4 unchanged sentences
We have audited the accompanying consolidated statements of financial position of OUTFRONT Media Inc.
−Removed: and its subsidiaries (the “Company”) as of December 31, 2019 and 2018, and the related consolidated statements of operations, of comprehensive income, of equity and of cash flows for each of the three years in the period ended December 31, 2019, including the related notes and financial statement schedules listed in the index appearing under Item 15(a)(2) (collectively referred to as the “consolidated financial statements”).
+Added: and its subsidiaries (the “Company”) as of December 31, 2020 and 2019, and the related consolidated statements of operations, of comprehensive income (loss), of equity and of cash flows for each of the three years in the period ended December 31, 2020, including the related notes and financial statement schedules listed in the index appearing under Item 15(a)(2) (collectively referred to as the “consolidated financial statements”).
We also have audited the Company's internal control over financial reporting as of December 31, 2020, based on criteria established in Internal Control - Integrated Framework (2013) issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO).
18 unchanged sentences
A company’s internal control over financial reporting is a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles.
−Removed: A company’s internal control over financial reporting includes those policies and procedures that (i) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the company;
+Added: A company’s internal control over financial reporting includes those policies and procedures that (i) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and
+Added: dispositions of the assets of the company;
(ii) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures of the company are being made only in accordance with authorizations of management and directors of the company;
3 unchanged sentences
Critical Audit Matters
−Removed: The critical audit matter communicated below is a matter arising from the current period audit of the consolidated financial statements that was communicated or required to be communicated to the audit committee and that (i) relates to accounts or disclosures that are material to the consolidated financial statements and (ii) involved our especially challenging, subjective, or complex judgments.
−Removed: The communication of critical audit matters does not alter in any way our opinion on the consolidated financial statements, taken as a whole, and we are not, by communicating the critical audit matter below, providing a separate opinion on the critical audit matter or on the accounts or disclosures to which it relates.
−Removed: Recoverability of Prepaid MTA Equipment Deployment Costs
+Added: The critical audit matters communicated below are matters arising from the current period audit of the consolidated financial statements that were communicated or required to be communicated to the audit committee and that (i) relate to accounts or disclosures that are material to the consolidated financial statements and (ii) involved our especially challenging, subjective, or complex judgments.
+Added: The communication of critical audit matters does not alter in any way our opinion on the consolidated financial statements, taken as a whole, and we are not, by communicating the critical audit matters below, providing separate opinions on the critical audit matters or on the accounts or disclosures to which they relate.
+Added: Accounting for the MTA Agreement
As described in Notes 2 and 19 to the consolidated financial statements, the Company has an agreement with the New York Metropolitan Transportation Authority (“MTA”).
1 unchanged sentence
Title of the various digital displays transfers to the MTA on installation.
−Removed: As disclosed by management, the Company is entitled to generate revenue through the sale of advertising on transit advertising displays and incurs transit franchise fees payable to MTA, which are calculated based on a percentage of the advertising revenues generated under the contract, subject to a minimum guarantee.
+Added: As disclosed by management, the Company is entitled to generate revenue through the sale of advertising on transit advertising displays and incurs transit franchise fees payable to the MTA, which are calculated based on a percentage of the advertising revenues generated under the contract, subject to a minimum guarantee.
+Added: In June 2020, the Company entered into an amendment to the MTA agreement, pursuant to which (i) for up to $143.0 million of MTA equipment deployment costs to be incurred under the MTA agreement after June 2020, the MTA and the Company will directly pay 70% and 30% of the costs, respectively, instead of the costs being recoupable from incremental revenues generated under the agreement, and (ii) any guaranteed minimum annual payment amounts that would have been paid for the period from April 1, 2020 through December 31, 2020 (less any revenue share amounts actually paid during this period using an increased revenue share percentage of 65%) will instead be added in equal increments to the guaranteed minimum annual payment amounts owed for the period from January 1, 2022, through December 31, 2026.
The portion of deployment costs expected to be reimbursed from transit franchise fees that would otherwise be payable to the MTA are recorded as prepaid MTA equipment deployment costs, which were $204.6 million as of December 31, 2020.
−Removed: Management assesses the prepaid MTA equipment deployment costs for recoverability on a quarterly basis.
−Removed: This assessment requires evaluating qualitative and quantitative factors to determine if there is an indication that the carrying amount may not be recoverable.
−Removed: Management applies significant judgment in assessing these factors, including evaluating macroeconomic conditions, industry trends, and events specific to the Company, including monitoring the Company’s actual installation of digital displays against the initial deployment schedule.
−Removed: Additionally, management assesses quantitative factors by comparing revenue projections of the deployed digital displays to actual financial results.
−Removed: The principal considerations for our determination that performing procedures relating to the recoverability of prepaid MTA equipment deployment costs is a critical audit matter are there was significant judgment by management in evaluating the qualitative and quantitative factors to determine if there is an indication that the carrying amount may not be recoverable, which in turn led to significant auditor judgment and effort in performing procedures relating to management’s assessment of these qualitative and quantitative factors and in evaluating audit evidence.
+Added: The portion of deployment costs expected to be reimbursed from advertising revenues that would otherwise be retained by the Company are recorded as intangible assets, which were $58.4 million as of December 31, 2020.
+Added: Management assesses the recoverability of the MTA contract on an as needed basis and applies significant judgment in assessing factors to determine if there is an indication that the revenues expected to be generated over the term of the agreement will not be sufficient to cover all or a portion of the equipment deployment costs, including evaluating macroeconomic conditions, industry trends, and events specific to the Company, including monitoring the Company’s actual installation of digital displays against the deployment schedule.
+Added: Additionally, management’s assessment includes a comparison of revenue projections of the deployed digital displays to actual financial results.
+Added: The principal considerations for our determination that performing procedures relating to the accounting for the MTA agreement is a critical audit matter are the significant judgment by management in evaluating the accounting for the arrangement and associated amendments, and factors to determine if there is an indication that the revenues expected to be generated over the term of the agreement will not be sufficient to cover all or a portion of the equipment deployment costs, which in turn led to significant auditor judgment, subjectivity, and effort in performing procedures and evaluating audit evidence relating to management’s assessment of these factors.
Addressing the matter involved performing procedures and evaluating audit evidence in connection with forming our overall opinion on the consolidated financial statements.
−Removed: These procedures included testing the effectiveness of controls relating to the MTA equipment deployment costs, including management’s controls over evaluating the recoverability of prepaid MTA equipment deployment costs.
−Removed: These procedures also included, among others, (i) reading the agreement and any amendments to date, (ii) evaluating the actual revenue generated from the deployed digital displays in comparison to management’s initial revenue projections, (iii) evaluating the Company’s actual installation of digital displays against the initial deployment schedule, and (iv) evaluating qualitative factors to determine whether there were any adverse or negative factors that would impact the revenue projections, including the impact of macroeconomic conditions and industry trends.
−Removed: When evaluating management’s recoverability assessment, we also considered whether management’s conclusions were reasonable considering
−Removed: the past performance of the Company and known events, and considered whether they were consistent with evidence obtained in other areas of the audit.
−Removed: /s/ Pricewaterhouse Coopers LLP
+Added: These procedures included testing the effectiveness of controls relating to the MTA equipment deployment costs, including controls over evaluating the recoverability of the MTA agreement.
+Added: These procedures also included, among others (i) reading the agreement and associated amendments to assess the accounting implications, (ii) evaluating the actual revenue generated from the deployed digital displays in comparison to management’s
+Added: initial revenue projections, (iii) evaluating the Company’s actual installation of digital displays against the deployment schedule, and (iv) evaluating whether there were any adverse or negative factors that would impact the revenue projections, related to the impact of macroeconomic conditions, industry trends, and events specific to the Company.
+Added: When evaluating management’s assessment, we also considered whether management’s conclusions were reasonable considering (i) the past performance of the Company, (ii) known events, and (iii) whether they were consistent with evidence obtained in other areas of the audit.
+Added: Goodwill Impairment Assessment - U.S.
+Added: Transit and Canada Reporting Units
+Added: As described in Notes 2 and 5 to the consolidated financial statements, the Company’s goodwill balance was $2,077.8 million as of December 31, 2020, and the goodwill balances associated with the U.S.
+Added: Transit and Canada reporting units were $47.6 million and $23.8 million, respectively.
+Added: The Company tests goodwill qualitatively and/or quantitatively at the reporting-unit level annually for impairment as of October 31 of each year and between annual tests if events occur or circumstances change that would more likely than not reduce the fair value below its carrying amount.
+Added: As disclosed by management, management computes the estimated fair value of each reporting unit for which they perform a quantitative assessment by adding the present value of the estimated annual cash flows over a discrete projection period to the terminal value, which represents the value of the projected cash flows beyond the discrete projection period.
+Added: This technique requires management to use significant estimates and assumptions such as revenue growth rates, terminal growth rates, projected billboard lease and transit franchise expenses, projected other operating and selling, general, and administrative expenses, capital expenditures and discount rates.
+Added: The estimated revenue growth rates, projected billboard lease and transit franchise expenses, projected other operating and selling, general, and administrative expenses, and capital expenditures for the projection period are based on internal forecasts of future performance as well as historical trends.
+Added: The terminal value is estimated based on a perpetual nominal growth rate, which is based on projected long-range inflation and long-term industry projections.
+Added: The discount rates represent the weighted average cost of capital derived using known and estimated market metrics.
+Added: The principal considerations for our determination that performing procedures relating to the goodwill impairment assessment of the U.S.
+Added: Transit and Canada reporting units is a critical audit matter are the significant judgment by management when developing the fair value measurement of the reporting units, which in turn led to significant auditor judgment, subjectivity and effort in performing procedures and evaluating audit evidence related to management’s estimated fair value of each reporting unit and significant assumptions related to the revenue growth rate, projected other operating and selling, general, and administrative expenses, and the discount rate for the U.S.
+Added: Transit reporting unit, as well as the revenue growth rate, projected billboard lease and transit franchise expenses, and projected other operating and selling, general, and administrative expenses for the Canada reporting unit.
+Added: In addition, the audit effort involved the use of professionals with specialized skill and knowledge.
+Added: Addressing the matter involved performing procedures and evaluating audit evidence in connection with forming our overall opinion on the consolidated financial statements.
+Added: These procedures included testing the effectiveness of controls relating to management’s goodwill impairment assessment, including controls over the valuation of the U.S.
+Added: Transit and Canada reporting units and development of the significant assumptions related to the revenue growth rate, projected other operating and selling, general, and administrative expenses, and the discount rate for the U.S.
+Added: Transit reporting unit, as well as the revenue growth rate, projected billboard lease and transit franchise expenses, and projected other operating and selling, general, and administrative expenses for the Canada reporting unit.
+Added: These procedures also included, among others (i) testing management’s process for developing the fair value of the reporting units, (ii) evaluating the appropriateness of the valuation technique, (iii) testing the completeness and accuracy of data used in the valuation technique, and (iv) evaluating the reasonableness of significant assumptions related to the revenue growth rate, projected other operating and selling, general, and administrative expenses, and the discount rate for the U.S.
+Added: Transit reporting unit, as well as the revenue growth rate, projected billboard lease and transit franchise expenses, and projected other operating and selling, general, and administrative expenses for the Canada reporting unit.
+Added: Evaluating management’s assumptions related to the revenue growth rates, projected billboard lease and transit franchise expenses, and projected other operating and selling, general, and administrative expenses involved evaluating whether the assumptions were reasonable considering (i) the current and past performance of the reporting unit, (ii) the consistency with external market and industry data, and (iii) whether they were consistent with evidence obtained in other areas of the audit.
+Added: Professionals with specialized skill and knowledge were used to assist in the evaluation of the Company’s valuation technique and the discount rate assumption.
+Added: /s/ PricewaterhouseCoopers LLP
New York, New York
10 unchanged sentences
Prepaid lease and franchise costs 5.4 8.6
−Removed: Prepaid MTA equipment deployment costs (Note 19)
+Added: Prepaid MTA equipment deployment costs (Notes 5 and 19) — 55.4
Other prepaid expenses 14.4 15.8
5 unchanged sentences
Operating lease assets (Note 6) 1,421.3 1,457.0
−Removed: Prepaid MTA equipment deployment costs (Note 19)
+Added: Prepaid MTA equipment deployment costs (Notes 5 and 19) 204.6 116.1
+Added: Other assets 36.8 73.2
+Added: Total assets $ 5,896.9 $ 5,382.3
Current liabilities:
16 unchanged sentences
Commitments and contingencies (Note 19)
+Added: Preferred stock (2020 - 50.0 shares authorized, and 0.4 shares of Series A Preferred Stock issued and outstanding;
+Added: 2019- 50.0 shares authorized, and no shares issued and outstanding) (Note 11)
Stockholders’ equity (Note 11):
Common stock 2020 - 450.0 shares authorized, and 144.5 shares issued and outstanding;
−Removed: 2018 - 450.0 shares authorized, and 140.2 shares authorized, issued or outstanding)
+Added: 2019 - 450.0 shares authorized, and 143.6 shares issued or outstanding)
Additional paid-in capital 2,090.8 2,074.7
3 unchanged sentences
Non-controlling interests 26.5 32.6
+Added: Total equity 1,383.7 1,126.4
Total liabilities and equity $ 5,896.9 $ 5,382.3
4 unchanged sentences
(in millions, except per share amounts) 2020 2019 2018
+Added: Billboard $ 978.6 $ 1,189.9 $ 1,112.4
Transit and other 257.7 592.3 493.8
Total revenues 1,236.3 1,782.2 1,606.2
+Added: Operating 710.8 958.6 859.9
Selling, general and administrative 315.1 371.7 330.2
2 unchanged sentences
Impairment charge — — 42.9
+Added: Depreciation 84.5 87.3 85.9
+Added: Amortization 61.3 59.0 55.9
Total expenses 1,163.8 1,473.1 1,371.4
3 unchanged sentences
Other income (expense), net 0.1 0.1 ( 0.4 )
−Removed: Income before provision for income taxes and equity in earnings of investee companies
+Added: Income (loss) before provision for income taxes and equity in earnings of investee companies ( 58.5 ) 145.8 108.7
Provision for income taxes ( 1.1 ) ( 10.9 ) ( 4.9 )
Equity in earnings of investee companies, net of tax ( 0.6 ) 5.7 4.1
−Removed: Net income before allocation to non-controlling interests
+Added: Net income (loss) before allocation to non-controlling interests ( 60.2 ) 140.6 107.9
Net income attributable to non-controlling interests 0.8 0.5 —
−Removed: Net income attributable to OUTFRONT Media Inc.
−Removed: Net income per common share:
+Added: Net income (loss) attributable to OUTFRONT Media Inc.
+Added: $ ( 61.0 ) $ 140.1 $ 107.9
+Added: Net income (loss) per common share:
+Added: Basic $ ( 0.56 ) $ 0.97 $ 0.76
+Added: Diluted $ ( 0.56 ) $ 0.97 $ 0.75
Weighted average shares outstanding:
+Added: Basic 144.3 142.5 139.3
+Added: Diluted 144.3 143.2 139.6
See accompanying notes to consolidated financial statements.
OUTFRONT Media Inc.
−Removed: Consolidated Statements of Comprehensive Income
+Added: Consolidated Statements of Comprehensive Income (Loss)
Year Ended December 31,
(in millions) 2020 2019 2018
−Removed: Net income before allocation to non-controlling interests
+Added: Net income (loss) before allocation to non-controlling interests $ ( 60.2 ) $ 140.6 $ 107.9
Net income attributable to non-controlling interests 0.8 0.5 —
−Removed: Net income attributable to OUTFRONT Media Inc.
+Added: Net income (loss) attributable to OUTFRONT Media Inc.
+Added: ( 61.0 ) 140.1 107.9
Other comprehensive income (loss), net of tax:
3 unchanged sentences
Total other comprehensive income (loss), net of tax ( 0.3 ) 4.3 ( 14.3 )
−Removed: Total comprehensive income
+Added: Total comprehensive income (loss) $ ( 61.3 ) $ 144.4 $ 93.6
See accompanying notes to consolidated financial statements.
1 unchanged sentence
Consolidated Statements of Equity
−Removed: (in millions, except per share amounts)
−Removed: Shares of Common Stock
−Removed: Common Stock ($0.01 per share par value)
−Removed: Additional Paid-In Capital
−Removed: Distribution in Excess of Earnings
−Removed: Accumulated Other Comprehensive Loss
−Removed: Total Stockholders’ Equity
−Removed: Non-Controlling Interests
+Added: Stockholders’ Equity
+Added: (in millions, except per share amounts) Shares of Common Stock Common Stock $ 0.01 per share par value)
+Added: Additional Paid-In Capital Distribution in Excess of Earnings Accumulated Other Comprehensive Loss Total Stockholders’ Equity Non-Controlling Interests Total Equity
Balance as of December 31, 2017
−Removed: Other comprehensive income
+Added: 138.6 $ 1.4 $ 1,963.0 $ ( 775.6 ) $ ( 7.7 ) $ 1,181.1 $ 45.5 $ 1,226.6
+Added: Net income — — — 107.9 — 107.9 — 107.9
+Added: Other comprehensive loss — — — — ( 14.3 ) ( 14.3 ) — ( 14.3 )
Stock-based payments:
−Removed: Cumulative prior period adjustment to amortization of estimated forfeitures
−Removed: Exercise of stock options
+Added: 1.0 — — — — — — —
+Added: — — 20.2 — — 20.2 — 20.2
Shares paid for tax withholding for stock-based payments
−Removed: Issuance of stock for purchase of property and equipment
+Added: ( 0.3 ) — ( 8.4 ) — — ( 8.4 ) — ( 8.4 )
+Added: Class A equity interest redemptions
+Added: 0.2 — 4.8 — — 4.8 ( 4.8 ) —
+Added: Shares issued under the ATM Program
+Added: 0.7 — 15.3 — — 15.3 — 15.3
Dividends ($ 1.44 per share)
+Added: — — — ( 203.9 ) — ( 203.9 ) — ( 203.9 )
+Added: — — 0.1 — — 0.1 1.8 1.9
Balance as of December 31, 2018
−Removed: Other comprehensive loss
+Added: 140.2 $ 1.4 $ 1,995.0 $ ( 871.6 ) $ ( 22.0 ) $ 1,102.8 $ 42.5 $ 1,145.3
+Added: Cumulative effect of a new accounting standard — — — ( 24.8 ) — ( 24.8 ) — ( 24.8 )
+Added: Net income — — — 140.1 — 140.1 0.5 140.6
+Added: Other comprehensive income — — — — 4.3 4.3 — 4.3
Stock-based payments:
+Added: 1.0 — — — — — — —
+Added: Amortization — — 22.3 — — 22.3 — 22.3
Shares paid for tax withholding for stock-based payments
+Added: ( 0.4 ) — ( 7.9 ) — — ( 7.9 ) — ( 7.9 )
Class A equity interest redemptions
+Added: 0.6 — 14.3 — — 14.3 ( 14.3 ) —
Shares issued under the ATM Program
+Added: 2.2 — 50.8 — — 50.8 — 50.8
Dividends ($ 1.44 per share)
+Added: — — — ( 208.3 ) — ( 208.3 ) — ( 208.3 )
+Added: — — 0.2 — — 0.2 3.9 4.1
Balance as of December 31, 2019
+Added: 143.6 $ 1.4 $ 2,074.7 $ ( 964.6 ) $ ( 17.7 ) $ 1,093.8 $ 32.6 $ 1,126.4
OUTFRONT Media Inc.
