XML 64 R49.htm IDEA: XBRL DOCUMENT v3.8.0.1
Condensed Consolidating Financial Information (Tables)
12 Months Ended
Dec. 31, 2017
Condensed Consolidating Financial Information Disclosure [Abstract]  
CONDENSED CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME
CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME
 
 
For the Year Ended December 31, 2017
 
The GEO
Group, Inc.
 
Combined
Subsidiary
Guarantors
 
Combined
Non-Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
Revenues
$
711,013

 
$
1,810,262

 
$
321,612

 
$
(579,467
)
 
$
2,263,420

Operating expenses
568,061

 
1,441,884

 
270,017

 
(579,467
)
 
1,700,495

Depreciation and amortization
24,580

 
96,051

 
3,666

 

 
124,297

General and administrative expenses
59,194

 
104,373

 
26,776

 

 
190,343

Operating income
59,178

 
167,954

 
21,153

 

 
248,285

Interest income
16,200

 
4,294

 
52,069

 
(20,887
)
 
51,676

Interest expense
(69,969
)
 
(55,080
)
 
(43,862
)
 
20,887

 
(148,024
)
Income before income taxes and equity in earnings of affiliates
5,409

 
117,168

 
29,360

 

 
151,937

Provision for income taxes
1,103

 
9,608

 
7,247

 

 
17,958

Equity in earnings of affiliates, net of income tax benefit

 

 
12,045

 

 
12,045

Income from operations before equity in income of consolidated subsidiaries
4,306

 
107,560

 
34,158

 

 
146,024

Income from consolidated subsidiaries, net of income tax provision
141,718

 

 

 
(141,718
)
 

Net income
146,024

 
107,560

 
34,158

 
(141,718
)
 
146,024

Loss attributable to noncontrolling interests

 

 
217

 
$

 
217

Net income attributable to The GEO Group, Inc.
$
146,024

 
$
107,560

 
$
34,375

 
$
(141,718
)
 
$
146,241

Net income
$
146,024

 
$
107,560

 
$
34,158

 
$
(141,718
)
 
$
146,024

Other comprehensive income (loss), net of tax

 
(1,420
)
 
7,793

 

 
6,373

Total comprehensive income
$
146,024

 
$
106,140

 
$
41,951

 
$
(141,718
)
 
$
152,397

Comprehensive loss attributable to noncontrolling interests

 

 
211

 

 
211

Comprehensive income attributable to The GEO Group, Inc.
$
146,024

 
$
106,140

 
$
42,162

 
$
(141,718
)
 
$
152,608



CONDENSED CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME
 
 
For the Year Ended December 31, 2016
 
The GEO
Group, Inc.
 
Combined
Subsidiary
Guarantors
 
Combined
Non-Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
Revenues
$
697,292

 
$
1,626,690

 
$
420,019

 
$
(564,511
)
 
$
2,179,490

Operating expenses
560,694

 
1,283,447

 
370,651

 
(564,511
)
 
1,650,281

Depreciation and amortization
25,224

 
85,852

 
3,840

 

 
114,916

General and administrative expenses
47,354

 
72,831

 
28,524

 

 
148,709

Operating income
64,020

 
184,560

 
17,004

 

 
265,584

Interest income
20,409

 
1,842

 
28,944

 
(22,699
)
 
28,496

Interest expense
(65,018
)
 
(55,295
)
 
(31,104
)
 
22,699

 
(128,718
)
Loss on extinguishment of debt
(15,885
)
 

 

 

 
(15,885
)
Income before income taxes and equity in earnings of affiliates
3,526

 
131,107

 
14,844

 

 
149,477

Provision for income taxes
1,124

 
2,108

 
4,672

 

 
7,904

Equity in earnings of affiliates, net of income tax provision

 

 
6,925

 

 
6,925

Income from operations before equity in income of consolidated subsidiaries
2,402

 
128,999

 
17,097

 

 
148,498

Income from consolidated subsidiaries, net of income tax provision
146,096

 

 

 
(146,096
)
 

Net income
148,498

 
128,999

 
17,097

 
(146,096
)
 
148,498

Loss attributable to noncontrolling interests
$

 
$

 
$
217

 
$

 
$
217

Net income attributable to The GEO Group, Inc.
$
148,498

 
$
128,999

 
$
17,314

 
$
(146,096
)
 
$
148,715

Net income
$
148,498

 
$
128,999

 
$
17,097

 
$
(146,096
)
 
$
148,498

Other comprehensive income (loss), net of tax

 
(704
)
 
2,302

 

 
1,598

Total comprehensive income
$
148,498

 
$
128,295

 
$
19,399

 
$
(146,096
)
 
$
150,096

Comprehensive loss attributable to noncontrolling interests

 

 
198

 

 
198

Comprehensive income attributable to The GEO Group, Inc.
$
148,498

 
$
128,295

 
$
19,597

 
$
(146,096
)
 
$
150,294


CONDENSED CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME
 
 
For the Year ended December 31, 2015
 
The GEO 
Group, Inc.
 
