TN false 0001070985 0001070985 2024-02-08 2024-02-08
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): February 8, 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)
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 February 8, 2024, CoreCivic, Inc. (the “Company”) held an earnings conference call (the “Earnings Call”) to discuss its financial results for its 2023 fourth quarter and full-year 2023 financial results. A copy of the transcript of the conference call is attached hereto as Exhibit 99.1 and is incorporated herein by reference. In conjunction with the Earnings Call, the Company also made available certain supplemental financial information for its 2023 fourth quarter and full-year 2023 financial results. The 4th Quarter 2023 Supplemental Disclosure Information, which is available under the “Investors” section of the Company’s website, located at www.corecivic.com, is included as Exhibit 99.2 and is incorporated herein by reference.
The information pursuant to this Item 2.02 of Form 8-K, including the information in Exhibits 99.1 and 99.2, 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 on Form 8-K 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 on Form 8-K and cautions that the information included in this Current Report on Form 8-K is current only as of the date made and may change thereafter. Information on the Company’s website is not, and will not be deemed to be, a part of this Current Report on Form 8-K or incorporated into any other filings the Company may make with the Securities and Exchange Commission.
Item 9.01. |
Financial Statements and Exhibits. |
(d) Exhibits
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: February 9, 2024 |
|
CORECIVIC, INC. |
|
|
|
|
|
|
|
|
By: |
|
/s/ David Garfinkle |
|
|
|
|
|
|
David Garfinkle |
|
|
|
|
|
|
Executive Vice President and Chief Financial Officer |
Exhibit 99.1
Event Name: Q4 2023 CoreCivic Earnings Call
Event Date: 2024-02-08T10:00:00 CST
Corporate Participants:
Michael GrantCoreCivic, Inc.Managing Director of Investor Relations
Damon HiningerCoreCivic, Inc.President, Chief Executive Officer
David GarfinkleCoreCivic, Inc.Chief Financial Officer, Executive Vice President
Conference Call Participants:
Joe GomesNoble Financial
Capital MarketsAnalyst
Marla MarinZacks Investment Research, Inc.Analyst
Kirk LudtkeImperial Capital, LLCAnalyst
Brian
ViolinoWedbushAnalyst
Greg GibasNorthland SecuritiesAnalyst
P R E S E N T A T I O N
Operator
Thank you for standing by, and welcome to the CoreCivic fourth-quarter 2023 earnings call. (Operator Instructions) As a reminder, todays program is
being recorded.And now Id like to introduce your host for todays program, Mr. Mike Grant, Managing Director of Investor Relations.
Michael GrantCoreCivic IncManaging Director, Investor Relations
Thank you, operator. Good morning, ladies and gentlemen, and thank you for joining us today. Participating on todays call are Damon Hininger,
CoreCivics President and Chief Executive Officer; and David Garfinkle, our Chief Financial Officer. Were also joined here in the room by our Vice President of Finance, Brian Hammonds.
On todays call, we will discuss our financial results for the fourth quarter of 2023 as well as financial guidance for the 2024 year. We will also
discuss developments with our government partners and provide you with other general business updates.
During todays call, our remarks, including
our answers to your questions, will include forward-looking statements pursuant to the Safe HarborProvision of the Private Securities and Litigation Reform Act. Our actual results or trends may differ materially as a result of a variety of factors,
including those identified in our fourth-quarter 2023 earnings release issued after market yesterday and in our Securities and Exchange Commission filings, including Forms 10-K,
10-Q and 8-K reports.
You are also cautioned that any forward-looking
statements reflect managements current views only and the company undertakes no obligationto revise or update such statements in the future. On this call, management will also discuss certain non-GAAP
measures. A reconciliation of the most comparable GAAP measurement is provided in the corresponding earnings release and included in the companys quarterly supplemental financial data report posted on the Investors page of the companys
website at corecivic.com.
With that, it is my pleasure to turn the call over to our President and CEO, Damon Hininger.
Damon T. HiningerCoreCivic, Inc.President, Chief Executive Officer
Thank you, Mike. Good morning, and thank you for joining us for our fourth-quarter 2023 earnings call. On todays call, Ill provide the details of
our fourth-quarter financial performance and introduce our 2024 full-year financial guidance. I will also discuss with you our latest operational developments and update you on the latest developments with our government partners.
Following my remarks, I will turn the call over to our CFO, Dave Garfinkle, who will review our financial results and our 2024 financial guidance in greater
detail. He will also provide a more detailed update on our ongoing capital structure initiatives, including debt reduction, share buybacks, and our new bank credit facility attained in the fourth quarter.
Ill now provide a brief overview of our fourth-quarter financial results. In the fourth quarter, we generated revenue of $491.2 million, which was
a 4% increase compared to the prior-year quarter. This increase comes in spite of the expiration of our federal prison contract with the Federal Bureau of Prisons at our previously owned McRae Correctional Facility in November of 2022, and the
expiration of our lease agreement with the Oklahoma Department of Corrections at our North Fork Correctional Facility on June 30, 2023. Excluding these two expirations, our total revenue increased 6%, demonstrating strong occupancy and revenue
growth from our CoreCivic safety and community portfolios.
We generated normalized funds from operations or FFO of $51.3 million or $0.45 per share compared to
$49.1 million or $0.42 per share in the fourth quarter of 2022, representing a per-share increase of 7%. The increase in FFO was driven by the higher federal and state populations combined with lower
interest expense resulting from our debt reduction strategy.
The increase in FFO occurred despite the sale of our McRae facility and the expiration of
the lease with Oklahoma, which resulted in a combined reductions to EBITDA of $2.3 million from the prior-year quarter. We have achieved significant improvements in our attraction and retention rates, resulting from staffing strategies as well
as an overall improvement in the hiring environment.
That said, labor market pressures have necessitated temporary incentives and related incremental
operating expense experienced through 2023, including the fourth quarter. As we leave 2023, we believe that more favorable operating expense trends should continue as the tight labor market continues to loosen and as we continue to progress toward pre-pandemic staffing and occupancy levels.
As mentioned on the past several conference calls, we have made significant
investments in our existing staff and have successfully increased our staffing levels through improved recruiting and retention. These were the right investments to make, and they have enabled us to reduce usage of temporary incentives from the
prior-year quarter and have positioned us well to manage our customers higher population needs.
In the fourth quarter of 2023, we achieved our
highest occupancy rates since the second quarter of 2020, which as you may recall is the quarter immediately following the start of the COVID-19 pandemic response. From the fourth quarter of 2022 to the fourth
quarter of this year, occupancy in our safety segment increased from 72% to 74.7%, and occupancy in our community segment increased from 58.4% to 63.7%.
The increase in occupancy in our safety segment primarily resulted from higher detention population from our largest government partner, Immigrations and
Customs Enforcement or ICE. On May 11, AHA 42, a temporary public health warning issued by the CDC that had essentially closed our nations border to asylum seeking individuals since the onset of the
COVID-19 pandemic, came to an end.
At the same time, occupancy restrictions implemented during the pandemic at
our ICE facilities also came to an end. Without the authority granted under Title 42 to deny entry to or quickly remove individuals from United States, there has been an increase in the number of people of custody of the Department Homeland Security
or DHS.
ICE is one of the two agencies within the DHS that is responsible for enforcing immigration laws, arresting and attaining individuals who have
entered the country illegally. These activities have increased since the end of Title 42 and the country continues to report record numbers of people encounter at the southern border.
Last quarter, we reported on the increase in demand for detention capacities since AHA 42 was lifted. From mid-May
2023 through December of 2023, the number of individuals in the custody of ICE increased 74%. Over the same period, ICE detention populations within our facilities increased 76%, which we believe was possible in part because of our investments in
staffing.
Because many of our federal contracts include a fixed payment component, the increase in residential populations do not result in proportionate
increase in our financial results as such facilities until collections clear to minimum compensate debt total associated with the fixed payment levels. Most of our facilities are now at or above that level.
Increased proxy in our safety segment also resulted from broad-based, higher occupancy levels for many of our state government partners, notably from the
states of Arizona, Georgia, Idaho, and Colorado. Now its in second year under management contract with the state of Arizona, our old Palma Correctional Center in Eloy, Arizona, continues to show improvements in occupancy as well as operating
and financial metrics.
During the fourth quarter, we were able to sharply reduce the facilitys reliance on temporary labor resources and incentives
due to strong local hiring and oversight. The fourth quarter was an exceptionally busy quarter for new contracts as our best-of-class services demonstrated outcomes and
facilities provide a flexible resource to partners [incorporating] our financial services.
During the quarter, we signed and commenced three new
management contracts, each of which boosts the incremental occupancy at already 40 facilities with available capacity. As a reminder, ours is a leveraged business model and higher utilization of our facilities is correlated with expanded margins.
In November, we announced a new management contract with the state of Montana to care for up to 120 male inmates at our 1,896 beds Saguaro Correctional
Facility in Eloy, Arizona. The initial term of the contract is for two years and it may be extended by mutual agreement. A total term, including renewals, is up to seven years. We completed the intake process for the 120 inmates before year end.
At December 31, 2023, we also care for approximately 875 residents from Hawaii and nearly 600 residents from the state of Idaho at our Saguaro
Correctional Facility. This new contract represents an expansion of our relationship with the state of Montana as we also manage for them the fully occupied company-owned Crossroads Correctional Center in Shelby Montana under a separate management
contract.
Also in November, we announced a new management contract with the state of Wyoming to care for up to 240 inmates at our 2,672-bed Tallahatchie County Correctional Facility in Tutwiler, Mississippi. This is not our first time partnering with Wyoming as we previously cared for their inmates under a management contract that had not been
utilized since 2019. The term of the new contract runs through June 30, 2026. The intake process for the 240 inmates was complete as of December 31, 2023.
Finally, we announced a third new management contract during November. This new contract is with Harris County, Texas, to care for up to 360 inmates at
Tallahatchie County Correctional Facility. The contract includes the option for the county to access an additional 360 beds at the Tallahatchie Facility.
The initial contract term began on December 1, 2023, and ends November 30 of this year. The
contract may be extended at the countys option for up to four additional one-year terms. We began receiving inmates from Harris County during the fourth quarter of 2023 and we anticipate the intake
process to be complete during the first quarter of this year.
Also, as an update on our county relationships, at the end of the third quarter, we signed
a new major contract with Hinds County, Mississippi, for up to 250 adult male pre-trial detainees also at our Tallahatchie County Correctional Facility. We completed the intake of that population during the
fourth quarter.
While historically we have focused more on federal and state contracts, it is interesting to note that many large counties throughout the
United States have begun to experience capacity constraints as a result of both larger populations and infrastructure problems.
Expanded county jail
populations typically precedes growth in state prison populations as the jail population is adjudicated and sentenced. Further, we remain in discussions with several additional jurisdictions to help address their challenges in the near to long term.
Now turning to our community segment, which is comprised of 23 residential reentry facilities, we experienced an increase in occupancy of 63.7% in the
fourth quarter of 2023 from 58.4% in the prior-year period. Populations continued to improve across many of our facilities serving both of Bureau Prisons or BOP, as well as states, including Texas and Colorado.
We also provide electronic monitoring and case management services in our community segment. Our community segment represents a vital mission and is often
critical to the successful reentry of residents in our care.
Net operating income in this segment increased 66% in the fourth quarter of 2023 from the
prior year quarter due to the increase in occupancy as well as per diem increases we have been able to attain in contract renewals. We were also able to reduce temporary staffing incentives just as we did in our safety segment.
We expect the occupancy trend to continue in the community segment now that pandemic-related public health policies have come to an end and as more of our
government partners return to these important residential reentry programs that help individuals be better prepared for successfully transitioning back from a period of incarceration into our communities.
Finally, the high performance of our colleagues and the high quality of our facilities continue to be rewarded with long-term commitments from our government
partners. We never take for granted renewals of existing management contracts and continue to enjoy a contract retention rate of 95% over the five years through 2023, including the renewal of all 34 management contracts in our safety and community
segments that came up for renewal during the course of the year.
As a reminder, we entered into an agreement with the state of Oklahoma to lease our 1,670-bed Davis Correctional Facility effective October 1, 2023. We successfully transitioned operations to the state, which is now operating our facility with government employees, effectively converting the
facility from one in which we own and operated in our safety segment to one that we simply lease to the state.
That facility is now named the Allen
Gamble Correctional Center and is now reported in our property segment. We remain pleased to have reached a mutually advantageous contract for this facility, and we value our ongoing relationship with the state of Oklahoma.
Looking forward, we remain optimistic in the long-term macro environment for our federal, state, and local business. Our governments are facing complex
capacity, infrastructure, and population challenges, and we see increased opportunities to serve their growing needs.
At the federal level, although we
continue to see a steady increase in detention bed utilization, the long-term impact of the end of Title 42 is still unclear as there are other factors that impact detention utilization levels by ICE. The most significant factor historically has
been funding levels approved by Congress annually.
However, the country is still facing significant challenges at the southern border and geopolitical
events only enhance the needs for border security. Although we are over through the way into the federal fiscal year, which ends September 30, 2024, the appropriations process for funding the remaining fiscal year remains in flux.
Further, a supplemental funding bill proposed by the administration that includes significant funding for DHS and ICE has not been acted upon by Congress.
While there is bipartisan recognition of the need to fund DHS and ICE more robustly to address challenges at the southern border, a funding resolution has not been reached.
The outcome of the appropriations process is expected to have significant impact on the overall population levels in our ICE facilities moving forward. And
even though detention funding and related services are just part of the overall solution, we are positioned well to serve their needs.
Another part of
the overall management of the border that could potentially expand the scope of services includes alternatives to detention. Earlier last year, ICE issued a request for information, or RFI, for release and reporting management services. This RFI is
seeking information about monetary technology, participant coordination services, including physical space, participant engagement, and interactions and program management and community service to help people comply with their immigration
obligations.
