XML 38 R50.htm IDEA: XBRL DOCUMENT v2.4.0.6
Condensed Consolidating Financial Information (Tables)
12 Months Ended
Dec. 31, 2012
Condensed Consolidating Financial Information Disclosure [Abstract]  
CONDENSED CONSOLIDATING BALANCE SHEET
CONDENSED CONSOLIDATING BALANCE SHEET
 
 
As of December 31, 2012
 
The GEO
Group, Inc.
 
Combined
Subsidiary
Guarantors
 
Combined
Non-Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
 
(Dollars in thousands)
ASSETS
Cash and cash equivalents
$
4,764

 
$
1,917

 
$
25,074

 
$

 
$
31,755

Restricted cash and investments

 

 
15,654

 

 
15,654

Accounts receivable, less allowance for doubtful accounts
124,670

 
102,704

 
19,261

 

 
246,635

Current deferred income tax assets, net
13,106

 
1,498

 
3,686

 

 
18,290

Prepaid expenses and other current assets
8,657

 
5,890

 
11,456

 
(1,154
)
 
24,849

       Total current assets
151,197

 
112,009

 
75,131

 
(1,154
)
 
337,183

Restricted Cash and Investments
7,953

 

 
24,803

 

 
32,756

Property and Equipment, Net
633,458

 
939,995

 
113,706

 

 
1,687,159

Assets Held for Sale

 
3,243

 

 

 
3,243

Direct Finance Lease Receivable

 

 
26,757

 

 
26,757

Intercompany Receivable
591,273

 
14,305

 

 
(605,578
)
 

Non-Current Deferred Income Tax Assets
16,230

 

 
2,532

 
(16,230
)
 
2,532

Goodwill
34

 
489,502

 
772

 

 
490,308

Intangible Assets, Net

 
176,666

 
1,652

 

 
178,318

Investment in Subsidiaries
1,151,998

 
41,356

 

 
(1,193,354
)
 

Other Non-Current Assets
38,574

 
84,931

 
36,584

 
(79,151
)
 
80,938

Total Assets
$
2,590,717

 
$
1,862,007

 
$
281,937

 
$
(1,895,467
)
 
$
2,839,194

LIABILITIES AND SHAREHOLDERS’ EQUITY
Accounts payable
$
29,889

 
$
17,407

 
$
2,814

 
$

 
$
50,110

Accrued payroll and related taxes
4,774

 
16,264

 
18,284

 

 
39,322

Accrued expenses
94,350

 
5,515

 
17,846

 
(1,154
)
 
116,557

Current portion of capital lease obligations, long-term debt and non-recourse debt
33,925

 
1,311

 
18,646

 

 
53,882

Current liabilities of discontinued operations

 

 

 

 

Total current liabilities
162,938

 
40,497

 
57,590

 
(1,154
)
 
259,871

Non-Current Deferred Income Tax Liabilities

 
31,933

 

 
(16,230
)
 
15,703

Intercompany Payable

 
586,428

 
19,150

 
(605,578
)
 

Other Non-Current Liabilities
63,657

 
96,822

 
697

 
(79,151
)
 
82,025

Capital Lease Obligations

 
11,926

 

 

 
11,926

Long-Term Debt
1,317,310

 
219

 

 

 
1,317,529

Non-Recourse Debt

 

 
104,836

 

 
104,836

Commitments & Contingencies
 
 
 
 
 
 
 
 
 
Shareholders' Equity:
 
 
 
 
 
 
 
 
 
Total shareholders’ equity attributable to The GEO Group, Inc.
1,046,812

 
1,094,182

 
99,172

 
(1,193,354
)
 
1,046,812

Noncontrolling Interests

 

 
492

 

 
492

Total Shareholders’ Equity
1,046,812

 
1,094,182

 
99,664

 
(1,193,354
)
 
1,047,304

Total Liabilities and Shareholders' Equity
$
2,590,717

 
$
1,862,007

 
$
281,937

 
$
(1,895,467
)
 
$
2,839,194


CONDENSED CONSOLIDATING BALANCE SHEET
 
 
As of January 1, 2012
 
The GEO
Group, Inc.
 
