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 2017 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 an 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. 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 SEPTEMBER 28, 2018 Engility Holdings, Inc. Engility Corporation Subsidiary Guarantors Subsidiary Non- guarantors Consolidating Adjustments Consolidated Assets: Current assets: Cash and cash equivalents $ — $ 29,343 $ 37 $ 12,319 $ — $ 41,699 Accounts receivables, net — 65,807 2,324 7,774 — 75,905 Unbilled receivables — 239,721 4,338 11,400 — 255,459 Intercompany receivables — — 8,693 12,496 (21,189 ) — Other current assets — 16,962 — 1,628 — 18,590 Total current assets — 351,833 15,392 45,617 (21,189 ) 391,653 Property, plant and equipment, net — 49,445 — 47 — 49,492 Goodwill — 1,071,371 — — — 1,071,371 Identifiable intangible assets, net — 337,047 — — — 337,047 Deferred tax assets — 109,464 — — — 109,464 Investment in subsidiaries 707,789 47,578 33,858 — (789,225 ) — Other assets — 5,741 45 — — 5,786 Total assets $ 707,789 $ 1,972,479 $ 49,295 $ 45,664 $ (810,414 ) $ 1,964,813 Liabilities and Equity: Current liabilities: Current portion of long-term debt $ — $ 25,260 $ — $ — $ — $ 25,260 Accounts payable, trade — 44,848 — 52 — 44,900 Intercompany payable — 21,189 — — (21,189 ) — Accrued employment costs — 87,393 1,717 10,194 — 99,304 Accrued expenses — 79,511 — 255 — 79,766 Advance payments and billings in excess of costs incurred — 26,261 — — — 26,261 Income tax liabilities — 180 — 172 352 Other current liabilities — 15,124 — 1,133 16,257 Total current liabilities — 299,766 1,717 11,806 (21,189 ) 292,100 Long-term debt — 871,857 — — — 871,857 Income tax liabilities — 33,080 — — — 33,080 Other liabilities — 59,987 — — — 59,987 Total liabilities — 1,264,690 1,717 11,806 (21,189 ) 1,257,024 Shareholders' equity 707,789 707,789 47,578 33,858 (789,225 ) 707,789 Total liabilities and equity $ 707,789 $ 1,972,479 $ 49,295 $ 45,664 $ (810,414 ) $ 1,964,813 SUPPLEMENTAL CONDENSED CONSOLIDATING BALANCE SHEET AS OF DECEMBER 31, 2017 Engility Holdings, Inc. Engility Corporation Subsidiary Guarantors Subsidiary Non- guarantors Consolidating Adjustments Consolidated Assets: Current assets: Cash and cash equivalents $ — $ 31,966 $ 36 $ 9,888 $ — $ 41,890 Accounts receivables, net — 98,125 3,909 6,066 — 108,100 Unbilled receivables — 202,922 5,653 14,419 — 222,994 Intercompany receivables — — 28,069 7,738 (35,807 ) — Other current assets — 17,300 (4 ) 2,385 — 19,681 Total current assets — 350,313 37,663 40,496 (35,807 ) 392,665 Property, plant and equipment, net — 43,933 — 73 — 44,006 Goodwill — 1,071,371 — — — 1,071,371 Identifiable intangible assets, net — 361,410 — — — 361,410 Deferred tax assets — 150,535 — — — 150,535 Investment in subsidiaries 676,105 67,623 31,876 — (775,604 ) — Other assets — 5,976 45 — — 6,021 Total assets $ 676,105 $ 2,051,161 $ 69,584 $ 40,569 $ (811,411 ) $ 2,026,008 Liabilities and Equity: Current liabilities: Current portion of long-term debt $ — $ 26,947 $ — $ — $ — $ 26,947 Accounts payable, trade — 52,826 — 128 — 52,954 Intercompany payable — 35,807 — — (35,807 ) — Accrued