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 September 30, 2023 Lamar Guarantor Non- Eliminations Lamar Media (unaudited) ASSETS Total current assets $ 29,797 $ 33,504 $ 314,365 $ — $ 377,666 Net property, plant and equipment — 1,528,064 17,235 — 1,545,299 Operating lease right of use assets — 1,285,803 35,122 — 1,320,925 Intangibles and goodwill, net — 3,203,025 16,936 — 3,219,961 Other assets 4,626,686 353,991 246,698 (5,135,647) 91,728 Total assets $ 4,656,483 $ 6,404,387 $ 630,356 $ (5,135,647) $ 6,555,579 LIABILITIES AND STOCKHOLDER'S EQUITY Current liabilities: Current maturities of long-term debt $ — $ 393 $ 246,660 $ — $ 247,053 Current operating lease liabilities — 177,223 7,397 — 184,620 Other current liabilities 43,355 192,259 13,429 — 249,043 Total current liabilities 43,355 369,875 267,486 — 680,716 Long-term debt 3,153,315 1,337 — — 3,154,652 Operating lease liabilities — 1,052,662 25,883 — 1,078,545 Other noncurrent liabilities 280,258 422,853 345,873 (586,941) 462,043 Total liabilities 3,476,928 1,846,727 639,242 (586,941) 5,375,956 Stockholder's equity 1,179,555 4,557,660 (8,886) (4,548,706) 1,179,623 Total liabilities and stockholder's equity $ 4,656,483 $ 6,404,387 $ 630,356 $ (5,135,647) $ 6,555,579 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 September 30, 2023 Lamar Media Corp. Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Lamar Media Consolidated Statement of Income (unaudited) Net revenues $ — $ 532,112 $ 11,228 $ (731) $ 542,609 Operating expenses (income) Direct advertising expenses (1) — 167,920 7,999 (731) 175,188 General and administrative expenses (1) — 79,755 1,529 — 81,284 Corporate expenses (1) — 23,798 312 — 24,110 Depreciation and amortization — 73,477 1,159 — 74,636 Gain on disposition of assets — (879) — — (879) — 344,071 10,999 (731) 354,339 Operating income — 188,041 229 — 188,270 Equity in (earnings) loss of subsidiaries (181,237) — — 181,237 — Loss on extinguishment of debt 115 — — — 115 Interest expense (income), net 40,968 (552) 4,033 — 44,449 Equity in earnings of investee — (699) — — (699) Income (loss) before income tax expense (benefit) 140,154 189,292 (3,804) (181,237) 144,405 Income tax expense (benefit) (2) — 3,923 (80) — 3,843 Net income (loss) 140,154 185,369 (3,724) (181,237) 140,562 Earnings attributable to non-controlling interest — 122 286 — 408 Net income (loss) attributable to controlling interest $ 140,154 $ 185,247 $ (4,010) $ (181,237) $ 140,154 Statement of Comprehensive Income Net income (loss) $ 140,154 $ 185,369 $ (3,724) $ (181,237) $ 140,562 Total other comprehensive loss, net of tax — — (643) — (643) Total comprehensive income (loss) 140,154 185,369 (4,367) (181,237) 139,919 Earnings attributable to non-controlling interest — 122 286 — 408 Comprehensive income (loss) attributable to controlling interest $ 140,154 $ 185,247 $ (4,653) $ (181,237) $ 139,511 (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 Three Months Ended September 30, 2022 Lamar Media Corp. Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Lamar Media Consolidated Statement of Income (unaudited) Net revenues $ — $ 515,993 $ 11,470 $ (73) $ 527,390 Operating expenses (income) Direct advertising expenses (1) — 161,629 7,412 (73) 168,968 General and administrative expenses (1) — 85,388 1,793 — 87,181 Corporate expenses (1) — 23,810 527 — 24,337 Depreciation and amortization — 65,032 801 — 65,833 Gain on disposition of assets — (53) — — (53) — 335,806 10,533 (73) 346,266 Operating income — 180,187 937 — 181,124 Equity in (earnings) loss of subsidiaries (178,405) — — 178,405 — Interest expense (income), net 32,080 (32) 1,249 — 33,297 Equity in earnings of