Attached files

file filename
8-K - 8-K - CoreCivic, Inc.d815275d8k.htm

Exhibit 99.1

 

News Release   LOGO

 

Contact:    Investors and Analysts: Cameron Hopewell, CCA at (615) 263-3024
   Financial Media: Dave Gutierrez, Dresner Corporate Services at (312) 780-7204

CCA ANNOUNCES 2014 THIRD QUARTER FINANCIAL RESULTS

NASHVILLE, Tenn. – November 3, 2014 – CCA (the “Company” or “Corrections Corporation of America”) (NYSE: CXW), America’s largest owner of partnership correctional and detention facilities, announced today its financial results for the third quarter of 2014.

Third Quarter 2014 Financial Highlights

 

    Diluted EPS up 11.4% to $0.49 from $0.44

 

    Adjusted Diluted EPS up 6.5% to $0.49 from $0.46

 

    Normalized FFO per diluted share up 6.3% to $0.67 from $0.63

 

    AFFO per diluted share up 4.8% to $0.66 from $0.63

Net income generated in the third quarter of 2014 totaled $57.5 million, or $0.49 per diluted share, compared to $51.8 million, or $0.44 per diluted share, generated in the third quarter of 2013. Net income after adjusting for special items, also increased to $57.5 million, or $0.49 per diluted share, during the third quarter of 2014, compared to $53.5 million, or $0.46 per diluted share, during the third quarter of 2013. Special items in the prior year quarter included non-cash impairment charges, REIT conversion costs and acquisition related expenses. Normalized FFO was $79.0 million, or $0.67 per diluted share, during the third quarter of 2014 compared with $74.0 million, or $0.63 per diluted share, during the third quarter of 2013. Normalized FFO also reflects the special items in the prior year quarter.

“We are pleased with our third-quarter results, which exceeded the high-end of the EPS, FFO and AFFO guidance we provided in August, and believe we have strong momentum as we look forward to 2015,” said Damon Hininger, CCA’s chief executive officer. “We see more opportunities to help provide solutions to state partners to mitigate overcrowding, and we are particularly proud that our recently announced agreement with U.S. Immigration and Customs Enforcement for the South Texas Family Residential Center, which will be ramping during the fourth quarter of 2014, will help the agency respond to an unprecedented humanitarian crisis.”

Operating Results

Total revenue for the third quarter of 2014 totaled $408.5 million compared to $421.5 million in the third quarter of 2013. The decline in revenue was primarily attributable to

 

10 Burton Hills Blvd., Nashville, Tennessee 37215


Third Quarter 2014 Financial Results

Page 2

 

the termination of contracts that resulted in a reduction of revenue of $28.6 million, while the impact on facility net operating income (NOI) for these terminated contracts was a decline of only $0.4 million from the third quarter of 2013 to the third quarter of 2014. In addition, revenue declined due to a reduction in populations from the United States Marshals Service primarily at our California City facility. These reductions in revenue were partially offset by an increase in revenue resulting from the new lease of our California City facility effective December 1, 2013, population growth from U.S. Immigration and Customs Enforcement (ICE) and an increase in population from the state of Arizona pursuant to a new contract at our Red Rock facility that commenced January 1, 2014.

In total, NOI increased $5.8 million, from $120.0 million in the third quarter of 2013 to $125.8 million in the third quarter of 2014, despite a reduction in facility NOI of $1.6 million resulting from the transition of our Red Rock facility to a new contract effective January 1, 2014. This reduction was offset by an improvement in NOI for the aforementioned increases in inmate populations, and the lease of our California City facility.

Adjusted net income, NOI, FFO, Normalized FFO and AFFO, and their corresponding per share amounts, are measures calculated and presented on the basis of methodologies other than in accordance with generally accepted accounting principles (GAAP). Please refer to the Supplemental Financial Information and related note following the financial statements herein for further discussion and reconciliations of these measures to GAAP measures.

Partnership Development Update

South Texas Family Residential Center Update. In September 2014, CCA expanded an existing Intergovernmental Service Agreement under which the Company will house for ICE up to 2,400 individuals at the South Texas Family Residential Center, a facility we began leasing in the fourth quarter from a third party in Dilley, Texas. The site is currently being constructed and we expect to begin housing the first residents at the facility in early December 2014. The site is expected to be ready for full capacity during the second quarter of 2015.

