XML 65 R49.htm IDEA: XBRL DOCUMENT v3.10.0.1
Condensed Consolidating Financial Information (Tables)
12 Months Ended
Dec. 31, 2018
Condensed Consolidating Financial Information Disclosure [Abstract]  
CONDENSED CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME
CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME
(in thousands)
 
 
For the Year Ended December 31, 2018
 
The GEO
Group, Inc.
 
Combined
Subsidiary
Guarantors
 
Combined
Non-Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
Revenues
$
827,473

 
$
1,905,243

 
$
268,723

 
$
(670,053
)
 
$
2,331,386

Operating expenses
664,354

 
1,539,343

 
222,128

 
(670,053
)
 
1,755,772

Depreciation and amortization
27,036

 
95,504

 
3,894

 

 
126,434

General and administrative expenses
64,852

 
98,601

 
21,062

 

 
184,515

Operating income
71,231

 
171,795

 
21,639

 

 
264,665

Interest income
14,702

 
5,494

 
35,501

 
(20,942
)
 
34,755

Interest expense
(81,456
)
 
(56,194
)
 
(33,395
)
 
20,942

 
(150,103
)
Income before income taxes and equity in earnings of affiliates
4,477

 
121,095

 
23,745

 

 
149,317

Provision for income taxes
972

 
7,424

 
5,721

 

 
14,117

Equity in earnings of affiliates, net of income tax provision

 

 
9,627

 

 
9,627

Income from operations before equity in income of consolidated subsidiaries
3,505

 
113,671

 
27,651

 

 
144,827

Income from consolidated subsidiaries, net of income tax provision
141,322

 

 

 
(141,322
)
 

Net income
144,827

 
113,671

 
27,651

 
(141,322
)
 
144,827

Loss attributable to noncontrolling interests

 

 
262

 

 
262

Net income attributable to The GEO Group, Inc.
$
144,827

 
$
113,671

 
$
27,913

 
$
(141,322
)
 
$
145,089

Net income
$
144,827

 
$
113,671

 
$
27,651

 
$
(141,322
)
 
$
144,827

Other comprehensive income (loss), net of tax

 
1,785

 
(972
)
 

 
813

Total comprehensive income
$
144,827

 
$
115,456

 
$
26,679

 
$
(141,322
)
 
$
145,640

Comprehensive loss attributable to noncontrolling interests

 

 
277

 

 
277

Comprehensive income attributable to The GEO Group, Inc.
$
144,827

 
$
115,456

 
$
26,956

 
$
(141,322
)
 
$
145,917



CONDENSED CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME
(in thousands)
 
 
For the Year Ended December 31, 2017
 
The GEO
Group, Inc.
 
Combined
Subsidiary
Guarantors
 
Combined
Non-Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
Revenues
$
711,013

 
$
1,810,262

 
$
321,612

 
$
(579,467
)
 
$
2,263,420

Operating expenses
568,061

 
1,441,884

 
270,017

 
(579,467
)
 
1,700,495

Depreciation and amortization
24,580

 
96,051

 
3,666

 

 
124,297

General and administrative expenses
59,194

 
104,373

 
26,776

 

 
190,343

Operating income
59,178

 
167,954

 
21,153

 

 
248,285

Interest income
16,200

 
4,294

 
52,069

 
(20,887
)
 
51,676

Interest expense
(69,969
)
 
(55,080
)
 
(43,862
)
 
20,887

 
(148,024
)
Income before income taxes and equity in earnings of affiliates
5,409

 
117,168

 
29,360

 

 
151,937

Provision for income taxes
1,103

 
9,608

 
7,247

 

 
17,958

Equity in earnings of affiliates, net of income tax benefit

 

 
12,045

 

 
12,045

Income from operations before equity in income of consolidated subsidiaries
4,306

 
107,560

 
34,158

 

 
146,024

Income from consolidated subsidiaries, net of income tax provision
141,718

 

 

 
(141,718
)
 

Net income
146,024

 
107,560

 
34,158

 
(141,718
)
 
146,024

Loss attributable to noncontrolling interests
$

 
$

 
$
217

 
$

 
$
217

Net income attributable to The GEO Group, Inc.
$
146,024

 
$
107,560

 
$
34,375

 
$
(141,718
)
 
$
146,241

Net income
$
146,024

 
$
107,560

 
$
34,158

 
$
(141,718
)
 
$
146,024

Other comprehensive income (loss), net of tax

 
(1,420
)
 
7,793

 

 
6,373

Total comprehensive income
$
146,024

 
$
106,140

 
$
41,951

 
$
(141,718
)
 
$
152,397

Comprehensive loss attributable to noncontrolling interests

 

 
211

 

 
211

Comprehensive income attributable to The GEO Group, Inc.
$
146,024

 
$
106,140

 
$
42,162

 
$
(141,718
)
 
$
152,608


CONDENSED CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME
(in thousands)
 
 
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 early 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 BALANCE SHEET
CONDENSED CONSOLIDATING BALANCE SHEET
(in thousands)
 
 
As of December 31, 2018
 
The GEO
Group, Inc.
 