Consolidated Statements of Equity (Continued)
−Removed: (in millions, except per share amounts)
−Removed: Shares of Common Stock
−Removed: Common Stock ($0.01 per share par value)
−Removed: Additional Paid-In Capital
−Removed: Distribution in Excess of Earnings
−Removed: Accumulated Other Comprehensive Income (Loss)
−Removed: Total Stockholders’ Equity
−Removed: Non-Controlling Interests
+Added: Stockholders’ Equity
+Added: (in millions, except per share amounts) Shares of Series A Preferred Stock Series A Preferred Stock ($ 0.01 per share par value)
+Added: Shares of Common Stock Common Stock ($ 0.01 per share par value)
+Added: Additional Paid-In Capital Distribution in Excess of Earnings Accumulated Other Comprehensive Income (Loss) Total Stockholders’ Equity Non-Controlling Interests Total Equity
Balance as of December 31, 2019
−Removed: Cumulative effect of a new accounting standard (Note 2)
+Added: — $ — 143.6 $ 1.4 $ 2,074.7 $ ( 964.6 ) $ ( 17.7 ) $ 1,093.8 $ 32.6 $ 1,126.4
+Added: Net loss — — — — — ( 61.0 ) — ( 61.0 ) 0.8 ( 60.2 )
Other comprehensive income — — — — — — ( 0.3 ) ( 0.3 ) — ( 0.3 )
Stock-based payments:
+Added: — — 1.1 — — — — — — —
+Added: Amortization — — — — 23.8 — — 23.8 — 23.8
Shares paid for tax withholding for stock-based payments
+Added: — — ( 0.4 ) — ( 12.8 ) — — ( 12.8 ) — ( 12.8 )
+Added: New share issues 0.4 383.4 — — — — — — — 383.4
Class A equity interest redemptions
−Removed: Shares issued under the ATM Program
+Added: — — 0.2 — 5.1 — — 5.1 ( 5.1 ) —
+Added: Series A Preferred Stock dividends 7 %)
+Added: — — — — — ( 19.5 ) — ( 19.5 ) — ( 19.5 )
Dividends ($ 0.38 per share)
+Added: — — — — — ( 55.3 ) — ( 55.3 ) — ( 55.3 )
+Added: — — — — — — — — ( 1.8 ) ( 1.8 )
Balance as of December 31, 2020
+Added: 0.4 $ 383.4 144.5 $ 1.4 $ 2,090.8 $ ( 1,100.4 ) $ ( 18.0 ) $ 973.8 $ 26.5 $ 1,383.7
See accompanying notes to consolidated financial statements.
4 unchanged sentences
Operating activities:
−Removed: Net income attributable to OUTFRONT Media Inc.
+Added: Net income (loss) attributable to OUTFRONT Media Inc.
+Added: $ ( 61.0 ) $ 140.1 $ 107.9
Adjustments to reconcile net income to net cash flow provided by operating activities:
11 unchanged sentences
Amortization of deferred financing costs and debt discount and premium
−Removed: Cash paid for direct lease acquisition costs
Change in assets and liabilities, net of investing and financing activities:
−Removed: Increase in receivables
+Added: (Increase) decrease in receivables 60.8 ( 29.5 ) ( 37.2 )
Increase in prepaid MTA equipment deployment costs ( 33.1 ) ( 92.0 ) ( 74.8 )
4 unchanged sentences
Increase (decrease) in income taxes 0.5 0.2 ( 3.1 )
+Added: Other, net 4.0 2.4 ( 18.3 )
Net cash flow provided by operating activities 130.6 276.9 214.3
1 unchanged sentence
Capital expenditures ( 53.5 ) ( 89.9 ) ( 82.3 )
+Added: Acquisitions ( 18.1 ) ( 69.7 ) ( 7.0 )
MTA franchise rights ( 23.6 ) ( 24.0 ) ( 13.3 )
9 unchanged sentences
Payments of debt extinguishment charges — ( 20.6 ) —
+Added: Proceeds from Series A Preferred Stock issuances 383.4 — —
Proceeds from shares issued under the ATM Program — 50.9 15.3
−Removed: Proceeds from stock option exercises
Earnout payment related to prior acquisition — — ( 0.4 )
Taxes withheld for stock-based compensation ( 12.6 ) ( 7.9 ) ( 8.4 )
−Removed: Net cash flow used for financing activities
+Added: Dividends ( 75.1 ) ( 208.1 ) ( 203.9 )
+Added: Net cash flow provided by (used for) financing activities 573.0 ( 94.3 ) ( 117.7 )
OUTFRONT Media Inc.
3 unchanged sentences
Effect of exchange rate changes on cash, cash equivalents and restricted cash
−Removed: Net increase (decrease) in cash, cash equivalents and restricted cash
+Added: 0.7 0.5 ( 0.4 )
+Added: Net increase in cash, cash equivalents and restricted cash 651.1 6.8 5.8
Cash, cash equivalents and restricted cash at beginning of year 60.9 54.1 48.3
3 unchanged sentences
Cash paid for interest 127.6 121.5 117.5
−Removed: Non-cash investing and financing activities:
+Added: Non-cash operating, investing and financing activities:
Accrued purchases of property and equipment $ 3.3 $ 7.7 $ 5.8
Accrued MTA franchise rights 6.5 4.0 1.4
−Removed: Issuance of shares of a subsidiary for an acquisition
+Added: Non-cash effect of straight-line rent 11.2 6.9 1.9
+Added: Taxes withheld for stock-based compensation 0.2 — —
See accompanying notes to consolidated financial statements.
6 unchanged sentences
Our inventory consists of billboard displays, which are primarily located on the most heavily traveled highways and roadways in top Nielsen Designated Market Areas (“DMAs”), and transit advertising displays operated under exclusive multi-year contracts with municipalities in large cities across the U.S.
−Removed: We also have marketing and multimedia rights agreements with colleges, universities and other educational institutions, which entitle us to operate on-campus advertising displays, as well as manage marketing opportunities, media rights and experiential entertainment at sporting events.
In total, we have displays in all of the 25 largest markets in the U.S.
and 145 markets across the U.S.
−Removed: We manage our operations through three operating segments—(1) U.S.
+Added: We currently manage our operations through two operating segments—U.S.
Billboard and Transit, which is included in our U.S.
−Removed: Media reportable segment, (2) International and (3) Sports Marketing.
+Added: Media reportable segment, and International.
+Added: In the third quarter of 2020, we sold all of our equity interests in certain of our subsidiaries (the “Sports Disposition”), which held all of the assets of our Sports Marketing operating segment, for a purchase price of approximately $ 34.6 million in cash, subject to closing and post-closing adjustments (see Note 14.
+Added: Acquisitions and Dispositions :
+Added: Dispositions to the Consolidated Financial Statements).
+Added: The Sports Marketing operating segment was the marketing and multimedia rights holder for a variety of colleges, universities and other educational institutions across the United States.
+Added: The operating results of our Sports Marketing operating segment through June 30, 2020, are included in our Consolidated Financial Statements.
Basis of Presentation and Use of Estimates
1 unchanged sentence
In the opinion of our management, the accompanying financial statements reflect all adjustments, consisting of normal and recurring adjustments, necessary for a fair presentation of our financial position, results of operations and cash flows for the years presented.
−Removed: Certain previously reported amounts have been reclassified to conform with the current 2018 presentation.
+Added: Certain reclassifications of prior years’ data have been made to conform to the current period’s presentation.
+Added: Consistent with 2020, amortization of direct lease acquisition costs previously reported in Amortization have been reclassified to conform with the current presentation.
+Added: The impact of the reclassification is a decrease in Amortization of $ 48.2 million in 2019 and $ 43.2 million in 2018 and a corresponding increase in Selling, general and administrative expenses (“ SG&A ”) on the Consolidated Statements of Operations.
The preparation of our financial statements in conformity with accounting principles generally accepted in the United States of America (“GAAP”) requires management to make estimates, judgments and assumptions that affect the reported amounts of assets and liabilities, disclosure of contingent assets and liabilities at the date of the financial statements, and the reported amount of revenues and expenses during the reporting period.
−Removed: We base our estimates on historical experience and on various other assumptions that are believed to be reasonable under the circumstances, the results of which form the basis for making judgments about the carrying values of assets and liabilities that are not readily apparent from other sources.
−Removed: Actual results may differ from these estimates under different assumptions or conditions.
+Added: We base our estimates on historical experience and on various other assumptions that are believed to be reasonable under the circumstances, including the impact of extraordinary events such as the novel coronavirus (COVID-19) pandemic, the results of which form the basis for making judgments about the carrying values of assets and liabilities that are not readily apparent from other sources.
+Added: Actual results may differ materially from these estimates under different assumptions or conditions, including the severity and duration of the COVID-19 pandemic.
+Added: The COVID-19 pandemic and the related preventative measures taken to help curb the spread, have had, and may continue to have, a significant impact on the global economy and our business.
+Added: In order to preserve financial flexibility and increase liquidity and reduce expenses in light of the current uncertainty in the global economy and our business, we undertook the following actions in 2020, among others:
+Added: completed the Private Placement (see Note 11.
+Added: Equity to the Consolidated Financial Statements), issued $ 400.0 million aggregate principal amount of the 2025 Notes (as defined below) and amended the Credit Agreement (as defined below) to modify the calculation of the Company’s financial maintenance covenant ratio (see Note 9.
+Added: Debt to the Consolidated Financial Statements) and reduced capital expenditures and expenses through cost savings initiatives.
+Added: Given the uncertainty around the severity and duration of the COVID-19 pandemic and the measures taken, or may be taken, in response to the COVID-19 pandemic, the Company cannot reasonably estimate the full impact of the COVID-19 pandemic on our business, financial condition and results of operations at this time, which may be material.
+Added: OUTFRONT Media Inc.
+Added: Notes to Consolidated Financial Statements (Continued)
Summary of Significant Accounting Policies
8 unchanged sentences
Receivables —Receivables consist primarily of trade receivables from customers, net of advertising agency commissions, and are stated net of an allowance for doubtful accounts.
−Removed: The provision for doubtful accounts is estimated based on historical bad debt experience, the aging of accounts receivable, industry trends and economic indicators, as well as recent payment history for specific customers.
+Added: The provision for doubtful accounts is estimated based on historical bad debt experience, the aging of accounts receivable, industry trends and economic indicators, recent payment history for specific customers and expected future trends.
New York Metropolitan Transportation Authority (the “MTA”) Agreement— Under the MTA Agreement, as title of the various digital displays we are obligated to deploy transfers to the MTA on installation, the cost of deploying these screens throughout the transit system does not represent our property and equipment.
The portion of deployment costs expected to be reimbursed from transit franchise fees that would otherwise be payable to the MTA are recorded as Prepaid MTA equipment deployment costs on the Consolidated Statement of Financial Position and charged to operating expenses as advertising revenue is generated.
−Removed: The short-term portion of Prepaid MTA equipment deployment costs represents the costs that we expect to recover
−Removed: OUTFRONT Media Inc.
−Removed: Notes to Consolidated Financial Statements (Continued)
−Removed: from the MTA in the next twelve months.
+Added: The short-term portion of Prepaid MTA equipment deployment costs represents the costs that we expect to recover from the MTA in the next twelve months.
The portion of deployment costs expected to be reimbursed from advertising revenues that would otherwise be retained by us under the contract are recorded as Intangible assets on the Consolidated Statement of Financial Position and charged to amortization expense on a straight line basis over the contract period.
+Added: We assess the recoverability of the MTA contract on an as-needed basis and apply significant judgment in assessing factors to determine if there is an indication that the revenues generated over the term of the agreement will be sufficient to cover all or a portion of the equipment deployment costs, including evaluating macroeconomic conditions (such as the impact of the COVID-19 pandemic), industry trends, and events specific to the Company, including monitoring the Company’s actual installation of digital displays against the deployment schedule.
+Added: Additionally, we assess these factors by comparing revenue projections of the deployed digital displays to actual financial results.
Property and Equipment —Property and equipment is stated at cost.
Depreciation is computed using the straight-line method over the estimated useful lives as follows:
−Removed: Buildings and improvements
−Removed: 20 to 40 years
−Removed: Advertising structures
−Removed: 5 to 20 years
−Removed: Furniture, equipment and other
−Removed: 3 to 10 years
+Added: Buildings 20 to 40 years
+Added: Advertising structures 5 to 20 years
+Added: Furniture, equipment and other 3 to 10 years
For advertising structures associated with a contract, the assets are depreciated over the shorter of the contract term or useful life.
6 unchanged sentences
If the assets acquired and liabilities assumed constitute a business, the purchase price is allocated to the tangible and identifiable intangible net assets acquired based on their estimated fair values with the excess of the purchase price over those estimated fair values recorded as goodwill.
−Removed: If the acquired assets do not constitute a business, we allocate the purchase price to the individual tangible and intangible assets acquired based on their relative fair values.
+Added: If the acquired assets do
+Added: OUTFRONT Media Inc.
+Added: Notes to Consolidated Financial Statements (Continued)
+Added: not constitute a business, we allocate the purchase price to the individual tangible and intangible assets acquired based on their relative fair values.
Impairment of Long-Lived Assets— Long-lived assets are assessed for impairment whenever there is an indication that the carrying amount of the asset may not be recoverable.
2 unchanged sentences
Long-lived assets held for sale are required to be measured at the lower of their carrying value (including unrecognized foreign currency translation adjustment losses) or fair value less cost to sell.
−Removed: Goodwill and Intangible Assets— Goodwill is allocated to various reporting units.
+Added: Goodwill— Goodwill is allocated to various reporting units.
Goodwill is not amortized but is tested qualitatively and/or quantitatively at the reporting-unit level annually for impairment as of October 31 of each year and between annual tests if events occur or circumstances change that would more likely than not reduce the fair value below its carrying amount.
2 unchanged sentences
We may also choose to only perform a quantitative assessment.
−Removed: We compute the estimated fair value of each reporting unit for which we perform a quantitative assessment by adding the present value of the estimated annual cash flows over a discrete projection period to the residual value of the business at the end of the projection period.
−Removed: This technique requires us to use significant estimates and assumptions such as growth rates, operating margins, capital expenditures and discount rates.
−Removed: The estimated growth rates, operating margins and capital expenditures for the projection period are based on our internal forecasts of future performance as well as historical trends.
−Removed: The residual value is estimated based on a perpetual nominal growth rate, which is based on projected long-range inflation and long-term industry projections.
−Removed: The discount rates are determined based on the weighted average cost of capital of comparable entities.
+Added: We compute the estimated fair value of each reporting unit for which we perform a quantitative assessment using an income approach.
+Added: Under the income approach, the fair value is determined using a discounted cash flow model.
+Added: Our discounted cash flow value is calculated by adding the present value of the estimated annual cash flows over a discrete projection period to the terminal value, which represents the value of the projected cash flows beyond the discrete projection period.
+Added: Our discounted cash flow model requires us to use significant estimates and assumptions such as revenue growth rates, terminal growth rates, projected billboard lease and transit franchise expenses, projected other operating and selling, general and administrative expenses, capital expenditures and discount rates.
+Added: The estimated revenue growth rates, projected billboard lease and transit franchise expenses, projected other operating and selling, general and administrative expenses and capital expenditures for the projection period are based on our internal forecasts of future performance as well as historical trends.
+Added: The terminal value is estimated based on a perpetual nominal growth rate, which is based on projected long-range inflation and long-term industry projections.
+Added: The discount rates represent the weighted average cost of capital derived using known and estimated market metrics.
There can be no assurance that these estimates and assumptions will prove to be an accurate prediction of the future, and a downward revision of these estimates and/or assumptions would decrease the fair values of our reporting units, which could result in additional impairment charges in the future.
1 unchanged sentence
The loss recognized should not exceed the total amount of goodwill allocated to that reporting unit.
−Removed: Intangible assets, which primarily consist of acquired permits and leasehold
+Added: Intangible Assets —Intangible assets, which primarily consist of acquired permits and leasehold agreements and franchise agreements, are amortized by the straight-line method over their estimated useful lives, which range from five to 40 years.
+Added: Leases (Lessees) —We generally lease the underlying sites upon which the physical billboard structures on which we display advertising copy for our customers are located.
+Added: We also have leases for office and warehouse spaces.
+Added: All leases are recorded on the Consolidated Statement of Financial Position and we recognize lease expense on a straight-line basis over the lease term.
+Added: We do not separate lease and non-lease components from contracts.
+Added: Many of our leases include one or more options to renew, with renewal terms that can extend the lease term for varying lengths of time.
+Added: These renewal provisions typically require consent of both parties.
+Added: Many of our leases also contain termination provisions at our option, based on a variety of factors, including termination due to changing economic conditions of the related billboard location.
+Added: Certain of our lease agreements include rental payments based on a percentage of revenue over contractual levels and others include rental payments adjusted periodically for inflation.
+Added: Our lease agreements do not contain any material residual value guarantees or material restrictive covenants.
+Added: When available, we use the rate implicit in the lease to discount lease payments to present value;
+Added: however, most of our leases do not provide a readily determinable implicit rate.
+Added: Therefore, we must estimate our incremental borrowing rate to discount the lease payments based on information available at lease commencement or amendment.
+Added: We rent or sublease certain real estate to third parties.
OUTFRONT Media Inc.
Notes to Consolidated Financial Statements (Continued)
−Removed: agreements and franchise agreements, are amortized by the straight-line method over their estimated useful lives, which range from five to 40 years .
+Added: As a result of the adoption of the lease standard on January 1, 2019, we recorded a cumulative-effect adjustment of $ 24.8 million to beginning Distribution in excess of earnings on the Consolidated Statement of Equity for lease costs which would have been recognized in prior periods as a result of the change in the lease term.
+Added: Leases (Lessors) —Our agreements with customers to advertise on our billboards are considered operating leases.
