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 September 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 $ 18,481 $ 28,164 $ 892 $ — $ 47,537 Restricted cash — 4 25,537 — 25,541 Accounts receivable, net of allowance 167,096 558,325 (157 ) (453,670 ) 271,594 Prepaid expenses and other current assets 3,210 33,281 3,540 (4,058 ) 35,973 Total current assets 188,787 619,774 29,812 (457,728 ) 380,645 Real estate and related assets: Property and equipment, net 2,234,415 273,315 329,111 — 2,836,841 Other real estate assets 239,149 — — — 239,149 Goodwill 33,057 15,112 — — 48,169 Non-current deferred tax assets — 16,982 2,250 (281 ) 18,951 Other assets 593,681 147,211 36,230 (552,032 ) 225,090 Total assets $ 3,289,089 $ 1,072,394 $ 397,403 $ (1,010,041 ) $ 3,748,845 LIABILITIES AND STOCKHOLDERS' EQUITY Accounts payable and accrued expenses $ 315,790 $ 409,644 $ 104,670 $ (457,693 ) $ 372,411 Current portion of long-term debt, net 335,909 47,937 6,545 (48,000 ) 342,391 Total current liabilities 651,699 457,581 111,215 (505,693 ) 714,802 Long-term debt, net 1,235,797 66,658 286,330 (67,000 ) 1,521,785 Non-current deferred tax liabilities 281 — — (281 ) — Deferred revenue — 15,877 — — 15,877 Other liabilities 18,111 95,069 — — 113,180 Total liabilities 1,905,888 635,185 397,545 (572,974 ) 2,365,644 Total stockholders' equity 1,383,201 437,209 (142 ) (437,067 ) 1,383,201 Total liabilities and stockholders' equity $ 3,289,089 $ 1,072,394 $ 397,403 $ (1,010,041 ) $ 3,748,845 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 September 30, 2019 (Unaudited and in thousands) Parent Combined Subsidiary Guarantors Non- Guarantor Subsidiaries Consolidating Adjustments and Other Total Consolidated Amounts REVENUES $ 352,054 $ 419,407 $ 6,146 $ (269,085 ) $ 508,522 EXPENSES: Operating 277,142 358,237 2,441 (269,085 ) 368,735 General and administrative 10,546 21,492 — — 32,038 Depreciation and amortization 23,604 11,098 1,952 — 36,654 311,292 390,827 4,393 (269,085 ) 437,427 OPERATING INCOME 40,762 28,580 1,753 — 71,095 OTHER (INCOME) EXPENSE: Interest expense, net 17,820 1,462 1,693 — 20,975 Other (income) expense (95 ) (73 ) 16 (208 ) (360 ) 17,725 1,389 1,709 (208 ) 20,615 INCOME BEFORE INCOME TAXES 23,037 27,191 44 208 50,480 Income tax expense (476 ) (1,010 ) — — (1,486 ) INCOME BEFORE EQUITY IN SUBSIDIARIES 22,561 26,181 44 208 48,994 Income from equity in subsidiaries 26,433 — — (26,433 ) — NET INCOME $ 48,994 $ 26,181 $ 44 $ (26,225 ) $ 48,994 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 nine months ended September 30, 2019 (Unaudited and in thousands) Parent Combined Subsidiary Guarantors Non-Guarantor Subsidiaries Consolidating Adjustments and Other Total Consolidated Amounts REVENUES $ 1,026,761 $ 1,208,274 $ 17,583 $ (769,738 ) $ 1,482,880 EXPENSES: Operating 795,055 1,028,064 6,865 (769,738 ) 1,060,246 General and administrative 32,710 62,137 — — 94,847 Depreciation and amortization 69,999 31,955 5,814 — 107,768 Asset impairments 4,706 — — — 4,706 902,470 1,122,156 12,679 (769,738 ) 1,267,567 OPERATING INCOME 124,291 86,118 4,904 — 215,313 OTHER (INCOME) EXPENSE: Interest expense, net 53,768 4,218 5,087 — 63,073 Other (income) expense (368 ) (102 ) 64 (208 ) (614 ) 53,400 4,116 5,151 (208 ) 62,459 INCOME BEFORE INCOME TAXES 70,891 82,002 (247 ) 208 152,854 Income tax expense (1,049 ) (4,893 ) — — (5,942 ) INCOME BEFORE EQUITY IN SUBSIDIARIES 69,842 77,109 (247 ) 208 146,912 Income from equity in subsidiaries 77,070 — — (77,070 ) — NET INCOME $ 146,912 $ 77,109 $ (247 ) $ (76,862 ) $ 146,912 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 0 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 CASH FLOWS For the nine months ended September 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 $ 270,007 $ 27,748 $ 6,317 $ — $ 304,072 Net cash used in investing activities (38,762 ) (78,381 ) (80,911 ) — (198,054 ) Net cash provided by (used in) financing activities (223,873 ) 38,453 78,343 — (107,077 ) Net increase (decrease) in cash, cash equivalents and restricted cash 7,372 (12,180 ) 3,749 — (1,059 ) 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 $ 18,481 $ 28,168 $ 26,429 $ — $ 73,078 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 |