Consolidating Financial Statements of Subsidiary Guarantors | Consolidating Financial Statements of Subsidiary Guarantors The Second Lien Notes issued by DynCorp International Inc. ("Subsidiary Issuer"), the New Senior Credit Facility and the term loan under the Third Lien Credit Agreement are fully and unconditionally guaranteed, jointly and severally, by the Company ("Parent") and the following domestic subsidiaries of Subsidiary Issuer: DynCorp International LLC, DTS Aviation Services LLC, DynCorp Aerospace Operations LLC, DynCorp International Services LLC, DIV Capital Corporation, Dyn Marine Services of Virginia LLC, Services International LLC, Worldwide Management and Consulting Services LLC, Worldwide Recruiting and Staffing Services LLC, Heliworks LLC, Phoenix Consulting Group, LLC, Casals & Associates, Inc., Culpeper National Security Solutions LLC, and Highground Global, Inc. ("Subsidiary Guarantors"). Each of the Subsidiary Issuer and the Subsidiary Guarantors is 100% owned by the Company. Under the Indenture governing the Second Lien Notes, a guarantee of a Subsidiary Guarantor would terminate upon the following customary circumstances: (i) the sale of the capital stock of such Subsidiary Guarantor if such sale complies with the indenture; (ii) the designation of such Subsidiary Guarantor as an unrestricted subsidiary; (iii) if such Subsidiary Guarantor no longer guarantees certain other indebtedness of the Subsidiary Issuer or (iv) the defeasance or discharge of the indenture. The following condensed consolidating financial statements present (i) unaudited condensed consolidating balance sheets as of March 31, 2018 and December 31, 2017 , (ii) unaudited condensed consolidating statements of operations and comprehensive income (loss) for the three months ended March 31, 2018 and March 31, 2017 , (iii) unaudited condensed consolidating statements of cash flows for the three months ended March 31, 2018 and March 31, 2017 and (iii) elimination entries necessary to consolidate Parent and its subsidiaries. The Parent company, the Subsidiary Issuer, the combined Subsidiary Guarantors and the combined subsidiary non-guarantors account for their investments in subsidiaries using the equity method of accounting; therefore, the Parent column reflects the equity income of the subsidiary and its subsidiary guarantors, and subsidiary non-guarantors. Additionally, the Subsidiary Guarantors’ column reflects the equity income of its subsidiary non-guarantors. DynCorp International Inc. is considered the Subsidiary Issuer as it issued the Second Lien Notes. Delta Tucker Holdings, Inc. and Subsidiaries Unaudited Condensed Consolidating Statement of Operations Information For the Three Months Ended March 31, 2018 (Amounts in thousands) Parent Subsidiary Issuer Subsidiary Guarantors Subsidiary Non- Guarantors Eliminations Consolidated Revenue $ — $ — $ 537,551 $ 46,450 $ (49,708 ) $ 534,293 Cost of services — — (469,319 ) (45,795 ) 49,691 (465,423 ) Selling, general and administrative expenses — — (25,168 ) (205 ) 14 (25,359 ) Depreciation and amortization expense — — (5,458 ) (602 ) 3 (6,057 ) Earnings from equity method investees — — 47 — — 47 Operating income — — 37,653 (152 ) — 37,501 Interest expense — (16,485 ) (503 ) — — (16,988 ) Loss on early extinguishment of debt — (239 ) — — — (239 ) Interest income — — 