Guidance

The Company expects Adjusted Diluted EPS for the fourth quarter to be in the range of $0.46to $0.49, resulting in full-year 2014 Adjusted Diluted EPS in the range of $1.88 to $1.91. The Company also expects FFO per diluted share for the full-year 2014 to be in the range of $2.61 to $2.64, while full-year 2014 AFFO per diluted share is expected to be in the range of $2.54 to $2.57.

During 2014, we expect to invest approximately $160 million to $175 million in capital expenditures, consisting of $110 million to $120 million in on-going prison construction, expenditures related to potential land acquisitions, and certain leasehold improvements and equipment at the South Texas Family Residential Center; $25 million in maintenance capital expenditures on real estate assets; and $25 million to $30 million on capital expenditures on other assets and information technology.


Third Quarter 2014 Financial Results

Page 3

 

Supplemental Financial Information and Investor Presentations

We have made available on our website supplemental financial information and other data for the third quarter of 2014. We do not undertake any obligation, and disclaim any duty to update any of the information disclosed in this report. Interested parties may access this information through our website at www.cca.com under “Financial Information” of the Investors section.

Management may meet with investors from time to time during the fourth quarter of 2014. Written materials used in the investor presentations will also be available on our website beginning on or about November 4, 2014. Interested parties may access this information through our website at www.cca.com under “Webcasts” of the Investors section.

Webcast and Replay Information

We will host a webcast conference call at 10:00 a.m. central time (11:00 a.m. eastern time) on November 4, 2014, to discuss our third quarter 2014 financial results and future outlook. To listen to this discussion, please access “Webcasts” on the Investors page at www.cca.com. The conference call will be archived on our website following the completion of the call. In addition, a telephonic replay will be available at 2:00 p.m. eastern time on November 4, 2014 through 2:00 p.m. eastern time on November 12, 2014, by dialing (888) 203-1112 or (719) 457-0820, pass code 7130708.

About CCA

CCA, a publicly traded real estate investment trust (REIT), is the nation’s largest owner of partnership correction and detention facilities and one of the largest prison operators in the United States, behind only the federal government and three states. We currently own or control 52 correctional and detention facilities and manage 12 additional facilities owned by our government partners, with a total design capacity of approximately 84,500 beds in 19 states and the District of Columbia. CCA specializes in owning, operating and managing prisons and other correctional facilities and providing residential, community re-entry and prisoner transportation services for governmental agencies. In addition to providing the fundamental residential services, our facilities offer a variety of rehabilitation and educational programs, including basic education, faith-based services, life skills and employment training and substance abuse treatment. These services are intended to reduce recidivism and to prepare offenders for their successful re-entry into society upon their release.

Forward-Looking Statements

This press release contains statements as to our beliefs and expectations of the outcome of future events that are forward-looking statements as defined within the meaning of the Private Securities Litigation Reform Act of 1995. These forward-looking statements are subject to risks and uncertainties that could cause actual results to differ materially from the statements made. These include, but are not limited to, the risks and uncertainties


Third Quarter 2014 Financial Results

Page 4

 

associated with: (i) general economic and market conditions, including the impact governmental budgets can have on our per diem rates, occupancy, and overall utilization; (ii) fluctuations in our operating results because of, among other things, changes in occupancy levels, competition, increases in cost of operations, fluctuations in interest rates and risks of operations; (iii) our ability to obtain and maintain correctional facility management contracts, including, but not limited to, sufficient governmental appropriations, contract compliance and as a result of inmate disturbances; (iv) changes in the privatization of the corrections and detention industry, the public acceptance of our services, the timing of the opening of and demand for new prison facilities and the commencement of new management contracts; (v) changes in government policy and in legislation and regulation of the corrections and detention industry that affect our business, including but not limited to, California’s continued utilization of out of state private correctional capacity; (vi) our ability to meet and maintain REIT qualification status; and (vii) increases in costs to construct or expand correctional and other facilities that exceed original estimates, or the inability to complete such projects on schedule as a result of various factors, many of which are beyond our control, such as weather, labor conditions and material shortages, resulting in increased construction costs. Other factors that could cause operating and financial results to differ are described in the filings we make from time to time with the Securities and Exchange Commission.

CCA takes no responsibility for updating the information contained in this press release following the date hereof to reflect events or circumstances occurring after the date hereof or the occurrence of unanticipated events or for any changes or modifications made to this press release.


