Condensed Consolidating Financial Information | CONDENSED CONSOLIDATING FINANCIAL INFORMATION As of September 30, 2019 , 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 (dollars in thousands) (unaudited) For the Three Months Ended September 30, 2019 The GEO Group, Inc. Combined Subsidiary Guarantors Combined Non-Guarantor Subsidiaries Eliminations Consolidated Revenues $ 241,389 $ 513,194 $ 69,734 $ (192,738 ) $ 631,579 Operating expenses 194,174 412,866 58,211 (192,738 ) 472,513 Depreciation and amortization 7,303 24,352 764 — 32,419 General and administrative expenses 18,365 24,818 5,305 — 48,488 Operating income 21,547 51,158 5,454 — 78,159 Interest income 3,443 2,207 6,022 (4,986 ) 6,686 Interest expense (22,370 ) (14,382 ) (4,879 ) 4,986 (36,645 ) Loss on extinguishment of debt — 594 — — 594 Income before income taxes and equity in earnings of affiliates 2,620 39,577 6,597 — 48,794 Income tax provision 295 3,006 1,836 — 5,137 Equity in earnings of affiliates, net of income tax provision — — 2,228 — 2,228 Income before equity in income of consolidated subsidiaries 2,325 36,571 6,989 — 45,885 Income from consolidated subsidiaries, net of income tax provision 43,560 — — (43,560 ) — Net income 45,885 36,571 6,989 (43,560 ) 45,885 Net loss attributable to noncontrolling interests — — 47 — 47 Net income attributable to The GEO Group, Inc. $ 45,885 $ 36,571 $ 7,036 $ (43,560 ) $ 45,932 Net income $ 45,885 $ 36,571 $ 6,989 $ (43,560 ) $ 45,885 Other comprehensive income (loss), net of tax (2,777 ) 42 (4,553 ) — (7,288 ) Total comprehensive income $ 43,108 $ 36,613 $ 2,436 $ (43,560 ) $ 38,597 Comprehensive loss attributable to noncontrolling interests — — 62 — 62 Comprehensive income attributable to The GEO Group, Inc. $ 43,108 $ 36,613 $ 2,498 $ (43,560 ) $ 38,659 CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME (dollars in thousands) (unaudited) For the Three Months Ended September 30, 2018 The GEO Group, Inc. Combined Subsidiary Guarantors Combined Non-Guarantor Subsidiaries Eliminations Consolidated Revenues $ 208,607 $ 479,175 $ 65,028 $ (169,280 ) $ 583,530 Operating expenses 171,038 379,892 53,156 (169,280 ) 434,806 Depreciation and amortization 6,742 23,621 934 — 31,297 General and administrative expenses 16,878 25,568 5,201 — 47,647 Operating income 13,949 50,094 5,737 — 69,780 Interest income 3,415 1,159 8,660 (4,806 ) 8,428 Interest expense (20,765 ) (13,714 ) (8,318 ) 4,806 (37,991 ) Income (loss) before income taxes and equity in earnings of affiliates (3,401 ) 37,539 6,079 — 40,217 Income tax provision 162 2,446 1,115 — 3,723 Equity in earnings of affiliates, net of income tax provision — — 2,735 — 2,735 Income (loss) before equity in income of consolidated subsidiaries (3,563 ) 35,093 7,699 — 39,229 Income from consolidated subsidiaries, net of income tax provision 42,792 — — (42,792 ) — Net income 39,229 35,093 7,699 (42,792 ) 39,229 Net loss attributable to noncontrolling interests — — 60 — 60 Net income attributable to The GEO Group, Inc. $ 39,229 $ 35,093 $ 7,759 $ (42,792 ) $ 39,289 Net income $ 39,229 $ 35,093 $ 7,699 $ (42,792 ) $ 39,229 Other comprehensive income (loss), net of tax — (761 ) 194 — (567 ) Total comprehensive income $ 39,229 $ 34,332 $ 7,893 $ (42,792 ) $ 38,662 Comprehensive loss attributable to noncontrolling interests — — 72 — 72 Comprehensive income attributable to The