Prison Realty Announces 1999 Year-End Results

March 31, 2000

    NASHVILLE, Tenn., March 31 /PRNewswire/ -- Prison Realty Trust, Inc.
(NYSE: PZN) today announced 1999 operating results.  For the year ended
December 31, 1999, PZN posted revenues of $285.7 million and a net loss of
$62.0 million or ($0.54) per common share.
    The loss for 1999 includes one-time write-offs and charges totaling
$247.0 million, comprised of:

    -- $65.7 million in unrealizable deferred tenant incentive fees;
    -- $76.4 million in impairment losses on three facilities in Kentucky;
    -- $83.2 million in write-offs of initial deferred assets;
    -- $14.6 million in write-offs of loan costs; and,
    -- $7.1 million in excise taxes (included in general & administrative
       expenses) due to the deferred declaration of dividends from 1999 to
       2000.

    On January 1, 1999, PZN and Corrections Corporation of America (Old CCA)
were combined into a single company.  The company operated so as to preserve
its ability to qualify as a REIT for its 1999 taxable year.  Reporting periods
prior to 1999 reflect the operating results of Old CCA, but because Old CCA
did not operate as a REIT, comparisons between 1999 and prior periods are not
believed to be meaningful.

    Post-Merger CCA
    As a result of the 1999 merger, Old CCA was split into three private
companies: the new Corrections Corporation of America (New CCA, which is PZN's
primary tenant), Prison Management Services, Inc. and Juvenile and Jail
Facility Management Services, Inc.  All three companies do business under the
name "CCA."  During 1999, the three companies collectively experienced a
12 percent increase in compensated mandays to 16.9 million, up from
15.1 million in 1998, leading to combined revenues of $787.6 million.
    For 1999, New CCA's revenues derived from its prison management and
prisoner transportation services were $499.3 million.  The company reported a
net loss of $202.9 million, owing largely to the lease structure between New
CCA and PZN.  New CCA incurred approximately $263.5 million in gross lease
expenses to PZN during 1999, of which it has paid approximately $251.5 million
to date.

    Weakened Financial Condition Leads to Investment Proposals
    PZN paid certain necessary dividends during 1999 but has deferred the
payment of the remainder. Under IRS rules, if PZN elects to be taxed as a REIT
for its 1999 taxable year, it has the option of delaying the declaration of
the remaining 1999 dividends until September 2000, and delaying payment of the
remaining dividends until December 2000.
    New CCA currently is in violation of certain provisions of its bank credit
facility and has not made the required lease and note payments to PZN.  PZN is
in default under its secured bank credit facility and certain of its
convertible subordinated notes.
    In addition, the independent auditors of both PZN and CCA have indicated
in their opinion on the respective 1999 consolidated financial statements that
there is substantial doubt about the ability of either company to continue as
a going concern.
    In response to the weakened financial conditions of PZN and New CCA, PZN
has entered into an agreement with respect to an equity investment, and the
board of directors is considering a proposal from another potential strategic
investor.  In addition to an equity investment, the proposals contemplate
corporate and debt restructuring and management reorganization.
    Speaking to the year-end announcement and proposed restructuring, Thomas
W. Beasley, PZN's interim chairman, said, "The company faces challenging
issues regarding its financial structure and performance.  These results
certainly bear witness to the challenge. The PZN board of directors, along
with our financial and legal advisors, is steadfastly addressing these issues,
and the year-end numbers also reflect some of the costs necessary to bring
about a suitable resolution. Our goal is to reach a simplified structure that
is easily understood, historically successful and financially sound.
    "Encouraging our comprehensive restructuring efforts is society's
continued need for quality prison and jail facilities and management
services," Beasley said.  "We believe the benefits our company brings to the
industry through its current operations will renew our growth once our
resources can again be properly channeled."

    Business Description
    Prison Realty's business is the development and ownership of correctional
and detention facilities.  Headquartered in Nashville, Tenn., the company
provides financing, design, construction and renovation of new and existing
jails and prisons that it leases to both private and governmental managers.
Prison Realty currently owns or is in the process of developing 50
correctional and detention facilities in 17 states, the District of Columbia
and the United Kingdom.
    The companies doing business as Corrections Corporation of America provide
detention and corrections services to governmental agencies.  The company is
the industry leader in private sector corrections with more than 73,000 beds
in 80 facilities under contract or under development in the United States,
Puerto Rico, Australia and the United Kingdom.  CCA's full range of services
includes design, construction, renovation and management of new or existing
jails and prisons, as well as long-distance inmate transportation services.
    This news release contains statements that are forward looking, including
statements relating to the amount and timing of the proposed restructuring
transactions.  These statements are not projections or assured results.
Actual results may differ materially from the results anticipated in the
forward looking statements due to a variety of factors, including but not
limited to, changing market conditions.  Additional factors will be described
in the company's filings with the SEC.  The company does not undertake an
obligation to update its forward-looking statements to reflect future events
or circumstances.  Accordingly, individuals should not place undue reliance on
such statements.

