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, 2023 Lamar Media Corp. Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Lamar Media Consolidated ASSETS Total current assets $ 33,875 $ 28,905 $ 309,906 $ — $ 372,686 Net property, plant and equipment — 1,548,946 17,524 — 1,566,470 Operating lease right of use assets — 1,281,503 33,930 — 1,315,433 Intangibles and goodwill, net — 3,179,107 16,979 — 3,196,086 Other assets 4,596,516 349,680 249,662 (5,099,653) 96,205 Total assets $ 4,630,391 $ 6,388,141 $ 628,001 $ (5,099,653) $ 6,546,880 LIABILITIES AND STOCKHOLDER'S EQUITY Current liabilities: Current maturities of long-term debt $ — $ 398 $ 249,620 $ — $ 250,018 Current operating lease liabilities — 202,992 7,576 — 210,568 Other current liabilities 45,225 184,018 14,337 — 243,580 Total current liabilities 45,225 387,408 271,533 — 704,166 Long-term debt 3,089,874 1,235 — — 3,091,109 Operating lease liabilities — 1,050,330 24,955 — 1,075,285 Other noncurrent liabilities 285,929 424,532 343,253 (587,171) 466,543 Total liabilities 3,421,028 1,863,505 639,741 (587,171) 5,337,103 Stockholder's equity 1,209,363 4,524,636 (11,740) (4,512,482) 1,209,777 Total liabilities and stockholder's equity $ 4,630,391 $ 6,388,141 $ 628,001 $ (5,099,653) $ 6,546,880 Condensed Consolidating Balance Sheet as of December 31, 2022 Lamar Media Corp. Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Lamar Media Consolidated 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 Condensed Consolidating Statements of Income and Comprehensive Income for the Year Ended December 31, 2023 Lamar Media Corp. Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Lamar Media Consolidated Statement of Income Net revenues $ — $ 2,069,600 $ 44,068 $ (2,681) $ 2,110,987 Operating expenses (income) Direct advertising expenses (1) — 667,962 31,518 (2,681) 696,799 General and administrative expenses (1) — 336,623 8,157 — 344,780 Corporate expenses (1) — 104,023 1,505 — 105,528 Depreciation and amortization — 289,257 4,166 — 293,423 Gain on disposition of assets — (5,476) 2 — (5,474) — 1,392,389 45,348 (2,681) 1,435,056 Operating income (loss) — 677,211 (1,280) — 675,931 Loss on extinguishment of debt 115 — — — 115 Equity in (earnings) loss of subsidiaries (655,864) — — 655,864 — Interest expense (income), net 159,489 (1,934) 14,842 — 172,397 Equity in earnings of investee — (3,696) — — (3,696) Income (loss) before income tax expense 496,260 682,841 (16,122) (655,864) 507,115 Income tax expense (2) — 9,511 271 — 9,782 Net income (loss) 496,260 673,330 (16,393) (655,864) 497,333 Earnings attributable to non-controlling interest — 387 686 — 1,073 Net income (loss) attributable to controlling interest $ 496,260 $ 672,943 $ (17,079) $ (655,864) $ 496,260 Statement of Comprehensive Income Net income (loss) $ 496,260 $ 673,330 $ (16,393) $ (655,864) $ 497,333 Total other comprehensive income, net of tax — — 231 — 231 Total comprehensive income (loss) 496,260 673,330 (16,162) (655,864) 497,564 Earnings attributable to non-controlling interest — 387 686 — 1,073 Comprehensive income (loss) attributable to controlling interest $ 496,260 $ 672,943 $ (16,848) $ (655,864) $ 496,491 (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. Condensed Consolidating Statements of Income and Comprehensive Income for the Year Ended December 31, 2022 Lamar Media Corp. Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Lamar Media Consolidated Statement of Income Net revenues $ — $ 1,992,900 $ 41,789 $ (2,549) $ 2,032,140 Operating expenses (income) Direct advertising expenses (1) — 639,948 29,889 (2,549) 667,288 General and administrative expenses (1) — 343,188 7,435 — 350,623 Corporate expenses (1) — 99,392 2,606 — 101,998 Depreciation and amortization — 345,857 3,592 — 349,449 Gain on disposition of assets — (3,235) (12,486) — (15,721) — 1,425,150 31,036 (2,549) 1,453,637 Operating income — 567,750 10,753 — 578,503 Equity in (earnings) loss of subsidiaries (561,545) — — 561,545 — Interest expense (income), net 122,396 (531) 4,352 — 126,217 Equity in earnings of investee — (4,315) — — (4,315) Income (loss) before income tax expense 439,149 572,596 6,401 (561,545) 456,601 Income tax expense (2) — 10,970 6,482 — 17,452 Net income (loss) $ 439,149 $ 561,626 $ (81) $ (561,545) $ 439,149 Statement of Comprehensive Income Net income (loss) $ 439,149 $ 561,626 $ (81) $ (561,545) $ 439,149 Total other comprehensive loss, net of tax — — (1,514) — (1,514) Total comprehensive income (loss) $ 439,149 $ 561,626 $ (1,595) $ (561,545) $ 437,635 (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. 