Exhibit 99.1

 

News Release       LOGO

 

Contact:   

Investors: Cameron Hopewell - Managing Director, Investor Relations - (615) 263-3024

Financial Media: David Gutierrez, Dresner Corporate Services - (312) 780-7204

CORECIVIC REPORTS FOURTH QUARTER AND FULL YEAR 2020 FINANCIAL RESULTS

BRENTWOOD, Tenn. – February 10, 2021 – CoreCivic, Inc. (NYSE: CXW) (the Company) announced today its financial results for the fourth quarter and full year 2020.

Financial Highlights – Full Year 2020

 

   

Total revenue of $1.91 billion

 

   

CoreCivic Safety revenue of $1.71 billion

 

   

CoreCivic Community revenue of $106.0 million

 

   

CoreCivic Properties revenue of $93.1 million

 

   

Net income attributable to common stockholders of $54.2 million

 

   

Diluted EPS per share of $0.45

 

   

Adjusted diluted EPS of $1.32

 

   

Normalized FFO per diluted share of $2.25

 

   

Adjusted EBITDA of $404.8 million

 

   

Non-cash impairment charges of $60.6 million

Damon T. Hininger, CoreCivic’s President and Chief Executive Officer, said, “While 2020 was an unprecedented and unpredictable year, we once again displayed the value of the mission-critical solutions we provide to our government partners and the durability of our cash flows. For the full year, we generated Normalized FFO per share of $2.25, only 4% below the mid-point of our guidance of $2.35 announced in February 2020, before the COVID-19 pandemic. In the fourth quarter we continued our capital allocation strategy of debt reduction by repaying more than $125 million in long-term debt, net of the change in cash, due to our strong operating cash flows and net proceeds provided by our recently announced sale of non-core government-leased real estate assets. We currently expect the sale of additional non-core assets, when combined with the sale completed in the fourth quarter of 2020, will result in aggregate net cash proceeds consistent with our original estimate of up to $150 million.

“Our achievements are only possible thanks to our dedicated professionals who continue to be on the front lines of the COVID-19 pandemic. Their dedication and diligence have been essential to meeting the needs of our government partners through a difficult period of time, and we continue to work tirelessly to protect our employees and the individuals in our care,” added Hininger.

CoreCivic is dedicated to helping those in its care be successful in their next step in life. Every day, CoreCivic’s chaplains, counselors and instructors help nearly 1,500 inmates learn the life and vocational skills they need to find and keep employment once released. Every year, its dedicated teachers help more than 1,500 inmates earn a GED, which research shows makes them 30% less likely to return to prison after they’re released. CoreCivic helps its government partners solve some of their toughest challenges by providing flexibility to manage constantly changing needs and populations and delivering on proven reentry programs that fight recidivism and change lives.

5501 Virginia Way, Brentwood, Tennessee 37027, Phone: 615-263-3000

 


Fourth Quarter 2020 Financial Results

Page 2

 

Financial Highlights – Fourth Quarter 2020

 

   

Total revenue of $473.5 million

 

   

CoreCivic Safety revenue of $424.3 million

 

   

CoreCivic Community revenue of $25.3 million

 

   

CoreCivic Properties revenue of $23.8 million

 

   

Net loss attributable to common stockholders of $26.8 million

 

   

Diluted loss per share of $0.22

 

   

Adjusted diluted EPS of $0.40

 

   

Normalized FFO per diluted share of $0.63

 

   

Adjusted EBITDA of $108.7 million

 

   

Non-cash impairment charges of $47.6 million

Fourth Quarter 2020 Financial Results Compared With Fourth Quarter 2019

Net loss attributable to common stockholders in the fourth quarter of 2020 totaled $26.8 million, or $0.22 per diluted share, and was driven by $75.6 million, or $0.62 per share, of special items, compared with net income attributable to common stockholders generated in the fourth quarter of 2019 of $42.0 million, or $0.35 per diluted share. Adjusted for special items, net income in the fourth quarter of 2020 was $48.8 million, or $0.40 per diluted share (Adjusted Diluted EPS), compared with adjusted net income in the fourth quarter of 2019 of $42.8 million, or $0.36 per diluted share, a per share increase of 11.1%. Special items in the fourth quarter of 2020 included primarily $47.6 million in asset impairments, $7.1 million in expenses associated with debt repayments and refinancing transactions, $2.8 million in expenses associated with COVID-19, and $17.9 million in loss on sale of real estate assets. Special items in the fourth quarter of 2019 included $0.6 million in expenses associated with debt repayments and refinancing transactions and $0.2 million of expenses associated with mergers and acquisitions.

