NASHVILLE, Tenn., May 03, 2017 (GLOBE NEWSWIRE) -- CoreCivic, Inc. (NYSE:CXW) (the “Company")
announced today its financial results for the first quarter of 2017.
First Quarter 2017 Highlights
- Diluted EPS of $0.42, up 7.7% from $0.39
- Adjusted Diluted EPS of $0.43, up 7.5% from $0.40
- Normalized FFO per diluted share of $0.63, up 5.0% from $0.60
- Adjusted EBITDA of $99.9 million, up 5.5% from $94.7 million
"Our continued focus on providing dependable, professional service to address the needs of our government partners
is key to the long-term success of CoreCivic, and that focus is what allowed us to deliver positive financial results in the first
quarter," said Damon T. Hininger, CoreCivic's President and Chief Executive Officer. "We are encouraged by our recently
announced contract with the state of Ohio and with the growing number of opportunities we see in the market to work with new and
existing partners to deliver cost-effective real estate solutions."
First Quarter 2017 Results
Total revenue for the first quarter of 2017 was $445.7 million compared to $447.4 million in the first quarter of
2016. The decrease in revenue was primarily attributable to the previously disclosed amendment to the contract for our South
Texas Family Residential Center resulting in a reduction to revenue of $28.2 million from the prior year quarter, and a decline of
inmate populations from the state of California resulting in a decrease in revenue of $3.3 million from the prior year
quarter. These declines in revenue were largely offset by higher average daily populations from Immigration and Customs
Enforcement (ICE) across multiple facilities in our portfolio, new contracts with ICE at our Cibola County Corrections Center and
Northeast Ohio Correctional Center, the full quarter impact of our new contract with the state of Tennessee at the Trousdale Turner
Correctional Center that opened in the first quarter of 2016, the commencement of our new contract with the state of Arizona at our
newly expanded Red Rock Correctional Center completed in January 2017 and the acquisitions of 10 residential reentry centers from
the beginning of the first quarter of 2016 through the first quarter of 2017.
Net income generated in the first quarter of 2017 totaled $50.0 million, or $0.42 per diluted share, compared with
$46.3 million, or $0.39 per diluted share, in the first quarter of 2016. Adjusted for special items, net income in the first
quarter of 2017 was $50.4 million, or $0.43 per diluted share (Adjusted Diluted EPS), compared with $47.5 million, or $0.40 per
diluted share, in the first quarter of 2016. Special items in the first quarter of 2017 included asset impairments of $0.3
million and expenses associated with mergers and acquisitions of $0.1 million. Special items in the first quarter of 2016
included expenses associated with mergers and acquisitions of $1.1 million, primarily associated with the acquisition of
Correctional Management, Inc. which was completed in April 2016.
Funds From Operations, or FFO, was $73.7 million, or $0.62 per diluted share, during the first quarter of 2017,
compared with $69.6 million, or $0.59 per diluted share, during the first quarter of 2016. Normalized FFO, which excludes the
aforementioned special items, was $74.1 million, or $0.63 per diluted share, during the first quarter of 2017, compared with $70.8
million, or $0.60 per diluted share, during the first quarter of 2016.
EBITDA was $105.3 million during the first quarter of 2017, compared with $107.1 million during the first quarter
of 2016. Adjusted EBITDA was $99.9 million in the first quarter of 2017, compared with $94.7 million during the first quarter
of 2016.
Adjusted net income, EBITDA, Adjusted EBITDA, FFO, and Normalized FFO and 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 related note following the financial statements
herein for further discussion and reconciliations of these measures to GAAP measures.
Business Development Update
Contract Award from the State of Ohio at the Northeast Ohio Correctional Center. On
April 11, 2017, we announced that we contracted with the state of Ohio to house up to an additional 996 offenders at our 2,016-bed
Northeast Ohio Correctional Center. The initial term of the contract continues through June 2032 with unlimited renewal
options subject to appropriations and mutual agreement. We expect to begin receiving offender populations at the Northeast
Ohio facility in July 2017, with full contract utilization by the beginning of the first quarter of 2018. The amendment to
the contract with the state of Ohio is expected to generate approximately $21.0 million to $24.0 million in annualized revenue.