Combined
Subsidiary
Guarantors
 
Combined
Non-Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
 
(Dollars in thousands)
ASSETS
Cash and cash equivalents
$
15,086

 
$
3,092

 
$
25,200

 
$

 
$
43,378

Restricted cash and investments

 

 
42,534

 

 
42,534

Accounts receivable, less allowance for doubtful accounts
123,426

 
122,758

 
19,066

 

 
265,250

Current deferred income tax assets, net
14,063

 
10,729

 
3,788

 

 
28,580

Prepaid expenses and other current assets
17,169

 
22,670

 
10,340

 
(1,154
)
 
49,025

Current assets of discontinued operations
5,021

 
20,284

 
5,257

 

 
30,562

Total current assets
174,765

 
179,533

 
106,185

 
(1,154
)
 
459,329

Restricted Cash and Investments
7,029

 

 
49,896

 

 
56,925

Property and Equipment, Net
620,124

 
817,568

 
250,664

 

 
1,688,356

Assets Held for Sale
3,083

 
1,280

 

 

 
4,363

Direct Finance Lease Receivable

 

 
32,146

 

 
32,146

Intercompany Receivable
387,013

 
13,356

 
13,990

 
(414,359
)
 

Non-Current Deferred Income Tax Assets

 

 
1,437

 

 
1,437

Goodwill
34

 
489,502

 
760

 

 
490,296

Intangible Assets, Net

 
193,851

 
1,865

 

 
195,716

Investment in Subsidiaries
1,333,885

 
9,784

 

 
(1,343,669
)
 

Other Non-Current Assets
40,695

 
73,481

 
31,022

 
(65,621
)
 
79,577

Non-Current Assets of Discontinued Operations
697

 
40,289

 
792

 

 
41,778

Total Assets
$
2,567,325

 
$
1,818,644

 
$
488,757

 
$
(1,824,803
)
 
$
3,049,923

LIABILITIES AND SHAREHOLDERS’ EQUITY
Accounts payable
$
47,159

 
$
16,932

 
$
3,942

 
$

 
$
68,033

Accrued payroll and related taxes
2,855

 
15,653

 
16,298

 

 
34,806

Accrued expenses
69,585

 
33,256

 
24,149

 
(1,154
)
 
125,836

Current portion of capital lease obligations, long-term debt and non-recourse debt
19,037

 
1,350

 
33,266

 

 
53,653

Current liabilities of discontinued operations
542

 
4,642

 
1,306

 

 
6,490

Total current liabilities
139,178

 
71,833

 
78,961

 
(1,154
)
 
288,818

Non-Current Deferred Income Tax Liabilities
42,879

 
82,603

 
34

 

 
125,516

Intercompany Payable
14,027

 
378,005

 
22,327

 
(414,359
)
 

Other Non-Current Liabilities
29,384

 
26,702

 
63,641

 
(65,621
)
 
54,106

Capital Lease Obligations

 
13,064

 

 

 
13,064

Long-Term Debt
1,318,639

 
429

 

 

 
1,319,068

Non-Recourse Debt

 

 
208,532

 

 
208,532

Long term liabilities of discontinued operations

 
1,668

 
630

 

 
2,298

Commitments & Contingencies
 
 
 
 
 
 
 
 
 
Shareholders' Equity:
 
 
 
 
 
 
 
 
 
Total shareholders’ equity attributable to The GEO Group, Inc.
1,023,218

 
1,229,553

 
114,116

 
(1,343,669
)
 
1,023,218

Noncontrolling Interests

 
14,787

 
516

 

 
15,303

Total Shareholders’ Equity
1,023,218

 
1,244,340

 
114,632

 
(1,343,669
)
 
1,038,521

Total Liabilities and Shareholders' Equity
$
2,567,325

 
$
1,818,644

 
$
488,757

 
$
(1,824,803
)
 
$
3,049,923

CONDENSED CONSOLIDATING STATEMENTS OF INCOME
CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME
 
 
For the Fiscal Year Ended December 31, 2012
 
The GEO
Group, Inc.
 
