XML 66 R52.htm IDEA: XBRL DOCUMENT v3.3.1.900
Condensed Consolidating Financial Information (Tables)
12 Months Ended
Dec. 31, 2015
Condensed Consolidating Financial Information Disclosure [Abstract]  
CONDENSED CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME
CONDENSED CONSOLIDATING STATEMENT 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 STATEMENTS OF COMPREHENSIVE INCOME
 
 
For the Year Ended December 31, 2014
 
The GEO
Group, Inc.
 
Combined
Subsidiary
Guarantors
 
Combined
Non-Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
Revenues
$
558,764

 
$
1,315,024

 
$
264,216

 
$
(446,384
)
 
$
1,691,620

Operating expenses
449,805

 
1,014,713

 
227,566

 
(446,384
)
 
1,245,700

Depreciation and amortization
25,605

 
66,077

 
4,489

 

 
96,171

General and administrative expenses
36,437

 
61,351

 
17,230

 

 
115,018

Operating income
46,917

 
172,883

 
14,931

 

 
234,731

Interest income
22,327

 
3,103

 
4,416

 
(25,099
)
 
4,747

Interest expense
(47,622
)
 
(56,195
)
 
(8,650
)
 
25,099

 
(87,368
)
Income before income taxes, equity in earnings of affiliates and discontinued operations
21,622

 
119,791

 
10,697

 

 
152,110

Provision for income taxes
729

 
9,152

 
4,212

 

 
14,093

Equity in earnings of affiliates, net of income tax provision

 

 
5,823

 

 
5,823

Income from continuing operations before equity in income of consolidated subsidiaries
20,893

 
110,639

 
12,308

 

 
143,840

Income from consolidated subsidiaries, net of income tax provision
122,947

 

 

 
(122,947
)
 

Net income
143,840

 
110,639

 
12,308

 
(122,947
)
 
143,840

Loss attributable to noncontrolling interests
$

 
$

 
$
90

 
$

 
$
90

Net income attributable to The GEO Group, Inc.
$
143,840

 
$
110,639

 
$
12,398

 
$
(122,947
)
 
$
143,930

Net income
$
143,840

 
$
110,639

 
$
12,308

 
$
(122,947
)
 
$
143,840

Other comprehensive loss, net of tax

 
(2,522
)
 
(20,560
)
 

 
(23,082
)
Total comprehensive income (loss)
$
143,840

 
$
108,117

 
$
(8,252
)
 
$
(122,947
)
 
$
120,758

Comprehensive income attributable to noncontrolling interests

 

 
140

 

 
140

Comprehensive income (loss) attributable to The GEO Group, Inc.
$
143,840

 
$
108,117

 
$
(8,112
)
 
$
(122,947
)
 
$
120,898


CONDENSED CONSOLIDATING STATEMENTS 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 early 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

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 BALANCE SHEET
CONDENSED CONSOLIDATING BALANCE SHEET
 
 
As of December 31, 2015
 
The GEO
Group, Inc.
 
Combined
Subsidiary
Guarantors
 
Combined
Non-Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
 
(Dollars in thousands)
ASSETS
Cash and cash equivalents
$
37,077

 
$

 
$
22,561

 
$

 
$
59,638

Restricted cash and investments

 

 
8,489

 

 
8,489

Accounts receivable, less allowance for doubtful accounts
131,747

 
162,538

 
19,812

 

 
314,097

Current deferred income tax assets, net

 
23,120

 
4,794

 

 
27,914

Prepaid expenses and other current assets
1,190

 
17,917

 
10,310

 
(1,209
)
 
28,208

       Total current assets
170,014

 
203,575

 
65,966

 
(1,209
)
 
438,346

Restricted Cash and Investments
138

 
16,386

 
3,712

 

 
20,236

Property and Equipment, Net
746,478

 
1,088,417

 
81,491

 

 
1,916,386

Direct Finance Lease Receivable

 

 
1,826

 

 
1,826

Contract Receivable

 

 
174,141

 

 
174,141

Intercompany Receivable
971,291

 
86,519

 

 
(1,057,810
)
 

Non-Current Deferred Income Tax Assets
710

 
(102
)
 
6,791

 

 
7,399

Goodwill
79

 
614,941

 
418

 

 
615,438

Intangible Assets, Net

 
223,426

 
722

 

 
224,148

Investment in Subsidiaries
1,106,546

 
453,636

 

 
(1,560,182
)
 

Other Non-Current Assets
22,133

 
116,561

 
46,855

 
(80,127
)
 
105,422

Total Assets
$
3,017,389

 
$
2,803,359

 
$
381,922

 
$
(2,699,328
)
 
$
3,503,342

LIABILITIES AND SHAREHOLDERS’ EQUITY
Accounts payable
$
9,731

 
$
54,675

 
$
13,117

 
$

 
$
77,523

Accrued payroll and related taxes

 
35,516

 
12,961

 