+Added: Substantially all of our advertising structures (see Note 4.
+Added: Property and Equipment, Net ) are utilized to lease advertising space to customers, for which the contracts are accounted for as rental income.
+Added: Billboard display revenues are recognized as rental income on a straight-line basis over the customer lease term.
+Added: We exclude from rental income all taxes assessed by a governmental authority that we collect from customers.
+Added: These operating leases are short-term in duration, typically a term of 4 weeks to one year and do not include any variable lease provisions or options to extend the lease.
+Added: Certain contracts may include provisions for the early termination of the lease after an agreed upon notice period.
+Added: We account for non-lease installation services and the lease associated with providing advertising space on our billboards as a combined component under the lease standard.
Hedging Activities —We utilize interest rate cash flow swap agreements to effectively convert a portion of our LIBOR-based variable rate debt to a fixed rate.
9 unchanged sentences
Transit display revenues are recognized based on the level of units displayed in proportion to the total units to be displayed over the contract period.
−Removed: Other revenues are derived primarily from (i) providing print production services for advertisements to be displayed on our billboards or other outdoor sites, or on displays that we operate within transit systems, and (ii) revenues from marketing and multimedia rights agreements with colleges, universities and other educational institutions, which entitle us to operate on-campus advertising displays, as well as manage marketing opportunities, media rights and experiential entertainment at sporting events.
+Added: Other revenues are derived primarily from providing print production services for advertisements to be displayed on our billboards or other outdoor sites, or on displays that we operate within transit systems.
Print production services are not interrelated with the provision of advertising space and are considered a distinct performance obligation.
Production revenue is recognized over the production period, which is typically very short in duration.
−Removed: Revenues from our Sports Marketing operating segment are principally derived from advertising and marketing arrangements and are recognized over the contract period.
Our billboard display and transit display contracts with customers range from four weeks to one year and billing commences at the beginning of the contract term, with payment generally due within 30 days of billing.
2 unchanged sentences
Deferred revenues primarily consist of revenues paid in advance of being earned.
+Added: For all revenue sources, we evaluate whether we should be considered the principal (i.e., report revenues on a gross basis) or an agent (i.e., report revenues on a net basis).
+Added: We are considered the principal in our arrangements and report revenues on a gross basis, wherein the amounts billed to customers are recorded as revenues, and amounts paid to municipalities, transit operators and suppliers are recorded as expenses.
+Added: We are considered the principal because we control the advertising space before and after the contract term, are primarily responsible to our customers, have discretion in pricing and typically have inventory risk.
+Added: For space provided to advertisers through the use of an advertising agency whose commission is calculated based on a stated percentage of gross advertising spending, our Revenues are reported net of agency commissions.
+Added: OUTFRONT Media Inc.
+Added: Notes to Consolidated Financial Statements (Continued)
Concentration of Credit Risk— In the opinion of management, credit risk is limited due to the large number of customers and advertising agencies utilized.
5 unchanged sentences
The fixed component of lease costs is expensed evenly over the non-cancellable contract term, and contingent rent is expensed as incurred when the related revenues are recognized.
−Removed: Transit franchise agreements generally provide for payment to the municipality or transit operator of the greater of a percentage of the revenues that we generate under the related transit contract and a specified guaranteed minimum payment.
−Removed: OUTFRONT Media Inc.
−Removed: Notes to Consolidated Financial Statements (Continued)
−Removed: which are determined based on a percentage of revenues are expensed as incurred when the related revenues are recognized, and the minimum guarantee is expensed over the contract term.
+Added: Our transit franchise agreements have fixed terms, are typically terminable for convenience at the option of the governmental entity (other than with respect to the New York Metropolitan Transportation Authority (the “MTA”)), and generally provide for payments to the governmental entity based on a percentage of revenues generated under the contract and/or a guaranteed minimum annual payment.
+Added: The costs which are determined based on a percentage of revenues are expensed as incurred when the related revenues are recognized, and the guaranteed minimum annual payment is expensed over the contract term.
Direct Lease Acquisition Costs— Variable commissions directly associated with billboard revenues are amortized on a straight-line basis over the related customer lease term, which generally ranges from four weeks to one year .
−Removed: Amortization of direct lease acquisition costs is presented within Amortization expense in the accompanying Consolidated Statements of Operations.
+Added: Amortization of direct lease acquisition costs are presented within SG&A in the accompanying Consolidated Statements of Operations.
Foreign Currency Translation and Transactions— The assets and liabilities of foreign subsidiaries are translated at exchange rates in effect at the balance sheet date, while results of operations are translated at average exchange rates for the respective periods.
16 unchanged sentences
Accretion of the liability is recognized in selling, general and administrative expenses and the capitalized cost is depreciated over the expected useful life of the related asset.
+Added: OUTFRONT Media Inc.
+Added: Notes to Consolidated Financial Statements (Continued)
Stock-based Compensation —We measure the cost of employee services received in exchange for an award of equity instruments based on the grant-date fair value of the award.
1 unchanged sentence
Adoption of New Accounting Standards
−Removed: In the first quarter of 2019, we adopted the Financial Accounting Standards Board’s (the “FASB’s”) guidance addressing the recognition, measurement, presentation and disclosure of leases for both lessees and lessors using the modified retrospective transition method to adopt the new lease standard.
−Removed: The modified retrospective transition method allows entities to apply the new lease standard at the adoption date rather than adjusting each period presented at the date of adoption.
−Removed: The new standard requires lessees to apply a dual approach, classifying leases as either finance or operating based on the principle of whether or not the lease is effectively a financed purchase by the lessee.
−Removed: This classification determines whether lease expense is recognized based on an effective interest method or on a straight line basis over the term of the lease, respectively.
−Removed: A lessee is also required to record a right-of-use asset and a lease liability for all leases regardless of their classification.
−Removed: OUTFRONT Media Inc.
−Removed: Notes to Consolidated Financial Statements (Continued)
−Removed: We elected the package of practical expedients permitted under the transition guidance within the new standard, which allowed us to carry forward our historical lease classification.
−Removed: We also elected the practical expedient related to land easements, which allowed us to carry forward our accounting treatment for land easements on existing leases.
−Removed: In addition we elected the hindsight practical expedient which resulted in increasing the length of our lease term for existing leases with cancellation provisions.
−Removed: At adoption, we had approximately 23,600 lease agreements as lessee, all of which were classified as operating leases.
−Removed: On January 1, 2019, the adoption of this standard resulted in the recognition of an operating lease liability of $ 1.2 billion and a right-of-use operating lease asset of the same amount.
−Removed: Existing prepaid and accrued lease costs were reclassified to the right-of-use operating lease asset, resulting in a net asset of $ 1.3 billion on the Consolidated Statement of Financial Position.
−Removed: As a result of the adoption of this standard, we also recorded a cumulative-effect adjustment of $ 24.8 million to beginning Distribution in excess of earnings on the Consolidated Statement of Equity for lease costs which would have been recognized in prior periods as a result of the change in the lease term.
−Removed: Under the new guidance, lessors account for leases using an approach that is substantially equivalent to previous guidance for sales-type leases, direct financing leases and operating leases.
−Removed: Our billboard lease revenues will continue to be recognized on a straight-line basis over their respective lease terms.
−Removed: Adoption of this guidance did not have a material effect on our consolidated financial statements.
+Added: In the first quarter of 2020, we adopted the Financial Accounting Standards Board’s (the “FASB’s”) guidance for evaluating and determining when a cloud computing arrangement (hosting arrangement) includes a software license.
+Added: The adoption of this guidance did not have a material effect on our consolidated financial statements.
+Added: In the first quarter of 2020, we adopted the FASB’s guidance which requires a reporting entity to estimate credit losses on certain types of financial instruments, and present assets held at amortized cost and available-for-sale debt securities at the amount expected to be collected.
+Added: The application of this guidance was limited to our receivables that are not related to rental income, which is accounted for under the lease accounting standard.
+Added: The provision for doubtful accounts is estimated based on historical bad debt experience, the aging of accounts receivable, industry trends and economic indicators, recent payment history for specific customers and expected future trends.
+Added: The adoption of this guidance did not have a material effect on our financial statements.
+Added: We have recorded a Provision for doubtful accounts of $ 20.1 million in 2020, for all receivables, which includes an estimate of the impact from the COVID-19 pandemic on future collections.
Recent Pronouncements
−Removed: In April 2015 (updated in August 2018), the FASB updated their guidance for evaluating and determining when a cloud computing arrangement (hosting arrangement) includes a software license.
−Removed: The new guidance is effective for annual and interim periods beginning after December 15, 2019.
−Removed: We do not expect this guidance to have a material effect on our consolidated financial statements.
−Removed: In June 2016 (updated in May 2019 and November 2019), the FASB issued guidance which requires a reporting entity to estimate credit losses on certain types of financial instruments, and present assets held at amortized cost and available-for-sale debt securities at the amount expected to be collected.
−Removed: The new guidance is effective for annual and interim periods beginning after December 15, 2019, and early adoption is permitted.
−Removed: We do not expect this guidance to have a material effect on our consolidated financial statements.
In December 2019, the FASB issued guidance simplifying the accounting for income taxes by removing certain exceptions to the general principles of Accounting Standards Codification Topic 740, Income Taxes .
1 unchanged sentence
We do not expect this guidance to have a material effect on our consolidated financial statements.
+Added: In March 2020 (updated in January 2021), the FASB issued guidance providing optional expedients and exceptions for accounting for contracts, hedging relationships and other transactions that reference to LIBOR or another reference rate expected to be discontinued because of reference rate reform, if certain criteria are met.
+Added: The guidance is effective for all entities as of March 12, 2020, through December 31, 2022.
+Added: We do not expect this guidance to impact our accounting for our existing debt and hedging instruments.
Restricted Cash
−Removed: In 2018, we entered into an escrow agreement in connection with one of our transit franchise contracts, which requires us to deposit funds into an escrow account to fund capital expenditures over the term of the transit franchise contract.
+Added: We have an escrow agreement in connection with one of our transit franchise contracts, which requires us to deposit funds into an escrow account to fund capital expenditures over the term of the transit franchise contract.
As of December 31, 2020, we have $ 1.6 million of restricted cash deposited in the escrow account.
−Removed: (in millions)
−Removed: December 31, 2019
−Removed: December 31, 2018
−Removed: December 31, 2017
+Added: (in millions) December 31, 2020 December 31, 2019 December 31, 2018
Cash and cash equivalents $ 710.4 $ 59.1 $ 52.7
1 unchanged sentence
Cash, cash equivalents and restricted cash $ 712.0 $ 60.9 $ 54.1
−Removed: Effective January 1, 2019, we adopted the FASB’s guidance addressing the recognition, measurement, presentation and disclosure of leases for both lessees and lessors using the transition method to adopt the new lease standard.
−Removed: Summary of Significant Accounting Policies:
−Removed: Adoption of New Accounting Standards .
OUTFRONT Media Inc.
Notes to Consolidated Financial Statements (Continued)
−Removed: We generally lease the underlying sites upon which the physical billboard structures on which we display advertising copy for our customers are located.
−Removed: We also have leases for office and warehouse spaces.
−Removed: All leases are recorded on the Consolidated Statement of Financial Position and we recognize lease expense on a straight-line basis over the lease term.
−Removed: We do not separate lease and non-lease components from contracts.
−Removed: Many of our leases include one or more options to renew, with renewal terms that can extend the lease term for varying lengths of time.
−Removed: These renewal provisions typically require consent of both parties.
−Removed: Many of our leases also contain termination provisions at our option, based on a variety of factors, including termination due to changing economic conditions of the related billboard location.
−Removed: Certain of our lease agreements include rental payments based on a percentage of revenue over contractual levels and others include rental payments adjusted periodically for inflation.
−Removed: Our lease agreements do not contain any material residual value guarantees or material restrictive covenants.
−Removed: When available, we use the rate implicit in the lease to discount lease payments to present value;
−Removed: however, most of our leases do not provide a readily determinable implicit rate.
−Removed: Therefore, we must estimate our incremental borrowing rate to discount the lease payments based on information available at lease commencement or amendment.
−Removed: We rent or sublease certain real estate to third parties.
−Removed: As of December 31, 2019 , we have operating lease assets of $1.5 billion , short-term operating lease liabilities of $ 168.3 million and non-current operating lease liabilities of $1.3 billion .
−Removed: In 2019 , we recorded operating lease costs of $ 406.8 million in Operating expenses and $ 8.6 million in Selling, general and administrative expenses.
−Removed: In 2019 , these costs include $ 93.0 million of variable operating lease costs.
−Removed: In 2019 , sublease income was immaterial.
−Removed: As of December 31, 2019 , minimum rental payments under operating leases are as follows:
−Removed: (in millions)
−Removed: 2025 and thereafter
−Removed: Total operating lease payments
−Removed: Present value of lease liabilities
−Removed: OUTFRONT Media Inc.
−Removed: Notes to Consolidated Financial Statements (Continued)
−Removed: As of December 31, 2018, minimum rental payments under non-cancellable operating leases with original terms in excess of one year are as follows:
−Removed: (in millions)
−Removed: Non-Cancellable Operating
−Removed: 2024 and thereafter
−Removed: Total minimum payments
−Removed: Rent expense was $ 393.6 million in 2018 and $ 377.7 million in 2017, including contingent rent amounts of $ 91.0 million in 2018 and $ 84.7 million in 2017.
−Removed: As of December 31, 2019 , the weighted-average remaining lease term was 10.3 years and the weighted-average discount rate was 6.0 % .
−Removed: In 2019 , cash paid for operating leases was $ 402.9 million .
−Removed: Leased assets obtained in exchange for new operating lease liabilities was $ 421.0 million .
−Removed: Our agreements with customers to advertise on our billboards are considered operating leases.
−Removed: Substantially all of our advertising structures (see Note 5.
−Removed: Property and Equipment, Net ) are utilized to lease advertising space to customers, for which the contracts are accounted for as rental income.
−Removed: Billboard display revenues are recognized as rental income on a straight-line basis over the customer lease term.
−Removed: We exclude from rental income all taxes assessed by a governmental authority that we collect from customers.
−Removed: These operating leases are short-term in duration, typically a term of 4 weeks to one year and do not include any variable lease provisions or options to extend the lease.
−Removed: Certain contracts may include provisions for the early termination of the lease after an agreed upon notice period.
−Removed: We account for non-lease installation services and the lease associated with providing advertising space on our billboards as a combined component under the lease standard.
−Removed: We recorded rental income of $ 1,149.8 million in 2019 in Revenues on our Consolidated Statement of Operations.
−Removed: As of December 31, 2019 , rental payments to be received under non-cancellable operating leases are as follows:
−Removed: (in millions)
−Removed: Rental Income
−Removed: 2025 and thereafter
−Removed: Total minimum payments
−Removed: OUTFRONT Media Inc.
−Removed: Notes to Consolidated Financial Statements (Continued)
Property and Equipment, Net
2 unchanged sentences
(in millions) 2020 2019
−Removed: Buildings and improvements
+Added: Land $ 98.0 $ 98.8
+Added: Buildings 48.3 50.4
Advertising structures 1,897.7 1,866.1
1 unchanged sentence
Construction in progress 25.1 25.4
+Added: 2,237.6 2,193.8
Less accumulated depreciation 1,603.4 1,527.6
1 unchanged sentence
Depreciation expense was $ 84.5 million in 2020, $ 87.3 million in 2019 and $ 85.9 million in 2018.
−Removed: Goodwill and Other Intangible Assets
+Added: Long-Lived Assets
+Added: The assumptions and estimates used in our analyses below require significant judgment about future events, market conditions and financial performance.
+Added: Given the uncertainty around the severity and duration of the COVID-19 pandemic and the measures taken, or may be taken, in response to the COVID-19 pandemic, actual results may differ materially from these assumptions and estimates, which may result in impairment charges of our long-lived assets in the future.
For the years ended December 31, 2020 and 2019, the changes in the book value of goodwill by segment were as follows:
−Removed: (in millions)
+Added: (in millions) U.S.
+Added: Media Other Total
As of December 31, 2018 $ 2,054.0 $ 25.7 $ 2,079.7
1 unchanged sentence
As of December 31, 2019 2,054.0 29.1 2,083.1
+Added: Disposition (a)
+Added: — ( 5.9 ) ( 5.9 )
Currency translation adjustments — 0.6 0.6
As of December 31, 2020 $ 2,054.0 $ 23.8 $ 2,077.8
−Removed: In the fourth quarter of 2019, we performed a qualitative assessment of our reporting units for possible goodwill impairment.
−Removed: Upon assessment, no goodwill impairment was identified.
−Removed: In the second quarter of 2018, our Canadian reporting unit did not meet revenue expectations and pacing reflected a decline as compared to the 2018 forecast due to the underperformance of our static poster assets and digital displays.
−Removed: As a result, we determined that there was a decline in the outlook for our Canadian reporting unit.
−Removed: This determination constituted a triggering event, requiring an interim goodwill impairment analysis of our Canadian reporting unit.
−Removed: As a result of the impairment analysis performed during the second quarter of 2018, we determined that the carrying value of our Canadian reporting unit exceeded its fair value and we recorded an impairment charge of $ 42.9 million on the Consolidated Statements of Operations.
−Removed: Other Intangible Assets
−Removed: Our identifiable intangible assets primarily consist of acquired permits and leasehold agreements and franchise agreements which grant us the right to operate out-of-home structures in specified locations and the right to provide advertising space on railroad and municipal transit properties.
−Removed: Identifiable intangible assets are amortized on a straight-line basis over their estimated useful life, which is the respective life of the agreement that in some cases includes historical experience of renewals.
+Added: (a) In the third quarter of 2020, we completed the Sports Disposition.
+Added: (See Note 14.
+Added: Acquisitions and Dispositions :
+Added: Dispositions to the Consolidated Financial Statements.)
+Added: In the first quarter of 2020, we performed a qualitative assessment to determine if there has been a triggering event and impairment of goodwill as a result of the COVID-19 pandemic.
+Added: As a result of the analysis performed, we determined that it was not “more likely than not” that the carrying value of any of our reporting units exceeded their fair value and no further evaluation of goodwill was necessary.
+Added: We did not identify a triggering event in 2020.
+Added: In the fourth quarter of 2020, we performed a quantitative test of our reporting units for possible goodwill impairment and no goodwill impairment was identified.
+Added: As of December 31, 2020, the goodwill balances associated with the U.S.
+Added: Billboard reporting unit was $ 2.0 billion, the U.S.
+Added: Transit reporting unit was $ 47.6 million and the Canada reporting unit was $ 23.8 million.
OUTFRONT Media Inc.
