CONDENSED CONSOLIDATING FINANCIAL STATEMENTS | CONDENSED CONSOLIDATING FINANCIAL STATEMENTS Our 2021 Notes, ABL Facility and Term Loan Facility are guaranteed by virtually all our domestic subsidiaries, all of which are wholly owned. The guarantees are joint and several, full, complete and unconditional. There are no restrictions on the ability of subsidiary guarantors to transfer funds to the parent company. As a result of these guarantee arrangements, we are required to present the following condensed consolidating financial information pursuant to SEC Regulation S-X Rule 3-10, “ Financial Statements of Guarantors and Issuers of Guaranteed Securities Registered or Being Registered.” CONDENSED CONSOLIDATING UNAUDITED BALANCE SHEETS March 31, 2016 Parent Company Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated (in thousands) Assets: Current assets $ 159,025 $ 132,720 $ 62,509 $ — $ 354,254 Property and equipment, net — 829,364 25,212 — 854,576 Intercompany notes and accounts receivable and investment in subsidiaries 2,061,038 1,426,173 23,085 (3,510,296 ) — Other assets — 14,261 2,955 — 17,216 TOTAL ASSETS $ 2,220,063 $ 2,402,518 $ 113,761 $ (3,510,296 ) $ 1,226,046 Liabilities and equity: Current liabilities $ 31,403 $ 70,193 $ 38,906 $ — $ 140,502 Long-term debt 954,719 — — — 954,719 Intercompany notes and accounts payable 1,162,648 2,671,057 272,137 (4,105,842 ) — Deferred tax liabilities 6,166 — 7,865 — 14,031 Other long-term liabilities 6,273 51,087 564 — 57,924 Equity 58,854 (389,819 ) (205,711 ) 595,546 58,870 TOTAL LIABILITIES AND EQUITY $ 2,220,063 $ 2,402,518 $ 113,761 $ (3,510,296 ) $ 1,226,046 CONDENSED CONSOLIDATING BALANCE SHEETS December 31, 2015 Parent Company Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated (in thousands) Assets: Current assets $ 202,688 $ 192,083 $ 25,655 $ — $ 420,426 Property and equipment, net — 869,150 10,882 — 880,032 Intercompany notes and accounts receivable and investment in subsidiaries 2,107,092 1,226,433 87,435 (3,420,960 ) — Other assets — 16,885 10,455 — 27,340 TOTAL ASSETS $ 2,309,780 $ 2,304,551 $ 134,427 $ (3,420,960 ) $ 1,327,798 Liabilities and equity: Current liabilities $ 35,233 $ 101,594 $ 17,656 $ — $ 154,483 Long-term debt 961,700 — — — 961,700 Intercompany notes and accounts payable 1,162,648 2,731,926 125,565 (4,020,139 ) — Deferred tax liabilities 3,658 15,159 (4,565 ) — 14,252 Other long-term liabilities 6,267 50,229 577 — 57,073 Equity 140,274 (594,357 ) (4,806 ) 599,179 140,290 TOTAL LIABILITIES AND EQUITY $ 2,309,780 $ 2,304,551 $ 134,427 $ (3,420,960 ) $ 1,327,798 CONDENSED CONSOLIDATING UNAUDITED STATEMENTS OF OPERATIONS Three Months Ended March 31, 2016 Parent Company Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated (in thousands) Revenues $ — $ 107,472 $ 3,756 $ (140 ) $ 111,088 Direct operating expense — 86,807 3,923 (132 ) 90,598 Depreciation and amortization expense — 34,534 1,218 — 35,752 General and administrative expense 193 43,598 2,454 — 46,245 Operating loss (193 ) (57,467 ) (3,839 ) (8 ) (61,507 ) Interest expense, net of amounts capitalized 21,584 — — — 21,584 Other income, net (645 ) (143 ) (558 ) 115 (1,231 ) Loss before income taxes (21,132 ) (57,324 ) (3,281 ) (123 ) (81,860 ) Income tax (expense) benefit (6 ) — 252 — 246 Net loss $ (21,138 ) $ (57,324 ) $ (3,029 ) $ (123 ) $ (81,614 ) CONDENSED CONSOLIDATING UNAUDITED STATEMENTS OF OPERATIONS Three Months Ended March 31, 2015 Parent Company Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated (in thousands) Revenues $ — $ 249,407 $ 22,951 $ (4,559 ) $ 267,799 Direct operating expense — 189,626 17,295 (2,391 ) 204,530 Depreciation and amortization expense — 44,439 2,772 — 47,211 General and administrative expense 221 65,635 3,951 (2,163 ) 67,644 Impairment expense — 21,700 — — 21,700 Operating loss (221 ) (71,993 ) (1,067 ) (5 ) (73,286 ) Interest expense, net of amounts capitalized 13,342 — — — 13,342 Other (income) loss, net (318 ) 4,041 709 — 4,432 Loss before income taxes (13,245 ) (76,034 ) (1,776 ) (5 ) (91,060 ) Income tax benefit 30,862 77 445 — 31,384 Net income (loss) $ 17,617 $ (75,957 ) $ (1,331 ) $ (5 ) $ (59,676 ) CONDENSED CONSOLIDATING UNAUDITED STATEMENTS OF CASH FLOWS Three Months Ended March 31, 2016 Parent Company Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated (in thousands) Net cash provided by (used in) operating activities $ — $ (31,902 ) $ 1,838 $ — $ (30,064 ) Cash flows from investing activities: Capital expenditures — (2,701 ) — — (2,701 ) Intercompany notes and accounts — 21,596 — (21,596 ) — Other investing activities, net — 7,435 — — 7,435 Net cash provided by investing activities — 26,330 — (21,596 ) 4,734 Cash flows from financing activities: Repayments of long-term debt (787 ) — — — (787 ) Restricted stock (18,605 ) — — — (18,605 ) Repurchases of common stock (143 ) — — — (143 ) Intercompany notes and accounts (21,596 ) — — 21,596 — Other financing activities, net (2,508 ) — — — (2,508 ) Net cash used in financing activities (43,639 ) — — 21,596 (22,043 ) Effect of changes in exchange rates on cash — — (1,277 ) — (1,277 ) Net increase (decrease) in cash and cash equivalents (43,639 ) (5,572 ) 561 — (48,650 ) Cash and cash equivalents at beginning of period 191,065 10,024 3,265 — 204,354 Cash and cash equivalents at end of period $ 147,426 $ 4,452 $ 3,826 $ — $ 155,704 CONDENSED CONSOLIDATING UNAUDITED STATEMENTS OF CASH FLOWS Three Months Ended March 31, 2015 Parent Company Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated (in thousands) Net cash used in operating activities $ — $ (1,409 ) $ (1,255 ) $ — $ (2,664 ) Cash flows from investing activities: Capital expenditures — (18,327 ) (668 ) — (18,995 ) Intercompany notes and accounts — 16,132 — (16,132 ) — Other investing activities, net — 3,290 — — 3,290 Net cash provided by (used in) investing activities — 1,095 (668 ) (16,132 ) (15,705 ) Cash flows from financing activities: Proceeds from borrowings on revolving credit facility 91,000 — — — 91,000 Repayments on revolving credit facility (61,000 ) — — — (61,000 ) Payment of deferred financing costs (125 ) — — — (125 ) Repurchases of common stock (210 ) — — — (210 ) Intercompany notes and accounts (16,132 ) — — 16,132 — Other financing activities, net (2,840 ) — — — (2,840 ) Net cash provided by financing activities 10,693 — — 16,132 26,825 Effect of changes in exchange rates on cash — — 159 — 159 Net increase (decrease) in cash and cash equivalents 10,693 (314 ) (1,764 ) — 8,615 Cash and cash equivalents at beginning of period 19,949 450 6,905 — 27,304 Cash and cash equivalents at end of period $ 30,642 $ 136 $ 5,141 $ — $ 35,919 |