XML 63 R49.htm IDEA: XBRL DOCUMENT v3.6.0.2
Condensed Consolidating Financial Information (Tables)
12 Months Ended
Dec. 31, 2016
Condensed Consolidating Financial Information Disclosure [Abstract]  
CONDENSED CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME
CONDENSED CONSOLIDATING STATEMENT 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 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 and equity in earnings of affiliates
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 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 loss 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 BALANCE SHEET
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

Non-Current 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

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 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

Contract Receivable

 

 
174,141

 

 
174,141

Direct Finance Lease Receivable

 

 
1,826

 

 
1,826

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
2,387

 
116,561

 
25,486

 
(80,127
)
 
64,307

Total Assets
$
2,997,643

 
$
2,803,359

 
$
360,553

 
$
(2,699,328
)
 
$
3,462,227

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
1,855,810

 

 

 

 
1,855,810

Non-Recourse Debt

 

 
213,098

 

 
213,098

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
$
2,997,643

 
$
2,803,359

 
$
360,553

 
$
(2,699,328
)
 
$
3,462,227

CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS
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
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





















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
 
(Dollars in thousands)
Cash Flow from Operating Activities:
 
 
 
 
 
 
 
Cash provided by operating activities - continuing operations
$
153,861

 
$
84,795

 
$
(96,499
)
 
$
142,157

Cash provided by operating activities - discontinued operations

 

 

 

Net cash provided by (used in) operating activities
$
153,861

 
$
84,795

 
$
(96,499
)
 
$
142,157

Cash Flow from Investing Activities:
 
 
 
 
 
 
 
Acquisition of LCS, net of cash acquired
(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
)
Cash provided by (used in) investing activities
(362,943
)
 
(85,577
)
 
(4,360
)
 
(452,880
)
Cash used in investing activities - discontinued operations

 

 

 

Net cash used in investing activities
(362,943
)
 
(85,577
)
 
(4,360
)
 
(452,880
)
Cash Flow from Financing Activities:
 
 
 
 
 
 
 
Proceeds from long-term debt
724,798

 

 

 
724,798

Payments on long-term debt
(311,985
)
 


 

 
(311,985
)
Payments on non-recourse debt

 

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

 

 
123,560

 
123,560

Income tax benefit of equity compensation
1,409

 

 

 
1,409

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

 

 
(2,786
)
Debt issuance costs

 

 
(7,069
)
 
(7,069
)
Debt issuance fees

 
 
 
 
 

Proceeds from stock options exercised
2,774

 

 

 
2,774

Dividends paid
(186,984
)
 

 

 
(186,984
)
Issuance of common stock under prospectus supplement


 

 

 

Proceeds from issuance of common stock in connection with ESPP
441

 

 

 
441

Issuance of common stock under prospectus supplement


 

 

 

Termination of interest rate swap agreement
 
 

 
 
 

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