Notes to Consolidated Financial Statements (Continued)
+Added: Intangible Assets
+Added: Our identifiable intangible assets primarily consist of acquired permits and leasehold agreements and franchise agreements which grant us the right to operate out-of-home structures in specified locations and the right to provide advertising space on railroad and municipal transit properties.
+Added: Identifiable intangible assets are amortized on a straight-line basis over their estimated useful life, which is the respective life of the agreement that in some cases includes historical experience of renewals.
Our identifiable intangible assets consist of the following:
−Removed: (in millions)
+Added: (in millions) Gross Accumulated
+Added: Amortization Net
As of December 31, 2020:
4 unchanged sentences
As of December 31, 2019:
−Removed: Permits and leasehold agreements (a)
+Added: Permits and leasehold agreements $ 1,153.3 $ ( 735.7 ) $ 417.6
Franchise agreements 497.4 ( 371.1 ) 126.3
−Removed: Other intangible assets (a)
+Added: Other intangible assets 47.1 ( 40.1 ) 7.0
Total intangible assets $ 1,697.8 $ ( 1,146.9 ) $ 550.9
−Removed: Includes additions associated with the Transaction (as defined below, see Note 11.
−Removed: Equity and Note 14.
−Removed: Acquisitions to the Consolidated Financial Statements).
All of our intangible assets, except goodwill, are subject to amortization.
−Removed: Amortization expense was $ 107.2 million in 2019 , $ 99.1 million in 2018 and $ 100.1 million in 2017 , which includes the amortization of direct lease acquisition costs of $ 48.2 million in 2019 , $ 43.2 million in 2018 and $ 40.0 million in 2017 .
−Removed: Direct lease acquisition costs are amortized on a straight-line basis over the related customer lease term, which generally ranges from four weeks to one year.
−Removed: We expect our aggregate annual amortization expense for intangible assets, before considering the impact of future direct lease acquisition costs, for each of the years 2020 through 2024 , to be as follows:
+Added: Amortization expense was $ 61.3 million in 2020, $ 59.0 million in 2019 and $ 55.9 million in 2018.
+Added: We expect our aggregate annual amortization expense for intangible assets for each of the years 2021 through 2025, to be as follows:
(in millions) 2021 2022 2023 2024 2025
Amortization expense $ 61.1 $ 55.9 $ 54.2 $ 51.9 $ 48.8
+Added: MTA Agreement
+Added: In the first quarter of 2020, we identified the COVID-19 pandemic as a trigger for an impairment review of our Prepaid MTA equipment deployment costs and related intangible assets.
+Added: After updating our projections to reflect related declines in revenues in 2020 and delays in our anticipated deployment schedule as a result of the impact of the COVID-19 pandemic, among other things, no impairment was identified.
+Added: In the second, third and fourth quarters of 2020, we updated our projections and did not identify a triggering event for an impairment review of our Prepaid MTA equipment deployment costs .
+Added: Since we did not recoup any equipment deployment costs in 2020 and it is unlikely we will recoup any equipment deployment costs in 2021, as of December 31, 2020, we have reclassified amounts previously included in current Prepaid MTA equipment deployment costs to non-current Prepaid MTA equipment deployment costs on the Consolidated Statement of Financial Position.
+Added: As of December 31, 2020, we have operating lease assets of $1.4 billion, short-term operating lease liabilities of $ 176.5 million and non-current operating lease liabilities of $1.3 billion.
+Added: As of December 31, 2019, we have operating lease assets of $1.5 billion, short-term operating lease liabilities of $ 168.3 million and non-current operating lease liabilities of $1.3 billion.
+Added: In 2020, we recorded operating lease costs of $ 387.2 million in Operating expenses and $ 8.6 million in SG&A.
+Added: In 2020, variable operating lease costs were $ 71.2 million.
+Added: In 2019, we recorded operating lease costs of $ 406.8 million in Operating
+Added: OUTFRONT Media Inc.
+Added: Notes to Consolidated Financial Statements (Continued)
+Added: expenses and $ 8.6 million in SG&A .
+Added: In 2019, variable operating lease costs were $ 93.0 million.
+Added: In 2020 and 2019, sublease income was immaterial.
+Added: As of December 31, 2020, minimum rental payments under operating leases are as follows:
+Added: (in millions) Operating
+Added: 2026 and thereafter 889.1
+Added: Total operating lease payments 1,966.8
+Added: Interest 538.3
+Added: Present value of lease liabilities $ 1,428.5
+Added: As of December 31, 2020, the weighted-average remaining lease term was 10.2 years and the weighted-average discount rate was 5.6 %.
+Added: As of December 31, 2019, the weighted-average remaining lease term was 10.3 years and the weighted-average discount rate was 6.0 %.
+Added: In 2020, cash paid for operating leases was $ 384.7 million and leased assets obtained in exchange for new operating lease liabilities was $ 209.6 million.
+Added: In 2019, cash paid for operating leases was $ 402.9 million and leased assets obtained in exchange for new operating lease liabilities was $ 421.0 million.
+Added: We recorded rental income of $ 945.4 million in 2020 and $ 1,149.8 million in 2019 in Revenues on our Consolidated Statement of Operations.
+Added: As of December 31, 2020, rental payments to be received under non-cancellable operating leases are as follows:
+Added: (in millions) Rental Income
+Added: 2026 and thereafter 0.5
+Added: Total minimum payments $ 427.6
+Added: OUTFRONT Media Inc.
+Added: Notes to Consolidated Financial Statements (Continued)
Asset Retirement Obligation
6 unchanged sentences
Accretion expense 2.6 2.5
+Added: Additions 0.3 0.3
Liabilities settled ( 2.2 ) ( 2.1 )
1 unchanged sentence
Balance, at end of period $ 35.9 $ 35.1
−Removed: OUTFRONT Media Inc.
−Removed: Notes to Consolidated Financial Statements (Continued)
Related Party Transactions
Joint Ventures
−Removed: We have a 50 % ownership interest in two joint ventures that operate transit shelters in the greater Los Angeles area and Vancouver, and five joint ventures which operate a total of 11 billboard displays in New York and Boston.
+Added: We have a 50 % ownership interest in two joint ventures that operate transit shelters in the greater Los Angeles area and Vancouver, and four joint ventures which operate a total of eight billboard displays in New York and Boston.
All of these ventures are accounted for as equity investments.
1 unchanged sentence
We provided sales and management services to these joint ventures and recorded management fees in Revenues on the Consolidated Statement of Operations of $ 4.6 million in 2020, $ 8.4 million in 2019 and $ 7.8 million in 2018.
+Added: OUTFRONT Media Inc.
+Added: Notes to Consolidated Financial Statements (Continued)
Debt, net, consists of the following:
+Added: As of December 31,
(in millions, except percentages) 2020 2019
−Removed: December 31, 2019
Short-term debt:
+Added: AR Facility $ — $ 105.0
Repurchase Facility 80.0 90.0
1 unchanged sentence
Long-term debt:
+Added: Term loan, due 2026
Senior unsecured notes:
3 unchanged sentences
4.625 % senior unsecured notes, due 2030
−Removed: 4.625% senior unsecured notes, due 2030
Total senior unsecured notes 2,051.3 1,651.7
3 unchanged sentences
Weighted average cost of debt 4.5 % 4.5 %
−Removed: On November 18, 2019, the Company, along with its wholly-owned subsidiaries, Outfront Media Capital LLC (“Finance LLC”) and Outfront Media Capital Corporation (together with Finance LLC, the “Borrowers”), and other guarantor subsidiaries party thereto, entered into an amendment (the “Amendment”) to its credit agreement and its related security agreement, each dated January 31, 2014 (together, and as amended, restated, amended and restated, supplemented or otherwise modified, the “Credit Agreement”).
−Removed: The Amendment provides for, among other things, (i) the extension of the maturity date of the Borrowers’ existing revolving credit facility (the “Revolving Credit Facility”) from March 16, 2022 , to November 18, 2024 , (ii) the extension of the maturity date of the Borrowers’ existing term loan (the “Term Loan”) from March 16, 2024 , to November 18, 2026 , (iii) an increase to the borrowing capacity under the Revolving Credit Facility by $ 70.0 million to $ 500.0 million , (iv) a decrease to the outstanding principal balance of the Term Loan, using cash on hand, to $ 600.0 million , (v) a reduction in the interest rate margins applicable to the Borrowers under the Term Loan from 1.00 % to 0.75 % , in the case of base rate borrowings, and from 2.00 % to 1.75 % , in the case of London Interbank Offered Rate (“LIBOR”) borrowings, (vi) a reduction in the interest rate margins applicable to the Borrowers under the Revolving Credit Facility from a range of 1.25 % to 1.00 % to
−Removed: OUTFRONT Media Inc.
−Removed: Notes to Consolidated Financial Statements (Continued)
−Removed: a range of 0.75 % to 0.25 % , in the case of base rate borrowings, and from a range of 2.25 % to 2.00 % to 1.75 % to 1.25 % , in the case of LIBOR borrowings, in each case, based on the Borrowers’ leverage ratio, and (vii) revisions to certain provisions of the Credit Agreement to, among other things, update covenants for greater operational and financial flexibility to the Company (including incurrence of additional indebtedness and liens).
−Removed: The interest rate on the Term Loan was 3.5 % per annum as of December 31, 2019 .
+Added: The interest rate on the term loan due in 2026 (the “Term Loan”) was 1.9 % per annum as of December 31, 2020.
As of December 31, 2020, a discount of $ 2.2 million on the Term Loan remains unamortized.
1 unchanged sentence
Revolving Credit Facility
+Added: We also have a $ 500.0 million revolving credit facility, which matures in 2024 (the “Revolving Credit Facility,” together with the Term Loan, the “Senior Credit Facilities”).
As of December 31, 2020, there were no outstanding borrowings under the Revolving Credit Facility.
−Removed: As of February 25, 2020 , there were $ 25.0 million of outstanding borrowings under the Revolving Credit Facility at a borrowing rate of approximately 3.4 % .
The commitment fee based on the amount of unused commitments under the Revolving Credit Facility was $ 1.4 million in 2020, $ 1.6 million in 2019 and $ 1.4 million in 2018.
1 unchanged sentence
Standalone Letter of Credit Facilities
−Removed: In the fourth quarter of 2019, we decreased our letter of credit facilities from $ 150.0 million to $ 78.0 million .
As of December 31, 2020, we had issued letters of credit totaling approximately $ 71.7 million under our aggregate $ 78.0 million standalone letter of credit facilities.
The total fees under the letter of credit facilities in 2020, 2019 and 2018 were immaterial.
+Added: OUTFRONT Media Inc.
+Added: Notes to Consolidated Financial Statements (Continued)
Accounts Receivable Securitization Facilities
−Removed: As of December 31, 2019, we have $ 125.0 million revolving accounts receivable securitization facility (the “AR Facility”), which terminates in June 2022, unless further extended, and a 364-day uncommitted $ 90.0 million structured repurchase facility (the “Repurchase Facility” and together with the AR Facility, the “AR Securitization Facilities”), which terminates in June 2020, unless further extended.
−Removed: On July 19, 2019, the Company, certain subsidiaries of the Company and MUFG Bank, Ltd.
−Removed: (“MUFG”) entered into amendments to the agreements governing the AR Securitization Facilities, along with other agreements with MUFG, pursuant to which the Company (i) granted the Purchasers (as defined below) a security interest in the existing and future accounts receivable and certain related assets of the Company’s taxable REIT subsidiaries (“TRSs”) as additional collateral under the AR Facility, (ii) increased the borrowing capacity under the AR Facility from $ 100.0 million to its current capacity of $ 125.0 million , (ii) increased the borrowing capacity under the Repurchase Facility from $ 75.0 million to its current capacity of $ 90.0 million , (iii) extended the term of the AR Facility so that it now terminates on June 30, 2022, unless further extended, and (iv) extended the term of the Repurchase Facility so that it now terminates on June 30, 2020, unless further extended.
−Removed: The amendments to the agreements governing the AR Securitization Facilities do not change how we account for the AR Securitization Facilities as a collateralized financing activity.
−Removed: In connection with the AR Securitization Facilities, Outfront Media LLC and Outfront Media Outernet Inc., each a wholly-owned subsidiary of the Company, and certain of the Company’s TRSs (the “Originators”), will sell and/or contribute their respective existing and future accounts receivable and certain related assets to either Outfront Media Receivables LLC, a special purpose vehicle and wholly-owned subsidiary of the Company relating to the Company’s qualified REIT subsidiary accounts receivable assets (the “QRS SPV”) or Outfront Media Receivables TRS, LLC a special purpose vehicle and wholly-owned subsidiary of the Company relating to the Company’s TRS accounts receivable assets (the “TRS SPV” and together with the QRS SPV, the “SPVs”).
−Removed: The SPVs will transfer undivided interests in their respective accounts receivable assets to certain purchasers from time to time (the “Purchasers”).
+Added: As of December 31, 2020, we have a revolving accounts receivable securitization facility (the “AR Facility”), which terminates in June 2022, unless further extended, and a 364-day uncommitted structured repurchase facility (the “Repurchase Facility” and together with the AR Facility, the “AR Securitization Facilities”), which terminates in June 2021, as described below, unless further extended.
+Added: On June 18, 2020, the Company, certain subsidiaries of the Company and MUFG Bank, Ltd.
+Added: (“MUFG”) entered into amendments to certain of the agreements governing the Repurchase Facility, pursuant to which the Company, among other things, (i) decreased the maximum borrowing capacity under the Repurchase Facility from $ 90.0 million to $ 80.0 million;
+Added: and (ii) extended the term of the Repurchase Facility so that it will terminate on June 29, 2021 , unless further extended.
+Added: In connection with the AR Securitization Facilities, Outfront Media LLC and Outfront Media Outernet Inc., each a wholly-owned subsidiary of the Company, and certain of the Company’s taxable REIT subsidiaries (“TRSs”) (the “Originators”), will sell and/or contribute their respective existing and future accounts receivable and certain related assets to either Outfront Media Receivables LLC, a special purpose vehicle and wholly-owned subsidiary of the Company relating to the Company’s qualified REIT subsidiary accounts receivable assets (the “QRS SPV”) or Outfront Media Receivables TRS, LLC a special purpose vehicle and wholly-owned subsidiary of the Company relating to the Company’s TRS accounts receivable assets (the “TRS SPV” and together with the QRS SPV, the “SPVs”).
+Added: The SPVs may transfer undivided interests in their respective accounts receivable assets to certain purchasers from time to time (the “Purchasers”).
The SPVs are separate legal entities with their own separate creditors who will be entitled to access the SPVs’ assets before the assets become available to the Company.
Accordingly, the SPVs’ assets are not available to pay creditors of the Company or any of its subsidiaries, although collections from the receivables in excess of amounts required to repay the Purchasers and other creditors of the SPVs may be remitted to the Company.
−Removed: Outfront Media
−Removed: OUTFRONT Media Inc.
−Removed: Notes to Consolidated Financial Statements (Continued)
−Removed: LLC will service the accounts receivables on behalf of the SPVs for a fee.
+Added: Outfront Media LLC will service the accounts receivables on behalf of the SPVs for a fee.
The Company has agreed to guarantee the performance of the Originators and Outfront Media LLC, in its capacity as servicer, of their respective obligations under the agreements governing the AR Facility.
4 unchanged sentences
The Originators have granted MUFG a security interest in the Subordinated Notes to secure their obligations under the agreements governing the Repurchase Facility, and the Company has agreed to guarantee the Originators’ obligations under the agreements governing the Repurchase Facility.
−Removed: As of December 31, 2019 , there were $ 105.0 million of outstanding borrowings under the AR Facility at a borrowing rate of approximately 2.7 % , and $ 90.0 million of outstanding borrowings under the Repurchase Facility, at a borrowing of approximately 2.9 % .
−Removed: As of December 31, 2019 , borrowing capacity remaining under the AR Facility was $ 20.0 million , based on approximately $ 304.7 million of accounts receivable used as collateral for the AR Securitization Facilities, and there was no borrowing capacity remaining under the Repurchase Facility, in accordance with the agreements governing the AR Securitization Facilities.
+Added: As of December 31, 2020, there were no outstanding borrowings under the AR Facility and $ 80.0 million of outstanding borrowings under the Repurchase Facility, at a borrowing rate of approximately 1.9 %.
+Added: As of December 31, 2020, there was no borrowing capacity remaining under the AR Facility based on approximately $ 239.8 million of accounts receivable used as collateral for the AR Securitization Facilities and a related voluntary temporary suspension of the AR Facility, and there was no borrowing capacity remaining under the Repurchase Facility, in accordance with the agreements governing the AR Securitization Facilities.
The commitment fee based on the amount of unused commitments under the AR Facility was immaterial in 2020, 2019 and 2018.
+Added: In January 2021, we repaid $ 80.0 million under the Repurchase Facility.
+Added: As of February 25, 2021, there were no outstanding borrowings under the Repurchase Facility.
Senior Unsecured Notes
−Removed: On July 15, 2019 , we used the net proceeds from our June 14, 2019, issuance of $ 650.0 million aggregate principal amount of 5.000 % Senior Unsecured Notes due 2027 (the “2027 Notes”) to, among other things, redeem all of our outstanding 5.250 % Senior Unsecured Notes due 2022 (the “2022 Notes”), pay accrued and unpaid interest on the 2022 Notes, and pay fees and expenses in connection with the 2022 Notes redemption.
−Removed: In the third quarter of 2019, we recorded a Loss on extinguishment of debt of $ 11.0 million relating to the 2022 Notes on the Consolidated Statement of Operations.
−Removed: On November 18, 2019, the Borrowers issued $ 500.0 million aggregate principal amount of 4.625 % Senior Unsecured Notes due 2030 (the “2030 Notes”) in a private placement.
+Added: On May 15, 2020, two of our wholly-owned subsidiaries, Outfront Media Capital LLC (“Finance LLC”) and Outfront Media Capital Corporation (“Finance Corp” and, together with Finance LLC, the “Borrowers”), issued $ 400.0 million aggregate principal amount of 6.250 % Senior Unsecured Notes due 2025 (the “2025 Notes”) in a private placement.
The 2025 Notes are fully and unconditionally guaranteed on a senior unsecured basis by the Company and each of its direct and indirect domestic subsidiaries that guarantee the Senior Credit Facilities.
−Removed: Interest on the 2030 Notes is payable on March 15 and September 15 of each year, commencing on March 15, 2020 .
−Removed: On or after March 15, 2025, the Borrowers may redeem at any time, or from time to time, some or all of the 2030 Notes.
−Removed: Prior to such date, the Borrowers may redeem up to 40 % of the aggregate principal amount of the aggregate principal amount with the proceeds of certain equity offerings, provided that at least 50 % of the aggregate principal amount of the Notes remain outstanding after the redemption.