investee — (1,554) — — (1,554) Income (loss) before income tax expense 146,325 181,773 (312) (178,405) 149,381 Income tax expense (2) — 2,940 116 — 3,056 Net income (loss) $ 146,325 $ 178,833 $ (428) $ (178,405) $ 146,325 Statement of Comprehensive Income Net income (loss) $ 146,325 $ 178,833 $ (428) $ (178,405) $ 146,325 Total other comprehensive loss, net of tax — — (1,401) — (1,401) Total comprehensive income (loss) $ 146,325 $ 178,833 $ (1,829) $ (178,405) $ 144,924 (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 Nine Months Ended September 30, 2023 Lamar Media Guarantor Non- Eliminations Lamar Media Statement of Income (unaudited) Net revenues $ — $ 1,525,275 $ 31,810 $ (2,007) $ 1,555,078 Operating expenses (income) Direct advertising expenses (1) — 494,070 23,340 (2,007) 515,403 General and administrative expenses (1) — 250,839 6,105 — 256,944 Corporate expenses (1) — 79,809 1,139 — 80,948 Depreciation and amortization — 219,839 3,080 — 222,919 (Gain) loss on disposition of assets — (5,245) 2 — (5,243) — 1,039,312 33,666 (2,007) 1,070,971 Operating income (loss) — 485,963 (1,856) — 484,107 Equity in (earnings) loss of subsidiaries (466,361) — — 466,361 — Loss on extinguishment of debt 115 — — — 115 Interest expense (income), net 119,186 (1,447) 10,865 — 128,604 Equity in earnings of investee — (1,326) — — (1,326) Income (loss) before income tax expense 347,060 488,736 (12,721) (466,361) 356,714 Income tax expense (2) — 8,691 130 — 8,821 Net income (loss) 347,060 480,045 (12,851) (466,361) 347,893 Earnings attributable to non-controlling interest — 257 576 — 833 Net income (loss) attributable to controlling interest $ 347,060 $ 479,788 $ (13,427) $ (466,361) $ 347,060 Statement of Comprehensive Income Net income (loss) $ 347,060 $ 480,045 $ (12,851) $ (466,361) $ 347,893 Total other comprehensive loss, net of tax — — (242) — (242) Total comprehensive income (loss) 347,060 480,045 (13,093) (466,361) 347,651 Earnings attributable to non-controlling interest — 257 576 — 833 Comprehensive income (loss) attributable to controlling interest $ 347,060 $ 479,788 $ (13,669) $ (466,361) $ 346,818 (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 Nine Months Ended September 30, 2022 Lamar Media Guarantor Non- Eliminations Lamar Media Statement of Income (unaudited) Net revenues $ — $ 1,466,109 $ 30,776 $ (255) $ 1,496,630 Operating expenses (income) Direct advertising expenses (1) — 471,633 22,085 (255) 493,463 General and administrative expenses (1) — 255,546 5,377 — 260,923 Corporate expenses (1) — 71,499 2,195 — 73,694 Depreciation and amortization — 199,623 2,587 — 202,210 Gain on disposition of assets — (1,990) — — (1,990) — 996,311 32,244 (255) 1,028,300 Operating income (loss) — 469,798 (1,468) — 468,330 Equity in (earnings) loss of subsidiaries (459,799) — — 459,799 — Interest expense (income), net 86,872 (132) 2,342 — 89,082 Equity in earnings of investee — (2,655) — — (2,655) Income (loss) before income tax expense (benefit) 372,927 472,585 (3,810) (459,799) 381,903 Income tax expense (benefit) (2) — 9,085 (109) — 8,976 Net income (loss) $ 372,927 $ 463,500 $ (3,701) $ (459,799) $ 372,927 Statement of Comprehensive Income Net income (loss) $ 372,927 $ 463,500 $ (3,701) $ (459,799) $ 372,927 Total other comprehensive loss, net of tax — — (1,770) — (1,770) Total comprehensive income (loss) $ 372,927 $ 463,500 $ (5,471) $ (459,799) $ 371,157 (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 Nine Months Ended September 30, 2023 Lamar Media Guarantor Non- Eliminations Lamar Media (unaudited) Cash flows from operating activities: Net cash provided by (used in) operating activities $ 392,347 $ 640,356 $ (39,521) $ (488,455) $ 504,727 Cash flows from investing activities: Acquisitions — (120,324) — — (120,324) Capital expenditures — (128,157) (3,995) — (132,152) Proceeds from disposition of assets and investments — 6,489 — — 6,489 Decrease in notes receivable — 62 — — 62 Investment in subsidiaries (120,324) — — 120,324 — (Increase) decrease in intercompany notes receivable (15,384) — — 15,384 — Net cash (used in) provided by investing activities (135,708) (241,930) (3,995) 135,708 (245,925) Cash flows from financing activities: Proceeds received from revolving credit facility 333,000 — — — 333,000 Payment on revolving credit facility (243,000) — — — (243,000) Principal payments on long-term debt — (284) — — (284) Principal payments on financing leases — (998) — — (998) Payment on accounts receivable securitization program — — (74,900) — (74,900) Proceeds received from accounts receivable securitization program — — 72,000 — 72,000 Debt issuance costs (2,926) — (25) — (2,951) Intercompany loan (payments) proceeds — (29,489) 44,873 (15,384) — Distributions to non-controlling interest — (330) (832) — (1,162) Dividends (to) from parent (388,569) (488,455) — 488,455 (388,569) Contributions from (to) parent 34,821 120,324 — (120,324) 34,821 Net cash (used in) provided by financing activities (266,674) (399,232) 41,116 352,747 (272,043) Effect of exchange rate changes in cash and cash equivalents — — 17 — 17 Net decrease in cash and cash equivalents (10,035) (806) (2,383) — (13,224) Cash and cash equivalents at beginning of period 39,729 1,285 11,105 — 52,119 Cash and cash equivalents at end of period $ 29,694 $ 479 $ 8,722 $ — $ 38,895 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 Nine Months Ended September 30, 2022 Lamar Media Guarantor Non- Eliminations Lamar Media (unaudited) Cash flows from operating activities: Net cash provided by (used in) operating activities $ 391,078 $ 611,985 $ (30,726) $ (472,917) $ 499,420 Cash flows from investing activities: Acquisitions — (287,860) — — (287,860) Capital expenditures — (113,736) (3,072) — (116,808) Proceeds from disposition of assets and investments — 2,146 — — 2,146 Investment in subsidiaries (287,860) — — 287,860 — Decrease (increase) in intercompany notes receivable 14,158 — — (14,158) — Decrease in notes receivable — 58 — — 58 Net cash (used in) provided by investing activities (273,702) (399,392) (3,072) 273,702 (402,464) Cash flows from financing activities: Proceeds received from revolving credit facility 400,000 — — — 400,000 Payment on revolving credit facility (575,000) — — — (575,000) Principal payments on long-term debt — (273) — — (273) Principal payments on financing leases — (998) — — (998) Payment on accounts receivable securitization program — — (115,000) — (115,000) Proceeds received from accounts receivable securitization program — — 140,000 — 140,000 Proceeds received from senior credit facility term loans 350,000 — — — 350,000 Debt issuance costs (1,328) — (236) — (1,564) Intercompany loan (payments) proceeds — (28,204) 14,046 14,158 — Distributions to non-controlling interest — — (1,019) — (1,019) Dividends (to) from parent (366,015) (472,917) — 472,917 (366,015) Contributions from (to) parent 52,712 287,860 — (287,860) 52,712 Net cash (used in) provided by financing activities (139,631) (214,532) 37,791 199,215 (117,157) Effect of exchange rate changes in cash and cash equivalents — — (232) — (232) Net (decrease) increase in cash and cash equivalents (22,255) (1,939) 3,761 — (20,433) Cash and cash equivalents at beginning of period 91,023 3,494 4,771 — 99,288 Cash and cash equivalents at end of period $ 68,768 $ 1,555 $ 8,532 $ — $ 78,855 |