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, 2018 (Unaudited and in thousands) ASSETS Parent Combined Subsidiary Guarantors Non-Guarantor Subsidiaries Consolidating Adjustments and Other Total Consolidated Amounts Cash and cash equivalents $ 68,599 $ 24,664 $ 362 $ — $ 93,625 Restricted cash — — 11,103 — 11,103 Accounts receivable, net of allowance 143,538 449,928 2,802 (362,106 ) 234,162 Prepaid expenses and other current assets 2,929 27,498 2,943 (5,405 ) 27,965 Total current assets 215,066 502,090 17,210 (367,511 ) 366,855 Property and equipment, net 2,470,164 314,981 238,818 — 3,023,963 Goodwill 33,057 10,939 — — 43,996 Non-current deferred tax assets — 14,780 — (471 ) 14,309 Other assets 608,586 51,269 38,669 (563,615 ) 134,909 Total assets $ 3,326,873 $ 894,059 $ 294,697 $ (931,597 ) $ 3,584,032 LIABILITIES AND STOCKHOLDERS' EQUITY Accounts payable and accrued expenses $ 312,080 $ 352,062 $ 11,023 $ (367,476 ) $ 307,689 Income taxes payable 321 1,054 — — 1,375 Current portion of long-term debt 7,456 — 5,339 — 12,795 Total current liabilities 319,857 353,116 16,362 (367,476 ) 321,859 Long-term debt, net 1,569,543 114,373 183,269 (115,000 ) 1,752,185 Non-current deferred tax liabilities 471 — — (471 ) — Deferred revenue — 29,510 — — 29,510 Other liabilities 14,927 43,476 — — 58,403 Total liabilities 1,904,798 540,475 199,631 (482,947 ) 2,161,957 Total stockholders' equity 1,422,075 353,584 95,066 (448,650 ) 1,422,075 Total liabilities and stockholders' equity $ 3,326,873 $ 894,059 $ 294,697 $ (931,597 ) $ 3,584,032 CONDENSED CONSOLIDATING BALANCE SHEET As of December 31, 2017 (in thousands) ASSETS Parent Combined Subsidiary Guarantors Consolidating Adjustments and Other Total Consolidated Amounts Cash and cash equivalents $ 25,745 $ 26,438 $ — $ 52,183 Accounts receivable, net of allowance 211,673 372,755 (330,240 ) 254,188 Prepaid expenses and other current assets 1,835 24,986 (5,702 ) 21,119 Total current assets 239,253 424,179 (335,942 ) 327,490 Property and equipment, net 2,467,166 335,283 — 2,802,449 Goodwill 26,031 14,896 — 40,927 Non-current deferred tax assets — 13,193 (379 ) 12,814 Other assets 421,474 69,117 (401,873 ) 88,718 Total assets $ 3,153,924 $ 856,668 $ (738,194 ) $ 3,272,398 LIABILITIES AND STOCKHOLDERS' EQUITY Accounts payable and accrued expenses $ 251,011 $ 362,701 $ (335,908 ) $ 277,804 Income taxes payable 1,443 1,591 — 3,034 Current portion of long-term debt 10,000 — — 10,000 Total current liabilities 262,454 364,292 (335,908 ) 290,838 Long-term debt, net 1,437,982 114,205 (115,000 ) 1,437,187 Non-current deferred tax liabilities 379 — (379 ) — Deferred revenue — 39,735 — 39,735 Other liabilities 1,501 51,529 — 53,030 Total liabilities 1,702,316 569,761 (451,287 ) 1,820,790 Total stockholders' equity 1,451,608 286,907 (286,907 ) 1,451,608 Total liabilities and stockholders' equity $ 3,153,924 $ 856,668 $ (738,194 ) $ 3,272,398 CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS For the three months ended September 30, 2018 (Unaudited and in thousands) Parent Combined Subsidiary Guarantors Non-Guarantor Subsidiaries Consolidating Adjustments and Other Total Consolidated Amounts REVENUES $ 322,872 $ 381,594 $ 2,497 $ (244,235 ) $ 462,728 