Combined
Subsidiary
Guarantors
 
Combined
Non-Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
Revenues
$
605,091

 
$
721,949

 
$
230,261

 
$
(78,239
)
 
$
1,479,062

Operating expenses
529,318

 
451,564

 
186,589

 
(78,239
)
 
1,089,232

Depreciation and amortization
29,521

 
54,719

 
7,445

 

 
91,685

General and administrative expenses
44,214

 
52,753

 
16,825

 

 
113,792

Operating income
2,038

 
162,913

 
19,402

 

 
184,353

Interest income
32,580

 
1,713

 
6,122

 
(33,699
)
 
6,716

Interest expense
(68,737
)
 
(33,204
)
 
(13,947
)
 
33,699

 
(82,189
)
Loss on early extinguishment of debt

 
(8,462
)
 

 

 
(8,462
)
Income (loss) before income taxes, equity in earnings of affiliates, and discontinued operations
(34,119
)
 
122,960

 
11,577

 

 
100,418

Provision (benefit) for Income Taxes
(11,303
)
 
(31,352
)
 
2,093

 

 
(40,562
)
Equity in earnings of affiliates, net of income tax provision

 

 
3,578

 

 
3,578

Income (loss) from continuing operations before equity in income of consolidated subsidiaries
(22,816
)
 
154,312

 
13,062

 

 
144,558

Income from consolidated subsidiaries, net of income tax provision
167,374

 

 

 
(167,374
)
 

Income from continuing operations
144,558

 
154,312

 
13,062

 
(167,374
)
 
144,558

Net income (loss) from discontinued operations
(10,660
)
 
(5,942
)
 
447

 
5,495

 
(10,660
)
Net income
133,898

 
148,370

 
13,509

 
(161,879
)
 
133,898

Less: loss attributable to noncontrolling interests

 

 
852

 


 
852

Net income attributable to The GEO Group, Inc.
$
133,898

 
$
148,370

 
$
14,361

 
$
(161,879
)
 
$
134,750

Net income
$
133,898

 
$
148,370

 
$
13,509

 
$
(161,879
)
 
$
133,898

Other comprehensive income (loss), net of tax
(461
)
 

 
1,085

 

 
624

Total comprehensive income
$
133,437

 
$
148,370

 
$
14,594

 
$
(161,879
)
 
$
134,522

Comprehensive loss attributable to noncontrolling interests

 

 
968

 

 
968

Comprehensive income attributable to The GEO Group, Inc.
$
133,437

 
$
148,370

 
$
15,562

 
$
(161,879
)
 
$
135,490


CONDENSED CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME
 
 
For the Fiscal Year Ended January 1, 2012
 
The GEO
Group, Inc.
 
Combined
Subsidiary
Guarantors
 
Combined
Non-Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
Revenues
$
556,163

 
$
717,926

 
$
220,352

 
$
(87,269
)
 
$
1,407,172

Operating expenses
503,355

 
448,057

 
171,867

 
(87,269
)
 
1,036,010

Depreciation and amortization
20,615

 
53,458

 
7,475

 

 
81,548

General and administrative expenses
39,445

 
55,698

 
14,872

 

 
110,015

Operating income (loss)
(7,252
)
 
160,713

 
26,138

 

 
179,599

Interest income
29,087

 
2,608

 
6,462

 
(31,125
)
 
7,032

Interest expense
(61,447
)
 
(30,720
)
 
(14,336
)
 
31,125

 
(75,378
)
Income before income taxes, equity in earnings of affiliates, and discontinued operations
(39,612
)
 
132,601

 
18,264

 

 
111,253

Provision (benefit) for income taxes
(15,158
)
 
51,518

 
6,812

 

 
43,172

Equity in earnings of affiliates, net of income tax provision

 

 
1,563

 

 
1,563

Income (loss) from continuing operations before equity in income of consolidated subsidiaries
(24,454
)
 
81,083

 
13,015

 

 
69,644

Income from consolidated subsidiaries, net of income tax provision
94,098

 

 

 
(94,098
)
 

Income from continuing operations
69,644

 
81,083

 
13,015

 
(94,098
)
 