524 1 — 525 Equity in income (loss) of consolidated subsidiaries 16,408 27,280 (388 ) — (43,300 ) — Other income, net — — 592 57 — 649 Income (loss) before income taxes 16,408 10,556 37,878 (94 ) (43,300 ) 21,448 Benefit (provision) for income taxes — 5,852 (10,598 ) 2 — (4,744 ) Net income (loss) 16,408 16,408 27,280 (92 ) (43,300 ) 16,704 Noncontrolling interests — — — (296 ) — (296 ) Net income (loss) attributable to Delta Tucker Holdings, Inc. $ 16,408 $ 16,408 $ 27,280 $ (388 ) $ (43,300 ) $ 16,408 Delta Tucker Holdings, Inc. and Subsidiaries Unaudited Condensed Consolidating Statement of Operations Information For the Three Months Ended March 31, 2017 (Amounts in thousands) Parent Subsidiary Issuer Subsidiary Guarantors Subsidiary Non- Guarantors Eliminations Consolidated Revenue $ — $ — $ 463,274 $ 46,429 $ (49,831 ) $ 459,872 Cost of services — — (403,232 ) (46,067 ) 49,822 (399,477 ) Selling, general and administrative expenses — — (31,625 ) (100 ) 6 (31,719 ) Depreciation and amortization expense — — (8,385 ) (173 ) 3 (8,555 ) Earnings from equity method investees — — 43 — — 43 Operating income — — 20,075 89 — 20,164 Interest expense — (17,753 ) (962 ) — — (18,715 ) Interest income — — 5 — — 5 Equity in (loss) income of consolidated subsidiaries (487 ) 11,054 (113 ) — (10,454 ) — Other income, net — — 1,333 40 — 1,373 (Loss) income before income taxes (487 ) (6,699 ) 20,338 129 (10,454 ) 2,827 Benefit (provision) for income taxes — 6,212 (9,284 ) 33 — (3,039 ) Net (loss) income (487 ) (487 ) 11,054 162 (10,454 ) (212 ) Noncontrolling interests — — — (275 ) — (275 ) Net (loss) income attributable to Delta Tucker Holdings, Inc. $ (487 ) $ (487 ) $ 11,054 $ (113 ) $ (10,454 ) $ (487 ) Delta Tucker Holdings, Inc. and Subsidiaries Unaudited Condensed Consolidating Statement of Comprehensive Income Information For the Three Months Ended March 31, 2018 (Amounts in thousands) Parent Subsidiary Issuer Subsidiary Guarantors Subsidiary Non- Guarantors Eliminations Consolidated Net income $ 16,408 $ 16,408 $ 27,280 $ (92 ) $ (43,300 ) $ 16,704 Other comprehensive income, net of tax: Foreign currency translation adjustment 1 1 — 1 (2 ) 1 Other comprehensive income, before tax 1 1 — 1 (2 ) 1 Income tax expense related to items of other comprehensive income — — — — — — Other comprehensive income 1 1 — 1 (2 ) 1 Comprehensive income (loss) 16,409 16,409 27,280 (91 ) (43,302 ) 16,705 Noncontrolling interests — — — (296 ) — (296 ) Comprehensive income (loss) attributable to Delta Tucker Holdings, Inc. $ 16,409 $ 16,409 $ 27,280 $ (387 ) $ (43,302 ) $ 16,409 Delta Tucker Holdings, Inc. and Subsidiaries Unaudited Condensed Consolidating Statement of Comprehensive Loss Information For the Three Months Ended March 31, 2017 (Amounts in thousands) Parent Subsidiary Issuer Subsidiary Guarantors Subsidiary Non- Guarantors Eliminations Consolidated Net (loss) income $ (487 ) $ (487 ) $ 11,054 $ 162 $ (10,454 ) $ (212 ) Other comprehensive income, net of tax: Foreign currency translation adjustment 12 12 — 12 (24 ) 12 Other comprehensive income, before tax 12 12 — 12 (24 ) 12 Income tax expense related to items of other comprehensive income (4 ) (4 ) — (4 ) 8 (4 ) Other comprehensive income 8 8 — 8 (16 ) 8 Comprehensive (loss) income (479 ) (479 ) 11,054 170 (10,470 ) (204 ) Noncontrolling interests — — — (275 ) — (275 ) Comprehensive (loss) income attributable to Delta Tucker Holdings, Inc. $ (479 ) $ (479 ) $ 11,054 $ (105 ) $ (10,470 ) $ (479 ) Delta Tucker Holdings, Inc. and Subsidiaries Unaudited Condensed Consolidating Balance Sheet Information March 31, 2018 (Amounts in thousands) Parent Subsidiary Issuer Subsidiary Guarantors Subsidiary Non- Guarantors Eliminations Consolidated ASSETS Current assets: Cash and cash equivalents $ — $ — $ 94,060 $ 23,463 $ — $ 117,523 Accounts receivable, net — — 138,065 — (18,667 ) 119,398 Contract assets — — 201,092 — (152 ) 200,940 Intercompany receivables — — 210,010 — (210,010 ) — Prepaid expenses and other current assets — — 39,054 4,146 (102 ) 43,098 Total current assets — — 682,281 27,609 (228,931 ) 480,959 Property and equipment, net — — 22,456 525 — 22,981 Goodwill — — 9,694 32,399 — 42,093 Tradenames, net — — 28,536 — — 28,536 Other intangibles, net — — 49,301 — — 49,301 Investment in subsidiaries — 589,873 54,255 — (644,128 ) — Long-term deferred taxes — — 677 — — 677 Other assets, net — — 8,855 2,467 — 11,322 Total assets $ — $ 589,873 $ 856,055 $ 63,000 $ (873,059 ) $ 635,869 LIABILITIES & DEFICIT Current liabilities: Accounts payable $ — $ — $ 79,651 $ 949 $ (1,159 ) $ 79,441 Accrued payroll and employee costs — — 88,193 3,201 — 91,394 Contract liabilities — — 12,956 — — 12,956 Intercompany payables 46,426 163,584 — — (210,010 ) — Deferred income taxes — — — 28 (28 ) — Accrued liabilities 133,781 29,495 48,840 4,567 (151,098 ) 65,585 Income taxes payable — — 18,991 — (417 ) 18,574 Total current liabilities 180,207 193,079 248,631 8,745 (362,712 ) 267,950 Long-term debt, net — 530,575 — — — 530,575 Other long-term liabilities — — 12,069 — — 12,069 Noncontrolling interests — — 5,482 — — 5,482 (Deficit) equity (180,207 ) (133,781 ) 589,873 54,255 (510,347 ) (180,207 ) Total liabilities and deficit $ — $ 589,873 $ 856,055 $ 63,000 $ (873,059 ) $ 635,869 Delta Tucker Holdings, Inc. and Subsidiaries Unaudited Condensed Consolidating Balance Sheet Information December 31, 2017 (Amounts in thousands) Parent Subsidiary Issuer Subsidiary Guarantors Subsidiary Non- Guarantors Eliminations Consolidated ASSETS Current assets: Cash and cash equivalents $ — $ — $ 153,004 $ 15,246 $ — $ 168,250 Accounts receivable, net — — 361,362 — (8,812 ) 352,550 Intercompany receivables — — 162,470 9,140 (171,610 ) — Prepaid expenses and other current assets — — 48,473 4,321 (252 ) 52,542 Total current assets — — 725,309 28,707 (180,674 ) 573,342 Property and equipment, net — — 22,980 588 — 23,568 Goodwill — — 9,694 32,399 — 42,093 Tradenames, net — — 28,536 — — 28,536 Other intangibles, net — — 55,302 — — 55,302 Investment in subsidiaries — 579,191 54,690 — (633,881 ) — Long-term deferred taxes — — 369 — — 369 Other assets, net — — 8,941 3,566 — 12,507 Total assets $ — $ 579,191 $ 905,821 $ 65,260 $ (814,555 ) $ 735,717 LIABILITIES & DEFICIT Current liabilities: Current portion of long-term debt, net $ — $ 53,652 $ — $ — $ — $ 53,652 Accounts payable — — 106,039 4,170 (813 ) 109,396 Accrued payroll and employee costs — — 102,953 2,438 — 105,391 Intercompany payables 45,085 117,385 9,140 — (171,610 ) — Deferred income taxes — — — 29 (29 ) — Accrued liabilities 150,371 31,486 71,200 3,933 (158,306 ) 98,684 Income taxes payable — — 18,688 — (287 ) 18,401 Total current liabilities 195,456 202,523 308,020 