XML 31 R19.htm IDEA: XBRL DOCUMENT v3.5.0.2
Summarized Financial Information of Subsidiaries
6 Months Ended
Jun. 30, 2016
LAMAR MEDIA CORP [Member]  
Summarized Financial Information of Subsidiaries

2. Summarized Financial Information of Subsidiaries

 

In the filing of our Quarterly Report on Form 10-Q for the quarterly period ended June 30, 2015, which was originally filed with the SEC on August 6, 2015, we omitted certain required disclosures under SEC Regulation S-X Rule 3-10, Financial Statements of Guarantors and Issuers of Guaranteed Securities Registered or Being Registered. Accordingly, we have revised our financial statement footnotes to correct this immaterial error of omission and include the information presented below. This revision was determined to be immaterial to the financial statements previously presented.

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.

 

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, 2016

 

(in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lamar Media Corp.

 

 

Guarantor Subsidiaries

 

 

Non-Guarantor Subsidiaries

 

 

Eliminations

 

 

Lamar Media Consolidated

 

 

 

(unaudited)

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total current assets

 

$

20,648

 

 

$

309,644

 

 

$

32,861

 

 

$

 

 

$

363,153

 

Net property, plant and equipment

 

 

 

 

 

1,159,264

 

 

 

22,154

 

 

 

 

 

 

1,181,418

 

Intangibles and goodwill, net

 

 

 

 

 

2,284,583

 

 

 

33,729

 

 

 

 

 

 

2,318,312

 

Other assets

 

 

3,459,089

 

 

 

11,392

 

 

 

247

 

 

 

(3,437,496

)

 

 

33,232

 

Total assets

 

$

3,479,737

 

 

$

3,764,883

 

 

$

88,991

 

 

$

(3,437,496

)

 

$

3,896,115

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current maturities of long-term debt

 

$

23,369

 

 

$

 

 

$

 

 

$

 

 

$

23,369

 

Other current liabilities

 

 

39,310

 

 

 

178,396

 

 

 

24,714

 

 

 

 

 

 

242,420

 

Total current liabilities

 

 

62,679

 

 

 

178,396

 

 

 

24,714

 

 

 

 

 

 

265,789

 

Long-term debt

 

 

2,369,308

 

 

 

 

 

 

 

 

 

 

 

 

2,369,308

 

Other noncurrent liabilities

 

 

21,535

 

 

 

212,671

 

 

 

53,211

 

 

 

(52,614

)

 

 

234,803

 

Total liabilities

 

 

2,453,522

 

 

 

391,067

 

 

 

77,925

 

 

 

(52,614

)

 

 

2,869,900

 

Stockholders’ equity

 

 

1,026,215

 

 

 

3,373,816

 

 

 

11,066

 

 

 

(3,384,882

)

 

 

1,026,215

 

Total liabilities and stockholders’ equity

 

$

3,479,737

 

 

$

3,764,883

 

 

$

88,991

 

 

$

(3,437,496

)

 

$

3,896,115

 

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, 2015

 

(in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lamar Media Corp.

 

 

Guarantor Subsidiaries

 

 

Non-Guarantor Subsidiaries

 

 

Eliminations

 

 

Lamar Media Consolidated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total current assets

 

$

6,086

 

 

$

245,685

 

 

$

29,461

 

 

$

 

 

$

281,232

 

Net property, plant and equipment

 

 

 

 

 

1,072,595

 

 

 

22,542

 

 

 

 

 

 

1,095,137

 

Intangibles and goodwill, net

 

 

 

 

 

1,904,096

 

 

 

34,765

 

 

 

 

 

 

1,938,861

 

Other assets

 

 

2,943,826

 

 

 

11,451

 

 

 

535

 

 

 

(2,923,702

)

 

 

32,110

 

Total assets

 

$

2,949,912

 

 

$

3,233,827

 

 

$

87,303

 

 

$

(2,923,702

)

 

$

3,347,340

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current maturities of long-term debt

 

$

16,509

 

 

$

 

 

$

 

 

$

 

 

$

16,509

 

Other current liabilities

 

 

29,268

 

 

 

163,955

 

 

 

22,618

 

 

 

 

 

 

215,841

 

Total current liabilities

 

 

45,777

 

 

 

163,955

 

 

 

22,618

 

 

 

 

 

 

232,350

 

Long-term debt

 

 

1,876,895

 

 

 

 

 

 

 

