Condensed Consolidating Financial Information

We and our material existing and future direct and indirect 100% owned domestic subsidiaries (except the Borrowers under the Term Loan and the Revolving Credit Facility) guarantee the obligations under the Term Loan and the Revolving Credit Facility. Our senior unsecured notes are fully and unconditionally, and jointly and severally guaranteed on a senior unsecured basis by us and each of our direct and indirect wholly owned domestic subsidiaries that guarantees the Term Loan and the Revolving Credit Facility (see Note 7. Long-Term Debt). The following condensed consolidating schedules present financial information on a combined basis in conformity with the SEC’s Regulation S-X, Rule 3-10 for: (i) OUTFRONT Media Inc. (the “Parent Company”); (ii) Capital LLC (the “Subsidiary Issuer”); (iii) the guarantor subsidiaries; (iv) the non-guarantor subsidiaries; (v) elimination entries necessary to consolidate the Parent Company with the Subsidiary Issuer, the guarantor subsidiaries and non-guarantor subsidiaries; and (vi) the Parent Company on a consolidated basis. Finance Corp. is a co-issuer finance subsidiary with no assets or liabilities, and therefore has not been included in the tables below.



	As of June 30, 2015
(in millions)	Parent Company		Subsidiary Issuer		Guarantor Subsidiaries		Non-Guarantor Subsidiaries		Eliminations			Consolidated
Current assets:
Cash and cash equivalents	$	—	$	17.8	$	26.2	$	24.4	$	—		$	68.4
Receivables, less allowance	—		—		194.0		30.4		—			224.4
Other current assets	—		5.7		119.4		21.3		—			146.4
Total current assets	—		23.5		339.6		76.1		—			439.2
Property and equipment, net	—		—		663.1		84.7		—			747.8
Goodwill	—		—		2,046.0		98.0		—			2,144.0
Intangible assets	—		—		606.7		0.1		—			606.8
Investment in subsidiaries	1,370.3		3,637.4		192.6		—		(5,200.3		)	—
Other assets	—		30.5		54.5		6.5		—			91.5
Intercompany	—		—		70.6		59.0		(129.6		)	—
Total assets	$	1,370.3	$	3,691.4	$	3,973.1	$	324.4	$	(5,329.9	)	$	4,029.3

Total current liabilities	$	—	$	19.7	$	183.0	$	33.6	$	—		$	236.3
Long-term debt	—		2,301.4		0.3		—		—			2,301.7
Deferred income tax liabilities, net	—		—		1.3		13.9		—			15.2
Asset retirement obligation	—		—		28.5		8.1		—			36.6
Deficit in excess of investment of subsidiaries	—		—		2,267.1		—		(2,267.1		)	—
Other liabilities	—		—		63.6		5.6		—			69.2
Intercompany	—		—		59.0		70.6		(129.6		)	—
Total liabilities	—		2,321.1		2,602.8		131.8		(2,396.7		)	2,659.0
Total stockholders’ equity	1,370.3		1,370.3		1,370.3		192.6		(2,933.2		)	1,370.3
Total liabilities and stockholders’ equity	$	1,370.3	$	3,691.4	$	3,973.1	$	324.4	$	(5,329.9	)	$	4,029.3



	As of December 31, 2014
(in millions)	Parent Company		Subsidiary Issuer		Guarantor Subsidiaries		Non-Guarantor Subsidiaries		Eliminations			Consolidated
Current assets:
Cash and cash equivalents	$	—	$	11.5	$	8.8	$	8.2	$	—		$	28.5
Receivables, less allowances	—		—		186.5		31.0		—			217.5
Other current assets	—		5.3		83.5		20.5		—			109.3
Total current assets	—		16.8		278.8		59.7		—			355.3
Property and equipment, net	—		—		683.3		99.6		—			782.9
Goodwill	—		—		2,050.6		103.6		—			2,154.2
Intangible assets	—		—		633.0		0.2		—			633.2
Investment in subsidiaries	1,445.5		3,613.0		208.1		—		(5,266.6		)	—
Other assets	—		31.2		59.5		7.3		—			98.0
Intercompany	—		—		75.1		62.9		(138.0		)	—
Total assets	$	1,445.5	$	3,661.0	$	3,988.4	$	333.3	$	(5,404.6	)	$	4,023.6