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 extinguishment of debt 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 Statement of Cash Flows for the Year Ended December 31, 2023 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 $ 600,132 $ 924,435 $ (34,965) $ (733,292) $ 756,310 Cash flows from investing activities: Capital expenditures — (173,253) (5,018) — (178,271) Acquisitions — (138,961) — — (138,961) Proceeds from disposition of assets and investments — 7,051 — — 7,051 Investment in subsidiaries (138,961) — — 138,961 — (Increase) decrease in intercompany notes receivable (15,589) — — 15,589 — Decrease in notes receivable — 62 — — 62 Net cash (used in) provided by investing activities (154,550) (305,101) (5,018) 154,550 (310,119) Cash flows from financing activities: Proceeds received from revolving credit facility 403,000 — — — 403,000 Payment on revolving credit facility (378,000) — — — (378,000) Principal payments on long-term debt — (381) — — (381) Principal payments on financing leases — (1,331) — — (1,331) Payment on accounts receivable securitization program — — (114,900) — (114,900) Proceeds received from accounts receivable securitization program — — 114,900 — 114,900 Debt issuance costs (2,926) — (25) — (2,951) Intercompany loan (payments) proceeds — (23,416) 39,005 (15,589) — Distributions to non-controlling interest — (440) (616) — (1,056) Dividends (to) from parent (516,240) (733,292) — 733,292 (516,240) Contributions from (to) parent 42,627 138,961 — (138,961) 42,627 Net cash (used in) provided by financing activities (451,539) (619,899) 38,364 578,742 (454,332) Effect of exchange rate changes in cash and cash equivalents — — 127 — 127 Net decrease in cash and cash equivalents (5,957) (565) (1,492) — (8,014) Cash and cash equivalents at beginning of period 39,729 1,285 11,105 — 52,119 Cash and cash equivalents at end of period $ 33,772 $ 720 $ 9,613 $ — $ 44,105 Condensed Consolidating Statement of Cash Flows for the Year Ended December 31, 2022 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 $ 586,773 $ 875,208 $ (20,112) $ (702,003) $ 739,866 Cash flows from investing activities: Capital expenditures — (162,515) (4,563) — (167,078) Acquisitions — (479,766) — — (479,766) Proceeds from disposition of assets and investments — 3,358 12,291 — 15,649 Investment in subsidiaries (479,766) — — 479,766 — Decrease (increase) in intercompany notes receivable 81,526 — — (81,526) — Decrease in notes receivable — 58 12,066 — 12,124 Net cash (used in) provided by investing activities (398,240) (638,865) 19,794 398,240 (619,071) Cash flows from financing activities: Proceeds received from revolving credit facility 445,000 — — — 445,000 Payment on revolving credit facility (575,000) — — — (575,000) Principal payments on long-term debt — (365) — — (365) Principal payments on financing leases — (1,331) — — (1,331) Proceeds received from senior credit facility term loans 350,000 — — — 350,000 Proceeds received from accounts receivable securitization program — — 265,000 — 265,000 Payment on accounts receivable securitization program — — (190,000) — (190,000) Debt issuance costs (1,347) — (236) — (1,583) Intercompany loan (payments) proceeds — (14,619) (66,907) 81,526 — Distributions to non-controlling interest — — (814) — (814) Dividends (to) from parent (518,753) (702,003) — 702,003 (518,753) Contributions from (to) parent 60,273 479,766 — (479,766) 60,273 Net cash (used in) provided by financing activities (239,827) (238,552) 7,043 303,763 (167,573) Effect of exchange rate changes in cash and cash equivalents — — (391) — (391) Net (decrease) increase in cash and cash equivalents (51,294) (2,209) 6,334 — (47,169) Cash and cash equivalents at beginning of period 91,023 3,494 4,771 — 99,288 Cash and cash equivalents at end of period $ 39,729 $ 1,285 $ 11,105 $ — $ 52,119 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: Acquisitions — (312,257) — — (312,257) Capital expenditures — (119,728) (6,362) — (126,090) 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 accounts receivable securitization program — — 180,000 — 180,000 Payment on accounts receivable securitization program — — (127,500) — (127,500) Debt issuance costs (8,385) — (438) — (8,823) Proceeds received from note offering 550,000 — — — 550,000 Redemption of senior notes and senior subordinated notes (668,688) — — — (668,688) Intercompany loan (payments) proceeds — (24,119) (27,857) 51,976 — Distributions to non-controlling interest — — (601) — (601) Contributions from (to) parent 37,548 342,257 — (342,257) 37,548 Dividends (to) from parent (410,875) (708,341) — 708,341 (410,875) 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 |