Condensed Consolidating Financial Information | CONDENSED CONSOLIDATING FINANCIAL INFORMATION As of September 30, 2017 , the Company's 6.00% Senior Notes, 5.125% Senior Notes, the 5.875% Senior Notes due 2022 and the 5.875% Senior Notes due 2024 were fully and unconditionally guaranteed on a joint and several senior unsecured basis by the Company and certain of its wholly-owned domestic subsidiaries (the “Subsidiary Guarantors”). The following condensed consolidating financial information, which has been prepared in accordance with the requirements for presentation of Rule 3-10(d) of Regulation S-X promulgated under the Securities Act, presents the condensed consolidating financial information separately for: (i) The GEO Group, Inc., as the issuer of the notes; (ii) The Subsidiary Guarantors, on a combined basis, which are 100% owned by The GEO Group, Inc., and which are guarantors of the notes; (iii) The Company’s other subsidiaries, on a combined basis, which are not guarantors of the notes (the “Non-Guarantor Subsidiaries”); (iv) Consolidating entries and eliminations representing adjustments to (a) eliminate intercompany transactions between or among the Company, the Subsidiary Guarantors and the Subsidiary Non-Guarantors and (b) eliminate the investments in the Company’s subsidiaries; and (v) The Company and its subsidiaries on a consolidated basis. CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS) (dollars in thousands) (unaudited) For the Three Months Ended September 30, 2017 The GEO Group, Inc. Combined Subsidiary Guarantors Combined Non-Guarantor Subsidiaries Eliminations Consolidated Revenues $ 171,553 $ 464,140 $ 69,698 $ (138,632 ) $ 566,759 Operating expenses 139,165 364,834 57,767 (138,632 ) 423,134 Depreciation and amortization 6,104 24,623 922 — 31,649 General and administrative expenses 14,699 28,066 6,309 — 49,074 Operating income 11,585 46,617 4,700 — 62,902 Interest income 2,688 1,629 14,871 (4,540 ) 14,648 Interest expense (18,148 ) (13,093 ) (12,018 ) 4,540 (38,719 ) Income (loss) before income taxes and equity in earnings of affiliates (3,875 ) 35,153 7,553 — 38,831 Income tax provision 147 811 762 — 1,720 Equity in earnings of affiliates, net of income tax provision — — 1,342 — 1,342 Income (loss) before equity in income of consolidated subsidiaries (4,022 ) 34,342 8,133 — 38,453 Income from consolidated subsidiaries, net of income tax provision 42,475 — — (42,475 ) — Net income 38,453 34,342 8,133 (42,475 ) 38,453 Net loss attributable to noncontrolling interests — — 36 — 36 Net income attributable to The GEO Group, Inc. $ 38,453 $ 34,342 $ 8,169 $ (42,475 ) $ 38,489 Net income $ 38,453 $ 34,342 $ 8,133 $ (42,475 ) $ 38,453 Other comprehensive income, net of tax — 64 1,561 — 1,625 Total comprehensive income $ 38,453 $ 34,406 $ 9,694 $ (42,475 ) $ 40,078 Comprehensive loss attributable to noncontrolling interests — — 34 — 34 Comprehensive income attributable to The GEO Group, Inc. $ 38,453 $ 34,406 $ 9,728 $ (42,475 ) $ 40,112 CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS) (dollars in thousands) (unaudited) For the Three Months Ended September 30, 2016 The GEO Group, Inc. Combined Subsidiary Guarantors Combined Non-Guarantor Subsidiaries Eliminations Consolidated Revenues $ 173,920 $ 410,329 $ 112,708 $ (142,581 ) $ 554,376 Operating expenses 144,748 314,009 99,483 (142,581 ) 415,659 Depreciation and amortization 6,339 21,502 942 — 28,783 General and administrative expenses 11,727 18,180 7,576 — 37,483 Operating income 11,106 56,638 4,707 — 72,451 Interest income 4,765 422 8,029 (5,288 ) 7,928 Interest expense (16,324 ) (13,525 ) (8,867 ) 5,288 (33,428 ) Income (loss) before income taxes and equity in earnings of affiliates (453 ) 43,535 3,869 — 46,951 Income tax provision (benefit) (9 ) 4,032 947 — 4,970 Equity in earnings of affiliates, net of income tax provision — — 1,693 — 1,693 Income (loss) before equity in income of consolidated subsidiaries (444 ) 39,503 4,615 — 43,674 Income from consolidated subsidiaries, net of income tax provision 44,118 — — (44,118 ) — Net income 43,674 39,503 4,615 (44,118 ) 43,674 Net loss attributable to noncontrolling interests — — 46 — 46 Net income attributable to The GEO Group, Inc. $ 43,674 $ 39,503 $ 4,661 $ (44,118 ) $ 43,720 Net income $ 43,674 $ 39,503 $ 4,615 $ (44,118 ) $ 43,674 Other comprehensive income, net of tax — 33 450 — 483 Total comprehensive income $ 43,674 $ 39,536 $ 5,065 $ (44,118 ) $ 44,157 Comprehensive loss attributable to noncontrolling interests — — 36 — 36 Comprehensive income attributable to The GEO Group, Inc. $ 43,674 $ 39,536 $ 5,101 $ (44,118 ) $ 44,193 For the Nine Months Ended September 30, 2017 The GEO Group, Inc. Combined Combined Eliminations Consolidated Revenues $ 520,986 $ 1,342,620 $ 250,618 $ (419,781 ) $ 1,694,443 Operating expenses 406,576 1,076,232 213,259 (419,781 ) 1,276,286 Depreciation and amortization 18,319 71,404 2,741 — 92,464 General and administrative expenses 43,939 78,479 21,448 — 143,866 Operating income 52,152 116,505 13,170 — 181,827 Interest income 12,793 2,858 39,175 (15,855 ) 38,971 Interest expense (51,391 ) (41,353 ) (32,813 ) 15,855 (109,702 ) Income before income taxes and equity in earnings of affiliates 13,554 78,010 19,532 — 111,096 Income tax provision 441 3,058 2,091 — 5,590 Equity in earnings of affiliates, net of income tax provision — — 4,255 — 4,255 Income before equity in income of consolidated subsidiaries 13,113 74,952 21,696 — 109,761 Income from consolidated subsidiaries, net of income tax provision 96,648 — — (96,648 ) — Net income 109,761 74,952 21,696 (96,648 ) 109,761 Net loss attributable to noncontrolling interests — — 123 — 123 Net income attributable to The GEO Group, Inc. $ 109,761 $ 74,952 $ 21,819 $ (96,648 ) $ 109,884 Net income $ 109,761 $ 74,952 $ 21,696 $ (96,648 ) $ 109,761 Other comprehensive income, net of tax — 175 4,586 — 4,761 Total comprehensive income $ 109,761 $ 75,127 $ 26,282 $ (96,648 ) $ 114,522 Comprehensive loss attributable to noncontrolling interests — — 119 — 119 Comprehensive income attributable to The GEO Group, Inc. $ 109,761 $ 75,127 $ 26,401 $ (96,648 ) $ 114,641 For the Nine Months Ended September 30, 2016 The GEO Group, Inc. Combined Combined Eliminations Consolidated Revenues $ 515,971 $ 1,215,469 $ 306,484 $ (425,013 ) $ 1,612,911 Operating expenses 418,261 957,704 270,050 (425,013 ) 1,221,002 Depreciation and amortization 18,866 64,159 2,861 — 85,886 General and administrative expenses 34,548 53,396 20,504 — 108,448 Operating income 44,296 140,210 13,069 — 197,575 Interest income 15,646 1,440 18,699 (17,398 ) 18,387 Interest expense (49,031 ) (41,401 ) (20,830 ) 17,398 (93,864 ) Loss on early extinguishment of debt (15,885 ) — — — (15,885 ) Income (loss) before income taxes and equity in earnings of affiliates (4,974 ) 100,249 10,938 — 