 
48,477

Accrued expenses and other current liabilities
43,043

 
78,510

 
15,139

 
(1,209
)
 
135,483

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

 
1,477

 
12,664

 

 
17,141

Total current liabilities
55,774

 
170,178

 
53,881

 
(1,209
)
 
278,624

Non-Current Deferred Income Tax Liabilities


 
11,120

 
351

 

 
11,471

Intercompany Payable
76,427

 
967,048

 
14,335

 
(1,057,810
)
 

Other Non-Current Liabilities
2,894

 
143,887

 
21,040

 
(80,127
)
 
87,694

Capital Lease Obligations

 
8,693

 

 

 
8,693

Long-Term Debt
1,875,556

 

 

 

 
1,875,556

Non-Recourse Debt

 

 
234,467

 

 
234,467

Commitments & Contingencies


 


 


 


 


Shareholders' Equity:
 
 
 
 
 
 
 
 
 
Total shareholders’ equity attributable to The GEO Group, Inc.
1,006,738

 
1,502,433

 
57,749

 
(1,560,182
)
 
1,006,738

Noncontrolling Interests

 

 
99

 

 
99

Total Shareholders’ Equity
1,006,738

 
1,502,433

 
57,848

 
(1,560,182
)
 
1,006,837

Total Liabilities and Shareholders' Equity
$
3,017,389

 
$
2,803,359

 
$
381,922

 
$
(2,699,328
)
 
$
3,503,342


CONDENSED CONSOLIDATING BALANCE SHEET
 
 
As of December 31, 2014
 
The GEO
Group, Inc.
 
Combined
Subsidiary
Guarantors
 
Combined
Non-Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
 
(Dollars in thousands)
ASSETS
Cash and cash equivalents
$
18,492

 
$
782

 
$
22,063

 
$

 
$
41,337

Restricted cash and investments

 

 
4,341

 

 
4,341

Accounts receivable, less allowance for doubtful accounts
92,456

 
159,505

 
17,077

 

 
269,038

Current deferred income tax assets, net

 
21,657

 
4,227

 

 
25,884

Prepaid expenses and other current assets
7,022

 
19,593

 
11,345

 
(1,154
)
 
36,806

Total current assets
117,970

 
201,537

 
59,053

 
(1,154
)
 
377,406

Restricted Cash and Investments
228

 
13,729

 
5,621

 

 
19,578

Property and Equipment, Net
726,238

 
961,896

 
84,032

 

 
1,772,166

Contract Receivable

 

 
66,229

 

 
66,229

Direct Finance Lease Receivable

 

 
9,256

 

 
9,256

Intercompany Receivable
962,314

 
119,414

 

 
(1,081,728
)
 

Non-Current Deferred Income Tax Assets

 

 
5,873

 

 
5,873

Goodwill
34

 
493,389

 
467

 

 
493,890

Intangible Assets, Net

 
154,237

 
1,038

 

 
155,275

Investment in Subsidiaries
855,870

 
438,243

 

 
(1,294,113
)
 

Other Non-Current Assets
25,635

 
110,105

 
46,838

 
(80,043
)
 
102,535

Total Assets
$
2,688,289

 
$
2,492,550

 
$
278,407

 
$
(2,457,038
)
 
$
3,002,208

LIABILITIES AND SHAREHOLDERS’ EQUITY
Accounts payable
$
7,549

 
$
47,130

 
$
3,476

 
$

 
$
58,155

Accrued payroll and related taxes

 
24,184

 
14,372

 

 
38,556

Accrued expenses and other current liabilities
47,637

 
75,574

 
18,555

 
(1,154
)
 
140,612

Current portion of capital lease obligations, long-term debt and non-recourse debt
3,001

 
1,170

 
12,581

 

 
16,752

Total current liabilities
58,187

 
148,058

 
48,984

 
(1,154
)
 
254,075

Non-Current Deferred Income Tax Liabilities
(4,095
)
 
14,170

 
(7
)
 

 
10,068

Intercompany Payable
121,327

 
942,071

 
18,330

 
(1,081,728
)
 

Other Non-Current Liabilities
4,372

 
143,584

 
19,507

 
(80,034
)
 
87,429

Capital Lease Obligations

 
9,856

 

 

 
9,856

Long-Term Debt
1,462,819

 

 

 

 
1,462,819

Non-Recourse Debt

 

 
131,968

 

 
131,968

Commitments & Contingencies


 


 


 


 


Shareholders' Equity:
 
 
 
 
 
 
 
 
 
Total shareholders’ equity attributable to The GEO Group, Inc.
1,045,679

 
1,234,811

 
59,311

 
(1,294,122
)
 
1,045,679

Noncontrolling Interests

 

 
314

 

 
314

Total Shareholders’ Equity
1,045,679

 
1,234,811

 
59,625

 
(1,294,122
)
 
1,045,993

Total Liabilities and Shareholders' Equity
$
2,688,289

 
$
2,492,550

 
$
278,407

 
$
(2,457,038
)
 
$
3,002,208

CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS
CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS
 
 
For the Year Ended December 31, 2015
 
The GEO
Group, Inc.
 
