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 June 30, 2020 Lamar Media Corp. Guarantor Subsidiaries Non- Guarantor Subsidiaries Eliminations Lamar Media Consolidated (unaudited) ASSETS Total current assets $ 164,644 $ 44,905 $ 234,188 $ — $ 443,737 Net property, plant and equipment — 1,311,329 9,146 — 1,320,475 Operating lease right of use assets — 1,271,821 21,096 — 1,292,917 Intangibles and goodwill, net — 2,838,868 17,870 — 2,856,738 Other assets 4,157,051 225,091 10,393 (4,341,555 ) 50,980 Total assets $ 4,321,695 $ 5,692,014 $ 292,693 $ (4,341,555 ) $ 5,964,847 LIABILITIES AND STOCKHOLDER'S EQUITY Current liabilities: Current maturities of long-term debt $ — $ 9,120 $ — $ — $ 9,120 Current operating lease liabilities — 168,390 5,445 — 173,835 Other current liabilities 33,062 158,005 13,470 — 204,537 Total current liabilities 33,062 335,515 18,915 — 387,492 Long-term debt 3,144,240 2,539 — — 3,146,779 Operating lease liabilities — 1,037,680 16,460 — 1,054,140 Other noncurrent liabilities 31,386 229,469 252,027 (249,453 ) 263,429 Total liabilities 3,208,688 1,605,203 287,402 (249,453 ) 4,851,840 Stockholder’s equity 1,113,007 4,086,811 5,291 (4,092,102 ) 1,113,007 Total liabilities and stockholder’s equity $ 4,321,695 $ 5,692,014 $ 292,693 $ (4,341,555 ) $ 5,964,847 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, 2019 Lamar Media Corp. Guarantor Subsidiaries Non- Guarantor Subsidiaries Eliminations Lamar Media Consolidated ASSETS Total current assets $ 13,859 $ 53,756 $ 242,054 $ — $ 309,669 Net property, plant and equipment — 1,340,675 8,440 — 1,349,115 Operating lease right of use assets — 1,293,674 27,105 — 1,320,779 Intangibles and goodwill, net — 2,875,644 18,255 — 2,893,899 Other assets 4,193,629 229,905 184,805 (4,557,380 ) 50,959 Total assets $ 4,207,488 $ 5,793,654 $ 480,659 $ (4,557,380 ) $ 5,924,421 LIABILITIES AND STOCKHOLDER'S EQUITY Current liabilities: Current maturities of long-term debt $ 51,480 $ 34 $ 175,000 $ — $ 226,514 Current operating lease liabilities — 189,071 7,770 — 196,841 Other current liabilities 26,960 196,689 19,845 — 243,494 Total current liabilities 78,440 385,794 202,615 — 666,849 Long-term debt 2,753,570 34 — — 2,753,604 Operating lease liabilities — 1,049,220 18,961 — 1,068,181 Other noncurrent liabilities 205,947 231,416 250,859 (421,966 ) 266,256 Total liabilities 3,037,957 1,666,464 472,435 (421,966 ) 4,754,890 Stockholder’s equity 1,169,531 4,127,190 8,224 (4,135,414 ) 1,169,531 Total liabilities and stockholder’s equity $ 4,207,488 $ 5,793,654 $ 480,659 $ (4,557,380 ) $ 5,924,421 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 June 30, 2020 Lamar Media Corp. Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Lamar Media Consolidated Statement of Income (unaudited) Net revenues $ — $ 341,664 $ 6,237 $ (249 ) $ 347,652 Operating expenses Direct advertising expenses (1) — 128,485 5,823 (249 ) 134,059 General and administrative expenses (1) — 65,222 2,186 — 67,408 Corporate expenses (1) — 16,521 124 — 16,645 Depreciation and amortization — 63,545 453 — 63,998 (Gain) loss on disposition of assets — (1,070 ) 55 — (1,015 ) — 272,703 8,641 (249 ) 281,095 Operating income (loss) — 68,961 (2,404 ) — 66,557 Equity in (earnings) loss of subsidiaries (66,370 ) — — 66,370 — Loss on extinguishment of debt 5 — — — 5 Interest expense (income), net 34,831 (24 ) 451 — 35,258 Income (loss) before income tax expense 31,534 68,985 (2,855 ) (66,370 ) 31,294 Income tax expense (benefit) (2) — 582 (822 ) — (240 ) Net income (loss) $ 31,534 $ 68,403 $ (2,033 ) $ (66,370 ) $ 31,534 Statement of Comprehensive Income Net income (loss) $ 31,534 $ 68,403 $ (2,033 ) $ (66,370 ) $ 31,534 Total other comprehensive income, net of tax — — 740 — 740 Total comprehensive income (loss) $ 31,534 $ 68,403 $ (1,293 ) $ (66,370 ) $ 32,274 (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 June 30, 2019 Lamar Media Corp. Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Lamar Media Consolidated Statement of Income (unaudited) Net revenues $ — $ 437,074 $ 12,498 $ (830 ) $ 448,742 Operating expenses Direct advertising expenses (1) — 140,108 7,112 (830 ) 146,390 General and administrative expenses (1) — 76,475 1,941 — 78,416 Corporate expenses (1) — 18,274 311 — 18,585 Depreciation and amortization — 61,031 662 — 61,693 (Gain) loss on disposition of assets — (550 ) 13 — (537 ) — 295,338 10,039 (830 ) 304,547 Operating income — 141,736 2,459 — 144,195 Equity in (earnings) loss of subsidiaries (155,336 ) — — 155,336 — Interest expense (income), net 36,851 (82 ) 1,321 — 38,090 Income (loss) before income tax expense 118,485 141,818 1,138 (155,336 ) 106,105 Income tax (benefit) expense (2) — (13,231 ) 851 — (12,380 ) Net income (loss) $ 118,485 $ 155,049 $ 287 $ (155,336 ) $ 118,485 Statement of Comprehensive Income Net income (loss) $ 118,485 $ 155,049 $ 287 $ (155,336 ) $ 118,485 Total other comprehensive income, net of tax — — 287 — 287 Total comprehensive income (loss) $ 118,485 $ 155,049 $ 574 $ (155,336 ) $ 118,772 (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 Six Months Ended June 30, 2020 Lamar Media Corp. Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Lamar Media Consolidated Statement of Income (unaudited) Net revenues $ — $ 738,295 $ 16,689 $ (763 ) $ 754,221 Operating expenses Direct advertising expenses (1) — 271,537 12,779 (763 ) 283,553 General and administrative expenses (1) — 145,750 3,862 — 149,612 Corporate expenses (1) — 34,608 404 — 35,012 Depreciation and amortization — 125,450 861 — 126,311 (Gain) loss on disposition of assets — (3,574 ) 55 — (3,519 ) — 573,771 17,961 (763 ) 590,969 Operating income (loss) — 164,524 (1,272 ) — 163,252 Equity in (earnings) loss of subsidiaries (160,584 ) — — 160,584 — Loss on extinguishment of debt 18,184 — — — 18,184 Interest expense (income), net 70,249 (59 ) 1,431 — 71,621 Income (loss) before income tax expense 72,151 164,583 (2,703 ) (160,584 ) 73,447 Income tax expense (benefit) (2) — 1,924 (628 ) — 1,296 Net income (loss) $ 72,151 $ 162,659 $ (2,075 ) $ (160,584 ) $ 72,151 Statement of Comprehensive Income Net income (loss) $ 72,151 $ 162,659 $ (2,075 ) $ (160,584 ) $ 72,151 Total other comprehensive loss, net of tax — — (858 ) — (858 ) Total comprehensive income (loss) $ 72,151 $ 162,659 $ (2,933 ) $ (160,584 ) $ 71,293 (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 Six Months Ended June 30, 2019 Lamar Media Corp. Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Lamar Media Consolidated Statement of Income (unaudited) Net revenues $ — $ 811,655 $ 23,024 $ (1,480 ) $ 833,199 Operating expenses Direct advertising expenses (1) — 274,858 13,482 (1,480 ) 286,860 General and administrative expenses (1) — 154,132 3,577 — 157,709 Corporate expenses (1) — 34,897 608 — 35,505 Depreciation and amortization — 121,864 1,335 — 123,199 Gain on disposition of assets — (1,010 ) (4,151 ) — (5,161 ) — 584,741 14,851 (1,480 ) 598,112 Operating income — 226,914 8,173 — 235,087 Equity in (earnings) loss of subsidiaries (242,710 ) — — 242,710 — Interest expense (income), net 72,863 (87 ) 2,756 — 75,532 Income (loss) before income tax expense 169,847 227,001 5,417 (242,710 ) 159,555 Income tax expense (2) — (12,612 ) 2,320 — (10,292 ) Net income (loss) $ 169,847 $ 239,613 $ 3,097 $ (242,710 ) $ 169,847 Statement of Comprehensive Income Net income (loss) $ 169,847 $ 239,613 $ 3,097 $ (242,710 ) $ 169,847 Total other comprehensive income, net of tax — — 546 — 546 Total comprehensive income (loss) $ 169,847 $ 239,613 $ 3,643 $ (242,710 ) $ 170,393 (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 Six Months Ended June 30, 2020 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 $ 165,269 $ 238,800 $ 5,429 $ (226,745 ) $ 182,753 Cash flows from investing activities: Acquisitions 577 (26,730 ) — — (26,153 ) Capital expenditures — (34,770 ) (1,504 ) — (36,274 ) Proceeds from disposition of assets and investments — 4,750 — — 4,750 Investment in subsidiaries (26,730 ) — — 26,730 — (Increase) decrease in intercompany notes receivable (181,089 ) — — 181,089 — Net cash (used in) provided by investing activities (207,242 ) (56,750 ) (1,504 ) 207,819 (57,677 ) Cash flows from financing activities: Proceeds received from revolving credit facility 655,000 — — — 655,000 Payment on revolving credit facility (805,000 ) — — — (805,000 ) Principal payments on long term debt — (182 ) — — (182 ) Borrowings on long term debt — 8,750 — — 8,750 Proceeds received from note offering 1,400,000 — — — 1,400,000 Payment on accounts receivable securitization program — — (175,000 ) — (175,000 ) Redemption on senior subordinated notes (519,139 ) — — — (519,139 ) Proceeds received from senior credit facility term loans 598,500 — — — 598,500 Payments on senior credit facility term loans (978,097 ) — — — (978,097 ) Debt issuance costs (30,112 ) — — — (30,112 ) Intercompany loan proceeds — 3,808 177,281 (181,089 ) — Distributions to non-controlling interest — — (882 ) — (882 ) Dividends (to) from parent (161,208 ) (226,745 ) — 226,745 (161,208 ) Contributions from (to) parent 33,391 26,730 — (26,730 ) 33,391 Net cash provided by (used in) financing activities 193,335 (187,639 ) 1,399 18,926 26,021 Effect of exchange rate changes in cash and cash equivalents — — (192 ) — (192 ) Net increase (decrease) in cash and cash equivalents 151,362 (5,589 ) 5,132 — 150,905 Cash and cash equivalents at beginning of period 13,185 8,278 4,225 — 25,688 Cash and cash equivalents at end of period $ 164,547 $ 2,689 $ 9,357 $ — $ 176,593 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 Six Months Ended June 30, 2019 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 $ 158,778 $ 287,842 $ (2,208 ) $ (230,068 ) $ 214,344 Cash flows from investing activities: Acquisitions — (78,141 ) — — (78,141 ) Capital expenditures — (59,193 ) (1,367 ) — (60,560 ) Proceeds from disposition of assets and investments — 2,100 — — 2,100 Proceeds received from insurance claims (78,141 ) — — 78,141 — Investment in subsidiaries 5,161 — — (5,161 ) — Increase in intercompany notes receivable (127 ) (417 ) — — (544 ) Net cash (used in) provided by investing activities (73,107 ) (135,651 ) (1,367 ) 72,980 (137,145 ) Cash flows from financing activities: Proceeds received from revolving credit facility 220,000 — — — 220,000 Payment on revolving credit facility (375,000 ) — — — (375,000 ) Principal payments on long-term debt (14,421 ) — — — (14,421 ) Proceeds received from note offering 255,000 — — — 255,000 Payment on accounts receivable securitization program — — (9,000 ) — (9,000 ) Proceeds received from accounts receivable securitization program — — 9,000 — 9,000 Debt issuance costs (4,435 ) — — — (4,435 ) Intercompany loan proceeds — (8,461 ) 3,300 5,161 — Distributions to non-controlling interest — — (285 ) — (285 ) Dividends (to) from parent (200,636 ) (230,068 ) — 230,068 (200,636 ) Contributions from (to) parent 38,135 78,141 — (78,141 ) 38,135 Net cash (used in) provided by financing activities (81,357 ) (160,388 ) 3,015 157,088 (81,642 ) Effect of exchange rate changes in cash and cash equivalents — — 203 — 203 Net increase (decrease) in cash and cash equivalents 4,314 (8,197 ) (357 ) — (4,240 ) Cash and cash equivalents at beginning of period 4,029 11,655 5,310 — 20,994 Cash and cash equivalents at end of period $ 8,343 $ 3,458 $ 4,953 $ — $ 16,754 |