Combined
Subsidiary
Guarantors
 
Combined
Non-Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
Revenues
$
664,741

 
$
1,462,540

 
$
272,204

 
$
(556,178
)
 
$
1,843,307

Operating expenses
546,100

 
1,143,679

 
230,181

 
(556,178
)
 
1,363,782

Depreciation and amortization
24,711

 
77,582

 
4,463

 

 
106,756

General and administrative expenses
47,553

 
70,015

 
19,472

 

 
137,040

Operating income
46,377

 
171,264

 
18,088

 

 
235,729

Interest income
23,771

 
3,059

 
11,329

 
(26,581
)
 
11,578

Interest expense
(61,293
)
 
(57,431
)
 
(13,993
)
 
26,581

 
(106,136
)
Income before income taxes and equity in earnings of affiliates
8,855

 
116,892

 
15,424

 

 
141,171

Provision for income taxes
1,083

 
1,797

 
4,509

 

 
7,389

Equity in earnings of affiliates, net of income tax provision

 

 
5,533

 

 
5,533

Income from operations before equity in income of consolidated subsidiaries
7,772

 
115,095

 
16,448

 

 
139,315

Income from consolidated subsidiaries, net of income tax provision
131,543

 

 

 
(131,543
)
 

Net income
139,315

 
115,095

 
16,448

 
(131,543
)
 
139,315

Loss attributable to noncontrolling interests
$

 
$

 
$
123

 
$

 
$
123

Net income attributable to The GEO Group, Inc.
$
139,315

 
$
115,095

 
$
16,571

 
$
(131,543
)
 
$
139,438

Net income
$
139,315

 
$
115,095

 
$
16,448

 
$
(131,543
)
 
$
139,315

Other comprehensive income (loss), net of tax

 
1,276

 
(6,311
)
 

 
(5,035
)
Total comprehensive income
$
139,315

 
$
116,371

 
$
10,137

 
$
(131,543
)
 
$
134,280

Comprehensive loss attributable to noncontrolling interests

 

 
215

 

 
215

Comprehensive income attributable to The GEO Group, Inc.
$
139,315

 
$
116,371

 
$
10,352

 
$
(131,543
)
 
$
134,495

CONDENSED CONSOLIDATING BALANCE SHEET
CONDENSED CONSOLIDATING BALANCE SHEET
 
 
As of December 31, 2017
 
The GEO
Group, Inc.
 
Combined
Subsidiary
Guarantors
 
Combined
Non-Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
 
(Dollars in thousands)
ASSETS
Cash and cash equivalents
$
54,666

 
$

 
$
26,711

 
$

 
$
81,377

Restricted cash and investments

 

 
44,932

 

 
44,932

Accounts receivable, less allowance for doubtful accounts
130,354

 
225,029

 
34,533

 

 
389,916

Contract receivable, current portion

 

 
18,142

 

 
18,142

Prepaid expenses and other current assets
2,589

 
24,163

 
18,590

 

 
45,342

       Total current assets
187,609

 
249,192

 
142,908

 

 
579,709

Restricted Cash and Investments

 
25,715

 
2,284

 

 
27,999

Property and Equipment, Net
777,404

 
1,209,816

 
90,903

 

 
2,078,123

Assets Held for Sale

 
3,915

 

 

 
3,915

Non-Current Contract Receivable

 

 
404,309

 

 
404,309

Intercompany Receivable
1,130,189

 
88,534

 
28,218

 
(1,246,941
)
 

Non-Current Deferred Income Tax Assets
863

 
23,913

 
1,501

 

 
26,277

Goodwill

 
778,504

 
447

 

 
778,951

Intangible Assets, Net

 
254,531

 
808

 

 
255,339

Investment in Subsidiaries
1,336,665

 
456,076

 
2,190

 
(1,794,931
)
 

Other Non-Current Assets
11,141

 
115,330

 
25,210

 
(79,395
)
 
72,286

Total Assets
$
3,443,871

 
$
3,205,526

 
$
698,778

 
$
(3,121,267
)
 
$
4,226,908

LIABILITIES AND SHAREHOLDERS’ EQUITY
Accounts payable
$
20,643

 
$
65,475

 
$
6,469

 
$

 
$
92,587

Accrued payroll and related taxes

 
51,780

 
19,952

 

 
71,732

Accrued expenses and other current liabilities
40,344

 
115,636

 
20,344

 

 
176,324

Current portion of capital lease obligations, long-term debt and non-recourse debt
8,000

 
1,870

 
19,050

 

