CoreCivic, Inc. (NYSE: CXW) (CoreCivic or the
Company) announced today its third quarter 2024 financial
results.
Financial Highlights – Third Quarter 2024
- Total revenue of $491.6 million, an increase of 2%
- Net income of $21.1 million, an increase of 52%
- Adjusted net income of $22.4 million, an increase of 44%
- Diluted earnings per share of $0.19; Adjusted Diluted EPS of
$0.20
- Normalized FFO per diluted share of $0.43, an increase of
23%
- Adjusted EBITDA of $83.3 million, an increase of 11%
Damon T. Hininger, CoreCivic's President and Chief
Executive Officer, commented, "CoreCivic's financial results for
the third quarter of 2024 demonstrate our continued strong
operating momentum. We achieved notable improvement in our
operating margin compared with the prior year quarter through our
continued cost management diligence and the strong demand for our
essential services, evidenced by the increase in our compensated
occupancy to 75.2% in the current quarter from 72.0% in the prior
year. Operating margins are particularly impacted by occupancy
considering operating leverage in our business."
"Beyond our solid quarterly financial results,"
Hininger added, "CoreCivic's balance sheet remains strong, and we
are pleased with the continued execution of our capital strategy,
ending the quarter with leverage, measured as net debt to Adjusted
EBITDA, at 2.2x for the trailing twelve months - placing us below
our target leverage range of 2.25x to 2.75x that we established in
August 2020. As we look forward to opportunities in 2025 and
beyond, CoreCivic is ready to respond quickly and flexibly to our
governmental partner's needs due to our talented and experienced
teams, healthy balance sheet and readily available and modern bed
capacity."
Third Quarter 2024 Financial Results Compared With Third
Quarter 2023
Net income in the third quarter of 2024 was $21.1
million, or $0.19 per diluted share, compared with net income in
the third quarter of 2023 of $13.9 million, or $0.12 per diluted
share. When adjusted for special items, Adjusted net income for the
third quarter of 2024 improved to $22.4 million, or $0.20 per
diluted share (Adjusted Diluted EPS), compared with Adjusted net
income in the third quarter of 2023 of $15.6 million, or $0.14 per
diluted share. Special items for each period are presented in
detail in the calculation of Adjusted Diluted EPS in the
Supplemental Financial Information following the financial
statements presented herein.
The increased adjusted earnings per share amounts
resulted from modestly higher revenue, driven by higher populations
and per diem rates at our facilities serving state and local
populations, combined with cost containment efforts, lower interest
expense and a decrease in shares of our common stock outstanding as
a result of our share repurchase program. These earnings increases
were achieved despite being partially offset by the expiration of
our lease with the California Department of Corrections and
Rehabilitation (CDCR) at our California City Correctional Center on
March 31, 2024, which accounted for a $0.05 per share reduction
during the third quarter, as well as the previously disclosed early
termination of our contract with U.S. Immigration & Customs
Enforcement (ICE) at the South Texas Family Residential Center
effective August 9, 2024. Third quarter 2024 financial results at
the South Texas facility were favorably impacted by the accelerated
recognition of the remaining deferred revenue of $5.7 million, and
due to the rapid ramp-down in detainee populations in July,
resulting in the elimination of most operating expenses, though we
continued to generate full fixed contractual revenue through the
termination date, resulting in a minimal impact on per share
results for the third quarter of 2024 compared with the third
quarter of 2023.
Operating leverage stemming from improving facility
occupancy combined with cost management initiatives continue to
yield positive financial results and operating performance. In
particular, expenses related to labor attraction and retention,
such as registry nursing and temporary labor resources, including
associated travel expenses, overtime and incentives, declined
meaningfully from the prior year quarter, as well as
sequentially.
Revenue from ICE, our largest government partner,
decreased 3.4% compared with the third quarter of 2023 and by 7.5%
compared with the second quarter of 2024. This decline in revenue
from ICE primarily reflects the termination of our ICE contract at
the South Texas Family Residential Facility effective August 9,
2024. Excluding the South Texas facility, our revenue with ICE
increased 10.9% compared with the third quarter of the prior year
and increased 4.6% compared with the prior quarter.