69,644

Net income from discontinued operations
7,819

 
6,329

 
473

 
(6,802
)
 
7,819

Net income
77,463

 
87,412

 
13,488

 
(100,900
)
 
77,463

Less: loss attributable to noncontrolling interests
$

 
$

 
$
1,162

 
$

 
$
1,162

Net income attributable to The GEO Group, Inc.
$
77,463

 
$
87,412

 
$
14,650

 
$
(100,900
)
 
$
78,625

Net income
$
77,463

 
$
87,412

 
$
13,488

 
$
(100,900
)
 
$
77,463

Other comprehensive loss, net of tax
(1,131
)
 

 
(7,122
)
 

 
(8,253
)
Total comprehensive income
$
76,332

 
$
87,412

 
$
6,366

 
$
(100,900
)
 
$
69,210

Comprehensive loss attributable to noncontrolling interests

 

 
1,274

 

 
1,274

Comprehensive income attributable to The GEO Group, Inc.
$
76,332

 
$
87,412

 
$
7,640

 
$
(100,900
)
 
$
70,484


CONDENSED CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME
 
 
For the Fiscal Year Ended January 2, 2011
 
The GEO 
Group, Inc.
 
Combined
Subsidiary
Guarantors
 
Combined
Non-Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
Revenues
$
557,473

 
$
380,596

 
$
214,095

 
$
(67,572
)
 
$
1,084,592

Operating expenses
491,532

 
218,546

 
169,261

 
(67,572
)
 
811,767

Depreciation and amortization
16,728

 
22,389

 
5,248

 

 
44,365

General and administrative expenses
46,840

 
36,746

 
17,972

 

 
101,558

Operating income
2,373

 
102,915

 
21,614

 

 
126,902

Interest income
5,309

 
1,297

 
5,836

 
(6,200
)
 
6,242

Interest expense
(29,484
)
 
(6,113
)
 
(11,297
)
 
6,200

 
(40,694
)
Loss on early extinguishment of debt
(7,933
)
 

 

 

 
(7,933
)
Income before income taxes, equity in earnings of affiliates, and discontinued operations
(29,735
)
 
98,099

 
16,153

 

 
84,517

Provision (benefit) for income taxes
(8,475
)
 
37,705

 
5,134

 

 
34,364

Equity in earnings of affiliates, net of income tax provision

 

 
4,218

 

 
4,218

Income (loss) from continuing operations before equity in income of consolidated subsidiaries
(21,260
)
 
60,394

 
15,237

 

 
54,371

Income from consolidated subsidiaries, net of income tax provision
75,631

 

 

 
(75,631
)
 

Income from continuing operations
54,371

 
60,394

 
15,237

 
(75,631
)
 
54,371

Net income from discontinued operations
8,419

 
4,857

 
864

 
(5,721
)
 
8,419

Net income
62,790

 
65,251

 
16,101

 
(81,352
)
 
62,790

Less: loss attributable to noncontrolling interests
$

 
$

 
$

 
$
678

 
$
678

Net income attributable to The GEO Group, Inc.
$
62,790

 
$
65,251

 
$
16,101

 
$
(80,674
)
 
$
63,468

Net income
$
62,790

 
$
65,251

 
$
16,101

 
$
(81,352
)
 
$
62,790

Other comprehensive income (loss), net of tax
(383
)
 

 
5,028

 

 
4,645

Total comprehensive income
$
62,407

 
$
65,251

 
$
21,129

 
$
(81,352
)
 
$
67,435

Comprehensive loss attributable to noncontrolling interests

 

 
608

 

 
608

Comprehensive income attributable to The GEO Group, Inc.
$
62,407

 
$
65,251

 
$
21,737

 
$
(81,352
)
 
$
68,043

CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS
CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS
 
 
For the Fiscal Year Ended December 31, 2012
 
The GEO
Group, Inc.
 