Combined
Subsidiary
Guarantors
 
Combined
Non-Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
ASSETS
Cash and cash equivalents
$
4,468

 
$
7,873

 
$
18,914

 
$

 
$
31,255

Restricted cash and investments
2,854

 

 
48,824

 

 
51,678

Accounts receivable, less allowance for doubtful accounts
190,594

 
221,957

 
44,377

 
(11,402
)
 
445,526

Contract receivable, current portion

 

 
15,535

 

 
15,535

Prepaid expenses and other current assets
2,011

 
39,827

 
7,114

 
(1,839
)
 
47,113

       Total current assets
199,927

 
269,657

 
134,764

 
(13,241
)
 
591,107

Restricted Cash and Investments

 
21,009

 
1,422

 

 
22,431

Property and Equipment, Net
845,291

 
1,227,223

 
86,096

 

 
2,158,610

Contract Receivable

 

 
368,178

 

 
368,178

Assets Held for Sale
705

 
1,929

 

 

 
2,634

Intercompany Receivable
990,365

 
150,710

 
22,407

 
(1,163,482
)
 

Deferred Income Tax Assets
798

 
27,928

 
1,198

 

 
29,924

Goodwill

 
775,955

 
404

 

 
776,359

Intangible Assets, Net

 
231,787

 
573

 

 
232,360

Investment in Subsidiaries
1,503,841

 
458,229

 
2,190

 
(1,964,260
)
 

Other Non-Current Assets
9,541

 
115,695

 
19,334

 
(78,710
)
 
65,860

Total Assets
$
3,550,468

 
$
3,280,122

 
$
636,566

 
$
(3,219,693
)
 
$
4,247,463

LIABILITIES AND SHAREHOLDERS’ EQUITY
Accounts payable
$
13,566

 
$
72,128

 
$
7,338

 
$

 
$
93,032

Accrued payroll and related taxes

 
56,543

 
19,466

 

 
76,009

Accrued expenses and other current liabilities
23,565

 
157,576

 
25,615

 
(13,241
)
 
193,515

Current portion of capital lease obligations, long-term debt and non-recourse debt
8,000

 
2,017

 
322,010

 

 
332,027

Total current liabilities
45,131

 
288,264

 
374,429

 
(13,241
)
 
694,583

Deferred Income Tax Liabilities

 

 
13,681

 

 
13,681

Intercompany Payable
142,055

 
989,856

 
31,571

 
(1,163,482
)
 

Other Non-Current Liabilities
1,395

 
152,815

 
6,981

 
(78,710
)
 
82,481

Capital Lease Obligations

 
4,570

 

 

 
4,570

Long-Term Debt
2,321,384

 

 
75,843

 

 
2,397,227

Non-Recourse Debt

 

 
15,017

 

 
15,017

Commitments & Contingencies


 


 


 


 


Shareholders' Equity:
 
 
 
 
 
 
 
 
 
Total shareholders’ equity attributable to The GEO Group, Inc.
1,040,503

 
1,844,617

 
119,643

 
(1,964,260
)
 
1,040,503

Noncontrolling Interests

 

 
(599
)
 

 
(599
)
Total Shareholders’ Equity
1,040,503

 
1,844,617

 
119,044

 
(1,964,260
)
 
1,039,904

Total Liabilities and Shareholders' Equity
$
3,550,468

 
$
3,280,122

 
$
636,566

 
$
(3,219,693
)
 
$
4,247,463


CONDENSED CONSOLIDATING BALANCE SHEET
(in thousands)
 
 
As of December 31, 2017
 
The GEO
Group, Inc.
 
