EX-99.4 5 d531688dex994.htm EX-99.4 EX-99.4

Slide 0

Term Sheet , provided by the Company to the Lenders on February 8, 2018 STRUCTURE / IMPLEMENTATION Pre-packaged / Pre-arranged bankruptcy ABL Remains outstanding and / or refinanced at closing TERM LOANS AND PGNS Debt Consideration $5.550bn new debt at recapitalized iHeart 5-7 year maturity Collateral in substantially all assets of recapitalized iHeart Equity Consideration 89.5% equity in recapitalized iHeart 100.0% of iHeart’s ownership in Outdoor1 2021 NOTES AND LEGACY NOTES $200mm new debt at recapitalized iHeart, pari passu with new debt issued to the term loan and PGN lenders 5.25% equity in recapitalized iHeart 3.3% warrants struck at $6.5bn equity value EXISTING IHM EQUITY 5.25% equity in recapitalized iHeart 1.7% warrants struck at $6.5bn equity value MANAGEMENT MIP to be negotiated OTHER Full and mutual releases Treatment of Intercompany Note to be discussed Notes:Tax analysis of proposed structure still under review by Kirkland & Ellis and the Company Reflects iHeartMedia’s ownership in Outdoor (e.g., 100% = 89.5% direct ownership). Assumes public stub remains outstanding Exhibit 99.4