XML 1075 R52.htm IDEA: XBRL DOCUMENT v3.21.2
Summarized Financial Information of Subsidiaries (Tables) - LAMAR MEDIA CORP. AND SUBSIDIARIES [Member]
3 Months Ended 12 Months Ended
Mar. 31, 2021
Dec. 31, 2020
Condensed Consolidating Balance Sheet
Condensed Consolidating Balance Sheet as of March 31, 2021
 
     Lamar
Media Corp.
     Guarantor
Subsidiaries
     Non-
Guarantor
Subsidiaries
     Eliminations     Lamar Media
Consolidated
 
     (unaudited)  
ASSETS
                                           
Total current assets
   $ 38,256      $ 22,551      $ 226,044      $ —       $ 286,851  
Net property, plant and equipment
     —          1,255,111        13,569        —         1,268,680  
Operating lease right of use assets
     —          1,193,262        20,671        —         1,213,933  
Intangibles and goodwill, net
     —          2,771,595        17,730        —         2,789,325  
Other assets
     4,023,884        239,733        166,068        (4,354,712     74,973  
    
 
 
    
 
 
    
 
 
    
 
 
   
 
 
 
Total assets
   $ 4,062,140      $ 5,482,252      $ 444,082      $ (4,354,712   $ 5,633,762  
    
 
 
    
 
 
    
 
 
    
 
 
   
 
 
 
LIABILITIES AND STOCKHOLDERS’ EQUITY
                                           
Current liabilities:
                                           
Current maturities of long-term debt
   $ —        $ 373      $ 154,666      $ —       $ 155,039  
Current operating lease liabilities
     —          157,249        5,612        —         162,861  
Other current liabilities
     16,926        164,555        10,016        —         191,497  
    
 
 
    
 
 
    
 
 
    
 
 
   
 
 
 
Total current liabilities
     16,926        322,177        170,294        —         509,397  
    
 
 
    
 
 
    
 
 
    
 
 
   
 
 
 
Long-term debt
     2,682,796        2,289        —          —         2,685,085  
Operating lease liabilities
     —          970,344        13,773        —         984,117  
Other noncurrent liabilities
     190,608        244,788        252,466        (404,509     283,353  
    
 
 
    
 
 
    
 
 
    
 
 
   
 
 
 
Total liabilities
     2,890,330        1,539,598        436,533        (404,509     4,461,952  
    
 
 
    
 
 
    
 
 
    
 
 
   
 
 
 
Stockholders’ equity
     1,171,810        3,942,654        7,549        (3,950,203     1,171,810  
    
 
 
    
 
 
    
 
 
    
 
 
   
 
 
 
Total liabilities and stockholders’ equity
   $ 4,062,140      $ 5,482,252      $ 444,082      $ (4,354,712   $ 5,633,762  
    
 
 
    
 
 
    
 
 
    
 
 
   
 
 
 
Condensed Consolidating Balance Sheet as of December 31, 2020
 
     Lamar Media
Corp.
     Guarantor
Subsidiaries
     Non-
Guarantor
Subsidiaries
     Eliminations     Lamar Media
Consolidated
 
ASSETS
                                           
Total current assets
   $ 110,678      $ 19,471      $ 249,921      $ —       $ 380,070  
Net property, plant and equipment
     —          1,268,765        13,084        —         1,281,849  
Operating lease right of use assets
     —          1,200,115        21,898        —         1,222,013  
Intangibles and goodwill, net
     —          2,798,343        17,812        —         2,816,155  
Other assets
     3,912,122        258,433        132,448        (4,228,383     74,620  
    
 
 
    
 
 
    
 
 
    
 
 
   
 
 
 
Total assets
   $ 4,022,800      $ 5,545,127      $ 435,163      $ (4,228,383   $ 5,774,707  
    
 
 
    
 
 
    
 
 
    
 
 
   
 
 
 
LIABILITIES AND STOCKHOLDERS’ EQUITY
                                           
Current liabilities:
                                           
Current maturities of long-term debt
   $ —        $ 379      $ 122,055      $ —       $ 122,434  
Current operating lease liabilities
     —          188,712        6,727        —         195,439  
Other current liabilities
     33,583        170,320        19,286        —         223,189  
    
 
 
    
 
 
    
 
 
    
 
 
   
 
 
 
Total current liabilities
     33,583        359,411        148,068        —         541,062  
    
 
 
    
 
 
    
 
 
    
 
 
   
 
 
 
Long-term debt
     2,761,705        2,377        —          —         2,764,082  
Operating lease liabilities
     —          979,785        13,991        —         993,776  
Other noncurrent liabilities
     34,668        245,891        266,968        (264,584     282,943  
    
