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 June 30, 2018 and December 31, 2017 , (ii) unaudited condensed consolidating statements of operations and comprehensive income for the three and six months ended June 30, 2018 and June 30, 2017 , (iii) unaudited condensed consolidating statements of cash flows for the six months ended June 30, 2018 and June 30, 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 June 30, 2018 (Amounts in thousands) Parent Subsidiary Issuer Subsidiary Guarantors Subsidiary Non- Guarantors Eliminations Consolidated Revenue $ — $ — $ 553,769 $ 47,343 $ (50,751 ) $ 550,361 Cost of services — — (480,310 ) (47,036 ) 50,748 (476,598 ) Selling, general and administrative expenses — — (24,670 ) — — (24,670 ) Depreciation and amortization expense — — (5,915 ) (62 ) 3 (5,974 ) Earnings from equity method investees — — 222 — — 222 Operating income — — 43,096 245 — 43,341 Interest expense — (15,585 ) (498 ) — — (16,083 ) Interest income — — 407 1 — 408 Equity in income (loss) of consolidated subsidiaries 24,809 34,939 (96 ) — (59,652 ) — Other income (expense), net — — 559 (67 ) — 492 Income before income taxes 24,809 19,354 43,468 179 (59,652 ) 28,158 Benefit (provision) for income taxes — 5,455 (8,529 ) (66 ) — (3,140 ) Net income 24,809 24,809 34,939 113 (59,652 ) 25,018 Noncontrolling interests — — — (209 ) — (209 ) Net income (loss) attributable to Delta Tucker Holdings, Inc. $ 24,809 $ 24,809 $ 34,939 $ (96 ) $ (59,652 ) $ 24,809 Delta Tucker Holdings, Inc. and Subsidiaries Unaudited Condensed Consolidating Statement of Operations Information For the Three Months Ended June 30, 2017 (Amounts in thousands) Parent Subsidiary Issuer Subsidiary Guarantors Subsidiary Non- Guarantors Eliminations Consolidated Revenue $ — $ — $ 478,247 $ 50,193 $ (54,152 ) $ 474,288 Cost of services — — (414,347 ) (49,449 ) 54,144 (409,652 ) Selling, general and administrative expenses — — (27,074 ) (100 ) 6 (27,168 ) Depreciation and amortization expense — — (8,417 ) (175 ) 3 (8,589 ) Earnings from equity method investees — — 10 — — 10 Operating income — — 28,419 469 1 28,889 Interest expense — (17,058 ) (706 ) — — (17,764 ) Loss on early extinguishment of debt — (24 ) — — — (24 ) Interest income — — 16 3 — 19 Equity in income of consolidated subsidiaries 5,676 16,779 190 — (22,645 ) — Other income, net — — 111 33 — 144 Income (loss) before income taxes 5,676 (303 ) 28,030 505 (22,644 ) 11,264 Benefit (provision) for income taxes — 5,979 (11,252 ) (27 ) — (5,300 ) Net income 5,676 5,676 16,778 478 (22,644 ) 5,964 Noncontrolling interests — — — (288 ) — (288 ) Net income attributable to Delta Tucker Holdings, Inc. $ 5,676 $ 5,676 $ 16,778 $ 190 $ (22,644 ) $ 5,676 Delta Tucker Holdings, Inc. and Subsidiaries Unaudited Condensed Consolidating Statement of Operations Information For the Six Months Ended June 30, 2018 (Amounts in thousands) Parent Subsidiary Issuer Subsidiary Guarantors Subsidiary Non- Guarantors Eliminations Consolidated Revenue $ — $ — $ 1,091,320 $ 93,793 $ (100,459 ) $ 1,084,654 Cost of services — — (949,629 ) (92,831 ) 100,439 (942,021 ) Selling, general and administrative expenses — — (49,838 ) (205 ) 14 (50,029 ) Depreciation and amortization expense — — (11,911 ) (126 ) 6 (12,031 ) Earnings from equity method investees — — 269 — — 269 Operating income — — 80,211 631 — 80,842 Interest expense — (32,070 ) (1,001 ) — — (33,071 ) Loss