Though not yet funded by Congress and only in the early stages, the RFI is intended to apply to noncitizens released from DHS custody, and
according to the RFI, involves engaging with a large portion of the 5.7 million individuals on the current non-detained docket.
At the state level, overall state budgets are in very good shape. Most of our state partners are reporting increases in their prison populations and many
states are also projecting further increases in their prison populations. Jail backlogs, which are a leading indicator for state prison populations, remain significant. Additionally, courts continue to normalize operations. And as cases are
adjudicated, state correctional agencies will certainly be impacted.
In summary, while challenges and uncertainties remain, the general macro environment in which we operate
continues to improve and our financial results have begun to reflect that improvement. Our occupancy is at multiyear high, our margin has begun to reflect the operating leverage that comes with higher occupancy, and we are making solid progress
against labor-related cost pressures that rose sharply during that COVID-19 period.
In our press release, we
introduced our 2024 full-year financial guidance. It includes normalized FFO per share forecast, a range of a $1.46 to $1.61, and EBITDA range of $300 million to $313 million.
As we have been sharing on these calls for over a year, our lease with the state of California for our California City Correctional Center ends March 31
of this year. That facility has generated slightly over $25 million in EBITDA. So the anticipated absence of that leads for the final three quarters of 2024 negatively impacts EBITDA and is reflected in our guidance.
Obviously, we are focused on a solution to the pending lease expiration with the state of California at California City. Finding a positive solution for this
facility, which is in a great location and is comprised of further replicate beds, is a top priority for CoreCivic.
Ill now turn the call over to
Dave Garfinkle, our CFO, who will provide a more detailed look at our financial results in the fourth quarter. He will also discuss in detail our financial guidance for 2044, as well as progress on our capital markets activities and further details
about our new bank credit facility and capital allocation strategy, including debt reduction and share buybacks.
Over to you, Dave.
David M. GarfinkleCoreCivic, Inc.Chief Financial Officer, Executive Vice President
Thank you, Damon, and good morning, everyone. In the fourth quarter of 2023, we reported GAAP net income of $0.23 per share compared to $0.21 per share in the
prior-year quarter. Adjusting for special items, adjusted EPS during the fourth quarter of 2023 was $0.23 compared to $0.22 per share in the prior-year quarter. Normalized FFO per share was $0.45 during the fourth quarter of 2023 compared with $0.42
in the prior-year quarter.
As we disclosed last year, adjusted and normalized figures in the fourth quarter of 2022 included the impact of certain tax
credits we were entitled to under the CARES Act. These credits were reflected as a reduction to operating expenses and favorably impacted per share results by $0.02 in the prior year quarter, net of related expenses resulting from the credits. The
increase in adjusted EPS and normalized FFO per share resulted from higher occupancy from federal and state populations, the continued normalization of our operating expense structure, and lower interest expense partially offset by an increase in
G&A expenses.
The trend of increasing ICE detention populations nationwide continued during the fourth quarter, albeit at a slower pace than the
second and third quarters, following the expiration of Title 42 on May 11, 2023. Title 42 is a policy that had been used since March 2020 that denied entry at the US border to asylum-seekers and anyone crossing the border without proper
documentation or authority in an effort to contain the spread of COVID-19.
At December 31, 2023, ICE
detention populations nationwide were up to 37,131, a 5.2% increase from September 30. Average daily ICE detention populations within our facilities increased by 2023 residents or 23% during the fourth quarter of 2023 compared with the third
quarter. Note that due to fixed payments at certain of our facilities, increases in populations do not always result in incremental revenue and compensated occupancy. Because increases can occur at facilities where population levels were already
included in our compensated population.
Our average daily compensated population from ICE was up 7.5% from Q3 to Q4. Higher sequential ICE populations,
combined with new contract awards and a continuing normalization of operating expenses, contributed to the increase in normalized FFO per share from Q3 of $0.35 to $0.45 in Q4, an increase of 29%; and adjusted EPS from Q3 of $0.14 to $0.23 in Q4, an
increase of 64%.
Operating margins in our safety and community facilities improved to 24.4% in the fourth quarter of 2023 compared to 24.1% in the
prior-year quarter and 21.3% in the third quarter of 2023. Excluding the impact of the aforementioned tax credits, margins were 22.6% in the prior-year quarter. The increase in our operating margins was due to the increases in occupancy, per diem
increases we have been successful in obtaining, the continued normalization of operating expenses, and the successful transition of the Allen Gamble Correctional Center to a lease in our property segment.
Compensated occupancy in our safety and community facilities was 74% in the fourth quarter of 2023 compared to 71.1% in the prior-year quarter and up from 72%
in the third quarter of 2023. The increases in occupancy enabled us to leverage incremental revenue over our fixed operating expenses. The increase in revenue resulting from the increases in occupancy was amplified by per diem increases we have been
able to obtain, which increased 5.5% over the fourth quarter of 2022.
During the fourth quarter, we were able to continue reducing certain incremental
labor-related expenses such as registry nursing, temporary wage incentives, and travel, despite inflation and labor market pressures that have been steadily easing over the past several quarters. These three expense categories declined by
$6.3 million from the fourth quarter of 2022 and $1.8 million from the third quarter of 2023. The successful transition of the Allen Gamble Facility effective October 1, 2023, improved operating margins in the fourth quarter of 2023
and will continue to provide a stable return in our property segment going forward.
Turning next to the balance sheet. As previously disclosed, during the fourth quarter, we completed an
amendment and extension of our bank credit facility, effectively replacing our previous bank credit facility, increasing the total size from $350 million to 400 million. The new bank credit facility increases available borrowings under the
revolving credit facility, which remains undrawn from $250 million to 275 million, and increases the size of the term loan from an initial balance under the previous facility of $100 million to $125 million, extended the maturity
date to October 2028 from May 2026 and relaxed certain covenants while maintaining a similar pricing structure.
We remain focused on paying down debt and
continue to make progress on our debt reduction strategy. Our debt reduction strategy resulted in a decrease to interest expense of $1.9 million from the fourth quarter of 2022 and a decrease in interest expense of $12 million from the
full-year 2022.
During 2023, we repaid $157.8 million of debt or $130.3 million net of the change in cash. During 2023, we repurchased
$27.9 million of our unsecured notes in the open market, including $6.9 million in the fourth quarter.
With clear visibility of reaching our
targeted leverage ratio of 2.25 times to 2.75 times, during the fourth quarter, we repurchased 872,000 shares of our common stock under our share repurchase program at an aggregate cost of $12.5 million, bringing our 2023 totals to
$3.5 million shares at an aggregate cost of $38.1 million or an average price of $10.97 per share. Going forward, we expect to allocate our free cash flow toward both paying down debt and repurchasing shares, maintaining discipline on our
targeted leverage ratio.
Our leverage, measured by net debt to EBITDA, was 2.8 times using the trailing 12 months ended December 31, 2023. As of
December 31, we had $122 million of cash on hand and an additional $257 million of borrowing capacity on our revolving credit facility, providing us with total liquidity of $379 million.
Moving lastly to a discussion of our 2024 financial guidance, we expect to generate EPS of $0.58 to $0.72 and FFO per share of $1.46 to $1.61. Our guidance
reflects growth in state and local residential populations, largely attributable to the new contract awards obtained during the second half of 2023. Intakes under those contracts are substantially complete.
Our state populations also reflect higher utilization than expected under existing contracts that we began to experience in 2023. Our guidance further
reflects an increase in our average daily federal populations in 2024 compared with 2023, mainly due to the expiration of Title 42 in May. We expect these federal populations to remain stable throughout 2024.
The most significant factor impacting detention utilization by our federal partners has historically been funding levels approved by Congress for ICE as
detention capacity is insufficient to meet the demand at the southern border. Funding under a continuing resolution for the Department of Homeland Security, including ICE, expires March 8.
If Congress provides higher funding levels for detention beds or if the highly publicized supplemental funding bill is approved to include additional funding
for border security, there could be upside to our guidance. Our guidance contemplates the continuation of an improving hiring market for labor with less reliance on temporary incentives, but resulting in higher staffing costs as we continue to
progress toward pre-COVID staffing levels.
Our guidance contemplates the expiration of the lease with the state
of California at our California City Correctional Center, effective March 31,
2024. This facility generated $31.1 million in revenue and
$25.5 million in EBITDA during 2023 and is expected to result in a reduction to EBITDA of approximately $23 million to $24 million in 2024, including carrying costs such as maintenance, property taxes, and insurance that we will
continue to incur after the lease expiration.
Our guidance does not include any other contract losses or any new contract awards, not previously
announced because the timing of government actions on new contracts is always difficult to predict. While we are encouraged by the strength of our margins in the fourth quarter, sustained margins at this quarters level are likely to require
higher populations as our staffing continues to return to pre-COVID levels.
For modeling our quarterly results,
as a reminder, compared to the fourth quarter, Q1 is seasonally weaker because of one fewer day in the quarter, higher utilities, and because we incur approximately 75% of our unemployment taxes during the first quarter, resulting in a collective
$0.04 per share decline from Q4 to Q1 and negatively impacting our operating margins.
Moving now to our capital allocation strategy. Since our Board
authorized the share repurchase program in May 2022 through December 31, 2023, we repurchased 10.1 million shares of our common stock at an aggregate cost of $112.6 million, leaving $112.4 million under the Board authorization.
We will remain opportunistic in repurchasing shares of our common stock and expect to repurchase additional shares in 2024, taking into consideration our leverage, earnings trajectory, stock price, liquidity, and alternative opportunities to book
to deploy capital.
Our guidance includes a range of repurchase scenarios at various amounts and at various assumed prices. We also expect to use
our cash on hand and cash flow from operations to continue paying down debt, which could include additional open-market purchases or partial redemptions of our 8.25% senior notes, which are scheduled to mature in 2026 and become redeemable at
104.125% of par on April 15, 2024.
We continue to monitor the debt capital markets and could issue additional debt securities to refinance portions
of our existing debt to extend our weighted average debt maturities if and when we determine that market conditions and the opportunity to utilize the proceeds are favorable. Given the strength of both our balance sheet and cash flows, we have
tremendous flexibility in how we deploy our liquidity and free cash flow and balance our capital allocation strategy between debt repayments and share repurchases. Again, our guidance contemplates a range of scenarios associated with debt reduction
and share repurchases.
We expect AFFO, which we consider a proxy for our cash flow available for capital allocation decisions, to
range from $158.3 million to $175.3 million or $1.42 to $1.57 per share. We expect our normalized effective tax rate to be 27% to 29%, and the full-year EBITDA guidance in our press release provides you with our estimate of total
depreciation and interest expense.
We are forecasting G&A expenses in 2024 to be consistent with 2023. We plan to spend $62 million to
$66 million on maintenance capital expenditures during 2024, in line with $64 million incurred during 2023 and $7 million to $9 million for other capital investments compared to $4 million in 2023.
I will now turn the call back to the operator to open up the lines for questions.
Q U E S T I O N S A N D A N S W E R S
Operator
(Operator Instructions)
Joe Gomes, Noble Capital.
Joe GomesNoble Financial Capital MarketsAnalyst
Good morning, Damon and David. Nice quarter.
Damon
HiningerCoreCivic IncPresident, Chief Executive Officer
Hey. Good morning, Joe.
David GarfinkleCoreCivic IncChief Financial Officer, Executive Vice President
Morning, Joe.
Damon HiningerCoreCivic
IncPresident, Chief Executive Officer
Thank you so much.
Joe GomesNoble Financial Capital MarketsAnalyst
So I wanted to start with the ICE populations in the quarter. It sounds like you had some good growth sequentially there. And kind of like where are we today?
And kind of in conjunction with that, going through the supplemental, it looks like you had two facilities that were not yet to 75% occupancy to ICE facilities at the end of the year. Where are they today? And how do we get those up and above that
75% occupancy level?
Damon HiningerCoreCivic IncPresident, Chief Executive Officer
Yes. So, Joe, let me tag team with Dave on that one. First part of your question, as of yesterday, our total population in our facilities from ICE was at
11,334. So I give you a real-time number on current utilization.
And I think thats up, I think we did see a little bit of which is pretty
typical at that time of year with the holidays, I think we saw a little decline between Thanksgiving and Christmas again. Thats pretty typical based on seasonality.
And then maybe just a quick comment. Obviously, you probably know as much as I do and just kind of following the discussions within Congress between the
Senate leadership and House leadership and where that all ends up. I know theres a lot of people that dont know if thats going to be the path forward on the funding for additional resources with ICE, but thats kind of bigger
bill with Ukraine and Taiwan and is real funding. So again, well see what happens here in the coming days and weeks.
So on a parallel path,
well watch off closely. The current fiscal year, as you know, is funded through early March. And well be watching closely on kind of what appropriation of adjustments are done there, especially for DHS and ICE and Border Patrol.
But on facilities, let me pass it over to Dave.
David
GarfinkleCoreCivic IncChief Financial Officer, Executive Vice President
Yes. I think, Joe, you may be asking kind of where the facility
stand relative to fixed payments because not all of our facilities have those fixed payments. So Im not sure which facilities youre referring to that are below the 75%. They may or may not have fixed payments.
But in total, were really clearing those fixed payment hurdles at this point. They are probably in aggregate across the portfolio. A few hundred below
the fixed payment level so theyre not thousands. So any incremental populations at this point would translate into incremental revenues for the most part.
Joe GomesNoble Financial Capital MarketsAnalyst
Okay. Great. Thanks. And then in the guidance, you talked about youre assuming kind of the flat ICE population. As we all know, the funding for last
year was 34,000 beds. Were at 38,500, I think, was the most recent ICE population number.
