8-K

 

 

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): August 6, 2019 (August 5, 2019)

 

 

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)

10 BURTON HILLS BLVD., NASHVILLE, TENNESSEE 37215

(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

 

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 August 5, 2019, CoreCivic, Inc., a Maryland corporation (the “Company”), issued a press release announcing its 2019 second quarter financial results. A copy of the release is furnished as part of this Current Report as Exhibit 99.1 and is incorporated herein in its entirety by reference. The release contains certain financial information calculated and presented on the basis of methodologies other than in accordance with generally accepted accounting principles, or GAAP, which the Company believes is useful to investors and other interested parties. The Company has included information concerning this non-GAAP information in the release, including a reconciliation of such information to the most comparable GAAP measures, the reasons why the Company believes such information is useful, and the Company’s use of such information for additional purposes.

The information furnished pursuant to this Item 2.02 of Form 8-K shall not be deemed to be “filed” for the purposes of Section 18 of the Securities Exchange Act of 1934, as amended, and Section 11 of the Securities Act of 1933, as amended, or otherwise subject to the liabilities of those sections. This Current Report will not be deemed an admission by the Company as to the materiality of any information in this report that is required to be disclosed solely by Item 2.02. The Company does not undertake a duty to update the information in this Current Report and cautions that the information included in this Current Report is current only as of the date made and may change thereafter.

 

Item 9.01.

Financial Statements and Exhibits.

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

Exhibit 99.1 – Press Release dated August 5, 2019


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: August 6, 2019     CORECIVIC, INC.
    By:  

/s/ David Garfinkle

     

David Garfinkle

Executive Vice President and Chief Financial Officer

EX-99.1

Exhibit 99.1

 

News Release   

LOGO

 

Contact:

  

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

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

CORECIVIC REPORTS SECOND QUARTER 2019 FINANCIAL RESULTS

INCREASES FULL YEAR 2019 FINANCIAL GUIDANCE

NASHVILLE, Tenn. – August 5, 2019 – CoreCivic, Inc. (NYSE: CXW) (the Company) announced today its financial results for the second quarter of 2019.

Highlights of Second Quarter 2019 vs. Second Quarter 2018

 

   

Total revenue of $490.3 million, an increase of 9%

 

   

CoreCivic Safety revenue of $440.4 million, an increase of 7%

 

   

CoreCivic Community revenue of $30.7 million, an increase of 24%

 

   

CoreCivic Properties revenue of $19.1 million, an increase of 60%

 

   

Net income of $48.6 million, an increase of 24%

 

   

Adjusted net income of $56.4 million, an increase of 32%

 

   

Diluted EPS of $0.41, an increase of 24%

 

   

Adjusted diluted EPS of $0.47, an increase of 31%

 

   

Normalized FFO per diluted share of $0.69, an increase of 21%

 

   

Adjusted EBITDA of $115.3 million, an increase of 18%

Damon T. Hininger, CoreCivic’s President and Chief Executive Officer, said, “During the second quarter we continued to see strong fundamental growth across each of our business segments, and we anticipate these growth trends will continue, as demonstrated by our updated financial guidance and further supported by our recently announced new contract awards.

“We provide mission-critical infrastructure to our government partners, allowing them to more effectively and efficiently carry out their various missions. Our ability to adapt and respond to their evolving needs in a cost effective, humane and flexible manner allows government agencies to solve problems in ways they cannot do alone. We are extremely proud of our mission and of the hard work all of our employees – including officers, veterans, chaplains, teachers, nurses, and many others – perform on a daily basis and their dedication to helping the individuals entrusted to our care.”

