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 June 30, 2023 Lamar Guarantor Non- Eliminations Lamar Media (unaudited) ASSETS Total current assets $ 36,826 $ 44,293 $ 323,664 $ — $ 404,783 Net property, plant and equipment — 1,513,784 17,865 — 1,531,649 Operating lease right of use assets — 1,270,671 15,719 — 1,286,390 Intangibles and goodwill, net — 3,171,312 17,014 — 3,188,326 Other assets 4,586,262 363,024 234,439 (5,090,572) 93,153 Total assets $ 4,623,088 $ 6,363,084 $ 608,701 $ (5,090,572) $ 6,504,301 LIABILITIES AND STOCKHOLDER'S EQUITY Current liabilities: Current maturities of long-term debt $ — $ 387 $ 234,401 $ — $ 234,788 Current operating lease liabilities — 178,100 7,547 — 185,647 Other current liabilities 38,476 214,115 15,978 — 268,569 Total current liabilities 38,476 392,602 257,926 — 689,004 Long-term debt 3,152,560 1,438 — — 3,153,998 Operating lease liabilities — 1,032,040 7,286 — 1,039,326 Other noncurrent liabilities 269,460 418,326 347,323 (576,183) 458,926 Total liabilities 3,460,496 1,844,406 612,535 (576,183) 5,341,254 Stockholder's equity 1,162,592 4,518,678 (3,834) (4,514,389) 1,163,047 Total liabilities and stockholder's equity $ 4,623,088 $ 6,363,084 $ 608,701 $ (5,090,572) $ 6,504,301 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 June 30, 2023 Lamar Media Corp. Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Lamar Media Consolidated Statement of Income (unaudited) Net revenues $ — $ 530,670 $ 11,187 $ (720) $ 541,137 Operating expenses (income) Direct advertising expenses (1) — 164,647 7,856 (720) 171,783 General and administrative expenses (1) — 88,360 2,165 — 90,525 Corporate expenses (1) — 28,019 428 — 28,447 Depreciation and amortization — 74,085 1,073 — 75,158 (Gain) loss on disposition of assets — (1,678) 2 — (1,676) — 353,433 11,524 (720) 364,237 Operating income (loss) — 177,237 (337) — 176,900 Equity in (earnings) loss of subsidiaries (170,889) — 170,889 — Interest expense (income), net 40,160 (439) 3,451 — 43,172 Equity in earnings of investee — (449) — — (449) Income (loss) before income tax expense 130,729 178,125 (3,788) (170,889) 134,177 Income tax expense (2) — 3,061 119 — 3,180 Net income (loss) 130,729 175,064 (3,907) (170,889) 130,997 Earnings attributable to non-controlling interest — 115 153 — 268 Net income (loss) attributable to controlling interest $ 130,729 $ 174,949 $ (4,060) $ (170,889) $ 130,729 Statement of Comprehensive Income Net income (loss) $ 130,729 $ 175,064 $ (3,907) $ (170,889) $ 130,997 Total other comprehensive income, net of tax — — 403 — 403 Total comprehensive income (loss) 130,729 175,064 (3,504) (170,889) 131,400 Earnings attributable to non-controlling interest — (115) (153) — (268) Comprehensive income (loss) attributable to controlling interest $ 130,729 $ 174,949 $ (3,657) $ (170,889) $ 131,132 (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, 2022 Lamar Media Corp. Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Lamar Media Consolidated Statement of Income (unaudited) Net revenues $ — $ 507,588 $ 10,211 $ 53 $ 517,852 Operating expenses (income) Direct advertising expenses (1) — 159,151 7,519 53 166,723 General and administrative expenses (1) — 88,860 1,798 — 90,658 Corporate expenses (1) — 26,074 1,407 — 27,481 Depreciation and amortization — 66,803 947 — 67,750 Gain on disposition of assets — (1,374) — — (1,374) — 339,514 11,671 53 351,238 Operating income (loss) — 168,074 (1,460) — 166,614 Equity in (earnings) loss of subsidiaries (162,870) — — 162,870 — Interest