When you look at your guidance, are you expecting to be
at that 34,000 level for funding? Or do you think it stays more in that 38,000? Just trying to get a little more detail there.
Damon HiningerCoreCivic IncPresident, Chief Executive Officer
Yes. Ill let Dave talk a little bit about our actual guidance, but I just the bigger number for ICE, so all populations, not just CoreCivic,
its kind of hard to say. Theyve been working, as you know, since October 1 under continued resolutions. And so basically, thats taking the funding level from last year of 34,000 in this year.
So they clearly feel like theyre in a position to go a little higher than that as weve gotten into a couple of months into the fiscal year. So
could they go ahead and maybe fund that for the rest of the year at 34,000 but still run at 38,000? That possible.
As you know, last year, they did the
reprogramming, I think during the middle of the fiscal year. That may be part of the strategy; that maybe Plan B. Dont know. But again, I think the next couple of weeks will be pretty critical on determining obviously what happens for the rest
of the year.
I will say, though, that and maybe a little more to your second part of your question about the guidance. National number, obviously,
that will go up and down. It didnt necessarily go in proportion with our populations.
So the national number maybe go down a little bit but our
population is pretty flat. And based on utilization and what were hearing kind of on the ground with our various stakeholders from ICE and the different parts of the country where we operate gives us some comfort that weve got a pretty
good number for the rest of the year. But let me add let Dave add to that.
David GarfinkleCoreCivic IncChief Financial Officer,
Executive Vice President
I think at a high level, Joe, the guidance would reflect populations consistent with what we saw in the fourth quarter. So
were not anticipating a supplemental funding going through or even when funding gets refreshed on March 8, whether thats a continuing resolution or a full budget for the rest of the year.
Were not anticipating significant increases. And as I mentioned in my prepared remarks, if they do see increases in funding for detention beds, that
could be upside to our guidance. Likewise, were not assuming a decline in those populations. Our populations, like I said, probably from the fourth quarter. So pretty stable populations, at least at the federal level throughout 2024.
Joe GomesNoble Financial Capital MarketsAnalyst
Okay. Thanks. Damon, you didnt mention anything really on the US Marshals Service. Im wondering if you might give us a little update on that
client.
Damon HiningerCoreCivic IncPresident, Chief Executive Officer
Yes, I appreciate that question. Yes, were basically just kind of seeing a steady as it goes. The populations have been up or down a little bit
nationally. Our populations also fit up down a little bit. I think the national population right now for the March service is around 57,000 and 58,000.
Thats been pretty stable over the last probably six, eight months down a little bit over the last two, three years. But last again, 6, 8, 10
months were pretty stable. So were kind of forecasting that for the rest of the year. Dont see any big, real changes with that customer for the rest of the year.
I dont know if anything you would add to that, Dave.
David GarfinkleCoreCivic IncChief Financial Officer, Executive Vice President
Yes, our populations were very consistent in Q4 with Q3. In fact, they were up slightly.
Joe GomesNoble Financial Capital MarketsAnalyst
Okay, great. And on the community segment, you kind of touched on this a little bit, David. There was a large increase in the revenue per compensated mandate.
I think year over year was up about $12.
You mentioned a little bit about some contract renewals you got. Is there anything else thats driving
that? Should we kind of expect that as more of a high-water mark? Or do you think theres more potential upside in that revenue per compensated mandate on the community side?
Damon HiningerCoreCivic IncPresident, Chief Executive Officer
Yes. Joe, actually, Ill tackle that one. Yes, weve seen a couple of quarters in a row of really strong growth on the community side. So as you
know, both occupancy growing but also weve had some really good renewals where weve got kind of reset the pricing on the compensated for the contract, I should say. So we continue to see good support to increase populations there.
Again, that was part of the population that was easy to go ahead and release with social distancing and everything going on with COVID. So we really think the
big kind of bounce back is because now that the pandemic is over and some of those concerns were alleviated from a health perspective, we continue to see populations go up. So again, really, really pleased with that and continue to see good growth
there.
Joe GomesNoble Financial Capital MarketsAnalyst
Okay. And one more for me and Ill step aside here. Just you mentioned Cal City and youre looking for alternatives there. Whenever theres
anything significant you can tell us in terms of who youre talking to for that and any other types of new business that might be here in the near term?
Damon HiningerCoreCivic IncPresident, Chief Executive Officer
Yes. So Cal City is a new business. So not here to discuss any specific client for that facility. But as noted in my script, I mean, it is a great location.
Southwest, its not far from Los Angeles. So we think a state partner or a federal partner would be a good solution for this facility.
So I think
you know, Joe, in the past, the marshal service and ICE have used that facility in the past. So its a great facility for their mission. So we are continuing to have conversations and see that again as a great solution, knowing this location,
but also its capabilities within the actual facility.
To your second question about just generally about new business, Ill tell you, I have met
with a lot of governors and secretaries and directors of corrections here in the last probably six or eight months. And the message just continues to be the same: really challenging infrastructure issues within their system. Facilities are becoming
more and more overcrowded as populations are starting to come out of the jails that have been backed up because, of course, being closed. And then also seeing significant population increases over the next three to five years. So that message
continues to be conveyed to us from our partners.
The other thing Ill just say that maybe is a little bit surprise for folks is that some of our
customers, they closed either units or maybe entire facilities during COVID and what facilities they targeted for closure are usually the ones again that are maybe older, maybe more difficult to operate, but maybe really challenging the staff.
And so some of this, kind of more immediate opportunity for us are coming from customers to say, we close XYZ facility in certain part of our jurisdiction.
And it just doesnt make operational sense for us to reactivate it.
So basically, what Im saying is you may have a system or systems that
their operational capacity has declined a little bit because theyve got units or facilities that just didnt make sense to reactivate. And so thats created a little more demand from them to use capacity in our system there. But I
dont know, I guess youd add to that, Dave.
David GarfinkleCoreCivic IncChief Financial Officer, Executive Vice President
Just reemphasizing, the underlying drivers of the new contracts that we signed in the second half of 2023 are still there. And as David just mentioned,
getting more urgent. So we feel really good about prospects moving into 2024 and have good momentum, having signed three new contracts in the fourth quarter and another contract in the third quarter thats both with state and county
governments. So good momentum as were going into 24.
Damon HiningerCoreCivic IncPresident, Chief Executive Officer
Yes. I really appreciate that. One other thing Id just say, Joe, and we mentioned in our script, but want to reinforce it, and that is: as you know, we
leaned a little forward on staffing around the enterprise about a year ago and also impacted a little bit our margins. And I know we had some good conversations about that along the way. But we think some of those investments are really now
were getting the benefits of that now with some of these new contracts.
Again, obviously, were watching closely what happens with ICE with
this supplemental. There was some discussion about funding there for 50,000 beds nationwide, again, who knows how likelihood that is with the supplemental.
But as long as we saying, we continue to be very thoughtful on the staffing front, not just on what the needs are today, but trying to probably anticipate a
little bit what customer need is either with existing customers or new customers.
Joe GomesNoble Financial Capital MarketsAnalyst
Great. Thanks again for taking my questions and congrats on the quarter.
Damon HiningerCoreCivic IncPresident, Chief Executive Officer
Thank you, sir.
Operator
M. Marin, Zacks.
Marla MarinZacks Investment
Research, Inc.Analyst
Thank you. So given COVID, the courts were obviously in advance. And now that theyre back up and running, it seems
that were still seeing a backlog. And it seems like rather than getting smaller, its appearing treatment to grow. So if thats the case, how do you think that might impact some of your utilization rates and some of your post COVID
facilities?
Damon HiningerCoreCivic IncPresident, Chief Executive Officer
Yes. Its a good question. And yes, its a little bit of a couple of different catalysts. You alluded to it with you, of course, going to get back
to where they were operationally pre-COVID in this backlog that is weve seen in numbers and jail populations nationwide.
So again, were seeing that now. I think again, with contracts like with Montana, increased utilization in Idaho. Wyoming as we talked about, I mean, I
think thats part of the reason. I think again, I think another part of the reason is, again, some of these systems took some capacity offline. And just that, okay, it just makes sense for us to reactivate it to more cost effective. Youre
probably going to give a lot better outcomes, too, by using capacity within CoreCivic.
And I guess the third thing Id just say is that looking at another lead indicator, which is kind of
crime rates around the country and some of the actions that are happening at the state and local level, I think thats also going to have some material impact on populations on top of what were seeing today because of the backlog with
COVID.
But is there anything youd add to that, Dave?
David GarfinkleCoreCivic IncChief Financial Officer, Executive Vice President
No, I dont have anything add, Damon. You covered it.
Marla MarinZacks Investment Research, Inc.Analyst
Okay. So you also talked about in your prepared remarks, you mentioned alternatives to retention. And Im guessing that that would include your
electronic monitoring services, maybe the community service corporations.
Do you see and you talked before about how you had some good quarters on
community services operations. Do you see that as potentially benefiting from some of the changes were seeing in the courts and in prisons views about prison detention?
Damon HiningerCoreCivic IncPresident, Chief Executive Officer
Yes. I mean and keep me answer, Dave. I say on the community, again, the big driver there has been just increased utilization from a population
perspective into our facilities and also some favorable renegotiation of contract terms, again, weve had some improvements on the per diem and the compensated day rates.
But we also are seeing, again, good use and good attraction to our monitoring, our case management services and other support services we can do within the
community segment. But Ill also say, and I think maybe a part of your question, too, we remain really bullish on that for the community business. And so we continue to make investments in both people and technology to meet the needs either
with the existing partners or potentially new partners.
Again, going back to the lease proposed supplemental from Congress on Sunday night of this week,
again, who knows how much of this will carry on either through a supplemental being passed or moved on to a full funded year. But there was almost over $1 billion, I think that was earmarked for additional expansion of alternative detention
under ICE.
So again, I think the continued investment, not only just for that opportunity but also what were seeing in with cities and counties and
even the bureau prisons, I think, are good investments. And again, we continue to be really bullish on the business.
But anything to add to that, Dave?
David GarfinkleCoreCivic IncChief Financial Officer, Executive Vice President
Yes, I think theres some inertia from the Federal Bureau of Prisons as well to expand the utilization of residential reentry centers whether thats
due to infrastructure, trying to get more people out of prison into the communities and helping them assimilate.
So I think there could be some more
funding there that kind of began during the last administration. And it seems to be getting some legs now. So I wouldnt be surprised if we saw the BOP expand its utilization of our RCs by early release programs, alternatives to detention, and
things like that. So I agree that theres a lot of upside there. And we have a lot of capacity within our community portfolio to accommodate that need.
Marla MarinZacks Investment Research, Inc.Analyst
Okay, thank you.
Damon HiningerCoreCivic
IncPresident, Chief Executive Officer
Thank you, M.
Operator
Kirk Ludtke, Imperial Capital.
Kirk LudtkeImperial Capital, LLCAnalyst
Hi,
Damon and David, Brian, Mike, thanks for the call.
David GarfinkleCoreCivic IncChief Financial Officer, Executive Vice President
Good morning.
Damon HiningerCoreCivic
IncPresident, Chief Executive Officer
Good morning, Kirk.
David GarfinkleCoreCivic IncChief Financial Officer, Executive Vice President
Congratulations on the quarter. Just a couple of follow-ups. On the ICE population, did I hear that the immigration
bill included funding for 50,000 beds. Did I hear that correctly?
Damon HiningerCoreCivic IncPresident, Chief Executive Officer
Thats correct, yes. The bill that came out Sunday night. And as you know, this was out of the Senate.
And you heard this a couple of times during the course of the week where the negotiators of that Bill noted that they were looking at funding for taking up the population of 50,000 beds.
So thats been part of the talking points with the unveiling of this bill on Sunday. So again, you probably know as well as I, theres obviously
some strong views about that bill on the House. So again, not here to handicap the bill, but at least just want to indicate, thats at least what the Senate was making relative to that supplemental.
Kirk LudtkeImperial Capital, LLCAnalyst
Got
it. Well, thats helpful. Thank you. And where did your ICE population peak pre-pandemic?
Damon
HiningerCoreCivic IncPresident, Chief Executive Officer
Pre-pandemic, keep me honest with you,
Dave, I think in the summer of 19, we got near 15,000.
Kirk LudtkeImperial Capital, LLCAnalyst
From 11,300 today?
Damon HiningerCoreCivic
IncPresident, Chief Executive Officer
Yes.
Kirk LudtkeImperial Capital, LLCAnalyst
Got
it. Thank you. And do you remember what the how many beds were funded back then?
David GarfinkleCoreCivic IncChief Financial
Officer, Executive Vice President
I know that nationwide populations are around 55,000. I dont know if they were necessarily funded at that
level. It was probably less I know it was less than that.
Damon HiningerCoreCivic IncPresident, Chief Executive Officer
Yes. Actually, I think it was pretty meaningful less than that. Now I think about it.
Kirk LudtkeImperial Capital, LLCAnalyst
Interesting. Okay. Thank you. Thats helpful. And then on California City, so now the lease expires in just a couple of months, has the state started to
ramp that facility down?
Damon HiningerCoreCivic IncPresident, Chief Executive Officer
They have. Yes, theyve been going through the steps for kind of deactivation, I think, both population and staffing.
Kirk LudtkeImperial Capital, LLCAnalyst
Okay. Got it. And are there any legal limitations as to what you can use that facility for?
Damon HiningerCoreCivic IncPresident, Chief Executive Officer
There are a couple. I dont know right off the top of my head; I think theres a few. But obviously, California was in there. And then weve
had no issues on housing Marshals there and ICE in the past.
