CONDENSED CONSOLIDATING FINANCIAL STATEMENTS OF THE COMPANY AND SUBSIDIARIES | 12. 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 September 30, 2015 (in thousands) ASSETS Parent Combined Consolidating Total Cash and cash equivalents $ 32,417 $ 45,985 $ — $ 78,402 Restricted cash 645 340 — 985 Accounts receivable, net of allowance 173,613 154,382 (77,458 ) 250,537 Current deferred tax assets 164 8,247 — 8,411 Prepaid expenses and other current assets 3,512 40,680 (7,959 ) 36,233 Total current assets 210,351 249,634 (85,417 ) 374,568 Property and equipment, net 2,531,397 241,346 — 2,772,743 Restricted cash 122 — — 122 Investment in direct financing lease 1,348 — — 1,348 Goodwill — 15,155 — 15,155 Non-current deferred tax assets — 6,230 (354 ) 5,876 Other assets 252,542 45,657 (217,379 ) 80,820 Total assets $ 2,995,760 $ 558,022 $ (303,150 ) $ 3,250,632 LIABILITIES AND STOCKHOLDERS’ EQUITY Accounts payable and accrued expenses $ 200,169 $ 207,484 $ (85,382 ) $ 322,271 Income taxes payable 3 1,480 — 1,483 Total current liabilities 200,172 208,964 (85,382 ) 323,754 Long-term debt 1,320,000 115,000 (115,000 ) 1,320,000 Non-current deferred tax liabilities 354 — (354 ) — Deferred revenue — 72,722 — 72,722 Other liabilities 1,353 58,922 — 60,275 Total liabilities 1,521,879 455,608 (200,736 ) 1,776,751 Total stockholders’ equity 1,473,881 102,414 (102,414 ) 1,473,881 Total liabilities and stockholders’ equity $ 2,995,760 $ 558,022 $ (303,150 ) $ 3,250,632 CONDENSED CONSOLIDATING BALANCE SHEET As of December 31, 2014 (in thousands) ASSETS Parent Combined Consolidating Total 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 September 30, 2015 (in thousands) Parent Combined Consolidating Total REVENUES $ 294,578 $ 384,840 $ (219,461 ) $ 459,957 EXPENSES: Operating 226,020 319,941 (219,461 ) 326,500 General and administrative 8,226 18,565 — 26,791 Depreciation and amortization 20,623 20,607 — 41,230 254,869 359,113 (219,461 ) 394,521 OPERATING INCOME 39,709 25,727 — 65,436 OTHER (INCOME) EXPENSE: Interest expense, net 7,739 4,025 — 11,764 Expenses associated with debt refinancing transactions 701 — — 701 Other (income) expense 131 (469 ) (25 ) (363 ) 8,571 3,556 (25 ) 12,102 INCOME BEFORE INCOME TAXES 31,138 22,171 25 53,334 Income tax expense (480 ) (2,178 ) — (2,658 ) INCOME BEFORE EQUITY IN SUBSIDIARIES 30,658 19,993 25 50,676 Income from equity in subsidiaries 20,018 — (20,018 ) — NET INCOME $ 50,676 $ 19,993 $ (19,993 ) $ 50,676 CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS For the three months ended September 30, 2014 (in thousands) Parent Combined Consolidating Total REVENUES $ 319,127 $ 310,597 $ (221,250 ) $ 408,474 EXPENSES: Operating 226,820 277,142 (221,250 ) 282,712 General and administrative 8,719 18,916 — 27,635 Depreciation and amortization 20,389 7,888 — 28,277 255,928 303,946 (221,250 ) 338,624 OPERATING INCOME 63,199 6,651 — 69,850 OTHER (INCOME) EXPENSE: Interest expense, net 8,821 1,555 — 10,376 Other (income) expense 250 (61 ) (332 ) (143 ) 9,071 1,494 (332 ) 10,233 INCOME BEFORE INCOME TAXES 54,128 5,157 332 59,617 Income tax expense (208 ) (1,863 ) — (2,071 ) INCOME BEFORE EQUITY IN SUBSIDIARIES 53,920 3,294 332 57,546 