Funds From Operations (FFO) was $22.8 million, or $0.19 per diluted share, in the fourth quarter of 2020, compared to $69.0 million, or $0.58 per diluted share, in the fourth quarter of 2019. Normalized FFO, which excludes the special items described above, was $76.3 million, or $0.63 per diluted share, in the fourth quarter of 2020, compared with $69.8 million, or $0.59 per diluted share, in the fourth quarter of 2019, an increase in Normalized FFO per share of 6.8%.

EBITDA was $33.0 million in the fourth quarter of 2020, compared with $102.7 million in the fourth quarter of 2019. Adjusted EBITDA was $108.7 million in the fourth quarter of 2020, compared with $103.5 million in the fourth quarter of 2019, an increase of 5.0%. Adjusted EBITDA excludes the special items described above.

Adjusted financial results in the fourth quarter of 2020, compared with the fourth quarter of 2019, improved primarily because of incremental utilization under new contracts executed in 2019 and 2020 with (i) Immigration and Customs Enforcement (ICE) to activate our previously idle 910-bed Torrance County Detention Facility in New Mexico, (ii) ICE to utilize capacity at our 3,060-bed La Palma Correctional Center in Arizona, (iii) the U.S. Marshals Service (USMS) to utilize capacity at our 1,600-bed Cimarron Correctional Facility in Oklahoma, (iv) the states of Mississippi and Idaho to utilize available capacity at our 2,672-bed Tallahatchie County Correctional Facility in Mississippi and our 1,896-bed Saguaro Correctional Facility in Arizona. Financial results were also favorably impacted by lower general and administrative expenses in the fourth quarter of 2020 due to a reduction in incentive compensation.


Fourth Quarter 2020 Financial Results

Page 3

 

The improved financial results were partially offset by lower utilization of our existing contracts with ICE and modest utilization declines across many of our state-level contracts due to the ongoing impact of COVID-19.

Balance Sheet and Liquidity as of December 31, 2020

As of December 31, 2020, cash on hand was $113.2 million, with an additional $566.2 million available under our revolving credit facility. Cash from operations and net proceeds from the sale of a portfolio of government-leased properties enabled us to repay $127.7 million of total debt during the fourth quarter of 2020, net of the change in cash and cash equivalents, increasing our financial flexibility. We have no material capital commitments, and no debt maturities until October 2022, when $250.0 million of 5.0% unsecured notes matures. We currently expect to repay these notes upon maturity with existing resources.

Recent Developments

On January 26, 2021, President Biden issued the Executive Order (EO) on Reforming Our Incarceration System to Eliminate the Use of Privately Operated Criminal Detention Facilities. The EO directs the Attorney General to not renew Department of Justice (DOJ) contracts with privately operated criminal detention facilities. Two agencies of the DOJ, the BOP and the USMS, utilize our services. The BOP houses inmates who have been convicted, and the USMS is generally responsible for detainees who are awaiting trial. The BOP has experienced a steady decline in inmate populations over the last seven years, a trend that has been accelerated by the COVID-19 pandemic. CoreCivic has one prison contract with the BOP, accounting for 2% of its total revenue for the year ended December 31, 2020, which was recently renewed through November 2022.

Commenting on the EO, Damon Hininger stated, “With nearly 70,000 fewer individuals in their system since its peak in 2013, the BOP’s need for prison capacity from the private sector has been reduced substantially. We are extremely proud of the critically important services we have provided to the BOP during their period of need extending for more than 20 years. Providing government agencies flexibility to manage fluctuations in their populations is one of the most important ways we provide value.” Hininger concluded, “We believe that our work is in alignment with the administration’s goals on equity. Our most recent ESG report shows we’re making real, measurable progress on our goals to expand proven reentry programs to fight recidivism and change lives – programs that help those in our care develop to their fullest potential and find success in their next step in life.”

Unlike the BOP, the USMS, does not own detention capacity and relies on the private sector, along with county jails, for their detainee population. We do not believe the USMS currently has sufficient detention capacity that satisfies their need without the private sector, and we are not currently aware of an alternative solution for the USMS. CoreCivic currently has eight detention facilities that have separate contracts where the USMS is the primary customer that all expire at various times over the next several years, with the exception of two contracts that have indefinite terms. For the year ended December 31, 2020, the USMS accounted for 21% of our total revenue.


Fourth Quarter 2020 Financial Results

Page 4

 

Business Development Update

New Contract Award for the Development and Lease of Two Correctional Facilities for the State of Alabama. On February 1, 2021, we were awarded two new 30-year lease agreements with the Alabama Department of Corrections (“ADOC”) for the development of two correctional facilities, to be operated by the ADOC. Final lease costs for both properties will become available when project financing is completed. The two facilities will be the largest development projects in the Company’s history. We expect to finance 10%-15% of the project costs with existing resources, with the balance financed with non-recourse, project specific debt. Construction of both facilities, which will contain an aggregate of approximately 7,000 beds, is expected to commence later this year or the beginning of 2022. The two facilities are expected to be ready for occupancy once construction is completed in approximately three years. Both facilities will be leased, operated and staffed by the ADOC. CoreCivic will retain ownership and be responsible for facility maintenance throughout the term of the leases.