Total current liabilities	$	—	$	17.9	$	219.1	$	18.2	$	—		$	255.2
Long-term debt	—		2,197.6		0.7		—		—			2,198.3
Deferred income tax liabilities, net	—		—		—		17.2		—			17.2
Asset retirement obligation	—		—		28.3		8.3		—			36.6
Deficit in excess of investment of subsidiaries	—		—		2,167.5		—		(2,167.5		)	—
Other liabilities	—		—		64.4		6.4		—			70.8
Intercompany	—		—		62.9		75.1		(138.0		)	—
Total liabilities	—		2,215.5		2,542.9		125.2		(2,305.5		)	2,578.1
Total stockholders’ equity	1,445.5		1,445.5		1,445.5		208.1		(3,099.1		)	1,445.5
Total liabilities and stockholders’ equity	$	1,445.5	$	3,661.0	$	3,988.4	$	333.3	$	(5,404.6	)	$	4,023.6



	Three Months Ended June 30, 2015
(in millions)	Parent Company			Subsidiary Issuer			Guarantor Subsidiaries			Non-Guarantor Subsidiaries			Eliminations			Consolidated
Revenues:
Billboard	$	—		$	—		$	246.9		$	33.2		$	—		$	280.1
Transit and other	—			—			99.2			5.4			—			104.6
Total revenues	—			—			346.1			38.6			—			384.7
Expenses:
Operating	—			—			182.8			23.6			—			206.4
Selling, general and administrative	0.3			0.1			55.7			7.5			—			63.6
Restructuring charges	—			—			2.0			—			—			2.0
Net (gain) loss on dispositions	—			—			0.9			—			—			0.9
Depreciation	—			—			22.9			5.1			—			28.0
Amortization	—			—			28.1			1.1			—			29.2
Total expenses	0.3			0.1			292.4			37.3			—			330.1
Operating income (loss)	(0.3		)	(0.1		)	53.7			1.3			—			54.6
Interest income (expense), net	—			(28.9		)	(0.1		)	0.1			—			(28.9		)
Other expense, net	—			—			—			(0.1		)	—			(0.1		)
Income (loss) before provision for income taxes and equity in earnings of investee companies	(0.3		)	(29.0		)	53.6			1.3			—			25.6
Provision for income taxes	—			—			(2.0		)	(2.5		)	—			(4.5		)
Equity in earnings of investee companies, net of tax	22.5			51.5			(29.1		)	0.3			(44.1		)	1.1
Net income (loss)	$	22.2		$	22.5		$	22.5		$	(0.9	)	$	(44.1	)	$	22.2

Net income	$	22.2		$	22.5		$	22.5		$	(0.9	)	$	(44.1	)	$	22.2
Other comprehensive income (loss), net of tax:
Cumulative translation adjustments	—			—			—			2.2			—			2.2
Amortization of net actuarial loss	—			—			—			0.1			—			0.1
Other comprehensive income (loss), net of tax, recognized from investee companies	2.3			2.3			2.3			—			(6.9		)	—
Total other comprehensive income (loss), net of tax	2.3			2.3			2.3			2.3			(6.9		)	2.3
Total comprehensive income (loss)	$	24.5		$	24.8		$	24.8		$	1.4		$	(51.0	)	$	24.5



	Three Months Ended June 30, 2014
(in millions)	Parent Company			Subsidiary Issuer			Guarantor Subsidiaries			Non-Guarantor Subsidiaries			Eliminations			Consolidated
Revenues:
Billboard	$	—		$	—		$	207.2		$	37.0		$	—		$	244.2
Transit and other	—			—			83.9			6.3			—			90.2
Total revenues	—			—			291.1			43.3			—			334.4
Expenses:
Operating	—			—			145.7			25.9			—			171.6
Selling, general and administrative	0.6			—			46.9			7.9			—			55.4
Depreciation	—			—			20.8			5.7			—			26.5
Amortization	—			—			21.4			1.2			—			22.6
Total expenses	0.6			—			234.8			40.7			—			276.1
Operating income (loss)	(0.6		)	—			56.3			2.6			—			58.3
Interest income (expense), net	—			(18.7		)	—			0.2			—			(18.5		)
Income (loss) before provision for income taxes and equity in earnings of investee companies	(0.6		)	(18.7		)	56.3			2.8			—			39.8
Provision for income taxes	—			—			(16.5		)	(1.1		)	—			(17.6		)
Equity in earnings of investee companies, net of tax	23.0			41.7			(16.8		)	0.2			(47.9		)	0.2
Net income (loss)	$	22.4		$	23.0		$	23.0		$	1.9		$	(47.9	)	$	22.4