Combined
Subsidiary
Guarantors
 
Combined
Non-Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
ASSETS
Cash and cash equivalents
$
54,666

 
$

 
$
26,711

 
$

 
$
81,377

Restricted cash and investments

 

 
44,932

 

 
44,932

Accounts receivable, less allowance for doubtful accounts
130,354

 
225,029

 
34,533

 

 
389,916

Contract receivable, current portion

 

 
18,142

 

 
18,142

Prepaid expenses and other current assets
2,589

 
24,163

 
18,590

 

 
45,342

Total current assets
187,609

 
249,192

 
142,908

 

 
579,709

Restricted Cash and Investments

 
25,715

 
2,284

 

 
27,999

Property and Equipment, Net
777,404

 
1,209,816

 
90,903

 

 
2,078,123

Contract Receivable

 

 
404,309

 

 
404,309

Assets Held for Sale

 
3,915

 

 

 
3,915

Intercompany Receivable
1,130,189

 
88,534

 
28,218

 
(1,246,941
)
 

Deferred Income Tax Assets
863

 
23,913

 
1,501

 

 
26,277

Goodwill

 
778,504

 
447

 

 
778,951

Intangible Assets, Net

 
254,531

 
808

 

 
255,339

Investment in Subsidiaries
1,336,665

 
456,076

 
2,190

 
(1,794,931
)
 

Other Non-Current Assets
11,141

 
115,330

 
25,210

 
(79,395
)
 
72,286

Total Assets
$
3,443,871

 
$
3,205,526

 
$
698,778

 
$
(3,121,267
)
 
$
4,226,908

LIABILITIES AND SHAREHOLDERS’ EQUITY
Accounts payable
$
20,643

 
$
65,475

 
$
6,469

 
$

 
$
92,587

Accrued payroll and related taxes

 
51,780

 
19,952

 

 
71,732

Accrued expenses and other current liabilities
40,344

 
115,636

 
20,344

 

 
176,324

Current portion of capital lease obligations, long-term debt and non-recourse debt
8,000

 
1,870

 
19,050

 

 
28,920

Total current liabilities
68,987

 
234,761

 
65,815

 

 
369,563

Deferred Income Tax Liabilities

 

 
8,757

 

 
8,757

Intercompany Payable
79,984

 
1,129,590

 
37,367

 
(1,246,941
)
 

Other Non-Current Liabilities
4,674

 
157,200

 
14,223

 
(79,395
)
 
96,702

Capital Lease Obligations

 
6,059

 

 

 
6,059

Long-Term Debt
2,090,985

 

 
90,559

 

 
2,181,544

Non-Recourse Debt

 

 
365,364

 

 
365,364

Commitments & Contingencies


 


 


 


 


Shareholders' Equity:
 
 
 
 
 
 
 
 
 
Total shareholders’ equity attributable to The GEO Group, Inc.
1,199,241

 
1,677,916

 
117,015

 
(1,794,931
)
 
1,199,241

Noncontrolling Interests

 

 
(322
)
 

 
(322
)
Total Shareholders’ Equity
1,199,241

 
1,677,916

 
116,693

 
(1,794,931
)
 
1,198,919

Total Liabilities and Shareholders' Equity
$
3,443,871

 
$
3,205,526

 
$
698,778

 
$
(3,121,267
)
 
$
4,226,908

CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS
CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS
(in thousands)
 
 
For the Year Ended December 31, 2018
 
The GEO
Group, Inc.
 
Combined
Subsidiary
Guarantors
 
Combined
Non-Guarantor
Subsidiaries
 
Consolidated
Cash Flow from Operating Activities:
 
 
 
 
 
 
 
Net cash provided by operating activities
$
156,754

 
$
86,974

 
$
30,747

 
$
274,475

Cash Flow from Investing Activities:
 
 
 
 
 
 
 
Proceeds from sale of property and equipment

 
268

 
1,809

 
2,077

Insurance proceeds - damaged property

 
1,438

 

 
1,438

Proceeds from sale of assets held for sale

 
3,797

 

 
3,797

Change in restricted investments

 
(129
)
 

 
(129
)
Capital expenditures
(104,034
)
 
(89,310
)
 
(2,322
)
 
(195,666
)
Net cash used in investing activities
(104,034
)
 
(83,936
)
 
(513
)
 
(188,483
)
Cash Flow from Financing Activities:
 
 
 
 
 
 
 
Payments on long-term debt
(276,000
)
 

 
(6,358
)
 
(282,358
)
Proceeds from long-term debt
502,998

 

 

 
502,998

Payments on non-recourse debt

 

 
(18,544
)
 
(18,544
)
Taxes paid related to net share settlements of equity awards
(3,820
)
 

 

 
(3,820
)
Payment for repurchases of common stock
(95,175
)
 

 

 
(95,175
)
Debt issuance costs
(990
)
 

 

 
(990
)
Proceeds from stock options exercised
1,887

 

 

 
1,887

Dividends paid
(229,498
)
 

 

 
(229,498
)
Proceeds from issuance of common stock in connection with ESPP
534

 

 

 
534

Net cash used in financing activities
(100,064
)
 

 
(24,902
)
 
(124,966
)
Effect of Exchange Rate Changes on Cash, Cash Equivalents and Restricted Cash and Cash Equivalents

