CONDENSED CONSOLIDATING FINANCIAL STATEMENTS OF THE COMPANY AND SUBSIDIARIES | 12. The following condensed consolidating financial statements of CoreCivic 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, 2017 (in thousands) ASSETS Parent Combined Subsidiary Guarantors Consolidating Adjustments and Other Total Consolidated Amounts Cash and cash equivalents $ 20,122 $ 22,613 $ — $ 42,735 Accounts receivable, net of allowance 190,866 347,066 (296,789 ) 241,143 Prepaid expenses and other current assets 2,583 23,597 (6,002 ) 20,178 Total current assets 213,571 393,276 (302,791 ) 304,056 Property and equipment, net 2,477,110 322,366 — 2,799,476 Goodwill 23,832 14,896 — 38,728 Non-current deferred tax assets — 15,955 (495 ) 15,460 Other assets 405,683 64,472 (385,109 ) 85,046 Total assets $ 3,120,196 $ 810,965 $ (688,395 ) $ 3,242,766 LIABILITIES AND STOCKHOLDERS' EQUITY Accounts payable and accrued expenses $ 235,716 $ 333,480 $ (302,791 ) $ 266,405 Income taxes payable 1,945 (777 ) — 1,168 Current portion of long-term debt 10,000 — — 10,000 Total current liabilities 247,661 332,703 (302,791 ) 277,573 Long-term debt, net 1,412,060 114,150 (115,000 ) 1,411,210 Non-current deferred tax liabilities 495 — (495 ) — Deferred revenue — 43,143 — 43,143 Other liabilities 1,299 50,860 — 52,159 Total liabilities 1,661,515 540,856 (418,286 ) 1,784,085 Total stockholders' equity 1,458,681 270,109 (270,109 ) 1,458,681 Total liabilities and stockholders' equity $ 3,120,196 $ 810,965 $ (688,395 ) $ 3,242,766 CONDENSED CONSOLIDATING BALANCE SHEET As of December 31, 2016 (in thousands) ASSETS Parent Combined Subsidiary Guarantors Consolidating Adjustments and Other Total Consolidated Amounts Cash and cash equivalents $ 11,378 $ 26,333 $ — $ 37,711 Accounts receivable, net of allowance 237,495 270,952 (278,562 ) 229,885 Prepaid expenses and other current assets 7,582 30,123 (6,477 ) 31,228 Total current assets 256,455 327,408 (285,039 ) 298,824 Property and equipment, net 2,493,025 344,632 — 2,837,657 Goodwill 23,231 15,155 — 38,386 Non-current deferred tax assets — 14,056 (321 ) 13,735 Other assets 339,391 57,873 (314,262 ) 83,002 Total assets $ 3,112,102 $ 759,124 $ (599,622 ) $ 3,271,604 LIABILITIES AND STOCKHOLDERS' EQUITY Accounts payable and accrued expenses $ 203,074 $ 342,072 $ (285,039 ) $ 260,107 Income taxes payable 1,850 236 — 2,086 Current portion of long-term debt 10,000 — — 10,000 Total current liabilities 214,924 342,308 (285,039 ) 272,193 Long-term debt, net 1,436,186 113,983 (115,000 ) 1,435,169 Non-current deferred tax liabilities 321 — (321 ) — Deferred revenue — 53,437 — 53,437 Other liabilities 1,708 50,134 — 51,842 Total liabilities 1,653,139 559,862 (400,360 ) 1,812,641 Total stockholders' equity 1,458,963 199,262 (199,262 ) 1,458,963 Total liabilities and stockholders' equity $ 3,112,102 $ 759,124 $ (599,622 ) $ 3,271,604 CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS For the three months ended September 30, 2017 (in thousands) Parent Combined Subsidiary Guarantors Consolidating Adjustments and Other Total Consolidated Amounts REVENUES $ 297,856 $ 368,507 $ (223,518 ) $ 442,845 EXPENSES: Operating 231,528 308,855 (223,518 ) 316,865 General and administrative 9,823 18,480 — 28,303 Depreciation and amortization 22,147 14,360 — 36,507 Asset impairments 300 55 — 355 263,798 341,750 (223,518 ) 382,030 OPERATING INCOME 34,058 26,757 — 60,815 OTHER (INCOME) EXPENSE: Interest expense, net 14,046 2,983 — 17,029 Other (income) expense (96 ) 21 10 (65 ) 13,950 3,004 10 16,964 INCOME BEFORE INCOME TAXES 20,108 23,753 (10 ) 43,851 Income tax expense (541 ) (2,132 ) — (2,673 ) INCOME BEFORE EQUITY IN SUBSIDIARIES 19,567 21,621 (10 ) 41,178 Income from equity in subsidiaries 21,611 — (21,611 ) — NET INCOME $ 41,178 $ 21,621 $ (21,621 ) $ 41,178 CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS For the three months ended September 30, 2016 (in thousands) Parent Combined Subsidiary Guarantors Consolidating Adjustments and Other Total Consolidated Amounts 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 nine months ended September 30, 2017 (in thousands) Parent Combined Subsidiary Guarantors Consolidating Adjustments and Other Total Consolidated Amounts REVENUES $ 885,271 $ 1,094,805 $ (655,154 ) $ 1,324,922 EXPENSES: Operating 679,458 915,761 (655,154 ) 940,065 General and administrative 26,630 52,916 — 79,546 Depreciation and amortization 65,206 44,358 — 109,564 Asset impairments 300 314 — 614 771,594 1,013,349 (655,154 ) 1,129,789 OPERATING INCOME 113,677 81,456 — 195,133 OTHER (INCOME) EXPENSE: Interest expense, net 41,219 8,922 — 50,141 Other (income) expense (248 ) 109 31 (108 ) 40,971 9,031 31 50,033 INCOME BEFORE INCOME TAXES 72,706 72,425 (31 ) 145,100 Income tax expense (1,711 ) (6,689 ) — (8,400 ) INCOME BEFORE EQUITY IN SUBSIDIARIES 70,995 65,736 (31 ) 136,700 Income from equity in subsidiaries 65,705 — (65,705 ) — NET INCOME $ 136,700 $ 65,736 $ (65,736 ) $ 136,700 CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS For the nine months ended September 30, 2016 (in thousands) Parent Combined Subsidiary Guarantors Consolidating Adjustments and Other Total Consolidated Amounts 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 CASH FLOWS For the nine months ended September 30, 2017 (in thousands) Parent Combined Subsidiary Guarantors Consolidating Adjustments And Other Total Consolidated Amounts Net cash provided by operating activities $ 239,662 $ 24,473 $ — $ 264,135 Net cash used in investing activities (50,216 ) (31,544 ) — (81,760 ) Net cash provided by (used in) financing activities (180,702 ) 3,351 — (177,351 ) Net increase (decrease) in cash and cash equivalents 8,744 (3,720 ) — 5,024 CASH AND CASH EQUIVALENTS, beginning of period 11,378 26,333 — 37,711 CASH AND CASH EQUIVALENTS, end of period $ 20,122 $ 22,613 $ — 42,735 CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS For the nine months ended September 30, 2016 (in thousands) Parent Combined Subsidiary Guarantors Consolidating Adjustments And Other Total Consolidated Amounts 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 |