Separate Financial Information of Subsidiary Guarantor of Indebtedness | 12. Separate Financial Information of Subsidiary Guarantor of Indebtedness The following tables present supplemental condensed consolidating financial statements of (a) Engility Holdings, Inc., as parent company guarantor, (b) Engility Corporation, as subsidiary issuer of the Notes; (c) on a combined basis, the subsidiary guarantors of the Notes; and (d) on a combined basis, the subsidiaries that are not guarantors of the Notes. Separate financial statements of the subsidiary guarantors are not presented because the parent company owns 100% of the outstanding voting stock of each of the subsidiary guarantors and the guarantee by each subsidiary guarantor is joint and several and full and unconditional, except for certain customary limitations. These customary limitations, which are described in detail in the Indenture (as defined in Note 11 to our audited consolidated financial statements in our 2016 Form 10-K) , include (i) the sale, exchange or transfer of a guarantor, (ii) the guarantor ceasing to guarantee the 2016 Credit Facility, (iii) the designation of a guarantor as a unrestricted subsidiary (iv) exercising the legal defeasance, covenant defeasance or discharge of the Indenture, and (v) the merger or consolidation of a guarantor with the issuer or another guarantor of the Indenture. As a result and in accordance with Rule 3-10(d) of Regulation S-X under the Securities Exchange Act of 1934, as amended, the Company includes the following tables in these notes to the condensed consolidated financial statements: UNAUDITED SUPPLEMENTAL CONDENSED CONSOLIDATING BALANCE SHEET AS OF JUNE 30, 2017 Engility Holdings, Inc. Engility Corporation Subsidiary Guarantors Subsidiary Non- guarantors Consolidating Adjustments Consolidated Assets: Current assets: Cash and cash equivalents $ — $ 18,251 $ 116 $ 12,155 $ — $ 30,522 Receivables, net — 311,635 21,515 18,764 — 351,914 Intercompany receivables — 64,179 — 5,033 (69,212 ) — Other current assets — 21,972 415 2,341 — 24,728 Total current assets — 416,037 22,046 38,293 (69,212 ) 407,164 Property, plant and equipment, net — 37,212 6,346 94 — 43,652 Goodwill — 1,020,027 58,427 — — 1,078,454 Identifiable intangible assets, net — 344,539 33,110 — — 377,649 Deferred tax assets — 198,482 23,160 — — 221,642 Investment in subsidiaries 720,775 79,961 30,082 — (830,818 ) — Other assets — 4,368 45 — — 4,413 Total assets $ 720,775 $ 2,100,626 $ 173,216 $ 38,387 $ (900,030 ) $ 2,132,974 Liabilities and Equity: Current liabilities: Current portion of long-term debt $ — $ 26,947 $ — $ — $ — $ 26,947 Accounts payable, trade — 53,921 44 111 — 54,076 Intercompany payable — 5,033 64,179 — (69,212 ) — Accrued employment costs — 70,537 2,240 7,258 — 80,035 Accrued expenses — 75,029 — 398 — 75,427 Advance payments and billings in excess of costs incurred — 33,815 — — — 33,815 Deferred income taxes, current and income tax liabilities — 46 — 147 — 193 Other current liabilities — 29,922 23 391 30,336 Total current liabilities — 295,250 66,486 8,305 (69,212 ) 300,829 Long-term debt — 984,914 — — — 984,914 Income tax liabilities — 63,256 — — — 63,256 Other liabilities — 36,431 26,769 — — 63,200 Total liabilities — 1,379,851 93,255 8,305 (69,212 ) 1,412,199 Shareholders' equity 720,775 720,775 79,961 30,082 (830,818 ) 720,775 Total liabilities and equity $ 720,775 $ 2,100,626 $ 173,216 $ 38,387 $ (900,030 ) $ 2,132,974 SUPPLEMENTAL CONDENSED CONSOLIDATING BALANCE SHEET AS OF DECEMBER 31, 2016 Engility Holdings, Inc. Engility