Summarized Financial Information of Subsidiaries | 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. Condensed Consolidating Balance Sheet as of December 31, 2021 Lamar Media Corp. Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Lamar Media Consolidated ASSETS Total current assets $ 91,119 $ 29,379 $ 267,609 $ — $ 388,107 Net property, plant and equipment — 1,321,526 15,748 — 1,337,274 Operating lease right of use assets — 1,198,934 25,738 — 1,224,672 Intangibles and goodwill, net — 2,953,600 17,383 — 2,970,983 Other assets 4,188,436 311,046 187,044 (4,576,531) 109,995 Total assets $ 4,279,555 $ 5,814,485 $ 513,522 $ (4,576,531) $ 6,031,031 LIABILITIES AND STOCKHOLDER'S EQUITY Current liabilities: Current maturities of long-term debt $ — $ 363 $ 174,415 $ — $ 174,778 Current operating lease liabilities — 190,748 7,538 — 198,286 Other current liabilities 22,009 246,030 14,142 — 282,181 Total current liabilities 22,009 437,141 196,095 — 655,245 Long-term debt 2,836,801 2,016 — — 2,838,817 Operating lease liabilities — 977,463 17,893 — 995,356 Other noncurrent liabilities 212,399 292,194 292,281 (463,607) 333,267 Total liabilities 3,071,209 1,708,814 506,269 (463,607) 4,822,685 Stockholder's equity 1,208,346 4,105,671 7,253 (4,112,924) 1,208,346 Total liabilities and stockholder's equity $ 4,279,555 $ 5,814,485 $ 513,522 $ (4,576,531) $ 6,031,031 Condensed Consolidating Balance Sheet as of December 31, 2020 Lamar Media Corp. Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Lamar Media Consolidated ASSETS Total current assets $ 110,678 $ 19,471 $ 249,921 $ — $ 380,070 Net property, plant and equipment — 1,268,765 13,084 — 1,281,849 Operating lease right of use assets — 1,200,115 21,898 — 1,222,013 Intangibles and goodwill, net — 2,798,343 17,812 — 2,816,155 Other assets 3,912,122 258,433 132,448 (4,228,383) 74,620 Total assets $ 4,022,800 $ 5,545,127 $ 435,163 $ (4,228,383) $ 5,774,707 LIABILITIES AND STOCKHOLDER'S EQUITY Current liabilities: Current maturities of long-term debt $ — $ 379 $ 122,055 $ — $ 122,434 Current operating lease liabilities — 188,712 6,727 — 195,439 Other current liabilities 33,583 170,320 19,286 — 223,189 Total current liabilities 33,583 359,411 148,068 — 541,062 Long-term debt 2,761,705 2,377 — — 2,764,082 Operating lease liabilities — 979,785 13,991 — 993,776 Other noncurrent liabilities 34,668 245,891 266,968 (264,584) 282,943 Total liabilities 2,829,956 1,587,464 429,027 (264,584) 4,581,863 Stockholder's equity 1,192,844 3,957,663 6,136 (3,963,799) 1,192,844 Total liabilities and stockholder's equity $ 4,022,800 $ 5,545,127 $ 435,163 $ (4,228,383) $ 5,774,707 Condensed Consolidating Statements of Income and Comprehensive Income for the Year Ended December 31, 2021 Lamar Media Corp. Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Lamar Media Consolidated Statement of Income Net revenues $ — $ 1,752,106 $ 37,055 $ (1,760) $ 1,787,401 Operating expenses (income) Direct advertising expenses (1) — 552,953 25,314 (1,760) 576,507 General and administrative expenses (1) — 322,278 4,358 — 326,636 Corporate expenses (1) — 91,479 1,595 — 93,074 Depreciation and amortization — 267,141 4,153 — 271,294 Gain on disposition of assets — (1,965) (150) — (2,115) — 1,231,886 35,270 (1,760) 1,265,396 Operating income — 520,220 1,785 — 522,005 Loss on debt extinguishment 21,604 — — — 21,604 Equity in (earnings) loss of subsidiaries (515,288) — — 515,288 — Interest expense (income), net 104,776 (44) 889 — 105,621 Equity in earnings of investee — (3,384) — — (3,384) Income (loss) before income tax expense (benefit) 388,908 523,648 896 (515,288) 398,164 Income tax expense (benefit) (2) — 9,556 (300) — 9,256 Net income (loss) $ 388,908 $ 514,092 $ 1,196 $ (515,288) $ 388,908 Statement of Comprehensive Income Net income (loss) $ 388,908 $ 514,092 $ 1,196 $ (515,288) $ 388,908 Total other comprehensive loss, net of tax — — (79) — (79) Total comprehensive income (loss) $ 388,908 $ 514,092 $ 1,117 $ (515,288) $ 388,829 (1) Caption is exclusive of depreciation and amortization. (2) The income tax expense (benefit) reflected in each column does not include any tax effect of the equity in earnings from subsidiaries. Condensed Consolidating Statements of Income and Comprehensive Income for the Year Ended December 31, 2020 Lamar Media Corp. Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Lamar Media Consolidated Statement of Income Net revenues $ — $ 1,536,534 $ 33,965 $ (1,643) $ 1,568,856 Operating expenses (income) Direct advertising expenses (1) — 533,803 25,501 (1,643) 557,661 General and administrative expenses (1) — 281,293 6,581 — 287,874 Corporate expenses (1) — 69,478 979 — 70,457 Depreciation and amortization — 249,299 1,997 — 251,296 (Gain) loss on disposition of assets — (9,036) 10 — (9,026) — 1,124,837 35,068 (1,643) 1,158,262 Operating income (loss) — 411,697 (1,103) — 410,594 Loss on debt extinguishment 25,235 — — — 25,235 Equity in (earnings) loss of subsidiaries (404,332) — — 404,332 — Interest expense (income), net 135,224 (175) 1,777 — 136,826 Income (loss) before income tax expense (benefit) 243,873 411,872 (2,880) (404,332) 248,533 Income tax expense (benefit) (2) — 5,203 (543) — 4,660 Net income (loss) $ 243,873 $ 406,669 $ (2,337) $ (404,332) $ 243,873 Statement of Comprehensive Income Net income (loss) $ 243,873 $ 406,669 $ (2,337) $ (404,332) $ 243,873 Total other comprehensive income, net of tax — — 249 — 249 Total comprehensive income (loss) $ 243,873 $ 406,669 $ (2,088) $ (404,332) $ 244,122 (1) Caption is exclusive of depreciation and amortization. (2) The income tax expense (benefit) reflected in each column does not include any tax effect of the equity in earnings from subsidiaries. Condensed Consolidating Statements of Income and Comprehensive Income for the Year Ended December 31, 2019 Lamar Media Corp. Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Lamar Media Consolidated Statement of Income Net revenues $ — $ 1,709,691 $ 46,804 $ (2,851) $ 1,753,644 Operating expenses (income) Direct advertising expenses (1) — 564,877 28,052 (2,851) 590,078 General and administrative expenses (1) — 310,813 7,567 — 318,380 Corporate expenses (1) — 82,652 1,577 — 84,229 Depreciation and amortization — 247,191 2,837 — 250,028 Gain on disposition of assets — (3,103) (4,138) — (7,241) — 1,202,430 35,895 (2,851) 1,235,474 Operating income — 507,261 10,909 — 518,170 Equity in (earnings) loss of subsidiaries (517,516) — — 517,516 — Interest expense (income), net 144,976 (149) 5,025 — 149,852 Income (loss) before income tax (benefit) expense 372,540 507,410 5,884 (517,516) 368,318 Income tax (benefit) expense (2) — (7,360) 3,138 — (4,222) Net income (loss) $ 372,540 $ 514,770 $ 2,746 $ (517,516) $ 372,540 Statement of Comprehensive Income Net income (loss) $ 372,540 $ 514,770 $ 2,746 $ (517,516) $ 372,540 Total other comprehensive income, net of tax — — 673 — 673 Total comprehensive income (loss) $ 372,540 $ 514,770 $ 3,419 $ (517,516) $ 373,213 (1) Caption is exclusive of depreciation and amortization. (2) The income tax (benefit) expense reflected in each column does not include any tax effect of the equity in earnings from subsidiaries. Condensed Consolidating Statement of Cash Flows for the Year Ended December 31, 2021 Lamar Media Corp. Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Lamar Media Consolidated Cash flows from operating activities: Net cash provided by (used in) operating activities $ 596,116 $ 849,072 $ (21,301) $ (708,341) $ 715,546 Cash flows from investing activities: Capital expenditures — (119,728) (6,362) — (126,090) Acquisitions — (312,257) — — (312,257) Payment for investments in equity securities — (30,000) — — (30,000) Proceeds from disposition of assets and investments — 6,480 — — 6,480 Investment in subsidiaries (342,257) — — 342,257 — Decrease (increase) in intercompany notes receivable 51,976 — — (51,976) — Decrease in notes receivable — 107 — — 107 Net cash (used in) provided by investing activities (290,281) (455,398) (6,362) 290,281 (461,760) Cash flows from financing activities: Proceeds received from revolving credit facility 200,000 — — — 200,000 Payment on revolving credit facility (25,000) — — — (25,000) Principal payments on long-term debt — (378) — — (378) Principal payments on financing leases — (1,331) — — (1,331) Proceeds received from note offering 550,000 — — — 550,000 Redemption of senior notes and senior subordinated notes (668,688) — — — (668,688) Payment on accounts receivable securitization program — — (127,500) — (127,500) Proceeds received from accounts receivable securitization program — — 180,000 — 180,000 Debt issuance costs (8,385) — (438) — (8,823) Intercompany loan (payments) proceeds — (24,119) (27,857) 51,976 — Distributions to non-controlling interest — — (601) — (601) Dividends (to) from parent (410,875) (708,341) — 708,341 (410,875) Contributions from (to) parent 37,548 342,257 — (342,257) 37,548 Net cash (used in) provided by financing activities (325,400) (391,912) 23,604 418,060 (275,648) Effect of exchange rate changes in cash and cash equivalents — — 81 — 81 Net (decrease) increase in cash and cash equivalents (19,565) 1,762 (3,978) — (21,781) Cash and cash equivalents at beginning of period 110,588 1,732 8,749 — 121,069 Cash and cash equivalents at end of period $ 91,023 $ 3,494 $ 4,771 $ — $ 99,288 Condensed Consolidating Statement of Cash Flows for the Year Ended December 31, 2020 Lamar Media Corp. Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Lamar Media Consolidated Cash flows from operating activities: Net cash provided by (used in) operating activities $ 495,872 $ 668,673 $ (5,639) $ (619,877) $ 539,029 Cash flows from investing activities: Capital expenditures — (56,772) (5,500) — (62,272) Acquisitions 577 (46,161) — — (45,584) Proceeds from disposition of assets and investments — 10,968 — — 10,968 Investment in subsidiaries (46,161) — — 46,161 — (Increase) decrease in intercompany notes receivable (60,183) — — 60,183 — Net cash (used in) provided by investing activities (105,767) (91,965) (5,500) 106,344 (96,888) Cash flows from financing activities: Proceeds received from revolving credit facility 725,000 — — — 725,000 Payment on revolving credit facility (875,000) — — — (875,000) Principal payments on long-term debt — (9,112) — — (9,112) Borrowings on long-term debt — 8,750 — — 8,750 Proceeds received from note offering 1,549,250 — — — 1,549,250 Redemption of senior notes and senior subordinated notes (1,058,596) — — — (1,058,596) Proceeds received from senior credit facility term loans 598,500 — — — 598,500 Payments on senior credit facility term loans (978,097) — — — (978,097) Proceeds received from accounts receivable securitization program — — 122,500 — 122,500 Payment on accounts receivable securitization program — — (175,000) — (175,000) Debt issuance costs (32,950) — — — (32,950) Intercompany loan (payments) proceeds — (9,176) 69,359 (60,183) — Distributions to non-controlling interest — — (1,509) — (1,509) Dividends (to) from parent (262,437) (619,877) — 619,877 (262,437) Contributions from (to) parent 41,628 46,161 — (46,161) 41,628 Net cash (used in) provided by financing activities (292,702) (583,254) 15,350 513,533 (347,073) Effect of exchange rate changes in cash and cash equivalents — — 313 — 313 Net increase (decrease) in cash and cash equivalents 97,403 (6,546) 4,524 — 95,381 Cash and cash equivalents at beginning of period 13,185 8,278 4,225 — 25,688 Cash and cash equivalents at end of period $ 110,588 $ 1,732 $ 8,749 $ — $ 121,069 Condensed Consolidating Statement of Cash Flows for the Year Ended December 31, 2019 Lamar Media Corp. Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Lamar Media Consolidated Cash flows from operating activities: Net cash provided by (used in) operating activities $ 469,907 $ 738,030 $ 6,660 $ (609,657) $ 604,940 Cash flows from investing activities: Acquisitions — (226,278) — — (226,278) Capital expenditures — (136,696) (4,260) — (140,956) Proceeds from disposition of assets and investments — 5,438 — — 5,438 Proceeds received from insurance claims — 210 — — 210 Investment in subsidiaries (226,278) — — 226,278 — Decrease (increase) in intercompany notes receivable 3,787 — — (3,787) — Increase in notes receivable (448) — — — (448) Net cash (used in) provided by investing activities (222,939) (357,326) (4,260) 222,491 (362,034) Cash flows from financing activities: Proceeds received from revolving credit facility 495,000 — — — 495,000 Payment on revolving credit facility (625,000) — — — (625,000) Principal payments on long-term debt (34,471) — — — (34,471) Proceeds received from accounts receivable securitization program — — 9,000 — 9,000 Payment on accounts receivable securitization program — — (9,000) — (9,000) Debt issuance costs (4,463) — — — (4,463) Proceeds received from note offering 255,000 — — — 255,000 Intercompany loan (payments) proceeds — (702) (3,085) 3,787 — Distributions to non-controlling interest — — (621) — (621) Contributions from (to) parent 69,822 226,278 — (226,278) 69,822 Dividends (to) from parent (393,700) (609,657) — 609,657 (393,700) Net cash (used in) provided by financing activities (237,812) (384,081) (3,706) 387,166 (238,433) Effect of exchange rate changes in cash and cash equivalents — — 221 — 221 Net increase (decrease) in cash and cash equivalents 9,156 (3,377) (1,085) — 4,694 Cash and cash equivalents at beginning of period 4,029 11,655 5,310 — 20,994 Cash and cash equivalents at end of period $ 13,185 $ 8,278 $ 4,225 $ — $ 25,688 |