During the third quarter of 2024, revenue from ICE was $139.7
million compared to $144.6 million during the third quarter of 2023
and $151.0 million during the second quarter of 2024.
Earnings before interest, taxes, depreciation and
amortization (EBITDA) was $81.4 million in the third quarter of
2024, compared with $72.8 million in the third quarter of 2023.
Adjusted EBITDA, which excludes special items, was $83.3 million in
the third quarter of 2024, compared with $75.2 million in the third
quarter of 2023. The increase in Adjusted EBITDA was
attributable to an increase in occupancy, combined with a general
reduction in temporary staffing incentives and related labor costs,
partially offset by the expiration of the lease with the CDCR at
the California City facility.
Funds From Operations (FFO) for the third quarter
of 2024 was $47.1 million, compared with $38.5 million in the third
quarter of 2023. Normalized FFO, which excludes special items,
increased to $47.6 million, or $0.43 per diluted share, in the
third quarter of 2024, compared with $40.5 million, or $0.35 per
diluted share, in the third quarter of 2023, representing an
increase in Normalized FFO per share of 23%. Normalized FFO was
impacted by the same factors that affected Adjusted EBITDA, further
improved by a reduction in interest expense resulting from our debt
reduction strategy that is not reflected in Adjusted EBITDA, as
well as a 3% reduction in weighted average shares outstanding
compared with the prior year quarter. Adjusted Net
Income, EBITDA, Adjusted EBITDA, FFO, and Normalized FFO, and,
where appropriate, their corresponding per share amounts, are
measures calculated and presented on the basis of methodologies
other than in accordance with generally accepted accounting
principles (GAAP). Please refer to the Supplemental Financial
Information and the note following the financial statements herein
for further discussion and reconciliations of these measures to net
income, the most directly comparable GAAP measure.
Capital Strategy
Share Repurchases. Our Board of Directors has
approved a share repurchase program authorizing the Company to
repurchase up to $350.0 million of our common stock, including an
additional $125.0 million approved on May 16, 2024. During 2024, we
have repurchased 4.0 million shares of common stock under the share
repurchase program at an aggregate purchase price of $59.5 million,
although we did not repurchase any shares during the third quarter
of 2024. Since the share repurchase program was authorized in May
2022, through September 30, 2024, we have repurchased a total of
14.1 million shares at an aggregate price of $172.1 million, or
$12.20 per share, excluding fees, commissions and other costs
related to the repurchases.
As of September 30, 2024, we had $177.9 million remaining under
the share repurchase program. Additional repurchases of common
stock will be made in accordance with applicable securities laws
and may be made at management’s discretion within parameters set by
the Board of Directors from time to time in the open market,
through privately negotiated transactions, or otherwise. The share
repurchase program has no time limit and does not obligate us to
purchase any particular amount of our common stock. The
authorization for the share repurchase program may be terminated,
suspended, increased or decreased by our Board of Directors in its
discretion at any time. As a result of ICE's discontinued use of
the South Texas Family Residential Center and the impact such
discontinuation will have on our leverage ratios, we intend to
prioritize the use of our free cash flow to further reduce our
debt, although we may exercise discretion in repurchasing
additional shares of our common stock in accordance with the
repurchase program.
2024 Financial Guidance
Based on current business conditions, we are providing the
following updates to our financial guidance for the full year
2024:
|
New GuidanceFull Year 2024 |
Prior GuidanceFull Year 2024 |
|
$55.5 million to $61.5 million |
$42.0 million to $50.4 million |
|
$78.0 million to $84.0 million |
$65.6 million to $73.6 million |
|
$0.49 to $0.55 |
$0.37 to $0.45 |
|
$0.69 to $0.75 |
$0.58 to $0.66 |
|
$1.39 to $1.45 |
$1.28 to $1.36 |
- Normalized FFO per diluted share
|
$1.59 to $1.65 |
$1.48 to $1.56 |
|
$284.3 million to $288.3 million |
$268.0 million to $274.6 million |
|
$317.0 million to $321.0 million |
$302.4 million to $308.4 million |
During 2024, we expect to invest $70.0 million to $76.0 million
in capital expenditures, consisting of $30.0 million to $31.0
million in maintenance capital expenditures on real estate assets,
$32.0 million to $35.0 million for maintenance capital expenditures
on other assets and information technology, and $8.0 million to
$10.0 million for other capital investments, including costs to
prepare an idle facility for activation in the possible event an
opportunity presents. These amounts are unchanged from our prior
guidance.