                  PRISON REALTY TRUST, INC. AND SUBSIDIARIES
                     Consolidated Statement Of Operations
                     For The Year Ended December 31, 1999
                   (In Thousands, Except Per Share Amounts)

                                              1999

    REVENUES:
       Rental revenues                    $270,134
       Interest income                       6,885
       Licensing fees                        8,699
                                           285,718

    EXPENSES:
       Depreciation and amortization        44,062
       General and administrative           24,125
       Write-off of amounts under lease
         arrangements                       65,677
       Impairment loss                      76,433
                                           210,297

    OPERATING INCOME                        75,421

    OTHER INCOME (EXPENSE):
       Equity in earnings of
          unconsolidated entities
          and amortization of deferred
          gain                              22,886
       Interest expense                    (51,921)
       Write-offs of loan costs            (14,567)
       Loss on disposals of assets          (1,995)
                                           (45,597)

    INCOME BEFORE INCOME TAXES              29,824
    PROVISION FOR CHANGE IN TAX STATUS      83,200

    NET LOSS                               (53,376)

    DIVIDENDS TO PREFERRED SHAREHOLDERS     (8,600)

    NET LOSS AVAILABLE TO COMMON
      SHAREHOLDERS                       $ (61,976)

    BASIC NET LOSS AVAILABLE TO
      COMMON SHAREHOLDERS
      PER COMMON SHARE:                     $ (.54)

    DILUTED NET LOSS AVAILABLE TO
      COMMON SHAREHOLDERS
      PER COMMON SHARE:                     $ (.54)

    WEIGHTED AVERAGE COMMON SHARES
      OUTSTANDING, BASIC                   115,097
    WEIGHTED AVERAGE COMMON SHARES
      OUTSTANDING, DILUTED                 115,097

                  PRISON REALTY TRUST, INC. AND SUBSIDIARIES
                          Consolidated Balance Sheet
                              December 31, 1999
                                (In Thousands)

    ASSETS                                     1999

    Real estate properties:
       Correctional and detention
         facilities                      $2,258,281
       Less accumulated depreciation        (49,785)
         Net real estate properties       2,208,496

    Cash and cash equivalents                84,493
    Restricted cash                          24,409
    Note receivable from New CCA            137,000
    Investments in affiliates               118,232
    Investments in direct financing leases   74,059
    Receivable from New CCA                  28,608
    Other assets                             60,625
    Total assets                         $2,735,922

    LIABILITIES AND STOCKHOLDERS' EQUITY       1999

    LIABILITIES:
       Distributions payable                 $2,150
       Bank credit facility                 928,234
       Senior notes payable                 100,000
       Convertible subordinated
         notes and other debt                70,757
       Accounts payable and accrued
         expenses                            70,911
       Income taxes payable                   5,476
       Deferred gains on sales
         of contracts                       106,045
       Other liabilities                     32,000
          Total liabilities               1,315,573

    COMMITMENTS AND CONTINGENCIES

    STOCKHOLDERS' EQUITY:
       Preferred stock - Series A -
         $.01 (one cent) par value;
         20,000 shares authorized;
         4,300 shares issued and
         outstanding at December 31,
         1999; stated at liquidation
         preference of $25 (twenty
         five dollars) per share            107,500
       Common stock - $.01 (one cent)
         par value; 300,000 shares
         authorized; 118,406 and
         79,956 shares issued and
         118,394 and 79,956 shares
         outstanding at December 31,
         1999 and 1998, respectively          1,184
       Treasury stock, 12 shares, at cost      (242)
       Additional paid-in capital         1,347,227
       Cumulative net income                 29,824
       Accumulated distributions            (65,144)
          Total stockholders' equity      1,420,349
          Total liabilities and
           stockholders' equity          $2,735,922

                      CORRECTIONS CORPORATION OF AMERICA
                        Selected Financial Information
                     For The Year Ended December 31, 1999
                   (in thousands, except per share amounts)

                                               1999

    Revenues                               $499,292
    Net loss                               (202,918)

    Current assets                          $88,647
    Total assets                            184,701
    Current liabilities                     258,421
    Deferred lease incentives
      and service fees received
      from Prison Realty                    107,070
    Total liabilities                       365,491
    Stockholders' equity                   (180,790)

    Cash flows used in operating
      activities                          $ (16,332)
    Cash flows used in investing activities  (2,091)
    Cash flows provided by financing
      activities                             10,089
    Net decrease in cash flow for the year
      ended December 31, 1999                (8,334)
    CASH AND CASH EQUIVALENTS,
      beginning of the period                19,059
    CASH AND CASH EQUIVALENTS,
      end of the period                   $  10,725