GEO Group, Inc. $ 39,229 $ 34,332 $ 7,965 $ (42,792 ) $ 38,734 CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME (dollars in thousands) (unaudited) For the Nine Months Ended September 30, 2019 The GEO Group, Inc. Combined Combined Eliminations Consolidated Revenues $ 703,310 $ 1,506,490 $ 200,341 $ (553,929 ) $ 1,856,212 Operating expenses 555,000 1,217,343 164,264 (553,929 ) 1,382,678 Depreciation and amortization 22,021 72,744 2,475 — 97,240 General and administrative expenses 53,379 73,599 15,205 — 142,183 Operating income 72,910 142,804 18,397 — 234,111 Interest income 10,418 5,722 21,937 (14,950 ) 23,127 Interest expense (68,793 ) (42,932 ) (19,082 ) 14,950 (115,857 ) Loss on extinguishment of debt (486 ) (197 ) (4,464 ) — (5,147 ) Income before income taxes and equity in earnings of affiliates 14,049 105,397 16,788 — 136,234 Income tax provision 823 8,935 4,751 — 14,509 Equity in earnings of affiliates, net of income tax provision — — 6,645 — 6,645 Income before equity in income of consolidated subsidiaries 13,226 96,462 18,682 — 128,370 Income from consolidated subsidiaries, net of income tax provision 115,147 — — (115,147 ) — Net income 128,373 96,462 18,682 (115,147 ) 128,370 Net loss attributable to noncontrolling interests — — 181 — 181 Net income attributable to The GEO Group, Inc. $ 128,373 $ 96,462 $ 18,863 $ (115,147 ) $ 128,551 Net income $ 128,373 $ 96,462 $ 18,682 $ (115,147 ) $ 128,370 Other comprehensive income (loss), net of tax (2,777 ) (563 ) 2,959 — (381 ) Total comprehensive income $ 125,596 $ 95,899 $ 21,641 $ (115,147 ) $ 127,989 Comprehensive loss attributable to noncontrolling interests — — 191 — 191 Comprehensive income attributable to The GEO Group, Inc. $ 125,596 $ 95,899 $ 21,832 $ (115,147 ) $ 128,180 CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME (dollars in thousands) (unaudited) For the Nine Months Ended September 30, 2018 The GEO Group, Inc. Combined Combined Eliminations Consolidated Revenues $ 606,424 $ 1,412,868 $ 201,090 $ (488,426 ) $ 1,731,956 Operating expenses 483,982 1,138,897 164,859 (488,426 ) 1,299,312 Depreciation and amortization 19,766 71,759 3,011 — 94,536 General and administrative expenses 47,499 73,753 15,675 — 136,927 Operating income 55,177 128,459 17,545 — 201,181 Interest income 10,998 4,023 26,951 (15,778 ) 26,194 Interest expense (58,460 ) (42,133 ) (25,390 ) 15,778 (110,205 ) Loss on extinguishment of debt (574 ) — — — (574 ) Income before income taxes and equity in earnings of affiliates 7,141 90,349 19,106 — 116,596 Income tax provision 1,055 6,188 4,950 — 12,193 Equity in earnings of affiliates, net of income tax provision — — 7,071 — 7,071 Income before equity in income of consolidated subsidiaries 6,086 84,161 21,227 — 111,474 Income from consolidated subsidiaries, net of income tax provision 105,388 — — (105,388 ) — Net income 111,474 84,161 21,227 (105,388 ) 111,474 Net loss attributable to noncontrolling interests — — 223 — 223 Net income attributable to The GEO Group, Inc. $ 111,474 $ 84,161 $ 21,450 $ (105,388 ) $ 111,697 Net income $ 111,474 $ 84,161 $ 21,227 $ (105,388 ) $ 111,474 Other comprehensive loss, net of tax — (31 ) (1,332 ) — (1,363 ) Total comprehensive income $ 111,474 $ 84,130 $ 19,895 $ (105,388 ) $ 110,111 Comprehensive loss attributable to noncontrolling interests — — 247 — 247 Comprehensive income attributable to