XML 45 R52.htm IDEA: XBRL DOCUMENT v2.4.0.8
Condensed Consolidating Financial Information (Tables)
12 Months Ended
Dec. 31, 2013
Condensed Consolidating Financial Information Disclosure [Abstract]  
CONDENSED CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME
CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME
 
 
For the Year Ended December 31, 2013
 
The GEO
Group, Inc.
 
Combined
Subsidiary
Guarantors
 
Combined
Non-Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
Revenues
$
494,631

 
$
1,218,835

 
$
219,871

 
$
(411,263
)
 
$
1,522,074

Operating expenses
410,270

 
950,605

 
175,253

 
(411,263
)
 
1,124,865

Depreciation and amortization
24,355

 
65,524

 
4,785

 

 
94,664

General and administrative expenses
36,336

 
64,573

 
16,152

 

 
117,061

Operating income
23,670

 
138,133

 
23,681

 

 
185,484

Interest income
25,275

 
1,960

 
2,566

 
(26,477
)
 
3,324

Interest expense
(41,121
)
 
(59,518
)
 
(8,842
)
 
26,477

 
(83,004
)
Loss on extinguishment of debt
(2,601
)
 
(18,056
)
 

 

 
(20,657
)
Income before income taxes, equity in earnings of affiliates, and discontinued operations
5,223

 
62,519

 
17,405

 

 
85,147

Provision (benefit) for Income Taxes
(34,835
)
 
4,454

 
4,331

 

 
(26,050
)
Equity in earnings of affiliates, net of income tax provision

 

 
6,265

 

 
6,265

Income from continuing operations before equity in income of consolidated subsidiaries
40,058

 
58,065

 
19,339

 

 
117,462

Income from consolidated subsidiaries, net of income tax provision
77,404

 

 

 
(77,404
)
 

Income from continuing operations
117,462

 
58,065

 
19,339

 
(77,404
)
 
117,462

Net loss from discontinued operations
(2,265
)
 

 


 

 
(2,265
)
Net income
115,197

 
58,065

 
19,339

 
(77,404
)
 
115,197

Less: income attributable to noncontrolling interests

 

 
(62
)
 
$

 
(62
)
Net income attributable to The GEO Group, Inc.
$
115,197

 
$
58,065

 
$
19,277

 
$
(77,404
)
 
$
115,135

Net income
$
115,197

 
$
58,065

 
$
19,339

 
$
(77,404
)
 
$
115,197

Other comprehensive income (loss), net of tax

 
914

 
(8,113
)
 

 
(7,199
)
Total comprehensive income
$
115,197

 
$
58,979

 
$
11,226

 
$
(77,404
)
 
$
107,998

Comprehensive loss attributable to noncontrolling interests

 

 
38

 

 
38

Comprehensive income attributable to The GEO Group, Inc.
$
115,197

 
$
58,979

 
$
11,264

 
$
(77,404
)
 
$
108,036



CONDENSED CONSOLIDATING STATEMENTS 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 extinguishment of debt

 
(8,462
)
 

 

 
(8,462
)
Income 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
(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 (loss) 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 BALANCE SHEET
CONDENSED CONSOLIDATING BALANCE SHEET
 
 
As of December 31, 2013
 
The GEO
Group, Inc.
 
Combined
Subsidiary
Guarantors
 
Combined
Non-Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
 
(Dollars in thousands)
ASSETS
Cash and cash equivalents
$
30,730

 
$
985

 
$
20,410

 
$

 
$
52,125

Restricted cash and investments

 

 
11,518

 

 
11,518

Accounts receivable, less allowance for doubtful accounts
84,087

 
149,239

 
17,204

 

 
250,530

Current deferred income tax assets, net

 
19,236

 
1,700

 

 
20,936

Prepaid expenses and other current assets
17,834

 
21,032

 
11,524

 
(1,154
)
 
49,236

       Total current assets
132,651

 
190,492

 
62,356

 
(1,154
)
 
384,345

Restricted Cash and Investments
167

 
11,158

 
7,024

 

 
18,349

Property and Equipment, Net
686,005

 
956,724

 
85,069

 

 
1,727,798

Direct Finance Lease Receivable

 

 
16,944

 

 
16,944

Intercompany Receivable
947,916

 
123,237

 

 
(1,071,153
)
 

Non-Current Deferred Income Tax Assets

 

 
4,821

 

 
4,821

Goodwill
34

 
489,501

 
661

 

 
490,196

Intangible Assets, Net

 
162,160

 
1,240

 

 
163,400

Investment in Subsidiaries
898,333

 
421,218

 

 
(1,319,551
)
 

Other Non-Current Assets
23,346

 
104,241

 
35,615

 
(79,691
)
 
83,511

Total Assets
$
2,688,452

 
$
2,458,731

 
$
213,730

 
$
(2,471,549
)
 
$
2,889,364

LIABILITIES AND SHAREHOLDERS’ EQUITY
Accounts payable
$
29,866

 
$
13,895

 
$
3,525

 
$

 
$
47,286

Accrued payroll and related taxes
207

 
23,470

 
15,049

 

 
38,726

Accrued expenses
26,963

 
74,645

 
14,496

 
(1,154
)
 
114,950

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

 
1,185

 
17,978

 

 
22,163

Total current liabilities
60,036

 
113,195

 
51,048

 
(1,154
)
 
223,125

Non-Current Deferred Income Tax Liabilities
(120
)
 
14,792

 
17

 