 

 
(10,099
)
 
(10,099
)
Net (Decrease) Increase in Cash. Cash Equivalents and Restricted Cash and Cash Equivalents
(47,344
)
 
3,038

 
(4,767
)
 
(49,073
)
Cash, Cash Equivalents and Restricted Cash and Cash Equivalents, beginning of period
54,666

 
4,952

 
73,927

 
133,545

Cash, Cash Equivalents and Restricted Cash and Cash Equivalents, end of period
$
7,322

 
$
7,990

 
$
69,160

 
$
84,472











                                           




                                         

CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS
(in thousands)
 
For the Year Ended December 31, 2017
 
The GEO
Group Inc.
 
Combined
Subsidiary
Guarantors
 
Combined
Non-Guarantor
Subsidiaries
 
Consolidated
Cash Flow from Operating Activities:
 
 
 
 
 
 
 
Net cash provided by operating activities
$
118,018

 
$
91,174

 
$
171,850

 
$
381,042

Cash Flow from Investing Activities:
 
 
 
 
 
 
 
Acquisition of CEC, cash consideration, net of cash acquired
(353,556
)
 

 

 
(353,556
)
Proceeds from sale of property and equipment
3,436

 

 
24

 
3,460

Insurance proceeds - damaged property
2,754

 

 

 
2,754

Change in restricted cash and investments

 
(4,507
)
 

 
(4,507
)
Capital expenditures
(53,030
)
 
(86,336
)
 
(9,040
)
 
(148,406
)
Net cash used in investing activities
(400,396
)
 
(90,843
)
 
(9,016
)
 
(500,255
)
Cash Flow from Financing Activities:
 
 
 
 
 
 
 
Payments on long-term debt
(1,140,788
)
 

 

 
(1,140,788
)
Proceeds from long-term debt
1,389,084

 

 

 
1,389,084

Payments on non-recourse debt

 

 
(307,414
)
 
(307,414
)
Proceeds from non-recourse debt

 

 
181,658

 
181,658

Taxes paid related to net share settlements of equity awards
(4,142
)
 

 

 
(4,142
)
Debt issuance costs
(8,701
)
 

 
(841
)
 
(9,542
)
Proceeds from stock options exercised
6,962

 

 

 
6,962

Dividends paid
(227,463
)
 

 

 
(227,463
)
Proceeds from issuance of common stock in connection with ESPP
497

 
 
 

 
497

 Proceeds from issuance of common stock in connection with public offering
275,867

 

 

 
275,867

Net cash provided by (used in) financing activities
291,316

 

 
(126,597
)
 
164,719

Effect of Exchange Rate Changes on Cash, Cash Equivalents and Restricted Cash and Cash Equivalents

 

 
(2,318
)
 
(2,318
)
Net Increase in Cash, Cash Equivalents and Restricted Cash and Cash Equivalents
8,938

 
331

 
33,919

 
43,188

Cash, Cash Equivalents and Restricted Cash and Cash Equivalents, beginning of period
45,728

 
4,621

 
40,008

 
90,357

Cash, Cash Equivalents and Restricted Cash and Cash Equivalents, end of period
$
54,666

 
$
4,952

 
$
73,927

 
$
133,545


CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS
(in thousands)
 
 
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

 
(2,892
)
 

 
(2,892
)
Capital expenditures
(14,040
)
 
(61,811
)
 
(5,714
)
 
(81,565
)
Net cash used in investing activities
(12,010
)
 
(64,703
)
 
(981
)
 
(77,694
)
Cash Flow from Financing Activities:
 
 
 
 
 
 
 
Proceeds from long-term debt
1,012,945

 

 

 
1,012,945

Payments on long-term debt
(934,006
)
 
 
 

 
(934,006
)
Payments on non-recourse debt

 

 
(10,064
)
 
(10,064
)
Proceeds from non-recourse debt

 

 
266,835

 
266,835

Income tax benefit of equity compensation
(844
)
 

 
(782
)
 
(1,626
)
Taxes paid related to net share settlements of equity awards
(2,336
)
 

 

 
(2,336
)
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 provided by (used in) financing activities
(133,602
)
 

 
253,270

 
119,668

Effect of Exchange Rate Changes on Cash and Cash Equivalents

 

 
1,119

 
1,119

Net Increase in Cash and Cash Equivalents
8,513

 
1,306

 
5,246

 
15,065

Cash and Cash Equivalents, beginning of period
37,215

 
3,315

 
34,762

 
75,292

Cash and Cash Equivalents, end of period
$
45,728

 
$
4,621

 
$
40,008

 
$
90,357