−Removed: On December 18, 2019 , we used the net proceeds from the issuance of the 2030 Notes to, among other things, redeem all of our outstanding 2025 Notes, pay accrued and unpaid interest on the 2025 Notes, and pay fees and expenses in connection with the 2025 Notes redemption.
−Removed: In the fourth quarter of 2019, we recorded a Loss on extinguishment of debt of $ 17.5 million relating to the 2025 Notes on the Consolidated Statement of Operations.
−Removed: As of December 31, 2019 , a premium of $ 1.7 million on $ 100.0 million aggregate principal amount of the 5.625 % Senior Unsecured Notes, due 2024 , remains unamortized.
−Removed: The premium is being amortized through Interest expense, net , on the Consolidated Statement of Operations.
+Added: Interest on the 2025 Notes is payable on June 15 and December 15 of each year, beginning on December 15, 2020 .
+Added: On or after June 15, 2022, the Borrowers may redeem at any time, or from time to
OUTFRONT Media Inc.
Notes to Consolidated Financial Statements (Continued)
+Added: time, some or all of the 2025 Notes.
+Added: Prior to such date, the Borrowers may redeem up to 40 % of the aggregate principal amount with the net proceeds of certain equity offerings, provided that at least 50 % of the aggregate principal amount of the 2025 Notes remain outstanding after the redemption.
+Added: In May 2020, we used the net proceeds from the 2025 Notes, together with cash on hand, to repay $ 400.0 million of outstanding borrowings under our Revolving Credit Facility and to pay fees and expenses in connection with the offering of the 2025 Notes.
+Added: As of December 31, 2020, a premium of $ 1.3 million on $ 100.0 million aggregate principal amount of the 5.625 % Senior Unsecured Notes due 2024 (the “2024 Notes”), remains unamortized.
+Added: The premium is being amortized through Interest expense, net , on the Consolidated Statement of Operations.
+Added: On January 19, 2021, the Borrowers issued $ 500.0 million aggregate principal amount of 4.250 % Senior Unsecured Notes due 2029 (the “2029 Notes”) in a private placement.
+Added: The 2029 Notes are fully and unconditionally guaranteed on a senior unsecured basis by the Company and each of its direct and indirect domestic subsidiaries that guarantee the Senior Credit Facilities.
+Added: Interest on the 2029 Notes is payable on January 15 and July 15 of each year, beginning on July 15, 2021 .
+Added: On or after January 15, 2024, the Borrowers may redeem at any time, or from time to time, some or all of the 2029 Notes.
+Added: Prior to such date the Borrowers may redeem up to 40 % of the aggregate principal amount with the net proceeds of certain equity offerings, provided that at least 50 % of the aggregate principal amount of the 2029 Notes will remain outstanding after the redemption.
+Added: On February 16, 2021, we used the net proceeds from the issuance of the 2029 Notes, together with cash on hand, to redeem all of our outstanding 2024 Notes and to pay accrued and unpaid interest on the 2024 Notes, if any, to, but excluding, the redemption date, and to pay fees and expenses in connection with the 2029 Notes offering and the 2024 Notes redemption.
+Added: In the first quarter of 2021, we recorded a Loss on extinguishment of debt of $ 6.3 million relating to the 2024 Notes on the Consolidated Statement of Operations.
Debt Covenants
−Removed: The Credit Agreement, the agreements governing the AR Securitization Facilities, and the indentures governing our senior unsecured notes contain customary affirmative and negative covenants, subject to certain exceptions, including but not limited to those that limit the Company’s and our subsidiaries’ abilities to (i) pay dividends on, repurchase or make distributions in respect to the Company’s or its wholly-owned subsidiary, Outfront Media Capital LLC’s (“Finance LLC’s”) capital stock or make other restricted payments other than dividends or distributions necessary for us to maintain our REIT status, subject to certain conditions, and (ii) enter into agreements restricting certain subsidiaries’ ability to pay dividends or make other intercompany or third-party transfers.
+Added: Our credit agreement, dated as of January 31, 2014 (as amended, supplemented or otherwise modified, the “Credit Agreement”), governing the Senior Credit Facilities, the agreements governing the AR Securitization Facilities, and the indentures governing our senior unsecured notes contain customary affirmative and negative covenants, subject to certain exceptions, including but not limited to those that restrict the Company’s and its subsidiaries’ abilities to (i) pay dividends on, repurchase or make distributions in respect to the Company’s or its wholly-owned subsidiary, Outfront Media Capital LLC’s (“Finance LLC’s”) capital stock or make other restricted payments other than dividends or distributions necessary for us to maintain our REIT status, subject to certain conditions and exceptions, (ii) enter into agreements restricting certain subsidiaries’ ability to pay dividends or make other intercompany or third-party transfers, and (iii) incur additional indebtedness.
+Added: One of the exceptions to the restriction on our ability to incur additional indebtedness is satisfaction of a Consolidated Total Leverage Ratio, which is the ratio of our consolidated total debt to our Consolidated EBITDA (as defined in the Credit Agreement) for the trailing four consecutive quarters, of no greater than 6.0 to 1.0.
+Added: As of December 31, 2020, our Consolidated Total Leverage Ratio was 9.9 to 1.0 in accordance with the Credit Agreement.
The terms of the Credit Agreement (and under certain circumstances, the agreements governing the AR Securitization Facilities) require that we maintain a Consolidated Net Secured Leverage Ratio, which is the ratio of (i) our consolidated secured debt (less up to $ 150.0 million of unrestricted cash) to (ii) our Consolidated EBITDA (as defined in the Credit Agreement) for the trailing four consecutive quarters, of no greater than 4.5 to 1.0.
As of December 31, 2020, our Consolidated Net Secured Leverage Ratio was 1.1 to 1.0 in accordance with the Credit Agreement.
−Removed: The Credit Agreement also requires that, in connection with the incurrence of certain indebtedness, we maintain a Consolidated Total Leverage Ratio, which is the ratio of our consolidated total debt to our Consolidated EBITDA for the trailing four consecutive quarters, of no greater than 6.0 to 1.0.
−Removed: As of December 31, 2019 , our Consolidated Total Leverage Ratio was 4.4 to 1.0 in accordance with the Credit Agreement.
As of December 31, 2020, we are in compliance with our debt covenants.
+Added: On April 15, 2020, the Company, along with the Borrowers, and other guarantor subsidiaries party thereto, entered into an amendment (the “Amendment”) to the Credit Agreement.
+Added: The Amendment provides that for the period from April 15, 2020 through September 30, 2021 (i) the Company’s Consolidated Net Secured Leverage Ratio shall be calculated by substituting the Company’s Consolidated EBITDA for each of the quarterly periods ended June 30, 2020 and September 30, 2020, included in any last twelve month compliance testing period, with the Company’s historical Consolidated EBITDA for each of the quarterly periods ended June 30, 2019 and September 30, 2019, respectively;
+Added: and (ii) the Company will not make any Restricted Payments (as defined in the Credit Agreement) without the consent of the applicable lenders under the Credit Agreement, subject to certain exceptions such as payments necessary to maintain the Company’s REIT status, including any payments on any class of the Company’s capital stock that is required to be made prior to the payment of a dividend or distribution on the
+Added: OUTFRONT Media Inc.
+Added: Notes to Consolidated Financial Statements (Continued)
+Added: Company’s common stock and the Company’s existing payment obligations to holders of the Class A equity interests in Outfront Canada (as defined in Note 11.
+Added: Equity to the Consolidated Financial Statements).
Deferred Financing Costs
17 unchanged sentences
The following table presents the changes in the components of accumulated other comprehensive loss.
−Removed: (in millions)
−Removed: Loss on Interest Rate Cash Flow Swaps
+Added: (in millions) Cumulative
+Added: Adjustments Net
+Added: (Loss) Loss on Interest Rate Cash Flow Swaps Accumulated
Comprehensive Loss
1 unchanged sentence
Other comprehensive income (loss) before reclassifications
+Added: ( 14.5 ) 1.9 ( 2.4 ) ( 15.0 )
Amortization of actuarial losses reclassified to net income (a)
2 unchanged sentences
Other comprehensive income (loss) before reclassifications
+Added: 8.2 ( 2.0 ) ( 2.2 ) 4.0
Amortization of actuarial losses reclassified to net income (a)
−Removed: Total other comprehensive income, net of tax
+Added: Total other comprehensive income (loss), net of tax 8.2 ( 1.7 ) ( 2.2 ) 4.3
As of December 31, 2019 ( 4.4 ) ( 8.7 ) ( 4.6 ) ( 17.7 )
Other comprehensive income (loss) before reclassifications
+Added: 3.1 ( 2.8 ) ( 1.0 ) ( 0.7 )
Amortization of actuarial losses reclassified to net income (a)
1 unchanged sentence
As of December 31, 2020 $ ( 1.3 ) $ ( 11.1 ) $ ( 5.6 ) $ ( 18.0 )
+Added: (a) See Note 16.
Retirement Benefits to the Consolidated Financial Statements for additional details of items reclassified from accumulated other comprehensive loss to net income.
−Removed: Net actuarial gain (loss) included in other comprehensive income (loss) is net of a tax benefit of $ 0.6 million in 2019, a tax provision of $ 1.0 million in 2018 and a tax benefit of $ 0.3 million in 2017.
+Added: Net actuarial gain (loss) included in other comprehensive income (loss) is net of a tax benefit of $ 0.9 million in 2020 and $ 0.6 million in 2019 and a tax provision of $ 1.0 million in 2018.
As of December 31, 2020, 450,000,000 shares of our common stock, par value $ 0.01 per share, were authorized;
144,506,964 shares were issued and outstanding;
−Removed: and 50,000,000 shares of our preferred stock, par value $ 0.01 per share, were authorized with no shares issued and outstanding.
−Removed: On June 13, 2017, certain subsidiaries of OUTFRONT Media Inc.
−Removed: acquired the equity interests of certain subsidiaries of All Vision LLC (“All Vision”), which hold substantially all of All Vision’s outdoor advertising assets in Canada, and effectuated an amalgamation of All Vision’s Canadian business with our Canadian business (the “Transaction”) (see Note 14.
−Removed: Acquisitions to the Consolidated Financial Statement s ).
−Removed: In connection with the Transaction, the Company issued 1,953,407 shares of Class A equity interests of a subsidiary of the Company that controls its Canadian business (“Outfront Canada”).
−Removed: The Class A equity interests are entitled to receive priority cash distributions from Outfront Canada at the same time and in the same per share amount as the dividends paid on shares of the Company’s common stock.
−Removed: The Class A equity interests may be redeemed by the holders in exchange for shares of the Company’s common stock on a one-for-one basis (subject to anti-dilution adjustments) or, at the Company’s option, cash equal to the then fair market value of the shares of the Company’s common stock.
−Removed: In connection with the Transaction, the Company has agreed to limitations on its ability to sell or otherwise dispose of the assets acquired from All Vision for a period of five years, unless it pays holders of the Class A equity interests in Outfront Canada an amount intended to approximate their resulting tax liability.
+Added: and 50,000,000 shares of our preferred stock, par value $ 0.01 per share, were authorized with 400,000 shares of our Series A Convertible Perpetual Preferred Stock (the “Series A Preferred Stock”), par value $ 0.01 per share, issued and outstanding.
+Added: On April 20 2020 (the “Closing Date”), the Company issued and sold an aggregate of 400,000 shares of Series A Preferred Stock, par value $ 0.01 per share, at a purchase price of $ 1,000 per share, for an aggregate purchase price of $ 400.0 million (the “Private Placement”) to certain affiliates of Providence Equity Partners LLC (collectively, the “Providence Purchasers”) and ASOF Holdings L.L.P.
+Added: and Ares Capital Corporation (collectively, the “Ares Purchasers” and, together with the Providence Purchasers, the “Purchasers”).
+Added: The Series A Preferred Stock ranks senior to the shares of the Company’s common stock, par value $ 0.01 per share, with respect to dividend and distribution rights.
+Added: Holders of the Series A Preferred Stock are entitled to a cumulative dividend accruing at the initial rate of 7.0 % per year, payable quarterly in arrears.
+Added: The dividend rate will increase by an additional 0.75 % annually following the eighth anniversary of the Closing Date and is subject to increases under certain other circumstances as set forth in the Articles Supplementary, effective as of the Closing Date (the “Articles”).
+Added: Dividends may, at the option of the Company, be paid in cash, in-kind, through the issuance of additional shares of Series A Preferred Stock or a combination of cash and in-kind, until the eighth anniversary of the Closing Date, after which time dividends will be payable solely in cash.
+Added: So long as any shares of Series A Preferred Stock remain outstanding, the Company may not declare a dividend on, or make any distributions relating to, capital stock that ranks junior to, or on a parity basis with, the Series A Preferred Stock, subject to
OUTFRONT Media Inc.
Notes to Consolidated Financial Statements (Continued)
+Added: certain exceptions, including but not limited to (i) any dividend or distribution in cash or capital stock of the Company on or in respect of the capital stock of the Company to the extent that such dividend or distribution is necessary to maintain the Company’s status as a REIT;
+Added: and (ii) any dividend or distribution in cash in respect of our common stock that, together with the dividends or distributions during the 12 -month period immediately preceding such dividend or distribution, is not in excess of 5 % of the aggregate dividends or distributions paid by the Company necessary to maintain its REIT status during such 12 -month period.
+Added: Following the one-year anniversary of the Closing Date, if all or any portion of the dividends or distributions is paid in respect of the shares of our common stock in cash, the shares of Series A Preferred Stock will participate in such dividends or distributions on an as-converted basis up to the amount of their accrued dividend on the Series A Preferred Stock for such quarter, which amounts will reduce the dividends payable on the shares of Series A Preferred Stock dollar-for-dollar for such quarter.
+Added: The Series A Preferred Stock is convertible at the option of any holder at any time into shares of our common stock at an initial conversion price of $ 16.00 per share and an initial conversion rate of 62.50 shares of our common stock per share of Series A Preferred Stock, subject to certain anti-dilution adjustments.
+Added: The issuance of shares of our common stock upon the conversion of Series A Preferred Stock is subject to a cap equal to 28,856,239 shares of our common stock (the “Share Cap”), unless and until the Company obtains stockholder approval to the extent required for the issuance of additional shares.
+Added: Any amounts owed above the Share Cap must be paid in cash.
+Added: Subject to certain conditions, at the Company’s option, (i) after the third anniversary of the Closing Date, all of the Series A Preferred Stock may be converted into shares of our common stock, and (ii) after the seventh anniversary of the Closing Date, all of the Series A Preferred Stock may be redeemed for cash at a redemption price equal to 100 % of the liquidation preference of the Series A Preferred Stock, plus any accrued and unpaid dividends.
+Added: Subject to certain conditions, each holder of the Series A Preferred Stock, after a Change of Control (as defined in the Articles) may (i) require the Company to purchase any or all of their shares of Series A Preferred Stock at a redemption price payable in cash equal to 105 % of the liquidation preference of the Series A Preferred Stock, plus any accrued and unpaid dividends, or (ii) convert any or all of their shares of Series A Preferred Stock into the number of shares of our common stock equal to the liquidation preference (including accrued and unpaid dividends) divided by the then-applicable conversion price.
+Added: In 2020, we paid cash dividends of $ 19.5 million on the Series A Preferred Stock.
+Added: As of December 31, 2020, the maximum number of shares of common stock that could be required to be issued on conversion of the outstanding shares of Series A Preferred Stock was 25.0 million shares.
+Added: In connection with the acquisition of outdoor advertising assets in Canada in June 2017, the Company issued 1,953,407 shares of Class A equity interests of a subsidiary of the Company that controls its Canadian business (“Outfront Canada”).
+Added: The Class A equity interests are entitled to receive priority cash distributions from Outfront Canada at the same time and in the same per share amount as the dividends paid on shares of the Company’s common stock.
+Added: The Class A equity interests may be redeemed by the holders in exchange for shares of the Company’s common stock on a one -for-one basis (subject to anti-dilution adjustments) or, at the Company’s option, cash equal to the then fair market value of the shares of the Company’s common stock.
+Added: The Company is also subject to limitations on its ability to sell or otherwise dispose of the assets acquired in Canada until June 2022, unless it pays holders of the Class A equity interests in Outfront Canada an amount intended to approximate their resulting tax liability, plus a tax gross-up.
During 2020, we made distributions of $ 0.4 million to holders of the Class A equity interests, which are recorded in Dividends on our Consolidated Statements of Equity and Consolidated Statements of Cash Flows.
As of December 31, 2020, 1,056,727 Class A equity interests have been redeemed for shares of the Company’s common stock.
−Removed: In 2019, we issued 8,526 shares of our common stock under the Outfront Media Inc.
−Removed: Amended and Restated Omnibus Stock Incentive Plan, valued at $ 0.2 million , to a consultant for services rendered.
We have a sales agreement in connection with an “at-the-market” equity offering program (the “ATM Program”), under which we may, from time to time, issue and sell shares of our common stock up to an aggregate offering price of $ 300.0 million.
We have no obligation to sell any of our common stock under the sales agreement and may at any time suspend solicitations and offers under the sales agreement.
−Removed: In 2019 , 2,150,000 shares of our common stock were sold under the ATM Program for gross proceeds of $ 52.0 million with commissions of $ 0.8 million , for total net proceeds of $ 51.2 million .
−Removed: As of December 31, 2019 , we had $ 232.5 million of capacity remaining under the ATM Program.
−Removed: On February 25, 2020 , we announced that our board of directors approved a quarterly cash dividend of $ 0.38 per share on our common stock, payable on March 31, 2020 , to stockholders of record at the close of business on March 6, 2020 .
−Removed: We do not disclose the value of unsatisfied performance obligations for contracts with an original expected term of one year or less, which primarily represent the transaction price allocated to the remaining display period for unsatisfied transit franchise contracts.
−Removed: Unsatisfied performance obligations with an original expected term of over one year relate to multi-year marketing and multimedia rights agreements with customers of our Sports Marketing operating segment, the value of which is $ 86.9 million as of December 31, 2019 , are expected to be satisfied over the next 5 years .
−Removed: For all revenue sources, we evaluate whether we should be considered the principal (i.e., report revenues on a gross basis) or an agent (i.e., report revenues on a net basis).
−Removed: Except for an insignificant number of smaller sports marketing contracts, we are considered the principal in our arrangements and report revenues on a gross basis, wherein the amounts billed to customers are recorded as revenues, and amounts paid to municipalities, transit operators, educational institutions and suppliers are recorded as expenses.
−Removed: We are considered the principal because we control the advertising space and multi-media rights before and after the contract term, are primarily responsible to our customers, have discretion in pricing and typically have inventory risk.