Combined
Subsidiary
Guarantors
 
Combined
Non-Guarantor
Subsidiaries
 
Consolidated
Cash Flow from Operating Activities:
 
 
 
 
 
 
 
Cash provided by operating activities - continuing operations
$
107,116

 
$
62,330

 
$
85,741

 
$
255,187

Cash provided (used in) by operating activities - discontinued operations
3,250

 
26,430

 
(20,627
)
 
9,053

Net cash provided by operating activities
110,366

 
88,760

 
65,114

 
264,240

Cash Flow from Investing Activities:
 
 
 
 
 
 
 
Acquisition of ownership interests in MCF

 
(35,154
)
 

 
(35,154
)
Proceeds from RTS divestiture
29,653

 

 
3,600

 
33,253

Proceeds from sale of property and equipment

 
65

 

 
65

Proceeds from sale of assets held for sale

 
5,641

 
 
 
5,641

Change in restricted cash and investments

 

 
51,189

 
51,189

Capital expenditures
(61,425
)
 
(42,406
)
 
(3,718
)
 
(107,549
)
Cash (used in) provided by investing activities - continuing operations
(31,772
)
 
(71,854
)
 
51,071

 
(52,555
)
Cash (used in) provided by investing activities - discontinued operations
211

 
(1,820
)
 
(1,152
)
 
(2,761
)
Net cash (used in) provided by investing activities
(31,561
)
 
(73,674
)
 
49,919

 
(55,316
)
Cash Flow from Financing Activities:
 
 
 
 
 
 
 
Proceeds from long-term debt
358,000

 

 

 
358,000

Income tax benefit of equity compensation
621

 

 

 
621

Payment of make-whole provision and other fees for early extinguishment of debt

 
(14,861
)
 

 
(14,861
)
Distribution to noncontrolling interests

 

 
(5,758
)
 
(5,758
)
Payment for purchase of treasury shares
(8,666
)
 

 

 
(8,666
)
Debt issuance costs
(1,360
)
 

 
(38
)
 
(1,398
)
Payments on long-term debt
(343,987
)
 
(1,400
)
 
(111,098
)
 
(456,485
)
Proceeds from the exercise of stock options
9,276

 

 

 
9,276

Cash dividends paid
(102,435
)
 

 

 
(102,435
)
Proceeds from reissuance of treasury stock in connection with ESPP
460

 

 

 
460

Payment for retirement of common stock
(1,036
)
 

 

 
(1,036
)
Net cash used in financing activities
(89,127
)
 
(16,261
)
 
(116,894
)
 
(222,282
)
Effect of Exchange Rate Changes on Cash and Cash Equivalents

 

 
1,735

 
1,735

Net Decrease in Cash and Cash Equivalents
(10,322
)
 
(1,175
)
 
(126
)
 
(11,623
)
Cash and Cash Equivalents, beginning of period
15,086

 
3,092

 
25,200

 
43,378

Cash and Cash Equivalents, end of period
$
4,764

 
$
1,917

 
$
25,074

 
$
31,755


CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS
 
 
For the Fiscal Year Ended January 1, 2012
 
The GEO
Group Inc.
 
Combined
Subsidiary
Guarantors
 
Combined
Non-Guarantor
Subsidiaries
 
Consolidated
 
(Dollars in thousands)
Cash Flow from Operating Activities:
 
 
 
 
 
 
 
Cash (used in) provided by operating activities - continuing operations
$
173,438

 
$
18,834

 
$
(6,531
)
 
$
185,741

Cash (used in) provided by operating activities - discontinued operations
3,475

 
7,026

 
(7,130
)
 
3,371

Net cash (used in) provided by operating activities
176,913

 
25,860

 
(13,661
)
 
189,112

Cash Flow from Investing Activities:
 
 
 
 
 
 
 
Acquisition of BI and Cornell, cash consideration, net of cash acquired
(409,607
)
 

 

 
(409,607
)
Proceeds from sale of property and equipment

 
1,450

 
33

 
1,483

Proceeds from sale of assets held for sale

 
7,121

 
 
 
7,121

Change in restricted cash and investments

 

 
(9,503
)
 
(9,503
)
Capital expenditures
(191,642
)
 
(28,266
)
 
(2,125
)
 
(222,033
)
Cash used in investing activities - continuing operations
(601,249
)
 
(19,695
)
 
(11,595
)
 
