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 June 30, 2019 (Unaudited and in thousands) ASSETS Parent Combined Subsidiary Guarantors Non-Guarantor Subsidiaries Consolidating Adjustments and Other Total Consolidated Amounts Cash and cash equivalents $ 21,732 $ 34,312 $ 701 $ — $ 56,745 Restricted cash — 4 30,146 — 30,150 Accounts receivable, net of allowance 194,790 505,880 (108 ) (428,139 ) 272,423 Prepaid expenses and other current assets 3,434 33,337 167 (4,147 ) 32,791 Total current assets 219,956 573,533 30,906 (432,286 ) 392,109 Real estate and related assets: Property and equipment, net 2,242,107 269,546 312,376 — 2,824,029 Other real estate assets 242,073 — — — 242,073 Goodwill 33,057 15,112 — — 48,169 Non-current deferred tax assets 1,513 17,014 2,082 (1,751 ) 18,858 Other assets 563,909 133,838 36,858 (520,952 ) 213,653 Total assets $ 3,302,615 $ 1,009,043 $ 382,222 $ (954,989 ) $ 3,738,891 LIABILITIES AND STOCKHOLDERS' EQUITY Accounts payable and accrued expenses $ 263,198 $ 390,837 $ 108,665 $ (432,251 ) $ 330,449 Current portion of long-term debt, net 335,719 47,905 5,528 (48,000 ) 341,152 Total current liabilities 598,917 438,742 114,193 (480,251 ) 671,601 Long-term debt, net 1,301,253 66,634 268,231 (67,000 ) 1,569,118 Non-current deferred tax liabilities 1,751 — — (1,751 ) — Deferred revenue — 19,286 — — 19,286 Other liabilities 18,103 78,192 — — 96,295 Total liabilities 1,920,024 602,854 382,424 (549,002 ) 2,356,300 Total stockholders' equity 1,382,591 406,189 (202 ) (405,987 ) 1,382,591 Total liabilities and stockholders' equity $ 3,302,615 $ 1,009,043 $ 382,222 $ (954,989 ) $ 3,738,891 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 June 30, 2019 (Unaudited and in thousands) Parent Combined Subsidiary Guarantors Non- Guarantor Subsidiaries Consolidating Adjustments and Other Total Consolidated Amounts REVENUES $ 339,495 $ 396,790 $ 5,714 $ (251,705 ) $ 490,294 EXPENSES: Operating 260,420 334,832 2,132 (251,705 ) 345,679 General and administrative 12,136 21,228 — — 33,364 Depreciation and amortization 23,111 10,542 1,938 — 35,591 Asset impairments 4,706 — — — 4,706 300,373 366,602 4,070 (251,705 ) 419,340 OPERATING INCOME 39,122 30,188 1,644 — 70,954 OTHER (INCOME) EXPENSE: Interest expense, net 17,662 1,303 1,697 — 20,662 Other (income) expense (205 ) (69 ) 16 — (258 ) 17,457 1,234 1,713 — 20,404 INCOME BEFORE INCOME TAXES 21,665 28,954 (69 ) — 50,550 Income tax expense (44 ) (1,928 ) — — (1,972 ) INCOME BEFORE EQUITY IN SUBSIDIARIES 21,621 27,026 (69 ) — 48,578 Income from equity in subsidiaries 26,957 — — (26,957 ) — NET INCOME $ 48,578 $ 27,026 $ (69 ) $ (26,957 ) $ 48,578 CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS For the three months ended June 30, 2018 (Unaudited and in thousands) Parent Combined Subsidiary Guarantors Consolidating Adjustments and Other Total Consolidated Amounts REVENUES $ 313,663 $ 371,245 $ (234,979 ) $ 449,929 EXPENSES: Operating 243,853 311,665 (234,979 ) 320,539 General and administrative 9,697 17,841 — 27,538 Depreciation and amortization 22,913 15,647 — 38,560 Asset impairments 1,580 — — 1,580 278,043 345,153 (234,979 ) 388,217 OPERATING INCOME 35,620 26,092 — 61,712 OTHER (INCOME) EXPENSE: Interest expense, net 16,566 2,472 — 19,038 Expenses associated with debt refinancing transactions 1,016 — — 1,016 Other (income) expense 138 (145 ) 40 33 17,720 2,327 40 20,087 INCOME BEFORE INCOME TAXES 17,900 23,765 (40 ) 