Net income	$	22.4		$	23.0		$	23.0		$	1.9		$	(47.9	)	$	22.4
Other comprehensive income (loss), net of tax:
Cumulative translation adjustments	—			—			—			3.3			—			3.3
Other comprehensive income (loss), net of tax, recognized from investee companies	3.3			3.3			3.3			—			(9.9		)	—
Total other comprehensive income (loss), net of tax	3.3			3.3			3.3			3.3			(9.9		)	3.3
Total comprehensive income (loss)	$	25.7		$	26.3		$	26.3		$	5.2		$	(57.8	)	$	25.7



	Six Months Ended June 30, 2015
(in millions)	Parent Company			Subsidiary Issuer			Guarantor Subsidiaries			Non-Guarantor Subsidiaries			Eliminations			Consolidated
Revenues:
Billboard	$	—		$	—		$	468.0		$	59.0		$	—		$	527.0
Transit and other	—			—			192.0			9.6			—			201.6
Total revenues	—			—			660.0			68.6			—			728.6
Expenses:
Operating	—			—			359.1			46.1			—			405.2
Selling, general and administrative	0.8			0.1			109.5			14.9			—			125.3
Restructuring charges	—			—			2.6			—			—			2.6
Net loss on dispositions	—			—			0.5			0.1			—			0.6
Depreciation	—			—			46.4			10.3			—			56.7
Amortization	—			—			54.9			2.1			—			57.0
Total expenses	0.8			0.1			573.0			73.5			—			647.4
Operating income (loss)	(0.8		)	(0.1		)	87.0			(4.9		)	—			81.2
Interest income (expense), net	—			(56.7		)	(0.1		)	0.1			—			(56.7		)
Income (loss) before provision for income taxes and equity in earnings of investee companies	(0.8		)	(56.8		)	86.9			(4.8		)	—			24.5
Provision for income taxes	—			—			(1.7		)	(1.4		)	—			(3.1		)
Equity in earnings of investee companies, net of tax	24.1			80.9			(61.1		)	0.6			(42.6		)	1.9
Net income (loss)	$	23.3		$	24.1		$	24.1		$	(5.6	)	$	(42.6	)	$	23.3

Net income	$	23.3		$	24.1		$	24.1		$	(5.6	)	$	(42.6	)	$	23.3
Other comprehensive income (loss), net of tax:
Cumulative translation adjustments	—			—			—			(11.1		)	—			(11.1		)
Amortization of net actuarial loss	—			—			—			0.3			—			0.3
Other comprehensive income (loss), net of tax, recognized from investee companies	(10.8		)	(10.8		)	(10.8		)	—			32.4			—
Total other comprehensive income (loss), net of tax	(10.8		)	(10.8		)	(10.8		)	(10.8		)	32.4			(10.8		)
Total comprehensive income (loss)	$	12.5		$	13.3		$	13.3		$	(16.4	)	$	(10.2	)	$	12.5



	Six Months Ended June 30, 2014
(in millions)	Parent Company			Subsidiary Issuer			Guarantor Subsidiaries			Non-Guarantor Subsidiaries			Eliminations			Consolidated
Revenues:
Billboard	$	—		$	—		$	384.1		$	65.2		$	—		$	449.3
Transit and other	—			—			162.0			11.0			—			173.0
Total revenues	—			—			546.1			76.2			—			622.3
Expenses:
Operating	—			—			284.7			50.4			—			335.1
Selling, general and administrative	0.6			—			90.2			15.2			—			106.0
Net gain on dispositions	—			—			(0.8		)	(0.1		)	—			(0.9		)
Depreciation	—			—			41.2			11.4			—			52.6
Amortization	—			—			42.1			2.4			—			44.5
Total expenses	0.6			—			457.4			79.3			—			537.3
Operating income (loss)	(0.6		)	—			88.7			(3.1		)	—			85.0
Interest income (expense), net	—			(31.1		)	—			0.1			—			(31.0		)
Other expense, net	—			—			—			(0.5		)	—			(0.5		)
Income (loss) before provision for income taxes and equity in earnings of investee companies	(0.6		)	(31.1		)	88.7			(3.5		)	—			53.5
Provision for income taxes	—			—			(21.8		)	(1.7		)	—			(23.5		)
Equity in earnings of investee companies, net of tax	31.4			62.5			(35.5		)	0.3			(57.9		)	0.8
Net income (loss)	$	30.8		$	31.4		$	31.4		$	(4.9	)	$	(57.9	)	$	30.8