 
 
    
 
 
    
 
 
    
 
 
   
 
 
 
Total liabilities
     2,829,956        1,587,464        429,027        (264,584     4,581,863  
    
 
 
    
 
 
    
 
 
    
 
 
   
 
 
 
Stockholder’s equity
     1,192,844        3,957,663        6,136        (3,963,799     1,192,844  
    
 
 
    
 
 
    
 
 
    
 
 
   
 
 
 
Total liabilities and stockholder’s equity
   $ 4,022,800      $ 5,545,127      $ 435,163      $ (4,228,383   $ 5,774,707  
    
 
 
    
 
 
    
 
 
    
 
 
   
 
 
 
Condensed Consolidating Balance Sheet as of December 31, 2020
 
    
Lamar
Media Corp.
    
Guarantor
Subsidiaries
    
Non-Guarantor

Subsidiaries
    
Eliminations
   
Lamar Media
Consolidated
 
ASSETS
                                 
Total current assets
   $ 110,678      $ 19,471      $ 249,921      $ —       $ 380,070  
Net property, plant and equipment
     —          1,268,765        13,084        —         1,281,849  
Operating lease right of use assets
     —          1,200,115        21,898        —         1,222,013  
Intangibles and goodwill, net
     —          2,798,343        17,812        —         2,816,155  
Other assets
     3,912,122        258,433        132,448        (4,228,383     74,620  
    
 
 
    
 
 
    
 
 
    
 
 
   
 
 
 
Total assets
   $ 4,022,800      $ 5,545,127      $ 435,163      $ (4,228,383   $ 5,774,707  
    
 
 
    
 
 
    
 
 
    
 
 
   
 
 
 
LIABILITIES AND STOCKHOLDER’S
EQUITY
                                 
Current liabilities:
                                           
Current maturities of long-term debt
   $ —        $ 379      $ 122,055      $ —       $ 122,434  
Current operating lease liabilties
     —          188,712        6,727        —         195,439  
Other current liabilities
     33,583        170,320        19,286        —         223,189  
    
 
 
    
 
 
    
 
 
    
 
 
   
 
 
 
Total current liabilities
     33,583        359,411        148,068        —         541,062  
    
 
 
    
 
 
    
 
 
    
 
 
   
 
 
 
Long-term debt
     2,761,705        2,377        —          —         2,764,082  
Operating lease liabilities
     —          979,785        13,991        —         993,776  
Other noncurrent liabilities
     34,668        245,891        266,968        (264,584     282,943  
    
 
 
    
 
 
    
 
 
    
 
 
   
 
 
 
Total liabilities
     2,829,956        1,587,464        429,027        (264,584     4,581,863  
    
 
 
    
 
 
    
 
 
    
 
 
   
 
 
 
Stockholders’ equity
     1,192,844        3,957,663        6,136        (3,963,799     1,192,844  
    
 
 
    
 
 
    
 
 
    
 
 
   
 
 
 
Total liabilities and stockholders’ equity
   $ 4,022,800      $ 5,545,127      $ 435,163      $ (4,228,383   $ 5,774,707  
    
 
 
    
 
 
    
 
 
    
 
 
   
 
 
 
Condensed Consolidating Balance Sheet as of December 31, 2019
 
    
Lamar
Media Corp.
    
Guarantor
Subsidiaries
    
Non-Guarantor

Subsidiaries
    
Eliminations
   
Lamar Media
Consolidated
 
ASSETS
                                 
Total current assets
   $ 13,859      $ 53,756      $ 242,054      $ —       $ 309,669  
Net property, plant and equipment
     —          1,340,675        8,440        —         1,349,115  
Operating lease right of use assets
     —          1,293,674        27,105        —         1,320,779  
Intangibles and goodwill, net
     —          2,875,644        18,255        —         2,893,899  
Other assets
     4,193,629        229,905        184,805        (4,557,380     50,959  
    
 
 
    
 
 
    
 
 
    
 
 
   
 
 
 
Total assets
   $ 4,207,488      $ 5,793,654      $ 480,659      $ (4,557,380   $ 5,924,421  
    
 
 
    
 
 
    
 
 
    
 
 
   
 
 
 
LIABILITIES AND STOCKHOLDER’S
EQUITY
                                 
Current liabilities:
                                           
Current maturities of long-term debt
   $ 51,480      $ 34      $ 175,000      $ —       $ 226,514  
Current operating lease liabilities
     —          189,071        7,770        —         196,841  
Other current liabilities
     26,960        196,689        19,845        —         243,494  
    
