XML 77 R4.htm IDEA: XBRL DOCUMENT v2.4.1.9
Consolidated Statements of Operations and Comprehensive Income (USD $)
In Thousands, except Share data, unless otherwise specified
12 Months Ended
Dec. 31, 2014
Dec. 31, 2013
Dec. 31, 2012
Net revenues $ 1,287,060us-gaap_AdvertisingRevenue $ 1,245,842us-gaap_AdvertisingRevenue $ 1,179,736us-gaap_AdvertisingRevenue
Operating expenses (income):      
Direct advertising expenses (exclusive of depreciation and amortization) 453,269us-gaap_AdvertisingRevenueCost 436,844us-gaap_AdvertisingRevenueCost 418,538us-gaap_AdvertisingRevenueCost
General and administrative expenses (exclusive of depreciation and amortization) 230,800us-gaap_GeneralAndAdministrativeExpense 231,574us-gaap_GeneralAndAdministrativeExpense 211,320us-gaap_GeneralAndAdministrativeExpense
Corporate expenses (exclusive of depreciation and amortization) 69,078us-gaap_OtherGeneralAndAdministrativeExpense 57,212us-gaap_OtherGeneralAndAdministrativeExpense 53,086us-gaap_OtherGeneralAndAdministrativeExpense
Depreciation and amortization 258,435us-gaap_DepreciationAmortizationAndAccretionNet 300,579us-gaap_DepreciationAmortizationAndAccretionNet 296,083us-gaap_DepreciationAmortizationAndAccretionNet
Gain on disposition of assets (3,192)us-gaap_GainLossOnDispositionOfAssets1 (3,804)us-gaap_GainLossOnDispositionOfAssets1 (13,817)us-gaap_GainLossOnDispositionOfAssets1
Total Operating Expenses 1,008,390us-gaap_CostsAndExpenses 1,022,405us-gaap_CostsAndExpenses 965,210us-gaap_CostsAndExpenses
Operating income 278,670us-gaap_OperatingIncomeLoss 223,437us-gaap_OperatingIncomeLoss 214,526us-gaap_OperatingIncomeLoss
Other expense (income):      
Loss on extinguishment of debt 26,023us-gaap_GainsLossesOnExtinguishmentOfDebt 14,345us-gaap_GainsLossesOnExtinguishmentOfDebt 41,632us-gaap_GainsLossesOnExtinguishmentOfDebt
Other-than-temporary impairment of investment 4,069us-gaap_ImpairmentOfInvestments    
Interest income (102)us-gaap_InvestmentIncomeInterest (165)us-gaap_InvestmentIncomeInterest (331)us-gaap_InvestmentIncomeInterest
Interest expense 105,254us-gaap_InterestExpense 146,277us-gaap_InterestExpense 157,093us-gaap_InterestExpense
Non-operating (Income) Expenses 135,244us-gaap_NonoperatingIncomeExpense 160,457us-gaap_NonoperatingIncomeExpense 198,394us-gaap_NonoperatingIncomeExpense
Income (loss) before income tax expense 143,426us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments 62,980us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments 16,132us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
Income tax (benefit) expense (110,092)us-gaap_IncomeTaxExpenseBenefit 22,841us-gaap_IncomeTaxExpenseBenefit 8,242us-gaap_IncomeTaxExpenseBenefit
Net income 253,518us-gaap_NetIncomeLoss 40,139us-gaap_NetIncomeLoss 7,890us-gaap_NetIncomeLoss
Preferred stock dividends 365us-gaap_DividendsPreferredStock 365us-gaap_DividendsPreferredStock 365us-gaap_DividendsPreferredStock
Net income applicable to common stock 253,153us-gaap_NetIncomeLossAvailableToCommonStockholdersBasic 39,774us-gaap_NetIncomeLossAvailableToCommonStockholdersBasic 7,525us-gaap_NetIncomeLossAvailableToCommonStockholdersBasic
Earnings per share:      
Basic earnings per share $ 2.66us-gaap_EarningsPerShareBasic $ 0.42us-gaap_EarningsPerShareBasic $ 0.08us-gaap_EarningsPerShareBasic
Diluted earnings per share $ 2.66us-gaap_EarningsPerShareDiluted $ 0.42us-gaap_EarningsPerShareDiluted $ 0.08us-gaap_EarningsPerShareDiluted
Cash dividends declared per share of common stock $ 2.50us-gaap_CommonStockDividendsPerShareDeclared    