 
28,920

Total current liabilities
68,987

 
234,761

 
65,815

 

 
369,563

Non-Current Deferred Income Tax Liabilities

 

 
8,757

 

 
8,757

Intercompany Payable
79,984

 
1,129,590

 
37,367

 
(1,246,941
)
 

Other Non-Current Liabilities
4,674

 
157,200

 
14,223

 
(79,395
)
 
96,702

Capital Lease Obligations

 
6,059

 

 

 
6,059

Long-Term Debt
2,090,985

 

 
90,559

 

 
2,181,544

Non-Recourse Debt

 

 
365,364

 

 
365,364

Commitments & Contingencies


 


 


 


 


Shareholders' Equity:
 
 
 
 
 
 
 
 
 
Total shareholders’ equity attributable to The GEO Group, Inc.
1,199,241

 
1,677,916

 
117,015

 
(1,794,931
)
 
1,199,241

Noncontrolling Interests

 

 
(322
)
 

 
(322
)
Total Shareholders’ Equity
1,199,241

 
1,677,916

 
116,693

 
(1,794,931
)
 
1,198,919

Total Liabilities and Shareholders' Equity
$
3,443,871

 
$
3,205,526

 
$
698,778

 
$
(3,121,267
)
 
$
4,226,908


CONDENSED CONSOLIDATING BALANCE SHEET
 
 
As of December 31, 2016
 
The GEO
Group, Inc.
 
Combined
Subsidiary
Guarantors
 
Combined
Non-Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
 
(Dollars in thousands)
ASSETS
Cash and cash equivalents
$
45,566

 
$
842

 
$
21,630

 
$

 
$
68,038

Restricted cash and investments

 

 
17,133

 

 
17,133

Accounts receivable, less allowance for doubtful accounts
139,571

 
200,239

 
16,445

 

 
356,255

Contract receivable, current portion

 

 
224,033

 

 
224,033

Prepaid expenses and other current assets
677

 
24,096

 
7,437

 

 
32,210

Total current assets
185,814

 
225,177

 
286,678

 

 
697,669

Restricted Cash and Investments
170

 
19,742

 
936

 

 
20,848

Property and Equipment, Net
735,104

 
1,078,220

 
83,917

 

 
1,897,241

Contract Receivable

 

 
219,783

 

 
219,783

Intercompany Receivable
918,527

 
141,987

 
27,290

 
(1,087,804
)
 

Non-Current Deferred Income Tax Assets
764

 
17,918

 
11,357

 

 
30,039

Goodwill
79

 
614,941

 
413

 

 
615,433

Intangible Assets, Net

 
203,138

 
746

 

 
203,884

Investment in Subsidiaries
1,238,772

 
453,635

 
2,190

 
(1,694,597
)
 

Other Non-Current Assets
15,011

 
108,434

 
20,933

 
(79,866
)
 
64,512

Total Assets
$
3,094,241

 
$
2,863,192

 
$
654,243

 
$
(2,862,267
)
 
$
3,749,409

LIABILITIES AND SHAREHOLDERS’ EQUITY
Accounts payable
$
8,402

 
$
50,200

 
$
21,035

 
$

 
$
79,637

Accrued payroll and related taxes

 
41,230

 
14,030

 

 
55,260

Accrued expenses and other current liabilities
36,792

 
83,906

 
10,398

 

 
131,096

Current portion of capital lease obligations, long-term debt and non-recourse debt
3,000

 
1,700

 
233,365

 

 
238,065

Total current liabilities
48,194

 
177,036

 
278,828

 

 
504,058

Non-Current Deferred Income Tax Liabilities

 

 

 

 

Intercompany Payable
133,039

 
920,825

 
33,940

 
(1,087,804
)
 

Other Non-Current Liabilities
2,487

 
144,383

 
21,652

 
(79,866
)
 
88,656

Capital Lease Obligations

 
7,431

 

 

 
7,431

Long-Term Debt
1,935,465

 

 

 

 
1,935,465

Non-Recourse Debt

 

 
238,842

 

 
238,842

Commitments & Contingencies


 


 


 


 


Shareholders' Equity:
 
 
 
 
 
 
 
 
 
Total shareholders’ equity attributable to The GEO Group, Inc.
975,056

 
1,613,517

 
81,080

 
(1,694,597
)
 
975,056

Noncontrolling Interests

 

 
(99
)
 

 
(99
)
Total Shareholders’ Equity
975,056

 
1,613,517

 
80,981

 
(1,694,597
)
 
974,957

Total Liabilities and Shareholders' Equity
$
3,094,241

 
$
2,863,192

 
$
654,243

 
$
(2,862,267
)
 
$
3,749,409

CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS
CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS
 
 
For the Year Ended December 31, 2017
 
The GEO
Group, Inc.
 