Commencement of New Management Contract with the Federal Bureau of Prisons for Reentry Services. On October 1, 2020, we were awarded a new contract by the Federal Bureau of Prisons for residential reentry and home confinement services at our 289-bed Turley Residential Center in Tulsa, Oklahoma and our 494-bed Oklahoma Reentry Opportunity Center in Oklahoma City, Oklahoma. As a result, we have recently reactivated the Turley Residential Center and began accepting residents at the facility and at the Oklahoma Reentry Opportunity Center under the new contract in February 2021. This contract supplements the existing contract with the state of Oklahoma at the Oklahoma Reentry Opportunity Center.

Sale of 42 Property Portfolio of Non-Core Government-Leased Properties. On December 23, 2020, we completed the sale of 42 non-core government-leased properties in a single transaction to a third party for an aggregate price of $106.5 million, generating net proceeds of $27.8 million after the repayment of non-recourse mortgage notes associated with some of the properties and other transaction-related costs. After considering tax protection payments required to be paid to the contributing partners of our wholly-owned subsidiary, Government Real Estate Solutions, LLC (GRES) in connection with the sale, we reported a net loss on this sale of $17.9 million. In connection with the sale, we also incurred a net debt defeasance charge of $7.1 million associated with the prepayment of the non-recourse mortgage notes. We intend to dissolve GRES in 2021, and currently expect to report a gain upon dissolution of the partnership reflected as an increase to stockholders’ equity of $15.0 million to $20.0 million, assuming we take no further actions that impact the partnership.

Assets Held for Sale. As of December 31, 2020, we had three additional non-core real estate assets held for sale with a net book value of $279.4 million. Although we can provide no assurance, based on interest expressed to-date, we are hopeful to consummate the sale of these assets during the first half of 2021. If we are successful in consummating the sale of these assets, combined with the sale completed in the fourth quarter of 2020, we expect the net proceeds from our sale of non-core assets will be consistent with our original estimate of up to $150 million.


Fourth Quarter 2020 Financial Results

Page 5

 

Goodwill Impairment of Community Segment. In connection with our annual impairment test for the goodwill associated with the Community reporting unit, during the fourth quarter of 2020, we performed a quantitative goodwill impairment test and concluded to record an impairment charge of $42.6 million, representing the full value of goodwill allocated to this reporting unit. Our analysis considered numerous factors, with the impairment predominantly driven by our consideration of the broad-based declines in the market capitalization of publicly-traded companies in our industry, primarily during the second half of 2020, which is an indicator of fair value under ASU 2017-04, “Intangibles-Goodwill and Other (Topic 350): Simplifying the Test of Goodwill Impairment”. Our analysis also considered the reduction in cash flows from the COVID-19 pandemic and the anticipated change in tax structure effective January 1, 2021. We believe the cash flows in this segment will improve once effects of the pandemic subside, and remain committed to this segment, which focuses on helping those entrusted to our care obtain employment and successfully reintegrate into their communities. This segment serves a critical need to parolees, defendants, and offenders who are serving their full sentence, the last portion of their sentence, waiting to be sentenced, awaiting trial while supervised in a community environment, or as an alternative to incarceration.

Financial Guidance

At this time we are not providing 2021 financial guidance because of uncertainties associated with COVID-19, as well as uncertainties associated with the application of the administration’s various executive orders related to immigration and criminal justice. We do not expect to provide financial guidance until we have further clarity around these uncertainties. Our business is very durable, and continues to generate cash flow even during these unprecedented disruptions to the economy and criminal justice system. This resiliency is due to the essential nature of our facilities and services in our Safety and Community segments, further enhanced by the diversification and stability of our Properties segment, all supported by payments from highly rated federal, state, and local government agencies.

Supplemental Financial Information and Investor Presentations

We have made available on our website supplemental financial information and other data for the fourth quarter of 2020. Interested parties may access this information through our website at http://ir.corecivic.com/ under “Financial Information” of the Investors section. We do not undertake any obligation, and disclaim any duties to update any of the information disclosed in this report.

Management may meet with investors from time to time during the first quarter of 2021. Written materials used in the investor presentations will also be available on our website beginning on or about March 1, 2021. Interested parties may access this information through our website at http://ir.corecivic.com/ under “Events & Presentations” of the Investors section.