Supplemental Financial Information and Investor
Presentations
We have made available on our website supplemental financial
information and other data for the third quarter of
2024. 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 fourth quarter of 2024. Written
materials used in the investor presentations will also be available
on our website beginning on or about November 26, 2024.
Interested parties may access this information through our website
at http://ir.corecivic.com/ under “Events & Presentations” of
the Investors section.
Conference Call, Webcast and Replay
Information
We will host a webcast conference call at 8:30 a.m. central time
(9:30 a.m. eastern time) on Thursday, November 7, 2024, which will
be accessible through the Company's website at www.corecivic.com
under the “Events & Presentations” section of the "Investors"
page. To participate via telephone and join the call live, please
register in advance here
https://registrations.events/direct/NTM123920992. Upon
registration, telephone participants will receive a confirmation
email detailing how to join the conference call, including the
dial-in number and a unique passcode.
About CoreCivic
CoreCivic 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 high-quality corrections and detention management, a
network of residential and non-residential alternatives to
incarceration 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 one of the largest prison operators in the United
States. We have been a flexible and dependable partner for
government for over 40 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 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, as amended. 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, 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, including as a
consequence of the United States Department of Justice not renewing
contracts as a result of President Biden's Executive Order on
Reforming Our Incarceration System to Eliminate the Use of
Privately Operated Criminal Detention Facilities, impacting
utilization primarily by the United States Federal Bureau of
Prisons and the United States Marshals Service, and the impact of
any changes to immigration reform and sentencing laws (we do 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 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; inflation and
other increases in costs of operations, including a rise in labor
costs; fluctuations in interest rates and risks of operations; (vi)
government budget uncertainty, the impact of the debt ceiling and
the potential for government shutdowns and changing budget
priorities; (vii) our ability to successfully identify and
consummate future development and acquisition opportunities and
realize projected returns resulting therefrom; (viii) our ability
to have met and maintained qualification for taxation as a real
estate investment trust, or REIT, for the years we elected REIT
status; and (ix) 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.
