XML 27 R25.htm IDEA: XBRL DOCUMENT v2.3.0.15
Business Combination (Tables)
9 Months Ended
Oct. 02, 2011
Oct. 02, 2011
Cornell Companies, Inc. [Member]
Business Acquisition [Line Items]  
Purchase price allocation
                         
    Acquisition Date
Estimated  Fair Value as
of April 3, 2011
    Measurement  Period
Adjustments
    Adjusted Acquisition
Date Estimated Fair
Value as of October 2, 2011
 

Accounts receivable

  $ 18,321     $ 1,298     $ 19,619  

Prepaid expenses and other current assets

    3,896       —         3,896  

Deferred income tax assets

    15,857       —         15,857  

Property and equipment

    22,359       901       23,260  

Intangible assets

    126,900       4,900       131,800  

Other non-current assets

    8,884       (119     8,765  
   

 

 

   

 

 

   

 

 

 

Total assets acquired

  $ 196,217     $ 6,980     $ 203,197  
   

 

 

   

 

 

   

 

 

 

Accounts payable

    (3,977     —         (3,977

Accrued expenses

    (8,461     —         (8,461

Deferred income tax liabilities

    (43,824     —         (43,824

Other non-current liabilities

    (11,431     —         (11,431

Long-term debt

    (2,014     —         (2,014
   

 

 

   

 

 

   

 

 

 

Total liabilities assumed

    (69,707     —         (69,707
   

 

 

   

 

 

   

 

 

 

Total identifiable net assets

    126,510       6,980       133,490  

Goodwill

    283,097       (6,980     276,117  
   

 

 

   

 

 

   

 

 

 

Total cash consideration

  $ 409,607     $ —       $ 409,607  
   

 

 

   

 

 

   

 

 

 
                         
    Acquisition Date
Estimated  Fair Value as
of January 2, 2011
    Measurement  Period
Adjustments
    Final Acquisition
Date Fair Value
as of October 2, 2011
 

Accounts receivable

  $ 55,142     $ 294     $ 55,436  

Prepaid and other current assets

    13,314       (333     12,981  

Deferred income tax assets

    21,273       (3,011     18,262  

Restricted assets

    44,096       —         44,096  

Property and equipment

    462,771       —         462,771  

Intangible assets

    75,800       —         75,800  

Out of market lease assets

    472       —         472  

Other long-term assets

    7,510       —         7,510  
   

 

 

   

 

 

   

 

 

 

Total assets acquired

    680,378       (3,050     677,328  
   

 

 

   

 

 

   

 

 

 

Accounts payable and accrued expenses

    (56,918     3,175       (53,743

Fair value of non-recourse debt

    (120,943     —         (120,943

Out of market lease liabilities

    (24,071     —         (24,071

Deferred income tax liabilities

    (42,771     8,228       (34,543

Other long-term liabilities

    (1,368     —         (1,368
   

 

 

   

 

 

   

 

 

 

Total liabilities assumed

    (246,071     11,403       (234,668
   

 

 

   

 

 

   

 

 

 

Total identifiable net assets

    434,307       8,353       442,660  

Goodwill

    204,724       (8,353     196,371  
   

 

 

   

 

 

   

 

 

 

Fair value of Cornell’s net assets

    639,031       —         639,031  

Noncontrolling interest

    (20,700     —         (20,700
   

 

 

   

 

 

   

 

 

 

Total consideration for Cornell, net of cash acquired

  $ 618,331     $ —       $ 618,331  
   

 

 

   

 

 

   

 

 

 
Pro forma financial information
                                 
    Thirteen Weeks Ended     Thirty-nine Weeks Ended  
    October 2, 2011     October 3, 2010     October 2, 2011     October 3, 2010  

Pro forma revenues

  $ 406,847     $ 401,042     $ 1,220,021     $ 1,225,780  

Pro forma net income attributable to The GEO Group, Inc. shareholders

  $ 21,567     $ 21,091     $ 63,172     $ 63,676