 

 

 

 

 

1,876,895

 

Other noncurrent liabilities

 

 

20,059

 

 

 

210,233

 

 

 

53,659

 

 

 

(53,037

)

 

 

230,914

 

Total liabilities

 

 

1,942,731

 

 

 

374,188

 

 

 

76,277

 

 

 

(53,037

)

 

 

2,340,159

 

Stockholders’ equity

 

 

1,007,181

 

 

 

2,859,639

 

 

 

11,026

 

 

 

(2,870,665

)

 

 

1,007,181

 

Total liabilities and stockholders’ equity

 

$

2,949,912

 

 

$

3,233,827

 

 

$

87,303

 

 

$

(2,923,702

)

 

$

3,347,340

 

 

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, 2016

 

(in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lamar Media Corp.

 

 

Guarantor Subsidiaries

 

 

Non-Guarantor Subsidiaries

 

 

Eliminations

 

 

Lamar Media Consolidated

 

Statement of Income

 

(unaudited)

 

Net revenues

 

$

 

 

$

374,629

 

 

$

13,883

 

 

$

(984

)

 

$

387,528

 

Operating expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Direct advertising expenses (1)

 

 

 

 

 

125,417

 

 

 

7,950

 

 

 

(642

)

 

 

132,725

 

General and administrative expenses (1)

 

 

 

 

 

63,683

 

 

 

2,774

 

 

 

 

 

 

66,457

 

Corporate expenses (1)

 

 

 

 

 

19,536

 

 

 

422

 

 

 

 

 

 

19,958

 

Depreciation and amortization

 

 

 

 

 

49,978

 

 

 

1,955

 

 

 

 

 

 

51,933

 

Gain on disposition of assets

 

 

 

 

 

(705

)

 

 

 

 

 

 

 

 

(705

)

 

 

 

 

 

 

257,909

 

 

 

13,101

 

 

 

(642

)

 

 

270,368

 

Operating income (loss)

 

 

 

 

 

116,720

 

 

 

782

 

 

 

(342

)

 

 

117,160

 

Equity in (earnings) loss of subsidiaries

 

 

(113,354

)

 

 

 

 

 

 

 

 

113,354

 

 

 

 

Other expenses (income)

 

 

31,356

 

 

 

(3

)

 

 

341

 

 

 

(342

)

 

 

31,352

 

Income before income tax expense

 

 

81,998

 

 

 

116,723

 

 

 

441

 

 

 

(113,354

)

 

 

85,808

 

Income tax expense (2)

 

 

 

 

 

3,308

 

 

 

502

 

 

 

 

 

 

3,810

 

Net income (loss)

 

$

81,998

 

 

$

113,415

 

 

$

(61

)

 

$

(113,354

)

 

$

81,998

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Statement of Comprehensive Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

81,998

 

 

$

113,415

 

 

$

(61

)

 

$

(113,354

)

 

$

81,998

 

Total other comprehensive income, net of tax

 

 

 

 

 

 

 

 

11

 

 

 

 

 

 

11

 

Total comprehensive income (loss)

 

$

81,998

 

 

$

113,415

 

 

$

(50

)

 

$

(113,354

)

 

$

82,009

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(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 Income and Comprehensive Income for the Three Months Ended June 30, 2015

 

(in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lamar Media Corp.

 

 

Guarantor Subsidiaries

 

 

Non-Guarantor Subsidiaries

 

 

Eliminations

 

 

Lamar Media Consolidated

 

Statement of Income

 

(unaudited)

 

Net revenues

 

$

 

 

$

330,524

 

 

$

14,519

 

 

$

(794

)

 

$

344,249

 

Operating expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Direct advertising expenses (1)

 

 

 

 

 

109,201

 

 

 

7,292

 

 

 

(542

)

 

 

115,951

 

General and administrative expenses (1)

 

 

 

 

 

58,413

 

 

 

2,316

 

 

 

 

 

 

60,729

 

Corporate expenses (1)

 

 

 

 

 

19,067

 

 

 

533

 

 

 

 

 

 

19,600

 

Depreciation and amortization

 

 

 

 

 

46,807

 

 

 

1,918

 

 

 

 

 

 

48,725

 

Gain on disposition of assets

 

 

 

 

 

(191

)

 

 

 

 

 

 

 

 

(191

)

 

 

 

 

 

 

233,297

 

 

 

12,059

 

 

 

(542

)

