments on long term debt | (5,625) | (3,755) |
Proceeds received from senior credit facility term A-1 loan | 300,000 | |
Debt issuance costs | (9,017) | |
Proceeds received from note offering | 400,000 | |
Payment on senior credit facility | (300,000) | |
Dividends (to) from parent | (90,185) | (78,938) |
Contributions from (to) parent | 32,546 | 26,170 |
Net cash (used in) provided by financing activities | 16,736 | 489,460 |
Net (decrease) increase in cash and cash equivalents | (3,311) | 5,132 |
Cash and cash equivalents at beginning of period | 12,762 | 4,955 |
Cash and cash equivalents at end of period | 9,451 | 10,087 |
LAMAR MEDIA CORP [Member] | Reportable Legal Entities [Member] | Guarantor Subsidiaries [Member] | ||
Cash flows from operating activities: | ||
Net cash provided by (used in) operating activities | 59,675 | 69,183 |
Cash flows from investing activities: | ||
Acquisitions | (17,779) | (502,138) |
Capital expenditures | (17,079) | (20,123) |
Proceeds from disposition of assets and investments | 1,592 | 5,196 |
Net cash used in investing activities | (33,266) | (517,065) |
Cash flows from financing activities: | ||
Dividends (to) from parent | (44,453) | (53,975) |
Contributions from (to) parent | 17,779 | 502,138 |
Net cash (used in) provided by financing activities | (26,674) | 448,163 |
Net (decrease) increase in cash and cash equivalents | (265) | 281 |
Cash and cash equivalents at beginning of period | 1,201 | 454 |
Cash and cash equivalents at end of period | 936 | 735 |
LAMAR MEDIA CORP [Member] | Reportable Legal Entities [Member] | Non-Guarantor Subsidiaries [Member] | ||
Cash flows from operating activities: | ||
Net cash provided by (used in) operating activities | (1,351) | (2,771) |
Cash flows from investing activities: | ||
Capital expenditures | (2,157) | (496) |
Net cash used in investing activities | (2,157) | (496) |
Cash flows from financing activities: | ||
Intercompany loan proceeds | 3,194 | 2,946 |
Distributions to non-controlling interest | (205) | (105) |
Net cash (used in) provided by financing activities | 2,989 | 2,841 |
Effect of exchange rate changes in cash and cash equivalents | 187 | 1,106 |
Net (decrease) increase in cash and cash equivalents | (332) | 680 |
Cash and cash equivalents at beginning of period | 21,067 | 16,418 |
Cash and cash equivalents at end of period | 20,735 | 17,098 |
LAMAR MEDIA CORP [Member] | Eliminations [Member] | ||
Cash flows from operating activities: | ||
Net cash provided by (used in) operating activities | (44,453) | (53,975) |
Cash flows from investing activities: | ||
Investment in subsidiaries | 17,779 | 502,138 |
(Increase) decrease in intercompany notes receivable | 3,194 | 2,946 |
Net cash used in investing activities | 20,973 | 505,084 |
Cash flows from financing activities: | ||
Intercompany loan proceeds | (3,194) | (2,946) |
Dividends (to) from parent | 44,453 | 53,975 |
Contributions from (to) parent | (17,779) | (502,138) |
Net cash (used in) provided by financing activities | $ 23,480 | $ (451,109) |