Third Quarter 2014 Financial Results

Page 5

 

CORRECTIONS CORPORATION OF AMERICA AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

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

 

     September 30,
2014
    December 31,
2013
 
ASSETS     

Cash and cash equivalents

   $ 48,847      $ 77,909   

Accounts receivable, net of allowance of $912 and $1,265, respectively

     292,466        244,957   

Current deferred tax assets

     11,430        9,241   

Prepaid expenses and other current assets

     26,925        20,612   

Assets held for sale

     4,145        —     

Current assets of discontinued operations

     —          15   
  

 

 

   

 

 

 

Total current assets

     383,813        352,734   

Property and equipment, net

     2,614,264        2,546,613   

Restricted cash

     2,707        5,589   

Investment in direct financing lease

     3,811        5,473   

Goodwill

     16,110        16,110   

Non-current deferred tax assets

     4,537        3,078   

Other assets

     75,908        77,828   
  

 

 

   

 

 

 

Total assets

   $ 3,101,150      $ 3,007,425   
  

 

 

   

 

 

 
LIABILITIES AND STOCKHOLDERS’ EQUITY     

Accounts payable and accrued expenses

   $ 247,762      $ 252,277   

Income taxes payable

     889        1,243   

Current liabilities of discontinued operations

     53        886   
  

 

 

   

 

 

 

Total current liabilities

     248,704        254,406   

Long-term debt

     1,240,000        1,205,000   

Other liabilities

     110,153        45,512   
  

 

 

   

 

 

 

Total liabilities

     1,598,857        1,504,918   
  

 

 

   

 

 

 

Commitments and contingencies

    

Preferred stock — $0.01 par value; 50,000 shares authorized; none issued and outstanding at September 30, 2014 and December 31, 2013, respectively

     —          —     

Common stock — $0.01 par value; 300,000 shares authorized; 116,476 and 115,923 shares issued and outstanding at September 30, 2014 and December 31, 2013, respectively

     1,165        1,159   

Additional paid-in capital

     1,739,240        1,725,363   

Accumulated deficit

     (238,112     (224,015
  

 

 

   

 

 

 

Total stockholders’ equity

   $ 1,502,293      $ 1,502,507   
  

 

 

   

 

 

 

Total liabilities and stockholders’ equity

   $ 3,101,150      $ 3,007,425   
  

 

 

   

 

 

 


Third Quarter 2014 Financial Results

Page 6

 

CORRECTIONS CORPORATION OF AMERICA AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS

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

 

     For the Three Months
Ended September 30,
    For the Nine Months
Ended September 30,
 
     2014     2013     2014     2013  

REVENUE:

        

Owned and controlled properties

   $ 353,784      $ 344,431      $ 1,041,510      $ 1,035,094   

Managed only and other

     54,690        77,035        181,880        228,100   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total revenue

     408,474        421,466        1,223,390        1,263,194   
  

 

 

   

 

 

   

 

 

   

 

 

 

EXPENSES:

        

Operating:

        

Owned and controlled properties

     231,420        232,996        686,274        697,343   

Managed only and other

     51,292        68,493        171,428        206,369   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total operating expenses

     282,712        301,489        857,702        903,712   

General and administrative

     27,635        23,570        79,586        80,162   

Depreciation and amortization

     28,277        28,151        85,413        83,203   

Asset impairments

     —          985        2,238        985   
  

 

 

   

 

 

   

 

 

   

 

 

 
     338,624        354,195        1,024,939        1,068,062   
  

 

 

   

 

 

   

 

 

   

 

 

 

OPERATING INCOME

     69,850        67,271        198,451        195,132   
  

 

 

   

 

 

   

 

 

   

 

 

 

OTHER (INCOME) EXPENSE:

        

Interest expense, net

     10,376        10,378        29,088        34,856   

Expenses associated with debt refinancing transactions

     —          —          —          36,528   

Other income

     (143     (184     (1,143     (120
  

 

 

   

 

 

   

 

 

   

 

 

 
     10,233        10,194        27,945        71,264   
  

 

 

   

 

 

   

 

 

   

 

 

 

INCOME FROM CONTINUING OPERATIONS BEFORE INCOME TAXES

     59,617        57,077        170,506        123,868   

Income tax (expense) benefit

     (2,071     (4,571     (5,490     133,253   
  

 