Weighted average common shares outstanding 95,218,083us-gaap_WeightedAverageNumberOfSharesOutstandingBasic 94,387,230us-gaap_WeightedAverageNumberOfSharesOutstandingBasic 93,379,246us-gaap_WeightedAverageNumberOfSharesOutstandingBasic
Incremental common shares from dilutive stock options 66,043us-gaap_IncrementalCommonSharesAttributableToCallOptionsAndWarrants 358,285us-gaap_IncrementalCommonSharesAttributableToCallOptionsAndWarrants 287,395us-gaap_IncrementalCommonSharesAttributableToCallOptionsAndWarrants
Weighted average common shares assuming dilution 95,284,126us-gaap_WeightedAverageNumberOfDilutedSharesOutstanding 94,745,515us-gaap_WeightedAverageNumberOfDilutedSharesOutstanding 93,666,641us-gaap_WeightedAverageNumberOfDilutedSharesOutstanding
Statements of Comprehensive Income      
Net income 253,518us-gaap_NetIncomeLoss 40,139us-gaap_NetIncomeLoss 7,890us-gaap_NetIncomeLoss
Other comprehensive income (loss), net of tax      
Foreign currency translation adjustments (1,413)us-gaap_OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax (2,111)us-gaap_OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax 652us-gaap_OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax
Comprehensive income 252,105us-gaap_ComprehensiveIncomeNetOfTax 38,028us-gaap_ComprehensiveIncomeNetOfTax 8,542us-gaap_ComprehensiveIncomeNetOfTax
LAMAR MEDIA CORP [Member]      
Net revenues 1,287,060us-gaap_AdvertisingRevenue
/ dei_LegalEntityAxis
= us-gaap_SubsidiariesMember
1,245,842us-gaap_AdvertisingRevenue
/ dei_LegalEntityAxis
= us-gaap_SubsidiariesMember
1,179,736us-gaap_AdvertisingRevenue
/ dei_LegalEntityAxis
= us-gaap_SubsidiariesMember
Operating expenses (income):      
Direct advertising expenses (exclusive of depreciation and amortization) 453,269us-gaap_AdvertisingRevenueCost
/ dei_LegalEntityAxis
= us-gaap_SubsidiariesMember
436,844us-gaap_AdvertisingRevenueCost
/ dei_LegalEntityAxis
= us-gaap_SubsidiariesMember
418,538us-gaap_AdvertisingRevenueCost
/ dei_LegalEntityAxis
= us-gaap_SubsidiariesMember
General and administrative expenses (exclusive of depreciation and amortization) 230,800us-gaap_GeneralAndAdministrativeExpense
/ dei_LegalEntityAxis
= us-gaap_SubsidiariesMember
231,574us-gaap_GeneralAndAdministrativeExpense
/ dei_LegalEntityAxis
= us-gaap_SubsidiariesMember
211,320us-gaap_GeneralAndAdministrativeExpense
/ dei_LegalEntityAxis
= us-gaap_SubsidiariesMember
Corporate expenses (exclusive of depreciation and amortization) 68,733us-gaap_OtherGeneralAndAdministrativeExpense
/ dei_LegalEntityAxis
= us-gaap_SubsidiariesMember
56,877us-gaap_OtherGeneralAndAdministrativeExpense
/ dei_LegalEntityAxis
= us-gaap_SubsidiariesMember
52,750us-gaap_OtherGeneralAndAdministrativeExpense
/ dei_LegalEntityAxis
= us-gaap_SubsidiariesMember
Depreciation and amortization 258,435us-gaap_DepreciationAmortizationAndAccretionNet
/ dei_LegalEntityAxis
= us-gaap_SubsidiariesMember
300,579us-gaap_DepreciationAmortizationAndAccretionNet
/ dei_LegalEntityAxis
= us-gaap_SubsidiariesMember
296,083us-gaap_DepreciationAmortizationAndAccretionNet
/ dei_LegalEntityAxis
= us-gaap_SubsidiariesMember
Gain on disposition of assets (3,192)us-gaap_GainLossOnDispositionOfAssets1
/ dei_LegalEntityAxis
= us-gaap_SubsidiariesMember
(3,804)us-gaap_GainLossOnDispositionOfAssets1
/ dei_LegalEntityAxis
= us-gaap_SubsidiariesMember
(13,817)us-gaap_GainLossOnDispositionOfAssets1
/ dei_LegalEntityAxis
= us-gaap_SubsidiariesMember
Total Operating Expenses 1,008,045us-gaap_CostsAndExpenses
/ dei_LegalEntityAxis
= us-gaap_SubsidiariesMember
1,022,070us-gaap_CostsAndExpenses
/ dei_LegalEntityAxis
= us-gaap_SubsidiariesMember
964,874us-gaap_CostsAndExpenses
/ dei_LegalEntityAxis