Second Quarter 2019 Results

Net income generated in the second quarter of 2019 totaled $48.6 million, or $0.41 per diluted share, compared with $39.2 million, or $0.33 per diluted share, in the second quarter of 2018. Adjusted for special items, net income in the second quarter of 2019 was $56.4 million, or $0.47 per diluted share (Adjusted Diluted EPS), compared with adjusted net income in the second quarter of 2018 of $42.6 million, or $0.36 per diluted share. Special items in the second quarter of 2019 included $4.7 million of asset impairments, $2.7 million


Second Quarter 2019 Financial Results

Page 2

 

of start-up expenses to activate two previously idled facilities pursuant to two new federal contracts and $0.4 million of expenses associated with mergers and acquisitions (M&A). Special items in the second quarter of 2018 included $1.6 million of asset impairments, $1.0 million of expenses associated with debt refinancing transactions and $0.8 million of expenses associated with M&A.

Funds From Operations (FFO) was $79.2 million, or $0.66 per diluted share, in the second quarter of 2019, compared to $65.7 million, or $0.55 per diluted share, in the second quarter of 2018. Normalized FFO, which excludes the special items described above, was $82.6 million, or $0.69 per diluted share, in the second quarter of 2019, compared with $67.5 million, or $0.57 per diluted share, in the second quarter of 2018.

Per share results in the second quarter of 2019, compared with the second quarter of 2018, increased primarily because of higher utilization of existing contracts with the U.S. Marshals Service (USMS) and U.S. Immigration and Customs Enforcement (ICE), contributions from recent acquisitions, and business from newly signed state and federal contracts, which together offset continued, expected declines in California prisoner populations. As of June 30, 2019, we no longer cared for any inmates from the state of California in facilities outside the state.

EBITDA was $107.5 million in the second quarter of 2019, compared with $99.6 million in the second quarter of 2018. Adjusted EBITDA was $115.3 million in the second quarter of 2019, compared with $97.5 million in the second quarter of 2018. Adjusted EBITDA excludes the special items described above and Adjusted EBITDA for the second quarter of 2018 includes the portion of rental payments for the South Texas Family Residential Center (STFRC) that was classified as depreciation and interest expense for financial reporting purposes, to more properly reflect the cash flows associated with the lease. CoreCivic adopted Accounting Standards Codification 842, “Leases”, (ASC 842) on January 1, 2019. Upon adoption of ASC 842, all rental payments associated with this lease are classified as operating expenses.

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 related note following the financial statements herein for further discussion and reconciliations of these measures to net income, the most directly comparable GAAP measure.

Business Development Update

Safety Segment

BOP Extends Contract at the Adams County Correctional Center Through August 30, 2019. During June and July 2019, the Federal Bureau of Prisons (BOP) amended its contract at CoreCivic’s owned and operated 2,232-bed Adams County Correctional Center located in Mississippi to allow ICE to use up to 660 available beds, and to extend the contract, which was scheduled to expire July 31, 2019, to August 30, 2019. The BOP’s decision to extend the


Second Quarter 2019 Financial Results

Page 3

 

contract is expected to help facilitate the transition of populations at the facility from BOP inmates to ICE detainees, while providing ICE sufficient time to enter into a longer-term contract to utilize the facility. However, we can provide no assurance that we will ultimately reach a new agreement to provide ICE with capacity at the Adams facility. As of August 4, 2019, we cared for approximately 450 inmates from the BOP and 350 ICE adult detainees at this facility.

Update on Activation of the Eden Detention Center for New Contract with USMS. On May 23, 2019, we announced a new contract under an Intergovernmental Agreement between the City of Eden, Texas and the USMS to activate CoreCivic’s idle 1,422-bed Eden Detention Center in Eden, Texas. The new agreement also permits ICE to utilize capacity at the facility at any time in the future. Activation of the facility has continued on schedule, and the facility accepted the first detainees under the new contract with USMS as of July 29, 2019. Following the activation process, the new contract is expected to generate approximately $35 million to $40 million in annualized revenue.