David GarfinkleCoreCivic IncChief Financial Officer, Executive Vice
President
Would be the type of inmate that youre
Damon HiningerCoreCivic IncPresident, Chief Executive Officer
Yes, maybe thats right. It is type of inmate. And I dont know off top of my head. We can follow-up with
you offline on that. But I suspect theres probably some limitations on maybe classification or something like that.
Kirk LudtkeImperial
Capital, LLCAnalyst
Got it. Got it. Thank you. And then on Harris County, thats a nice win. Can you just expand on that? And how that
came about? And why they because if my Google Maps is working correctly, thats over 500 miles between Harris County and Tallahatchie. So Im just curious what maybe expand on how that came about and why Tallahatchie?
Damon HiningerCoreCivic IncPresident, Chief Executive Officer
Yes. Yes, sir. So part of the playbook is that, obviously, were always monitoring not only the existing needs with the existing partner, I should say,
but also partners like Harris County or potential partners, whats their system utilization capacity, maybe some challenges that theyre experiencing.
And Houston is I think thats where the company really got started. Our very first contract was in Houston almost four years ago. So either in
that county in that city really, really well. And so I think they just expressed they had some issues with physical plant. They had some really difficult outcomes here in the last couple of years because of overcrowding. I think there were some
staffing issues.
And its a pretty big system. Obviously, Metropolitan Houston and Harris County, its a big
system. Dont hold me to this, and I think they have almost 10,000 people in their jail system. So what that allowed us to do to kind of your last part of your question about the distance is to say, okay, look at your entire population and is
the part of the population that would be well suited and this is individuals. They dont have to go to jail or go to court every day that could be in a setting of Tallahatchie County.
And of course, well work with them on transportation, video conferencing, and whatnot to keep them connect as appropriate with the courts and the
Sheriffs office here in Harris County. So weve got a lot of plays in the playbook on helping them deal with kind of some of the distance issues.
But again, with the system that large, theres parts of the population that would be well suited again from a distance of again, you said 500
miles from Houston. If anything youd add to that, Dave?
David GarfinkleCoreCivic IncChief Financial Officer, Executive Vice
President
Yes. I mean Tallahatchie was a great facility. It was about 25% occupied. So it was a location where we could immediately satisfy the need
and bring the detainees in quickly. We could probably I mean, theres about seven or eight different customers in that facility. So theyre doing a fantastic job there.
But with the exception of probably a handful of locations where we could accommodate a new customer, like what we did at our Saguaro Facility with Montana,
Saguaro Facilities in Arizona, so Montana moved 120 inmates there.
We do have its like 120 and we probably have a dozen facilities, but
its getting to the point now where we may have to look at activating a new facility to accommodate new contract towards if we see that kind of demand. Obviously, we wouldnt do that speculatively. Its expensive to open up and staff
a facility in advance of visibility on a customer. But Tallahatchie was a great location where we could accommodate Harris County, and there arent many of those left.
Kirk LudtkeImperial Capital, LLCAnalyst
Well, thats interesting. I appreciate it. Thank you.
Operator
Brian Violino, Wedbush.
Brian ViolinoWedbushAnalyst
Great. Good
morning. Thanks for taking my question.
Damon HiningerCoreCivic IncPresident, Chief Executive Officer
Morning, Brian.
David GarfinkleCoreCivic
IncChief Financial Officer, Executive Vice President
Good morning.
Brian ViolinoWedbushAnalyst
Good morning.
Just quickly, you talked quite a bit about the three state and local contract wins you had in the fourth quarter. Could you give us how much EBITDA you anticipate those contracts will contribute in 2024?
Damon HiningerCoreCivic IncPresident, Chief Executive Officer
We havent disclosed that, but theyre probably different profiles. One was a facility that was largely occupied the one in Arizona and then
Tallahatchie, as I just mentioned, was like 25% occupied. So its probably a few million dollars in EBITDA between the two of them over a year, maybe a little bit north of that.
Brian ViolinoWedbushAnalyst
Got it. Okay.
Thank you. And then maybe hard for you to answer from your seat, but it seems like DHS has been reallocating funds to ICE for additional bed funding given that were over the 34,000 number.
I guess from your perspective, do you anticipate that theres additional dollars that could be reallocated within DHS? Or do we really need supplemental
funding to see bed counts rise much more than there are today?
Damon HiningerCoreCivic IncPresident, Chief Executive Officer
Well, the first part of your question, youre exactly right. Thats really hard to answer. Again, they had that play in the playbook last year. As
you know, I think the secretary came out May or June of last year and indicated they were doing a reallocation of funding.
So can they do that again? And
do they have the ability? It really be hard for me to say. I dont know if they even said publicly what the amount was. I think the secretary just came out saying were doing it, but I dont think I ever heard an actual number.
I think population, again, a little bit to the question earlier about youre currently at the 37,000, 38,000. Again, theyre officially funded at
34,000. Again, that number as Dave said, that was pretty consistent during the fourth quarter. You had a little bit up and down because its again seasonality.
So do they feel like they could do that rest of the year? If they come to end of February and March and due
to the full funding until the end of fiscal year at 34,000, maybe. Again, well just have to wait and see.
And again, I think for them to go
meaningfully above that, and I think this is the last part of your question, it will require additional funding. And again, that could potential be supplemental. We just talked about or they could Ill say theyve got the ability to
go ahead and do additional funding through the full funded year, full budget for the full year. So thats still an option, too.
Again, well be
watching, obviously, all these different discussions for these different vehicles where they could increase funding. I dont know anything you want to add to that, Dave?
David GarfinkleCoreCivic IncChief Financial Officer, Executive Vice President
No, thats right.
Brian
ViolinoWedbushAnalyst
Great. Thanks. And then just one last one, if I could. Kind of on a similar note. In terms of ICE, looking at ICE
facilities, is that something that you think that they can be involved with without supplemental funding potentially looking at some of your vital facilities, maybe even outside of Cal City?
Damon HiningerCoreCivic IncPresident, Chief Executive Officer
Well, I guess Ill say it this way. We have been in the last, I guess, year and its a little bit to the discussion we had on staffing. I mean
obviously, weve worked with ICE for 40 years, so were in daily conversations about what their needs are.
And obviously, theyre getting
direction from DHS administration and to somewhat from members of Congress. So were always having a constant conversation of our capabilities where weve got capacity, either thats in printing facilities or vacant facilities. And
then with that, we make certain decisions based on that information on investments we need to do on either CapEx and/or on staff.
And again, thats
a little bit of what we did last year. We felt like before Title 42 went away as you know, we were at 5,000. We felt like we needed to make some steps to get staffing in place for if and when the ICE populations do go up, we would be prepared
for that.
So were continuing to have those discussions internally, but also with our customer, and thats just part of the kind of
normal behavior working with them. And we know that there a lot of eyes on them. And they get a lot of direction from a lot of different stakeholders, but we do our best to acknowledge just to hear what theyre saying, but also make some
proactive steps as appropriate. I also want to be prudent on that as appropriate to prepare for any future demand.
But I guess, anything youd add
to that, Dave?
David GarfinkleCoreCivic IncChief Financial Officer, Executive Vice President
Yes, Id say if they wanted to consolidate populations from a number of local jails for example, and then consolidate them into one of our facilities,
that would not require incremental funding. Because youre just transferring dollars from multiple facilities into one facility.
So we have had
conversations with ICE at a particular facility on that. I havent taken action on it yet. But that could be a potential where you could activate another facility without an incremental funding.
Damon HiningerCoreCivic IncPresident, Chief Executive Officer
Thats a good point.
Brian
ViolinoWedbushAnalyst
Okay. Great. Thank you. Appreciate it.
Damon HiningerCoreCivic IncPresident, Chief Executive Officer
Yes, sir.
Operator
Greg Gibas, Northland Securities.
Greg GibasNorthland
SecuritiesAnalyst
Hey Damon and Dave. Thanks for taking the question. Congrats on the results.
Damon HiningerCoreCivic IncPresident, Chief Executive Officer
Thank you, Greg.
Greg GibasNorthland
SecuritiesAnalyst
I was wondering if you could maybe elaborate a little bit more on the assumptions for occupancy and compensation per bed that
is implicit in your guidance. It sounds like ICE, not really forecasting a change in population size there. But just if you could talk about kind of any changing dynamics with respect to the split between occupancy changes versus increased revenue
per bed.
David GarfinkleCoreCivic IncChief Financial Officer, Executive Vice President
Yes, on the occupancy front, the forecast is fairly stable, so not much higher than 74%. Weve talked
in past calls about getting to that magical pre-pandemic occupancy of just north of 80%. So the guidance certainly does not include that. Its probably stable, maybe a slight increase from the 74%
occupancy we achieved in the fourth quarter.
With respect to and that would include the populations that were bringing in under the
or have actually already brought in under the four new contracts that we executed during the second half of 2023, as well as some population increases that we saw from a number of states under existing contracts. So those will contribute to
increases in occupancy.
On the per diem rate, most of our per diem increases take effect in July particularly from our state customers since thats
when their fiscal years begin. So well be beginning those conversations if we havent already, engaging with our partners, talking about our needs for per diem increases related to staffing and other inflationary costs.
So its hard to get that visibility now. We take a pretty conservative approach when we talk about per diem increases that we include some of our
contracts have stipulated per diem increases in them. In which case, obviously, were going to put those per diem increases in the forecast. Others are dependent on appropriations. So depending on the history with a particular customer, we may
or may not include that.
Our federal contracts, the other hand, most of them have per diem increases built into those contracts. And so they would be
built into the guidance as well. So Id say probably a pretty average year.
Last year 2023, we were quite successful in per diem increases,
particularly from states that hadnt provided per diem increases during the pandemic. And we continue to provide wage increases as we really need to get a per diem increase to maintain our margins and pay our staff appropriately. So I
wouldnt say were forecasting as good a year in 2024 as we had in 23. Because 23, we were making up for some lost ground during the pandemic.
Greg GibasNorthland SecuritiesAnalyst
Great. Makes sense. Thats very helpful. And I wanted to follow-up to it seems like there was some nice
profitability upside just from the normalization of expenses, particularly reducing temporary staffing and more so going to a higher percentage of local based, more permanent. And I just wanted to ask if you see that as kind of a tailwind for
continued margin improvement in 2024? Or do you kind of see that mostly already normalized?
David GarfinkleCoreCivic IncChief Financial
Officer, Executive Vice President
Thats a great question. Id say a little bit of both. There are some facilities where we still have some
opportunities to normalize the expense structure, but weve made a lot of progress. And so if you go back to fourth quarter of 2022 compared with the fourth quarter of 2023, significant reductions, as I pointed out in my prepared remarks.
But I wouldnt say its totally complete. Theres still some opportunities where we could reduce those travel expenses a bit further. We will
also be hiring some additional staff, too. So theres the put and takes on that. But overall, Id say theres still some opportunities to normalize expenses.
Brian ViolinoWedbushAnalyst
Okay, good to
hear. Thanks guys.
Damon HiningerCoreCivic IncPresident, Chief Executive Officer
Thank you.
David GarfinkleCoreCivic IncChief
Financial Officer, Executive Vice President
Thank you.
Operator
(Operator Instructions)
And this does conclude the question-and-answer session of todays
program. Id like to hand the program back to Damon Hininger for any further remarks.
Damon HiningerCoreCivic IncPresident, Chief
Executive Officer
Thank you so very much and thank you all for joining us our call today. And especially to our investors, thank you for your trust
and confidence and your investment in the company.
We look forward to talk to you in May as we talk about our first-quarter results. Have a great day,
everyone.
Operator
Thank you, ladies and
gentlemen, for your participation in todays conference. This does conclude the program. You may now disconnect. Good day.
![](https://www.sec.gov/Archives/edgar/data/1070985/000119312524030175/g771969ex99_2p1g1.jpg)
Exhibit 99.2 Supplemental Financial Information For the Quarter Ended
December 31, 2023 The Company’s supplemental financial information and other data presented herein speaks only as of the date or period indicated (or as of the date posted, as the case may be), and the Company does not undertake any
obligation, and disclaims any duty, to update any of this information. The Company’s future financial performance is subject to various risks and uncertainties that could cause actual results to differ materially from expectations. The factors
that could affect the Company's future financial results are discussed more fully in our reports filed with the SEC. Readers are advised to refer to these reports for additional information concerning the Company. Readers are also advised that the
Company’s historical performance may not be indicative of future results. In addition, the information contained herein does not constitute an offer to sell or a solicitation to buy any of the Company’s securities.