106,213 Income tax provision (benefit) (101 ) 9,323 2,778 — 12,000 Equity in earnings of affiliates, net of income tax provision — — 4,943 — 4,943 Income (loss) before equity in income of consolidated subsidiaries (4,873 ) 90,926 13,103 — 99,156 Income from consolidated subsidiaries, net of income tax provision 104,029 — — (104,029 ) — Net income 99,156 90,926 13,103 (104,029 ) 99,156 Net loss attributable to noncontrolling interests — — 123 — 123 Net income attributable to The GEO Group, Inc. $ 99,156 $ 90,926 $ 13,226 $ (104,029 ) $ 99,279 Net income $ 99,156 $ 90,926 $ 13,103 $ (104,029 ) $ 99,156 Other comprehensive income (loss), net of tax — 98 (3,081 ) — (2,983 ) Total comprehensive income 99,156 91,024 10,022 (104,029 ) 96,173 Comprehensive loss attributable to noncontrolling interests — — 104 — 104 Comprehensive income attributable to The GEO Group, Inc. $ 99,156 $ 91,024 $ 10,126 $ (104,029 ) $ 96,277 CONDENSED CONSOLIDATING BALANCE SHEET (dollars in thousands) (unaudited) As of September 30, 2017 The GEO Group, Inc. Combined Subsidiary Guarantors Combined Non-Guarantor Subsidiaries Eliminations Consolidated ASSETS Cash and cash equivalents $ 6,191 $ 13,853 $ 31,482 $ — $ 51,526 Restricted cash and investments — — 12,452 — 12,452 Accounts receivable, less allowance for doubtful accounts 129,730 241,031 16,137 — 386,898 Contract receivable, current portion — — 243,531 — 243,531 Prepaid expenses and other current assets 2,921 28,033 5,119 — 36,073 Total current assets 138,842 282,917 308,721 — 730,480 Restricted Cash and Investments — 24,387 6,645 — 31,032 Property and Equipment, Net 751,374 1,213,614 90,994 — 2,055,982 Non-Current Contract Receivable — — 405,780 — 405,780 Intercompany Receivable 1,128,469 104,226 24,654 (1,257,349 ) — Non-Current Deferred Income Tax Assets 763 19,254 11,814 — 31,831 Goodwill 79 781,444 449 — 781,972 Intangible Assets, Net — 261,053 737 — 261,790 Investment in Subsidiaries 1,332,393 456,075 2,191 (1,790,659 ) — Other Non-Current Assets 12,714 118,579 18,708 (79,527 ) 70,474 Total Assets $ 3,364,634 $ 3,261,549 $ 870,693 $ (3,127,535 ) $ 4,369,341 LIABILITIES AND SHAREHOLDERS’ EQUITY Accounts payable $ 8,573 $ 66,848 $ 16,196 $ — $ 91,617 Accrued payroll and related taxes — 30,190 18,590 — 48,780 Accrued expenses and other current liabilities 48,090 106,056 20,175 — 174,321 Current portion of capital lease obligations, long-term debt and non-recourse debt 8,000 1,815 250,231 — 260,046 Total current liabilities 64,663 204,909 305,192 — 574,764 Intercompany Payable 14,535 1,211,260 31,554 (1,257,349 ) — Other Non-Current Liabilities 4,120 151,405 16,806 (79,527 ) 92,804 Capital Lease Obligations — 6,412 — — 6,412 Long-Term Debt 2,067,008 — 90,874 — 2,157,882 Non-Recourse Debt — — 323,387 — 323,387 Commitments & Contingencies and Other Shareholders' Equity: The GEO Group, Inc. Shareholders' Equity 1,214,308 1,687,563 103,098 (1,790,659 ) 1,214,310 Noncontrolling Interests — — (218 ) — (218 ) Total Shareholders’ Equity 1,214,308 1,687,563 102,880 (1,790,659 ) 1,214,092 Total Liabilities and Shareholders' Equity $ 3,364,634 $ 3,261,549 $ 870,693 $ (3,127,535 ) $ 4,369,341 CONDENSED CONSOLIDATING BALANCE SHEET (dollars in thousands) As of December 31, 2016 The GEO Group, Inc. Combined Subsidiary Guarantors Combined Non-Guarantor Subsidiaries Eliminations Consolidated 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 and Other