EXPENSES: Operating 253,267 323,765 962 (244,235 ) 333,759 General and administrative 8,686 16,399 — — 25,085 Depreciation and amortization 23,475 15,349 641 — 39,465 285,428 355,513 1,603 (244,235 ) 398,309 OPERATING INCOME 37,444 26,081 894 — 64,419 OTHER (INCOME) EXPENSE: Interest expense, net 16,962 2,825 747 — 20,534 Other (income) expense 42 (20 ) 27 — 49 17,004 2,805 774 — 20,583 INCOME BEFORE INCOME TAXES 20,440 23,276 120 — 43,836 Income tax expense (332 ) (2,510 ) — — (2,842 ) INCOME BEFORE EQUITY IN SUBSIDIARIES 20,108 20,766 120 — 40,994 Income from equity in subsidiaries 20,886 — — (20,886 ) — NET INCOME $ 40,994 $ 20,766 $ 120 $ (20,886 ) $ 40,994 CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS For the three months ended September 30, 2017 (Unaudited and 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 nine months ended September 30, 2018 (Unaudited and in thousands) Parent Combined Subsidiary Guarantors Non-Guarantor Subsidiaries Consolidating Adjustments and Other Total Consolidated Amounts REVENUES $ 944,064 $ 1,119,524 $ 2,497 $ (712,512 ) $ 1,353,573 EXPENSES: Operating 739,305 945,694 962 (712,512 ) 973,449 General and administrative 26,618 50,976 — — 77,594 Depreciation and amortization 68,921 46,552 641 — 116,114 Asset impairments 1,580 — — — 1,580 836,424 1,043,222 1,603 (712,512 ) 1,168,737 OPERATING INCOME 107,640 76,302 894 — 184,836 OTHER (INCOME) EXPENSE: Interest expense, net 49,705 8,156 747 — 58,608 Expenses associated with debt refinancing transactions 1,016 — — — 1,016 Other (income) expense 62 (107 ) 84 — 39 50,783 8,049 831 — 59,663 INCOME BEFORE INCOME TAXES 56,857 68,253 63 — 125,173 Income tax expense (1,097 ) (6,108 ) — — (7,205 ) INCOME BEFORE EQUITY IN SUBSIDIARIES 55,760 62,145 63 — 117,968 Income from equity in subsidiaries 62,208 — — (62,208 ) — NET INCOME $ 117,968 $ 62,145 $ 63 $ (62,208 ) $ 117,968 CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS For the nine months ended September 30, 2017 (Unaudited and 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 CASH FLOWS For the nine months ended September 30, 2018 (Unaudited and in thousands) Parent Combined Subsidiary Guarantors Non-Guarantor Subsidiaries Consolidating Adjustments and Other Total Consolidated Amounts Net cash provided by operating activities $ 255,765 $ 19,472 $ 9,334 $ — $ 284,571 Net cash used in investing activities (178,280 ) (23,098 ) (124,178 ) 94,920 (230,636 ) Net cash provided by (used in) financing activities (34,631 ) 1,852 126,309 (94,920 ) (1,390 ) Net increase (decrease) in cash, cash equivalents and restricted cash 42,854 (1,774 ) 11,465 — 52,545 CASH, CASH EQUIVALENTS AND RESTRICTED CASH, beginning of period 25,745 26,438 — — 52,183 CASH, CASH EQUIVALENTS AND RESTRICTED CASH, end of period $ 68,599 $ 24,664 $ 11,465 $ — 104,728 CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS For the nine months ended September 30, 2017 (Unaudited and 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, cash equivalents and restricted cash 8,744 (3,720 ) — 5,024 CASH, CASH EQUIVALENTS AND RESTRICTED CASH, beginning of period 11,378 26,333 — 37,711 CASH, CASH EQUIVALENTS AND RESTRICTED CASH, end of period $ 20,122 $ 22,613 $ — $ 42,735 |