CONDENSED CONSOLIDATING FINANCIAL STATEMENTS OF THE COMPANY AND SUBSIDIARIES | 13. 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, 2016 (in thousands) Parent Combined Consolidating Total ASSETS Cash and cash equivalents $ 22,704 $ 20,027 $ — $ 42,731 Accounts receivable, net of allowance 241,507 284,022 (303,109 ) 222,420 Prepaid expenses and other current assets 3,020 35,832 (6,110 ) 32,742 Total current assets 267,231 339,881 (309,219 ) 297,893 Property and equipment, net 2,499,353 350,866 — 2,850,219 Restricted cash 218 — — 218 Goodwill 23,231 15,155 — 38,386 Non-current deferred tax assets — 12,295 (322 ) 11,973 Other assets 343,811 60,626 (317,614 ) 86,823 Total assets $ 3,133,844 $ 778,823 $ (627,155 ) $ 3,285,512 LIABILITIES AND STOCKHOLDERS’ EQUITY Accounts payable and accrued expenses $ 256,522 $ 382,143 $ (309,219 ) $ 329,446 Income taxes payable 1,374 253 — 1,627 Current portion of long-term debt 8,750 — — 8,750 Total current liabilities 266,646 382,396 (309,219 ) 339,823 Long-term debt, net 1,421,228 113,927 (115,000 ) 1,420,155 Non-current deferred tax liabilities 322 — (322 ) — Deferred revenue — 36,257 — 36,257 Other liabilities 1,455 43,629 — 45,084 Total liabilities 1,689,651 576,209 (424,541 ) 1,841,319 Total stockholders’ equity 1,444,193 202,614 (202,614 ) 1,444,193 Total liabilities and stockholders’ equity $ 3,133,844 $ 778,823 $ (627,155 ) $ 3,285,512 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 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 September 30, 2016 (in thousands) Parent Combined Consolidating Total REVENUES $ 298,659 $ 398,617 $ (222,341 ) $ 474,935 EXPENSES: Operating 230,244 318,446 (222,341 ) 326,349 General and administrative 9,326 18,373 — 27,699 Depreciation and amortization 21,321 21,603 — 42,924 Restructuring charges 197 3,813 — 4,010 261,088 362,235 (222,341 ) 400,982 OPERATING INCOME 37,571 36,382 — 73,953 OTHER (INCOME) EXPENSE: Interest expense, net 12,975 3,962 — 16,937 Other (income) expense 115 (57 ) (4 ) 54 13,090 3,905 (4 ) 16,991 INCOME BEFORE INCOME TAXES 24,481 32,477 4 56,962 Income tax expense (512 ) (1,110 ) — (1,622 ) INCOME BEFORE EQUITY IN SUBSIDIARIES 23,969 31,367 4 55,340 Income from equity in subsidiaries 31,371 — (31,371 ) — NET INCOME $ 55,340 $ 31,367 $ (31,367 ) $ 55,340 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 nine months ended September 30, 2016 (in thousands) Parent Combined Consolidating Total REVENUES $ 876,697 $ 1,162,834 $ (653,880 ) $ 1,385,651 EXPENSES: Operating 676,997 933,596 (653,880 ) 956,713 General and administrative 27,352 54,191 — 81,543 Depreciation and amortization 63,267 64,061 127,328 Restructuring charges 197 3,813 — 4,010 767,813 1,055,661 (653,880 ) 1,169,594 OPERATING INCOME 108,884 107,173 — 216,057 OTHER (INCOME) EXPENSE: Interest expense, net 38,845 12,432 — 51,277 Other (income) expense 516 (401 ) (12 ) 103 39,361 12,031 (12 ) 51,380 INCOME BEFORE INCOME TAXES 69,523 95,142 12 164,677 Income tax expense (1,393 ) (4,054 ) — (5,447 ) INCOME BEFORE EQUITY IN SUBSIDIARIES 68,130 91,088 12 159,230 Income from equity in subsidiaries 91,100 — (91,100 ) — NET INCOME $ 159,230 $ 91,088 $ (91,088 ) $ 159,230 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 CASH FLOWS For the nine months ended September 30, 2016 (in thousands) Parent Combined Consolidating And Other Total Net cash provided by operating activities $ 271,286 $ 29,901 $ — $ 301,187 Net cash used in investing activities (35,510 ) (60,453 ) — (95,963 ) Net cash provided by (used in) financing activities (228,738 ) 954 — (227,784 ) Net increase (decrease) in cash and cash equivalents 7,038 (29,598 ) — (22,560 ) CASH AND CASH EQUIVALENTS, beginning of period 15,666 49,625 — 65,291 CASH AND CASH EQUIVALENTS, end of period $ 22,704 $ 20,027 $ — 42,731 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 |