CONDENSED CONSOLIDATING FINANCIAL STATEMENTS OF THE COMPANY AND SUBSIDIARIES | 3 Months Ended |
Mar. 31, 2015 |
CONDENSED CONSOLIDATING FINANCIAL STATEMENTS OF THE COMPANY AND SUBSIDIARIES | 11 | CONDENSED CONSOLIDATING FINANCIAL STATEMENTS OF THE COMPANY AND SUBSIDIARIES | | | | | | | | | | | | | | | |
The following condensed consolidating financial statements of CCA and subsidiaries have been prepared pursuant to Rule 3-10 of Regulation S-X. These condensed consolidating financial statements have been prepared from the Company’s financial information on the same basis of accounting as the consolidated financial statements. |
CONDENSED CONSOLIDATING BALANCE SHEET |
As of March 31, 2015 |
(in thousands) |
|
| | | | | | | | | | | | | | | | |
| | Parent | | | Combined | | | Consolidating | | | Total | |
Subsidiary | Adjustments | Consolidated |
Guarantors | and Other | Amounts |
ASSETS | | | | | | | | | | | | | | | | |
Cash and cash equivalents | | $ | 20,456 | | | $ | 53,566 | | | $ | — | | | $ | 74,022 | |
Restricted cash | | | 662 | | | | 1,592 | | | | — | | | | 2,254 | |
Accounts receivable, net of allowance | | | 172,348 | | | | 149,751 | | | | (95,824 | ) | | | 226,275 | |
Current deferred tax assets | | | 152 | | | | 11,262 | | | | — | | | | 11,414 | |
Prepaid expenses and other current assets | | | 3,888 | | | | 33,514 | | | | (8,189 | ) | | | 29,213 | |
| | | | | | | | | | | | | | | | |
Total current assets | | | 197,506 | | | | 249,685 | | | | (104,013 | ) | | | 343,178 | |
Property and equipment, net | | | 2,485,077 | | | | 235,005 | | | | — | | | | 2,720,082 | |
Restricted cash | | | 105 | | | | — | | | | — | | | | 105 | |
Investment in direct financing lease | | | 2,617 | | | | — | | | | — | | | | 2,617 | |
Goodwill | | | — | | | | 15,155 | | | | — | | | | 15,155 | |
Non-current deferred tax assets | | | — | | | | 3,892 | | | | (413 | ) | | | 3,479 | |
Other assets | | | 239,176 | | | | 45,874 | | | | (209,895 | ) | | | 75,155 | |
| | | | | | | | | | | | | | | | |
Total assets | | $ | 2,924,481 | | | $ | 549,611 | | | $ | (314,321 | ) | | $ | 3,159,771 | |
| | | | | | | | | | | | | | | | |
LIABILITIES AND STOCKHOLDERS’ EQUITY | | | | | | | | | | | | | | | | |
Accounts payable and accrued expenses | | $ | 209,626 | | | $ | 210,502 | | | $ | (103,979 | ) | | $ | 316,149 | |
Income taxes payable | | | 1 | | | | 658 | | | | — | | | | 659 | |
| | | | | | | | | | | | | | | | |
Total current liabilities | | | 209,627 | | | | 211,160 | | | | (103,979 | ) | | | 316,808 | |
Long-term debt | | | 1,240,000 | | | | 115,000 | | | | (115,000 | ) | | | 1,240,000 | |
Non-current deferred tax liabilities | | | 413 | | | | — | | | | (413 | ) | | | — | |
Deferred revenue | | | — | | | | 91,607 | | | | — | | | | 91,607 | |
Other liabilities | | | 825 | | | | 36,915 | | | | — | | | | 37,740 | |
| | | | | | | | | | | | | | | | |
Total liabilities | | | 1,450,865 | | | | 454,682 | | | | (219,392 | ) | | | 1,686,155 | |
| | | | | | | | | | | | | | | | |