Contract Extension with ICE at the Houston Processing Center. On April 13, 2017, we
announced a one-year contract extension with ICE at our 1,000-bed Houston Processing Center. The contract with ICE was
extended to April 2018, with five additional two-month extension options, while we negotiate a long term contractual
agreement. The Company expects ICE will continue to utilize the Houston Processing Center beyond expiration of the extension
due to ICE's expected detention capacity needs, the ideal location of our facility on the southern border, long track record of
high quality operations, and longstanding relationship and service to ICE at the Houston Processing Center.
Expiration of Contract with BOP at the Eden Detention Center. On April 30, 2017,
the contract with the Federal Bureau of Prisons at our 1,422-bed Eden Detention Center expired and was not renewed. This
facility generated $8.6 million and $34.1 million in total revenue during the first quarter of 2017 and the year ended December 31,
2016, respectively. We have begun to market the facility to other potential customers.
Closure of Bartlett State Jail in Texas. On March 31, 2017, the Texas Department of
Criminal Justice (TDCJ) notified us that, in light of the current economic climate as well as the fiscal constraints and budget
outlook for the TDCJ for the next biennium, the TDCJ will not be awarding the contract for the Bartlett State Jail, one of four
managed-only facilities out for rebid that we manage for the TDCJ, and instead has decided to close the facility. The
Bartlett State Jail generated total revenue of $2.6 million and $11.2 million and incurred net operating losses of $0.5 million and
$0.8 million during the first quarter of 2017 and the year ended December 31, 2016, respectively. During the first quarter of
2017, we also wrote-off $0.3 million of goodwill associated with this facility. We will work with the TDCJ to help ensure an
expeditious and successful transfer of operations, expected to be complete by the end of the second quarter of 2017, and continue
to await a decision regarding the remaining three managed-only facilities.
2017 Financial Guidance
Based on current business conditions we have provided the following updated financial guidance for the second
quarter of 2017 and the full year 2017:
|
Second Quarter
2017 |
Full Year 2017 |
|
|
Prior Guidance |
Current Guidance |
• Diluted
EPS |
$0.34 to $0.36 |
$1.46 to $1.54 |
$1.48 to $1.54 |
• Adjusted Diluted EPS |
$0.35 to $0.36 |
$1.46 to $1.54 |
$1.50 to $1.56 |
• FFO per diluted share |
$0.53 to $0.55 |
$2.22 to $2.30 |
$2.25 to $2.32 |
• Normalized
FFO per diluted share |
$0.54 to $0.55 |
$2.22 to $2.30 |
$2.27 to $2.33 |
During 2017, we expect to invest approximately $66.0 million to $74.0 million in capital expenditures, consisting
of approximately $10.0 million to $13.0 million in on-going prison construction and expenditures related to potential land
acquisitions; approximately $25.0 million to $26.0 million in maintenance capital expenditures on real estate assets; and
approximately $31.0 million to $35.0 million for capital expenditures on other assets and information technology.
Supplemental Financial Information and Investor Presentations
We have made available on our website supplemental financial information and other data for the first quarter
2017. We do not undertake any obligation, and disclaim any duty to update any of the information disclosed in this
report. Interested parties may access this information through our website at www.corecivic.com/investors under “Financial Reports” of the Investors section.
Management may meet with investors from time to time during the second quarter of 2017. Written materials
used in the investor presentations will also be available on our website beginning on or about May 22, 2017. Interested
parties may access this information through our website at www.corecivic.com/investors under “Webcasts” of the Investors section.
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, May 4,
2017, to discuss our first quarter 2017 financial results and future outlook. To listen to this discussion, please access
"Presentations, Webcasts and Events" of the website at www.corecivic.com/investors. 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 May 4, 2017, through 1:00 p.m. central time (2:00 p.m. eastern time) on May 12, 2017. To access the
telephonic replay, dial 888-203-1112 in the U.S. and Canada. International callers may dial +719-457-0820 and enter passcode
9602871.