Fourth Quarter 2020 Financial Results

Page 6

 

Conference Call, Webcast and Replay Information

We will host a webcast conference call at 10:00 a.m. Central Time (11:00 a.m. Eastern Time) on Thursday, February 11, 2021, to discuss our fourth quarter and full year 2020 financial results and business outlook. Interested parties may access this information through our website at http://ir.corecivic.com/ under “Events & Presentations” of the Investors page. The live broadcast can also be accessed by dialing 800-367-2403 in the U.S. and Canada, including the confirmation passcode 3061661. The conference call will be archived on our website following the completion of the call. In addition, there will be a telephonic replay available beginning at 1:00 p.m. central time (2:00 p.m. eastern time) on February 11, 2021, through 1:00 p.m. central time (2:00 p.m. eastern time) on February 19, 2021. To access the telephonic replay, dial 888-203-1112 in the U.S. and Canada. International callers may dial +1 719-457-0820 and enter passcode 3061661.

About CoreCivic

The Company is a diversified government solutions company with the scale and experience needed to solve tough government challenges in flexible, cost-effective ways. We provide a broad range of solutions to government partners that serve the public good through corrections and detention management, a network of residential reentry centers to help address America’s recidivism crisis, and government real estate solutions. We are the nation’s largest owner of partnership correctional, detention and residential reentry facilities, and believe we are the largest private owner of real estate used by U.S. government agencies. The Company has been a flexible and dependable partner for government for more than 35 years. Our employees are driven by a deep sense of service, high standards of professionalism and a responsibility to help government better the public good. Learn more at http://www.corecivic.com/.

Forward-Looking Statements

This press release contains statements as to our beliefs and expectations of the outcome of future events that are “forward-looking” statements within the meaning of Section 21E of the Securities Exchange Act of 1934, as amended, and the Private Securities Litigation Reform Act of 1995. These forward-looking statements are subject to risks and uncertainties that could cause actual results to differ materially from the statements made. These include, but are not limited to, the risks and uncertainties associated with: (i) changes in government policy (including the DOJ not renewing contracts as a result of the EO), legislation and regulations that affect utilization of the private sector for corrections, detention, and residential reentry services, in general, or our business, in particular, including, but not limited to, the continued utilization of our correctional and detention facilities by the federal government, and the impact of any changes to immigration reform and sentencing laws (our company does not, under longstanding policy, lobby for or against policies or legislation that would determine the basis for, or duration of, an individual’s incarceration or detention); (ii) our ability to obtain and maintain correctional, detention, and residential reentry facility management contracts because of reasons including, but not limited to, sufficient governmental appropriations, contract compliance, negative publicity and effects of inmate disturbances; (iii) changes in the privatization of the corrections and detention industry, the acceptance of our services, the timing of the opening of new facilities and the commencement of new management contracts (including the extent and pace at which new contracts are utilized), as


Fourth Quarter 2020 Financial Results

Page 7

 

well as our ability to utilize available beds; (iv) general economic and market conditions, including, but not limited to, the impact governmental budgets can have on our contract renewals and renegotiations, per diem rates, and occupancy; (v) fluctuations in our operating results because of, among other things, changes in occupancy levels, competition, contract renegotiations or terminations, increases in costs of operations, fluctuations in interest rates and risks of operations; (vi) the duration of the federal government’s denial of entry at the United States southern border to asylum-seekers and anyone crossing the southern border without proper documentation or authority in an effort to contain the spread of COVID-19; (vii) government and staff responses to staff or residents testing positive for COVID-19 within public and private correctional, detention and reentry facilities, including the facilities we operate; (viii) the location and duration of shelter in place orders and other restrictions associated with COVID-19 that disrupt the criminal justice system, along with government policies on prosecutions and newly ordered legal restrictions that affect the number of people placed in correctional, detention, and reentry facilities; (ix) whether revoking our REIT election, effective January 1, 2021, and our revised capital allocation strategy can be implemented in a cost effective manner that provides the expected benefits, including facilitating our planned debt reduction initiative and planned return of capital to shareholders; (x) our ability to identify and consummate the sale of additional non-core assets at attractive prices; (xi) our ability to successfully identify and consummate future development and acquisition opportunities and our ability to successfully integrate the operations of our completed acquisitions and realize projected returns resulting therefrom; (xii) increases in costs to develop or expand real estate properties that exceed original estimates, or the inability to complete such projects on schedule as a result of various factors, many of which are beyond our control, such as the effects of, and delays caused by, COVID-19, weather, the availability of labor and materials, labor conditions, delays in obtaining legal approvals, unforeseen engineering, archeological or environmental problems, and cost inflation, resulting in increased construction costs; (xiii) our ability to identify and initiate service opportunities that were unavailable under our former REIT structure; (xiv) our ability to have met and maintained qualification for taxation as a REIT for the years we elected REIT status; and (xv) the availability of debt and equity financing on terms that are favorable to us, or at all. Other factors that could cause operating and financial results to differ are described in the filings we make from time to time with the Securities and Exchange Commission.