Income from equity in subsidiaries 3,626 — (3,626 ) — NET INCOME $ 57,546 $ 3,294 $ (3,294 ) $ 57,546 CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS For the nine months ended September 30, 2015 (in thousands) Parent Combined Consolidating Total REVENUES $ 899,992 $ 1,093,011 $ (647,751 ) $ 1,345,252 EXPENSES: Operating 669,653 923,295 (647,751 ) 945,197 General and administrative 23,725 53,045 — 76,770 Depreciation and amortization 60,967 47,348 — 108,315 Asset impairments — 955 — 955 754,345 1,024,643 (647,751 ) 1,131,237 OPERATING INCOME 145,647 68,368 — 214,015 OTHER (INCOME) EXPENSE: Interest expense, net 24,420 9,295 — 33,715 Expenses associated with debt refinancing transactions 701 — — 701 Other (income) expense 91 (479 ) 35 (353 ) 25,212 8,816 35 34,063 INCOME BEFORE INCOME TAXES 120,435 59,552 (35 ) 179,952 Income tax expense (1,001 ) (5,695 ) — (6,696 ) INCOME BEFORE EQUITY IN SUBSIDIARIES 119,434 53,857 (35 ) 173,256 Income from equity in subsidiaries 53,822 — (53,822 ) — NET INCOME $ 173,256 $ 53,857 $ (53,857 ) $ 173,256 CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS For the nine months ended September 30, 2014 (in thousands) Parent Combined Consolidating Total REVENUES $ 939,686 $ 936,352 $ (652,648 ) $ 1,223,390 EXPENSES: Operating 671,914 838,436 (652,648 ) 857,702 General and administrative 25,648 53,938 — 79,586 Depreciation and amortization 60,266 25,147 — 85,413 Asset impairments 2,238 — — 2,238 760,066 917,521 (652,648 ) 1,024,939 OPERATING INCOME 179,620 18,831 — 198,451 OTHER (INCOME) EXPENSE: Interest expense, net 26,232 2,856 — 29,088 Other (income) expense 87 (589 ) (641 ) (1,143 ) 26,319 2,267 (641 ) 27,945 INCOME BEFORE INCOME TAXES 153,301 16,564 641 170,506 Income tax expense (342 ) (5,148 ) — (5,490 ) INCOME BEFORE EQUITY IN SUBSIDIARIES 152,959 11,416 641 165,016 Income from equity in subsidiaries 12,057 — (12,057 ) — NET INCOME $ 165,016 $ 11,416 $ (11,416 ) $ 165,016 CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS For the nine months ended September 30, 2015 (in thousands) Parent Combined Consolidating And Other Total Net cash provided by operating activities $ 182,363 $ 123,378 $ — $ 305,741 Net cash used in investing activities (82,731 ) (75,349 ) (67,599 ) (225,679 ) Net cash provided by (used in) financing activities (79,552 ) (64,100 ) 67,599 (76,053 ) Net increase (decrease) in cash and cash equivalents 20,080 (16,071 ) — 4,009 CASH AND CASH EQUIVALENTS, beginning of period 12,337 62,056 — 74,393 CASH AND CASH EQUIVALENTS, end of period $ 32,417 $ 45,985 $ — $ 78,402 CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS For the nine months ended September 30, 2014 (in thousands) Parent Combined Consolidating And Other Total Net cash provided by (used in) operating activities $ 253,232 $ (4,543 ) $ — $ 248,689 Net cash used in investing activities (130,102 ) (81,892 ) 70,500 (141,494 ) Net cash provided by (used in) financing activities (144,443 ) 78,676 (70,500 ) (136,267 ) Net decrease in cash and cash equivalents (21,313 ) (7,759 ) — (29,072 ) CASH AND CASH EQUIVALENTS, beginning of period 31,647 46,272 — 77,919 CASH AND CASH EQUIVALENTS, end of period $ 10,334 $ 38,513 $ — $ 48,847 |