About CoreCivic
The Company is a diversified government solutions company with the scale and experience needed to solve tough
government challenges in 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, innovative and cost-saving government real estate solutions, and a
growing network of residential reentry centers to help address America’s recidivism crisis. We are a publicly traded real estate
investment trust (REIT) and the nation’s largest owner of partnership correctional, detention and residential reentry facilities.
The Company has been a flexible and dependable partner for government for more than 30 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) general economic and market conditions, including the impact governmental budgets can have on our per
diem rates, occupancy, and overall utilization; (ii) fluctuations in our operating results because of, among other things,
changes in occupancy levels, competition, increases in cost of operations, fluctuations in interest rates and risks of operations;
(iii) 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 and as a result of
inmate disturbances; (iv) changes in the privatization of the corrections and detention industry, the public acceptance of our
services, the timing of the opening of and demand for new prison, detention, and residential reentry facilities and the
commencement of new management contracts, as well as our ability to utilize current available beds and new capacity as new
development and expansion projects are completed; (v) changes in government policy regarding the utilization of the private
sector for corrections and detention capacity and our services; (vi) changes in government policy and in legislation and regulation
of corrections and detention contractors that affect our business, including but not limited to, California's utilization of
out-of-state contracted correctional capacity and the continued utilization of the South Texas Family Residential Center by U.S.
Immigration and Customs Enforcement under terms of the current contract, 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.); (vii) our ability to successfully integrate operations
of our acquisitions and realize projected returns resulting therefrom; (viii) our ability to meet and maintain qualification
for taxation as a REIT; (ix) the availability of debt and equity financing on terms that are favorable to us; and
(x) increases in costs to construct or expand correctional and other facilities 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
weather, labor conditions and material shortages, resulting in delays and increased costs. 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.
CORECIVIC, INC. AND SUBSIDIARIES |
CONSOLIDATED BALANCE SHEETS |
(UNAUDITED AND AMOUNTS IN THOUSANDS, EXCEPT PER SHARE
AMOUNTS) |
|
ASSETS |
|
March 31,
2017 |
|
December 31,
2016 |
|
|
|
|
|
Cash and cash equivalents |
|
$ |
43,164 |
|
|
$ |
37,711 |
|
Accounts receivable, net of allowance of $1,619 and $1,580, respectively |
|
|
213,027 |
|
|
|
229,885 |
|
Prepaid expenses and other current assets |
|
|
25,391 |
|
|
|
31,228 |
|