We take 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, except as may be required by law.
CORECIVIC, INC. AND
SUBSIDIARIESCONSOLIDATED BALANCE
SHEETS(UNAUDITED AND AMOUNTS IN THOUSANDS, EXCEPT PER
SHARE AMOUNTS) |
|
|
|
September 30, |
|
December 31, |
ASSETS |
|
|
2024 |
|
|
|
2023 |
|
Cash and cash equivalents |
|
$ |
107,850 |
|
|
$ |
121,845 |
|
Restricted cash |
|
|
9,714 |
|
|
|
7,111 |
|
Accounts receivable, net of
credit loss reserve of $4,640 and $6,827, respectively |
|
|
264,843 |
|
|
|
312,174 |
|
Prepaid expenses and other
current assets |
|
|
33,713 |
|
|
|
26,304 |
|
Assets held for sale |
|
|
— |
|
|
|
7,480 |
|
Total current assets |
|
|
416,120 |
|
|
|
474,914 |
|
Real estate and related
assets: |
|
|
|
|
Property and equipment, net of accumulated depreciation of
$1,888,112 and $1,821,015, respectively |
|
|
2,066,702 |
|
|
|
2,114,522 |
|
Other real estate assets |
|
|
194,972 |
|
|
|
201,561 |
|
Goodwill |
|
|
4,844 |
|
|
|
4,844 |
|
Other assets |
|
|
231,304 |
|
|
|
309,558 |
|
Total assets |
|
$ |
2,913,942 |
|
|
$ |
3,105,399 |
|
LIABILITIES AND STOCKHOLDERS' EQUITY |
|
|
|
|
Accounts payable and accrued
expenses |
|
$ |
262,750 |
|
|
$ |
285,857 |
|
Current portion of long-term
debt |
|
|
11,952 |
|
|
|
11,597 |
|
Total current liabilities |
|
|
274,702 |
|
|
|
297,454 |
|
Long-term debt, net |
|
|
979,811 |
|
|
|
1,083,476 |
|
Deferred revenue |
|
|
13,149 |
|
|
|
18,315 |
|
Non-current deferred tax
liabilities |
|
|
90,896 |
|
|
|
96,915 |
|
Other liabilities |
|
|
79,164 |
|
|
|
131,673 |
|
Total liabilities |
|
|
1,437,722 |
|
|
|
1,627,833 |
|
Commitments and
contingencies |
|
|
|
|
Preferred stock – $0.01 par
value; 50,000 shares authorized; none issued and outstanding
at September 30, 2024 and
December 31, 2023 |
|
|
— |
|
|
|
— |
|
Common stock – $0.01 par
value; 300,000 shares authorized; 110,271 and 112,733 shares
issued and outstanding at September 30, 2024 and
December 31, 2023, respectively |
|
|
1,103 |
|
|
|
1,127 |
|
Additional paid-in
capital |
|
|
1,734,371 |
|
|
|
1,785,286 |
|
Accumulated deficit |
|
|
(259,254 |
) |
|
|
(308,847 |
) |
Total stockholders' equity |
|
|
1,476,220 |
|
|
|
1,477,566 |
|
Total liabilities and stockholders' equity |
|
$ |
2,913,942 |
|
|
$ |
3,105,399 |
|
CORECIVIC, INC. AND
SUBSIDIARIESCONSOLIDATED STATEMENTS OF
OPERATIONS(UNAUDITED AND AMOUNTS IN THOUSANDS, EXCEPT PER
SHARE AMOUNTS) |
|
|
For the Three Months Ended |
|
For the Nine Months Ended |
|
September 30, |
|
September 30, |
|
|
2024 |
|
|
|
2023 |
|
|
|
2024 |
|
|
|
2023 |
|
REVENUE: |
|
|
|
|
|
|
|
Safety |
$ |
459,270 |
|
|
$ |
443,324 |
|
|
$ |
1,372,389 |
|
|
$ |
1,282,717 |
|
Community |
|
28,203 |
|
|
|
29,791 |
|
|
|
88,405 |
|
|
|
84,569 |
|
Properties |
|
4,085 |
|
|
|
10,477 |
|
|
|
21,540 |
|
|
|
37,888 |
|
Other |
|
- |
|
|
|
113 |
|
|
|
19 |
|
|
|
215 |
|
|
|
491,558 |
|
|
|
483,705 |
|
|
|
1,482,353 |
|
|
|
1,405,389 |
|
EXPENSES: |
|
|
|
|
|
|
|
Operating: |
|
|
|
|
|
|
|
Safety |
|
343,423 |
|
|
|
350,946 |
|
|
|
1,041,642 |
|
|
|
1,015,070 |
|
Community |
|
24,613 |
|
|
|