CoreCivic takes no responsibility for updating the information contained in this press release following the date hereof to reflect events or circumstances occurring after the date hereof or the occurrence of unanticipated events or for any changes or modifications made to this press release or the information contained herein by any third-parties, including, but not limited to, any wire or internet services.

###


Fourth Quarter 2020 Financial Results

Page 8

 

CORECIVIC, INC. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

(UNAUDITED AND AMOUNTS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)

 

     December 31,
2020
    December 31,
2019
 
ASSETS     

Cash and cash equivalents

   $ 113,219     $ 92,120  

Restricted cash

     23,549       26,973  

Accounts receivable, net of credit loss reserve of $6,103 and $3,217, respectively

     267,705       280,785  

Prepaid expenses and other current assets

     33,243       35,507  

Assets held for sale

     279,406       —    
  

 

 

   

 

 

 

Total current assets

     717,122       435,385  

Real estate and related assets:

    

Property and equipment, net of accumulated depreciation of $1,559,388 and $1,510,117, respectively

     2,350,272       2,700,107  

Other real estate assets

     228,243       238,637  

Goodwill

     5,902       50,537  

Non-current deferred tax assets

     11,113       16,058  

Other assets

     396,663       350,907  
  

 

 

   

 

 

 

Total assets

   $ 3,709,315     $ 3,791,631  
  

 

 

   

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

    

Accounts payable and accrued expenses

   $ 274,318     $ 337,462  

Current portion of long-term debt

     39,087       31,349  
  

 

 

   

 

 

 

Total current liabilities

     313,405       368,811  

Long-term debt, net

     1,747,664       1,928,023  

Deferred revenue

     18,336       12,469  

Other liabilities

     216,468       105,579  
  

 

 

   

 

 

 

Total liabilities

     2,295,873       2,414,882  
  

 

 

   

 

 

 

Commitments and contingencies

    

Preferred stock – $0.01 par value; 50,000 shares authorized; none issued and outstanding at December 31, 2020 and 2019, respectively

     —         —    

Common stock – $0.01 par value; 300,000 shares authorized; 119,638 and 119,096 shares issued and outstanding at December 31, 2020 and 2019, respectively

     1,196       1,191  

Additional paid-in capital

     1,835,494       1,821,810  

Accumulated deficit

     (446,519     (446,252
  

 

 

   

 

 

 

Total stockholders’ equity

     1,390,171       1,376,749  

Non-controlling interest – operating partnership

     23,271       —    
  

 

 

   

 

 

 

Total equity

     1,413,442       1,376,749  
  

 

 

   

 

 

 

Total liabilities and equity

   $ 3,709,315     $ 3,791,631  
  

 

 

   

 

 

 


Fourth Quarter 2020 Financial Results

Page 9

 

CORECIVIC, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS

(UNAUDITED AND AMOUNTS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)

 

     For the Three Months Ended
December 31,
    For the Twelve Months Ended
December 31,
 
     2020     2019     2020     2019  

REVENUES:

        

Safety

   $  424,318     $  447,413     $  1,706,232     $  1,779,958  

Community

     25,320       31,145       105,990       123,265  

Properties

     23,802       19,224       93,098       77,307  

Other

     37       27       165       159  
  

 

 

   

 

 

   

 

 

   

 

 

 
     473,477       497,809       1,905,485       1,980,689  
  

 

 

   

 

 

   

 

 

   

 

 

 

EXPENSES:

        

Operating

        

Safety

     315,127       332,415       1,288,938       1,304,121  

Community

     21,158       24,409       88,903       95,159  

Properties

     6,857       5,426       28,128       22,803  

Other

     65       273       407       686  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total operating expenses

     343,207       362,523       1,406,376       1,422,769  

General and administrative

     27,031       32,231       124,338       127,078  

Depreciation and amortization

     36,425       36,804       150,861       144,572  

Contingent consideration for acquisition of businesses

     —         —         620       —    

Asset impairments

     47,570       —         60,628       4,706  
  

 

 

   

 

 

   

 

 

   

 

 

 
     454,233       431,558       1,742,823       1,699,125  
  

 

 

   

 

 

   

 

 

   

 

 

 

OPERATING INCOME

     19,244       66,251       162,662       281,564  
  

 

 

   

 

 

   

 

 

   

 

 

 

OTHER (INCOME) EXPENSE:

        