Total current assets |
|
|
281,582 |
|
|
|
298,824 |
|
|
|
|
|
|
Property and equipment, net of accumulated depreciation of $1,378,224 and
$1,352,323, respectively |
|
|
2,822,805 |
|
|
|
2,837,657 |
|
|
|
|
|
|
Goodwill |
|
|
38,127 |
|
|
|
38,386 |
|
Non-current deferred tax assets |
|
|
11,868 |
|
|
|
13,735 |
|
Other assets |
|
|
86,236 |
|
|
|
83,002 |
|
|
|
|
|
|
Total assets |
|
$ |
3,240,618 |
|
|
$ |
3,271,604 |
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS’ EQUITY |
|
|
|
|
|
|
|
|
|
Accounts payable and accrued expenses |
|
$ |
240,586 |
|
|
$ |
260,107 |
|
Income taxes payable |
|
|
2,601 |
|
|
|
2,086 |
|
Current portion of long-term debt |
|
|
10,000 |
|
|
|
10,000 |
|
Total current liabilities |
|
|
253,187 |
|
|
|
272,193 |
|
|
|
|
|
|
Long-term debt, net |
|
|
1,421,182 |
|
|
|
1,435,169 |
|
Deferred revenue |
|
|
50,006 |
|
|
|
53,437 |
|
Other liabilities |
|
|
53,082 |
|
|
|
51,842 |
|
|
|
|
|
|
Total liabilities |
|
|
1,777,457 |
|
|
|
1,812,641 |
|
|
|
|
|
|
Commitments and contingencies |
|
|
|
|
|
|
|
|
|
Preferred stock ― $0.01 par value; 50,000 shares authorized; none issued and
outstanding at March 31, 2017 and December 31, 2016, respectively |
|
|
- |
|
|
|
- |
|
Common stock ― $0.01 par value; 300,000 shares authorized; 118,140 and 117,554
shares issued and outstanding at March 31, 2017 and December 31, 2016, respectively |
|
|
1,181 |
|
|
|
1,176 |
|
Additional paid-in capital |
|
|
1,784,532 |
|
|
|
1,780,350 |
|
Accumulated deficit |
|
|
(322,552 |
) |
|
|
(322,563 |
) |
|
|
|
|
|
Total stockholders’ equity |
|
|
1,463,161 |
|
|
|
1,458,963 |
|
|
|
|
|
|
Total liabilities and stockholders’ equity |
|
$ |
3,240,618 |
|
|
$ |
3,271,604 |
|
CORECIVIC, INC. AND
SUBSIDIARIES |
CONSOLIDATED STATEMENTS OF
OPERATIONS |
(UNAUDITED AND AMOUNTS IN THOUSANDS, EXCEPT PER SHARE
AMOUNTS) |
|
|
|
For the Three
Months
Ended March 31,
|
|
|
|
2017 |
|
|
|
2016 |
|
|
|
|
|
|
REVENUES |
|
$ |
445,684 |
|
|
$ |
447,385 |
|
|
|
|
|
|
EXPENSES: |
|
|
|
|
Operating |
|
|
315,303 |
|
|
|
313,918 |
|
General and administrative |
|
|
24,826 |
|
|
|
26,480 |
|
Depreciation and amortization |
|
|
36,257 |
|
|
|
42,059 |
|
Asset impairments |
|
|
259 |
|
|
|
- |
|
|
|
|
376,645 |
|
|
|
382,457 |
|
|
|
|
|
|
OPERATING INCOME |
|
|
69,039 |
|
|
|
64,928 |
|
|
|
|
|
|
OTHER (INCOME) EXPENSE: |
|
|
|
|
Interest expense, net |
|
|
16,490 |
|
|
|
17,544 |
|
Other (income) expense |
|
|
17 |
|
|
|
(83 |
) |
|
|
|
16,507 |
|
|
|
17,461 |
|
|
|
|
|
|
INCOME BEFORE INCOME TAXES |
|
|
52,532 |
|
|
|
47,467 |
|
|
|
|
|
|
Income tax expense |
|
|
(2,485 |
) |
|
|
(1,160 |
) |
|
|
|
|
|
|
|
|
|
NET INCOME |
|
$ |
50,047 |
|
|
$ |
46,307 |
|
|
|
|
|
|
|
|
|
|
|
BASIC EARNINGS PER SHARE |
|
$ |
0.42 |
|
|
$ |
0.39 |
|
|
|
|
|
|
|
|
|
|
|
DILUTED EARNINGS PER SHARE |
|
$ |
0.42 |
|
|
$ |
0.39 |
|
|
|
|
|
|
DIVIDENDS DECLARED PER SHARE |
|
$ |
0.42 |
|
|
$ |
0.54 |
|
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 March
31, |
|
|
2017 |
|
|
2016 |
|
|
|
|
Net income |
$ |
50,047 |
|
$ |
46,307 |
Special items: |
|
|
|
Expenses associated with mergers and acquisitions |
|
130 |
|