Update on Activation of the Torrance County Detention Facility for New Contract with ICE. On May 16, 2019, we announced a new contract under an Intergovernmental Agreement between Torrance County, New Mexico and ICE to activate CoreCivic’s idle 910-bed Torrance County Detention Facility in Estancia, New Mexico. Activation of the facility has continued on schedule to accept the first detainees under the new contract with ICE later this month. Following the activation process, the new contract is expected to generate approximately $25 million to $30 million in annualized revenue.

Otay Mesa Detention Center Expansion Update. We are ahead of schedule on the construction on the 512-bed expansion of our Otay Mesa Detention Center in San Diego, California. The $42 million expansion project is now scheduled to be operational on October 1, 2019, a month ahead of schedule, and will bring the facility’s total design capacity to 1,994 beds. With longstanding regional demand for additional capacity from both the USMS and ICE, we anticipate utilization of the expansion to be completed during the fourth quarter of 2019.

2020 Debt Maturity

We have $325.0 million of senior unsecured notes maturing in April 2020. We currently have capacity under our revolving credit facility to repay these notes prior to their maturity, and expect to continue to have such capacity through maturity. We will also monitor the capital markets and may issue debt securities or obtain other forms of capital if, and when we determine that market conditions are favorable, utilizing the net proceeds to refinance such notes.


Second Quarter 2019 Financial Results

Page 4

 

2019 Financial Guidance

Based on current business conditions, the Company is providing the following financial guidance for the third quarter 2019 and the following updated guidance for the full year 2019:

 

     Third Quarter
2019
   Full Year 2019
     Prior Guidance    Current
Guidance

•  Diluted EPS

   $0.33 to $0.35    $1.54 to $1.60    $1.56 to $1.60

•  Adjusted EPS per diluted share

   $0.37 to $0.39    $1.56 to $1.62    $1.68 to $1.72

•  FFO per diluted share

   $0.56 to $0.57    $2.44 to $2.50    $2.50 to $2.54

•  Normalized FFO per diluted share

   $0.60 to $0.62    $2.47 to $2.53    $2.58 to $2.62

During 2019, we expect to invest approximately $187.3 million to $197.3 million in capital expenditures, consisting of approximately $125.0 million to $130.0 million in prison construction and expansion costs, primarily associated with the ongoing construction project in Lansing, Kansas and the expansion of the Otay Mesa Detention Center; approximately $30.5 million in maintenance capital expenditures on real estate assets; approximately $26.0 million to $31.0 million for capital expenditures on other assets and information technology; and $5.8 million for the relocation of the Company’s headquarters. Construction of the Lansing Correctional Facility in Kansas is being 100% financed with a previously disclosed private placement of $159.5 million of non-recourse senior secured notes that are drawn during the construction period. These notes have a yield to maturity of 4.43% and are scheduled to mature in January 2040. These estimates exclude M&A activity.

Supplemental Financial Information and Investor Presentations

We have made available on our website supplemental financial information and other data for the second quarter of 2019. 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 third quarter of 2019. Written materials used in the investor presentations will also be available on our website beginning on or about August 26, 2019. Interested parties may access this information through our website at http://ir.corecivic.com/ under “Events & Presentations” 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 Tuesday, August 6, 2019, to discuss our second quarter 2019 financial results and updated full year 2019 outlook. Interested parties may access this information through our website at http://ir.corecivic.com/ under “Events & Presentations” of the Investors page. 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 August 6, 2019, through 1:00 p.m. central time (2:00 p.m. eastern time) on August 14, 2019. To access the telephonic replay, dial 888-203-1112 in the U.S. and Canada. International callers may dial +1 719-457-0820 and enter passcode 7739441.