 
 
    
 
 
    
 
 
    
 
 
   
 
 
 
Total current liabilities
     78,440        385,794        202,615        —         666,849  
    
 
 
    
 
 
    
 
 
    
 
 
   
 
 
 
Long-term debt
     2,753,570        34        —          —         2,753,604  
Operating lease liabilities
     —          1,049,220        18,961        —         1,068,181  
Other noncurrent liabilities
     205,947        231,416        250,859        (421,966     266,256  
    
 
 
    
 
 
    
 
 
    
 
 
   
 
 
 
Total liabilities
     3,037,957        1,666,464        472,435        (421,966     4,754,890  
    
 
 
    
 
 
    
 
 
    
 
 
   
 
 
 
Stockholders’ equity
     1,169,531        4,127,190        8,224        (4,135,414     1,169,531  
    
 
 
    
 
 
    
 
 
    
 
 
   
 
 
 
Total liabilities and stockholders’ equity
   $ 4,207,488      $ 5,793,654      $ 480,659      $ (4,557,380   $ 5,924,421  
    
 
 
    
 
 
    
 
 
    
 
 
   
 
 
 
Condensed Consolidating Statements of Income and Comprehensive Income
Condensed Consolidating Statements of Income and Comprehensive Income
for the Three Months Ended March 31, 2021
 
     Lamar
Media
Corp.
    Guarantor
Subsidiaries
    Non-
Guarantor
Subsidiaries
     Eliminations     Lamar Media
Consolidated
 
Statement of Income
     (unaudited)  
Net revenues
   $ —       $ 363,612     $ 7,699      $ (430   $ 370,881  
    
 
 
   
 
 
   
 
 
    
 
 
   
 
 
 
Operating expenses (income)
                                         
Direct advertising expenses
(1)
     —         127,415       4,230        (430     131,215  
General and administrative expenses
(1)
     —         71,951       698        —         72,649  
Corporate expenses
(1)
     —         17,366       257        —         17,623  
Depreciation and amortization
     —         60,066       683        —         60,749  
Gain on disposition of assets
     —         (415     —          —         (415
    
 
 
   
 
 
   
 
 
    
 
 
   
 
 
 
       —         276,383       5,868        (430     281,821  
    
 
 
   
 
 
   
 
 
    
 
 
   
 
 
 
Operating income
     —         87,229       1,831        —         89,060  
Equity in (earnings) loss of subsidiaries
     (87,824     —         —          87,824       —    
Loss on extinguishment of debt
     21,604       —         —          —         21,604  
Interest expense (income), net
     27,754       (18     244        —         27,980  
    
 
 
   
 
 
   
 
 
    
 
 
   
 
 
 
Income (loss) before income tax expense
     38,466       87,247       1,587        (87,824     39,476  
Income tax expense
(2)
     —         632       378              1,010  
    
 
 
   
 
 
   
 
 
    
 
 
   
 
 
 
Net income (loss)
   $ 38,466     $ 86,615     $ 1,209      $ (87,824   $ 38,466  
    
 
 
   
 
 
   
 
 
    
 
 
   
 
 
 
Statement of Comprehensive Income
      
Net income (loss)
   $ 38,466     $ 86,615     $ 1,209      $ (87,824   $ 38,466  
Total other comprehensive income, net of tax
     —         —         204        —         204  
    
 
 
   
 
 
   
 
 
    
 
 
   
 
 
 
Total comprehensive income (loss)
   $ 38,466     $ 86,615     $ 1,413      $ (87,824   $ 38,670  
    
 
 
   
 
 
   
 
 
    
 
 
   
 
 
 
(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 Three Months Ended March 31, 2020
 
     Lamar
Media
Corp.
    Guarantor
Subsidiaries
    Non-
Guarantor
Subsidiaries
    Eliminations     Lamar Media
Consolidated
 
Statement of Income
     (unaudited)  
Net revenues
   $ —       $ 396,631     $ 10,452     $ (514   $ 406,569  
    
 
 
   
 
 
   
 
 
   
 
 
   
 
 
 
Operating expenses (income)
                                        
Direct advertising expenses
(1)
     —         143,052       6,956       (514     149,494  
General and administrative expenses
(1)
     —         80,528       1,676       —         82,204  
Corporate expenses
(1)
     —         18,087       280       —         18,367  
Depreciation and amortization
     —         61,905       408       —         62,313  
Gain on disposition of assets
     —         (2,504     —         —         (2,504
    
 
 
   
 
 
   
 
 
   
 
 
   
 
 
 
       —         301,068       9,320       (514     309,874  
    
 
 