Combined
Subsidiary
Guarantors
 
Combined
Non-Guarantor
Subsidiaries
 
Consolidated
Cash Flow from Operating Activities:
 
 
 
 
 
 
 
Net cash provided by (used in) operating activities
$
153,861

 
$
84,795

 
$
(96,499
)
 
$
142,157

Cash Flow from Investing Activities:
 
 
 
 
 
 
 
Acquisition of LCS, cash consideration
(307,404
)
 

 

 
(307,404
)
Acquisition of Soberlink, cash consideration

 
(24,402
)
 

 
(24,402
)
Proceeds from sale of property and equipment

 
42

 

 
42

Insurance proceeds - damaged property

 
1,270

 

 
1,270

Change in restricted cash and investments
90

 
(2,658
)
 
(2,237
)
 
(4,805
)
Capital expenditures
(55,629
)
 
(59,829
)
 
(2,123
)
 
(117,581
)
Net cash used in investing activities
(362,943
)
 
(85,577
)
 
(4,360
)
 
(452,880
)
Cash Flow from Financing Activities:
 
 
 
 
 
 
 
Payments on long-term debt
(311,985
)
 

 

 
(311,985
)
Proceeds from long-term debt
724,798

 

 

 
724,798

Payments on non-recourse debt

 

 
(11,908
)
 
(11,908
)
Proceeds from non-recourse debt

 

 
123,560

 
123,560

Taxes paid related to net share settlements of equity awards
(2,786
)
 

 

 
(2,786
)
Tax benefit related to equity compensation
1,409

 

 

 
1,409

Debt issuance costs

 

 
(7,069
)
 
(7,069
)
Proceeds from stock options exercised
2,774

 

 

 
2,774

Cash dividends paid
(186,984
)
 

 

 
(186,984
)
Proceeds from reissuance of treasury stock in connection with ESPP
441

 

 

 
441

Net cash provided by financing activities
227,667

 

 
104,583

 
332,250

Effect of Exchange Rate Changes on Cash and Cash Equivalents

 

 
(3,226
)
 
(3,226
)
Net Increase (Decrease) in Cash and Cash Equivalents
18,585

 
(782
)
 
498

 
18,301

Cash and Cash Equivalents, beginning of period
18,492

 
782

 
22,063

 
41,337

Cash and Cash Equivalents, end of period
$
37,077

 
$

 
$
22,561

 
$
59,638


















CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS
 
For the Year Ended December 31, 2014
 
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
$
185,721

 
$
63,154

 
$
(46,334
)
 
$
202,541

Cash Flow from Investing Activities:
 
 
 
 
 
 
 
Acquisition of Protocol, cash consideration

 
(13,025
)
 

 
(13,025
)
Proceeds from sale of property and equipment

 
746

 
(47
)
 
699

Change in restricted cash and investments
61

 
2,571

 
2,748

 
5,380

Capital expenditures
(58,188
)
 
(52,550
)
 
(3,486
)
 
(114,224
)
Net cash used in investing activities
(58,127
)
 
(62,258
)
 
(785
)
 
(121,170
)
Cash Flow from Financing Activities:
 
 
 
 
 
 
 
Proceeds from long-term debt
654,000

 

 

 
654,000

Payments on long-term debt
(677,000
)
 
(1,099
)
 

 
(678,099
)
Payments on non-recourse debt

 

 
(18,627
)
 
(18,627
)
Proceeds from non-recourse debt

 

 
87,896

 
87,896

Income tax benefit of equity compensation
2,035

 

 

 
2,035

Taxes paid related to net share settlements of equity awards
(1,844
)
 

 

 
(1,844
)
Debt issuance costs
(9,182
)
 

 
(17,238
)
 
(26,420
)
Proceeds from stock options exercised
7,281

 

 

 
7,281

Cash dividends paid
(170,234
)
 

 

 
(170,234
)
Issuance of common stock under prospectus supplement
54,725

 

 

 
54,725

Proceeds from reissuance of treasury stock in connection with ESPP
387

 

 

 
387

Net cash used in financing activities
(139,832
)
 
(1,099
)
 
52,031

 
(88,900
)
Effect of Exchange Rate Changes on Cash and Cash Equivalents

 

 
(3,259
)
 
(3,259
)
Net Increase (Decrease) in Cash and Cash Equivalents
(12,238
)
 
(203
)
 
1,653

 
(10,788
)
Cash and Cash Equivalents, beginning of period
30,730

 
985

 
20,410

 
52,125

Cash and Cash Equivalents, end of period
$
18,492

 
$
782

 
$
22,063

 
$
41,337