−Removed: For space provided to advertisers through the use of an advertising agency whose commission is calculated based on a stated percentage of gross advertising spending, our Revenues are reported net of agency commissions.
+Added: In 2020, no shares of our common stock were sold under the ATM Program.
+Added: As of December 31, 2020, we had approximately $ 232.5 million of capacity remaining under the ATM Program.
+Added: We do not disclose the value of unsatisfied performance obligations for contracts with an original expected term of one year or less, which primarily represent the transaction price allocated to the remaining display period for unsatisfied transit franchise
+Added: OUTFRONT Media Inc.
+Added: Notes to Consolidated Financial Statements (Continued)
The following table summarizes revenues by source:
3 unchanged sentences
Digital displays 215.3 252.7 216.1
+Added: Other 37.1 43.1 38.2
Billboard revenues 978.6 1,189.9 1,112.4
1 unchanged sentence
Digital displays 54.0 112.4 59.6
+Added: Other 23.2 43.5 39.5
Total transit revenues 229.6 526.6 439.0
−Removed: Sports marketing and other
+Added: Sports marketing and other (a)
+Added: 28.1 65.7 54.8
Transit and other revenues 257.7 592.3 493.8
Total revenues $ 1,236.3 $ 1,782.2 $ 1,606.2
−Removed: OUTFRONT Media Inc.
−Removed: Notes to Consolidated Financial Statements (Continued)
+Added: (a) In the third quarter of 2020, we completed the Sports Disposition.
+Added: Description of Business and Basis of Presentation and Note 14.
+Added: Acquisitions and Dispositions :
+Added: Dispositions to the Consolidated Financial Statements.)
Rental income was $ 945.4 million in 2020, $ 1,149.8 million in 2019 and $ 1,076.9 million in 2018, and is recorded in Billboard revenues on the Consolidated Statement of Operations.
3 unchanged sentences
United States:
+Added: Billboard $ 926.5 $ 1,114.9 $ 1,040.8
Transit and other 222.4 513.8 426.0
−Removed: Sports marketing and other
+Added: Sports marketing and other (a)
+Added: 27.6 65.7 54.8
Total United States revenues 1,176.5 1,694.4 1,521.6
+Added: Canada 59.8 87.8 84.6
Total revenues $ 1,236.3 $ 1,782.2 $ 1,606.2
+Added: (a) In the third quarter of 2020, we completed the Sports Disposition.
+Added: Description of Business and Basis of Presentation and Note 14.
+Added: Acquisitions and Dispositions :
+Added: Dispositions to the Consolidated Financial Statements.)
Our revenues are sensitive to fluctuations in advertising expenditures, general economic conditions and other external events beyond our control.
1 unchanged sentence
Variable sales commission costs directly associated with billboard display revenues are considered direct lease acquisition costs in accordance with the lease accounting standard and are capitalized and amortized on a straight-line basis over the related customer lease term (see Note 6.
−Removed: Goodwill and Other Intangible Assets to the Consolidated Financial Statements).
−Removed: Amortization of direct lease acquisition costs is presented within Amortization expense in the accompanying Consolidated Statements of Operations.
−Removed: Variable sales commission costs which are directly associated with transit display and other revenues are included in Selling, general, and administrative expenses on the Consolidated Statement of Operations, and are expensed as incurred since the amortization period of the asset would have been less than one year.
+Added: Lessee to the Consolidated Financial Statements).
+Added: Amortization of direct lease acquisition costs is presented within SG&A in the accompanying Consolidated Statements of Operations.
+Added: OUTFRONT Media Inc.
+Added: Notes to Consolidated Financial Statements (Continued)
+Added: Variable sales commission costs which are directly associated with transit display and other revenues are included in SG&A on the Consolidated Statement of Operations, and are expensed as incurred since the amortization period of the asset would have been less than one year.
Amounts to be collected from customers for revenues recognized in previous periods are included in Receivables, less allowance , on the Consolidated Statement of Financial Position.
2 unchanged sentences
Restructuring Charges
+Added: In order to preserve financial flexibility, increase liquidity and reduce expenses in light of the current uncertainty in the global economy and our business as a result of the COVID-19 pandemic, on May 5, 2020, we announced a workforce reduction in the U.S.
+Added: and notified approximately 70 employees of their termination.
+Added: On June 15, 2020, we announced a workforce reduction in Canada and notified approximately 20 employees of their termination.
+Added: As of December 31, 2020, $ 1.6 million in restructuring reserves remained outstanding and is included in Other current liabilities on the Consolidated Statement of Financial Position.
+Added: In 2020, we recorded restructuring charges of $ 5.8 million, of which $ 3.9 million was recorded in our U.S.
+Added: Media segment, $ 0.9 million was recorded in Other and $ 1.0 million was recorded in Corporate.
+Added: Restructuring charges in 2020 were composed of severance charges associated with the workforce reductions, including $ 0.9 million for stock-based compensation.
In 2019, we recorded restructuring charges of $ 0.3 million associated with the elimination of a corporate management position.
1 unchanged sentence
Media segment for severance charges associated with the reorganization of various departments, $ 0.8 million was recorded in Other for severance charges associated with the reorganization of our Sports Marketing operating segment management team and $ 0.4 million was recorded in Corporate for severance charges associated with the elimination of a corporate management position.
−Removed: In 2017, we recorded restructuring charges of $ 6.4 million , of which $ 4.1 million was recorded in Other for severance charges primarily associated with the Transaction and $ 2.3 million was recorded in our U.S.
−Removed: Media segment for severance charges associated with the reorganization of our sales management and administrative functions.
−Removed: As of December 31, 2019 , $ 0.4 million in restructuring reserves remained outstanding and is included in Other current liabilities on the Consolidated Statement of Financial Position.
−Removed: OUTFRONT Media Inc.
−Removed: Notes to Consolidated Financial Statements (Continued)
−Removed: In connection with the Transaction, in 2017, the Company paid approximately $ 94.4 million for the assets, comprised of $ 50.0 million in cash and $ 44.4 million , or 1,953,407 shares, of Class A equity interests of Outfront Canada.
−Removed: The issued Class A equity interests of Outfront Canada are redeemable non-controlling interests and are included in Non-controlling interests on our Consolidated Statement of Financial Position based on actual foreign currency exchange rates on the closing date of the Transaction compared to the negotiated foreign currency exchange rate used in the valuation described above.
−Removed: The allocation of the purchase price of approximately $ 94.4 million is based on management’s estimate of the fair value of the assets acquired and liabilities assumed on the closing date of the Transaction, which was $ 68.0 million of identified intangible assets, $ 34.3 million of goodwill, $ 17.0 million of deferred tax liabilities and $ 9.1 million of other assets and liabilities (primarily property and equipment).
−Removed: We completed several acquisitions for a total purchase price of approximately $ 69.7 million in 2019 , $ 7.0 million in 2018 and $ 113.8 million in 2017 (including the Transaction).
+Added: Acquisitions and Dispositions
+Added: We completed several acquisitions for a total purchase price of approximately $ 18.1 million in 2020, $ 69.7 million in 2019 and $ 7.0 million in 2018.
In the second quarter of 2018, we entered into an agreement to acquire 14 digital and seven static billboard displays in California for a total estimated purchase price of $ 35.4 million.
−Removed: As of December 31, 2019 , we have completed this acquisition except with respect to four digital displays, which we expect to acquire in 2020 for an estimated purchase price of $ 9.2 million , subject to customary closing conditions and the timing of site development.
+Added: In the second quarter of 2019, we completed this acquisition except with respect to four digital displays, which we expect to acquire in 2022 for an estimated purchase price of $ 9.2 million, subject to customary closing conditions and the timing of site development.
In the first quarter of 2019, we entered into an agreement to acquire eight digital billboard displays in Atlanta, Georgia, for an aggregate purchase price of $ 24.0 million.
−Removed: In connection with the execution of the agreement and a subsequent amendment, we paid a deposit of $ 5.0 million to an escrow agent, which is included in Other assets on our Consolidated Statement of Financial Position, and in the third quarter of 2019, we paid a deposit of $ 14.0 million to an escrow account, which is also included in Other assets on our Consolidated Statement of Financial Position.
+Added: During 2019, we paid deposits totaling $ 19.0 million into an escrow account related to this transaction, which were included in Other assets on our Consolidated Statement of Financial Position as of December 31, 2019.
We completed this transaction in the first quarter of 2020.
−Removed: On July 1, 2017, in exchange for static billboards in four non-metropolitan market clusters, we acquired digital billboards in the Boston, Massachusetts, DMA and $ 3.2 million in cash, which resulted in a pre-tax gain of $ 14.1 million .
+Added: In the third quarter of 2020, we completed the Sports Disposition and received approximately $ 34.6 million in cash, subject to closing and post-closing adjustments.
+Added: We recorded a gain of $ 7.2 million related to the Sports Disposition.
+Added: OUTFRONT Media Inc.
+Added: Notes to Consolidated Financial Statements (Continued)
Stock-Based Compensation
−Removed: Effective as of June 10, 2019, we amended the OUTFRONT Media Inc.
−Removed: Amended and Restated Omnibus Stock Incentive Plan (the “Stock Plan”) to, among other things, increase the number of shares of our common stock reserved for issuance under our prior plan by 5,100,000 shares, so that the aggregate number of shares reserved for issuance under the Stock Plan is 13,100,000 shares of our common stock.
+Added: Under the OUTFRONT Media Inc.
+Added: Amended and Restated Omnibus Stock Incentive Plan (the “Stock Plan”), we have 13,100,000 shares of our common stock reserved for the issuance of equity-based awards.
Under the Stock Plan, the board of directors is authorized to grant awards of options to purchase shares of our common stock, stock appreciation rights, restricted and unrestricted stock, restricted share units (“RSUs”), dividend equivalents, performance awards, including performance-based restricted share units (“PRSUs”), and other equity-related awards and cash payments to all of our employees and non-employee directors and employees of our subsidiaries.
5 unchanged sentences
Compensation expense is recorded based on the probable outcome of the performance condition.
−Removed: On an annual basis, our board of directors will review actual performance and certify the degree to which performance goals applicable to the award have
−Removed: OUTFRONT Media Inc.
−Removed: Notes to Consolidated Financial Statements (Continued)
+Added: On an annual basis, our board of directors will review actual performance and certify the degree to which performance goals applicable to the award have been met.
Forfeitures of RSUs are recorded as incurred.
3 unchanged sentences
(in millions) 2020 2019 2018
−Removed: RSUs and PRSUs
−Removed: Stock options
−Removed: Stock-based compensation expense, before income taxes
+Added: Stock-based compensation expense (RSUs and PRSUs), before income taxes $ 23.8 $ 22.3 $ 20.2
+Added: Tax benefit ( 1.2 ) ( 1.5 ) ( 1.3 )
Stock-based compensation expense, net of tax $ 22.6 $ 20.8 $ 18.9
2 unchanged sentences
The following table summarizes the 2020 activity of the RSUs and PRSUs issued to our employees.
−Removed: Weighted Average Per Share Grant Date Fair Market Value
+Added: Activity Weighted Average Per Share Grant Date Fair Market Value
Non-vested as of December 31, 2019 2,024,768 $ 22.09
+Added: RSUs 937,357 27.03
+Added: PRSUs 323,771 29.60
+Added: RSUs ( 742,987 ) 23.21
+Added: PRSUs ( 304,852 ) 22.51
+Added: RSUs ( 28,040 ) 25.42
+Added: PRSUs ( 1,958 ) 30.63
Non-vested as of December 31, 2020 2,208,059 24.80
+Added: OUTFRONT Media Inc.
+Added: Notes to Consolidated Financial Statements (Continued)
The total fair value of RSUs and PRSUs that vested was $ 29.0 million during 2020, $ 18.3 million during 2019 and $ 19.2 million during 2018.
2 unchanged sentences
Forfeitures of stock options are recorded as incurred.
−Removed: OUTFRONT Media Inc.
−Removed: Notes to Consolidated Financial Statements (Continued)
The following table summarizes the activity of stock options issued to our employees.
−Removed: Weighted Average Exercise Price
+Added: Activity Weighted Average Exercise Price
Outstanding as of December 31, 2019 126,528 $ 24.57
+Added: Exercised ( 23,115 ) 16.43
Outstanding as of December 31, 2020 103,413 26.39
Exercisable as of December 31, 2020 103,413 26.39
−Removed: The following table summarizes other information relating to stock option exercises.
−Removed: Year Ended December 31,
−Removed: (in millions)
−Removed: Tax benefit of stock option exercises
−Removed: Intrinsic value of stock option exercises
+Added: The intrinsic value of stock option exercises were $ 0.3 million in 2020, $ 0.1 million in 2019 and $ 0.4 million in 2018.
+Added: The tax benefit of stock option exercises was immaterial in 2020, 2019 and 2018.
The following table summarizes information concerning outstanding and exercisable stock options to purchase our common stock under the Stock Plan as of December 31, 2020.
−Removed: Exercise Price
−Removed: Stock options outstanding as of December 31, 2019 , have a weighted average remaining contractual life of 1.46 years and the total intrinsic value for “in-the-money” options, based on the closing stock price of our common stock of $ 26.82 , was $ 0.3 million .
−Removed: Stock options exercisable as of December 31, 2019 , have a weighted average remaining contractual life of 1.46 years and the total intrinsic value for “in-the-money” exercisable options was $ 0.3 million .
+Added: Outstanding Exercisable
+Added: Exercise Price Number
+Added: Options Remaining
+Added: Life (Years) Weighted
+Added: Price Number of
+Added: Options Weighted
+Added: $ 25 to 29.99
+Added: 103,413 0.72 26.39 103,413 26.39
+Added: As of December 31, 2020, all outstanding and exercisable stock options have a weighted average remaining contractual life of 0.72 years and were out-of-the-money based on the closing stock price of our common stock of $ 19.56 .
Retirement Benefits
6 unchanged sentences
Employees who are no longer accruing pensionable service under the Plan will be entitled to enhanced Defined Contribution Plan benefits.
−Removed: As of April 1, 2020, the Plan will be closed to most new employees.
−Removed: In addition, effective April 1, 2020, the Plan will be frozen to any future benefit accruals for most employees.
+Added: Effective April 1, 2020, the Plan has been closed to most new employees.
+Added: In addition, the Plan is frozen to any future benefit accruals for most employees.
However, certain members of the Plan will continue in pensionable service for a yet to be determined period.
6 unchanged sentences
is funded in accordance with requirements of the Employee Retirement Income Security Act of 1974, as amended.
+Added: We use a December 31 measurement date for all pension plans.
OUTFRONT Media Inc.
Notes to Consolidated Financial Statements (Continued)
−Removed: We use a December 31 measurement date for all pension plans.
The following table sets forth the change in benefit obligation for our pension plans.
2 unchanged sentences
Benefit obligation, beginning of year $ 62.1 $ 49.9 $ 57.8
+Added: Service cost 0.8 1.7 1.8
Interest cost 1.8 2.1 2.0
37 unchanged sentences
(in millions) 2020 2019 2018
+Added: Service cost $ 0.8 $ 1.7 $ 1.8
Interest cost 1.8 2.1 2.0
1 unchanged sentence
Amortization of actuarial losses (a)
−Removed: Amortization of transitional obligation
Settlement cost — — 0.1
Net periodic pension cost $ 0.3 $ 1.8 $ 2.0
−Removed: (in millions)
−Removed: Year Ended December 31, 2019
−Removed: Actuarial gains
+Added: (in millions) Year Ended December 31, 2020
+Added: Actuarial loss $ ( 3.5 )
Amortization of actuarial losses (a)
2 unchanged sentences
Recognized in other comprehensive income, net of tax $ ( 2.4 )
−Removed: Reflects amounts reclassified from accumulated other comprehensive income (loss) to net income.
+Added: (a) Reflects amounts reclassified from accumulated other comprehensive income (loss) to net income.
Estimated net actuarial losses related to the defined benefit pension plans of approximately $ 0.6 million, will be amortized from accumulated other comprehensive loss into net periodic pension costs in 2021.
20 unchanged sentences
As of December 31, 2020
−Removed: (in millions)
+Added: (in millions) Level 1 Level 2 Level 3 Total
Fixed income securities:
Corporate bonds (a)
+Added: $ 0.7 $ — $ — $ 0.7
Equity securities :
+Added: equity 0.9 — — 0.9
International equity 0.4 — — 0.4
2 unchanged sentences
Common collective funds measured at net asset value 58.4
+Added: Total assets $ 63.9
As of December 31, 2019
−Removed: (in millions)
+Added: (in millions) Level 1 Level 2 Level 3 Total
Fixed income securities:
Corporate bonds (a)
+Added: $ 0.8 $ — $ — $ 0.8
Equity securities :
+Added: equity 0.8 — — 0.8
International equity 0.3 — — 0.3
2 unchanged sentences
Common collective funds measured at net asset value 51.7
−Removed: Securities of diverse industries, substantially all investment grade.
+Added: Total assets $ 57.3
+Added: (a) Securities of diverse industries, substantially all investment grade.
Significant changes in Level 3 plan assets are as follows:
3 unchanged sentences
Beginning of year $ 3.7 $ 3.6
+Added: Payments ( 0.4 ) ( 0.4 )
Actuarial loss — 0.2
1 unchanged sentence
Cumulative translation adjustments 0.1 0.2
+Added: End of year $ 3.5 $ 3.7
OUTFRONT Media Inc.
10 unchanged sentences
Estimated future benefit payments for pension plans
+Added: 2.4 2.4 2.5 2.6 2.7 15.7
We expect to contribute $ 1.4 million to our pension plans in 2021.
9 unchanged sentences
As such, we have provided for their federal, state and foreign income taxes.
−Removed: On December 22, 2017, the President of the United States signed into law the Tax Cuts and Jobs Act (the “Tax Act”).
−Removed: The Tax Act amends the Code to reduce tax rates and modify policies, credits and deductions.
−Removed: The Tax Act’s most significant change was the reduction of the federal tax rate from a maximum of 35 % to a flat rate of 21 % .
Cash paid for income taxes was $ 3.4 million in 2020, $ 10.5 million in 2019 and $ 8.4 million in 2018.
−Removed: OUTFRONT Media Inc.
−Removed: Notes to Consolidated Financial Statements (Continued)
−Removed: and foreign components of Income before provision for income taxes and equity in earnings of investee companies were as follows:
+Added: and foreign components of Income (loss) before provision for income taxes and equity in earnings of investee companies were as follows:
Year Ended December 31,
1 unchanged sentence
United States $ ( 52.8 ) $ 144.3 $ 157.3
−Removed: Income before provision for income taxes and equity in earnings of investee companies
−Removed: The following table reconciles Income before provision for income taxes and equity in earnings of investee companies to REIT taxable income.