 

   

 

 

   

 

 

   

 

 

 

INCOME FROM CONTINUING OPERATIONS

     57,546        52,506        165,016        257,121   

Loss from discontinued operations, net

     —          (663     —          (3,757
  

 

 

   

 

 

   

 

 

   

 

 

 

NET INCOME

   $ 57,546      $ 51,843      $ 165,016      $ 253,364   
  

 

 

   

 

 

   

 

 

   

 

 

 

BASIC EARNINGS PER SHARE:

        

Income from continuing operations

   $ 0.50      $ 0.46      $ 1.42      $ 2.38   

Loss from discontinued operations, net

     —          (0.01     —          (0.03
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income

   $ 0.50      $ 0.45      $ 1.42      $ 2.35   
  

 

 

   

 

 

   

 

 

   

 

 

 

DILUTED EARNINGS PER SHARE:

        

Income from continuing operations

   $ 0.49      $ 0.45      $ 1.41      $ 2.35   

Loss from discontinued operations, net

     —          (0.01     —          (0.03
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income

   $ 0.49      $ 0.44      $ 1.41      $ 2.32   
  

 

 

   

 

 

   

 

 

   

 

 

 

REGULAR DIVIDENDS DECLARED PER SHARE

   $ 0.51      $ 0.48      $ 1.53      $ 1.49   
  

 

 

   

 

 

   

 

 

   

 

 

 

SPECIAL DIVIDENDS DECLARED PER SHARE

   $ —        $ —        $ —        $ 6.66   
  

 

 

   

 

 

   

 

 

   

 

 

 


Third Quarter 2014 Financial Results

Page 7

 

CORRECTIONS CORPORATION OF AMERICA AND SUBSIDIARIES

SUPPLEMENTAL FINANCIAL INFORMATION

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

CALCULATION OF ADJUSTED NET INCOME AND ADJUSTED DILUTED EPS

 

     For the Three Months
Ended September 30,
     For the Nine Months
Ended September 30,
 
     2014      2013      2014      2013  

Net income

   $ 57,546       $ 51,843       $ 165,016       $ 253,364   

Special items:

           

Expenses associated with debt refinancing transactions, net

     —           —           —           33,299   

Expenses associated with REIT conversion, net

     —           122         —           9,152   

Expenses associated with mergers and acquisitions, net

     —           530         —           618   

Asset impairments, net

     —           985         2,235         2,896   

Income tax benefit for reversal of deferred taxes due to REIT conversion

     —           —           —           (137,686
  

 

 

    

 

 

    

 

 

    

 

 

 

Diluted adjusted net income

   $ 57,546       $ 53,480       $ 167,251       $ 161,643   
  

 

 

    

 

 

    

 

 

    

 

 

 

Weighted average common shares outstanding – basic

     116,185         115,282         116,025         107,640   

Effect of dilutive securities:

           

Stock options

     886         1,165         895         1,335   

Restricted stock-based compensation

     318         425         263         325   
  

 

 

    

 

 

    

 

 

    

 

 

 

Weighted average shares and assumed conversions - diluted

     117,389         116,872         117,183         109,300   
  

 

 

    

 

 

    

 

 

    

 

 

 

Adjusted Diluted Earnings Per Share

   $ 0.49       $ 0.46       $ 1.43       $ 1.48   
  

 

 

    

 

 

    

 

 

    

 

 

 

Pro forma Adjusted Diluted Earnings Per Share(1)

   $ 0.49       $ 0.46       $ 1.43       $ 1.39   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

(1)  The Pro forma Adjusted Diluted EPS for the nine months ended September 30, 2013 reflects the issuance of 13.9 million shares in connection with the payment of a special dividend in May 2013 as if those shares were issued at the beginning of the period presented. See Page 9 for a reconciliation of reported diluted weighted average shares outstanding to pro forma diluted weighted average shares outstanding.