 

 

244,814

 

Operating income (loss)

 

 

 

 

 

97,227

 

 

 

2,460

 

 

 

(252

)

 

 

99,435

 

Equity in (earnings) loss of subsidiaries

 

 

(84,157

)

 

 

 

 

 

 

 

 

84,157

 

 

 

 

Other expenses (income)

 

 

24,708

 

 

 

(20

)

 

 

252

 

 

 

(252

)

 

 

24,688

 

Income before income tax expense

 

 

59,449

 

 

 

97,247

 

 

 

2,208

 

 

 

(84,157

)

 

 

74,747

 

Income tax expense (2)

 

 

 

 

 

2,917

 

 

 

12,381

 

 

 

 

 

 

15,298

 

Net income (loss)

 

$

59,449

 

 

$

94,330

 

 

$

(10,173

)

 

$

(84,157

)

 

$

59,449

 

Statement of Comprehensive Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

59,449

 

 

$

94,330

 

 

$

(10,173

)

 

$

(84,157

)

 

$

59,449

 

Total other comprehensive income, net of tax

 

 

 

 

 

 

 

 

407

 

 

 

 

 

 

407

 

Total comprehensive income (loss)

 

$

59,449

 

 

$

94,330

 

 

$

(9,766

)

 

$

(84,157

)

 

$

59,856

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(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, 2016

 

(in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lamar Media Corp.

 

 

Guarantor Subsidiaries

 

 

Non-Guarantor Subsidiaries

 

 

Eliminations

 

 

Lamar Media Consolidated

 

Statement of Income

 

(unaudited)

 

Net revenues

 

$

 

 

$

702,207

 

 

$

25,718

 

 

$

(1,864

)

 

$

726,061

 

Operating expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Direct advertising expenses (1)

 

 

 

 

 

247,306

 

 

 

15,346

 

 

 

(1,202

)

 

 

261,450

 

General and administrative expenses (1)

 

 

 

 

 

127,682

 

 

 

5,565

 

 

 

 

 

 

133,247

 

Corporate expenses (1)

 

 

 

 

 

35,184

 

 

 

707

 

 

 

 

 

 

35,891

 

Depreciation and amortization

 

 

 

 

 

99,667

 

 

 

3,755

 

 

 

 

 

 

103,422

 

(Gain) loss on disposition of assets

 

 

 

 

 

(12,265

)

 

 

233

 

 

 

 

 

 

(12,032

)

 

 

 

 

 

 

497,574

 

 

 

25,606

 

 

 

(1,202

)

 

 

521,978

 

Operating income (loss)

 

 

 

 

 

204,633

 

 

 

112

 

 

 

(662

)

 

 

204,083

 

Equity in (earnings) loss of subsidiaries

 

 

(197,964

)

 

 

 

 

 

 

 

 

197,964

 

 

 

 

Other expenses (income)

 

 

64,559

 

 

 

(4

)

 

 

668

 

 

 

(662

)

 

 

64,561

 

Income before income tax expense

 

 

133,405

 

 

 

204,637

 

 

 

(556

)

 

 

(197,964

)

 

 

139,522

 

Income tax expense (2)

 

 

 

 

 

5,234

 

 

 

883

 

 

 

 

 

 

6,117

 

Net income (loss)

 

$

133,405

 

 

$

199,403

 

 

$

(1,439

)

 

$

(197,964

)

 

$

133,405

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Statement of Comprehensive Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

133,405

 

 

$

199,403

 

 

$

(1,439

)

 

$

(197,964

)

 

$

133,405

 

Total other comprehensive income, net of tax

 

 

 

 

 

 

 

 

1,479

 

 

 

 

 

 

1,479

 

Total comprehensive income (loss)

 

$

133,405

 

 

$

199,403

 

 

$

40

 

 

$

(197,964

)

 

$

134,884

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(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, 2015

 

(in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lamar Media Corp.