+Added: Foreign ( 5.7 ) 1.5 ( 48.6 )
+Added: Income (loss) before provision for income taxes and equity in earnings of investee companies $ ( 58.5 ) $ 145.8 $ 108.7
+Added: OUTFRONT Media Inc.
+Added: Notes to Consolidated Financial Statements (Continued)
+Added: The following table reconciles Income (loss) before provision for income taxes and equity in earnings of investee companies to REIT taxable income.
Year Ended December 31,
(in millions) 2020 2019 2018
−Removed: Income before provision for income taxes and equity in earnings of investee companies
+Added: Income (loss) before provision for income taxes and equity in earnings of investee companies $ ( 58.5 ) $ 145.8 $ 108.7
Net (income) loss of TRSs 10.6 ( 16.4 ) 38.4
−Removed: Income from REIT operations
+Added: Income (loss) from REIT operations ( 47.9 ) 129.4 147.1
Book depreciation in excess of tax depreciation 24.8 21.5 24.4
6 unchanged sentences
Book/tax differences - leases 9.9 6.2 1.5
+Added: Book/tax differences - provision for doubtful accounts 14.6 1.3 ( 1.1 )
Book/tax differences - other 7.8 8.1 3.2
REIT taxable income (estimated)
−Removed: In 2017, the tax dividend from foreign subsidiary consists of a $ 12.6 million one-time deemed repatriation of foreign unremitted earnings under the Tax Act, net of a $ 7.0 million deduction for dividends received.
+Added: $ 71.1 $ 171.3 $ 177.7
+Added: (a) In 2020, the tax dividend from foreign subsidiary primarily consists of a deemed repatriation of foreign earnings resulting from a restructuring of our foreign holding companies.
The components of the Provision for income taxes are as follows:
1 unchanged sentence
(in millions) 2020 2019 2018
+Added: Federal $ ( 1.0 ) $ ( 5.3 ) $ ( 2.4 )
State and local ( 1.3 ) ( 4.0 ) ( 2.3 )
+Added: Foreign ( 1.6 ) ( 1.4 ) ( 0.6 )
+Added: ( 3.9 ) ( 10.7 ) ( 5.3 )
Deferred tax benefit (liability):
+Added: Federal ( 0.1 ) 0.3 ( 1.0 )
State and local — 0.2 ( 0.4 )
+Added: Foreign 2.9 ( 0.7 ) 1.8
+Added: 2.8 ( 0.2 ) 0.4
Provision for income taxes $ ( 1.1 ) $ ( 10.9 ) $ ( 4.9 )
3 unchanged sentences
The difference between income taxes expected at the U.S.
−Removed: federal statutory income tax rate of 21 % in 2019 and 2018 and 35 % in 2017, and the Provision for income taxes is summarized as follows:
+Added: federal statutory income tax rate of 21 % and the Provision for income taxes is summarized as follows:
Year Ended December 31,
(in millions) 2020 2019 2018
−Removed: Provision for income taxes on income at U.S.
+Added: Benefit (provision) for income taxes on income at U.S.
statutory rate $ 12.3 $ ( 31.6 ) $ ( 22.8 )
3 unchanged sentences
Resolution of prior year tax — ( 3.0 ) —
−Removed: Effect of the Tax Act on net deferred tax assets (a)
Gain on dispositions — ( 0.3 ) ( 0.5 )
+Added: Other, net ( 1.2 ) 0.3 ( 0.9 )
Provision for income taxes $ ( 1.1 ) $ ( 10.9 ) $ ( 4.9 )
−Removed: Impact on our net deferred tax assets resulting from the Tax Act’s reduction of corporate income tax rates from 35 % to 21 % for tax years beginning after December 31, 2017.
The following table is a summary of the components of deferred income tax assets and liabilities.
10 unchanged sentences
Property, equipment and intangible assets ( 18.0 ) ( 18.3 )
+Added: Other ( 0.3 ) —
Total deferred income tax liabilities ( 18.3 ) ( 18.3 )
9 unchanged sentences
These charges were not material for any of the periods presented.
−Removed: OUTFRONT Media Inc.
−Removed: Notes to Consolidated Financial Statements (Continued)
We are subject to taxation in the U.S.
1 unchanged sentence
Tax years 2017 to present are open for examination by the tax authorities.
−Removed: New York State has concluded an audit of our 2014 and 2015 tax years without proposing any adjustments.
−Removed: In the second quarter of 2019, we had recorded a provision for uncertain tax positions of $ 4.5 million to correct an error related to prior open tax years.
−Removed: In the third quarter of 2019, pursuant to an audit for the 2016 tax year, the Internal Revenue Service has issued a report of Income Tax Examination Changes, increasing our tax liability by $ 2.2 million , which represents a settlement of the $ 4.5 million provision for uncertain tax positions recorded in the second quarter of 2019.
+Added: We are currently under examination by New York State for the 2016 through 2018 tax years.
+Added: OUTFRONT Media Inc.
+Added: Notes to Consolidated Financial Statements (Continued)
Earnings Per Share (“EPS”)
1 unchanged sentence
(in millions) 2020 2019 2018
−Removed: Net income available for common stockholders
−Removed: Distributions to holders of Class A equity interests of a subsidiary (b)
−Removed: Net income available for common stockholders, basic and diluted
+Added: Net income (loss) available for common stockholders $ ( 61.0 ) $ 140.1 $ 107.9
+Added: Distributions to holders of Series A Preferred Stock 19.5 — —
+Added: Distributions to holders of Class A equity interests of a subsidiary 0.4 1.9 2.7
+Added: Net income (loss) available for common stockholders, basic and diluted $ ( 80.9 ) $ 138.2 $ 105.2
Weighted average shares for basic EPS 144.3 142.5 139.3
Dilutive potential shares from grants of RSUs, PRSUs and stock options (a)
−Removed: Weighted average shares for diluted EPS (a)(b)
−Removed: The potential impact of an aggregate 0.1 million granted RSUs, PRSUs and stock options for 2019 , 0.4 million granted RSUs, PRSUs and stock options for 2018 and 0.1 million granted RSUs, PRSUs and stock options for 2017 was antidilutive.
−Removed: On June 13, 2017, 1,953,407 shares of Class A equity interests of Outfront Canada were issued, which may be redeemed by the holders in exchange for shares of the Company’s common stock on a one-for-one basis (subject to anti-dilution adjustments), at our option, after a certain time period.
+Added: Weighted average shares for diluted EPS (a)(b)(c)
+Added: 144.3 143.2 139.6
+Added: (a) The potential impact of an aggregate 1.1 million granted RSUs, PRSUs and stock options for 2020, 0.1 million granted RSUs, PRSUs and stock options for 2019 and 0.4 million granted RSUs, PRSUs and stock options for 2018 was antidilutive.
+Added: (b) In 2020, the potential impact of 17.5 million shares of our common stock issuable upon conversion of our Series A Preferred Stock was antidilutive.
+Added: (c) The potential impact of 1.0 million shares of Class A equity interests of Outfront Canada in 2020, 1.4 million shares of Class A equity interests of Outfront Canada in 2019 and 1.9 million shares of Class A equity interests of Outfront Canada in 2018 was antidilutive.
(See Note 11.
−Removed: Equity to the Consolidated Financial Statements.) The potential impact of 1.4 million shares of Class A equity interests of Outfront Canada was antidilutive for 2019 , 1.9 million shares of Class A equity interests of Outfront Canada was antidilutive for 2018 and 1.1 million shares of Class A equity interests of Outfront Canada was antidilutive for 2017 .
+Added: Equity to the Consolidated Financial Statements.)
Commitments and Contingencies
5 unchanged sentences
Under most of these franchise agreements, the franchisor is entitled to receive the greater of a percentage of the relevant revenues, net of agency fees, or a specified guaranteed minimum annual payment.
−Removed: We also have marketing and multimedia rights agreements with colleges, universities and other educational institutions, which entitle us to operate on-campus advertising displays, as well as manage marketing opportunities, media rights and experiential entertainment at sporting events.
−Removed: Under most of these agreements, the school is entitled to receive the greater of a percentage of the relevant revenue, net of agency commissions, or a specified guaranteed minimum annual payment.
−Removed: OUTFRONT Media Inc.
−Removed: Notes to Consolidated Financial Statements (Continued)
As of December 31, 2020, guaranteed minimum annual payments are as follows:
−Removed: (in millions)
+Added: (in millions) Guaranteed
2026 and thereafter 389.5
3 unchanged sentences
Incremental revenues that exceed an annual base revenue amount will be retained by us for the cost of deploying advertising and communications displays throughout the transit system.
−Removed: As presented in the table below, MTA equipment deployment costs are being recorded as Prepaid MTA equipment deployment costs and Intangible assets on our Consolidated Statement of Financial Position, and as these costs are recouped from incremental revenues that the MTA would otherwise be entitled to receive, Prepaid MTA equipment deployment costs will be reduced.
−Removed: If incremental revenues generated over the term of the agreement are not sufficient to cover all or a portion of the equipment deployment costs, the costs will not be recouped, which could have an adverse effect on our business, financial condition and results of operation.
−Removed: As of December 31, 2019 , 4,577 digital displays had been installed, of which 837 installations occurred in the fourth quarter of 2019, for a total of 3,348 installations in 2019.
−Removed: For the full year of 2020, we expect our MTA equipment deployment costs to be approximately $ 175.0 million .
−Removed: (in millions)
−Removed: Beginning Balance
−Removed: Deployment Costs Incurred
−Removed: Ending Balance
+Added: As presented in the table below, recoupable MTA equipment deployment costs are recorded as Prepaid MTA equipment deployment costs and Intangible assets on our
+Added: OUTFRONT Media Inc.
+Added: Notes to Consolidated Financial Statements (Continued)
+Added: Consolidated Statement of Financial Position, and as these costs are recouped from incremental revenues that the MTA would otherwise be entitled to receive, Prepaid MTA equipment deployment costs will be reduced.
+Added: If incremental revenues generated over the term of the agreement are not sufficient to cover all or a portion of the equipment deployment costs, the costs will not be recouped, which could have an adverse effect on our business, financial condition and results of operations.
+Added: We did not recoup any equipment deployment costs in 2020 and it is unlikely we will recoup equipment deployment costs in 2021.
+Added: In June 2020, we entered into an amendment to the MTA agreement, pursuant to which (i) for up to $ 143.0 million of MTA equipment deployment costs to be incurred under the MTA agreement after June 2020, the MTA and the Company will directly pay 70 % and 30 % of the costs, respectively, instead of the costs being recoupable from incremental revenues generated under the agreement, and (ii) any guaranteed minimum annual payment amounts that would have been paid for the period from April 1, 2020 through December 31, 2020 (less any revenue share amounts actually paid during this period using an increased revenue share percentage of 65 %) will instead be added in equal increments to the guaranteed minimum annual payment amounts owed for the period from January 1, 2022, through December 31, 2026.
+Added: Our payment obligations with respect to guaranteed minimum annual payment amounts owed to the MTA resumed on January 1, 2021, in accordance with the terms of the MTA agreement, as amended.
+Added: We have engaged, and will continue to engage, in constructive conversations with the MTA regarding possible modifications to the overall scope and term under the MTA agreement.
+Added: In connection with the amendment to the MTA Agreement and in coordination with the MTA, after temporarily suspending our deployment of advertising and communications displays throughout the transit system in March 2020 as a result of the impact of the COVID-19 pandemic, we recommenced deployment in the third quarter of 2020.
+Added: In addition, in the first quarter of 2020, we identified the COVID-19 pandemic as a trigger for impairment review of our Prepaid MTA equipment deployment costs and related intangible assets, and after performing an analysis, no impairment was identified.
+Added: In the second, third and fourth quarters of 2020, we updated our projections and did not identify a triggering event for an impairment review of our Prepaid MTA equipment deployment costs .
+Added: Long-Lived Assets :
+Added: MTA Agreement to the Consolidated Financial Statements.) As of December 31, 2020, 7,380 digital displays had been installed, of which 1,203 installations occurred in the fourth quarter of 2020, for a total of 2,803 installations in 2020.
+Added: (in millions) Beginning Balance Deployment Costs Incurred Recoupment/MTA Funding Amortization Ending Balance
Year Ended December 31, 2020:
Prepaid MTA equipment deployment costs $ 171.5 $ 33.1 $ — $ — $ 204.6
+Added: Other current assets — 44.4 ( 16.4 ) — 28.0
Intangible assets (franchise agreements) 38.3 26.0 — ( 5.9 ) 58.4
+Added: Total $ 209.8 $ 103.5 $ ( 16.4 ) $ ( 5.9 ) $ 291.0
Year Ended December 31, 2019:
1 unchanged sentence
Intangible assets (franchise agreements) 14.8 26.6 — ( 3.1 ) 38.3
+Added: Total $ 94.3 $ 150.8 $ ( 32.2 ) $ ( 3.1 ) $ 209.8
Letters of Credit
1 unchanged sentence
As of December 31, 2020, the outstanding letters of credit were approximately $ 73.3 million and outstanding surety bonds were approximately $ 167.5 million, and were not recorded on the Consolidated Statements of Financial Position.
−Removed: OUTFRONT Media Inc.
−Removed: Notes to Consolidated Financial Statements (Continued)
Legal Matters
2 unchanged sentences
Although it is not possible to predict with certainty the eventual outcome of any litigation, in our opinion, none of our current litigation is expected to have a material adverse effect on our results of operations, financial position or cash flows.
+Added: OUTFRONT Media Inc.
+Added: Notes to Consolidated Financial Statements (Continued)
Segment Information
−Removed: We manage our operations through three operating segments—(1) U.S.
+Added: We currently manage our operations through two operating segments—U.S.
Billboard and Transit, which is included in our U.S.
−Removed: Media reportable segment, (2) International and (3) Sports Marketing.
−Removed: International and Sports Marketing do not meet the criteria to be a reportable segment and accordingly, are both included in Other .
+Added: Media reportable segment, and International.
+Added: International does not meet the criteria to be a reportable segment and accordingly, is included in Other .
The following tables set forth our financial performance by segment.
+Added: In the third quarter of 2020, we completed the Sports Disposition (see Note 14.
+Added: Acquisitions and Dispositions :
+Added: Dispositions to the Consolidated Financial Statements).
+Added: Historical operating results for our Sports Marketing operating segment through June 30, 2020, are included in Other .
Year Ended December 31,
(in millions) 2020 2019 2018
+Added: Media $ 1,148.9 $ 1,628.7 $ 1,466.8
+Added: Other 87.4 153.5 139.4
Total revenues $ 1,236.3 $ 1,782.2 $ 1,606.2
2 unchanged sentences
(in millions) 2020 2019 2018
−Removed: Net income before allocation to non-controlling interests
+Added: Net income (loss) before allocation to non-controlling interests $ ( 60.2 ) $ 140.6 $ 107.9
Provision for income taxes 1.1 10.9 4.9
7 unchanged sentences
Impairment charge — — 42.9
−Removed: Depreciation and amortization
+Added: Depreciation and amortization (a)
+Added: 145.8 146.3 141.8
Stock-based compensation 22.9 22.3 20.2
−Removed: Total Adjusted OIBDA
+Added: Total Adjusted OIBDA (a)
+Added: $ 233.3 $ 474.2 $ 436.3
Adjusted OIBDA:
−Removed: Total Adjusted OIBDA
+Added: $ 268.9 $ 501.6 $ 460.5
+Added: 0.4 18.6 13.8
+Added: Corporate ( 36.0 ) ( 46.0 ) ( 38.0 )
+Added: Total Adjusted OIBDA (a)
+Added: $ 233.3 $ 474.2 $ 436.3
+Added: (a) Consistent with the current year’s presentation, we have reclassified amortization of direct lease acquisition costs of $ 48.2 million in 2019, of which $ 44.7 million was recorded in our U.S.
+Added: Media segment and $ 3.5 million was recorded in Othe r, and $ 43.2 million in 2018, of which $ 39.7 million was recorded in our U.S.
+Added: Media segment and $ 3.5 million was recorded in Other , from Amortization to SG&A expenses, resulting in a corresponding decrease in Adjusted OIBDA.
OUTFRONT Media Inc.
3 unchanged sentences
Operating income (loss):
+Added: Media $ 132.8 $ 376.3 $ 342.8
+Added: Other ( 0.4 ) 1.4 ( 49.4 )
+Added: Corporate ( 59.9 ) ( 68.6 ) ( 58.6 )
Total operating income $ 72.5 $ 309.1 $ 234.8
Net (gain) loss on dispositions:
+Added: Media $ ( 1.4 ) $ ( 3.9 ) $ ( 5.3 )
+Added: Other ( 12.3 ) 0.1 ( 0.2 )
Total gain on dispositions $ ( 13.7 ) $ ( 3.8 ) $ ( 5.5 )
Depreciation and amortization:
−Removed: Total depreciation and amortization
+Added: $ 133.6 $ 129.2 $ 122.1
+Added: 12.2 17.1 19.7
+Added: Total depreciation and amortization (a)
+Added: $ 145.8 $ 146.3 $ 141.8
Capital expenditures:
+Added: Media $ 50.8 $ 86.7 $ 73.0
+Added: Other 2.7 3.2 9.3
Total capital expenditures $ 53.5 $ 89.9 $ 82.3
+Added: (a) Consistent with the current year’s presentation, we have reclassified amortization of direct lease acquisition costs of $ 48.2 million in 2019, of which $ 44.7 million was recorded in our U.S.
+Added: Media segment and $ 3.5 million was recorded in Othe r, and $ 43.2 million in 2018, of which $ 39.7 million was recorded in our U.S.
+Added: Media segment and $ 3.5 million was recorded in Other , from Amortization to SG&A expenses.
As of December 31,
(in millions) 2020 2019 2018
+Added: Media $ 4,977.2 $ 5,077.1 $ 3,610.0
+Added: Other 249.5 284.0 202.5
+Added: Corporate 670.2 21.2 16.2
+Added: Total assets $ 5,896.9 $ 5,382.3 $ 3,828.7
Year Ended December 31,
2 unchanged sentences
United States $ 1,176.5 $ 1,694.4 $ 1,521.6
+Added: Canada 59.8 87.8 84.6
Total revenues $ 1,236.3 $ 1,782.2 $ 1,606.2
−Removed: Revenues classifications are based on the geography of the advertising.
+Added: (a) Revenues classifications are based on the geography of the advertising.
+Added: OUTFRONT Media Inc.