The GEO Group, Inc. $ 111,474 $ 84,130 $ 20,142 $ (105,388 ) $ 110,358 CONDENSED CONSOLIDATING BALANCE SHEET (dollars in thousands) (unaudited) As of September 30, 2019 The GEO Group, Inc. Combined Subsidiary Guarantors Combined Non-Guarantor Subsidiaries Eliminations Consolidated ASSETS Cash and cash equivalents $ 26,150 $ 6,364 $ 21,516 $ — $ 54,030 Restricted cash and cash equivalents — — 33,536 — 33,536 Accounts receivable, less allowance for doubtful accounts 145,803 189,421 39,641 3,119 377,984 Contract receivable, current portion — 8,193 — 8,193 Prepaid expenses and other current assets 1,235 35,796 8,829 (2,004 ) 43,856 Total current assets 173,188 231,581 111,715 1,115 517,599 Restricted Cash and Investments — 26,500 7,228 — 33,728 Property and Equipment, Net 847,996 1,223,695 83,807 — 2,155,498 Assets Held for Sale 705 3,056 — — 3,761 Contract Receivable — — 353,010 — 353,010 Operating Lease Right-of-Use Assets, Net 23,359 101,652 707 — 125,718 Intercompany Receivable 976,826 236,081 9,718 (1,222,625 ) — Deferred Income Tax Assets 798 27,928 1,198 — 29,924 Goodwill — 775,954 387 — 776,341 Intangible Assets, Net — 215,112 495 — 215,607 Investment in Subsidiaries 1,465,543 573,816 2,190 (2,041,549 ) — Other Non-Current Assets 10,445 119,925 19,368 (78,045 ) 71,693 Total Assets $ 3,498,860 $ 3,535,300 $ 589,823 $ (3,341,104 ) $ 4,282,879 LIABILITIES AND SHAREHOLDERS’ EQUITY Accounts payable $ 15,451 $ 76,226 $ 4,586 $ — $ 96,263 Accrued payroll and related taxes — 40,297 17,477 — 57,774 Accrued expenses and other current liabilities 41,156 134,948 26,560 (308 ) 202,356 Operating lease liabilities, current portion 5,151 23,282 362 — 28,795 Current portion of finance lease liabilities, long-term debt and non-recourse debt 8,000 2,560 12,857 — 23,417 Total current liabilities 69,758 277,313 61,842 (308 ) 408,605 Deferred Income Tax Liabilities — — 13,681 — 13,681 Intercompany Payable 108,182 1,094,114 18,906 (1,221,202 ) — Other Non-Current Liabilities 3,677 156,904 5,623 (78,045 ) 88,159 Operating lease Liabilities 18,764 80,162 345 — 99,271 Finance Lease Liabilities — 3,403 — — 3,403 Long-Term Debt 2,290,685 — 65,039 — 2,355,724 Non-Recourse Debt — — 307,032 — 307,032 Commitments & Contingencies and Other Shareholders' Equity: The GEO Group, Inc. Shareholders' Equity 1,007,794 1,923,404 118,145 (2,041,549 ) 1,007,794 Noncontrolling Interests — — (790 ) — (790 ) Total Shareholders’ Equity 1,007,794 1,923,404 117,355 (2,041,549 ) 1,007,004 Total Liabilities and Shareholders' Equity $ 3,498,860 $ 3,535,300 $ 589,823 $ (3,341,104 ) $ 4,282,879 CONDENSED CONSOLIDATING BALANCE SHEET (dollars 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 cash equivalents 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 Assets Held for Sale 705 1,929 — — 2,634 Contract Receivable — — 368,178 368,178 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 liabilities, 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 Liabilities — 4,570 — — 4,570 Long-Term Debt 2,321,384 — 75,843 — 2,397,227 Non-Recourse Debt — — 15,017 — 15,017 Commitments & Contingencies and Other Shareholders' Equity: The GEO Group, Inc. Shareholders' Equity 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 STATEMENT OF CASH FLOWS (dollars in thousands) (unaudited) For the Nine Months Ended September 30, 2019 The GEO Group, Inc. Combined Subsidiary