Third Quarter 2014 Financial Results

Page 8

 

CORRECTIONS CORPORATION OF AMERICA AND SUBSIDIARIES

SUPPLEMENTAL FINANCIAL INFORMATION

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

CALCULATION OF FUNDS FROM OPERATIONS AND ADJUSTED FUNDS FROM OPERATIONS

 

     For the Three Months
Ended September 30,
    For the Nine Months
Ended September 30,
 
     2014     2013     2014     2013  

Net income

   $ 57,546      $ 51,843      $ 165,016      $ 253,364   

Depreciation of real estate assets

     21,412        20,454        63,920        60,016   

Depreciation of real estate assets for discontinued operations

     —          24        —          323   

Impairment of real estate assets, net

     —          —          2,235        —     
  

 

 

   

 

 

   

 

 

   

 

 

 

Funds From Operations

   $ 78,958      $ 72,321      $ 231,171      $ 313,703   

Expenses associated with debt refinancing transactions, net

     —          —          —          33,299   

Expenses associated with REIT conversion, net

     —          122        —          9,152   

Expenses associated with mergers and acquisitions, net

     —          530        —          618   

Goodwill and other impairments, net

     —          985        —          2,896   

Income tax benefit for reversal of deferred taxes due to REIT conversion

     —          —          —          (137,686
  

 

 

   

 

 

   

 

 

   

 

 

 

Normalized Funds From Operations

   $ 78,958      $ 73,958      $ 231,171      $ 221,982   

Maintenance capital expenditures on real estate assets

     (5,631     (4,585     (18,580     (13,115

Stock-based compensation

     3,514        3,277        10,438        9,675   

Amortization of debt costs and other non-cash interest

     777        774        2,325        2,740   

Other non-cash revenue and expenses

     (16     —          (48     —     
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted Funds From Operations

   $ 77,602      $ 73,424      $ 225,306      $ 221,282   
  

 

 

   

 

 

   

 

 

   

 

 

 

Normalized Funds From Operations Per Diluted Share

   $ 0.67      $ 0.63      $ 1.97      $ 2.03   
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted Funds From Operations Per Diluted Share

   $ 0.66      $ 0.63      $ 1.92      $ 2.02   
  

 

 

   

 

 

   

 

 

   

 

 

 

Pro forma Normalized FFO Per Diluted Share(1)

   $ 0.67      $ 0.63      $ 1.97      $ 1.91   
  

 

 

   

 

 

   

 

 

   

 

 

 

Pro forma AFFO Per Diluted Share(1)

   $ 0.66      $ 0.63      $ 1.92      $ 1.90   
  

 

 

   

 

 

   

 

 

   

 

 

 

 

(1)  The Pro forma Adjusted Diluted Normalized FFO and AFFO for the nine months ended September 30, 2013 reflects the issuance of 13.9 million shares in connection with the payment of a special dividend in May 2013 as if those shares were issued at the beginning of the period presented. See Page 9 for a reconciliation of reported diluted weighted average shares outstanding to pro forma diluted weighted average shares outstanding.


Third Quarter 2014 Financial Results

Page 9

 

CORRECTIONS CORPORATION OF AMERICA AND SUBSIDIARIES

SUPPLEMENTAL FINANCIAL INFORMATION

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

RECONCILIATION OF REPORTED DILUTED WEIGHTED AVERAGE SHARES OUTSTANDING TO PRO FORMA DILUTED WEIGHTED AVERAGE SHARES OUTSTANDING

 

     For the Three Months
Ended September 30,
     For the Nine Months
Ended September 30,
 
     2014      2013      2014      2013  

Weighted average shares outstanding and assumed conversions – diluted

     117,389         116,872         117,183         109,300   

Non-GAAP Adjustment:

           

Shares issued in Special Dividend (1)

     —           —           —           13,876   

Weighted average impact

     —           —           —           (6,811
  

 

 

    

 

 

    

 

 

    

 

 

 

Pro forma weighted average diluted shares outstanding

     117,389         116,872         117,183         116,365   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

(1)  Reflects the issuance of shares in connection with the Special Dividend in May 2013 as if those shares were issued at the beginning of the period presented. See Note B hereafter.

