Summarized Financial Information of Subsidiaries | Summarized Financial Information of Subsidiaries Separate 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, 2024 Lamar Guarantor Non- Eliminations Lamar Media (unaudited) ASSETS Total current assets $ 59,743 $ 58,773 $ 321,708 $ — $ 440,224 Net property, plant and equipment — 1,530,980 16,796 — 1,547,776 Operating lease right of use assets — 1,304,646 30,857 — 1,335,503 Intangibles and goodwill, net — 3,128,329 16,867 — 3,145,196 Other assets 4,558,971 356,579 249,769 (5,068,339) 96,980 Total assets $ 4,618,714 $ 6,379,307 $ 635,997 $ (5,068,339) $ 6,565,679 LIABILITIES AND STOCKHOLDER'S EQUITY Current liabilities: Current maturities of long-term debt $ 349,685 $ 407 $ 249,725 $ — $ 599,817 Current operating lease liabilities — 177,063 7,465 — 184,528 Other current liabilities 41,429 209,069 19,460 — 269,958 Total current liabilities 391,114 386,539 276,650 — 1,054,303 Long-term debt 2,748,332 1,028 — — 2,749,360 Operating lease liabilities — 1,072,856 22,220 — 1,095,076 Other noncurrent liabilities 288,610 430,324 359,152 (603,043) 475,043 Total liabilities 3,428,056 1,890,747 658,022 (603,043) 5,373,782 Stockholder's equity 1,190,658 4,488,560 (22,025) (4,465,296) 1,191,897 Total liabilities and stockholder's equity $ 4,618,714 $ 6,379,307 $ 635,997 $ (5,068,339) $ 6,565,679 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, 2023 Lamar Media Guarantor Non- Eliminations Lamar Media 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 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, 2024 Lamar Media Guarantor Non- Eliminations Lamar Media Statement of Income (unaudited) Net revenues $ — $ 1,040,970 $ 23,389 $ (958) $ 1,063,401 Operating expenses (income) Direct advertising expenses (1) — 343,688 16,180 (958) 358,910 General and administrative expenses (1) — 172,362 5,140 — 177,502 Corporate expenses (1) — 67,464 972 — 68,436 Depreciation and amortization — 150,050 2,369 — 152,419 Gain on disposition of assets — (3,012) — — (3,012) — 730,552 24,661 (958) 754,255 Operating income (loss) — 310,418 (1,272) — 309,146 Equity in (earnings) loss of subsidiaries (296,898) — — 296,898 — Interest expense (income), net 80,989 (863) 7,659 — 87,785 Equity in loss of investee — 555 — — 555 Income (loss) before income tax expense 215,909 310,726 (8,931) (296,898) 220,806 Income tax expense (2) — 4,193 201 — 4,394 Net income (loss) 215,909 306,533 (9,132) (296,898) 216,412 Net income attributable to non-controlling interest — 332 171 — 503 Net income (loss) attributable to controlling interest $ 215,909 $ 306,201 $ (9,303) $ (296,898) $ 215,909 Statement of Comprehensive Income Net income (loss) $ 215,909 $ 306,533 $ (9,132) $ (296,898) $ 216,412 Total other comprehensive loss, net of tax — — (823) — (823) Total comprehensive income (loss) 215,909 306,533 (9,955) (296,898) 215,589 Net income attributable to non-controlling interest — 332 171 — 503 Comprehensive income (loss) attributable to controlling interest $ 215,909 $ 306,201 $ (10,126) $ (296,898) $ 215,086 (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, 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 Net income 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 Net income 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 Statement of Cash Flows for the Six Months Ended June 30, 2024 Lamar Media Guarantor Non- Eliminations Lamar Media (unaudited) Cash flows from operating activities: Net cash provided by (used in) operating activities $ 288,498 $ 430,922 $ (8,452) $ (371,453) $ 339,515 Cash flows from investing activities: Acquisitions — (28,192) — — (28,192) Capital expenditures — (50,312) (1,818) — (52,130) Proceeds from disposition of assets and investments — 3,661 — — 3,661 Investment in subsidiaries (28,192) — — 28,192 — (Increase) decrease in intercompany notes receivable (6,665) — — 6,665 — Net cash (used in) provided by investing activities (34,857) (74,843) (1,818) 34,857 (76,661) Cash flows from financing activities: Proceeds received from revolving credit facility 218,000 — — — 218,000 Payment on revolving credit facility (213,000) — — — (213,000) Principal payments on long-term debt — (197) — — (197) Principal payments on financing leases — (666) — — (666) Payment on accounts receivable securitization program — — (86,200) — (86,200) Proceeds received from accounts receivable securitization program — — 86,200 — 86,200 Debt issuance costs — — (23) — (23) Intercompany loan (payments) proceeds — (8,701) 15,366 (6,665) — Distributions to non-controlling interest — (366) (330) — (696) Dividends (to) from parent (271,486) (371,453) — 371,453 (271,486) Contributions from (to) parent 38,713 28,192 — (28,192) 38,713 Net cash (used in) provided by financing activities (227,773) (353,191) 15,013 336,596 (229,355) Effect of exchange rate changes in cash and cash equivalents — — (172) — (172) Net increase in cash and cash equivalents 25,868 2,888 4,571 — 33,327 Cash and cash equivalents at beginning of period 33,772 720 9,613 — 44,105 Cash and cash equivalents at end of period $ 59,640 $ 3,608 $ 14,184 $ — $ 77,432 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 (payment) 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 |