|
1,143 |
Asset impairments |
|
259 |
|
|
- |
Adjusted net income |
$ |
50,436 |
|
$ |
47,450 |
Weighted average common shares outstanding – basic |
|
117,782 |
|
|
117,235 |
Effect of dilutive securities: |
|
|
|
Stock options |
|
420 |
|
|
432 |
Restricted stock-based compensation |
|
57 |
|
|
102 |
Weighted average shares and assumed conversions - diluted |
|
118,259 |
|
|
117,769 |
Adjusted Diluted Earnings Per Share |
$ |
0.43 |
|
$ |
0.40 |
|
|
|
|
|
|
|
|
|
|
CALCULATION OF FUNDS FROM OPERATIONS AND NORMALIZED FUNDS FROM
OPERATIONS |
|
|
|
|
For the Three Months |
Ended March
31, |
|
|
2017 |
|
|
2016 |
|
|
|
|
Net income |
$ |
50,047 |
|
$ |
46,307 |
Depreciation of real estate assets |
|
23,699 |
|
|
23,337 |
Funds From Operations |
$ |
73,746 |
|
$ |
69,644 |
|
|
|
|
|
|
Expenses associated with mergers and acquisitions |
|
130 |
|
|
1,143 |
Goodwill and other impairments |
|
259 |
|
|
- |
|
|
|
|
Normalized Funds From Operations |
$ |
74,135 |
|
$ |
70,787 |
|
|
|
|
Funds From Operations Per Diluted Share |
$ |
0.62 |
|
$ |
0.59 |
Normalized Funds From Operations Per Diluted Share |
$ |
0.63 |
|
$ |
0.60 |
|
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 March 31,
|
|
|
2017 |
|
|
|
2016 |
|
|
|
|
|
|
|
|
|
Net income |
$ |
50,047 |
|
|
$ |
46,307 |
|
Interest expense, net |
|
16,490 |
|
|
|
17,544 |
|
Depreciation and amortization |
|
36,257 |
|
|
|
42,059 |
|
Income tax expense |
|
2,485 |
|
|
|
1,160 |
|
EBITDA |
$ |
105,279 |
|
|
$ |
107,070 |
|
Expenses associated with mergers and acquisitions |
|
130 |
|
|
|
1,143 |
|
Depreciation expense associated with STFRC lease |
|
(4,057 |
) |
|
|
(10,590 |
) |
Interest expense associated with STFRC lease |
|
(1,674 |
) |
|
|
(2,879 |
) |
Asset impairments |
|
259 |
|
|
|
- |
|
Adjusted EBITDA |
$ |
99,937 |
|
|
$ |
94,744 |
|
CORECIVIC, INC. AND
SUBSIDIARIES |
SUPPLEMENTAL FINANCIAL
INFORMATION |
(UNAUDITED AND AMOUNTS IN THOUSANDS, EXCEPT PER SHARE
AMOUNTS) |
|
CALCULATION OF ADJUSTED NET INCOME, NORMALIZED FUNDS FROM
OPERATIONS & ADJUSTED EBITDA GUIDANCE |
|
|
For the Quarter
Ending
June, 2017
|
|
For the Year Ending
December 31, 2017
|
|
Low End of
Guidance |
|
High End of
Guidance
|
|
Low End of
Guidance |
|
High End of
Guidance |
Net income |
$ |
40,700 |
|
|
$ |
42,700 |
|
|
$ |
175,700 |
|
|
$ |
182,700 |
|
Expenses associated with mergers and acquisitions |
|
400 |
|
|
|
400 |
|
|
|
1,500 |
|
|
|
1,500 |
|
Asset impairments |
|
- |
|
|
|
- |
|
|
|
300 |
|
|
|
300 |
|
Adjusted net income |
$ |
41,100 |
|
|
$ |
43,100 |
|
|
$ |
177,500 |
|
|
$ |
184,500 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
$ |
40,700 |
|
|
$ |
42,700 |
|
|
$ |
175,700 |
|
|
$ |
182,700 |
|
Depreciation of real estate assets |
|
22,600 |
|
|
|
22,600 |
|
|
|
91,000 |
|
|
|
92,000 |
|
Funds From Operations |
$ |
63,300 |
|
|
$ |
65,300 |
|
|
$ |
266,700 |
|
|
$ |
274,700 |
|
Expenses associated with mergers and acquisitions |
|
400 |
|
|
|
400 |
|
|
|
1,500 |
|
|
|
1,500 |
|
Asset impairments |
|
- |
|
|
|
- |
|
|
|
300 |
|
|
|
300 |
|
Normalized Funds From Operations |
$ |
63,700 |
|
|
$ |
65,700 |
|
|
$ |
268,500 |
|
|