Net income	$	30.8		$	31.4		$	31.4		$	(4.9	)	$	(57.9	)	$	30.8
Other comprehensive income (loss), net of tax:
Cumulative translation adjustments	—			—			—			5.1			—			5.1
Amortization of net actuarial loss	—			—			—			0.2			—			0.2
Other comprehensive income (loss), net of tax, recognized from investee companies	5.3			5.3			5.3			—			(15.9		)	—
Total other comprehensive income (loss), net of tax	5.3			5.3			5.3			5.3			(15.9		)	5.3
Total comprehensive income (loss)	$	36.1		$	36.7		$	36.7		$	0.4		$	(73.8	)	$	36.1



	Six Months Ended June 30, 2015
(in millions)	Parent Company			Subsidiary Issuer			Guarantor Subsidiaries			Non-Guarantor Subsidiaries			Eliminations		Consolidated
Net cash flow provided by (used for) operating activities	$	(0.8	)	$	(52.2	)	$	107.1		$	20.0		$	—	$	74.1
Investing activities:
Capital expenditures	—			—			(25.7		)	(2.0		)	—		(27.7		)
Acquisitions	—			—			(10.2		)	—			—		(10.2		)
Net proceeds from dispositions	—			—			8.8			—			—		8.8
Net cash flow used for investing activities	—			—			(27.1		)	(2.0		)	—		(29.1		)
Financing activities:
Proceeds from long-term debt borrowings - new senior notes	—			103.8			—			—			—		103.8
Proceeds from borrowings under revolving credit facility	—			105.0			—			—			—		105.0
Repayments of borrowings under revolving credit facility	—			(105.0		)	—			—			—		(105.0		)
Deferred financing costs	—			(3.3		)	—			—			—		(3.3		)
Proceeds from stock option exercises	2.0			—			—			—			—		2.0
Taxes withheld for stock-based compensation	—			—			(3.8		)	—			—		(3.8		)
Dividends	(102.0		)	—			—			—			—		(102.0		)
Intercompany	100.8			(42.0		)	(58.2		)	(0.6		)	—		—
Other	—			—			(0.6		)	—			—		(0.6		)
Net cash flow provided by (used for) financing activities	0.8			58.5			(62.6		)	(0.6		)	—		(3.9		)
Effect of exchange rate changes on cash and cash equivalents	—			—			—			(1.2		)	—		(1.2		)
Net increase in cash and cash equivalents	—			6.3			17.4			16.2			—		39.9
Cash and cash equivalents at beginning of period	—			11.5			8.8			8.2			—		28.5
Cash and cash equivalents at end of period	$	—		$	17.8		$	26.2		$	24.4		$	—	$	68.4



	Six Months Ended June 30, 2014
(in millions)	Parent Company			Subsidiary Issuer			Guarantor Subsidiaries			Non-Guarantor Subsidiaries			Eliminations		Consolidated
Net cash flow provided by (used for) operating activities	$	(0.6	)	$	(18.8	)	$	102.6		$	(8.2	)	$	—	$	75.0
Investing activities:
Capital expenditures	—			—			(24.5		)	(4.8		)	—		(29.3		)
Net proceeds from dispositions	—			—			0.3			0.2			—		0.5
Net cash flow used for investing activities	—			—			(24.2		)	(4.6		)	—		(28.8		)
Financing activities:
Proceeds from IPO	615.0			—			—			—			—		615.0
Proceeds from long-term debt borrowings - term loan and senior notes	—			1,598.0			—			—			—		1,598.0
Deferred financing costs	—			(24.4		)	—			—			—		(24.4		)
Distribution of debt and IPO proceeds to CBS	(515.0		)	(1,523.8		)	—			—			—		(2,038.8		)
Net cash contribution from CBS	—			—			42.2			—			—		42.2
Dividends	(44.4		)	—			—			—			—		(44.4		)
Intercompany	(55.0		)	165.1			(114.3		)	4.2			—		—
Net cash flow provided by (used for) financing activities	0.6			214.9			(72.1		)	4.2			—		147.6
Effect of exchange rate changes on cash and cash equivalents	—			—			—			(0.2		)	—		(0.2		)
Net increase (decrease) in cash and cash equivalents	—			196.1			6.3			(8.8		)	—		193.6
Cash and cash equivalents at beginning of period	—			—			2.1			27.7			—		29.8
Cash and cash equivalents at end of period	$	—		$	196.1		$	8.4		$	18.9		$	—	$	223.4