Interest expense, net

     19,572       21,328       83,299       84,401  

Expenses associated with debt repayments and refinancing transactions

     7,141       602       7,141       602  

Loss (gain) on sale of real estate assets

     17,943       —         13,023       (287

Other (income) expense

     188       450       (525     123  
  

 

 

   

 

 

   

 

 

   

 

 

 
     44,844       22,380       102,938       84,839  
  

 

 

   

 

 

   

 

 

   

 

 

 

INCOME (LOSS) BEFORE INCOME TAXES

     (25,600     43,871       59,724       196,725  

Income tax expense

     (1,203     (1,897     (4,386     (7,839
  

 

 

   

 

 

   

 

 

   

 

 

 

NET INCOME (LOSS)

   $  (26,803   $ 41,974     $ 55,338     $ 188,886  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income attributable to non-controlling interest

     —         —         (1,181     —    
  

 

 

   

 

 

   

 

 

   

 

 

 

NET INCOME (LOSS) ATTRIBUTABLE TO COMMON STOCKHOLDERS

   $ (26,803   $ 41,974     $ 54,157     $ 188,886  
  

 

 

   

 

 

   

 

 

   

 

 

 

BASIC EARNINGS (LOSS) PER SHARE

   $ (0.22   $ 0.35     $ 0.45     $ 1.59  
  

 

 

   

 

 

   

 

 

   

 

 

 

DILUTED EARNINGS (LOSS) PER SHARE

   $ (0.22   $ 0.35     $ 0.45     $ 1.59  
  

 

 

   

 

 

   

 

 

   

 

 

 


Fourth Quarter 2020 Financial Results

Page 10

 

CORECIVIC, INC. AND SUBSIDIARIES

SUPPLEMENTAL FINANCIAL INFORMATION

(UNAUDITED AND AMOUNTS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)

CALCULATION OF ADJUSTED NET INCOME AND ADJUSTED DILUTED EPS

 

     For the Three Months Ended
December 31,
     For the Twelve Months Ended
December 31,
 
     2020     2019      2020      2019  

Net income (loss) attributable to common stockholders

   $ (26,803   $ 41,974      $ 54,157      $
 
 
188,886
 
 

Non-controlling interest

     —         —          1,181        —    
  

 

 

   

 

 

    

 

 

    

 

 

 

Diluted net income (loss) attributable to common stockholders

   $ (26,803   $ 41,974      $ 55,338      $ 188,886  

Special items:

          

Expenses associated with debt repayments and refinancing transactions

     7,141       602        7,141        602  

Expenses associated with mergers and acquisitions

     —         175        338        1,132  

Expenses associated with COVID-19

     2,792       —          13,777        —    

Expenses associated with changes in corporate tax structure

     195       —          5,240        —    

Deferred tax expense on Kansas lease structure

     —         —          3,085        —    

Start-up expenses

     —         —          —          9,480  

Contingent consideration for acquisition of businesses

     —         —          620        —    

Loss on sale of real estate assets, net of taxes

     17,943       —          13,555        —    

Asset impairments

     47,570       —          60,628        4,706  
  

 

 

   

 

 

    

 

 

    

 

 

 

Adjusted net income

   $ 48,838     $ 42,751      $ 159,722      $ 204,806  
  

 

 

   

 

 

    

 

 

    

 

 

 

Weighted average common shares outstanding – basic

     119,636       119,096        119,559        119,028  

Effect of dilutive securities:

          

Stock options

     —         —          —          22  

Restricted stock-based awards

     56       144        28        114  

Non-controlling interest – operating partnership units

     1,342       —          1,342        —    
  

 

 

   

 

 

    

 

 

    

 

 

 

Weighted average shares and assumed conversions—diluted

     121,034       119,240        120,929        119,164  
  

 

 

   

 

 

    

 

 

    

 

 

 

Adjusted Diluted Earnings Per Share

   $ 0.40     $ 0.36      $ 1.32      $ 1.72  
  

 

 

   

 

 

    

 

 

    

 

 

 


Fourth Quarter 2020 Financial Results

Page 11

 

CORECIVIC, INC. AND SUBSIDIARIES

SUPPLEMENTAL FINANCIAL INFORMATION

(UNAUDITED AND AMOUNTS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)

CALCULATION OF FUNDS FROM OPERATIONS AND NORMALIZED FUNDS FROM OPERATIONS

 

     For the Three Months Ended
December 31,
     For the Twelve Months Ended
December 31,
 
     2020     2019      2020      2019  

Net income (loss)

   $ (26,803   $ 41,974      $ 55,338      $ 188,886  

Depreciation and amortization of real estate assets

     27,447       27,036        112,046        107,402  

Impairment of real estate assets

     4,225       —          14,380        4,428  

Loss (gain) on sale of real estate assets, net of taxes

     17,943       —          13,555        (287
  

 