Second Quarter 2019 Financial Results

Page 5

 

About CoreCivic

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

Forward-Looking Statements

This press release contains statements as to our beliefs and expectations of the outcome of future events that are “forward-looking” statements within the meaning of Section 21E of the Securities Exchange Act of 1934, as amended, and the Private Securities Litigation Reform Act of 1995. These forward-looking statements are subject to risks and uncertainties that could cause actual results to differ materially from the statements made. These include, but are not limited to, the risks and uncertainties associated with: (i) 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; (ii) fluctuations in our operating results because of, among other things, changes in occupancy levels, competition, contract renegotiations or terminations, increases in costs of operations, fluctuations in interest rates and risks of operations; (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, negative publicity, and effects of inmate disturbances; (iv) 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 current available beds; (v) changes in government policy regarding the utilization of the private sector for corrections, detention, and residential reentry 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, the continued utilization of the South Texas Family Residential Center (STFRC) by ICE 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 identify and consummate future acquisitions and our ability to successfully integrate the operations of completed


Second Quarter 2019 Financial Results

Page 6

 

acquisitions and realize projected returns resulting therefrom; (viii) increases in costs to develop or expand real estate properties that exceed original estimates, or the inability to complete such projects on schedule as a result of various factors, many of which are beyond our control, such as weather, labor conditions, cost inflation, and material shortages, resulting in increased construction costs; (ix) our ability to meet and maintain qualification for taxation as a REIT; and (x) the availability of debt and equity financing on terms that are favorable to us, or at all. Other factors that could cause operating and financial results to differ are described in the filings we make from time to time with the Securities and Exchange Commission.

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

###


Second Quarter 2019 Financial Results

Page 7

 

CORECIVIC, INC. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

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

 

ASSETS

   June 30,
2019
    December 31,
2018
 

Cash and cash equivalents

   $ 56,745     $ 52,802  

Restricted cash

     30,150       21,335  

Accounts receivable, net of allowance of $2,458 and $2,542, respectively

     272,423       270,597  

Prepaid expenses and other current assets

     32,791       28,791  
  

 

 

   

 

 

 

Total current assets

     392,109       373,525  

Real estate and related assets:

    

Property and equipment, net of accumulated depreciation of $1,473,260 and $1,516,664, respectively

     2,824,029       2,830,589  

Other real estate assets

     242,073       247,223  

Goodwill

     48,169       48,169  

Non-current deferred tax assets

     18,858       14,947  

Other assets

     213,653       141,207  
  

 

 

   

 

 

 

Total assets

   $ 3,738,891     $ 3,655,660  
  

 

 

   

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

    

Accounts payable and accrued expenses

   $ 330,449     $ 352,275  

Current portion of long-term debt, net

     341,152       14,121  
  

 

 

   

 

 

 

Total current liabilities

     671,601       366,396  

Long-term debt, net

     1,569,118       1,787,555  

Deferred revenue

     19,286       26,102  

Other liabilities

     96,295       60,548  
  

 

 

   

 

 

 

Total liabilities

     2,356,300       2,240,601  
  

 

 

   

 

 

 

Commitments and contingencies

    

Preferred stock – $0.01 par value; 50,000 shares authorized; none issued and outstanding at June 30, 2019 and December 31, 2018, respectively

     —         —    

Common stock – $0.01 par value; 300,000 shares authorized; 119,096 and 118,674 shares issued and outstanding at June 30, 2019 and December 31, 2018, respectively

     1,191       1,187  

Additional paid-in capital

     1,812,611       1,807,202  

Accumulated deficit

     (431,211)       (393,330)  
  

 

 

   

 

 

 

Total stockholders’ equity

     1,382,591       1,415,059  
  

 

 

   

 

 

 

Total liabilities and stockholders’ equity

   $ 3,738,891     $ 3,655,660  
  

 

 

   

 

 

 


Second Quarter 2019 Financial Results

Page 8

 

CORECIVIC, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS

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

 

     For the Three Months Ended
June 30,
    For the Six Months Ended
June 30,
 
     2019     2018     2019     2018  

REVENUES:

        

Safety

     440,410       413,208       874,728       817,706  

Community

     30,706       24,718       61,272       49,518  

Properties

     19,143       12,001       38,255       23,616  

Other

     35       2       103       5  
  

 

