XML 146 R50.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Condensed Consolidating Financial Information (Tables)
12 Months Ended
Dec. 31, 2019
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, 2019
 
The GEO
Group, Inc.
 
Combined
Subsidiary
Guarantors
 
Combined
Non-Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
Revenues
$
941,117

 
$
2,010,561

 
$
272,613

 
$
(746,369
)
 
$
2,477,922

Operating expenses
755,443

 
1,628,470

 
223,214

 
(746,369
)
 
1,860,758

Depreciation and amortization
29,688

 
97,259

 
3,878

 

 
130,825

General and administrative expenses
69,969

 
95,689

 
20,268

 

 
185,926

Operating income
86,017

 
189,143

 
25,253

 

 
300,413

Interest income
13,956

 
7,293

 
27,270

 
(19,585
)
 
28,934

Interest expense
(90,127
)
 
(57,005
)
 
(23,477
)
 
19,585

 
(151,024
)
Loss on extinguishment of debt
(486
)
 
155

 
(4,464
)
 

 
(4,795
)
Income before income taxes and equity in earnings of affiliates
9,360

 
139,586

 
24,582

 

 
173,528

Provision for income taxes
1,472

 
9,595

 
5,581

 

 
16,648

Equity in earnings of affiliates, net of income tax provision

 

 
9,532

 

 
9,532

Income from operations before equity in income of consolidated subsidiaries
7,888

 
129,991

 
28,533

 

 
166,412

Income from consolidated subsidiaries, net of income tax provision
158,524

 

 

 
(158,524
)
 

Net income
166,412

 
129,991

 
28,533

 
(158,524
)
 
166,412

Loss attributable to noncontrolling interests

 

 
191

 

 
191

Net income attributable to The GEO Group, Inc.
$
166,412

 
$
129,991

 
$
28,724

 
$
(158,524
)
 
$
166,603

Net income
$
166,412

 
$
129,991

 
$
28,533

 
$
(158,524
)
 
$
166,412

Other comprehensive income (loss), net of tax
(1,476
)
 
(3,247
)
 
8,014

 

 
3,291

Total comprehensive income
$
164,936

 
$
126,744

 
$
36,547

 
$
(158,524
)
 
$
169,703

Comprehensive loss attributable to noncontrolling interests

 

 
183

 

 
183

Comprehensive income attributable to The GEO Group, Inc.
$
164,936

 
$
126,744

 
$
36,730

 
$
(158,524
)
 
$
169,886



CONDENSED CONSOLIDATING STATEMENTS 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 benefit

 

 
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 provision

 

 
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 BALANCE SHEET
CONDENSED CONSOLIDATING BALANCE SHEET
(in thousands)
 
 
As of December 31, 2019
 
The GEO
Group, Inc.
 
Combined
Subsidiary
Guarantors
 
Combined
Non-Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
ASSETS
Cash and cash equivalents
$
9,840

 
$

 
$
22,623

 
$

 
$
32,463

Restricted cash and investments

 

 
32,418

 

 
32,418

Accounts receivable, less allowance for doubtful accounts
167,769

 
218,920

 
41,175

 
3,118

 
430,982

Contract receivable, current portion


 

 
11,199

 

 
11,199

Prepaid expenses and other current assets
1,273

 
32,187

 
9,315

 
(2,059
)
 
40,716

       Total current assets
178,882

 
251,107

 
116,730

 
1,059

 
547,778

Restricted Cash and Investments

 
28,648

 
2,275

 

 
30,923

Property and Equipment, Net
846,297

 
1,214,697

 
83,728

 

 
2,144,722

Right-of-Use Assets Operating Leases
21,995

 
98,654

 
878

 

 
121,527

Contract Receivable

 

 
360,647

 

 
360,647

Assets Held for Sale
705

 
5,354

 

 

 
6,059

Intercompany Receivable
978,337

 
238,680

 
17,050

 
(1,234,067
)
 

Deferred Income Tax Assets

 
35,584

 
694

 

 
36,278

Goodwill

 
775,953

 
403

 

 
776,356

Intangible Assets, Net

 
209,554

 
516

 

 
210,070

Investment in Subsidiaries
1,484,930

 
573,816

 
2,189

 
(2,060,935
)
 

Other Non-Current Assets
18,329

 
123,797

 
18,853

 
(77,805
)
 
83,174

Total Assets
$
3,529,475

 
$
3,555,844

 
$
603,963

 
$
(3,371,748
)
 
$
4,317,534

LIABILITIES AND SHAREHOLDERS’ EQUITY
Accounts payable
$
16,690

 
$
76,631

 
$
5,911

 
$

 
$
99,232

Accrued payroll and related taxes

 
38,243

 
16,429

 

 
54,672

Accrued expenses and other current liabilities
32,175

 
131,031

 
28,765

 
(363
)
 
191,608

Operating lease liabilities, current portion
5,232

 
20,777

 
199

 

 
26,208

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

 
2,626

 
13,582

 

 
24,208

Total current liabilities
62,097

 
269,308

 
64,886

 
(363
)
 
395,928

Deferred Income Tax Liabilities

 

 
19,254

 