(632,539
)
Cash used in investing activities - discontinued operations
(696
)
 
(1,973
)
 
(333
)
 
(3,002
)
Net cash used in investing activities
(601,945
)
 
(21,668
)
 
(11,928
)
 
(635,541
)
Cash Flow from Financing Activities:
 
 
 
 
 
 
 
Proceeds from long-term debt
782,247

 

 
53,148

 
835,395

Income tax benefit of equity compensation
465

 

 

 
465

Distribution to noncontrolling interests

 

 
(4,012
)
 
(4,012
)
Payment for purchase of treasury shares
(74,982
)
 
 
 

 
(74,982
)
Debt issuance costs
(15,462
)
 

 

 
(15,462
)
Payments on long-term debt
(257,210
)
 
(1,275
)
 
(31,347
)
 
(289,832
)
Proceeds from the exercise of stock options
2,446

 

 

 
2,446

Net cash provided by (used in) financing activities
437,504

 
(1,275
)
 
17,789

 
454,018

Effect of Exchange Rate Changes on Cash and Cash Equivalents

 

 
(2,299
)
 
(2,299
)
Net Increase (Decrease) in Cash and Cash Equivalents
12,472

 
2,917

 
(10,099
)
 
5,290

Cash and Cash Equivalents, beginning of period
2,614

 
175

 
35,299

 
38,088

Cash and Cash Equivalents, end of period
$
15,086

 
$
3,092

 
$
25,200

 
$
43,378


CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS
 
 
For the Fiscal Year Ended January 2, 2011
 
The GEO
Group Inc.
 
Combined
Subsidiary
Guarantors
 
Combined
Non-Guarantor
Subsidiaries
 
Consolidated
 
(Dollars in thousands)
Cash Flow from Operating Activities:
 
 
 
 
 
 
 
Cash provided by operating activities - continuing operations
$
79,469

 
$
6,542

 
$
39,461

 
$
125,472

Cash (used in) provided by operating activities - discontinued operations
(3,818
)
 
9,558

 
(1,322
)
 
4,418

Net cash provided by operating activities of continuing operations
75,651

 
16,100

 
38,139

 
129,890

Cash Flow from Investing Activities:
 
 
 
 
 
 
 
Acquisition of Cornell, cash consideration, net of cash acquired
(260,255
)
 

 

 
(260,255
)
Proceeds from sale of property and equipment

 
480

 


 
480

Change in restricted cash and investments

 

 
(11,184
)
 
(11,184
)
Capital expenditures
(79,062
)
 
(14,385
)
 
(1,244
)
 
(94,691
)
Cash used in investing activities - continuing operations
(339,317
)
 
(13,905
)
 
(12,428
)
 
(365,650
)
Cash used in investing activities - discontinued operations
(954
)
 
(1,369
)
 
(288
)
 
(2,611
)
Net cash used in investing activities
(340,271
)
 
(15,274
)
 
(12,716
)
 
(368,261
)
Cash Flow from Financing Activities:
 
 
 
 
 
 
 
Proceeds from long-term debt
726,000

 

 

 
726,000

Payments on long-term debt
(386,285
)
 
(720
)
 
(10,440
)
 
(397,445
)
Income tax benefit of equity compensation
3,926

 

 

 
3,926

Debt issuance costs
(8,400
)
 

 

 
(8,400
)
Payments for purchase of treasury shares
(80,000
)
 

 

 
(80,000
)
Payments for retirement of common stock
(7,078
)
 

 

 
(7,078
)
Proceeds from the exercise of stock options
6,695

 

 

 
6,695

Net cash provided by (used in) financing activities
254,858

 
(720
)
 
(10,440
)
 
243,698

Effect of Exchange Rate Changes on Cash and Cash Equivalents

 

 
4,169

 
4,169

Net Increase (Decrease) in Cash and Cash Equivalents
(9,762
)
 
106

 
19,152

 
9,496

Cash and Cash Equivalents, beginning of period
12,376

 
69

 
16,147

 
28,592

Cash and Cash Equivalents, end of period
$
2,614

 
$
175

 
$
35,299

 
$
38,088