= us-gaap_SubsidiariesMember
Operating income 279,015us-gaap_OperatingIncomeLoss
/ dei_LegalEntityAxis
= us-gaap_SubsidiariesMember
223,772us-gaap_OperatingIncomeLoss
/ dei_LegalEntityAxis
= us-gaap_SubsidiariesMember
214,862us-gaap_OperatingIncomeLoss
/ dei_LegalEntityAxis
= us-gaap_SubsidiariesMember
Other expense (income):      
Loss on extinguishment of debt 26,023us-gaap_GainsLossesOnExtinguishmentOfDebt
/ dei_LegalEntityAxis
= us-gaap_SubsidiariesMember
14,345us-gaap_GainsLossesOnExtinguishmentOfDebt
/ dei_LegalEntityAxis
= us-gaap_SubsidiariesMember
41,632us-gaap_GainsLossesOnExtinguishmentOfDebt
/ dei_LegalEntityAxis
= us-gaap_SubsidiariesMember
Other-than-temporary impairment of investment 4,069us-gaap_ImpairmentOfInvestments
/ dei_LegalEntityAxis
= us-gaap_SubsidiariesMember
   
Interest income (102)us-gaap_InvestmentIncomeInterest
/ dei_LegalEntityAxis
= us-gaap_SubsidiariesMember
(165)us-gaap_InvestmentIncomeInterest
/ dei_LegalEntityAxis
= us-gaap_SubsidiariesMember
(331)us-gaap_InvestmentIncomeInterest
/ dei_LegalEntityAxis
= us-gaap_SubsidiariesMember
Interest expense 105,254us-gaap_InterestExpense
/ dei_LegalEntityAxis
= us-gaap_SubsidiariesMember
146,277us-gaap_InterestExpense
/ dei_LegalEntityAxis
= us-gaap_SubsidiariesMember
157,093us-gaap_InterestExpense
/ dei_LegalEntityAxis
= us-gaap_SubsidiariesMember
Non-operating (Income) Expenses 135,244us-gaap_NonoperatingIncomeExpense
/ dei_LegalEntityAxis
= us-gaap_SubsidiariesMember
160,457us-gaap_NonoperatingIncomeExpense
/ dei_LegalEntityAxis
= us-gaap_SubsidiariesMember
198,394us-gaap_NonoperatingIncomeExpense
/ dei_LegalEntityAxis
= us-gaap_SubsidiariesMember
Income (loss) before income tax expense 143,771us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
/ dei_LegalEntityAxis
= us-gaap_SubsidiariesMember
63,315us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
/ dei_LegalEntityAxis
= us-gaap_SubsidiariesMember
16,468us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
/ dei_LegalEntityAxis
= us-gaap_SubsidiariesMember
Income tax (benefit) expense (143,264)us-gaap_IncomeTaxExpenseBenefit
/ dei_LegalEntityAxis
= us-gaap_SubsidiariesMember
22,977us-gaap_IncomeTaxExpenseBenefit
/ dei_LegalEntityAxis
= us-gaap_SubsidiariesMember
8,353us-gaap_IncomeTaxExpenseBenefit
/ dei_LegalEntityAxis
= us-gaap_SubsidiariesMember
Net income 287,035us-gaap_NetIncomeLoss
/ dei_LegalEntityAxis
= us-gaap_SubsidiariesMember
40,338us-gaap_NetIncomeLoss
/ dei_LegalEntityAxis
= us-gaap_SubsidiariesMember
8,115us-gaap_NetIncomeLoss
/ dei_LegalEntityAxis
= us-gaap_SubsidiariesMember
Statements of Comprehensive Income      
Net income 287,035us-gaap_NetIncomeLoss
/ dei_LegalEntityAxis
= us-gaap_SubsidiariesMember
40,338us-gaap_NetIncomeLoss
/ dei_LegalEntityAxis
= us-gaap_SubsidiariesMember
8,115us-gaap_NetIncomeLoss
/ dei_LegalEntityAxis
= us-gaap_SubsidiariesMember
Other comprehensive income (loss), net of tax      
Foreign currency translation adjustments (1,413)us-gaap_OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax
/ dei_LegalEntityAxis
= us-gaap_SubsidiariesMember
(2,111)us-gaap_OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax
/ dei_LegalEntityAxis
= us-gaap_SubsidiariesMember
652us-gaap_OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax
/ dei_LegalEntityAxis
= us-gaap_SubsidiariesMember
Comprehensive income $ 285,622us-gaap_ComprehensiveIncomeNetOfTax
/ dei_LegalEntityAxis
= us-gaap_SubsidiariesMember
$ 38,227us-gaap_ComprehensiveIncomeNetOfTax
/ dei_LegalEntityAxis
= us-gaap_SubsidiariesMember
$ 8,767us-gaap_ComprehensiveIncomeNetOfTax
/ dei_LegalEntityAxis
= us-gaap_SubsidiariesMember