Corporation Subsidiary Guarantors Subsidiary Non- guarantors Consolidating Adjustments Consolidated Assets: Current assets: Cash and cash equivalents $ — $ 31,124 $ 385 $ 16,727 $ — $ 48,236 Receivables, net — 280,709 34,655 18,884 — 334,248 Intercompany receivables — 83,739 — 758 (84,497 ) — Assets held for sale, current — 2,332 17,910 — — 20,242 Other current assets — 27,437 506 2,461 — 30,404 Total current assets — 425,341 53,456 38,830 (84,497 ) 433,130 Property, plant and equipment, net — 40,071 6,345 131 — 46,547 Goodwill — 1,020,027 58,427 — — 1,078,454 Identifiable intangible assets, net — 359,465 34,426 — — 393,891 Deferred tax assets — 213,296 18,987 — — 232,283 Assets held for sale — — 11,962 — — 11,962 Investment in subsidiaries 704,805 89,543 29,248 — (823,596 ) — Other assets — 2,292 — — — 2,292 Total assets $ 704,805 $ 2,150,035 $ 212,851 $ 38,961 $ (908,093 ) $ 2,198,559 Liabilities and Equity: Current liabilities: Current portion of long-term debt $ — $ 26,947 $ — $ — $ — $ 26,947 Accounts payable, trade — 43,848 37 58 — 43,943 Intercompany payable — 758 83,739 — (84,497 ) — Accrued employment costs — 87,199 4,530 7,131 — 98,860 Accrued expenses — 76,520 — 350 — 76,870 Advance payments and billings in excess of costs incurred — 33,259 — — — 33,259 Deferred income taxes, current and income tax liabilities — — — 230 (21 ) 209 Liabilities held for sale, current — — 4,341 — — 4,341 Other current liabilities — 34,398 47 1,944 21 36,410 Total current liabilities — 302,929 92,694 9,713 (84,497 ) 320,839 Long-term debt — 1,039,993 — — — 1,039,993 Income tax liabilities — 64,852 — — — 64,852 Liabilities held for sale — — 1,084 — — 1,084 Other liabilities — 37,456 29,530 — — 66,986 Total liabilities — 1,445,230 123,308 9,713 (84,497 ) 1,493,754 Shareholders' equity 704,805 704,805 89,543 29,248 (823,596 ) 704,805 Total liabilities and equity $ 704,805 $ 2,150,035 $ 212,851 $ 38,961 $ (908,093 ) $ 2,198,559 UNAUDITED SUPPLEMENTAL CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS) FOR THE THREE MONTHS ENDED JUNE 30, 2017 Engility Holdings, Inc. Engility Corporation Subsidiary Guarantors Subsidiary Non- guarantors Consolidating Adjustments Consolidated Revenue $ — $ 432,212 $ 25,708 $ 36,751 $ — $ 494,671 Costs and expenses Cost of revenue — 362,670 28,341 31,988 — 422,999 Selling, general and administrative expenses — 33,330 3,278 944 — 37,552 Total costs and expenses — 396,000 31,619 32,932 — 460,551 Operating income (loss) — 36,212 (5,911 ) 3,819 — 34,120 Interest expense, net — 18,529 — — — 18,529 Other expenses (income), net — (12 ) (1 ) 106 — 93 Income (loss) in equity investments in subsidiaries 7,631 (4,333 ) 1,896 — (5,194 ) — Income (loss) before income taxes 7,631 13,362 (4,014 ) 3,713 (5,194 ) 15,498 Provision for income taxes — 5,731 319 — — 6,050 Net income (loss) 7,631 7,631 (4,333 ) 3,713 (5,194 ) 9,448 Less: Net income attributable to non-controlling interest — — — 1,817 — 1,817 Net income (loss) attributable to Engility $ 7,631 $ 7,631 $ (4,333 ) $ 1,896 $ (5,194 ) $ 7,631 Net income (loss) $ 7,631 $ 7,631 $ (4,333 ) $ 3,713 $ (5,194 ) $ 9,448 Other comprehensive loss — (668 ) (76 ) — — (744 ) Comprehensive income (loss) 7,631 6,963 (4,409 ) 3,713 (5,194 ) 8,704 Less: Net income attributable to non-controlling interest — — — 1,817 — 1,817 Comprehensive income (loss) attributable to Engility $ 7,631 $ 6,963 $ (4,409 ) $ 1,896 $ (5,194 ) $ 6,887 UNAUDITED SUPPLEMENTAL CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS) FOR THE THREE MONTHS ENDED JULY 1, 2016 Engility