Shareholders' Equity: The GEO Group, Inc. Shareholders' Equity 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 STATEMENT OF CASH FLOWS (dollars in thousands) (unaudited) For the Nine Months Ended September 30, 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 $ 15,473 $ 79,088 $ (36,733 ) $ 57,828 Cash Flow from Investing Activities: Acquisition of CEC, net of cash acquired (353,555 ) — — (353,555 ) Proceeds from sale of property and equipment 845 — 11 856 Insurance proceeds - damaged property 86 — — 86 Change in restricted cash and investments — (4,645 ) (175 ) (4,820 ) Capital expenditures (34,679 ) (61,432 ) (8,019 ) (104,130 ) Net cash used in investing activities (387,303 ) (66,077 ) (8,183 ) (461,563 ) Cash Flow from Financing Activities: Proceeds from long-term debt 1,324,865 — — 1,324,865 Payments on long-term debt (1,093,088 ) — — (1,093,088 ) Payments on non-recourse debt — — (68,887 ) (68,887 ) Proceeds from non-recourse debt — — 123,785 123,785 Taxes paid related to net share settlements of equity awards (4,122 ) — — (4,122 ) Proceeds from issuance of common stock in connection with ESPP — — 382 382 Proceeds from issuance of common stock under prospectus supplement 275,867 — 275,867 Debt issuance costs (8,701 ) — (769 ) (9,470 ) Proceeds from stock options exercised 6,786 — — 6,786 Dividends paid (169,152 ) — (169,152 ) Net cash provided by financing activities 332,455 — 54,511 386,966 Effect of Exchange Rate Changes on Cash and Cash Equivalents — — 257 257 Net (Decrease) Increase in Cash and Cash Equivalents (39,375 ) 13,011 9,852 (16,512 ) Cash and Cash Equivalents, beginning of period 45,566 842 21,630 68,038 Cash and Cash Equivalents, end of period $ 6,191 $ 13,853 $ 31,482 $ 51,526 CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS (dollars in thousands) (unaudited) For the Nine Months Ended September 30, 2016 The GEO Group, Inc. Combined Subsidiary Guarantors Combined Non-Guarantor Subsidiaries Consolidated Cash Flow from Operating Activities: Net cash (used in) provided by operating activities $ 99,124 $ 57,187 $ (168,069 ) $ (11,758 ) Cash Flow from Investing Activities: Proceeds from sale of property and equipment 68 — — 68 Insurance proceeds - damaged property 4,733 — — 4,733 Change in restricted cash and investments (24 ) (2,635 ) (95,057 ) (97,716 ) Capital expenditures (9,879 ) (54,552 ) (3,584 ) (68,015 ) Net cash used in investing activities (5,102 ) (57,187 ) (98,641 ) (160,930 ) Cash Flow from Financing Activities: Taxes paid related to net share settlements of equity awards (2,336 ) — — (2,336 ) Proceeds from long-term debt 813,077 — — 813,077 Payments on long-term debt (775,256 ) — (775,256 ) Payments on non-recourse debt — — (1,878 ) (1,878 ) Proceeds from non-recourse debt — — 273,087 273,087 Proceeds from issuance of common stock in connection with ESPP — 338 338 Debt issuance costs (16,980 ) — (3,510 ) (20,490 ) Tax deficiency related to equity compensation (844 ) — — (844 ) Proceeds from stock options exercised 2,367 — — 2,367 Dividends paid (145,991 ) — — (145,991 ) Net cash (used in) provided by financing activities (125,963 ) — 268,037 142,074 Effect of Exchange Rate Changes on Cash and Cash Equivalents — — 1,099 1,099 Net Decrease in Cash and Cash Equivalents (31,941 ) — 2,426 (29,515 ) Cash and Cash Equivalents, beginning of period 37,077 — 22,561 59,638 Cash and Cash Equivalents, end of period $ 5,136 $ — $ 24,987 $ 30,123 |