Total stockholders’ equity | | | 1,473,616 | | | | 94,929 | | | | (94,929 | ) | | | 1,473,616 | |
| | | | | | | | | | | | | | | | |
Total liabilities and stockholders’ equity | | $ | 2,924,481 | | | $ | 549,611 | | | $ | (314,321 | ) | | $ | 3,159,771 | |
| | | | | | | | | | | | | | | | |
|
CONDENSED CONSOLIDATING BALANCE SHEET |
As of December 31, 2014 |
(in thousands) |
|
| | | | | | | | | | | | | | | | |
| | Parent | | | Combined | | | Consolidating | | | Total | |
Subsidiary | Adjustments | Consolidated |
Guarantors | and Other | Amounts |
ASSETS | | | | | | | | | | | | | | | | |
Cash and cash equivalents | | $ | 12,337 | | | $ | 62,056 | | | $ | — | | | $ | 74,393 | |
Accounts receivable, net of allowance | | | 167,626 | | | | 178,911 | | | | (97,949 | ) | | | 248,588 | |
Current deferred tax assets | | | — | | | | 13,241 | | | | (12 | ) | | | 13,229 | |
Prepaid expenses and other current assets | | | 17,060 | | | | 34,705 | | | | (21,990 | ) | | | 29,775 | |
| | | | | | | | | | | | | | | | |
Total current assets | | | 197,023 | | | | 288,913 | | | | (119,951 | ) | | | 365,985 | |
Property and equipment, net | | | 2,459,053 | | | | 199,575 | | | | — | | | | 2,658,628 | |
Restricted cash | | | 1,267 | | | | 1,591 | | | | — | | | | 2,858 | |
Investment in direct financing lease | | | 3,223 | | | | — | | | | — | | | | 3,223 | |
Goodwill | | | — | | | | 16,110 | | | | — | | | | 16,110 | |
Non-current deferred tax assets | | | — | | | | 2,778 | | | | (477 | ) | | | 2,301 | |
Other assets | | | 241,690 | | | | 47,046 | | | | (210,650 | ) | | | 78,086 | |
| | | | | | | | | | | | | | | | |
Total assets | | $ | 2,902,256 | | | $ | 556,013 | | | $ | (331,078 | ) | | $ | 3,127,191 | |
| | | | | | | | | | | | | | | | |
LIABILITIES AND STOCKHOLDERS’ EQUITY | | | | | | | | | | | | | | | | |
Accounts payable and accrued expenses | | $ | 218,403 | | | $ | 205,213 | | | $ | (106,050 | ) | | $ | 317,566 | |
Income taxes payable | | | 195 | | | | 1,173 | | | | — | | | | 1,368 | |
Current deferred tax liabilities | | | 13 | | | | — | | | | (13 | ) | | | — | |
Note payable to an affiliate | | | — | | | | 13,854 | | | | (13,854 | ) | | | — | |
Current liabilities of discontinued operations | | | — | | | | 54 | | | | — | | | | 54 | |
| | | | | | | | | | | | | | | | |
Total current liabilities | | | 218,611 | | | | 220,294 | | | | (119,917 | ) | | | 318,988 | |
Long-term debt | | | 1,200,000 | | | | 115,000 | | | | (115,000 | ) | | | 1,200,000 | |
Non-current deferred tax liabilities | | | 477 | | | | — | | | | (477 | ) | | | — | |
Deferred revenue | | | — | | | | 87,227 | | | | — | | | | 87,227 | |
Other liabilities | | | 1,668 | | | | 37,808 | | | | — | | | | 39,476 | |
| | | | | | | | | | | | | | | | |
Total liabilities | | | 1,420,756 | | | | 460,329 | | | | (235,394 | ) | | | 1,645,691 | |
| | | | | | | | | | | | | | | | |
Total stockholders’ equity | | | 1,481,500 | | | | 95,684 | | | | (95,684 | ) | | | 1,481,500 | |
| | | | | | | | | | | | | | | | |