 

   

 

 

   

 

 

   

 

 

 
     490,294       449,929       974,358       890,845  
  

 

 

   

 

 

   

 

 

   

 

 

 

EXPENSES:

        

Operating

        

Safety

     316,995       298,469       633,590       594,972  

Community

     23,086       18,757       46,582       38,124  

Properties

     5,495       3,172       11,147       6,286  

Other

     103       141       192       308  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total operating expenses

     345,679       320,539       691,511       639,690  

General and administrative

     33,364       27,538       62,809       52,509  

Depreciation and amortization

     35,591       38,560       71,114       76,649  

Asset impairments

     4,706       1,580       4,706       1,580  
  

 

 

   

 

 

   

 

 

   

 

 

 
     419,340       388,217       830,140       770,428  
  

 

 

   

 

 

   

 

 

   

 

 

 

OPERATING INCOME

     70,954       61,712       144,218       120,417  
  

 

 

   

 

 

   

 

 

   

 

 

 

OTHER (INCOME) EXPENSE:

        

Interest expense, net

     20,662       19,038       42,098       38,074  

Expenses associated with debt refinancing transactions

     —         1,016       —         1,016  

Other (income) expense

     (258     33       (254     (10
  

 

 

   

 

 

   

 

 

   

 

 

 
     20,404       20,087       41,844       39,080  
  

 

 

   

 

 

   

 

 

   

 

 

 

INCOME BEFORE INCOME TAXES

     50,550       41,625       102,374       81,337  

Income tax expense

     (1,972     (2,428     (4,456     (4,363
  

 

 

   

 

 

   

 

 

   

 

 

 

NET INCOME

   $ 48,578     $ 39,197     $ 97,918     $ 76,974  
  

 

 

   

 

 

   

 

 

   

 

 

 

BASIC EARNINGS PER SHARE

   $ 0.41     $ 0.33     $ 0.82     $ 0.65  
  

 

 

   

 

 

   

 

 

   

 

 

 

DILUTED EARNINGS PER SHARE

   $ 0.41     $ 0.33     $ 0.82     $ 0.65  
  

 

 

   

 

 

   

 

 

   

 

 

 

DIVIDENDS DECLARED PER SHARE

   $ 0.44     $ 0.43     $ 0.88     $ 0.86  
  

 

 

   

 

 

   

 

 

   

 

 

 


Second Quarter 2019 Financial Results

Page 9

 

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
June 30,
     For the Six Months Ended
June 30,
 
     2019      2018      2019      2018  

Net income

   $ 48,578      $ 39,197      $ 97,918      $ 76,974  

Special items:

           

Expenses associated with debt refinancing transactions

     —          1,016        —          1,016  

Expenses associated with mergers and acquisitions

     438        821        874        1,339  

Start-up expenses

     2,687        —          2,687        —    

Asset impairments

     4,706        1,580        4,706        1,580  
  

 

 

    

 

 

    

 

 

    

 

 

 

Adjusted net income

   $ 56,409      $ 42,614      $ 106,185      $ 80,909  
  

 

 

    

 

 

    

 

 

    

 

 

 

Weighted average common shares outstanding – basic

     119,080        118,546        119,026        118,501  

Effect of dilutive securities:

           

Stock options

     51        92        43        96  

Restricted stock-based awards

     131        10        112        29  
  

 

 

    

 

 

    

 

 

    

 

 

 

Weighted average shares and assumed conversions - diluted

     119,262        118,648        119,181        118,626  
  

 

 

    

 

 

    

 

 

    

 

 

 

Adjusted Diluted Earnings Per Share

   $ 0.47      $ 0.36      $ 0.89      $ 0.68  
  

 

 

    

 

 

    

 

 

    

 

 

 


Second Quarter 2019 Financial Results

Page 10

 

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
June 30,
     For the Six Months Ended
June 30,
 