   
 
 
   
 
 
   
 
 
   
 
 
 
Operating income
     —         95,563       1,132       —         96,695  
Equity in (earnings) loss of subsidiaries
     (94,214     —         —         94,214       —    
Loss on extinguishment of debt
     18,179       —         —         —         18,179  
Interest expense (income), net
     35,418       (35     980       —         36,363  
    
 
 
   
 
 
   
 
 
   
 
 
   
 
 
 
Income (loss) before income tax expense
     40,617       95,598       152       (94,214     42,153  
Income tax expense (2)
     —         1,342       194       —         1,536  
    
 
 
   
 
 
   
 
 
   
 
 
   
 
 
 
Net income (loss)
   $ 40,617     $ 94,256     $ (42   $ (94,214   $ 40,617  
    
 
 
   
 
 
   
 
 
   
 
 
   
 
 
 
Statement of Comprehensive Income
      
Net income (loss)
   $ 40,617     $ 94,256     $ (42   $ (94,214   $ 40,617  
Total other comprehensive loss, net of tax
     —         —         (1,598     —         (1,598
    
 
 
   
 
 
   
 
 
   
 
 
   
 
 
 
Total comprehensive income (loss)
   $ 40,617     $ 94,256     $ (1,640   $ (94,214   $ 39,019  
    
 
 
   
 
 
   
 
 
   
 
 
   
 
 
 
(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, 2020
 
    
Lamar
Media Corp.
   
Guarantor
Subsidiaries
   
Non-Guarantor

Subsidiaries
   
Eliminations
   
Lamar Media
Consolidated
 
Statement of Income
                              
Net revenues
   $ —       $ 1,536,534     $ 33,965     $ (1,643   $ 1,568,856  
    
 
 
   
 
 
   
 
 
   
 
 
   
 
 
 
Operating expenses
                                        
Direct advertising expenses
(1)
     —         533,803       25,501       (1,643     557,661  
General and administrative expenses
(1)
     —         281,293       6,581       —         287,874  
Corporate expenses
(1)
     —         69,478       979       —         70,457  
Depreciation and amortization
     —         249,299       1,997       —         251,296  
(Gain) loss on disposition of assets
     —         (9,036     10       —         (9,026
    
 
 
   
 
 
   
 
 
   
 
 
   
 
 
 
    
—  
   
1,124,837
   
35,068
   
(1,643)
   
1,158,262
 
    
 
 
   
 
 
   
 
 
   
 
 
   
 
 
 
Operating income
     —         411,697       (1,103     —         410,594  
Loss on debt extinguishment
     25,235       —         —         —         25,235  
Equity in (earnings) loss of subsidiaries
     (404,332     —         —         404,332       —    
Interest expense (income), net
     135,224       (175     1,777       —         136,826  
    
 
 
   
 
 
   
 
 
   
 
 
   
 
 
 
Income (loss) before income tax expense
     243,873       411,872       (2,880     (404,332     248,533  
Income tax expense (benefit)
(2)
     —         5,203       (543     —         4,660  
    
 
 
   
 
 
   
 
 
   
 
 
   
 
 
 
Net income (loss)
   $ 243,873     $ 406,669     $ (2,337   $ (404,332   $ 243,873  
    
 
 
   
 
 
   
 
 
   
 
 
   
 
 
 
Statement of Comprehensive Income
                              
Net income (loss)
   $ 243,873     $ 406,669     $ (2,337   $ (404,332   $ 243,873  
Total other comprehensive income, net of tax
     —         —         249       —         249  
    
 
 
   
 
 
   
 
 
   
 
 
   
 
 
 
Total comprehensive income (loss)
   $ 243,873     $ 406,669     $ (2,088   $ (404,332   $ 244,122  
    
 
 
   
 
 
   
 
 
   
 
 
   
 
 
 
(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, 2019
 
    
Lamar
Media Corp.
   
Guarantor
Subsidiaries
   
Non-Guarantor

Subsidiaries
   
Eliminations
   
Lamar Media
Consolidated
 
Statement of Income
                              
Net revenues
   $ —       $ 1,709,691     $ 46,804     $ (2,851   $ 1,753,644  
    
 
 
   
 
 
   
 
 
   
 
 
   
 
 
 
Operating expenses
                                        
Direct advertising expenses
(1)
     —         564,877       28,052       (2,851     590,078  
General and administrative expenses
(1)
     —         310,813       7,567       —         318,380  
Corporate expenses
(1)
     —         82,652       1,577       —         84,229  
Depreciation and amortization
     —         247,191       2,837       —         250,028  
Gain on disposition of assets
     —         (3,103     (4,138     —         (7,241
    