10,570 (331,045 ) 385,524 Long-term debt, net — 527,039 — — — 527,039 Other long-term liabilities — — 13,081 — — 13,081 Noncontrolling interests — — 5,529 — — 5,529 (Deficit) Equity (195,456 ) (150,371 ) 579,191 54,690 (483,510 ) (195,456 ) Total liabilities and deficit $ — $ 579,191 $ 905,821 $ 65,260 $ (814,555 ) $ 735,717 Delta Tucker Holdings, Inc. and Subsidiaries Unaudited Condensed Consolidating Statement of Cash Flow Information For the Three Months Ended March 31, 2018 (Amounts in thousands) Parent Subsidiary Issuer Subsidiary Guarantors Subsidiary Non- Guarantors Eliminations Consolidated Net cash provided by (used in) operating activities $ — $ 7,304 $ 1,357 $ (612 ) $ — $ 8,049 Cash flows from investing activities: Purchase of property and equipment — — (4,852 ) — — (4,852 ) Proceeds from sale of property, plant and equipment — — 12 — — 12 Purchase of software — — (32 ) — — (32 ) Return of capital from equity method investees — — 1,450 — — 1,450 Contributions to equity method investees — — (200 ) — — (200 ) Transfers to affiliates — — (47,539 ) 9,140 38,399 — Net cash (used in) provided by investing activities — — (51,161 ) 9,140 38,399 (3,622 ) Cash flows from financing activities: Payments on senior secured credit facility — (54,943 ) — — — (54,943 ) Equity contribution from affiliates of Cerberus — 100 — — — 100 Payments of dividends to noncontrolling interests — — — (311 ) — (311 ) Net transfers from Parent/subsidiary — 47,539 (9,140 ) — (38,399 ) — Net cash used in financing activities — (7,304 ) (9,140 ) (311 ) (38,399 ) (55,154 ) Net (decrease) increase in cash, cash equivalents and restricted cash — — (58,944 ) 8,217 — (50,727 ) Cash, cash equivalents and restricted cash, beginning of period — — 153,004 15,246 — 168,250 Cash, cash equivalents and restricted cash, end of period $ — $ — $ 94,060 $ 23,463 $ — $ 117,523 Delta Tucker Holdings, Inc. and Subsidiaries Unaudited Condensed Consolidating Statement of Cash Flow Information For The Three Months Ended March 31, 2017 (Amounts in thousands) Parent Subsidiary Issuer Subsidiary Guarantors Subsidiary Non- Guarantors Eliminations Consolidated Net cash provided by (used in) operating activities $ — $ 11,627 $ (29,347 ) $ 2,851 $ (179 ) $ (15,048 ) Cash flows from investing activities: Purchase of property and equipment — — (1,757 ) — — (1,757 ) Proceeds from sale of property, plant and equipment — — 370 — — 370 Purchase of software — — (26 ) — — (26 ) Return of capital from equity method investees — — 1,269 — — 1,269 Contributions to equity method investees — — (900 ) — — (900 ) Transfers from affiliates — — 16,887 8,712 (25,599 ) — Net cash (used in) provided by investing activities — — 15,843 8,712 (25,599 ) (1,044 ) Cash flows from financing activities: Equity contributions from affiliates of Cerberus — 100 — — — 100 Payment of dividends to noncontrolling interests — — — (358 ) 179 (179 ) Net transfers to Parent/subsidiary — (16,887 ) (8,712 ) — 25,599 — Net cash used in financing activities — (16,787 ) (8,712 ) (358 ) 25,778 (79 ) Net (decrease) increase in cash, cash equivalents and restricted cash — (5,160 ) (22,216 ) 11,205 — (16,171 ) Cash, cash equivalents and restricted cash, beginning of period — 6,944 107,136 11,802 — 125,882 Cash, cash equivalents and restricted cash, end of period $ — $ 1,784 $ 84,920 $ 23,007 $ — $ 109,711 |