23,268 |
|
|
|
72,891 |
|
|
|
68,888 |
|
Properties |
|
2,763 |
|
|
|
3,067 |
|
|
|
10,060 |
|
|
|
9,752 |
|
Other |
|
19 |
|
|
|
42 |
|
|
|
63 |
|
|
|
158 |
|
Total operating expenses |
|
370,818 |
|
|
|
377,323 |
|
|
|
1,124,656 |
|
|
|
1,093,868 |
|
General and administrative |
|
41,162 |
|
|
|
33,927 |
|
|
|
111,537 |
|
|
|
99,218 |
|
Depreciation and amortization |
|
32,240 |
|
|
|
32,526 |
|
|
|
96,115 |
|
|
|
95,183 |
|
Asset impairments |
|
3,108 |
|
|
|
2,710 |
|
|
|
3,108 |
|
|
|
2,710 |
|
|
|
447,328 |
|
|
|
446,486 |
|
|
|
1,335,416 |
|
|
|
1,290,979 |
|
OTHER INCOME
(EXPENSE): |
|
|
|
|
|
|
|
Interest expense, net |
|
(15,998 |
) |
|
|
(17,886 |
) |
|
|
(51,721 |
) |
|
|
(55,305 |
) |
Expenses associated with debt repayments and refinancing
transactions |
|
- |
|
|
|
(100 |
) |
|
|
(31,316 |
) |
|
|
(326 |
) |
Gain on sale of real estate assets, net |
|
1,181 |
|
|
|
368 |
|
|
|
1,749 |
|
|
|
343 |
|
Other income (expense) |
|
767 |
|
|
|
(74 |
) |
|
|
1,153 |
|
|
|
(43 |
) |
INCOME BEFORE INCOME
TAXES |
|
30,180 |
|
|
|
19,527 |
|
|
|
66,802 |
|
|
|
59,079 |
|
Income tax expense |
|
(9,084 |
) |
|
|
(5,635 |
) |
|
|
(17,209 |
) |
|
|
(17,957 |
) |
NET
INCOME |
$ |
21,096 |
|
|
$ |
13,892 |
|
|
$ |
49,593 |
|
|
$ |
41,122 |
|
|
|
|
|
|
|
|
|
BASIC EARNINGS PER
SHARE |
$ |
0.19 |
|
|
$ |
0.12 |
|
|
$ |
0.45 |
|
|
$ |
0.36 |
|
|
|
|
|
|
|
|
|
DILUTED EARNINGS PER
SHARE |
$ |
0.19 |
|
|
$ |
0.12 |
|
|
$ |
0.44 |
|
|
$ |
0.36 |
|
CORECIVIC, INC. AND
SUBSIDIARIESSUPPLEMENTAL FINANCIAL
INFORMATION (UNAUDITED AND AMOUNTS IN THOUSANDS, EXCEPT
PER SHARE AMOUNTS) |
|
CALCULATION OF ADJUSTED NET INCOME AND ADJUSTED DILUTED
EPS |
|
|
For the Three Months EndedSeptember 30, |
|
For the Nine Months EndedSeptember 30, |
|
|
2024 |
|
|
|
2023 |
|
|
|
2024 |
|
|
|
2023 |
|
Net income |
$ |
21,096 |
|
|
$ |
13,892 |
|
|
$ |
49,593 |
|
|
$ |
41,122 |
|
Special items: |
|
|
|
|
|
|
|
Expenses associated with debt repayments and refinancing
transactions |
|
- |
|
|
|
100 |
|
|
|
31,316 |
|
|
|
326 |
|
Income tax expense associated with change in corporate tax
structure |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
930 |
|
Gain on sale of real estate assets, net |
|
(1,181 |
) |
|
|
(368 |
) |
|
|
(1,749 |
) |
|
|
(343 |
) |
Asset Impairments |
|
3,108 |
|
|
|
2,710 |
|
|
|
3,108 |
|
|
|
2,710 |
|
Income tax benefit for special items |
|
(587 |
) |
|
|
(709 |
) |
|
|
(10,222 |
) |
|
|
(784 |
) |
Adjusted net income |
$ |
22,436 |
|
|
$ |
15,625 |
|
|
$ |
72,046 |
|
|
$ |
43,961 |
|
|
|
|
|
|
|
|
|
Weighted average common shares
outstanding - basic |
|
110,271 |
|
|
|
113,605 |
|
|
|
111,174 |
|
|
|
113,919 |
|
Effect of dilutive
securities: |
|
|
|
|
|
|
|
Restricted stock-based
awards |
|
700 |
|
|
|
802 |
|
|
|
820 |
|
|
|
686 |
|
Weighted average shares and
assumed conversions - diluted |
|
110,971 |
|
|
|
114,407 |
|
|
|
111,994 |
|
|
|
114,605 |
|
|
|
|
|
|
|
|
|
Adjusted Diluted EPS |
$ |
0.20 |
|
|
$ |
0.14 |
|
|
$ |
0.64 |
|
|
$ |
0.38 |
|
CORECIVIC, INC. AND