 
 
   
 
 
   
 
 
   
 
 
   
 
 
 
    
—  
   
1,202,430
   
35,895
   
(2,851)
   
1,235,474
 
    
 
 
   
 
 
   
 
 
   
 
 
   
 
 
 
Operating income
     —         507,261       10,909       —         518,170  
Equity in (earnings) loss of subsidiaries
     (517,516     —         —         517,516       —    
Interest expense (income), net
     144,976       (149     5,025       —         149,852  
    
 
 
   
 
 
   
 
 
   
 
 
   
 
 
 
Income (loss) before income tax expense
     372,540       507,410       5,884       (517,516     368,318  
Income tax (benefit) expense
(2)
     —         (7,360     3,138       —         (4,222
    
 
 
   
 
 
   
 
 
   
 
 
   
 
 
 
Net income (loss)
   $ 372,540     $ 514,770     $ 2,746     $ (517,516   $ 372,540  
    
 
 
   
 
 
   
 
 
   
 
 
   
 
 
 
Statement of Comprehensive Income
                              
Net income (loss)
   $ 372,540     $ 514,770     $ 2,746     $ (517,516   $ 372,540  
Total other comprehensive income, net of tax
     —         —         673       —         673  
    
 
 
   
 
 
   
 
 
   
 
 
   
 
 
 
Total comprehensive income (loss)
   $ 372,540     $ 514,770     $ 3,419     $ (517,516   $ 373,213  
    
 
 
   
 
 
   
 
 
   
 
 
   
 
 
 
(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, 2018
 
    
Lamar
Media Corp.
   
Guarantor
Subsidiaries
   
Non-Guarantor

Subsidiaries
   
Eliminations
   
Lamar Media
Consolidated
 
Statement of Income
                              
Net revenues
   $ —       $ 1,579,619     $ 50,352     $ (2,749   $ 1,627,222  
    
 
 
   
 
 
   
 
 
   
 
 
   
 
 
 
Operating expenses
                                        
Direct advertising expenses
(1)
     —         537,269       27,307       (2,728     561,848  
General and administrative expenses
(1)
     —         280,874       8,554       —         289,428  
Corporate expenses
(1)
     —         80,861       1,636       —         82,497  
Depreciation and amortization
     —         219,341       5,920       —         225,261  
(Gain) loss on disposition of assets
     —         (576     7,809       —         7,233  
    
 
 
   
 
 
   
 
 
   
 
 
   
 
 
 
    
—  
   
1,117,769
   
51,226
   
(2,728)
   
1,166,267
 
    
 
 
   
 
 
   
 
 
   
 
 
   
 
 
 
Operating income (loss)
     —         461,850       (874     (21     460,955  
Equity in (earnings) loss of subsidiaries
     (450,791     —         —         450,791       —    
Interest expense (income), net
     129,731       (99     (413     (21     129,198  
Other expenses
     15,429       —         —         —         15,429  
    
 
 
   
 
 
   
 
 
   
 
 
   
 
 
 
Income (loss) before income tax expense
     305,631       461,949       (461     (450,791     316,328  
Income tax expense
(2)
     —         7,879       2,818       —         10,697  
    
 
 
   
 
 
   
 
 
   
 
 
   
 
 
 
Net income (loss)
   $ 305,631     $ 454,070     $ (3,279   $ (450,791   $ 305,631  
    
 
 
   
 
 
   
 
 
   
 
 
   
 
 
 
Statement of Comprehensive Income
                              
Net income (loss)
   $ 305,631     $ 454,070     $ (3,279   $ (450,791   $ 305,631  
Total other comprehensive loss, net of tax
     —         —         (1,290     —         (1,290
    
 
 
   
 
 
   
 
 
   
 
 
   
 
 
 
Total comprehensive income (loss)
   $ 305,631     $ 454,070     $ (4,569   $ (450,791   $ 304,341  
    
 
 
   
 
 
   
 
 
   
 
 
   
 
 
 
(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 Cash Flows
Condensed Consolidating Statement of Cash Flows for the Three Months Ended March 31, 2021
 
     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
   $ 61,766     $ 102,064     $ 9,919     $ (104,957   $ 68,792  
    
 
 
   
 
 
   
 
 
   
 
 
   
 
 
 
Cash flows from investing activities:
                                        
Acquisitions
     —         (3,333     —         —         (3,333
Capital expenditures
     —         (15,294     (1,038     —         (16,332
Proceeds from disposition of assets and investments
     —         1,842       —         —         1,842  
Investment in subsidiaries
     (3,333     —         —         3,333       —    
Decrease (increase) in intercompany notes receivable
     30,604       —         —         (30,604     —    
    