 
14,689

Intercompany Payable
114,208

 
942,666

 
14,279

 
(1,071,153
)
 

Other Non-Current Liabilities
5,270

 
138,743

 
639

 
(79,691
)
 
64,961

Capital Lease Obligations

 
10,924

 

 

 
10,924

Long-Term Debt
1,485,536

 

 

 

 
1,485,536

Non-Recourse Debt

 

 
66,153

 

 
66,153

Commitments & Contingencies
 
 
 
 
 
 
 
 
 
Shareholders' Equity:
 
 
 
 
 
 
 
 
 
Total shareholders’ equity attributable to The GEO Group, Inc.
1,023,522

 
1,238,411

 
81,140

 
(1,319,551
)
 
1,023,522

Noncontrolling Interests

 

 
454

 

 
454

Total Shareholders’ Equity
1,023,522

 
1,238,411

 
81,594

 
(1,319,551
)
 
1,023,976

Total Liabilities and Shareholders' Equity
$
2,688,452

 
$
2,458,731

 
$
213,730

 
$
(2,471,549
)
 
$
2,889,364


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

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 STATEMENTS OF CASH FLOWS
CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS
 
 
For the Year Ended December 31, 2013
 
The GEO
Group, Inc.
 
Combined
Subsidiary
Guarantors
 
Combined
Non-Guarantor
Subsidiaries
 
Consolidated
Cash Flow from Operating Activities:
 
 
 
 
 
 
 
Cash provided by operating activities - continuing operations
$
142,923

 
$
34,067

 
$
15,199

 
$
192,189

Cash provided by operating activities - discontinued operations

 

 

 

Net cash provided by operating activities
142,923

 
34,067

 
15,199

 
192,189

Cash Flow from Investing Activities:
 
 
 
 
 
 
 
Net working capital adjustment from RTS divestiture
(996
)
 

 

 
(996
)
Proceeds from sale of property and equipment

 
205

 

 
205

Proceeds from sale of assets held for sale

 
1,969

 

 
1,969

Change in restricted cash and investments
(167
)
 
(3,205
)
 
20,784

 
17,412

Capital expenditures
(79,150
)
 
(36,815
)
 
(1,601
)
 
(117,566
)
Net cash provided by (used in) investing activities
(80,313
)
 
(37,846
)
 
19,183

 
(98,976
)
Cash Flow from Financing Activities:
 
 
 
 
 
 
 
Proceeds from long-term debt
1,238,000

 

 

 
1,238,000

Tax benefit related to equity compensation
2,197

 

 

 
2,197

Debt issuance costs - deferred
(23,834
)
 

 

 
(23,834
)
Debt issuance fees
(13,421
)
 

 

 
(13,421
)
Payments on long-term debt
(1,098,174
)
 
(1,127
)
 
(35,243
)
 
(1,134,544
)
Proceeds from stock options exercised
5,425

 

 

 
5,425

Cash dividends paid
(147,156
)
 

 

 
(147,156
)
Proceeds from reissuance of treasury stock in connection with ESPP
319

 

 

 
319

Termination of Interest rate swap agreements

 
3,974

 

 
3,974

Net cash used in financing activities
(36,644
)
 
2,847

 
(35,243
)
 
(69,040
)
Effect of Exchange Rate Changes on Cash and Cash Equivalents

 

 
(3,803
)
 
(3,803
)
Net Increase (Decrease) in Cash and Cash Equivalents
25,966

 
(932
)
 
(4,664
)
 
20,370

Cash and Cash Equivalents, beginning of period
4,764

 
1,917

 
25,074

 
31,755

Cash and Cash Equivalents, end of period
$
30,730

 
$
985

 
$
20,410

 
$
52,125


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
 
(Dollars in thousands)
Cash Flow from Operating Activities:
 
 
 
 
 
 
 
Cash provided by operating activities - continuing operations
$
105,402

 
$
84,896

 
$
64,889

 
$
255,187

Cash (used in) provided by operating activities - discontinued operations
5,810

 
3,864

 
(621
)
 
9,053

Net cash provided by operating activities
111,212

 
88,760

 
64,268

 
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
(61,426
)
 
(42,406
)
 
(3,717
)
 
(107,549
)
Cash (used in) provided by investing activities - continuing operations
(31,773
)
 
(71,854
)
 
51,072

 
(52,555
)
Cash used in investing activities - discontinued operations
(634
)
 
(1,820
)
 
(307
)
 
(2,761
)
Net cash (used in) provided by investing activities
(32,407
)
 
(73,674
)
 
50,765

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

 

 

 
358,000

Tax benefit related to equity compensation
621

 

 

 
621

Debt issuance fees

 
(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 - deferred
(1,360
)
 

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

 

 

 
9,276

Dividends paid
(102,435
)
 

 

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

 

 

 
460

Payment for retirement of treasury 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 provided by operating activities - continuing operations
$
173,438

 
$
18,834

 
$
(6,531
)
 
$
185,741

Cash provided by operating activities - discontinued operations
3,475

 
7,026

 
(7,130
)
 
3,371

Net cash 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) provided by 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

Payments on long-term debt
(257,210
)
 
(1,275
)
 
(31,347
)
 
(289,832
)
Income tax benefit of equity compensation
465

 

 

 
465

Debt issuance costs - deferred
(15,462
)
 

 

 
(15,462
)
Distribution to noncontrolling interests

 

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

 

 
(74,982
)
Proceeds from stock options exercised
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