+Added: Notes to Consolidated Financial Statements (Continued)
As of December 31,
2 unchanged sentences
United States $ 4,710.3 $ 4,722.1 3,255.0
+Added: Canada 196.1 203.0 122.5
Total long-lived assets $ 4,906.4 $ 4,925.1 $ 3,377.5
−Removed: Reflects total assets less current assets, investments and non-current deferred tax assets.
−Removed: OUTFRONT Media Inc.
−Removed: Notes to Consolidated Financial Statements (Continued)
−Removed: Condensed Consolidating Financial Information
−Removed: We and our material existing and future direct and indirect 100 % owned domestic subsidiaries (except Finance LLC and Outfront Media Capital Corporation, the borrowers under the Term Loan and the Revolving Credit Facility) guarantee the obligations under the Term Loan and the Revolving Credit Facility.
−Removed: 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 8.
−Removed: Debt to the Consolidated Financial Statements).
−Removed: 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:
−Removed: (i) OUTFRONT Media Inc.
−Removed: (the “Parent Company”);
−Removed: (ii) Finance LLC (the “Subsidiary Issuer”);
−Removed: (iii) the guarantor subsidiaries;
−Removed: (iv) the non-guarantor subsidiaries, including the SPVs;
−Removed: (v) elimination entries necessary to consolidate the Parent Company and the Subsidiary Issuer, the guarantor subsidiaries and non-guarantor subsidiaries;
−Removed: and (vi) the Parent Company on a consolidated basis.
−Removed: Outfront Media Capital Corporation is a co-issuer finance subsidiary with no assets or liabilities, and therefore has not been included in the tables below.
−Removed: As of December 31, 2019
−Removed: (in millions)
−Removed: Parent Company
−Removed: Subsidiary Issuer
−Removed: Guarantor Subsidiaries
−Removed: Non-Guarantor Subsidiaries
−Removed: Current assets:
−Removed: Cash and cash equivalents
−Removed: Receivables, less allowances
−Removed: Other current assets
−Removed: Total current assets
−Removed: Property and equipment, net
−Removed: Intangible assets
−Removed: Operating lease assets
−Removed: Investment in subsidiaries
−Removed: Prepaid MTA equipment deployment costs
−Removed: Total current liabilities
−Removed: Long-term debt, net
−Removed: Deferred income tax liabilities, net
−Removed: Asset retirement obligation
−Removed: Operating lease liabilities
−Removed: Deficit in excess of investment of subsidiaries
−Removed: Other liabilities
−Removed: Total liabilities
−Removed: Total stockholders’ equity
−Removed: Non-controlling interests
−Removed: Total liabilities and equity
−Removed: OUTFRONT Media Inc.
−Removed: Notes to Consolidated Financial Statements (Continued)
−Removed: As of December 31, 2018
−Removed: (in millions)
−Removed: Parent Company
−Removed: Subsidiary Issuer
−Removed: Guarantor Subsidiaries
−Removed: Non-Guarantor Subsidiaries
−Removed: Current assets:
−Removed: Cash and cash equivalents
−Removed: Receivables, less allowances
−Removed: Other current assets
−Removed: Total current assets
−Removed: Property and equipment, net
−Removed: Intangible assets
−Removed: Investment in subsidiaries
−Removed: Prepaid MTA equipment deployment costs
−Removed: Total current liabilities
−Removed: Long-term debt, net
−Removed: Deferred income tax liabilities, net
−Removed: Asset retirement obligation
−Removed: Deficit in excess of investment of subsidiaries
−Removed: Other liabilities
−Removed: Total liabilities
−Removed: Total stockholders’ equity
−Removed: Non-controlling interests
−Removed: Total liabilities and stockholders’ equity
−Removed: OUTFRONT Media Inc.
−Removed: Notes to Consolidated Financial Statements (Continued)
−Removed: Year Ended December 31, 2019
−Removed: (in millions)
−Removed: Parent Company
−Removed: Subsidiary Issuer
−Removed: Guarantor Subsidiaries
−Removed: Non-Guarantor Subsidiaries
−Removed: Transit and other
−Removed: Total revenues
−Removed: Selling, general and administrative
−Removed: Restructuring charges
−Removed: Net gain on dispositions
−Removed: Total expenses
−Removed: Operating income (loss)
−Removed: Interest expense, net
−Removed: Loss on extinguishment of debt
−Removed: Other income, net
−Removed: Income (loss) before provision for income taxes and equity in earnings of investee companies
−Removed: Provision for income taxes
−Removed: Equity in earnings of investee companies, net of tax
−Removed: Net income before allocation to non-controlling interests
−Removed: Net income attributable to non-controlling interests
−Removed: Net income attributable to Outfront Media Inc.
−Removed: Net income attributable to Outfront Media Inc.
−Removed: Total other comprehensive income, net of tax
−Removed: Total comprehensive income
−Removed: OUTFRONT Media Inc.
−Removed: Notes to Consolidated Financial Statements (Continued)
−Removed: Year Ended December 31, 2018
−Removed: (in millions)
−Removed: Parent Company
−Removed: Subsidiary Issuer
−Removed: Guarantor Subsidiaries
−Removed: Non-Guarantor Subsidiaries
−Removed: Transit and other
−Removed: Total revenues
−Removed: Selling, general and administrative
−Removed: Restructuring charges
−Removed: Net gain on dispositions
−Removed: Impairment charge
−Removed: Total expenses
−Removed: Operating income (loss)
−Removed: Interest expense, net
−Removed: Other expenses, net
−Removed: Income (loss) before benefit (provision) for income taxes and equity in earnings of investee companies
−Removed: Benefit (provision) for income taxes
−Removed: Equity in earnings of investee companies, net of tax
−Removed: Net income (loss) attributable to OUTFRONT Media Inc.
−Removed: Net income (loss) attributable to OUTFRONT Media Inc.
−Removed: Total other comprehensive loss, net of tax
−Removed: Total comprehensive income (loss)
−Removed: OUTFRONT Media Inc.
−Removed: Notes to Consolidated Financial Statements (Continued)
−Removed: Year Ended December 31, 2017
−Removed: (in millions)
−Removed: Parent Company
−Removed: Subsidiary Issuer
−Removed: Guarantor Subsidiaries
−Removed: Non-Guarantor Subsidiaries
−Removed: Transit and other
−Removed: Total revenues
−Removed: Selling, general and administrative
−Removed: Restructuring charges
−Removed: Net (gain) loss on dispositions
−Removed: Total expenses
−Removed: Operating income (loss)
−Removed: Interest expense, net
−Removed: Other income, net
−Removed: Income (loss) before benefit (provision) for income taxes and equity in earnings of investee companies
−Removed: Benefit (provision) for income taxes
−Removed: Equity in earnings of investee companies, net of tax
−Removed: Net income (loss) attributable to OUTFRONT Media Inc.
−Removed: Net income (loss) attributable to OUTFRONT Media Inc.
−Removed: Total other comprehensive income, net of tax
−Removed: Total comprehensive income
−Removed: OUTFRONT Media Inc.
−Removed: Notes to Consolidated Financial Statements (Continued)
−Removed: Year Ended December 31, 2019
−Removed: (in millions)
−Removed: Parent Company
−Removed: Subsidiary Issuer
−Removed: Guarantor Subsidiaries
−Removed: Non-Guarantor Subsidiaries
−Removed: Net cash flow provided by (used for) operating activities
−Removed: Investing activities:
−Removed: Capital expenditures
−Removed: MTA franchise rights
−Removed: Proceeds from dispositions
−Removed: Return of investment in investee companies
−Removed: Net cash flow used for investing activities
−Removed: Financing activities:
−Removed: Proceeds from long-term debt borrowings
−Removed: Repayments of long-term debt borrowings
−Removed: Proceeds from borrowings under short-term debt facilities
−Removed: Repayments of borrowings under short-term debt facilities
−Removed: Payments of deferred financing costs
−Removed: Payments of debt extinguishment charges
−Removed: Proceeds from shares issued under the ATM Program
−Removed: Taxes withheld for stock-based compensation
−Removed: Net cash flow provided by (used for) financing activities
−Removed: Effect of exchange rate on cash, cash equivalents and restricted cash
−Removed: Net increase in cash, cash equivalents and restricted cash
−Removed: Cash, cash equivalents and restricted cash at beginning of period
−Removed: Cash, cash equivalents and restricted cash at end of period
−Removed: OUTFRONT Media Inc.
−Removed: Notes to Consolidated Financial Statements (Continued)
−Removed: Year Ended December 31, 2018
−Removed: (in millions)
−Removed: Parent Company
−Removed: Subsidiary Issuer
−Removed: Guarantor Subsidiaries
−Removed: Non-Guarantor Subsidiaries
−Removed: Net cash flow provided by (used for) operating activities
−Removed: Investing activities:
−Removed: Capital expenditures
−Removed: MTA franchise rights
−Removed: Proceeds from dispositions
−Removed: Return of investment in investee companies
−Removed: Net cash flow used for investing activities
−Removed: Financing activities:
−Removed: Proceeds from long-term debt borrowings
−Removed: Repayments of long-term debt borrowings
−Removed: Proceeds from borrowings under short-term debt facilities
−Removed: Repayments of borrowings under short-term debt facilities
−Removed: Payments of deferred financing costs
−Removed: Proceeds from shares issued under the ATM Program
−Removed: Earnout payment related to prior acquisition
−Removed: Taxes withheld for stock-based compensation
−Removed: Net cash flow provided by (used for) financing activities
−Removed: Effect of exchange rate on cash, cash equivalents and restricted cash
−Removed: Net increase (decrease) in cash, cash equivalents and restricted cash
−Removed: Cash, cash equivalents and restricted cash at beginning of period
−Removed: Cash, cash equivalents and restricted cash at end of period
−Removed: OUTFRONT Media Inc.
−Removed: Notes to Consolidated Financial Statements (Continued)
−Removed: Year Ended December 31, 2017
−Removed: (in millions)
−Removed: Parent Company
−Removed: Subsidiary Issuer
−Removed: Guarantor Subsidiaries
−Removed: Non-Guarantor Subsidiaries
−Removed: Net cash flow provided by (used for) operating activities
−Removed: Investing activities:
−Removed: Capital expenditures
−Removed: MTA franchise rights
−Removed: Proceeds from dispositions
−Removed: Net cash flow used for investing activities
−Removed: Financing activities:
−Removed: Proceeds from long-term debt borrowings
−Removed: Proceeds from borrowings under short-term debt facilities
−Removed: Repayments of borrowings under short-term debt facilities
−Removed: Payments of deferred financing costs
−Removed: Proceeds from stock option exercises
−Removed: Earnout payment related to prior acquisition
−Removed: Taxes withheld for stock-based compensation
−Removed: Net cash flow provided by (used for) financing activities
−Removed: Effect of exchange rate on cash, cash equivalents and restricted cash
−Removed: Net increase (decrease) in cash, cash equivalents and restricted cash
−Removed: Cash, cash equivalents and restricted cash at beginning of period
−Removed: Cash, cash equivalents and restricted cash at end of period
−Removed: OUTFRONT Media Inc.
−Removed: Notes to Consolidated Financial Statements (Continued)
+Added: (a) Reflects total assets less current assets, investments and non-current deferred tax assets.
Quarterly Financial Data (Unaudited)
1 unchanged sentence
Typically, our revenues and profits are highest in the fourth quarter, during the holiday shopping season, and lowest in the first quarter, as advertisers adjust their spending following the holiday shopping season.
−Removed: (in millions)
+Added: As a result of the impact of the COVID-19 pandemic on our business and results of operations, total revenues and total expenses were materially lower in 2020 than pre-COVID-19 pandemic levels, particularly in our U.S.
+Added: Media segment and with respect to our transit and other business.
+Added: The impacts were greatest in the second quarter of 2020, with incremental improvement in the third and fourth quarters of 2020.
+Added: (in millions) First
+Added: Quarter Second
+Added: Quarter Third
+Added: Quarter Fourth
+Added: Quarter Total
+Added: Media $ 354.7 $ 213.5 $ 265.8 $ 314.9 $ 1,148.9
+Added: Other 30.6 19.4 16.5 20.9 87.4
Total revenues $ 385.3 $ 232.9 $ 282.3 $ 335.8 $ 1,236.3
Adjusted OIBDA:
−Removed: Total Adjusted OIBDA
+Added: Media $ 80.0 $ 31.4 $ 65.9 $ 91.6 $ 268.9
+Added: Other — ( 5.7 ) 2.4 3.7 0.4
+Added: Corporate ( 4.5 ) ( 10.3 ) ( 8.9 ) ( 12.3 ) ( 36.0 )
+Added: Total Adjusted OIBDA (a)
+Added: 75.5 15.4 59.4 83.0 233.3
Restructuring charges — ( 4.7 ) ( 0.6 ) ( 0.5 ) ( 5.8 )
−Removed: Net gain (loss) on dispositions
+Added: Net gain on dispositions 0.1 5.2 8.0 0.4 13.7
+Added: Depreciation ( 21.0 ) ( 21.2 ) ( 21.0 ) ( 21.3 ) ( 84.5 )
+Added: Amortization (a)
+Added: ( 15.0 ) ( 15.4 ) ( 15.3 ) ( 15.6 ) ( 61.3 )
Stock-based compensation ( 5.8 ) ( 5.2 ) ( 5.4 ) ( 6.5 ) ( 22.9 )
−Removed: Total operating income
+Added: Total operating income (loss) $ 33.8 $ ( 25.9 ) $ 25.1 $ 39.5 $ 72.5
Operating income (loss):
−Removed: Total operating income
−Removed: Net income attributable to OUTFRONT Media Inc.
−Removed: Net income attributable to OUTFRONT Media Inc.
+Added: Media $ 47.4 $ ( 3.9 ) $ 31.9 $ 57.4 $ 132.8
+Added: Other ( 3.3 ) ( 5.5 ) 7.5 0.9 ( 0.4 )
+Added: Corporate ( 10.3 ) ( 16.5 ) ( 14.3 ) ( 18.8 ) ( 59.9 )
+Added: Total operating income (loss) $ 33.8 $ ( 25.9 ) $ 25.1 $ 39.5 $ 72.5
+Added: Net income (loss) attributable to OUTFRONT Media Inc.
+Added: $ 6.1 $ ( 57.9 ) $ ( 13.5 ) $ 4.3 $ ( 61.0 )
+Added: Net income (loss) attributable to OUTFRONT Media Inc.
per common share:
+Added: Basic $ 0.04 $ ( 0.44 ) $ ( 0.14 ) $ ( 0.02 ) $ ( 0.56 )
+Added: Diluted $ 0.04 $ ( 0.44 ) $ ( 0.14 ) $ ( 0.02 ) $ ( 0.56 )
+Added: (a) Consistent with the current period’s presentation, we have reclassified amortization of direct lease acquisition costs of $ 11.3 million from the first quarter of 2020, $ 6.3 million from the second quarter of 2020 and $ 9.1 million from the third quarter of 2020 from Amortization to SG&A expenses, resulting in a corresponding decrease in Adjusted OIBDA.
OUTFRONT Media Inc.
Notes to Consolidated Financial Statements (Continued)
−Removed: (in millions)
+Added: (in millions) First
+Added: Quarter Second
+Added: Quarter Third
+Added: Quarter Fourth
+Added: Quarter Total
+Added: Media $ 338.4 $ 419.6 $ 422.7 $ 448.0 $ 1,628.7
+Added: Other 33.3 40.3 39.8 40.1 153.5
Total revenues $ 371.7 $ 459.9 $ 462.5 $ 488.1 $ 1,782.2
Adjusted OIBDA:
−Removed: Total Adjusted OIBDA
+Added: Media $ 85.0 $ 133.8 $ 134.5 $ 148.3 $ 501.6
+Added: Other 0.5 7.8 3.5 6.8 18.6
+Added: Corporate ( 9.0 ) ( 11.0 ) ( 11.3 ) ( 14.7 ) ( 46.0 )
+Added: Total Adjusted OIBDA (a)
+Added: 76.5 130.6 126.7 140.4 474.2
Restructuring charges ( 0.3 ) — — — ( 0.3 )
−Removed: Net gain on dispositions
−Removed: Impairment charge
+Added: Net gain (loss) on dispositions 1.5 ( 0.4 ) 1.9 0.8 3.8
+Added: Depreciation ( 21.1 ) ( 21.4 ) ( 22.4 ) ( 22.4 ) ( 87.3 )
+Added: Amortization (a)
+Added: ( 14.4 ) ( 14.6 ) ( 15.1 ) ( 14.9 ) ( 59.0 )
Stock-based compensation ( 5.3 ) ( 5.5 ) ( 5.6 ) ( 5.9 ) ( 22.3 )
1 unchanged sentence
Operating income (loss):
+Added: Media $ 55.5 $ 101.9 $ 103.1 $ 115.8 $ 376.3
+Added: Other ( 4.0 ) 3.3 ( 0.7 ) 2.8 1.4
+Added: Corporate ( 14.6 ) ( 16.5 ) ( 16.9 ) ( 20.6 ) ( 68.6 )
Total operating income $ 36.9 $ 88.7 $ 85.5 $ 98.0 $ 309.1
−Removed: Net income (loss) attributable to OUTFRONT Media Inc.
−Removed: Net income (loss) attributable to OUTFRONT Media Inc.
+Added: Net income attributable to OUTFRONT Media Inc.
+Added: $ 6.1 $ 50.3 $ 38.7 $ 45.0 $ 140.1
+Added: Net income attributable to OUTFRONT Media Inc.
per common share:
−Removed: As a result of an impairment analysis performed during the second quarter of 2018, we determined that the carrying value of our Canadian reporting unit exceeded its fair value and we recorded an impairment charge of $ 42.9 million on the Consolidated Statement of Operations.
−Removed: Goodwill and Other Intangible Assets :
−Removed: Goodwill to the Consolidated Financial Statements .
+Added: Basic $ 0.04 $ 0.35 $ 0.27 $ 0.31 $ 0.97
+Added: Diluted $ 0.04 $ 0.35 $ 0.27 $ 0.31 $ 0.97
+Added: (a) Consistent with the current period’s presentation, we have reclassified amortization of direct lease acquisition costs of $ 10.3 million in the first quarter of 2019, $ 13.0 million in the second quarter of 2019, $ 13.6 million in the third quarter of 2019 and $ 11.3 million in the fourth quarter of 2019 from Amortization to SG&A expenses, resulting in a corresponding decrease in Adjusted OIBDA .
Basic and diluted EPS are computed independently for each of the periods presented.
2 unchanged sentences
Compared sentence by sentence after normalising whitespace, quotation marks, case and digits, so re-formatting and restated figures do not read as changed language. Wording changes appear as one removal and one addition. The current filing and the prior one are authoritative.