 

   

 

 

    

 

 

    

 

 

 

Funds From Operations

   $ 22,812     $ 69,010      $ 195,319      $ 300,429  

Expenses associated with debt repayments and refinancing transactions

     7,141       602        7,141        602  

Expenses associated with mergers and acquisitions

     —         175        338        1,132  

Contingent consideration for acquisition of businesses

     —         —          620        —    

Expenses associated with COVID-19

     2,792       —          13,777        —    

Expenses associated with changes in corporate tax structure

     195       —          5,240        —    

Deferred tax expense on Kansas lease structure

     —         —          3,085        —    

Start-up expenses

     —         —          —          9,480  

Goodwill and other impairments

     43,345       —          46,248        278  
  

 

 

   

 

 

    

 

 

    

 

 

 

Normalized Funds From Operations

   $ 76,285     $ 69,787      $ 271,768      $ 311,921  
  

 

 

   

 

 

    

 

 

    

 

 

 

Funds From Operations Per Diluted Share

   $ 0.19     $ 0.58      $ 1.62      $ 2.52  
  

 

 

   

 

 

    

 

 

    

 

 

 

Normalized Funds From Operations Per Diluted Share

   $ 0.63     $ 0.59      $ 2.25      $ 2.62  
  

 

 

   

 

 

    

 

 

    

 

 

 


Fourth Quarter 2020 Financial Results

Page 12

 

CORECIVIC, INC. AND SUBSIDIARIES

SUPPLEMENTAL FINANCIAL INFORMATION

(UNAUDITED AND AMOUNTS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)

CALCULATION OF EBITDA AND ADJUSTED EBITDA

 

     For the Three Months Ended
December 31,
     For the Twelve Months Ended
December 31,
 
     2020     2019      2020      2019  

Net income (loss)

   $ (26,803   $ 41,974      $ 55,338      $ 188,886  

Interest expense

     22,216       22,033        93,453        86,661  

Depreciation and amortization

     36,425       36,804        150,861        144,572  

Income tax expense

     1,203       1,897        4,386        7,839  
  

 

 

   

 

 

    

 

 

    

 

 

 

EBITDA

   $ 33,041     $ 102,708      $ 304,038      $ 427,958  

Expenses associated with debt repayments and refinancing transactions

     7,141       602        7,141        602  

Expenses associated with mergers and acquisitions

     —         175        338        1,132  

Expenses associated with COVID-19

     2,792       —          13,777        —    

Expenses associated with changes in corporate tax structure

     195       —          5,240        —    

Contingent consideration for acquisition of businesses

     —         —          620        —    

Start-up expenses

     —         —          —          9,480  

Loss on sale of real estate assets

     17,943       —          13,023        —    

Asset impairments

     47,570       —          60,628        4,706  
  

 

 

   

 

 

    

 

 

    

 

 

 

Adjusted EBITDA

   $ 108,682     $ 103,485      $ 404,805      $ 443,878  
  

 

 

   

 

 

    

 

 

    

 

 

 


Fourth Quarter 2020 Financial Results

Page 13

 

NOTE TO SUPPLEMENTAL FINANCIAL INFORMATION

Adjusted Net Income, EBITDA, Adjusted EBITDA, FFO, and Normalized FFO, and, where appropriate, their corresponding per share metrics are non-GAAP financial measures. The Company believes that these measures are important operating measures that supplement discussion and analysis of the Company’s results of operations and are used to review and assess operating performance of the Company and its properties and their management teams. The Company believes that it is useful to provide investors, lenders and security analysts disclosures of its results of operations on the same basis that is used by management. FFO, in particular, is a widely accepted non-GAAP supplemental measure of REIT performance, grounded in the standards for FFO established by the National Association of Real Estate Investment Trusts (NAREIT).