     2019     2018      2019     2018  

Net income

   $ 48,578     $ 39,197      $ 97,918     $ 76,974  

Depreciation and amortization of real estate assets

     26,503       24,921        53,102       49,329  

Impairment of real estate assets

     4,428       1,580        4,428       1,580  

Gain on sale of real estate assets

     (287     —          (287     —    
  

 

 

   

 

 

    

 

 

   

 

 

 

Funds From Operations

   $ 79,222     $ 65,698      $ 155,161     $ 127,883  

Expenses associated with debt refinancing transactions

     —         1,016        —         1,016  

Expenses associated with mergers and acquisitions

     438       821        874       1,339  

Start-up expenses

     2,687       —          2,687       —    

Goodwill and other impairments

     278       —          278       —    
  

 

 

   

 

 

    

 

 

   

 

 

 

Normalized Funds From Operations

   $ 82,625     $ 67,535      $ 159,000     $ 130,238  
  

 

 

   

 

 

    

 

 

   

 

 

 

Funds From Operations Per Diluted Share

   $ 0.66     $ 0.55      $ 1.30     $ 1.08  
  

 

 

   

 

 

    

 

 

   

 

 

 

Normalized Funds From Operations Per Diluted Share

   $ 0.69     $ 0.57      $ 1.33     $ 1.10  
  

 

 

   

 

 

    

 

 

   

 

 

 

CALCULATION OF EBITDA AND ADJUSTED EBITDA

 

     For the Three Months Ended
June 30,
    For the Six Months Ended
June 30,
 
     2019      2018     2019      2018  

Net income

   $ 48,578      $ 39,197     $ 97,918      $ 76,974  

Interest expense

     21,316        19,455       43,226        38,730  

Depreciation and amortization

     35,591        38,560       71,114        76,649  

Income tax expense

     1,972        2,428       4,456        4,363  
  

 

 

    

 

 

   

 

 

    

 

 

 

EBITDA

   $ 107,457      $ 99,640     $ 216,714      $ 196,716  

Expenses associated with debt refinancing transactions

     —          1,016       —          1,016  

Expenses associated with mergers and acquisitions

     438        821       874        1,339  

Depreciation expense associated with STFRC lease

     —          (4,102     —          (8,159

Interest expense associated with STFRC lease

     —          (1,424     —          (2,906

Start-up expenses

     2,687        —         2,687        —    

Asset impairments

     4,706        1,580       4,706        1,580  
  

 

 

    

 

 

   

 

 

    

 

 

 

Adjusted EBITDA

   $ 115,288      $ 97,531     $ 224,981      $ 189,586  
  

 

 

    

 

 

   

 

 

    

 

 

 


Second Quarter 2019 Financial Results

Page 11

 

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, EBITDA & ADJUSTED EBITDA GUIDANCE

 

     For the Quarter Ending
September 30, 2019
     For the Year Ending
December 31, 2019
 
     Low End of
Guidance
     High End of
Guidance
     Low End of
Guidance
    High End of
Guidance
 

Net income

   $ 39,500      $ 41,500      $ 186,350     $ 191,100  

Expenses associated with mergers and acquisitions

     1,000        1,000        2,500       2,500  

Start-up expenses

     4,000        4,000        6,800       6,800  

Asset impairments

     —          —          4,700       4,700  
  

 

 

    

 

 

    

 

 

   

 

 

 

Adjusted net income

   $ 44,500      $ 46,500      $ 200,350     $ 205,100  
  

 

 

    

 

 

    

 

 

   

 

 

 

Net income

   $ 39,500      $ 41,500      $ 186,350     $ 191,100  

Depreciation and amortization of real estate assets

     27,000        27,000        107,250       107,250  

Impairment of real estate assets

     —          —          4,400       4,400  

Gain on sale of real estate assets

     —          —          (300     (300
  

 

 

    

 

 

    

 

 

   

 

 

 