Combined
Subsidiary
Guarantors
 
Combined
Non-Guarantor
Subsidiaries
 
Consolidated
 
(Dollars in thousands)
Cash Flow from Operating Activities:
 
 
 
 
 
 
 
Net cash provided by operating activities
$
118,180

 
$
91,467

 
$
171,395

 
$
381,042

Cash Flow from Investing Activities:
 
 
 
 
 
 
 
Acquisition of CEC, cash consideration, net of cash acquired
(353,556
)
 

 

 
(353,556
)
Proceeds from sale of property and equipment
3,436

 

 
24

 
3,460

Insurance proceeds - damaged property
2,754

 

 

 
2,754

Change in restricted cash and investments

 
(5,973
)
 
(27,688
)
 
(33,661
)
Capital expenditures
(53,030
)
 
(86,336
)
 
(9,040
)
 
(148,406
)
Net cash used in investing activities
(400,396
)
 
(92,309
)
 
(36,704
)
 
(529,409
)
Cash Flow from Financing Activities:
 
 
 
 
 
 
 
Payments on long-term debt
(1,140,788
)
 

 

 
(1,140,788
)
Proceeds from long-term debt
1,389,084

 

 

 
1,389,084

Payments on non-recourse debt

 

 
(307,414
)
 
(307,414
)
Proceeds from non-recourse debt

 

 
181,658

 
181,658

Taxes paid related to net share settlements of equity awards
(4,142
)
 

 

 
(4,142
)
Debt issuance costs
(8,701
)
 

 
(841
)
 
(9,542
)
Proceeds from stock options exercised
6,962

 

 

 
6,962

Dividends paid
(227,463
)
 

 

 
(227,463
)
Proceeds from issuance of common stock in connection with ESPP
497

 

 

 
497

Proceeds from issuance of common stock in connection with public offering
275,867

 

 

 
275,867

Net cash provided by (used in) financing activities
291,316

 

 
(126,597
)
 
164,719

Effect of Exchange Rate Changes on Cash and Cash Equivalents

 

 
(3,013
)
 
(3,013
)
Net Increase (Decrease) in Cash and Cash Equivalents
9,100

 
(842
)
 
5,081

 
13,339

Cash and Cash Equivalents, beginning of period
45,566

 
842

 
21,630

 
68,038

Cash and Cash Equivalents, end of period
$
54,666

 
$

 
$
26,711

 
$
81,377











                                           







                                            

CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS
 
For the Year Ended December 31, 2016
 
The GEO
Group Inc.
 
Combined
Subsidiary
Guarantors
 
Combined
Non-Guarantor
Subsidiaries
 
Consolidated
 
(Dollars in thousands)
Cash Flow from Operating Activities:
 
 
 
 
 
 
 
Net cash provided by (used in) operating activities
$
154,125

 
$
66,009

 
$
(248,162
)
 
$
(28,028
)
Cash Flow from Investing Activities:
 
 
 
 
 
 
 
Proceeds from sale of property and equipment
2,030

 

 

 
2,030

Insurance proceeds - damaged property

 

 
4,733

 
4,733

Change in restricted cash and investments
(24
)
 
(3,356
)
 
(6,178
)
 
(9,558
)
Capital expenditures
(14,040
)
 
(61,811
)
 
(5,714
)
 
(81,565
)
Net cash used in investing activities
(12,034
)
 
(65,167
)
 
(7,159
)
 
(84,360
)
Cash Flow from Financing Activities:
 
 
 
 
 
 
 
Payments on long-term debt
(934,006
)
 

 

 
(934,006
)
Proceeds from long-term debt
1,012,945

 

 

 
1,012,945

Payments on non-recourse debt

 

 
(10,064
)
 
(10,064
)
Proceeds from non-recourse debt

 

 
266,835

 
266,835

Taxes paid related to net share settlements of equity awards
(2,336
)
 

 

 
(2,336
)
Tax deficiency related to equity compensation
(844
)
 

 
(782
)
 
(1,626
)
Debt issuance costs
(16,980
)
 

 
(4,135
)
 
(21,115
)
Proceeds from stock options exercised
2,367

 

 
980

 
3,347

Dividends paid
(194,748
)
 


 

 
(194,748
)
Proceeds from issuance of common stock in connection with ESPP

 
 
 
436

 
436

Net cash (used in) provided by financing activities
(133,602
)
 

 
253,270

 
119,668

Effect of Exchange Rate Changes on Cash and Cash Equivalents

 

 
1,120

 
1,120

Net Increase (decrease) in Cash and Cash Equivalents
8,489

 
842

 
(931
)
 
8,400

Cash and Cash Equivalents, beginning of period
37,077

 

 
22,561

 
59,638

Cash and Cash Equivalents, end of period
$
45,566

 
$
842

 
$
21,630

 
$
68,038