 

 

Guarantor Subsidiaries

 

 

Non-Guarantor Subsidiaries

 

 

Eliminations

 

 

Lamar Media Consolidated

 

Statement of Income

 

(unaudited)

 

Net revenues

 

$

 

 

$

623,106

 

 

$

25,060

 

 

$

(1,440

)

 

$

646,726

 

Operating expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Direct advertising expenses (1)

 

 

 

 

 

216,483

 

 

 

13,635

 

 

 

(935

)

 

 

229,183

 

General and administrative expenses (1)

 

 

 

 

 

115,575

 

 

 

4,360

 

 

 

 

 

 

119,935

 

Corporate expenses (1)

 

 

 

 

 

34,105

 

 

 

798

 

 

 

 

 

 

34,903

 

Depreciation and amortization

 

 

 

 

 

94,081

 

 

 

3,874

 

 

 

 

 

 

97,955

 

Gain on disposition of assets

 

 

 

 

 

(2,027

)

 

 

 

 

 

 

 

 

(2,027

)

 

 

 

 

 

 

458,217

 

 

 

22,667

 

 

 

(935

)

 

 

479,949

 

Operating income (loss)

 

 

 

 

 

164,889

 

 

 

2,393

 

 

 

(505

)

 

 

166,777

 

Equity in (earnings) loss of subsidiaries

 

 

(149,491

)

 

 

 

 

 

 

 

 

149,491

 

 

 

 

Other expenses (income)

 

 

49,238

 

 

 

(22

)

 

 

507

 

 

 

(505

)

 

 

49,218

 

Income before income tax expense

 

 

100,253

 

 

 

164,911

 

 

 

1,886

 

 

 

(149,491

)

 

 

117,559

 

Income tax expense (2)

 

 

 

 

 

4,936

 

 

 

12,370

 

 

 

 

 

 

17,306

 

Net income (loss)

 

$

100,253

 

 

$

159,975

 

 

$

(10,484

)

 

$

(149,491

)

 

$

100,253

 

Statement of Comprehensive Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

100,253

 

 

$

159,975

 

 

$

(10,484

)

 

$

(149,491

)

 

$

100,253

 

Total other comprehensive loss, net of tax

 

 

 

 

 

 

 

 

(1,203

)

 

 

 

 

 

(1,203

)

Total comprehensive income (loss)

 

$

100,253

 

 

$

159,975

 

 

$

(11,687

)

 

$

(149,491

)

 

$

99,050

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(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, 2016

 

(in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lamar Media Corp.

 

 

Guarantor Subsidiaries

 

 

Non-Guarantor Subsidiaries

 

 

Eliminations

 

 

Lamar Media Consolidated

 

 

 

(unaudited)

 

Cash flows from operating activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash provided by (used in) operating activities

 

$

140,590

 

 

$

239,840

 

 

$

3,976

 

 

$

(194,681

)

 

$

189,725

 

Cash flows from investing activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquisitions

 

 

 

 

 

(506,147

)

 

 

 

 

 

 

 

 

(506,147

)

Capital expenditures

 

 

 

 

 

(50,034

)

 

 

(1,479

)

 

 

 

 

 

(51,513

)

Proceeds from disposition of assets and investments

 

 

 

 

 

6,734

 

 

 

 

 

 

 

 

 

6,734

 

Investment in subsidiaries

 

 

(506,147

)

 

 

 

 

 

 

 

 

506,147

 

 

 

 

(Increase) decrease in intercompany notes receivable

 

 

486

 

 

 

 

 

 

 

 

 

(486

)

 

 

 

Decrease in notes receivable

 

 

13

 

 

 

 

 

 

 

 

 

 

 

 

13

 

Net cash used in (provided by) investing activities

 

 

(505,648

)

 

 

(549,447

)

 

 

(1,479

)

 

 

505,661

 

 

 

(550,913

)

Cash flows from financing activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Proceeds received from revolving credit facility

 

 

347,000

 

 

 

 

 

 

 

 

 

 

 

 

347,000

 

Payment on revolving credit facility

 

 

(233,000

)

 

 

 

 

 

 

 

 

 

 

 

(233,000

)

Principal payments on long-term debt

 

 

(9,385

)

 

 

 

 

 

 

 

 

 

 

 

(9,385

)

Proceeds received from senior credit facility

 

 

300,000

 

 

 

 

 

 

 

 

 

 

 

 

300,000

 

Debt issuance costs

 

 

(9,140

)

 

 

 

 

 

 

 

 

 

 

 

(9,140

)

Proceeds received from note offering

 

 

400,000

 

 

 

 

 

 

 

 

 

 

 

 

400,000

 

Payment on senior credit facility

 

 

(300,000

)

 

 

 

 

 

 

 

 

 

 

 

(300,000

)

Intercompany loan payments

 

 

 

 

 

 

 

 

(486

)

 

 

486

 

 

 

 

