Summarized Financial Information of Subsidiaries | Summarized Financial Information of SubsidiariesSeparate condensed consolidating financial information for Lamar Media, subsidiary guarantors and non-guarantor subsidiaries is 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, 2023 Lamar Guarantor Non- Eliminations Lamar Media (unaudited) ASSETS Total current assets $ 24,444 $ 50,340 $ 263,156 $ — $ 337,940 Net property, plant and equipment — 1,493,130 16,789 — 1,509,919 Operating lease right of use assets — 1,262,254 17,348 — 1,279,602 Intangibles and goodwill, net — 3,189,081 16,979 — 3,206,060 Other assets 4,565,312 305,407 234,279 (5,013,475) 91,523 Total assets $ 4,589,756 $ 6,300,212 $ 548,551 $ (5,013,475) $ 6,425,044 LIABILITIES AND STOCKHOLDER'S EQUITY Current liabilities: Current maturities of long-term debt $ — $ 383 $ 234,241 $ — $ 234,624 Current operating lease liabilities — 170,371 7,459 — 177,830 Other current liabilities 35,923 190,398 12,110 — 238,431 Total current liabilities 35,923 361,152 253,810 — 650,885 Long-term debt 3,132,967 1,538 — — 3,134,505 Operating lease liabilities — 1,022,280 8,679 — 1,030,959 Other noncurrent liabilities 268,165 417,137 286,349 (515,997) 455,654 Total liabilities 3,437,055 1,802,107 548,838 (515,997) 5,272,003 Stockholder's equity 1,152,701 4,498,105 (287) (4,497,478) 1,153,041 Total liabilities and stockholder's equity $ 4,589,756 $ 6,300,212 $ 548,551 $ (5,013,475) $ 6,425,044 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, 2022 Lamar Media Guarantor Non- Eliminations Lamar Media ASSETS Total current assets $ 39,829 $ 36,667 $ 287,556 $ — $ 364,052 Net property, plant and equipment — 1,483,395 16,304 — 1,499,699 Operating lease right of use assets — 1,252,414 19,217 — 1,271,631 Intangibles and goodwill, net — 3,214,284 16,991 — 3,231,275 Other assets 4,514,221 325,052 250,056 (4,997,514) 91,815 Total assets $ 4,554,050 $ 6,311,812 $ 590,124 $ (4,997,514) $ 6,458,472 LIABILITIES AND STOCKHOLDER'S EQUITY Current liabilities: Current maturities of long-term debt $ — $ 378 $ 249,407 $ — $ 249,785 Current operating lease liabilities — 198,320 7,518 — 205,838 Other current liabilities 23,360 222,871 15,314 — 261,545 Total current liabilities 23,360 421,569 272,239 — 717,168 Long-term debt 3,061,385 1,635 — — 3,063,020 Operating lease liabilities — 1,025,385 10,270 — 1,035,655 Other noncurrent liabilities 281,804 418,163 301,957 (546,796) 455,128 Total liabilities 3,366,549 1,866,752 584,466 (546,796) 5,270,971 Stockholder's equity 1,187,501 4,445,060 5,658 (4,450,718) 1,187,501 Total liabilities and stockholder's equity $ 4,554,050 $ 6,311,812 $ 590,124 $ (4,997,514) $ 6,458,472 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, 2023 Lamar Media Guarantor Non- Eliminations Lamar Media Statement of Income (unaudited) Net revenues $ — $ 462,493 $ 9,395 $ (556) $ 471,332 Operating expenses (income) Direct advertising expenses (1) — 161,503 7,485 (556) 168,432 General and administrative expenses (1) — 82,724 2,411 — 85,135 Corporate expenses (1) — 27,992 399 — 28,391 Depreciation and amortization — 72,277 848 — 73,125 Gain on disposition of assets — (2,688) — — (2,688) — 341,808 11,143 (556) 352,395 Operating income (loss) — 120,685 (1,748) — 118,937 Equity in (earnings) loss of subsidiaries (114,235) — 114,235 — Interest expense (income), net 38,058 (456) 3,381 — 40,983 Equity in earnings of investee — (178) — — (178) Income (loss) before income tax expense (benefit) 76,177 121,319 (5,129) (114,235) 78,132 Income tax expense (2) — 1,707 91 — 1,798 Net income (loss) 76,177 119,612 (5,220) (114,235) 76,334 Earnings attributable to non-controlling interest — 20 137 — 157 Net income attributable to controlling interest $ 76,177 $ 119,592 $ (5,357) $ (114,235) $ 76,177 Statement of Comprehensive Income Net income (loss) $ 76,177 $ 119,612 $ (5,220) $ (114,235) $ 76,334 Total other comprehensive loss, net of tax — — (2) — (2) Total comprehensive income (loss) 76,177 119,612 (5,222) (114,235) 76,332 Earnings attributable to non-controlling interest — (20) (137) — (157) Comprehensive income attributable to controlling interest $ 76,177 $ 119,592 $ (5,359) $ (114,235) $ 76,175 (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, 2022 Lamar Media Guarantor Non- Eliminations Lamar Media Statement of Income (unaudited) Net revenues $ — $ 442,528 $ 9,095 $ (235) $ 451,388 Operating expenses (income) Direct advertising expenses (1) — 150,853 7,154 (235) 157,772 General and administrative expenses (1) — 81,298 1,786 — 83,084 Corporate expenses (1) — 21,615 261 — 21,876 Depreciation and amortization — 67,788 839 — 68,627 Gain on disposition of assets — (563) — — (563) — 320,991 10,040 (235) 330,796 Operating income — 121,537 (945) — 120,592 Equity in (earnings) loss of subsidiaries (118,524) — — 118,524 — Interest expense (income), net 26,237 (21) 355 — 26,571 Equity in earnings of investee — (746) — — (746) Income (loss) before income tax expense 92,287 122,304 (1,300) (118,524) 94,767 Income tax expense (benefit) (2) — 2,563 (83) — 2,480 Net income (loss) $ 92,287 $ 119,741 $ (1,217) $ (118,524) $ 92,287 Statement of Comprehensive Income Net income (loss) $ 92,287 $ 119,741 $ (1,217) $ (118,524) $ 92,287 Total other comprehensive income, net of tax — — 314 — 314 Total comprehensive income (loss) $ 92,287 $ 119,741 $ (903) $ (118,524) $ 92,601 (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. 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, 2023 Lamar Media Guarantor Non- Eliminations Lamar Media (unaudited) Cash flows from operating activities: Net cash provided by (used in) operating activities $ 56,096 $ 100,431 $ 13,954 $ (81,100) $ 89,381 Cash flows from investing activities: Acquisitions — (13,627) — — (13,627) Capital expenditures — (40,952) (1,333) — (42,285) Proceeds from disposition of assets and investments — 3,248 — — 3,248 Investment in subsidiaries (13,627) — — 13,627 — (Increase) decrease in intercompany notes receivable (17,895) — — 17,895 — Net cash (used in) provided by investing activities (31,522) (51,331) (1,333) 31,522 (52,664) Cash flows from financing activities: Proceeds received from revolving credit facility 90,000 — — — 90,000 Payment on revolving credit facility (20,000) — — — (20,000) Principal payments on long-term debt — (93) — — (93) Principal payments on financing leases — (333) — — (333) Payment on accounts receivable securitization program — — (25,000) — (25,000) Proceeds received from accounts receivable securitization program — — 9,800 — 9,800 Debt issuance costs — — (25) — (25) Intercompany loan (payments) proceeds — 18,499 (604) (17,895) — Distributions to non-controlling interest — (110) (104) — (214) Dividends (to) from parent (133,406) (81,100) — 81,100 (133,406) Contributions from (to) parent 23,447 13,627 — (13,627) 23,447 Net cash (used in) provided by financing activities (39,959) (49,510) (15,933) 49,578 (55,824) Effect of exchange rate changes in cash and cash equivalents — — 10 — 10 Net decrease in cash and cash equivalents (15,385) (410) (3,302) — (19,097) Cash and cash equivalents at beginning of period 39,729 1,285 11,105 — 52,119 Cash and cash equivalents at end of period $ 24,344 $ 875 $ 7,803 $ — $ 33,022 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, 2022 Lamar Media Guarantor Non- Eliminations Lamar Media (unaudited) Cash flows from operating activities: Net cash provided by (used in) operating activities $ 44,116 $ 97,816 $ (2,500) $ (69,036) $ 70,396 Cash flows from investing activities: Acquisitions — (55,293) — — (55,293) Capital expenditures — (27,851) (908) — (28,759) Proceeds from disposition of assets and investments — 710 — — 710 Investment in subsidiaries (55,293) — — 55,293 — Decrease (increase) in intercompany notes receivable (6,090) — — 6,090 — Net cash (used in) provided by investing activities (61,383) (82,434) (908) 61,383 (83,342) Cash flows from financing activities: Proceeds received from revolving credit facility 165,000 — — — 165,000 Payment on revolving credit facility (50,000) — — — (50,000) Principal payments on long-term debt — (92) — — (92) Principal payments on financing leases — (333) — — (333) Intercompany loan (payments) proceeds — 94 5,996 (6,090) — Distributions to non-controlling interest — — (46) — (46) Dividends (to) from parent (122,047) (69,036) — 69,036 (122,047) Contributions from (to) parent 36,447 55,293 — (55,293) 36,447 Net cash (used in) provided by financing activities 29,400 (14,074) 5,950 7,653 28,929 Effect of exchange rate changes in cash and cash equivalents — — 107 — 107 Net decrease in cash and cash equivalents 12,133 1,308 2,649 — 16,090 Cash and cash equivalents at beginning of period 91,023 3,494 4,771 — 99,288 Cash and cash equivalents at end of period $ 103,156 $ 4,802 $ 7,420 $ — $ 115,378 |