Total liabilities and stockholders’ equity | | $ | 2,902,256 | | | $ | 556,013 | | | $ | (331,078 | ) | | $ | 3,127,191 | |
| | | | | | | | | | | | | | | | |
|
CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS |
For the three months ended March 31, 2015 |
(in thousands) |
|
| | | | | | | | | | | | | | | | |
| | Parent | | | Combined | | | Consolidating | | | Total | |
Subsidiary | Adjustments | Consolidated |
Guarantors | and Other | Amounts |
REVENUES | | $ | 303,040 | | | $ | 335,223 | | | $ | (212,263 | ) | | $ | 426,000 | |
| | | | | | | | | | | | | | | | |
EXPENSES: | | | | | | | | | | | | | | | | |
Operating | | | 221,677 | | | | 291,248 | | | | (212,263 | ) | | | 300,662 | |
General and administrative | | | 8,800 | | | | 18,072 | | | | — | | | | 26,872 | |
Depreciation and amortization | | | 20,069 | | | | 8,616 | | | | — | | | | 28,685 | |
Asset impairments | | | — | | | | 955 | | | | — | | | | 955 | |
| | | | | | | | | | | | | | | | |
| | | 250,546 | | | | 318,891 | | | | (212,263 | ) | | | 357,174 | |
| | | | | | | | | | | | | | | | |
OPERATING INCOME | | | 52,494 | | | | 16,332 | | | | — | | | | 68,826 | |
| | | | | | | | | | | | | | | | |
OTHER (INCOME) EXPENSE: | | | | | | | | | | | | | | | | |
Interest expense, net | | | 8,427 | | | | 1,763 | | | | — | | | | 10,190 | |
Other (income) expense | | | 171 | | | | (121 | ) | | | (76 | ) | | | (26 | ) |
| | | | | | | | | | | | | | | | |
| | | 8,598 | | | | 1,642 | | | | (76 | ) | | | 10,164 | |
| | | | | | | | | | | | | | | | |
INCOME BEFORE INCOME TAXES | | | 43,896 | | | | 14,690 | | | | 76 | | | | 58,662 | |
Income tax expense | | | (176 | ) | | | (1,209 | ) | | | — | | | | (1,385 | ) |
| | | | | | | | | | | | | | | | |
INCOME BEFORE EQUITY IN SUBSIDIARIES | | | 43,720 | | | | 13,481 | | | | 76 | | | | 57,277 | |
Income from equity in subsidiaries | | | 13,557 | | | | — | | | | (13,557 | ) | | | — | |
| | | | | | | | | | | | | | | | |
NET INCOME | | $ | 57,277 | | | $ | 13,481 | | | $ | (13,481 | ) | | $ | 57,277 | |
| | | | | | | | | | | | | | | | |
|
CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS |
For the three months ended March 31, 2014 |
(in thousands) |
|
| | | | | | | | | | | | | | | | |
| | Parent | | | Combined | | | Consolidating | | | Total | |
Subsidiary | Adjustments | Consolidated |
Guarantors | and Other | Amounts |
REVENUES | | $ | 306,248 | | | $ | 311,247 | | | $ | (213,273 | ) | | $ | 404,222 | |
| | | | | | | | | | | | | | | | |
EXPENSES: | | | | | | | | | | | | | | | | |
Operating | | | 219,705 | | | | 280,948 | | | | (213,273 | ) | | | 287,380 | |
General and administrative | | | 8,676 | | | | 16,716 | | | | — | | | | 25,392 | |
Depreciation and amortization | | | 19,769 | | | | 8,615 | | | | — | | | | 28,384 | |
| | | | | | | | | | | | | | | | |
| | | 248,150 | | | | 306,279 | | | | (213,273 | ) | | | 341,156 | |
| | | | | | | | | | | | | | | | |
OPERATING INCOME | | | 58,098 | | | | 4,968 | | | | — | | | | 63,066 | |
| | | | | | | | | | | | | | | | |