Distributions to non-controlling interest

 

 

 

 

 

 

 

 

(210

)

 

 

 

 

 

(210

)

Dividends (to) from parent

 

 

(151,850

)

 

 

(190,672

)

 

 

 

 

 

190,672

 

 

 

(151,850

)

Contributions from (to) parent

 

 

36,000

 

 

 

502,138

 

 

 

 

 

 

(502,138

)

 

 

36,000

 

Net cash provided by (used in) financing activities

 

 

379,625

 

 

 

311,466

 

 

 

(696

)

 

 

(310,980

)

 

 

379,415

 

Effect of exchange rate changes in cash and cash equivalents

 

 

 

 

 

 

 

 

1,183

 

 

 

 

 

 

1,183

 

Net increase in cash and cash equivalents

 

 

14,567

 

 

 

1,859

 

 

 

2,984

 

 

 

 

 

 

19,410

 

Cash and cash equivalents at beginning of period

 

 

4,955

 

 

 

454

 

 

 

16,418

 

 

 

 

 

 

21,827

 

Cash and cash equivalents at end of period

 

$

19,522

 

 

$

2,313

 

 

$

19,402

 

 

$

 

 

$

41,237

 

 

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, 2015

 

(in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lamar Media Corp.

 

 

Guarantor Subsidiaries

 

 

Non-Guarantor Subsidiaries

 

 

Eliminations

 

 

Lamar Media Consolidated

 

 

 

(unaudited)

 

Cash flows from operating activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash provided by (used in) operating activities

 

$

117,761

 

 

$

214,215

 

 

$

87

 

 

$

(163,127

)

 

$

168,936

 

Cash flows from investing activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquisitions

 

 

 

 

 

(51,377

)

 

 

(8,012

)

 

 

 

 

 

(59,389

)

Capital expenditures

 

 

 

 

 

(54,751

)

 

 

(1,614

)

 

 

 

 

 

(56,365

)

Proceeds from disposition of assets and investments

 

 

 

 

 

5,692

 

 

 

 

 

 

 

 

 

5,692

 

Investment in subsidiaries

 

 

(59,389

)

 

 

 

 

 

 

 

 

59,389

 

 

 

 

(Increase) decrease in intercompany notes receivable

 

 

(2,554

)

 

 

1,584

 

 

 

 

 

 

970

 

 

 

 

(Increase) decrease in notes receivable

 

 

(15

)

 

 

 

 

 

 

 

 

 

 

 

(15

)

Net cash (used in) provided by investing activities

 

 

(61,958

)

 

 

(98,852

)

 

 

(9,626

)

 

 

60,359

 

 

 

(110,077

)

Cash flows from financing activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Proceeds received from revolving credit facility

 

 

155,000

 

 

 

 

 

 

 

 

 

 

 

 

155,000

 

Payment on revolving credit facility

 

 

(107,000

)

 

 

 

 

 

 

 

 

 

 

 

(107,000

)

Principal payments on long-term debt

 

 

(7,510

)

 

 

 

 

 

 

 

 

 

 

 

(7,510

)

Intercompany loan proceeds

 

 

 

 

 

 

 

 

2,554

 

 

 

(2,554

)

 

 

 

Distributions to non-controlling interest

 

 

 

 

 

 

 

 

(360

)

 

 

 

 

 

(360

)

Dividends (to) from parent

 

 

(137,913

)

 

 

(164,711

)

 

 

 

 

 

164,711

 

 

 

(137,913

)

Contributions from (to) parent

 

 

41,184

 

 

 

51,377

 

 

 

8,012

 

 

 

(59,389

)

 

 

41,184

 

Net cash (used in) provided by financing activities

 

 

(56,239

)

 

 

(113,334

)

 

 

10,206

 

 

 

102,768

 

 

 

(56,599

)

Effect of exchange rate changes in cash and cash equivalents

 

 

 

 

 

 

 

 

(840

)

 

 

 

 

 

(840

)

Net (decrease) increase in cash and cash equivalents

 

 

(436

)

 

 

2,029

 

 

 

(173

)

 

 

 

 

 

1,420

 

Cash and cash equivalents at beginning of period

 

 

10,689

 

 

 

480

 

 

 

14,366

 

 

 

 

 

 

25,535

 

Cash and cash equivalents at end of period

 

$

10,253

 

 

$

2,509

 

 

$

14,193

 

 

$

 

 

$

26,955