NAREIT defines FFO as net income computed in accordance with GAAP, excluding gains (or losses) from sales of property and extraordinary items, plus depreciation and amortization of real estate and impairment of depreciable real estate and after adjustments for unconsolidated partnerships and joint ventures calculated to reflect funds from operations on the same basis. EBITDA, Adjusted EBITDA, and Normalized FFO are useful as supplemental measures of performance of the Company’s properties because such measures do not take into account depreciation and amortization, or with respect to EBITDA, the impact of the Company’s tax provisions and financing strategies. Because the historical cost accounting convention used for real estate assets requires depreciation (except on land), this accounting presentation assumes that the value of real estate assets diminishes at a level rate over time. Because of the unique structure, design and use of the Company’s properties, management believes that assessing performance of the Company’s properties without the impact of depreciation or amortization is useful. The Company may make adjustments to FFO from time to time for certain other income and expenses that it considers non-recurring, infrequent or unusual, even though such items may require cash settlement, because such items do not reflect a necessary or ordinary component of the ongoing operations of the Company. Start-up expenses represent the incremental operating losses incurred during the period we activate idle correctional facilities. Normalized FFO excludes the effects of such items. The Company calculates Adjusted Net Income by adding to GAAP Net Income expenses associated with the Company’s debt refinancing, M&A activity, start-up expenses, and certain impairments and other charges that the Company believes are unusual or non-recurring to provide an alternative measure of comparing operating performance for the periods presented. Even though expenses associated with mergers and acquisitions may be recurring, the magnitude and timing fluctuate based on the timing and scope of M&A activity, and therefore, such expenses, which are not a necessary component of the ongoing operations of the Company, may not be comparable from period to period.

Other companies may calculate Adjusted Net Income, EBITDA, Adjusted EBITDA, FFO, and Normalized FFO differently than the Company does, or adjust for other items, and therefore comparability may be limited. Adjusted Net Income, EBITDA, Adjusted EBITDA, FFO, and Normalized FFO and, where appropriate, their corresponding per share measures are not measures of performance under GAAP, and should not be considered as an alternative to cash flows from operating activities, a measure of liquidity or an alternative to net income as indicators of the Company’s operating performance or any other measure of performance derived in accordance with GAAP. This data should be read in conjunction with the Company’s consolidated financial statements and related notes included in its filings with the Securities and Exchange Commission.

###

View differences made from one to another to evaluate Corecivic, Inc.'s financial trajectory

Compare SEC Filings Year-over-Year (YoY) and Quarter-over-Quarter (QoQ)
Sample 10-K Year-over-Year (YoY) Comparison

Compare this 8-K Corporate News to its predecessor by reading our highlights to see what text and tables were  removed  ,   added    and   changed   by Corecivic, Inc..

Continue

Never Miss A New SEC Filing Again


Real-Time SEC Filing Notifications
Screenshot taken from Gmail for a new 10-K Annual Report
Last10K.com Member Feature

Receive an e-mail as soon as a company files an Annual Report, Quarterly Report or has new 8-K corporate news.

Continue

We Highlighted This SEC Filing For You


SEC Filing Sentiment Analysis - Bullish, Bearish, Neutral
Screenshot taken from Wynn's 2018 10-K Annual Report
Last10K.com Member Feature

Read positive and negative remarks made by management in their entirety without having to find them in a 10-K/Q.

Continue

Widen Your SEC Filing Reading Experience


Increased Reading Area for SEC Filings
Screenshot taken from Adobe Inc.'s 10-Q Quarterly Report
Last10K.com Member Feature

Remove data columns and navigations in order to see much more filing content and tables in one view

Continue

Uncover Actionable Information Inside SEC Filings


SEC Filing Disclosures
Screenshot taken from Lumber Liquidators 10-K Annual Report
Last10K.com Member Feature

Read both hidden opportunities and early signs of potential problems without having to find them in a 10-K/Q

Continue

Adobe PDF, Microsoft Word and Excel Downloads


Download Annual and Quarterly Reports as PDF, Word and Excel Documents
Screenshots of actual 10-K and 10-Q SEC Filings in PDF, Word and Excel formats
Last10K.com Member Feature

Export Annual and Quarterly Reports to Adobe PDF, Microsoft Word and Excel for offline viewing, annotations and analysis

Continue

FREE Financial Statements


Download Annual and Quarterly Reports as PDF, Word and Excel Documents
Screenshot of actual balance sheet from company 10-K Annual Report
Last10K.com Member Feature

Get one-click access to balance sheets, income, operations and cash flow statements without having to find them in Annual and Quarterly Reports

Continue for FREE

Intrinsic Value Calculator


Intrinsic Value Calculator
Screenshot of intrinsic value for AT&T (2019)
Last10K.com Member Feature

Our Intrinsic Value calculator estimates what an entire company is worth using up to 10 years of financial ratios to determine if a stock is overvalued or not

Continue

Financial Stability Report


Financial Stability Report
Screenshot of financial stability report for Coco-Cola (2019)
Last10K.com Member Feature

Our Financial Stability reports uses up to 10 years of financial ratios to determine the health of a company's EPS, Dividends, Book Value, Return on Equity, Current Ratio and Debt-to-Equity

Continue

Get a Better Picture of a Company's Performance


Financial Ratios
Available Financial Ratios
Last10K.com Member Feature

See how over 70 Growth, Profitability and Financial Ratios perform over 10 Years

Continue

Log in with your credentials

or    

Forgot your details?

Create Account