OTHER (INCOME) EXPENSE: | | | | | | | | | | | | | | | | |
Interest expense, net | | | 8,602 | | | | 1,746 | | | | — | | | | 10,348 | |
Other (income) expense | | | (38 | ) | | | (79 | ) | | | (270 | ) | | | (387 | ) |
| | | | | | | | | | | | | | | | |
| | | 8,564 | | | | 1,667 | | | | (270 | ) | | | 9,961 | |
| | | | | | | | | | | | | | | | |
INCOME BEFORE INCOME TAXES | | | 49,534 | | | | 3,301 | | | | 270 | | | | 53,105 | |
Income tax expense | | | (220 | ) | | | (1,147 | ) | | | — | | | | (1,367 | ) |
| | | | | | | | | | | | | | | | |
INCOME BEFORE EQUITY IN SUBSIDIARIES | | | 49,314 | | | | 2,154 | | | | 270 | | | | 51,738 | |
Income from equity in subsidiaries | | | 2,424 | | | | — | | | | (2,424 | ) | | | — | |
| | | | | | | | | | | | | | | | |
NET INCOME | | $ | 51,738 | | | $ | 2,154 | | | $ | (2,154 | ) | | $ | 51,738 | |
| | | | | | | | | | | | | | | | |
|
CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS |
For the three months ended March 31, 2015 |
(in thousands) |
|
| | | | | | | | | | | | | | | | |
| | Parent | | | Combined | | | Consolidating | | | Total | |
Subsidiary | Adjustments | Consolidated |
Guarantors | And Other | Amounts |
Net cash provided by operating activities | | $ | 65,048 | | | $ | 52,138 | | | $ | — | | | $ | 117,186 | |
Net cash used in investing activities | | | (32,119 | ) | | | (32,463 | ) | | | (26,999 | ) | | | (91,581 | ) |
Net cash provided by (used in) financing activities | | | (24,810 | ) | | | (28,165 | ) | | | 26,999 | | | | (25,976 | ) |
| | | | | | | | | | | | | | | | |
Net increase (decrease) in cash and cash equivalents | | | 8,119 | | | | (8,490 | ) | | | — | | | | (371 | ) |
CASH AND CASH EQUIVALENTS, beginning of period | | | 12,337 | | | | 62,056 | | | | — | | | | 74,393 | |
| | | | | | | | | | | | | | | | |
CASH AND CASH EQUIVALENTS, end of period | | $ | 20,456 | | | $ | 53,566 | | | $ | — | | | $ | 74,022 | |
| | | | | | | | | | | | | | | | |
CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS |
For the three months ended March 31, 2014 |
(in thousands) |
|
| | | | | | | | | | | | | | | | |
| | Parent | | | Combined | | | Consolidating | | | Total | |
Subsidiary | Adjustments | Consolidated |
Guarantors | And Other | Amounts |
Net cash provided by (used in) operating activities | | $ | 86,628 | | | $ | (20,046 | ) | | $ | — | | | $ | 66,582 | |
Net cash used in investing activities | | | (24,008 | ) | | | (2,718 | ) | | | — | | | | (26,726 | ) |
Net cash provided by (used in) financing activities | | | (66,062 | ) | | | 968 | | | | — | | | | (65,094 | ) |
| | | | | | | | | | | | | | | | |
Net decrease in cash and cash equivalents | | | (3,442 | ) | | | (21,796 | ) | | | — | | | | (25,238 | ) |
CASH AND CASH EQUIVALENTS, beginning of period | | | 31,647 | | | | 46,272 | | | | — | | | | 77,919 | |
| | | | | | | | | | | | | | | | |
CASH AND CASH EQUIVALENTS, end of period | | $ | 28,205 | | | $ | 24,476 | | | $ | — | | | $ | 52,681 | |
| | | | | | | | | | | | | | | | |