expense (income), net 28,555 (79) 738 — 29,214 Equity in earnings of investee — (355) — — (355) Income (loss) before income tax expense (benefit) 134,315 168,508 (2,198) (162,870) 137,755 Income tax expense (benefit) (2) — 3,582 (142) — 3,440 Net income (loss) $ 134,315 $ 164,926 $ (2,056) $ (162,870) $ 134,315 Statement of Comprehensive Income Net income (loss) $ 134,315 $ 164,926 $ (2,056) $ (162,870) $ 134,315 Total other comprehensive loss, net of tax — — (683) — (683) Total comprehensive income (loss) $ 134,315 $ 164,926 $ (2,739) $ (162,870) $ 133,632 (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 Statements of Income and Comprehensive Income for the Six Months Ended June 30, 2023 Lamar Media Guarantor Non- Eliminations Lamar Media Statement of Income (unaudited) Net revenues $ — $ 993,163 $ 20,582 $ (1,276) $ 1,012,469 Operating expenses (income) Direct advertising expenses (1) — 326,150 15,341 (1,276) 340,215 General and administrative expenses (1) — 171,084 4,576 — 175,660 Corporate expenses (1) — 56,011 827 — 56,838 Depreciation and amortization — 146,362 1,921 — 148,283 (Gain) loss on disposition of assets — (4,366) 2 — (4,364) — 695,241 22,667 (1,276) 716,632 Operating income (loss) — 297,922 (2,085) — 295,837 Equity in (earnings) loss of subsidiaries (285,124) — — 285,124 — Interest expense (income), net 78,218 (895) 6,832 — 84,155 Equity in earnings of investee — (627) — — (627) Income (loss) before income tax expense 206,906 299,444 (8,917) (285,124) 212,309 Income tax expense (2) — 4,768 210 — 4,978 Net income (loss) 206,906 294,676 (9,127) (285,124) 207,331 Earnings attributable to non-controlling interest — 135 290 — 425 Net income (loss) attributable to controlling interest $ 206,906 $ 294,541 $ (9,417) $ (285,124) $ 206,906 Statement of Comprehensive Income Net income (loss) $ 206,906 $ 294,676 $ (9,127) $ (285,124) $ 207,331 Total other comprehensive income, net of tax — — 401 — 401 Total comprehensive income (loss) 206,906 294,676 (8,726) (285,124) 207,732 Earnings attributable to non-controlling interest — (135) (290) — (425) Comprehensive income (loss) attributable to controlling interest $ 206,906 $ 294,541 $ (9,016) $ (285,124) $ 207,307 (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, 2022 Lamar Media Guarantor Non- Eliminations Lamar Media Statement of Income (unaudited) Net revenues $ — $ 950,116 $ 19,306 $ (182) $ 969,240 Operating expenses (income) Direct advertising expenses (1) — 310,004 14,673 (182) 324,495 General and administrative expenses (1) — 170,158 3,584 — 173,742 Corporate expenses (1) — 47,689 1,668 — 49,357 Depreciation and amortization — 134,591 1,786 — 136,377 Gain on disposition of assets — (1,937) — — (1,937) — 660,505 21,711 (182) 682,034 Operating income (loss) — 289,611 (2,405) — 287,206 Equity in (earnings) loss of subsidiaries (281,394) — — 281,394 — Interest expense (income), net 54,792 (100) 1,093 — 55,785 Equity in earnings of investee — (1,101) — — (1,101) Income (loss) before income tax expense (benefit) 226,602 290,812 (3,498) (281,394) 232,522 Income tax expense (benefit) (2) — 6,145 (225) — 5,920 Net income (loss) $ 226,602 $ 284,667 $ (3,273) $ (281,394) $ 226,602 Statement of Comprehensive Income Net income (loss) $ 226,602 $ 284,667 $ (3,273) $ (281,394) $ 226,602 Total other comprehensive loss, net of tax — — (369) — (369) Total comprehensive income (loss) $ 226,602 $ 284,667 $ (3,642) $ (281,394) $ 226,233 (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 Six Months Ended June 30, 2023 Lamar