 
 
   
 
 
   
 
 
   
 
 
   
 
 
 
Net cash provided by (used in) investing activities
     27,271       (16,785     (1,038     (27,271     (17,823
    
 
 
   
 
 
   
 
 
   
 
 
   
 
 
 
Cash flows from financing activities:
                                        
Proceeds received from revolving credit facility
     25,000       —         —         —         25,000  
Principal payments on long-term debt
     —         (96     —         —         (96
Principal payments on financing leases
     —         (483     —         —         (483
Proceeds received from note offering
     550,000       —         —         —         550,000  
Redemption of senior notes
     (668,688     —         —         —         (668,688
Proceeds received from accounts receivable securitization program
     —         —         32,500       —         32,500  
Debt issuance costs
     (8,067     —         —         —         (8,067
Intercompany loan proceeds (payments)
     —         16,770       (47,374     30,604       —    
Distributions to
non-controlling
interest
     —         —         (24     —         (24
Dividends (to) from parent
     (81,535     (104,957     —         104,957       (81,535
Contributions from (to) parent
     21,831       3,333       —         (3,333     21,831  
    
 
 
   
 
 
   
 
 
   
 
 
   
 
 
 
Net cash (used in) provided by financing activities
     (161,459     (85,433     (14,898     132,228       (129,562
    
 
 
   
 
 
   
 
 
   
 
 
   
 
 
 
Effect of exchange rate changes in cash and cash equivalents
     —         —         70       —         70  
    
 
 
   
 
 
   
 
 
   
 
 
   
 
 
 
Net decrease in cash and cash equivalents
     (72,422     (154     (5,947     —         (78,523
Cash and cash equivalents at beginning of period
     110,588       1,732       8,749       —         121,069  
    
 
 
   
 
 
   
 
 
   
 
 
   
 
 
 
Cash and cash equivalents at end of period
   $ 38,166     $ 1,578     $ 2,802     $ —       $ 42,546  
    
 
 
   
 
 
   
 
 
   
 
 
   
 
 
 
Condensed Consolidating Statement of Cash Flows for the Three Months Ended March 31, 2020
 
     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
   $ 24,222     $ 82,135     $ (5,970   $ (63,763   $ 36,624  
    
 
 
   
 
 
   
 
 
   
 
 
   
 
 
 
Cash flows from investing activities:
                                        
Acquisitions
     —         (13,565     —         —         (13,565
Capital expenditures
     —         (24,531     (1,178     —         (25,709
Proceeds from disposition of assets and investments
     —         3,686       —         —         3,686  
Investment in subsidiaries
     (13,565     —         —         13,565       —    
(Increase) decrease in intercompany notes receivable
     (8,155     —         —         8,155       —    
    
 
 
   
 
 
   
 
 
   
 
 
   
 
 
 
Net cash (used in) provided by investing activities
     (21,720     (34,410     (1,178     21,720       (35,588
    
 
 
   
 
 
   
 
 
   
 
 
   
 
 
 
Cash flows from financing activities:
                                        
Proceeds received from revolving credit facility
     655,000       —         —         —         655,000  
Payment on revolving credit facility
     (180,000     —         —         —         (180,000
Principal payments on long-term debt
     (81     (8     —         —         (89
Proceeds received from note offering
     1,000,000       —         —         —         1,000,000  
Redemption of senior notes
     (519,139     —         —         —         (519,139
Proceeds received from senior credit facility term loans
     598,500       —         —         —         598,500  
Payments on senior credit facility term loans
     (978,097     —         —         —         (978,097
Debt issuance costs
     (24,042     —         —         —         (24,042
Intercompany loan (payments) proceeds
     —         (3,436     11,591       (8,155     —    
Distributions to
non-controlling
interest
     —         —         (860     —         (860
Dividends (to) from parent
     (110,755     (63,763     —         63,763       (110,755
Contributions from (to) parent
     29,429       13,565       —         (13,565     29,429  
    
 
 
   
 
 
   
 
 
   
 
 
   
 
 
 
Net cash provided by (used in) financing activities
     470,815       (53,642     10,731       42,043       469,947  
    
 
 
   
 
 
   
 
 
   
 
 
   
 
 
 
Effect of exchange rate changes in cash and cash equivalents
     —         —         (532     —         (532
    
 
 
   
 
 
   
 
 
   
 
 
   
 
 