![](https://www.sec.gov/Archives/edgar/data/1070985/000119312524030175/g771969ex99_2p2g1.jpg)
CoreCivic, Inc. Supplemental Financial Information For the Quarter Ended
December 31, 2023 TABLE OF CONTENTS Financial Highlights & 2023 Guidance Summary 1 Consolidated Balance Sheets 2 Consolidated Statements of Operations 3 Reconciliation of Basic to Diluted Earnings Per Share 4 Calculation of Adjusted Diluted
Earnings Per Share 5 Funds From Operations 6 EBITDA 7 Selected Financial Information 8 Segment Data 9 Analysis of Outstanding Debt 11 Selected Operating Ratios and Other Financial Data 12 Partner Information 13 Facility Portfolio 14 Analyst Coverage
22 Damon T. Hininger, President and Chief Executive Officer David M. Garfinkle, Chief Financial Officer 5501 Virginia Way Brentwood, TN 37027 Tel.: (615) 263-3000 Fax: (615) 263-3010
![](https://www.sec.gov/Archives/edgar/data/1070985/000119312524030175/g771969ex99_2p3g1.jpg)
1 of 22 FINANCIAL HIGHLIGHTS (Unaudited and amounts in thousands,
except per share amounts) For the Three Months Ended For the Twelve Months Ended December 31, December 31, 2023 2022 2023 2022 Diluted EPS $ 0 .23 $ 0.21 $ 0.59 $ 1 .03 Adjusted Diluted EPS $ 0.23 $ 0.22 $ 0.61 $ 0.57 Normalized FFO Per Share $ 0.45
$ 0 .42 $ 1 .47 $ 1.39 AFFO Per Share $ 0.38 $ 0 .38 $ 1.44 $ 1.33 TTM Debt Leverage 2 .8x 3 .2x 2.8x 3.2x Fixed Charge Coverage Ratio 4 .7x 4.0x 3.8x 3 .2x GUIDANCE SUMMARY (Unaudited and amounts in thousands, except per share amounts) Full Year
2024 Low-End High-End Net income $ 6 5,000 $ 8 0,000 Depreciation and amortization of real estate assets 98,250 99,250 Funds From Operations $ 1 63,250 $ 1 79,250 Maintenance capital expenditures on real estate assets (31,000) (30,000) Stock-based
compensation 2 1,000 2 1,000 Other non-cash revenue and expenses and non-cash interest 5 ,000 5 ,000 Adjusted Funds From Operations $ 1 58,250 $ 1 75,250 Diluted EPS $ 0 .58 $ 0 .72 FFO per diluted share $ 1 .46 $ 1 .61 AFFO per diluted share $ 1
..42 $ 1 .57 Net income $ 65,000 $ 80,000 Interest expense 7 9,000 7 8,000 Depreciation and amortization 1 26,500 126,500 Income tax expense 2 9,750 2 8,750 EBITDA $ 300,250 $ 3 13,250 Capital Expenditures Maintenance on real estate assets $ 30,000 $
31,000 Information technology and other assets 32,000 3 5,000 Other capital investments 7 ,000 9,000 Total capital expenditures $ 6 9,000 $ 75,000
![](https://www.sec.gov/Archives/edgar/data/1070985/000119312524030175/g771969ex99_2p4g1.jpg)
2 of 22 CONSOLIDATED BALANCE SHEETS (Unaudited and amounts in thousands,
except per share amounts) December 31, September 30, June 30, March 31, December 31, 2023 2023 2023 2023 2022 ASSETS Cash and cash equivalents $ 121,845 $ 103,697 $ 41,840 $ 51,463 $ 149,401 Restricted cash 7,111 14,214 13,256 13,713 12,764 Accounts
receivable, net of credit loss reserve 312,174 269,416 261,539 256,175 312,435 Prepaid expenses and other current assets 26,304 32,638 37,087 27,685 32,134 Assets held for sale 7,480 - - 6,936 6,936 Total current assets 474,914 419,965 353,722
355,972 513,670 Real estate and related assets: Property and equipment, net 2,114,522 2,127,800 2,141,714 2,153,252 2,176,098 Other real estate assets 201,561 204,096 204,850 206,736 208,181 Goodwill 4,844 4,844 4,844 4,844 4,844 Other assets
309,558 311,903 322,651 334,598 341,976 Total assets $ 3,105,399 $ 3,068,608 $ 3,027,781 $ 3,055,402 $ 3,244,769 LIABILITIES AND STOCKHOLDERS' EQUITY Accounts payable and accrued expenses $ 285,857 $ 290,385 $ 260,395 $ 259,432 $ 285,226 Current
portion of long-term debt, net 11,597 13,982 13,243 12,506 165,525 Total current liabilities 297,454 304,367 273,638 271,938 450,751 Long-term debt, net 1,083,476 1,055,588 1,058,816 1,092,623 1,084,858 Deferred revenue 18,315 18,869 20,109 21,350
22,590 Non-current deferred tax liabilities 96,915 98,124 95,674 101,183 99,618 Other liabilities 131,673 133,358 140,408 148,576 154,544 Total liabilities 1,627,833 1,610,306 1,588,645 1,635,670 1,812,361 Commitments and contingencies Common stock
- $0.01 par value 1,127 1,136 1,136 1,137 1,150 Additional paid-in capital 1,785,286 1,792,481 1,787,207 1,782,632 1,807,689 Accumulated deficit (308,847) (335,315) (349,207) (364,037) (376,431) Total stockholders' equity 1,477,566 1,458,302
1,439,136 1,419,732 1,432,408 Total liabilities and equity $ 3,105,399 $ 3,068,608 $ 3,027,781 $ 3,055,402 $ 3,244,769
![](https://www.sec.gov/Archives/edgar/data/1070985/000119312524030175/g771969ex99_2p5g1.jpg)
3 of 22 CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited and amounts in
thousands, except per share amounts) For the Three Months Ended For the Twelve Months Ended December 31, December 31, 2023 2022 2023 2022 REVENUE: Safety $ 448,704 $ 430,247 $ 1,731,421 $ 1 ,684,035 Community 30,499 2 6,994 115,068 1 03,263
Properties 1 1,987 1 4,169 49,875 5 7,873 Other 56 23 271 158 Total revenue 4 91,246 4 71,433 1 ,896,635 1,845,329 EXPENSES: Operating: Safety 341,426 3 26,095 1 ,356,496 1 ,313,567 Community 23,007 2 2,485 9 1,895 8 6,016 Properties 4 ,077 3,121
13,829 1 3,682 Other 52 268 210 527 Total operating expenses 368,562 351,969 1 ,462,430 1 ,413,792 General and administrative 36,866 3 4,892 136,084 1 27,700 Depreciation and amortization 3 2,133 31,688 127,316 127,906 Shareholder litigation expense
- - - 1,900 Asset impairments - 879 2 ,710 4 ,392 437,561 4 19,428 1,728,540 1 ,675,690 OTHER INCOME (EXPENSE): Interest expense, net (17,655) (19,593) (7 2,960) (84,974) Expenses associated with debt repayments and refinancing transactions (360) (4
89) (686) (8 ,077) Gain on sale of real estate assets, net 455 579 798 8 7,728 Other income (expense) 619 52 576 986 INCOME BEFORE INCOME TAXES 36,744 32,554 9 5,823 1 65,302 Income tax expense (10,276) (8,117) (2 8,233) (42,982) NET INCOME $ 26,468
$ 24,437 $ 67,590 $ 122,320 BASIC EARNINGS PER SHARE $ 0 .23 $ 0.21 $ 0 .59 $ 1 .03 DILUTED EARNINGS PER SHARE $ 0.23 $ 0 .21 $ 0 .59 $ 1 .03
![](https://www.sec.gov/Archives/edgar/data/1070985/000119312524030175/g771969ex99_2p6g1.jpg)
4 of 22 RECONCILIATION OF BASIC TO DILUTED EARNINGS PER SHARE (Unaudited
and amounts in thousands, except per share amounts) For the Three Months Ended For the Twelve Months Ended December 31, December 31, 2023 2022 2023 2022 Basic: Net income $ 2 6,468 $ 24,437 $ 6 7,590 $ 122,320 Diluted: Net income $ 26,468 $ 24,437 $
6 7,590 $ 1 22,320 Basic: Weighted average common shares outstanding-basic 113,440 1 14,982 1 13,798 1 18,199 Diluted: Weighted average common shares outstanding-basic 1 13,440 1 14,982 1 13,798 118,199 Effect of dilutive securities: Restricted
stock-based awards 1,346 1 ,274 852 899 Weighted average shares and assumed conversions-diluted 1 14,786 1 16,256 1 14,650 1 19,098 Basic earnings per share $ 0 .23 $ 0 .21 $ 0.59 $ 1 .03 Diluted earnings per share $ 0.23 $ 0.21 $ 0.59 $ 1
..03
![](https://www.sec.gov/Archives/edgar/data/1070985/000119312524030175/g771969ex99_2p7g1.jpg)
5 of 22 CALCULATION OF ADJUSTED DILUTED EARNINGS PER SHARE (Unaudited
and amounts in thousands, except per share amounts) For the Three Months Ended For the Twelve Months Ended December 31, December 31, 2023 2022 2023 2022 Net income $ 26,468 $ 24,437 $ 67,590 $ 122,320 Special items: Expenses associated with debt
repayments and refinancing transactions 360 489 686 8 ,077 Income tax expense associated with change in corporate tax structure - - 930 - Gain on sale of real estate assets, net (4 55) (579) (798) (8 7,728) Shareholder litigation expense - - - 1
,900 Asset impairments - 879 2 ,710 4,392 Income tax expense (benefit) for special items 26 (205) (758) 1 9,338 Adjusted net income $ 26,399 $ 2 5,021 $ 7 0,360 $ 6 8,299 Weighted average common shares outstanding - basic 1 13,440 114,982 113,798
118,199 Effect of dilutive securities: Restricted stock-based awards 1,346 1,274 852 899 Weighted average shares and assumed conversions - diluted 1 14,786 1 16,256 1 14,650 1 19,098 Adjusted Earnings Per Basic Share $ 0 .23 $ 0.22 $ 0.62 $ 0 .58
Adjusted Earnings Per Diluted Share $ 0.23 $ 0 .22 $ 0.61 $ 0.57
![](https://www.sec.gov/Archives/edgar/data/1070985/000119312524030175/g771969ex99_2p8g1.jpg)
6 of 22 FUNDS FROM OPERATIONS (Unaudited and amounts in thousands,
except per share amounts) For the Three Months Ended For the Twelve Months Ended December 31, December 31, 2023 2022 2023 2022 FUNDS FROM OPERATIONS: Net income $ 26, 468 $ 24,437 $ 67,590 $ 122,320 Depreciation and amortization of real estate
assets 24,870 24, 092 98, 076 96, 917 Impairment of real estate assets - 879 - 4,392 Gain on sale of real estate assets, net (455) (579) (798) ( 87,728) Income tax expense (benefit) for special items 126 (78) 226 21,995 Funds From Operations $
51,009 $ 48,751 $ 165, 094 $ 157,896 Expenses associated with debt repayments and refinancing transactions 360 489 686 8,077 Income tax expense associated with change in corporate tax structure - - 930 - Shareholder litigation expense - - - 1, 900
Other asset impairments - - 2, 710 - Income tax benefit for special items (100) ( 127) ( 984) ( 2,657) Normalized Funds From Operations $ 51,269 $ 49,113 $ 168, 436 $ 165,216 Maintenance capital expenditures on real estate assets (14,973) ( 14,202)
(33,320) ( 31,557) Stock-based compensation 5,318 5, 861 20,760 17, 568 Amortization of debt costs 1, 008 1, 222 4, 446 5, 643 Other non-cash revenue and expenses 1, 177 1, 831 4, 729 1,588 Adjusted Funds From Operations $ 43,799 $ 43,825 $ 165,051
$ 158,458 FUNDS FROM OPERATIONS PER DILUTED SHARE $ 0. 44 $ 0. 42 $ 1.44 $ 1. 33 NORMALIZED FUNDS FROM OPERATIONS PER DILUTED SHARE $ 0. 45 $ 0. 42 $ 1. 47 $ 1.39 ADJUSTED FUNDS FROM OPERATIONS PER DILUTED SHARE $ 0. 38 $ 0. 38 $ 1. 44 $ 1. 33 FFO
and AFFO are widely accepted supplemental non-GAAP measures utilized to evaluate the performance of real estate companies following the standards established by the National Association of Real Estate Investment Trusts (NAREIT). The Company believes
that FFO and AFFO 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.
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 and after adjustments for unconsolidated partnerships and joint ventures calculated to reflect FFO 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. 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 AFFO by adding to Normalized FFO non-cash expenses such as the amortization of deferred financing costs and stock-based
compensation, and by subtracting from Normalized FFO recurring real estate expenditures that are capitalized and then amortized, but which are necessary to maintain a real estate operating company's properties and its revenue stream. Some of these
capital expenditures contain a discretionary element with respect to when they are incurred, while others may be more urgent. Therefore, these capital expenditures may fluctuate from quarter to quarter, depending on the nature of the expenditures
required, seasonal factors such as weather, and budgetary conditions. Other companies may calculate FFO, Normalized FFO, and AFFO differently than the Company does, or adjust for other items, and therefore comparability may be limited. FFO,
Normalized FFO, and AFFO 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.