Media Guarantor Non- Eliminations Lamar Media (unaudited) Cash flows from operating activities: Net cash provided by (used in) operating activities $ 202,750 $ 389,003 $ (43,138) $ (263,976) $ 284,639 Cash flows from investing activities: Acquisitions — (42,122) — — (42,122) Capital expenditures — (89,858) (3,149) — (93,007) Proceeds from disposition of assets and investments — 5,120 — — 5,120 Investment in subsidiaries (42,122) — — 42,122 — (Increase) decrease in intercompany notes receivable (20,431) — — 20,431 — Net cash (used in) provided by investing activities (62,553) (126,860) (3,149) 62,553 (130,009) Cash flows from financing activities: Proceeds received from revolving credit facility 198,000 — — — 198,000 Payment on revolving credit facility (110,000) — — — (110,000) Principal payments on long-term debt — (188) — — (188) Principal payments on financing leases — (666) — — (666) Payment on accounts receivable securitization program — — (47,000) — (47,000) Proceeds received from accounts receivable securitization program — — 31,900 — 31,900 Debt issuance costs — — (25) — (25) Intercompany loan (payments) proceeds — (38,623) 59,054 (20,431) — Distributions to non-controlling interest — (220) (147) — (367) Dividends (to) from parent (260,945) (263,976) — 263,976 (260,945) Contributions from (to) parent 29,745 42,122 — (42,122) 29,745 Net cash (used in) provided by financing activities (143,200) (261,551) 43,782 201,423 (159,546) Effect of exchange rate changes in cash and cash equivalents — — 76 — 76 Net (decrease) increase in cash and cash equivalents (3,003) 592 (2,429) — (4,840) Cash and cash equivalents at beginning of period 39,729 1,285 11,105 — 52,119 Cash and cash equivalents at end of period $ 36,726 $ 1,877 $ 8,676 $ — $ 47,279 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, 2022 Lamar Media Guarantor Non- Eliminations Lamar Media (unaudited) Cash flows from operating activities: Net cash provided by (used in) operating activities $ 201,763 $ 364,272 $ (33,150) $ (253,565) $ 279,320 Cash flows from investing activities: Acquisitions — (234,292) — — (234,292) Capital expenditures — (73,562) (2,240) — (75,802) Proceeds from disposition of assets and investments — 1,716 — — 1,716 Investment in subsidiaries (234,292) — — 234,292 — Decrease (increase) in intercompany notes receivable 56,117 — — (56,117) — Net cash (used in) provided by investing activities (178,175) (306,138) (2,240) 178,175 (308,378) Cash flows from financing activities: Proceeds received from revolving credit facility 400,000 — — — 400,000 Payment on revolving credit facility (240,000) — — — (240,000) Principal payments on long-term debt — (182) — — (182) Principal payments on financing leases — (666) — — (666) Proceeds received from accounts receivable securitization program — — 65,000 — 65,000 Debt issuance costs — — (200) — (200) Intercompany loan (payments) proceeds — (33,387) (22,730) 56,117 — Distributions to non-controlling interest — — (98) — (98) Dividends (to) from parent (243,856) (253,565) — 253,565 (243,856) Contributions from (to) parent 41,029 234,292 — (234,292) 41,029 Net cash (used in) provided by financing activities (42,827) (53,508) 41,972 75,390 21,027 Effect of exchange rate changes in cash and cash equivalents — — (71) — (71) Net (decrease) increase in cash and cash equivalents (19,239) 4,626 6,511 — (8,102) Cash and cash equivalents at beginning of period 91,023 3,494 4,771 — 99,288 Cash and cash equivalents at end of period $ 71,784 $ 8,120 $ 11,282 $ — $ 91,186 |