Funds From Operations

   $ 66,500      $ 68,500      $ 297,700     $ 302,450  

Expenses associated with mergers and acquisitions

     1,000        1,000        2,500       2,500  

Start-up expenses

     4,000        4,000        6,800       6,800  

Goodwill and other impairments

     —          —          300       300  
  

 

 

    

 

 

    

 

 

   

 

 

 

Normalized Funds From Operations

   $ 71,500      $ 73,500      $ 307,300     $ 312,050  
  

 

 

    

 

 

    

 

 

   

 

 

 

Diluted EPS

   $ 0.33      $ 0.35      $ 1.56     $ 1.60  
  

 

 

    

 

 

    

 

 

   

 

 

 

Adjusted EPS

   $ 0.37      $ 0.39      $ 1.68     $ 1.72  
  

 

 

    

 

 

    

 

 

   

 

 

 

FFO per diluted share

   $ 0.56      $ 0.57      $ 2.50     $ 2.54  
  

 

 

    

 

 

    

 

 

   

 

 

 

Normalized FFO per diluted share

   $ 0.60      $ 0.62      $ 2.58     $ 2.62  
  

 

 

    

 

 

    

 

 

   

 

 

 

Net income

   $ 39,500      $ 41,500      $ 186,350     $ 191,100  

Interest expense

     21,500        21,000        86,750       86,250  

Depreciation and amortization

     36,500        36,500        144,000       144,000  

Income tax expense

     2,250        1,750        9,000       8,500  
  

 

 

    

 

 

    

 

 

   

 

 

 

EBITDA

   $ 99,750      $ 100,750      $ 426,100     $ 429,850  

Expenses associated with mergers and acquisitions

     1,000        1,000        2,500       2,500  

Start-up expenses

     4,000        4,000        6,800       6,800  

Asset impairments

     —          —          4,700       4,700  
  

 

 

    

 

 

    

 

 

   

 

 

 

Adjusted EBITDA

   $ 104,750      $ 105,750      $ 440,100     $ 443,850  
  

 

 

    

 

 

    

 

 

   

 

 

 


Second Quarter 2019 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. 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 properties 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 GAAP, excluding gains (or losses) from sales of property and extraordinary items, plus depreciation and amortization of real estate and impairment of depreciable real estate and after adjustments for unconsolidated partnerships and joint ventures calculated to reflect funds from operations on the same basis. EBITDA, Adjusted EBITDA, and Normalized FFO are useful as supplemental measures of performance of the Company’s properties because such measures do not take into account depreciation and amortization, or with respect to EBITDA, the impact of the Company’s tax provisions and financing strategies. Because the historical cost accounting convention used for real estate assets requires depreciation (except on land), this accounting presentation assumes that the value of real estate assets diminishes at a level rate over time. Because of the unique structure, design and use of the Company’s properties, management believes that assessing performance of the Company’s properties without the impact of depreciation or amortization is useful. However, prior to the adoption of ASC 842 on January 1, 2019, a portion of the rental payments for the STFRC was classified as depreciation and interest expense for financial reporting purposes in accordance with Accounting Standards Codification 840-40-55, formerly Emerging Issues Task Force No. 97-10, “The Effect of Lessee Involvement in Asset Construction”. Adjusted EBITDA included such depreciation and interest expense in order to more properly reflect the cash flows associated with this lease. Upon adoption of ASC 842, all rental payments associated with this lease are classified as operating expenses. 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. Start-up expenses are those incremental expenses incurred to activate idle correctional facilities. 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, M&A activity, and certain impairments and other charges that the Company believes are unusual or non-recurring to provide an alternative measure of comparing operating performance for the periods presented. Even though expenses associated with mergers and acquisitions may be recurring, the magnitude and timing fluctuate based on the timing and scope of M&A activity, and therefore, such expenses, which are not a necessary component of the ongoing operations of the Company, may not be comparable from period to period.

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

###