 
Net increase (decrease) in cash and cash equivalents
     473,317       (5,917     3,051             470,451  
Cash and cash equivalents at beginning of period
     13,185       8,278       4,225             25,688  
    
 
 
   
 
 
   
 
 
   
 
 
   
 
 
 
Cash and cash equivalents at end of period
   $ 486,502     $ 2,361     $ 7,276     $     $ 496,139  
    
 
 
   
 
 
   
 
 
   
 
 
   
 
 
 
Condensed Consolidating Statement of Cash Flows for the Year Ended December 31, 2020
 
    
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
   $ 495,872     $ 668,673     $ (5,639   $ (619,877   $ 539,029  
    
 
 
   
 
 
   
 
 
   
 
 
   
 
 
 
Cash flows from investing activities:
                                        
Capital expenditures
     —         (56,772     (5,500     —         (62,272
Acquisitions
     577       (46,161     —         —         (45,584
Proceeds from disposition of assets and investments
     —         10,968       —         —         10,968  
Investment in subsidiaries
     (46,161     —         —         46,161       —    
Increease in intercompany notes receivable
     (60,183     —         —         60,183       —    
Increase in notes receivable
     —         —         —         —         —    
    
 
 
   
 
 
   
 
 
   
 
 
   
 
 
 
Net cash (used in) provided by investing activities
     (105,767     (91,965     (5,500     106,344       (96,888
    
 
 
   
 
 
   
 
 
   
 
 
   
 
 
 
Cash flows from financing activities:
                                        
Proceeds received from revolving credit facility
     725,000       —         —         —         725,000  
Payment on revolving credit facility
     (875,000     —         —         —         (875,000
Principal payments on long term debt
     —         (9,112     —         —         (9,112
Borrowings on long term debt
     —         8,750       —         —         8,750  
Proceeds received from note offering
     1,549,250       —         —         —         1,549,250  
Redemption of senior notes and senior subordinated notes
     (1,058,596     —         —         —         (1,058,596
Proceeds received from senior credit facility term loans
     598,500       —         —         —         598,500  
Payments on senior credit facility term loans
     (978,097     —         —         —         (978,097
Payment on accounts receivable securitization program
     —         —         (175,000     —         (175,000
Proceeds received from accounts receivable securitization program
     —         —         122,500       —         122,500  
Debt issuance costs
     (32,950     —         —         —         (32,950
Intercompany loan proceeds
     —         (9,176     69,359       (60,183     —    
Distributions to
non-controlling
interest
     —         —         (1,509     —         (1,509
Dividends (to) from parent
     (262,437     (619,877     —         619,877       (262,437
Contributions from (to) parent
     41,628       46,161       —         (46,161     41,628  
    
 
 
   
 
 
   
 
 
   
 
 
   
 
 
 
Net cash (used in) provided by financing activities
     (292,702     (583,254     15,350       513,533       (347,073
    
 
 
   
 
 
   
 
 
   
 
 
   
 
 
 
Effect of exchange rate changes in cash and cash equivalents
     —         —         313       —         313  
    
 
 
   
 
 
   
 
 
   
 
 
   
 
 
 
Net increase in cash and cash equivalents
     97,403       (6,546     4,524       —         95,381  
Cash and cash equivalents at beginning of period
     13,185       8,278       4,225       —         25,688  
    
 
 
   
 
 
   
 
 
   
 
 
   
 
 
 
Cash and cash equivalents at end of period
   $ 110,588     $ 1,732     $ 8,749     $ —       $ 121,069  
    
 
 
   
 
 
   
 
 
   
 
 
   
 
 
 
C
o
ndensed Consolidating Statement of Cash Flows for the Year Ended December 31, 2019
    
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
   $ 469,907     $ 738,030     $ 6,660     $ (609,657   $ 604,940  
    
 
 
   
 
 
   
 
 
   
 
 
   
 
 
 
Cash flows from investing activities:
                                        
Capital expenditures
     —         (136,696     (4,260     —         (140,956
Acquisitions
     —         (226,278     —         —         (226,278
Proceeds from disposition of assets and investments
     —         5,438       —         —         5,438  
Proceeds received from insurance claims
     —         210       —         —         210  
Investment in subsidiaries
     (226,278     —         —         226,278       —    
Decrease in intercompany notes receivable
     3,787       —         —         (3,787     —    
Increase in notes receivable
     (448     —         —         —         (448
    
 
 
   
 
 
   
 
 
   
 
 
   
 
 
 
Net cash (used in) provided by investing activities
     (222,939     (357,326     (4,260     222,491       (362,034
    
 
 
   
 
 
   
 
 
   
 
 
   
 
 
