株探米国株
日本語 英語
エドガーで原本を確認する
false 0001070985 0001070985 2024-11-06 2024-11-06

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

 

 

FORM 8-K

 

 

CURRENT REPORT

Pursuant to Section 13 or 15(d)

of The Securities Exchange Act of 1934

Date of Report (Date of earliest event reported): November 6, 2024

 

 

CoreCivic, Inc.

(Exact name of registrant as specified in its charter)

 

 

 

Maryland   001-16109   62-1763875

(State or other jurisdiction

of incorporation)

 

(Commission

File Number)

 

(I.R.S. Employer

Identification No.)

 

5501 Virginia Way    
Brentwood, Tennessee     37027
(Address of principal executive offices)     (Zip Code)

(615) 263-3000

(Registrant’s telephone number, including area code)

Not Applicable

(Former name or former address, if changed since last report)

 

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):

 

Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Securities registered pursuant to Section 12(b) of the Act:

 

Title of each class

 

Trading

Symbol(s)

 

Name of each exchange

on which registered

Common Stock   CXW   New York Stock Exchange

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

Emerging growth company ☐   

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

 

 

 


Item 2.02.

Results of Operations and Financial Condition.

On November 6, 2024, CoreCivic, Inc., a Maryland corporation (the “Company”), issued a press release announcing its financial results for the quarter ended September 30, 2024 and updating full year guidance for 2024. A copy of the release is furnished as part of this Current Report as Exhibit 99.1 and incorporated herein by reference. The Company will hold a conference call to discuss its financial results for the quarter ended September 30, 2024 at 8:30 a.m. Central Time (9:30 a.m. Eastern Time) on Thursday, November 7, 2024.

 

Item 9.01.

Financial Statements and Exhibits.

 

  (d)

The following exhibits are filed as part of this Current Report:

 

99.1    Press Release dated November 6, 2024
104    Cover Page Interactive Data File (embedded within the Inline XBRL document).

 


SIGNATURE

Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned, hereunto duly authorized.

 

Date: November 6, 2024     CORECIVIC, INC.
    By:  

/s/ David M. Garfinkle

      David M. Garfinkle
      Executive Vice President and Chief Financial Officer
EX-99.1 2 d860915dex991.htm EX-99.1 EX-99.1

Exhibit 99.1

 

News Release    LOGO

 

Contact:   

Investors: Mike Grant - Managing Director, Investor Relations - (615) 263-6957

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

CORECIVIC REPORTS THIRD QUARTER 2024 FINANCIAL RESULTS

COST MANAGEMENT AND HIGHER OCCUPANCY CONTINUE TO DRIVE POSITIVE FINANCIAL PERFORMANCE

RAISES FULL YEAR FINANCIAL GUIDANCE

BRENTWOOD, Tenn. – November 6, 2024 – 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.

 

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


Third Quarter 2024 Financial Results

Page 2

 

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.


Third Quarter 2024 Financial Results

Page 3

 

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 Guidance
Full Year 2024
   Prior Guidance
Full Year 2024

➣ Net income

   $55.5 million to $61.5 million    $42.0 million to $50.4 million

➣ Adjusted Net Income

   $78.0 million to $84.0 million    $65.6 million to $73.6 million

➣ Diluted EPS

   $0.49 to $0.55    $0.37 to $0.45

➣ Adjusted Diluted EPS

   $0.69 to $0.75    $0.58 to $0.66

➣ FFO per diluted share

   $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

➣ EBITDA

   $284.3 million to $288.3 million    $268.0 million to $274.6 million

➣ Adjusted EBITDA

   $317.0 million to $321.0 million    $302.4 million to $308.4 million


Third Quarter 2024 Financial Results

Page 4

 

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.


Third Quarter 2024 Financial Results

Page 5

 

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.

###


Third Quarter 2024 Financial Results

Page 6

 

CORECIVIC, INC. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

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

 

     September 30,
2024
    December 31,
2023
 

ASSETS

    

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  
  

 

 

   

 

 

 


Third Quarter 2024 Financial Results

Page 7

 

CORECIVIC, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS

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

 

     For the Three Months Ended
September 30,
    For the Nine Months Ended
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  
  

 

 

   

 

 

   

 

 

   

 

 

 


Third Quarter 2024 Financial Results

Page 8

 

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
September 30,
    For the Nine Months
Ended September 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  
  

 

 

   

 

 

   

 

 

   

 

 

 


Third Quarter 2024 Financial Results

Page 9

 

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     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  
  

 

 

   

 

 

   

 

 

   

 

 

 


Third Quarter 2024 Financial Results

Page 10

 

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     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  
  

 

 

   

 

 

   

 

 

   

 

 

 


Third Quarter 2024 Financial Results

Page 11

 

CORECIVIC, INC. AND SUBSIDIARIES

SUPPLEMENTAL 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 of
Guidance
    High End of
Guidance
 

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  
  

 

 

   

 

 

 


Third Quarter 2024 Financial Results

Page 12

 

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.

###