$ |
276,500 |
|
Diluted EPS |
$ |
0.34 |
|
|
$ |
0.36 |
|
|
$ |
1.48 |
|
|
$ |
1.54 |
|
Adjusted EPS per diluted share |
$ |
0.35 |
|
|
$ |
0.36 |
|
|
$ |
1.50 |
|
|
$ |
1.56 |
|
FFO per diluted share |
$ |
0.53 |
|
|
$ |
0.55 |
|
|
$ |
2.25 |
|
|
$ |
2.32 |
|
Normalized FFO per diluted share |
$ |
0.54 |
|
|
$ |
0.55 |
|
|
$ |
2.27 |
|
|
$ |
2.33 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
$ |
40,700 |
|
|
$ |
42,700 |
|
|
$ |
175,700 |
|
|
$ |
182,700 |
|
Interest expense, net |
|
17,000 |
|
|
|
16,500 |
|
|
|
67,000 |
|
|
|
67,000 |
|
Depreciation and amortization |
|
36,500 |
|
|
|
36,500 |
|
|
|
147,000 |
|
|
|
147,000 |
|
Income tax expense |
|
3,100 |
|
|
|
2,600 |
|
|
|
11,000 |
|
|
|
10,500 |
|
EBITDA |
$ |
97,300 |
|
|
$ |
98,300 |
|
|
$ |
400,700 |
|
|
$ |
407,200 |
|
Expenses associated with mergers and acquisitions |
|
400 |
|
|
|
400 |
|
|
|
1,500 |
|
|
|
1,500 |
|
Depreciation expense associated with STFRC lease |
|
(4,100 |
) |
|
|
(4,100 |
) |
|
|
(16,600 |
) |
|
|
(16,600 |
) |
Interest expense associated with STFRC lease |
|
(1,600 |
) |
|
|
(1,600 |
) |
|
|
(6,400 |
) |
|
|
(6,400 |
) |
Asset impairments |
|
- |
|
|
|
- |
|
|
|
300 |
|
|
|
300 |
|
Adjusted EBITDA |
$ |
92,000 |
|
|
$ |
93,000 |
|
|
$ |
379,500 |
|
|
$ |
386,000 |
|
NOTE TO SUPPLEMENTAL FINANCIAL INFORMATION
Adjusted Net Income, EBITDA, Adjusted EBITDA, Funds From Operations (FFO), and Normalized FFO, and, where
appropriate, their corresponding per share metrics are non-GAAP financial measures. CoreCivic 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 correctional facilities and their management teams. CoreCivic
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 generally accepted accounting principles, excluding
gains (or losses) from sales of property and extraordinary items, plus depreciation and amortization of real estate and impairment
of depreciable real estate. EBITDA, Adjusted EBITDA, and Normalized FFO are useful as supplemental measures of performance of
the Company's corrections facilities because they don't 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. However, a portion of the rental payments for the South Texas Family Residential Center (STFRC) is classified as
depreciation and interest expense for financial reporting purposes. Adjusted EBITDA includes such depreciation and interest
expense in order to more properly reflect the cash flows associated with this lease. CoreCivic 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 component of the ongoing operations of the
Company. Normalized FFO excludes the effects of such items. CoreCivic calculates Adjusted Net Income by adding to GAAP
Net Income expenses associated with the Company’s debt refinancing, mergers and acquisitions (M&A) activity, restructuring
charges, and certain impairments that the Company believes are unusual or nonrecurring 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 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: Cameron Hopewell - Managing Director, Investor Relations - (615) 263-3024 Financial Media: David Gutierrez, Dresner Corporate Services – (312) 780-7204