![](https://www.sec.gov/Archives/edgar/data/1070985/000119312524030175/g771969ex99_2p9g1.jpg)
7 of 22 EBITDA, ADJUSTED EBITDA, AND RECONCILIATION TO AFFO (Unaudited
and amounts in thousands) For the Three Months Ended For the Twelve Months Ended December 31, December 31, 2023 2022 2023 2022 EBITDA CALCULATION: Net income $ 26,468 $ 24,437 $ 67,590 $ 122,320 Interest expense 21,228 22,712 85,265 95,851
Depreciation and amortization 32,133 31,688 127,316 127,906 Income tax expense 10,276 8,117 28,233 42,982 EBITDA 90,105 86,954 308,404 389,059 Expenses associated with debt repayments and refinancing transactions 360 489 686 8,077 Gain on sale of
real estate assets, net ( 455) ( 579) (798) ( 87,728) Shareholder litigation expense - - - 1,900 Asset impairments - 879 2,710 4,392 ADJUSTED EBITDA $ 90,010 $ 87,743 $ 311,002 $ 315,700 Adjusted EBITDA $ 90,010 $ 87,743 $ 311,002 $ 315,700 EBITDA
from unrestricted subsidiaries (2,430) (2,474) ( 9,871) (9,993) RESTRICTED ADJUSTED EBITDA $ 87,580 $ 85,269 $ 301,131 $ 305,707 EBITDA TO AFFO RECONCILIATION: Adjusted EBITDA $ 90,010 $ 87,743 $ 311,002 $ 315,700 Maintenance capital expenditures on
real estate assets ( 14,973) ( 14,202) (33,320) (31,557) Depreciation and amortization of non-real estate assets ( 7,263) (7,596) ( 29,240) (30,989) Interest expense (21,228) (22,712) ( 85,265) ( 95,851) Income tax expense ( 10,276) ( 8,117)
(28,233) ( 42,982) Income tax expense associated with change in corporate tax structure - - 930 - Income tax expense (benefit) for special items 26 (205) ( 758) 19,338 Stock-based compensation 5,318 5,861 20,760 17,568 Amortization of debt costs
1,008 1,222 4,446 5,643 Other non-cash revenue and expenses 1,177 1,831 4,729 1,588 Adjusted Funds From Operations $ 43,799 $ 43,825 $ 165,051 $ 158,458
![](https://www.sec.gov/Archives/edgar/data/1070985/000119312524030175/g771969ex99_2p10g1.jpg)
8 of 22 SELECTED FINANCIAL INFORMATION (Unaudited and amounts in
thousands, except per share amounts) December 31, 2023 September 30, 2023 June 30, 2023 March 31, 2023 December 31, 2022 BALANCE SHEET: Property and equipment $ 3,935,537 $ 3,926,475 $ 3,912,719 $ 3,897,035 $ 3,892,381 Accumulated depreciation and
amortization (1,821,015) (1,798,675) (1,771,005) (1,743,783) (1,716,283) Property and equipment, net $ 2,114,522 $ 2,127,800 $ 2,141,714 $ 2,153,252 $ 2,176,098 Assets held for sale $ 7,480 $ - $ - $ 6,936 $ 6,936 Total assets $ 3,105,399 $
3,068,608 $ 3,027,781 $ 3,055,402 $ 3,244,769 Maintenance & technology capital expenditures for the quarter ended $ 25,624 $ 15,826 $ 16,180 $ 6,223 $ 24,926 Growth capital expenditures for the quarter ended $ 1,882 $ 1,739 $ 275 $ - $ 6,371
Total debt $ 1,106,691 $ 1,081,131 $ 1,084,250 $ 1,118,356 $ 1,264,522 Equity book value $ 1,477,566 $ 1,458,302 $ 1,439,136 $ 1,419,732 $ 1,432,408 LIQUIDITY: Cash and cash equivalents $ 121,845 $ 103,697 $ 41,840 $ 51,463 $ 149,401 Availability
under revolving credit facility $ 257,134 $ 232,634 $ 232,634 $ 222,574 $ 233,236 CAPITALIZATION: Common shares outstanding 112,733 113,605 113,605 113,685 114,988 Common share price at end of period $ 14.53 $ 11.25 $ 9.41 $ 9.20 $ 11.56 Market
value of common equity at end of period $ 1,638,010 $ 1,278,056 $ 1,069,023 $ 1,045,902 $ 1,329,261 Total equity market capitalization $ 1,638,010 $ 1,278,056 $ 1,069,023 $ 1,045,902 $ 1,329,261 Total market capitalization (market value of equity
plus debt) $ 2,744,701 $ 2,359,187 $ 2,153,273 $ 2,164,258 $ 2,593,783 EBITDA $ 90,105 $ 72,787 $ 71,835 $ 73,677 $ 86,954 ADJUSTED EBITDA $ 90,010 $ 75,229 $ 72,086 $ 73,677 $ 87,743 NORMALIZED FUNDS FROM OPERATIONS $ 51,269 $ 40,462 $ 37,826 $
38,879 $ 49,113 Normalized funds from operations per diluted share $ 0.45 $ 0.35 $ 0.33 $ 0.34 $ 0.42 ADJUSTED FUNDS FROM OPERATIONS $ 43,799 $ 42,259 $ 35,965 $ 43,028 $ 43,825 Adjusted funds from operations per diluted share $ 0.38 $ 0.37 $ 0.32 $
0.37 $ 0.38
![](https://www.sec.gov/Archives/edgar/data/1070985/000119312524030175/g771969ex99_2p11g1.jpg)
9 of 22 SEGMENT DATA (Unaudited and amounts in thousands, except per
share amounts) For the Three Months Ended December 31, For the Twelve Months Ended December 31, 2023 2022 2023 2022 NET OPERATING INCOME: Revenue Safety $ 4 48,704 $ 4 30,247 $ 1,731,421 $ 1 ,684,035 Community 3 0,499 26,994 1 15,068 103,263
Properties 1 1,987 1 4,169 4 9,875 5 7,873 Other 56 23 271 158 Total revenues 4 91,246 471,433 1,896,635 1 ,845,329 Operating Expenses Safety 3 41,426 3 26,095 1 ,356,496 1 ,313,567 Community 23,007 2 2,485 91,895 8 6,016 Properties 4,077 3 ,121
13,829 13,682 Other 52 268 210 527 Total operating expenses 368,562 351,969 1 ,462,430 1,413,792 Net Operating Income Safety 107,278 104,152 374,925 370,468 Community 7,492 4,509 2 3,173 17,247 Properties 7,910 11,048 36,046 44,191 Other 4 ( 245) 61
( 369) Total net operating income $ 1 22,684 $ 119,464 $ 4 34,205 $ 4 31,537 SAFETY AND COMMUNITY FACILITIES: Number of days per period 92 92 365 365 Average available beds 6 9,398 72,580 7 0,647 73,165 Average compensated occupancy 74.0% 71.1%
71.6% 70.3% Total compensated man-days 4 ,722,699 4,744,354 1 8,456,656 1 8,777,625 Revenue per compensated man-day $ 99.63 $ 94.42 $ 9 8.06 $ 93.26 Operating expenses per compensated man-day: Fixed expense 55.20 5 0.79 55.40 51.41 Variable expense
20.17 20.84 2 1.19 21.31 Total 75.37 7 1.63 7 6.59 7 2.72 Operating income per compensated man-day $ 24.26 $ 2 2.79 $ 21.47 $ 2 0.54 Operating margin 24.4% 24.1% 21.9% 22.0%
![](https://www.sec.gov/Archives/edgar/data/1070985/000119312524030175/g771969ex99_2p12g1.jpg)
10 of 22 SEGMENT DATA (Unaudited and amounts in thousands, except per
share amounts) For the Three Months Ended December 31, For the Twelve Months Ended December 31, 2023 2022 2023 2022 CORECIVIC SAFETY FACILITIES: Facility revenue $ 4 48,704 $ 4 30,247 $ 1 ,731,421 $ 1,684,035 Operating expenses: Fixed expense
249,507 230,637 978,561 925,622 Variable expense 91,919 95,458 377,935 387,945 Total 341,426 326,095 1,356,496 1,313,567 Facility net operating income $ 107,278 $ 1 04,152 $ 3 74,925 $ 3 70,468 Average available beds 64,729 67,711 6 5,978 6 8,296
Average compensated occupancy 74.7% 72.0% 72.2% 71.2% Total compensated man-days 4,449,071 4,482,937 17,396,574 1 7,754,704 Revenue per compensated man-day $ 100.85 $ 9 5.97 $ 9 9.53 $ 94.85 Operating expenses per compensated man-day: Fixed 56.08 5
1.45 56.25 52.13 Variable 2 0.66 21.29 21.72 2 1.85 Total 76.74 72.74 77.97 7 3.98 Operating income per compensated man-day $ 2 4.11 $ 23.23 $ 2 1.56 $ 2 0.87 Operating margin 23.9% 24.2% 21.7% 22.0% CORECIVIC COMMUNITY FACILITIES: Facility revenue
(1) $ 2 1,799 $ 1 7,715 $ 7 8,422 $ 6 7,084 Operating expenses: (1) Fixed expense 11,184 10,351 43,993 39,732 Variable expense 3,334 3,432 13,108 12,209 Total 14,518 13,783 57,101 51,941 Facility net operating income $ 7 ,281 $ 3 ,932 $ 21,321 $ 1
5,143 Average available beds 4,669 4 ,869 4 ,669 4,869 Average compensated occupancy 63.7% 58.4% 62.2% 57.6% Total compensated man-days 273,628 2 61,417 1 ,060,082 1 ,022,921 Revenue per compensated man-day $ 79.67 $ 6 7.77 $ 7 3.98 $ 6 5.58
Operating expenses per compensated man-day: Fixed expense 40.87 39.60 41.50 3 8.84 Variable expense 1 2.18 1 3.13 12.37 1 1.94 Total 53.05 5 2.73 5 3.87 50.78 Operating income per compensated man-day $ 26.62 $ 15.04 $ 20.11 $ 1 4.80 Operating margin
33.4% 22.2% 27.2% 22.6% (1) Our CoreCivic Community segment includes the operating results of residential reentry centers we operate during each period, along with the operating results of our non-residential correctional alternative services.
However, the facility revenue and operating expenses in this table, and the corresponding per compensated man-day amounts, of CoreCivic Community include only those related to the operation of the residential reentry centers. For the three months
ended December, 2023 and 2022, our alternative services generated revenue of $8.7 million and $9.3 million, respectively, and incurred operating expenses of $8.5 million and $8.7 million, respectively. For the twelve months ended December 31, 2023
and 2022, our alternative services generated revenue of $36.7 million and $36.2 million, respectively, and incurred operating expenses of $34.8 million and $34.1 million, respectively.
![](https://www.sec.gov/Archives/edgar/data/1070985/000119312524030175/g771969ex99_2p13g1.jpg)
11 of 22 ANALYSIS OF OUTSTANDING DEBT (Unaudited and amounts in
thousands) Outstanding Outstanding Stated Effective Balance Balance Interest Interest Maturity Callable/ 1) 12/31/2022 12/31/2023 Rate Rate Date Redeemable Fixed Rate: The 4.625% Senior Notes were redeemed on February 1, 2023 at a redemption price
equal to 100% of the principal amount of the outstanding 4.625% Senior Notes, which amounted to $153.8 million, plus accrued and Senior Unsecured Notes Issued 2013 $ 153,754 $ - 4.625% - - unpaid interest to, but not including, the redemption date.
Prior to July 15, 2027, redeemable at a make-whole redemption price, plus accrued and unpaid interest; thereafter the notes are redeemable at 100% of the aggregate principal amount plus accrued and unpaid interest. Senior Unsecured Notes Issued 2017
250,000 243,068 4.75% 4.91% October 2027 During 2023, $6.9 million of the notes were repurchased in privately negotiated transactions. Prior to April 15, 2024, redeemable at a make-whole redemption price, plus accrued and unpaid interest. Thereafter
the notes are redeemable at 104.125% of the aggregate principal amount beginning on April 15, 2024 and 100% of the aggregate principal amount beginning on April 15, 2025, plus, in both cases, accrued and unpaid Senior Unsecured Notes Issued 2021
614,113 593,113 8.25% 8.65% April 2026 interest. During 2022, $60.9 million of the notes were repurchased in privately negotiated transactions. During 2023, $21.0 million of the notes were repurchased in privately negotiated transactions. Redeemable
in all or part at any time upon written notice of not less than 30 days and not more than 60 days prior to the date fixed for such prepayment, with a make-whole amount, together with interest accrued to, but not Non-Recourse Mortgage Note - Kansas
150,405 145,510 4.43% 4.75% January 2040 including, the redemption date. Total Fixed Rate Debt 1,168,272 981,691 Floating Rate: 2), 3) - - Revolving Credit Facility - - October 2028 2) Term Loan 96,250 125,000 8.69% 8.94% October 2028 96,250 125,000
Total Floating Rate Debt 4) Grand Total Debt $ 1,264,522 $ 1,106,691 7.24% 7.61% 4.71 Debt Maturity Schedule at December 31, 2023: Debt Maturity Total Debt % of Debt % of Debt Year Maturing Maturing Maturing $800 $609 2024 11,597 1.05% 1.05% $600
2025 12,073 1.09% 2.14% $400 2026 608,814 55.01% 57.15% $262 2027 262,423 23.71% 80.86% $114 $200 $98 2028 97,995 8.85% 89.72% $12 $12 $0 Thereafter 113,789 10.28% 100.00% 2024 2025 2026 2027 2028 2029 - 2040 $ 1,106,691 100.00% 1) Includes
amortization of debt issuance costs. 2) On October 11 2023, CoreCivic entered into a Fourth Amended and Restated Credit Agreement, or the Bank Credit Facility, in an aggregate principal amount of $400.0 million, consisting of a $125.0 million term
loan ( Term Loan ) and a $275.0 revolving credit facility. The Company also has $17.9 million of letters of credit outstanding under a sub-facility reducing the available capacity under the revolving credit facility to $257.1 million as of December
31, 2023. Based on the Company's total leverage ratio, interest on loans under our previous Bank Credit Facility through October 10, 2023 were at the Bloomberg Short-Term Bank Yield, or BSBY, rate plus a margin of 3.25%. Based on our total leverage
ratio, interest on loans under our New Bank Credit Facility since October 11, 2023 were at the Secured Overnight Financing Rate, or SOFR, rate plus a margin of 3.25%. 3) The stated and effective interest rate on the revolving credit facility exclude
interest associated with the outstanding letters of credit and the unused fees. 4) Represents the weighted average debt maturity in years. (in millions)
![](https://www.sec.gov/Archives/edgar/data/1070985/000119312524030175/g771969ex99_2p14g1.jpg)
12 of 22 SELECTED OPERATING RATIOS AND OTHER FINANCIAL DATA (Unaudited
and amounts in thousands, except per share amounts) For the Three Months Ended For the Twelve Months Ended December 31, December 31, 2023 2022 2023 2022 COVERAGE RATIOS: Interest coverage ratio (Adjusted EBITDA/Interest incurred) (x)** 4 .7x 4 .3x 4
..1x 3.6x Fixed charge coverage ratio (Adjusted EBITDA/(Interest incurred + Scheduled prin pmts)) (x)** 4 .7x 4 .0x 3 .8x 3 .2x Secured debt coverage ratio ((Secured debt - cash)/Annualized Adjusted EBITDA) (x)** (0.0)x -(0.2)x (0.0)x -(0.2)x Total
debt coverage ratio ((Total debt - cash)/Annualized Adjusted EBITDA) (x)** 2.4x 2.8x 2 .8x 3.2x Accounts receivable turnover (Annualized revenues/Accounts receivable) (x) 6 .3x 6 .0x 6 .1x 5 .9x DEBT/EQUITY RATIOS: Total debt (Total debt -
cash)/Total market capitalization 35.9% 43.0% 35.9% 43.0% Total debt(Total debt - cash)/Equity market capitalization 60.1% 83.9% 60.1% 83.9% Total debt ( Total debt - cash)/Book equity capitalization 66.7% 77.8% 66.7% 77.8% Total debt (Total debt -
cash)/Gross book value of real estate assets 22.9% 26.2% 22.9% 26.2% RETURN ON INVESTMENT RATIOS: Annualized return on operating real estate investments (Annualized Adjusted EBITDA/Average operating real estate investments (undepreciated book
value)*) 8.4% 8.3% 7.3% 7.4% Annualized return on total assets (Annualized Adjusted EBITDA/Average total assets (undepreciated book value)*) 7.1% 6.9% 6.1% 6.1% OVERHEAD RATIOS: Annualized general & administrative expenses (excl. non-recurring
costs)/Average total assets (undepreciated book value)* 2.9% 2.7% 2.7% 2.5% General & administrative expenses (excluding non-recurring costs)/Total revenues 7.5% 7.4% 7.2% 6.9% INTEREST EXPENSE, NET: Interest income $ (3,573) $ (3,119) $
(12,305) $ ( 10,877) Interest incurred 20, 220 21,731 80,819 91,220 Amortization of debt costs 1, 008 1,222 4, 446 5, 643 Capitalized interest - ( 241) - ( 1,012) Interest expense, net $ 17, 655 $ 19,593 $ 72, 960 $ 84, 974 DEPRECIATION AND
AMORTIZATION: Depreciation and amortization expense on real estate $ 24,870 $ 24,092 $ 98, 076 $ 96, 917 Other depreciation expense 7, 142 7, 312 28, 740 29, 757 Amortization of intangibles 121 284 500 1,232 Depreciation and amortization $ 32, 133 $
31, 688 $ 127,316 $ 127, 906 *Calculated as a simple average (beginning of period plus end of period divided by 2) **Excludes non-recourse debt and related EBITDA of CoreCivic of Kansas, LLC as it is an Unrestricted Subsidiary as defined under the
Revolving Credit Facility.