employment costs — 68,622 1,961 6,962 — 77,545 Accrued expenses — 74,657 — 199 — 74,856 Advance payments and billings in excess of costs incurred — 30,380 — — — 30,380 Income tax liabilities — 320 — 228 548 Other current liabilities — 25,512 — 1,176 26,688 Total current liabilities — 315,071 1,961 8,693 (35,807 ) 289,918 Long-term debt — 938,687 — — — 938,687 Income tax liabilities — 62,219 — — — 62,219 Other liabilities — 59,079 — — — 59,079 Total liabilities — 1,375,056 1,961 8,693 (35,807 ) 1,349,903 Shareholders' equity 676,105 676,105 67,623 31,876 (775,604 ) 676,105 Total liabilities and equity $ 676,105 $ 2,051,161 $ 69,584 $ 40,569 $ (811,411 ) $ 2,026,008 UNAUDITED SUPPLEMENTAL CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS) FOR THE THREE MONTHS ENDED SEPTEMBER 28, 2018 Engility Holdings, Inc. Engility Corporation Subsidiary Guarantors Subsidiary Non- guarantors Consolidating Adjustments Consolidated Revenue $ — $ 432,824 $ 2,650 $ 35,733 $ — $ 471,207 Costs and expenses Cost of revenue — 358,546 9,548 32,380 — 400,474 Selling, general and administrative expenses — 42,171 779 975 — 43,925 Total costs and expenses — 400,717 10,327 33,355 — 444,399 Operating income (loss) — 32,107 (7,677 ) 2,378 — 26,808 Interest expense, net — 16,981 — — — 16,981 Other expenses (income), net — (228 ) — 37 — (191 ) Income (loss) in equity investments in subsidiaries 4,282 (6,471 ) 1,206 — 983 — Income (loss) before income taxes 4,282 8,883 (6,471 ) 2,341 983 10,018 Provision for income taxes — 4,601 — — — 4,601 Net income (loss) 4,282 4,282 (6,471 ) 2,341 983 5,417 Less: Net income attributable to non-controlling interest — — — 1,135 — 1,135 Net income (loss) attributable to Engility $ 4,282 $ 4,282 $ (6,471 ) $ 1,206 $ 983 $ 4,282 Net income (loss) $ 4,282 $ 4,282 $ (6,471 ) $ 2,341 $ 983 $ 5,417 Other comprehensive income — 561 — — — 561 Comprehensive income (loss) 4,282 4,843 (6,471 ) 2,341 983 5,978 Less: Net income attributable to non-controlling interest — — — 1,135 — 1,135 Comprehensive income (loss) attributable to Engility $ 4,282 $ 4,843 $ (6,471 ) $ 1,206 $ 983 $ 4,843 UNAUDITED SUPPLEMENTAL CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS) FOR THE THREE MONTHS ENDED SEPTEMBER 29, 2017 Engility Holdings, Inc. Engility Corporation Subsidiary Guarantors Subsidiary Non- guarantors Consolidating Adjustments Consolidated Revenue $ — $ 444,689 $ 7,771 $ 34,684 $ — $ 487,144 Costs and expenses Cost of revenue — 372,333 13,530 31,718 — 417,581 Selling, general and administrative expenses — 31,502 774 1,143 — 33,419 Total costs and expenses — 403,835 14,304 32,861 — 451,000 Operating income (loss) — 40,854 (6,533 ) 1,823 — 36,144 Interest expense, net — 19,739 — — — 19,739 Other expenses (income), net — (118 ) (1 ) 57 — (62 ) Income (loss) in equity investments in subsidiaries 9,805 (5,817 ) 715 — (4,703 ) — Income (loss) before income taxes 9,805 15,416 (5,817 ) 1,766 (4,703 ) 16,467 Provision for income taxes — 5,611 — — — 5,611 Net income (loss) 9,805 9,805 (5,817 ) 1,766 (4,703 ) 10,856 Less: Net income attributable to non-controlling interest — — — 1,051 — 1,051 Net income (loss) attributable to Engility $ 9,805 $ 9,805 $ (5,817 ) $ 715 $ (4,703 ) $ 9,805 Net income (loss) $ 9,805 $ 9,805 $ (5,817 ) $ 1,766 $ (4,703 ) $ 10,856 Other comprehensive loss — (55 ) — — — (55 ) Comprehensive income (loss) 9,805 9,750 (5,817 ) 1,766 (4,703 ) 10,801 Less: Net income attributable to non-controlling interest — — — 1,051 — 1,051 Comprehensive income (loss) attributable to Engility $ 9,805 $ 9,750 $ (5,817 ) $ 715 $ (4,703 ) $ 9,750 UNAUDITED SUPPLEMENTAL CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS) FOR THE NINE MONTHS ENDED SEPTEMBER 28, 2018 Engility Holdings, Inc. Engility Corporation Subsidiary Guarantors Subsidiary Non- guarantors Consolidating Adjustments Consolidated Revenue $ — $ 1,312,973 $ 14,093 $ 109,215 $ — $ 1,436,281 Costs and expenses Cost of revenue — 1,091,600 34,867 99,195 — 1,225,662 Selling, general and administrative expenses — 114,762 2,617 3,432 — 120,811 Total costs and expenses — 1,206,362 37,484 102,627 — 1,346,473 Operating income (loss) — 106,611 (23,391 ) 6,588 — 89,808 Interest expense, net — 53,520 — — — 53,520 Other expenses (income), net — (620 ) — 179 — (441 ) Income (loss) in equity investments in subsidiaries 22,698 (20,045 ) 3,346 — (5,999 ) — Income (loss) before income taxes 22,698 33,666 (20,045 ) 6,409 (5,999 ) 36,729 Provision for income taxes — 10,968 — — — 10,968 Net income (loss) 22,698 22,698 (20,045 ) 6,409 (5,999 ) 25,761 Less: Net income attributable to non-controlling interest — — — 3,063 — 3,063 Net income (loss) attributable to Engility $ 22,698 $ 22,698 $ (20,045 ) $ 3,346 $ (5,999 ) $ 22,698 Net income (loss) $ 22,698 $ 22,698 $ (20,045 ) $ 6,409 $ (5,999 ) $ 25,761 Other comprehensive income — 2,948 — — — 2,948 Comprehensive income (loss) 22,698 25,646 (20,045 ) 6,409 (5,999 ) 28,709 Less: Net income attributable to non-controlling interest — — — 3,063 — 3,063 Comprehensive income (loss) attributable to Engility $ 22,698 $ 25,646 $ (20,045 ) $ 3,346 $ (5,999 ) $ 25,646 UNAUDITED SUPPLEMENTAL CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS) FOR THE NINE MONTHS ENDED SEPTEMBER 29, 2017 Engility Holdings, Inc. Engility Corporation Subsidiary Guarantors Subsidiary Non- guarantors Consolidating Adjustments Consolidated Revenue $ — $ 1,335,395 $ 24,165 $ 107,470 $ — $ 1,467,030 Costs and expenses Cost of revenue — 1,117,184 41,527 96,892 — 1,255,603 Selling, general and administrative expenses — 102,064 2,465 3,107 — 107,636 Total costs and expenses — 1,219,248 43,992 99,999 — 1,363,239 Operating income (loss) — 116,147 (19,827 ) 7,471 — 103,791 Interest expense, net — 59,189 — — — 59,189 Other expenses (income), net — (352 ) (3 ) 234 — (121 ) Income (loss) in equity investments in subsidiaries 24,369 (16,270 ) 3,554 — (11,653 ) — Income (loss) before income taxes 24,369 41,040 (16,270 ) 7,237 (11,653 ) 44,723 Provision for income taxes — 16,671 — — — 16,671 Net income (loss) 24,369 24,369 (16,270 ) 7,237 (11,653 ) 28,052 Less: Net income attributable to non-controlling interest — — — 3,683 — 3,683 Net income (loss) attributable to Engility $ 24,369 $ 24,369 $ (16,270 ) $ 3,554 $ (11,653 ) $ 24,369 Net income (loss) $ 24,369 $ 24,369 $ (16,270 ) $ 7,237 $ (11,653 ) $ 28,052 Other comprehensive loss — (639 ) — — — (639 ) Comprehensive income (loss) 24,369 23,730 (16,270 ) 7,237 (11,653 ) 27,413 Less: Net income attributable to non-controlling interest — — — 3,683 — 3,683 Comprehensive income (loss) attributable to Engility $ 24,369 $ 23,730 $ (16,270 ) $ 3,554 $ (11,653 ) $ 23,730 UNAUDITED SUPPLEMENTAL CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS FOR THE NINE MONTHS ENDED SEPTEMBER 28, 2018 Engility Holdings, Inc. Engility Corporation Subsidiary Guarantors Subsidiary Non- guarantors Consolidating Adjustments Consolidated Operating activities: Net cash provided by (used in) operating activities $ — $ 102,504 $ (19,375 ) $ 11,616 $ — $ 94,745 Investing activities: Payments from sale of business — (1,900 ) — — — (1,900 ) Capital expenditures — (11,404 ) — — — (11,404 ) Net cash used in investing activities — (13,304 ) — — — (13,304 ) Financing activities: Repayment of long-term debt — (75,115 ) — — — (75,115 ) Gross borrowings from revolving credit facility — 167,000 — — — 167,000 Repayments of revolving credit facility — (167,000 ) — — — (167,000 ) Debt issuance costs — (45 ) — — — (45 ) Payment of employee withholding taxes on share-based compensation (2,045 ) — — — — (2,045 ) Distributions to non-controlling interest member — — — (4,427 ) — (4,427 ) Due (to) from subsidiaries 2,045 (16,663 ) 19,376 (4,758 ) — — Net cash provided by (used in) financing activities — (91,823 ) 19,376 (9,185 ) — (81,632 ) Net change in cash and cash equivalents — (2,623 ) 1 2,431 — (191 ) Cash and cash equivalents, beginning of period — 31,966 36 9,888 — 41,890 Cash and cash equivalents, end of period $ — $ 29,343 $ 37 $ 12,319 $ — $ 41,699 UNAUDITED SUPPLEMENTAL CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS FOR THE NINE MONTHS ENDED SEPTEMBER 29, 2017 Engility Holdings, Inc. Engility Corporation Subsidiary Guarantors Subsidiary Non- guarantors Consolidating Adjustments Consolidated Operating activities: Net cash provided by operating activities $ — $ 72,527 $ (4,099 ) $ 10,327 $ — $ 78,755 Investing activities: Proceeds from sale of business, net of amount placed in escrow — 22,349 — — — 22,349 Proceeds from sale of property, plant and equipment — 2,902 — — — 2,902 Capital expenditures — (5,810 ) — — — (5,810 ) Net cash provided by investing activities — 19,441 — — — 19,441 Financing activities: Repayment of long-term debt — (86,410 ) — — — (86,410 ) Gross borrowings from revolving credit facility — 270,000 — — — 270,000 Repayments of revolving credit facility — (270,000 ) — — — (270,000 ) Payment of employee withholding taxes on share-based compensation (1,501 ) — — — — (1,501 ) Dividends paid (407 ) — — — — (407 ) Distributions to non-controlling interest member — — — (6,136 ) — (6,136 ) Due (to) from subsidiaries 1,908 (222 ) 3,840 (5,526 ) — — Net cash provided by (used in) financing activities — (86,632 ) 3,840 (11,662 ) — (94,454 ) Net change in cash and cash equivalents — 5,336 (259 ) (1,335 ) — 3,742 Cash and cash equivalents, beginning of period — 31,124 385 16,727 — 48,236 Cash and cash equivalents, end of period $ — $ 36,460 $ 126 $ 15,392 $ — $ 51,978 |