CONDENSED CONSOLIDATING FINANCIAL STATEMENTS OF THE COMPANY AND SUBSIDIARIES | 11. CONDENSED CONSOLIDATING FINANCIAL STATEMENTS OF THE COMPANY AND SUBSIDIARIES 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 March 31, 2019 (Unaudited and in thousands) ASSETS Parent Combined Subsidiary Guarantors Non-Guarantor Subsidiaries Consolidating Adjustments and Other Total Consolidated Amounts Cash and cash equivalents $ 220 $ 20,049 $ 230 $ — $ 20,499 Restricted cash — — 32,901 — 32,901 Accounts receivable, net of allowance 204,817 495,734 1,830 (428,814 ) 273,567 Prepaid expenses and other current assets 3,288 28,169 1,021 (4,114 ) 28,364 Total current assets 208,325 543,952 35,982 (432,928 ) 355,331 Real estate and related assets: Property and equipment, net 2,252,514 263,499 278,754 — 2,794,767 Other real estate assets 244,479 — — — 244,479 Goodwill 33,057 15,112 — — 48,169 Non-current deferred tax assets 1,153 12,654 1,751 (1,751 ) 13,807 Other assets 534,288 131,794 37,485 (489,740 ) 213,827 Total assets $ 3,273,816 $ 967,011 $ 353,972 $ (924,419 ) $ 3,670,380 LIABILITIES AND STOCKHOLDERS' EQUITY Accounts payable and accrued expenses $ 271,625 $ 381,859 $ 110,026 $ (432,893 ) $ 330,617 Current portion of long-term debt 9,983 — 5,465 — 15,448 Total current liabilities 281,608 381,859 115,491 (432,893 ) 346,065 Long-term debt, net 1,590,001 114,483 238,630 (115,000 ) 1,828,114 Non-current deferred tax liabilities 1,751 — — (1,751 ) — Deferred revenue — 22,694 — — 22,694 Other liabilities 18,042 73,051 — — 91,093 Total liabilities 1,891,402 592,087 354,121 (549,644 ) 2,287,966 Total stockholders' equity 1,382,414 374,924 (149 ) (374,775 ) 1,382,414 Total liabilities and stockholders' equity $ 3,273,816 $ 967,011 $ 353,972 $ (924,419 ) $ 3,670,380 CONDENSED CONSOLIDATING BALANCE SHEET As of December 31, 2018 (in thousands) ASSETS Parent Combined Subsidiary Guarantors Non- Guarantor Subsidiaries Consolidating Adjustments and Other Total Consolidated Amounts Cash and cash equivalents $ 11,109 $ 40,348 $ 1,345 $ — $ 52,802 Restricted cash — — 21,335 — 21,335 Accounts receivable, net of allowance 254,766 445,105 1,809 (431,083 ) 270,597 Prepaid expenses and other current assets 4,412 26,939 1,951 (4,511 ) 28,791 Total current assets 270,287 512,392 26,440 (435,594 ) 373,525 Real estate and related assets: Property and equipment, net 2,255,361 310,989 264,239 — 2,830,589 Other real estate assets 247,223 — — — 247,223 Goodwill 33,057 15,112 — — 48,169 Non-current deferred tax assets 727 14,220 1,165 (1,165 ) 14,947 Other assets 507,161 61,104 38,112 (465,170 ) 141,207 Total assets $ 3,313,816 $ 913,817 $ 329,956 $ (901,929 ) $ 3,655,660 LIABILITIES AND STOCKHOLDERS' EQUITY Accounts payable and accrued expenses $ 294,474 $ 377,699 $ 115,661 $ (435,559 ) $ 352,275 Current portion of long-term debt 8,720 — 5,401 — 14,121 Total current liabilities 303,194 377,699 121,062 (435,559 ) 366,396 Long-term debt, net 1,579,273 114,428 208,854 (115,000 ) 1,787,555 Non-current deferred tax liabilities 1,165 — — (1,165 ) — Deferred revenue — 26,102 — — 26,102 Other liabilities 15,125 45,423 — — 60,548 Total liabilities 1,898,757 563,652 329,916 (551,724 ) 2,240,601 Total stockholders' equity 1,415,059 350,165 40 (350,205 ) 1,415,059 Total liabilities and stockholders' equity $ 3,313,816 $ 913,817 $ 329,956 $ (901,929 ) $ 3,655,660 CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS For the three months ended March 31, 2019 (Unaudited and in thousands) Parent Combined Subsidiary Guarantors Non-Guarantor Subsidiaries Consolidating Adjustments and Other Total Consolidated Amounts REVENUES $ 335,212 $ 392,077 $ 5,723 $ (248,948 ) $ 484,064 EXPENSES: Operating 257,493 334,995 2,292 (248,948 ) 345,832 General and administrative 10,028 19,417 — — 29,445 Depreciation and amortization 23,284 10,315 1,924 — 35,523 290,805 364,727 4,216 (248,948 ) 410,800 OPERATING INCOME 44,407 27,350 1,507 — 73,264 OTHER (INCOME) EXPENSE: Interest expense, net 18,286 1,453 1,697 — 21,436 Other (income) expense (68 ) 40 32 — 4 18,218 1,493 1,729 — 21,440 INCOME BEFORE INCOME TAXES 26,189 25,857 (222 ) — 51,824 Income tax expense (529 ) (1,955 ) — — (2,484 ) INCOME BEFORE EQUITY IN SUBSIDIARIES 25,660 23,902 (222 ) — 49,340 Income from equity in subsidiaries 23,680 — — (23,680 ) — NET INCOME $ 49,340 $ 23,902 $ (222 ) $ (23,680 ) $ 49,340 CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS For the three months ended March 31, 2018 (Unaudited and in thousands) Parent Combined Subsidiary Guarantors Consolidating Adjustments and Other Total Consolidated Amounts REVENUES $ 307,529 $ 366,685 $ (233,298 ) $ 440,916 EXPENSES: Operating 242,185 310,264 (233,298 ) 319,151 General and administrative 8,235 16,736 — 24,971 Depreciation and amortization 22,533 15,556 — 38,089 272,953 342,556 (233,298 ) 382,211 OPERATING INCOME 34,576 24,129 — 58,705 OTHER (INCOME) EXPENSE: Interest expense, net 16,177 2,859 — 19,036 Other (income) expense (118 ) 58 17 (43 ) 16,059 2,917 17 18,993 INCOME BEFORE INCOME TAXES 18,517 21,212 (17 ) 39,712 Income tax expense (423 ) (1,512 ) — (1,935 ) INCOME BEFORE EQUITY IN SUBSIDIARIES 18,094 19,700 (17 ) 37,777 Income from equity in subsidiaries 19,683 — (19,683 ) — NET INCOME $ 37,777 $ 19,700 $ (19,700 ) $ 37,777 CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS For the three months ended March 31, 2019 (Unaudited and in thousands) Parent Combined Subsidiary Guarantors Non-Guarantor Subsidiaries Consolidating Adjustments And Other Total Consolidated Amounts Net cash provided by operating activities $ 54,278 $ 20,642 $ 2,903 $ — $ 77,823 Net cash provided by (used in) investing activities 16,075 (71,605 ) (22,280 ) (190 ) (78,000 ) Net cash provided by (used in) financing activities (81,242 ) 30,664 29,828 190 (20,560 ) Net increase (decrease) in cash, cash equivalents and restricted cash (10,889 ) (20,299 ) 10,451 — (20,737 ) CASH, CASH EQUIVALENTS AND RESTRICTED CASH, beginning of period 11,109 40,348 22,680 — 74,137 CASH, CASH EQUIVALENTS AND RESTRICTED CASH, end of period $ 220 $ 20,049 $ 33,131 $ — $ 53,400 CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS For the three months ended March 31, 2018 (Unaudited and in thousands) Parent Combined Subsidiary Guarantors Consolidating Adjustments And Other Total Consolidated Amounts Net cash provided by operating activities $ 120,543 $ (12,064 ) $ — $ 108,479 Net cash provided by (used in) investing activities (80,955 ) 11,105 — (69,850 ) Net cash used in financing activities (29,913 ) (4,499 ) — (34,412 ) Net increase (decrease) in cash, cash equivalents and restricted cash 9,675 (5,458 ) — 4,217 CASH, CASH EQUIVALENTS AND RESTRICTED CASH, beginning of period 25,745 26,438 — 52,183 CASH, CASH EQUIVALENTS AND RESTRICTED CASH, end of period $ 35,420 $ 20,980 $ — $ 56,400 |