41,625 Income tax expense (342 ) (2,086 ) — (2,428 ) INCOME BEFORE EQUITY IN SUBSIDIARIES 17,558 21,679 (40 ) 39,197 Income from equity in subsidiaries 21,639 — (21,639 ) — NET INCOME $ 39,197 $ 21,679 $ (21,679 ) $ 39,197 CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS For the six months ended June 30, 2019 (Unaudited and in thousands) Parent Combined Subsidiary Guarantors Non-Guarantor Subsidiaries Consolidating Adjustments and Other Total Consolidated Amounts REVENUES $ 674,707 $ 788,867 $ 11,437 $ (500,653 ) $ 974,358 EXPENSES: Operating 517,913 669,827 4,424 (500,653 ) 691,511 General and administrative 22,164 40,645 — — 62,809 Depreciation and amortization 46,395 20,857 3,862 — 71,114 Asset impairments 4,706 — — — 4,706 591,178 731,329 8,286 (500,653 ) 830,140 OPERATING INCOME 83,529 57,538 3,151 — 144,218 OTHER (INCOME) EXPENSE: Interest expense, net 35,948 2,756 3,394 — 42,098 Other (income) expense (273 ) (29 ) 48 (254 ) 35,675 2,727 3,442 — 41,844 INCOME BEFORE INCOME TAXES 47,854 54,811 (291 ) — 102,374 Income tax expense (573 ) (3,883 ) — — (4,456 ) INCOME BEFORE EQUITY IN SUBSIDIARIES 47,281 50,928 (291 ) — 97,918 Income from equity in subsidiaries 50,637 — — (50,637 ) — NET INCOME $ 97,918 $ 50,928 $ (291 ) $ (50,637 ) $ 97,918 CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS For the six months ended June 30, 2018 (Unaudited and in thousands) Parent Combined Subsidiary Guarantors Consolidating Adjustments and Other Total Consolidated Amounts REVENUES $ 621,192 $ 737,930 $ (468,277 ) $ 890,845 EXPENSES: Operating 486,038 621,929 (468,277 ) 639,690 General and administrative 17,932 34,577 — 52,509 Depreciation and amortization 45,446 31,203 — 76,649 Asset impairments 1,580 — — 1,580 550,996 687,709 (468,277 ) 770,428 OPERATING INCOME 70,196 50,221 — 120,417 OTHER (INCOME) EXPENSE: Interest expense, net 32,743 5,331 — 38,074 Expenses associated with debt refinancing transactions 1,016 — — 1,016 Other (income) expense 20 (87 ) 57 (10 ) 33,779 5,244 57 39,080 INCOME BEFORE INCOME TAXES 36,417 44,977 (57 ) 81,337 Income tax expense (765 ) (3,598 ) — (4,363 ) INCOME BEFORE EQUITY IN SUBSIDIARIES 35,652 41,379 (57 ) 76,974 Income from equity in subsidiaries 41,322 — (41,322 ) — NET INCOME $ 76,974 $ 41,379 $ (41,379 ) $ 76,974 CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS For the six months ended June 30, 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 $ 122,947 $ 36,783 $ 6,892 $ — $ 166,622 Net cash used in investing activities (11,326 ) (76,563 ) (58,189 ) — (146,078 ) Net cash provided by (used in) financing activities (100,998 ) 33,748 59,464 — (7,786 ) Net increase (decrease) in cash, cash equivalents and restricted cash 10,623 (6,032 ) 8,167 — 12,758 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 $ 21,732 $ 34,316 $ 30,847 $ — $ 86,895 CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS For the six months ended June 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 $ 161,685 $ 21,697 $ 269 $ — $ 183,651 Net cash used in investing activities (69,202 ) (20,221 ) (6,670 ) — (96,093 ) Net cash provided by (used in) financing activities (76,236 ) 1,462 11,564 — (63,210 ) Net increase in cash, cash equivalents and restricted cash 16,247 2,938 5,163 — 24,348 CASH, CASH EQUIVALENTS AND RESTRICTED CASH, beginning of period 25,745 26,438 — — 52,183 CASH, CASH EQUIVALENTS AND RESTRICTED CASH, end of period $ 41,992 $ 29,376 $ 5,163 $ — $ 76,531 |