Holdings, Inc. Engility Corporation Subsidiary Guarantors Subsidiary Non- guarantors Consolidating Adjustments Consolidated Revenue $ — $ 442,354 $ 53,125 $ 39,953 $ — $ 535,432 Costs and expenses Cost of revenue — 363,195 57,008 36,699 — 456,902 Selling, general and administrative expenses — 35,226 8,320 (79 ) — 43,467 Total costs and expenses — 398,421 65,328 36,620 — 500,369 Operating income (loss) — 43,933 (12,203 ) 3,333 — 35,063 Interest expense, net — 29,064 — — — 29,064 Other expenses (income), net — (41 ) — 62 — 21 Income in equity investments in subsidiaries 2,494 (12,133 ) 1,711 — 7,928 — Income (loss) before income taxes 2,494 2,777 (10,492 ) 3,271 7,928 5,978 Benefit for income taxes — 283 1,641 — — 1,924 Net income (loss) 2,494 2,494 (12,133 ) 3,271 7,928 4,054 Less: Net income attributable to non-controlling interest — — — 1,560 — 1,560 Net income (loss) attributable to Engility $ 2,494 $ 2,494 $ (12,133 ) $ 1,711 $ 7,928 $ 2,494 Net income (loss) $ 2,494 $ 2,494 $ (12,133 ) $ 3,271 $ 7,928 $ 4,054 Other comprehensive income — 605 632 — — 1,237 Comprehensive income (loss) 2,494 3,099 (11,501 ) 3,271 7,928 5,291 Less: Net income attributable to non-controlling interest — — — 1,560 — 1,560 Comprehensive income (loss) attributable to Engility $ 2,494 $ 3,099 $ (11,501 ) $ 1,711 $ 7,928 $ 3,731 UNAUDITED SUPPLEMENTAL CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS) FOR THE SIX MONTHS ENDED JUNE 30, 2017 Engility Holdings, Inc. Engility Corporation Subsidiary Guarantors Subsidiary Non- guarantors Consolidating Adjustments Consolidated Revenue $ — $ 853,703 $ 53,397 $ 72,786 $ — $ 979,886 Costs and expenses Cost of revenue — 714,578 58,270 65,174 — 838,022 Selling, general and administrative expenses — 65,190 6,841 1,964 — 73,995 Total costs and expenses — 779,768 65,111 67,138 — 912,017 Operating income (loss) — 73,935 (11,714 ) 5,648 — 67,869 Interest expense, net — 39,450 — — — 39,450 Other expenses (income), net — (12 ) (2 ) 177 — 163 Income (loss) in equity investments in subsidiaries 14,564 (9,490 ) 2,839 — (7,913 ) — Income (loss) before income taxes 14,564 25,007 (8,873 ) 5,471 (7,913 ) 28,256 Provision for income taxes — 10,443 617 — — 11,060 Net income (loss) 14,564 14,564 (9,490 ) 5,471 (7,913 ) 17,196 Less: Net income attributable to non-controlling interest — — — 2,632 — 2,632 Net income (loss) attributable to Engility $ 14,564 $ 14,564 $ (9,490 ) $ 2,839 $ (7,913 ) $ 14,564 Net income (loss) $ 14,564 $ 14,564 $ (9,490 ) $ 5,471 $ (7,913 ) $ 17,196 Other comprehensive loss — (492 ) (92 ) — — (584 ) Comprehensive income (loss) 14,564 14,072 (9,582 ) 5,471 (7,913 ) 16,612 Less: Net income attributable to non-controlling interest — — — 2,632 — 2,632 Comprehensive income (loss) attributable to Engility $ 14,564 $ 14,072 $ (9,582 ) $ 2,839 $ (7,913 ) $ 13,980 UNAUDITED SUPPLEMENTAL CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS) FOR THE SIX MONTHS ENDED JULY 1, 2016 Engility Holdings, Inc. Engility Corporation Subsidiary Guarantors Subsidiary Non- guarantors Consolidating Adjustments Consolidated Revenue $ — $ 875,186 $ 102,428 $ 80,597 $ — $ 1,058,211 Costs and expenses Cost of revenue — 720,096 112,848 73,288 — 906,232 Selling, general and administrative expenses — 74,032 14,893 1,518 — 90,443 Goodwill impairment — — — — — — Total costs and expenses — 794,128 127,741 74,806 — 996,675 Operating income (loss) — 81,058 (25,313 ) 5,791 — 61,536 Interest expense, net — 58,503 — — — 58,503 Other expenses (income), net — (33 ) — 115 — 82 Income in equity investments in subsidiaries (736 ) (25,579 ) 3,011 — 23,304 — Income (loss) before income taxes (736 ) (2,991 ) (22,302 ) 5,676 23,304 2,951 Benefit for income taxes — (2,255 ) 3,277 — — 1,022 Net income (loss) (736 ) (736 ) (25,579 ) 5,676 23,304 1,929 Less: Net income attributable to non-controlling interest — — — 2,665 — 2,665 Net income (loss) attributable to Engility $ (736 ) $ (736 ) $ (25,579 ) $ 3,011 $ 23,304 $ (736 ) Net income (loss) $ (736 ) $ (736 ) $ (25,579 ) $ 5,676 $ 23,304 $ 1,929 Other comprehensive income — 1,176 632 — — 1,808 Comprehensive income (loss) (736 ) 440 (24,947 ) 5,676 23,304 3,737 Less: Net income attributable to non-controlling interest — — — 2,665 — 2,665 Comprehensive income (loss) attributable to Engility $ (736 ) $ 440 $ (24,947 ) $ 3,011 $ 23,304 $ 1,072 UNAUDITED SUPPLEMENTAL CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS FOR THE SIX MONTHS ENDED JUNE 30, 2017 Engility Holdings, Inc. Engility Corporation Subsidiary Guarantors Subsidiary Non- guarantors Consolidating Adjustments Consolidated Operating activities: Net cash provided by operating activities $ — $ 999 $ 19,291 $ 4,342 $ — $ 24,632 Investing activities: Proceeds from sale of business, net of amount placed in escrow — 23,005 — — — 23,005 Proceeds from sale of property, plant and equipment — 2,902 — — — 2,902 Capital expenditures — (2,575 ) — — — (2,575 ) Net cash used in investing activities — 23,332 — — — 23,332 Financing activities: Repayment of long-term debt — (59,373 ) — — — (59,373 ) Gross borrowings from revolving credit facility — 224,000 — — — 224,000 Repayments of revolving credit facility — (224,000 ) — — — (224,000 ) Payment of employee withholding taxes on share-based compensation (1,260 ) — — — — (1,260 ) Dividends paid (407 ) — — — — (407 ) Distributions to non-controlling interest member — — — (4,638 ) — (4,638 ) Due (to) from subsidiaries 1,667 22,169 (19,560 ) (4,276 ) — — Net cash used in financing activities — (37,204 ) (19,560 ) (8,914 ) — (65,678 ) Net change in cash and cash equivalents — (12,873 ) (269 ) (4,572 ) — (17,714 ) Cash and cash equivalents, beginning of period — 31,124 385 16,727 — 48,236 Cash and cash equivalents, end of period $ — $ 18,251 $ 116 $ 12,155 $ — $ 30,522 UNAUDITED SUPPLEMENTAL CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS FOR THE SIX MONTHS ENDED JULY 1, 2016 Engility Holdings, Inc. Engility Corporation Subsidiary Guarantors Subsidiary Non- guarantors Consolidating Adjustments Consolidated Operating activities: Net cash provided by operating activities $ — $ 101,042 $ (53,802 ) $ 5,421 $ — $ 52,661 Investing activities: Capital expenditures — (9,832 ) — — — (9,832 ) Net cash provided by investing activities — (9,832 ) — — — (9,832 ) Financing activities: Repayment of long-term debt — (33,408 ) — — — (33,408 ) Gross borrowings from revolving credit facility — 53,000 — — — 53,000 Repayments of revolving credit facility — (53,000 ) — — — (53,000 ) Proceeds from share-based payment arrangements 214 — — — — 214 Payment of employee withholding taxes on share- based compensation (1,776 ) — — — — (1,776 ) Dividends paid (1,702 ) — — — — (1,702 ) Distributions to non-controlling interest member — — — (2,868 ) — (2,868 ) Due (to) from subsidiaries 3,264 (57,752 ) 56,698 (2,210 ) — — Net cash used in financing activities — (91,160 ) 56,698 (5,078 ) — (39,540 ) Net change in cash and cash equivalents — 50 2,896 343 — 3,289 Cash and cash equivalents, beginning of period — 18,313 29 11,680 — 30,022 Cash and cash equivalents, end of period $ — $ 18,363 $ 2,925 $ 12,023 $ — $ 33,311 |