SUBSIDIARIESSUPPLEMENTAL 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 |
|
For the Nine Months Ended |
|
September 30, |
|
September 30, |
|
|
2024 |
|
|
|
2023 |
|
|
|
2024 |
|
|
|
2023 |
|
Net income |
$ |
21,096 |
|
|
$ |
13,892 |
|
|
$ |
49,593 |
|
|
$ |
41,122 |
|
Depreciation and amortization
of real estate assets |
|
25,166 |
|
|
|
24,837 |
|
|
|
74,793 |
|
|
|
73,206 |
|
Impairment of real estate
assets |
|
2,418 |
|
|
|
- |
|
|
|
2,418 |
|
|
|
- |
|
Gain on sale of real estate
assets, net |
|
(1,181 |
) |
|
|
(368 |
) |
|
|
(1,749 |
) |
|
|
(343 |
) |
Income tax expense (benefit)
for special items |
|
(377 |
) |
|
|
107 |
|
|
|
(199 |
) |
|
|
100 |
|
Funds From Operations |
$ |
47,122 |
|
|
$ |
38,468 |
|
|
$ |
124,856 |
|
|
$ |
114,085 |
|
|
|
|
|
|
|
|
|
Expenses associated with debt
repayments and refinancing transactions |
|
- |
|
|
|
100 |
|
|
|
31,316 |
|
|
|
326 |
|
Income tax expense associated
with change in corporate tax structure |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
930 |
|
Other asset impairments |
|
690 |
|
|
|
2,710 |
|
|
|
690 |
|
|
|
2,710 |
|
Income tax benefit for special
items |
|
(210 |
) |
|
|
(816 |
) |
|
|
(10,023 |
) |
|
|
(884 |
) |
Normalized Funds From Operations |
$ |
47,602 |
|
|
$ |
40,462 |
|
|
$ |
146,839 |
|
|
$ |
117,167 |
|
|
|
|
|
|
|
|
|
Funds from Operations Per
Diluted Share |
$ |
0.42 |
|
|
$ |
0.34 |
|
|
$ |
1.11 |
|
|
$ |
1.00 |
|
Normalized Funds From
Operations Per Diluted Share |
$ |
0.43 |
|
|
$ |
0.35 |
|
|
$ |
1.31 |
|
|
$ |
1.02 |
|
CORECIVIC, INC. AND
SUBSIDIARIESSUPPLEMENTAL FINANCIAL
INFORMATION (UNAUDITED AND AMOUNTS IN THOUSANDS, EXCEPT
PER SHARE AMOUNTS) |
|
CALCULATION OF EBITDA AND ADJUSTED EBITDA |
|
|
For the Three Months Ended |
|
For the Nine Months Ended |
|
September 30, |
|
September 30, |
|
|
2024 |
|
|
|
2023 |
|
|
|
2024 |
|
|
|
2023 |
|
Net income |
$ |
21,096 |
|
|
$ |
13,892 |
|
|
$ |
49,593 |
|
|
$ |
41,122 |
|
Interest expense |
|
18,947 |
|
|
|
20,734 |
|
|
|
61,065 |
|
|
|
64,037 |
|
Depreciation and
amortization |
|
32,240 |
|
|
|
32,526 |
|
|
|
96,115 |
|
|
|
95,183 |
|
Income tax expense |
|
9,084 |
|
|
|
5,635 |
|
|
|
17,209 |
|
|
|
17,957 |
|
EBITDA |
|
81,367 |
|
|
|
72,787 |
|
|
|
223,982 |
|
|
|
218,299 |
|
|
|
|
|
|
|
|
|
Expenses associated with debt
repayments and refinancing transactions |
|
- |
|
|
|
100 |
|
|
|
31,316 |
|
|
|
326 |
|
Gain on sale of real estate
assets, net |
|
(1,181 |
) |
|
|
(368 |
) |
|
|
(1,749 |
) |
|
|
(343 |
) |
Asset impairments |
|
3,108 |
|
|
|
2,710 |
|
|
|
3,108 |
|
|
|
2,710 |
|
Adjusted EBITDA |
$ |
83,294 |
|
|
$ |
75,229 |
|
|
$ |
256,657 |
|
|
$ |
220,992 |
|
CORECIVIC, INC. AND
SUBSIDIARIESSUPPLEMENTAL FINANCIAL
INFORMATION (UNAUDITED AND AMOUNTS IN THOUSANDS, EXCEPT
PER SHARE AMOUNTS) |
|
GUIDANCE
-- CALCULATION OF ADJUSTED NET INCOME, FUNDS FROM OPERATIONS,
NORMALIZED FUNDS FROM OPERATIONS, EBITDA & ADJUSTED
EBITDA |
|
|
For the Year Ending |
|
December 31, 2024 |
|
Low End ofGuidance |
|
High End ofGuidance |
Net income |
$ |
55,547 |
|
|
$ |
61,547 |
|