![](https://www.sec.gov/Archives/edgar/data/1070985/000119312524030175/g771969ex99_2p15g1.jpg)
13 of 22 PARTNER INFORMATION (Unaudited) CONTRACT RETENTION 2019 2020
2021 2022 2023 TOTAL OWNED AND CONTROLLED: # of Contracts up for Renewal 43 43 35 21 34 176 # of Contracts Retained 40 40 33 20 34 167 Retention Rate 93.0% 93.0% 94.3% 95.2% 100.0% 94.9% TOP TEN PARTNERS Percentage of Revenue for the Twelve Months
Ended December 31, 2023 (Revenue Percentages and Amounts are Inclusive of all Contracts with Respective Partners) United States Immigration and Customs Enforcement - $565,457 30% United States Marshals - $400,395 21% Tennessee - $190,811 10% Arizona
- $135,760 7% Georgia - $105,583 6% Colorado - $65,920 3% Ohio - $58,014 3% California - $36,754 2% Oklahoma - $30,970 2% Kentucky - $29,991 2% Other 14% 0% 5% 10% 15% 20% 25% 30% 35% Our contract renewal rate excludes contracts that have reached a
final termination date and contracts the Company has unilaterally chosen to exit.
![](https://www.sec.gov/Archives/edgar/data/1070985/000119312524030175/g771969ex99_2p16g1.jpg)
14 of 22 FACILITY PORTFOLIO Compensated Year Remaining Occupancy %
Constructed/ Design Facility Renewal for the Quarter Facility Name Acquired (A) Primary Customer Capacity (B) Security Level Type (C) Term Options (D) ended 12/31/23 CoreCivic Safety Facilities: Safety- Owned and Managed: Central Arizona Florence
Correctional Complex 1994, 1998, 1999, 2004 USMS 4,128 Multi Detention Sep-28 - 94.93% Florence, Arizona Eloy Detention Center 1995, 1996 ICE 1,500 Medium Detention Jun-28 Indefinite 93.48% Eloy, Arizona La Palma Correctional Center 2008 State of
Arizona 3,060 Multi Correctional Apr-27 (1) 5 year 79.58% Eloy, Arizona Red Rock Correctional Center (E) 2006, 2016 State of Arizona 2,024 Medium Correctional Jul-26 (2) 5 year 97.34% Eloy, Arizona Saguaro Correctional Facility 2007 State of Hawaii
1,896 Multi Correctional Jul-24 (2) 1 year 79.43% Eloy, Arizona Leo Chesney Correctional Center 1989 - 240 - - - - 0.00% Live Oak, California Otay Mesa Detention Center 2015, 2019 ICE 1,994 Minimum/ Detention Dec-24 (2) 5 year 79.79% San Diego,
California Medium Bent County Correctional Facility 1992, 1997, 2008 State of Colorado 1,420 Medium Correctional Jun-24 (2) 1 year 96.66% Las Animas, Colorado Crowley County Correctional Facility 2003, 2004 State of Colorado 1,794 Medium
Correctional Jun-24 (2) 1 year 78.82% Olney Springs, Colorado Huerfano County Correctional Center 1997 - 752 Medium Correctional - - 0.00% Walsenburg, Colorado Kit Carson Correctional Center 1998, 2008 - 1,488 Medium Correctional - - 0.00%
Burlington, Colorado Coffee Correctional Facility (F) 1998, 1999, 2010 State of Georgia 2,312 Medium Correctional Jun-24 (10) 1 year 106.80% Nicholls, Georgia Jenkins Correctional Center (F) 2012 State of Georgia 1,124 Medium Correctional Jun-24
(11) 1 year 102.25% Millen, Georgia Stewart Detention Center 2004 ICE 1,752 Medium Detention Indefinite - 91.32% Lumpkin, Georgia Wheeler Correctional Facility (F) 1998, 1999, 2010 State of Georgia 2,312 Medium Correctional Jun-24 (10) 1 year
106.54% Alamo, Georgia Midwest Regional Reception Center 1992, 2000, 2004, - 1,033 Multi Detention - - 0.00% Leavenworth, Kansas 2008
![](https://www.sec.gov/Archives/edgar/data/1070985/000119312524030175/g771969ex99_2p17g1.jpg)
15 of 22 FACILITY PORTFOLIO Compensated Year Remaining Occupancy %
Constructed/ Design Facility Renewal for the Quarter Facility Name Acquired (A) Primary Customer Capacity (B) Security Level Type (C) Term Options (D) ended 12/31/23 Lee Adjustment Center 1998 Commonwealth of Kentucky 816 Multi Correctional Jun-25
(3) 2 year 101.19% Beattyville, Kentucky Marion Adjustment Center 1998 - 826 Minimum/ Correctional - - 0.00% St. Mary, Kentucky Medium Prairie Correctional Facility 1991 - 1,600 Medium Correctional - - 0.00% Appleton, Minnesota Adams County
Correctional Center 2008 ICE 2,232 Medium Detention Aug-24 Indefinite 78.26% Adams County, Mississippi Tallahatchie County Correctional Facility (G) 2000, 2007, 2008 USMS 2,672 Multi Correctional Jun-24 Indefinite 36.80% Tutwiler, Mississippi
Crossroads Correctional Center (H) 1999 State of Montana 664 Multi Correctional Jun-25 (2) 2 year 114.48% Shelby, Montana Nevada Southern Detention Center 2010 USMS 1,072 Medium Detention Sep-25 (1) 5 year 70.31% Pahrump, Nevada Elizabeth Detention
Center 1963 ICE 300 Minimum Detention Feb-24 (1) 6 month 95.00% Elizabeth, New Jersey Cibola County Corrections Center 1994, 1999 USMS 1,129 Medium Detention Indefinite - 70.48% Milan, New Mexico Torrance County Detention Facility 1990, 1997 ICE 910
Multi Detention May-24 Indefinite 60.16% Estancia, New Mexico Lake Erie Correctional Institution (I) 2011 State of Ohio 1,798 Medium Correctional Jun-32 Indefinite 96.81% Conneaut, Ohio Northeast Ohio Correctional Center 1997 State of Ohio 2,016
Medium Correctional Jun-24 Indefinite 80.24% Youngstown, Ohio Cimarron Correctional Facility 1997, 2008 USMS 1,600 Multi Detention Sep-25 Indefinite 57.27% Cushing, Oklahoma Diamondback Correctional Facility 1998, 2000 - 2,160 Multi Correctional - -
0.00% Watonga, Oklahoma Trousdale Turner Correctional Center 2015 State of Tennessee 2,552 Multi Correctional Jun-26 - 79.67% Hartsville, Tennessee
![](https://www.sec.gov/Archives/edgar/data/1070985/000119312524030175/g771969ex99_2p18g1.jpg)
16 of 22 FACILITY PORTFOLIO Compensated Year Remaining Occupancy %
Constructed/ Design Facility Renewal for the Quarter Facility Name Acquired (A) Primary Customer Capacity (B) Security Level Type (C) Term Options (D) ended 12/31/23 West Tennessee Detention Facility 1990, 1996 - 600 Multi Detention - - 0.00% Mason,
Tennessee Whiteville Correctional Facility (J) 1998 State of Tennessee 1,536 Medium Correctional Jun-26 - 97.66% Whiteville, Tennessee Eden Detention Center 1995 USMS 1,422 Medium Detention Indefinite - 87.76% Eden, Texas Houston Processing Center
1984, 2005 ICE 1,000 Medium Detention Aug-24 (6) 1 year 84.24% Houston, Texas Laredo Processing Center 1985, 1990 ICE 258 Minimum/ Detention Feb-24 Indefinite 113.78% Laredo, Texas Medium South Texas Family Residential Center 2014 ICE 2,400 -
Residential Sep-26 Indefinite 100.00% Dilley, Texas T. Don Hutto Residential Center 1997 ICE 512 Medium Detention Jul-24 (6) 1 year 90.09% Taylor, Texas Webb County Detention Center 1998 ICE 480 Medium Detention Feb-24 Indefinite 68.53% Laredo,
Texas Safety- Managed Only: Citrus County Detention Facility 1992, 2007 Citrus County, FL 760 Multi Detention Sep-30 (2) 5 year 86.03% Lecanto, Florida Lake City Correctional Facility 1997, 2005 State of Florida 893 Medium Correctional Jun-24
Indefinite 96.01% Lake City, Florida Hardeman County Correctional Facility 1997 State of Tennessee 2,016 Medium Correctional Jun-25 (1) 2 year 97.67% Whiteville, Tennessee South Central Correctional Center 1992, 1994, 1995, State of Tennessee 1,676
Medium Correctional Jun-25 - 89.98% Clifton, Tennessee 2005 Total design capacity for CoreCivic Safety Facilities (43 Facilities) 64,729 74.7%
![](https://www.sec.gov/Archives/edgar/data/1070985/000119312524030175/g771969ex99_2p19g1.jpg)
17 of 22 FACILITY PORTFOLIO Compensated Year Remaining Occupancy %
Constructed/ Design Facility Renewal for the Quarter Facility Name Acquired (A) Primary Customer Capacity (B) Security Level Type (C) Term Options (D) ended 12/31/23 CoreCivic Community Facilities: Community CAI Boston Avenue 2013 State of
California 120 - Corrections Jun-24 - 86.71% San Diego, California Community CAI Ocean View 2013 BOP 483 - Corrections Aug-24 (2) 1 year 74.21% San Diego, California Community Adams Transitional Center 2017 Adams County 102 - Corrections Jun-24
Indefinite 84.86% Denver, Colorado Community Arapahoe Community Treatment Center 2017 Arapahoe County 135 - Corrections Jun-24 - 56.47% Englewood, Colorado Community Centennial Community Transition Center 2016 Arapahoe County 107 - Corrections
Jun-24 - 73.25% Englewood, Colorado Community Columbine Facility 2016 - 60 - Corrections - - 0.00% Denver, Colorado Community Commerce Transitional Center 2017 Adams County 136 - Corrections Jun-24 Indefinite 68.05% Commerce City, Colorado Community
Dahlia Facility (K) 2016 Denver County 120 - Corrections Jun-24 - 69.94% Denver, Colorado Community Longmont Community Treatment Center 2016 Boulder County 69 - Corrections Jun-24 (1) 6 month 84.26% Longmont, Colorado Community South Raleigh Reentry
Center 2019 BOP 60 - Corrections Sep-24 (3) 1 year 137.97% Raleigh, North Carolina Community Oklahoma Reentry Opportunity Center 2015 BOP 494 - Corrections Jan-25 (1) 1 year 20.17% Oklahoma City, Oklahoma
![](https://www.sec.gov/Archives/edgar/data/1070985/000119312524030175/g771969ex99_2p20g1.jpg)
18 of 22 FACILITY PORTFOLIO Compensated Year Remaining Occupancy %
Constructed/ Design Facility Renewal for the Quarter Facility Name Acquired (A) Primary Customer Capacity (B) Security Level Type (C) Term Options (D) ended 12/31/23 Community Tulsa Transitional Center 2015 - 390 - Corrections - - 0.00% Tulsa,
Oklahoma Community Turley Residential Center 2015 BOP 289 - Corrections Jan-25 (1) 1 year 25.09% Tulsa, Oklahoma Community Austin Residential Reentry Center 2015 BOP 116 - Corrections Aug-24 - 86.83% Del Valle, Texas Community Austin Transitional
Center 2015 State of Texas 460 - Corrections Aug-25 (3) 1 year 79.92% Del Valle, Texas Community Corpus Christi Transitional Center 2015 State of Texas 160 - Corrections Aug-25 (1) 2 year 82.92% Corpus Christi, Texas Community Dallas Transitional
Center 2015 State of Texas 300 - Corrections Aug-25 (3) 1 year 89.08% Hutchins, Texas Community El Paso Multi-Use Facility 2015 State of Texas 360 - Corrections Aug-25 (3) 1 year 77.55% El Paso, Texas Community El Paso Transitional Center 2015 State
of Texas 224 - Corrections Aug-25 (3) 1 year 85.40% El Paso, Texas Community Fort Worth Transitional Center 2015 State of Texas 248 - Corrections Aug-25 (3) 1 year 79.19% Fort Worth, Texas Community Ghent Residential Reentry Center 2019 BOP 36
Corrections Aug-24 (3) 1 year 163.53% Norfolk, Virginia Community James River Residential Reentry Center 2019 BOP 84 Corrections Aug-24 (3) 1 year 115.93% Newport News, Virginia
![](https://www.sec.gov/Archives/edgar/data/1070985/000119312524030175/g771969ex99_2p21g1.jpg)
19 of 22 FACILITY PORTFOLIO Compensated Year Remaining Occupancy %
Constructed/ Design Facility Renewal for the Quarter Facility Name Acquired (A) Primary Customer Capacity (B) Security Level Type (C) Term Options (D) ended 12/31/23 Community (2) 1 year and Cheyenne Transitional Center 2015 State of Wyoming 116 -
Corrections Jun-24 (1) 1 year 77.24% Cheyenne, Wyoming Total design capacity for CoreCivic Community (23 Facilities) 4,669 63.7% Total Design Capacity for all Facilities as of December 31, 2023 69,398 74.0% Less Idle Facilities (10 Facilities)
(9,149) 0.0% Total Facilities, Excluding Idle Facilities 60,249 85.2% Safety and Community 80,000 Occupancy and Average Daily Population 70,000 60,000 82.8% 82.9% 82.7% 79.4% 79.0% 50,000 74.9% 74.0% 72.5% 40,000 72.1% 72.0% 71.6% 71.6% 71.1% 70.9%
70.6% 70.3% 70.1% 70.1% 69.9% 69.5% 30,000 20,000 10,000 0 1Q19 2Q19 3Q19 4Q19 1Q20 2Q20 3Q20 4Q20 1Q21 2Q21 3Q21 4Q21 1Q22 2Q22 3Q22 4Q22 1Q23 2Q23 3Q23 4Q23 Average Number Average Daily Population Occupancy of Beds Available Rate
![](https://www.sec.gov/Archives/edgar/data/1070985/000119312524030175/g771969ex99_2p22g1.jpg)
20 of 22 FACILITY PORTFOLIO Year Tenant Remaining Constructed/ Design
Property Lease Renewal Property Name Acquired (A) Primary Customer Capacity (B) Square Footage Type (C) Expiration Options (D) CoreCivic Properties: California City Correctional Center (L) 1999 State of California 2,560 522,000 Correctional Mar-24
NA California City, California Lansing Correctional Facility 2020 State of Kansas 2,432 401,000 Correctional Jan-40 NA Lansing, Kansas Southeast Correctional Complex (M) 1998 Commonwealth of Kentucky 656 127,000 Correctional Jun-30 (5) 2 year
Wheelwright, Kentucky Northwest New Mexico Correctional Center 1989, 2000 State of New Mexico 596 188,000 Correctional Oct-24 (6) 3 year Grants, New Mexico Allen Gamble Correctional Center 1996, 2008 State of Oklahoma 1,670 289,000 Correctional