CALCULATION OF ADJUSTED FUNDS FROM OPERATIONS PER SHARE GUIDANCE

 

     For the Quarter Ending
December 31, 2014
    For the Year Ending
December 31, 2014
 
     Low End of
Guidance
    High End of
Guidance
    Low End of
Guidance
    High End of
Guidance
 

Net income

   $ 54,000      $ 57,000      $ 218,765      $ 221,765   

Asset impairments, net of tax

     —          —          2,235        2,235   
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted net income

   $ 54,000      $ 57,000      $ 221,000      $ 224,000   

Depreciation on real estate assets

     21,000        21,000        85,000        85,000   
  

 

 

   

 

 

   

 

 

   

 

 

 

Funds From Operations

   $ 75,000      $ 78,000      $ 306,000      $ 309,000   

Other non-cash expenses

     4,000        4,000        17,000        17,000   

Maintenance capital expenditures on real estate assets

     (6,000     (6,000     (25,000     (25,000
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted Funds From Operations

   $ 73,000      $ 76,000      $ 298,000      $ 301,000   
  

 

 

   

 

 

   

 

 

   

 

 

 

Funds From Operations Per Diluted Share

   $ 0.64      $ 0.66      $ 2.61      $ 2.64   
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted Funds From Operations Per Diluted Share

   $ 0.62      $ 0.65      $ 2.54      $ 2.57   
  

 

 

   

 

 

   

 

 

   

 

 

 


Third Quarter 2014 Financial Results

Page 10

 

NOTES TO SUPPLEMENTAL FINANCIAL INFORMATION

Note A: Adjusted Net Income, EBITDA, Funds From Operations (FFO), Normalized FFO and Adjusted Funds From Operations (AFFO), and their corresponding per share metrics are non-GAAP financial measures. CCA believes that these measures are important operating measures that supplement discussion and analysis of the Company’s results of operations and are used to review and assess operating performance of the Company and its correctional facilities and their management teams. CCA believes that it is useful to provide investors, lenders and security analysts’ disclosures of its results of operations on the same basis that is used by management. FFO and AFFO, in particular, are widely accepted non-GAAP supplemental measures of REIT performance each grounded in the standards for FFO established by the National Association of Real Estate Investment Trusts (NAREIT).

NAREIT defines FFO as net income computed in accordance with generally accepted accounting principles, excluding gains (or losses) from sales of property and extraordinary items, plus depreciation and amortization of real estate and impairment of depreciable real estate. EBITDA, FFO and AFFO are useful as supplemental measures of performance of the Company’s corrections facilities because they don’t take into account depreciation and amortization, or with respect to EBITDA, the impact of the Company’s tax provisions and financing strategies. Because the historical cost accounting convention used for real estate assets requires depreciation (except on land), this accounting presentation assumes that the value of real estate assets diminishes at a level rate over time. Because of the unique structure, design and use of the Company’s properties, management believes that assessing performance of the Company’s properties without the impact of depreciation or amortization is useful. CCA may make adjustments to FFO from time to time for certain other income and expenses that it considers non-recurring, infrequent or unusual, even though such items may require cash settlement, because such items do not reflect a necessary component of the ongoing operations of the Company. Normalized FFO excludes the effects of such items. CCA 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 REIT’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. CCA calculates Adjusted Net Income by adding or deducting from GAAP Net Income amounts associated with the Company’s debt refinancing, REIT conversion, mergers and acquisitions activity and certain impairments that the Company believes are unusual or nonrecurring to provide an alternative measure of comparing operating performance for the periods presented.

Other companies may calculate Adjusted Net Income, EBITDA, FFO, Normalized FFO, and AFFO differently than the Company does, or adjust for other items, and therefore comparability may be limited. Adjusted Net Income, EBITDA, 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.

Note B: On May 20, 2013, CCA paid a special dividend in connection with its conversion to a REIT. The shareholders were allowed to elect to receive their payment of the special dividend either in all cash, all shares of CCA common stock, or a combination of cash and CCA common stock, except that CCA placed a limit on the aggregate amount of cash payable to the shareholders. Under ASC 505, “Equity” and ASU 2010-01, “Accounting for Distributions to Shareholders with Components of Stock and Cash, a consensus of the FASB Emerging Issues Task Force”, a distribution that allows shareholders to elect to receive cash or stock with a potential limitation on the total amount of cash that all shareholders can elect to receive in the aggregate is considered a share issuance that is reflected in per share results prospectively. As such, the stock portion of the special dividend is presented prospectively in basic and diluted per share results and was not presented retroactively for all periods presented as it would, for example, with a stock split or a stock dividend. As a


Third Quarter 2014 Financial Results

Page 11

 

result CCA believes investors would benefit from seeing the operating performance for the comparable periods accounting for the effect of the special dividend in both periods. Therefore, for comparison purposes, CCA has presented per share results on a pro forma basis as if the shares issued in the special dividend were issued as of the beginning of the periods presented.

###