Guarantors Combined Non-Guarantor Subsidiaries Consolidated Cash Flow from Operating Activities: Net cash provided by operating activities $ 212,177 $ 55,258 $ 55,523 $ 322,958 Cash Flow from Investing Activities: Insurance proceeds - damaged property — 17,389 — 17,389 Proceeds from sale of property and equipment — 402 — 402 Proceeds from sale of assets held for sale — 823 — 823 Change in restricted investments — (5,449 ) — (5,449 ) Capital expenditures (22,941 ) (66,723 ) (1,123 ) (90,787 ) Net cash used in investing activities (22,941 ) (53,558 ) (1,123 ) (77,622 ) Cash Flow from Financing Activities: Proceeds from long-term debt 274,370 — — 274,370 Payments on long-term debt (310,616 ) — — (310,616 ) Payments on non-recourse debt — — (332,717 ) (332,717 ) Proceeds from non-recourse debt — — 322,906 322,906 Taxes paid related to net share settlements of equity awards (4,177 ) — — (4,177 ) Proceeds from issuance of common stock in connection with ESPP 400 — — 400 Debt issuance costs (4,656 ) — (5,229 ) (9,885 ) Proceeds from stock options exercised 1,259 — — 1,259 Dividends paid (174,332 ) — — (174,332 ) Net cash used in financing activities (217,752 ) — (15,040 ) (232,792 ) Effect of Exchange Rate Changes on Cash, Cash Equivalents and Restricted Cash and Cash Equivalents — — (2,063 ) (2,063 ) Net (Decrease) Increase in Cash. Cash Equivalents and Restricted Cash and Cash Equivalents (28,516 ) 1,700 37,297 10,481 Cash, Cash Equivalents and Restricted Cash and Cash Equivalents, beginning of period 54,666 4,823 24,983 84,472 Cash, Cash Equivalents and Restricted Cash and Cash Equivalents, end of period $ 26,150 $ 6,523 $ 62,280 $ 94,953 CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS (dollars in thousands) (unaudited) For the Nine Months Ended September 30, 2018 The GEO Group, Inc. Combined Subsidiary Guarantors Combined Non-Guarantor Subsidiaries Consolidated Cash Flow from Operating Activities: Net cash provided by operating activities $ 112,599 $ 70,040 $ 37,584 $ 220,223 Cash Flow from Investing Activities: Proceeds from sale of property and equipment — — 2,061 2,061 Proceeds from sale of assets held for sale — 3,797 3,797 Insurance proceeds - damaged property — 5,998 — 5,998 Change in restricted investments — (2,413 ) — (2,413 ) Capital expenditures (95,461 ) (64,015 ) (2,014 ) (161,490 ) Net cash (used in) provided by investing activities (95,461 ) (56,633 ) 47 (152,047 ) Cash Flow from Financing Activities: Proceeds from long-term debt 372,000 — — 372,000 Payments on long-term debt (183,000 ) — (3,033 ) (186,033 ) Payments on non-recourse debt — — (9,636 ) (9,636 ) Taxes paid related to net share settlements of equity awards (4,452 ) — — (4,452 ) Proceeds from issuance of common stock in connection with ESPP 404 — — 404 Debt issuance costs (990 ) — — (990 ) Proceeds from stock options exercised 1,781 — — 1,781 Payments for repurchases of common stock (70,446 ) — — (70,446 ) Dividends paid (172,256 ) — — (172,256 ) Net cash used in financing activities (56,959 ) — (12,669 ) (69,628 ) Effect of Exchange Rate Changes on Cash, Cash Equivalents and Restricted Cash and Cash Equivalents — — (5,392 ) (5,392 ) Net (Decrease) Increase in Cash, Cash Equivalents and Restricted Cash and Cash Equivalents (39,821 ) 13,407 19,570 (6,844 ) 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 $ 14,845 $ 18,359 $ 93,497 $ 126,701 |