 
19,254

Intercompany Payable
106,029

 
1,100,299

 
26,316

 
(1,232,644
)
 

Other Non-Current Liabilities
3,572

 
162,026

 
733

 
(77,805
)
 
88,526

Operating Lease Liabilities
17,321

 
79,290

 
680

 

 
97,291

Finance Lease Obligations

 
2,954

 

 

 
2,954

Long-Term Debt
2,343,626

 

 
64,671

 

 
2,408,297

Non-Recourse Debt

 

 
309,236

 

 
309,236

Commitments & Contingencies


 


 


 


 


Shareholders' Equity:
 
 
 
 
 
 
 
 
 
Total shareholders’ equity attributable to The GEO Group, Inc.
996,830

 
1,941,967

 
118,969

 
(2,060,936
)
 
996,830

Noncontrolling Interests

 

 
(782
)
 

 
(782
)
Total Shareholders’ Equity
996,830

 
1,941,967

 
118,187

 
(2,060,936
)
 
996,048

Total Liabilities and Shareholders' Equity
$
3,529,475

 
$
3,555,844

 
$
603,963

 
$
(3,371,748
)
 
$
4,317,534


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

 
50,482

 
7,114

 
(1,839
)
 
57,768

Total current assets
199,927

 
280,312

 
134,764

 
(13,241
)
 
601,762

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

 
$
3,290,777

 
$
636,566

 
$
(3,219,693
)
 
$
4,258,118

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

 
168,231

 
25,615

 
(13,241
)
 
204,170

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

 
2,017

 
322,010

 

 
332,027

Total current liabilities
45,131

 
298,919

 
374,429

 
(13,241
)
 
705,238

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

Finance 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

 
$
3,290,777

 
$
636,566

 
$
(3,219,693
)
 
$
4,258,118




CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS
CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS
(in thousands)
 
 
For the Year Ended December 31, 2019
 
The GEO
Group, Inc.
 
Combined
Subsidiary
Guarantors
 
Combined
Non-Guarantor
Subsidiaries
 
Consolidated
Cash Flow from Operating Activities:
 
 
 
 
 
 
 
Net cash provided by operating activities
$
275,126

 
$
58,530

 
$
4,487

 
$
338,143

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

 
414

 

 
414

Insurance proceeds - damaged property

 
19,310

 

 
19,310

Proceeds from sale of assets held for sale

 
823

 

 
823

Change in restricted investments

 
(7,440
)
 

 
(7,440
)
Capital expenditures
(35,968
)
 
(79,627
)
 
(1,649
)
 
(117,244
)
Net cash used in investing activities
(35,968
)
 
(66,520
)
 
(1,649
)
 
(104,137
)
Cash Flow from Financing Activities:
 
 
 
 
 
 
 
Payments on long-term debt
(513,219
)
 

 

 
(513,219
)
Proceeds from long-term debt
521,370

 

 

 
521,370

Payments on non-recourse debt

 

 
(335,116
)
 
(335,116
)
Proceeds from non-recourse debt

 

 
321,102

 
321,102

Taxes paid related to net share settlements of equity awards
(4,179
)
 

 

 
(4,179
)
Debt issuance costs
(9,856
)
 

 

 
(9,856
)
Proceeds from stock options exercised
1,258

 

 

 
1,258

Dividends paid
(232,546
)
 

 

 
(232,546
)
Proceeds from issuance of common stock in connection with ESPP
532

 

 

 
532

Net cash used in financing activities
(236,640
)
 

 
(14,014
)
 
(250,654
)
Effect of Exchange Rate Changes on Cash, Cash Equivalents and Restricted Cash and Cash Equivalents

 

 
(352
)
 
(352
)
Net (Decrease) Increase in Cash. Cash Equivalents and Restricted Cash and Cash Equivalents
2,518

 
(7,990
)
 
(11,528
)
 
(17,000
)
Cash, Cash Equivalents and Restricted Cash and Cash Equivalents, beginning of period
7,322

 
7,990

 
69,160

 
84,472

Cash, Cash Equivalents and Restricted Cash and Cash Equivalents, end of period
$
9,840

 
$

 
$
57,632

 
$
67,472











                                           




                                         

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 assets held for sale

 
3,797

 


 
3,797

Change in restricted cash and 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
)
Payments 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 (used in) operating activities
118,018

 
91,174

 
171,850

 
381,042

Cash Flow from Investing Activities:
 
 
 
 
 
 
 
Acquisition of CEC, 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:
 
 
 
 
 
 
 
Proceeds from long-term debt
1,389,084

 

 

 
1,389,084

Payments on long-term debt
(1,140,788
)
 
 
 

 
(1,140,788
)
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 public offering
275,867

 

 

 
275,867

Proceeds from issuance of common stock in connection with ESPP
497

 

 

 
497

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

 

 
(126,597
)
 
164,719

Effect of Exchange Rate Changes on Cash and Cash Equivalents

 

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

 
331

 
33,919

 
43,188

Cash and Cash Equivalents, beginning of period
45,728

 
4,621

 
40,008

 
90,357

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

 
$
4,952

 
$
73,927

 
$
133,545