on early extinguishment of debt — (239 ) — — — (239 ) Interest income — — 931 2 — 933 Equity in income of consolidated subsidiaries 41,217 62,219 54 — (103,490 ) — Other income (expense), net — — 1,151 (10 ) — 1,141 Income before income taxes 41,217 29,910 81,346 623 (103,490 ) 49,606 Benefit (provision) for income taxes — 11,307 (19,127 ) (64 ) — (7,884 ) Net income 41,217 41,217 62,219 559 (103,490 ) 41,722 Noncontrolling interests — — — (505 ) — (505 ) Net income attributable to Delta Tucker Holdings, Inc. $ 41,217 $ 41,217 $ 62,219 $ 54 $ (103,490 ) $ 41,217 Delta Tucker Holdings, Inc. and Subsidiaries Unaudited Condensed Consolidating Statement of Operations Information For the Six Months Ended June 30, 2017 (Amounts in thousands) Parent Subsidiary Issuer Subsidiary Guarantors Subsidiary Non- Guarantors Eliminations Consolidated Revenue $ — $ — $ 941,520 $ 96,622 $ (103,983 ) $ 934,159 Cost of services — — (817,578 ) (95,516 ) 103,966 (809,128 ) Selling, general and administrative expenses — — (58,698 ) (200 ) 12 (58,886 ) Depreciation and amortization expense — — (16,802 ) (348 ) 6 (17,144 ) Earnings from equity method investees — — 52 — — 52 Operating income — — 48,494 558 1 49,053 Interest expense — (34,811 ) (1,668 ) — — (36,479 ) Loss on early extinguishment of debt — (24 ) — — — (24 ) Interest income — — 21 3 — 24 Equity in income of consolidated subsidiaries 5,189 27,833 77 — (33,099 ) — Other income, net — — 1,444 73 — 1,517 Income (loss) before income taxes 5,189 (7,002 ) 48,368 634 (33,098 ) 14,091 Benefit (provision) for income taxes — 12,191 (20,536 ) 6 — (8,339 ) Net income 5,189 5,189 27,832 640 (33,098 ) 5,752 Noncontrolling interests — — — (563 ) — (563 ) Net income attributable to Delta Tucker Holdings, Inc. $ 5,189 $ 5,189 $ 27,832 $ 77 $ (33,098 ) $ 5,189 Delta Tucker Holdings, Inc. and Subsidiaries Unaudited Condensed Consolidating Statement of Comprehensive Income Information For the Three Months Ended June 30, 2018 (Amounts in thousands) Parent Subsidiary Issuer Subsidiary Guarantors Subsidiary Non- Guarantors Eliminations Consolidated Net income $ 24,809 $ 24,809 $ 34,939 $ 113 $ (59,652 ) $ 25,018 Other comprehensive loss, net of tax: Foreign currency translation adjustment (29 ) (29 ) — (29 ) 58 (29 ) Other comprehensive loss, before tax (29 ) (29 ) — (29 ) 58 (29 ) Income tax benefit related to items of other comprehensive loss 6 6 — 6 (12 ) 6 Other comprehensive loss (23 ) (23 ) — (23 ) 46 (23 ) Comprehensive income 24,786 24,786 34,939 90 (59,606 ) 24,995 Noncontrolling interests — — — (209 ) — (209 ) Comprehensive income attributable to Delta Tucker Holdings, Inc. $ 24,786 $ 24,786 $ 34,939 $ (119 ) $ (59,606 ) $ 24,786 Delta Tucker Holdings, Inc. and Subsidiaries Unaudited Condensed Consolidating Statement of Comprehensive Income Information For the Three Months Ended June 30, 2017 (Amounts in thousands) Parent Subsidiary Issuer Subsidiary Guarantors Subsidiary Non- Guarantors Eliminations Consolidated Net income $ 5,676 $ 5,676 $ 16,778 $ 478 $ (22,644 ) $ 5,964 Other comprehensive income, net of tax: Foreign currency translation adjustment 4 4 — 4 (8 ) 4 Other comprehensive income, before tax 4 4 — 4 (8 ) 4 Income tax expense related to items of other comprehensive income (2 ) (2 ) — (2 ) 4 (2 ) Other comprehensive income 2 2 — 2 (4 ) 2 Comprehensive income 5,678 5,678 16,778 480 (22,648 ) 5,966 Noncontrolling interests — — — (288 ) — (288 ) Comprehensive income attributable to Delta Tucker Holdings, Inc. $ 5,678 $ 5,678 $ 16,778 $ 192 $ (22,648 ) $ 5,678 Delta Tucker Holdings, Inc. and Subsidiaries Unaudited Condensed Consolidating Statement of Comprehensive Income Information For the Six Months Ended June 30, 2018 (Amounts in thousands) Parent Subsidiary Issuer Subsidiary Guarantors Subsidiary Non- Guarantors Eliminations Consolidated Net income $ 41,217 $ 41,217 $ 62,219 $ 559 $ (103,490 ) $ 41,722 Other comprehensive loss, net of tax: Foreign currency translation adjustment (28 ) (28 ) — (28 ) 56 (28 ) Other comprehensive loss, before tax (28 ) (28 ) — (28 ) 56 (28 ) Income tax benefit related to items of other comprehensive loss 6 6 6 (12 ) 6 Other comprehensive loss (22 ) (22 ) — (22 ) 44 (22 ) Comprehensive income 41,195 41,195 62,219 537 (103,446 ) 41,700 Noncontrolling interests — — — (505 ) — (505 ) Comprehensive income attributable to Delta Tucker Holdings, Inc. $ 41,195 $ 41,195 $ 62,219 $ 32 $ (103,446 ) $ 41,195 Delta Tucker Holdings, Inc. and Subsidiaries Unaudited Condensed Consolidating Statement of Comprehensive Income Information For the Six Months Ended June 30, 2017 (Amounts in thousands) Parent Subsidiary Issuer Subsidiary Guarantors Subsidiary Non- Guarantors Eliminations Consolidated Net income $ 5,189 $ 5,189 $ 27,832 $ 640 $ (33,098 ) $ 5,752 Other comprehensive income, net of tax: Foreign currency translation adjustment 16 16 — 16 (32 ) 16 Other comprehensive income, before tax 16 16 — 16 (32 ) 16 Income tax expense related to items of other comprehensive income (6 ) (6 ) — (6 ) 12 (6 ) Other comprehensive income 10 10 — 10 (20 ) 10 Comprehensive income 5,199 5,199 27,832 650 (33,118 ) 5,762 Noncontrolling interests — — — (563 ) — (563 ) Comprehensive income attributable to Delta Tucker Holdings, Inc. $ 5,199 $ 5,199 $ 27,832 $ 87 $ (33,118 ) $ 5,199 Delta Tucker Holdings, Inc. and Subsidiaries Unaudited Condensed Consolidating Balance Sheet Information June 30, 2018 (Amounts in thousands) Parent Subsidiary Issuer Subsidiary Guarantors Subsidiary Non- Guarantors Eliminations Consolidated ASSETS Current assets: Cash and cash equivalents $ — $ — $ 204,957 $ 13,896 $ — $ 218,853 Accounts receivable, net — — 159,504 — (10,236 ) 149,268 Contract assets — — 169,207 209 — 169,416 Intercompany receivables — — 199,537 10,423 (209,960 ) — Prepaid expenses and other current assets — — 34,794 1,020 (147 ) 35,667 Total current assets — — 767,999 25,548 (220,343 ) 573,204 Property and equipment, net — — 22,829 462 — 23,291 Goodwill — — 9,694 32,399 — 42,093 Tradenames, net — — 28,536 — — 28,536 Other intangibles, net — — 44,049 — — 44,049 Investment in subsidiaries — 609,335 54,588 — (663,923 ) — Long-term deferred taxes — — 809 — — 809 Other assets, net — — 10,496 396 — 10,892 Total assets $ — $ 609,335 $ 939,000 $ 58,805 $ (884,266 ) $ 722,874 LIABILITIES & DEFICIT Current liabilities: Accounts payable $ — $ — $ 100,862 $ 875 $ (919 ) $ 100,818 Accrued payroll and employee costs — — 84,119 1,810 — 85,929 Contract liabilities — — 53,975 — — 53,975 Intercompany payables 46,426 153,111 10,423 — (209,960 ) — Deferred income taxes — — — 27 (27 ) — Accrued liabilities 108,874 32,780 48,628 1,505 (117,964 ) 73,823 Income taxes payable — — 14,143 — (347 ) 13,796 Total current liabilities 155,300 185,891 312,150 4,217 (329,217 ) 328,341 Long-term debt, net — 532,318 — — — 532,318 Other long-term liabilities — — 12,120 — — 12,120 Noncontrolling interests — — 5,395 — — 5,395 (Deficit) equity (155,300 ) (108,874 ) 609,335 54,588 (555,049 ) (155,300 ) Total liabilities and deficit $ — $ 609,335 $ 939,000 $ 58,805 $ (884,266 ) $ 722,874 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 Six Months Ended June 30, 2018 (Amounts in thousands) Parent Subsidiary Issuer Subsidiary Guarantors Subsidiary Non- Guarantors Eliminations Consolidated Net cash provided by operating activities $ — $ 17,678 $ 87,530 $ 1,177 $ (623 ) $ 105,762 Cash flows from investing activities: Purchase of property and equipment — — (6,160 ) — — (6,160 ) Proceeds from sale of property, plant and equipment — — 13 — — 13 Purchase of software — — (41 ) — — (41 ) Return of capital from equity method investees — — 6,595 — — 6,595 Contributions to equity method investees — — (200 ) — — (200 ) Transfers to affiliates — — (37,065 ) (1,281 ) 38,346 — Net cash used in investing activities — — (36,858 ) (1,281 ) 38,346 207 Cash flows from financing activities: Payments on senior secured credit facility — (54,943 ) — — — (54,943 ) Equity contribution from affiliates of Cerberus — 200 — — — 200 Payments of dividends to noncontrolling interests — — — (1,246 ) 623 (623 ) Net transfers from Parent/subsidiary — 37,065 1,281 — (38,346 ) — Net cash (used in ) provided by financing activities — (17,678 ) 1,281 (1,246 ) (37,723 ) (55,366 ) Net increase (decrease) in cash, cash equivalents and restricted cash — — 51,953 (1,350 ) — 50,603 Cash, cash equivalents and restricted cash, beginning of period — — 153,004 15,246 — 168,250 Cash, cash equivalents and restricted cash, end of period $ — $ — $ 204,957 $ 13,896 $ — $ 218,853 Delta Tucker Holdings, Inc. and Subsidiaries Unaudited Condensed Consolidating Statement of Cash Flow Information For The Six Months Ended June 30, 2017 (Amounts in thousands) Parent Subsidiary Issuer Subsidiary Guarantors Subsidiary Non- Guarantors Eliminations Consolidated Net cash provided by (used in) operating activities $ — $ 15,553 $ (18,293 ) $ 2,580 $ (180 ) $ (340 ) Cash flows from investing activities: Purchase of property and equipment — — (2,674 ) — — (2,674 ) Proceeds from sale of property, plant and equipment — — 536 — — 536 Purchase of software — — (400 ) — — (400 ) Return of capital from equity method investees — — 1,769 — — 1,769 Contributions to equity method investees — — (2,050 ) — — (2,050 ) Contribution to subsidiary (40,599 ) — — — 40,599 — Transfers from affiliates — — (417 ) (2,630 ) 3,047 — Net cash (used in) provided by investing activities (40,599 ) — (3,236 ) (2,630 ) 43,646 (2,819 ) Cash flows from financing activities: Payments on senior secured credit facility — (25,114 ) — — — (25,114 ) Payment to bondholders of senior unsecured notes — (39,319 ) — — — (39,319 ) Equity contribution from Parent — 40,599 — — (40,599 ) — Equity contributions from affiliates of Cerberus 40,599 200 — — — 40,799 Payments of dividends to noncontrolling interests — — — (359 ) 180 (179 ) Net transfers from Parent/subsidiary — 417 2,630 — (3,047 ) — Net cash provided by (used in) financing activities 40,599 (23,217 ) 2,630 (359 ) (43,466 ) (23,813 ) Net decrease in cash, cash equivalents and restricted cash — (7,664 ) (18,899 ) (409 ) — (26,972 ) 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 $ — $ (720 ) $ 88,237 $ 11,393 $ — $ 98,910 |