Expenses associated with debt repayments and refinancing
transactions |
|
31,316 |
|
|
|
31,316 |
|
Gain on sale of real estate assets, net |
|
(1,749 |
) |
|
|
(1,749 |
) |
Asset impairments |
|
3,108 |
|
|
|
3,108 |
|
Income tax benefit for special items |
|
(10,222 |
) |
|
|
(10,222 |
) |
Adjusted net income |
$ |
78,000 |
|
|
$ |
84,000 |
|
|
|
|
|
Net income |
$ |
55,547 |
|
|
$ |
61,547 |
|
Depreciation and amortization of real estate assets |
|
100,000 |
|
|
|
101,000 |
|
Gain on sale of real estate assets, net |
|
(1,749 |
) |
|
|
(1,749 |
) |
Impairment of real estate assets |
|
2,418 |
|
|
|
2,418 |
|
Income tax benefit for special items |
|
(199 |
) |
|
|
(199 |
) |
Funds From Operations |
$ |
156,017 |
|
|
$ |
163,017 |
|
Expenses associated with debt repayments and refinancing
transactions |
|
31,316 |
|
|
|
31,316 |
|
Other asset impairments |
|
690 |
|
|
|
690 |
|
Income tax benefit for special items |
|
(10,023 |
) |
|
|
(10,023 |
) |
Normalized Funds From
Operations |
$ |
178,000 |
|
|
$ |
185,000 |
|
|
|
|
|
Diluted EPS |
$ |
0.49 |
|
|
$ |
0.55 |
|
|
|
|
|
Adjusted Diluted EPS |
$ |
0.69 |
|
|
$ |
0.75 |
|
|
|
|
|
FFO per diluted share |
$ |
1.39 |
|
|
$ |
1.45 |
|
|
|
|
|
Normalized FFO per diluted
share |
$ |
1.59 |
|
|
$ |
1.65 |
|
|
|
|
|
Net income |
$ |
55,547 |
|
|
$ |
61,547 |
|
Interest expense |
|
79,000 |
|
|
|
78,000 |
|
Depreciation and
amortization |
|
128,500 |
|
|
|
128,500 |
|
Income tax expense |
|
21,278 |
|
|
|
20,278 |
|
EBITDA |
$ |
284,325 |
|
|
$ |
288,325 |
|
Expenses associated with debt
repayments and refinancing transactions |
|
31,316 |
|
|
|
31,316 |
|
Gain on sale of real estate
assets, net |
|
(1,749 |
) |
|
|
(1,749 |
) |
Asset impairments |
|
3,108 |
|
|
|
3,108 |
|
Adjusted EBITDA |
$ |
317,000 |
|
|
$ |
321,000 |
|
|
|
|
|
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, security
analysts, and other interested parties 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 performance of real estate companies, 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. As a company with
extensive real estate holdings, we believe FFO and FFO per share
are important supplemental measures of our operating performance
and believe they are frequently used by securities analysts,
investors and other interested parties in the evaluation of REITs
and other real estate operating companies, many of which present
FFO and FFO per share when reporting results. EBITDA, Adjusted
EBITDA, and 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. 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 repayments
and refinancing transactions, 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.
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.
|
|
|
Contact: |
|
Investors: Mike Grant - Managing
Director, Investor Relations - (615) 263-6957 |
|
|
Financial Media: David Gutierrez,
Dresner Corporate Services - (312) 780-7204 |
Grafico Azioni CoreCivic (NYSE:CXW)
Storico
Da Nov 2024 a Dic 2024
Grafico Azioni CoreCivic (NYSE:CXW)
Storico
Da Dic 2023 a Dic 2024