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 March 31, 2016 (in thousands) Parent Combined Consolidating Total ASSETS Cash and cash equivalents $ 9,989 $ 44,827 $ — $ 54,816 Accounts receivable, net of allowance 259,068 181,627 (232,391 ) 208,304 Prepaid expenses and other current assets 2,212 32,513 (6,084 ) 28,641 Total current assets 271,269 258,967 (238,475 ) 291,761 Property and equipment, net 2,513,336 340,773 — 2,854,109 Restricted cash 218 — — 218 Goodwill 19,846 15,155 — 35,001 Non-current deferred tax assets — 9,238 (289 ) 8,949 Other assets 268,290 57,057 (241,581 ) 83,766 Total assets $ 3,072,959 $ 681,190 $ (480,345 ) $ 3,273,804 LIABILITIES AND STOCKHOLDERS’ EQUITY Accounts payable and accrued expenses $ 217,902 $ 329,149 $ (238,475 ) $ 308,576 Income taxes payable — 2,421 — 2,421 Current portion of long-term debt 6,250 — — 6,250 Total current liabilities 224,152 331,570 (238,475 ) 317,247 Long-term debt, net of current portion 1,401,312 113,816 (115,000 ) 1,400,128 Non-current deferred tax liabilities 289 — (289 ) — Deferred revenue — 54,641 — 54,641 Other liabilities 750 54,582 — 55,332 Total liabilities 1,626,503 554,609 (353,764 ) 1,827,348 Total stockholders’ equity 1,446,456 126,581 (126,581 ) 1,446,456 Total liabilities and stockholders’ equity $ 3,072,959 $ 681,190 $ (480,345 ) $ 3,273,804 CONDENSED CONSOLIDATING BALANCE SHEET As of December 31, 2015 (in thousands) Parent Combined Consolidating Total ASSETS Cash and cash equivalents $ 15,666 $ 49,625 $ — $ 65,291 Restricted cash 637 240 — 877 Accounts receivable, net of allowance 300,632 159,286 (225,462 ) 234,456 Prepaid expenses and other current assets 3,760 43,706 (6,032 ) 41,434 Total current assets 320,695 252,857 (231,494 ) 342,058 Property and equipment, net 2,526,278 356,782 — 2,883,060 Restricted cash 131 — — 131 Investment in direct financing lease 684 — — 684 Goodwill 20,402 15,155 — 35,557 Non-current deferred tax assets — 10,217 (393 ) 9,824 Other assets 241,510 57,120 (213,926 ) 84,704 Total assets $ 3,109,700 $ 692,131 $ (445,813 ) $ 3,356,018 LIABILITIES AND STOCKHOLDERS’ EQUITY Accounts payable and accrued expenses $ 191,600 $ 357,569 $ (231,494 ) $ 317,675 Income taxes payable — 1,920 — 1,920 Current portion of long-term debt 5,000 — — 5,000 Total current liabilities 196,600 359,489 (231,494 ) 324,595 Long-term debt, net of current portion 1,448,316 113,761 (115,000 ) 1,447,077 Non-current deferred tax liabilities 393 — (393 ) — Deferred revenue — 63,289 — 63,289 Other liabilities 1,643 56,666 — 58,309 Total liabilities 1,646,952 593,205 (346,887 ) 1,893,270 Total stockholders’ equity 1,462,748 98,926 (98,926 ) 1,462,748 Total liabilities and stockholders’ equity $ 3,109,700 $ 692,131 $ (445,813 ) $ 3,356,018 CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS For the three months ended March 31, 2016 (in thousands) Parent Combined Consolidating Total REVENUES $ 284,724 $ 377,477 $ (214,816) $ 447,385 EXPENSES: Operating 222,064 306,670 (214,816 ) 313,918 General and administrative 9,194 17,286 — 26,480 Depreciation and amortization 20,891 21,168 — 42,059 252,149 345,124 (214,816 ) 382,457 OPERATING INCOME 32,575 32,353 — 64,928 OTHER (INCOME) EXPENSE: Interest expense, net 13,002 4,542 — 17,544 Other (income) expense 112 (191 ) (4 ) (83 ) 13,114 4,351 (4 ) 17,461 INCOME BEFORE INCOME TAXES 19,461 28,002 4 47,467 Income tax expense (366 ) (794 ) — (1,160 ) INCOME BEFORE EQUITY IN SUBSIDIARIES 19,095 27,208 4 46,307 Income from equity in subsidiaries 27,212 — (27,212 ) — NET INCOME $ 46,307 $ 27,208 $ (27,208 ) $ 46,307 CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS For the three months ended March 31, 2015 (in thousands) Parent Combined Consolidating Total 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 CASH FLOWS For the three months ended March 31, 2016 (in thousands) Parent Combined Consolidating And Other Total Net cash provided by operating activities $ 117,248 $ 3,061 $ — $ 120,309 Net cash used in investing activities (9,174 ) (5,043 ) — (14,217 ) Net cash used in financing activities (113,751 ) (2,816 ) — (116,567 ) Net decrease in cash and cash equivalents (5,677 ) (4,798 ) — (10,475 ) CASH AND CASH EQUIVALENTS, beginning of period 15,666 49,625 — 65,291 CASH AND CASH EQUIVALENTS, end of period $ 9,989 $ 44,827 $ — $ 54,816 CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS For the three months ended March 31, 2015 (in thousands) Parent Combined Consolidating And Other Total 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 |