 
Cash flows from financing activities:
                                        
Proceeds received from revolving credit facility
     495,000       —         —         —         495,000  
Payment on revolving credit facility
     (625,000     —         —         —         (625,000
Principal payments on long-term debt
     (34,471     —         —         —         (34,471
Proceeds received from accounts receivable
securitization program
     —         —         9,000       —         9,000  
Payments on accounts receivable
securitization program
     —         —         (9,000     —         (9,000
Debt issuance costs
     (4,463     —         —         —         (4,463
Proceeds received from note offering
     255,000       —         —         —         255,000  
Intercompany loan proceeds (payments)
     —         (702     (3,085     3,787       —    
Distributions to
non-controlling
interest
     —         —         (621     —         (621
Dividends (to) from parent
     (393,700     (609,657     —         609,657       (393,700
Contributions from (to) parent
     69,822       226,278       —         (226,278     69,822  
    
 
 
   
 
 
   
 
 
   
 
 
   
 
 
 
Net cash (used in) provided by financing activities
     (237,812     (384,081     (3,706     387,166       (238,433
    
 
 
   
 
 
   
 
 
   
 
 
   
 
 
 
Effect of exchange rate changes in cash and cash equivalents
     —         —         221       —         221  
    
 
 
   
 
 
   
 
 
   
 
 
   
 
 
 
Net increase in cash and cash equivalents
     9,156       (3,377     (1,085     —         4,694  
Cash and cash equivalents at beginning of period
     4,029       11,655       5,310       —         20,994  
    
 
 
   
 
 
   
 
 
   
 
 
   
 
 
 
Cash and cash equivalents at end of period
   $ 13,185     $ 8,278     $ 4,225     $ —       $ 25,688  
    
 
 
   
 
 
   
 
 
   
 
 
   
 
 
 
Condensed Consolidating Statement of Cash Flows for the Year Ended December 31, 2018
 
    
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
   $ 430,896     $ 689,718     $ (17,143   $ (566,386   $ 537,085  
    
 
 
   
 
 
   
 
 
   
 
 
   
 
 
 
Cash flows from investing activities:
                                        
Acquisitions
     —         (477,389     —         —         (477,389
Capital expenditures
     —         (113,259     (4,379     —         (117,638
Proceeds from disposition of assets and investments
     —         3,839       2,809       —         6,648  
Proceeds received from insurance claims
     —         —         4,222       —         4,222  
Investment in subsidiaries
     (498,226     —         —         498,226       —    
Decrease in intercompany notes receivable
     30,034       —         —         (30,034     —    
Decrease in notes receivable
     9       —         —         —         9  
    
 
 
   
 
 
   
 
 
   
 
 
   
 
 
 
Net cash (used in) provided by investing activities
     (468,183     (586,809     2,652       468,192       (584,148
    
 
 
   
 
 
   
 
 
   
 
 
   
 
 
 
Cash flows from financing activities:
                                        
Proceeds received from revolving credit facility
     563,000       —         —         —         563,000  
Payment on revolving credit facility
     (481,000     —         —         —         (481,000
Principal payments on long-term debt
     (27,297     (31     —         —         (27,328
Proceeds received from senior credit facility term loans
     599,250       —         —         —         599,250  
Proceeds received from accounts receivable securitization program
     —         —         175,000       —         175,000  
Debt issuance costs
     (7,616     —         —         —         (7,616
Redemption on senior subordinated notes
     (509,790     —         —         —         (509,790
Intercompany loan proceeds (payments)
     175,000       (24,688     (180,346     30,034       —    
Distributions to
non-controlling
interest
     —         —         (541     —         (541
Contributions from (to) parent
     89,967       498,226       —         (498,226     89,967  
Dividends (to) from parent
     (446,744     (566,386     —         566,386       (446,744
    
 
 
   
 
 
   
 
 
   
 
 
   
 
 
 
Net cash (used in) provided by financing activities
     (45,230     (92,879     (5,887     98,194       (45,802
    
 
 
   
 
 
   
 
 
   
 
 
   
 
 
 
Effect of exchange rate changes in cash and cash equivalents
     —         —         (1,112     —         (1,112
    
 
 
   
 
 
   
 
 
   
 
 
   
 
 
 
Net increase in cash and cash equivalents
     (82,517     10,030       (21,490     —         (93,977
Cash and cash equivalents at beginning of period
     86,546       1,625       26,800       —         114,971  
    
 
 
   
 
 
   
 
 
   
 
 
   
 
 
 
Cash and cash equivalents at end of period
   $ 4,029     $ 11,655     $ 5,310     $ —       $ 20,994