Jun-29 Indefinite Holdenville, Oklahoma North Fork Correctional Facility 1998, 2007 - 2,400 466,000 Correctional - - Sayre, Oklahoma Total Design Capacity and Square Footage of Leased Properties (6 Properties) 10,314 1,993,000 (A) The year
constructed/acquired represents the initial date of acquisition or completion of construction of the facility, as well as significant additions to the facility that occurred at a later date. (B) Design capacity measures the number of beds, and
accordingly, the number of offenders each facility is designed to accommodate. Facilities housing detainees on a short-term basis may exceed the original intended design capacity due to the lower level of services required by detainees in custody
for a brief period. From time to time, we may evaluate the design capacity of our facilities based on the customers using the facilities, and the ability to reconfigure space with minimal capital outlays. (C) We manage numerous facilities that have
more than a single function (i.e., housing both long-term sentenced adult prisoners and pre-trial detainees). The primary functional categories into which facility types are identified were determined by the relative size of offender populations in
a particular facility on December 31, 2023. If, for example, a 1,000-bed facility cared for 900 adult offenders with sentences in excess of one year and 100 pre-trial detainees, the primary functional category to which it would be assigned would be
that of correctional facilities and not detention facilities. It should be understood that the primary functional category to which multi-user facilities are assigned may change from time to time. (D) Remaining renewal options represents the number
of renewal options, if applicable, and the remaining term of each option renewal.
![](https://www.sec.gov/Archives/edgar/data/1070985/000119312524030175/g771969ex99_2p23g1.jpg)
21 of 22 FACILITY PORTFOLIO (E) Pursuant to the terms of a contract
awarded by the state of Arizona in September 2012, the state of Arizona has an option to purchase the Red Rock facility at any time during the term of the contract, including extension options, based on an amortization schedule starting with the
fair market value and decreasing evenly to zero over the twenty year term. (F) The facility is subject to a purchase option held by the Georgia Department of Corrections, or GDOC, which grants the GDOC the right to purchase the facility for the
lesser of the facility's depreciated book value, as defined, or fair market value at any time during the term of the contract between us and the GDOC. (G) The facility is subject to a purchase option held by the Tallahatchie County Correctional
Authority which grants Tallahatchie County Correctional Authority the right to purchase the facility at any time during the contract at a price generally equal to the cost of the premises less an allowance for amortization originally over a 20 year
period. The amortization period was extended through 2050 in connection with an expansion completed during the fourth quarter of 2007. (H) The state of Montana has an option to purchase the facility generally at any time during the term of the
contract with us at fair market value, as defined. (I) The state of Ohio has the irrevocable right to repurchase the facility before we may resell the facility to a third party, or if we become insolvent or are unable to meet our obligations under
the management contract with the state of Ohio, at a price generally equal to the fair market value, as defined in the Real Estate Purchase Agreement. (J) The state of Tennessee has the option to purchase the facility in the event of our bankruptcy,
or upon an operational or financial breach, as defined, at a price equal to the book value, as defined. (K) We closed on the sale of this property in January 2024. (L) On December 6, 2022, we received notice from the California Department of
Corrections and Rehabilitation, or CDCR, of its intent to terminate the lease agreement for the facility by March 31, 2024, due to the state's declining inmate population. (M) The Commonwealth of Kentucky has an option to purchase the facility at
any time during the term of the lease with us at a price equal to the fair market value of the property.
![](https://www.sec.gov/Archives/edgar/data/1070985/000119312524030175/g771969ex99_2p24g1.jpg)
22 of 22 ANALYST COVERAGE Analyst Phone Number Email Address Report
Link Equity Research Coverage: Noble Financial Joe Gomes (561) 999-2262 jgomes@noblecapitalmarkets.com https://www.channelchek.com/company/CXW Zacks Investment Research, Inc. M. Marin (312) 265-9211 mmarin@zacks.com https://scr.zacks.com Wedbush
Henry Coffey (212) 833-1382 Henry.Coffey@wedbush.com Northland Capital Markets Greg Gibas (612) 460-4809 GGibas@northlandcapitalmarkets.com Debt Research Coverage: Imperial Capital Kirk Ludtke (203) 428-3311 kludtke@imperialcapital.com Industry
Research Coverage: Compass Point Research & Trading, LLC Ed Groshans (202) 548-8351 EGroshans@compasspointllc.com Any opinions, estimates and/or forecasts regarding the Company’s performance made by the analysts listed above are theirs
alone and do not necessarily represent the opinions, forecasts or predictions of the Company or its management. The Company does not by its reference above imply its endorsement of or concurrence with such information, conclusions or recommendations
and the Company has not undertaken to verify any of the information provided by such analysts or agencies.
v3.24.0.1
X |
- DefinitionBoolean flag that is true when the XBRL content amends previously-filed or accepted submission.
+ References
+ Details
Name: |
dei_AmendmentFlag |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:booleanItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionFor the EDGAR submission types of Form 8-K: the date of the report, the date of the earliest event reported; for the EDGAR submission types of Form N-1A: the filing date; for all other submission types: the end of the reporting or transition period. The format of the date is YYYY-MM-DD.
+ References
+ Details
Name: |
dei_DocumentPeriodEndDate |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:dateItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionThe type of document being provided (such as 10-K, 10-Q, 485BPOS, etc). The document type is limited to the same value as the supporting SEC submission type, or the word 'Other'.
+ References
+ Details
Name: |
dei_DocumentType |
Namespace Prefix: |
dei_ |
Data Type: |
dei:submissionTypeItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionAddress Line 1 such as Attn, Building Name, Street Name
+ References
+ Details
Name: |
dei_EntityAddressAddressLine1 |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:normalizedStringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- Definition
+ References
+ Details
Name: |
dei_EntityAddressCityOrTown |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:normalizedStringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionCode for the postal or zip code
+ References
+ Details
Name: |
dei_EntityAddressPostalZipCode |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:normalizedStringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionName of the state or province.
+ References
+ Details
Name: |
dei_EntityAddressStateOrProvince |
Namespace Prefix: |
dei_ |
Data Type: |
dei:stateOrProvinceItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionA unique 10-digit SEC-issued value to identify entities that have filed disclosures with the SEC. It is commonly abbreviated as CIK.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Number 240 -Section 12 -Subsection b-2
+ Details
Name: |
dei_EntityCentralIndexKey |
Namespace Prefix: |
dei_ |
Data Type: |
dei:centralIndexKeyItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionIndicate if registrant meets the emerging growth company criteria.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Number 240 -Section 12 -Subsection b-2
+ Details
Name: |
dei_EntityEmergingGrowthCompany |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:booleanItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionCommission file number. The field allows up to 17 characters. The prefix may contain 1-3 digits, the sequence number may contain 1-8 digits, the optional suffix may contain 1-4 characters, and the fields are separated with a hyphen.
+ References
+ Details
Name: |
dei_EntityFileNumber |
Namespace Prefix: |
dei_ |
Data Type: |
dei:fileNumberItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionTwo-character EDGAR code representing the state or country of incorporation.
+ References
+ Details
Name: |
dei_EntityIncorporationStateCountryCode |
Namespace Prefix: |
dei_ |
Data Type: |
dei:edgarStateCountryItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionThe exact name of the entity filing the report as specified in its charter, which is required by forms filed with the SEC.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Number 240 -Section 12 -Subsection b-2
+ Details
Name: |
dei_EntityRegistrantName |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:normalizedStringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionThe Tax Identification Number (TIN), also known as an Employer Identification Number (EIN), is a unique 9-digit value assigned by the IRS.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Number 240 -Section 12 -Subsection b-2
+ Details
Name: |
dei_EntityTaxIdentificationNumber |
Namespace Prefix: |
dei_ |
Data Type: |
dei:employerIdItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionLocal phone number for entity.
+ References
+ Details
Name: |
dei_LocalPhoneNumber |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:normalizedStringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionBoolean flag that is true when the Form 8-K filing is intended to satisfy the filing obligation of the registrant as pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Number 240 -Section 13e -Subsection 4c
+ Details
Name: |
dei_PreCommencementIssuerTenderOffer |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:booleanItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionBoolean flag that is true when the Form 8-K filing is intended to satisfy the filing obligation of the registrant as pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Number 240 -Section 14d -Subsection 2b
+ Details
Name: |
dei_PreCommencementTenderOffer |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:booleanItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionTitle of a 12(b) registered security.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Number 240 -Section 12 -Subsection b
+ Details
Name: |
dei_Security12bTitle |
Namespace Prefix: |
dei_ |
Data Type: |
dei:securityTitleItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionName of the Exchange on which a security is registered.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Number 240 -Section 12 -Subsection d1-1
+ Details
Name: |
dei_SecurityExchangeName |
Namespace Prefix: |
dei_ |
Data Type: |
dei:edgarExchangeCodeItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionBoolean flag that is true when the Form 8-K filing is intended to satisfy the filing obligation of the registrant as soliciting material pursuant to Rule 14a-12 under the Exchange Act.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Section 14a -Number 240 -Subsection 12
+ Details
Name: |
dei_SolicitingMaterial |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:booleanItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionTrading symbol of an instrument as listed on an exchange.
+ References
+ Details
Name: |
dei_TradingSymbol |
Namespace Prefix: |
dei_ |
Data Type: |
dei:tradingSymbolItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionBoolean flag that is true when the Form 8-K filing is intended to satisfy the filing obligation of the registrant as written communications pursuant to Rule 425 under the Securities Act.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Securities Act -Number 230 -Section 425
+ Details
Name: |
dei_WrittenCommunications |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:booleanItemType |
Balance Type: |
na |
Period Type: |
duration |
|
CoreCivic (NYSE:CXW)
Historical Stock Chart
From Jul 2024 to Aug 2024
CoreCivic (NYSE:CXW)
Historical Stock Chart
From Aug 2023 to Aug 2024