Release Details

The GEO Group Reports Third Quarter 2019 Results

November 5, 2019
  • 3Q19 Net Income Attributable to GEO of $0.39 per diluted share
  • 3Q19 Adjusted Net Income of $0.44 per diluted share
  • 3Q19 AFFO of $0.72 per diluted share
  • Updated FY19 guidance for Net Income Attributable to GEO of $1.45-$1.47 per diluted share and Adjusted Net Income of $1.60 to $1.62 per diluted share
  • Updated FY19 AFFO guidance of $2.75-$2.77 per diluted share
  • Repurchased $34 million of senior unsecured notes due 2022 and closed on $44 million, 15-year real estate loan bearing interest at 4.22% annually

BOCA RATON, Fla.--(BUSINESS WIRE)-- The GEO Group, Inc. (NYSE: GEO) (“GEO”), a fully integrated equity real estate investment trust (“REIT”) and a leading provider of evidence-based offender rehabilitation and community reentry services around the globe, reported today its financial results for the third quarter of 2019.

Third Quarter 2019 Highlights

  • Net Income Attributable to GEO of $45.9 million or $0.39 per diluted share
  • Adjusted Net Income of $0.44 per diluted share
  • Net Operating Income of $172.2 million
  • Normalized FFO of $0.59 per diluted share
  • AFFO of $0.72 per diluted share

GEO reported third quarter 2019 net income attributable to GEO of $45.9 million, or $0.39 per diluted share, compared to $39.3 million, or $0.33 per diluted share, for the third quarter 2018. GEO reported total revenues for the third quarter 2019 of $631.6 million up from $583.5 million for the third quarter 2018. Third quarter 2019 results reflect a $1.2 million loss on real estate assets, pre-tax, $6.1 million in start-up expenses, pre-tax, and a $0.6 million gain on the extinguishment of debt, pre-tax, related to the repurchase of $34 million of senior unsecured notes due 2022. Excluding these items, GEO reported third quarter 2019 Adjusted Net Income of $52.9 million, or $0.44 per diluted share.

GEO reported third quarter 2019 Normalized Funds From Operations (“Normalized FFO”) of $70.3 million, or $0.59 per diluted share, compared to $62.9 million, or $0.52 per diluted share, for the third quarter 2018. GEO reported third quarter 2019 Adjusted Funds From Operations (“AFFO”) of $85.6 million, or $0.72 per diluted share, compared to $77.9 million, or $0.65 per diluted share, for the third quarter 2018.

George C. Zoley, Chairman and Chief Executive Officer of GEO, said, “We are pleased with our strong quarterly financial performance, which reflect strong fundamentals and growing earnings. During the quarter, we reactivated 4,600 previously idle beds, which are expected to drive future cash flow growth. We are proud to have published our first-ever Human Rights and ESG report in September, highlighting our long-standing commitment to respecting the human rights of all those in our care, as well as, the continued success of our GEO Continuum of Care enhanced rehabilitation and post-release programs. We believe that our current dividend payment is supported by stable and predictable cash flows, and we expect to continue to apply our growing excess cash flow towards paying down debt.”

First Nine Months 2019 Highlights

  • Net Income Attributable to GEO of $128.6 million or $1.08 per diluted share
  • Adjusted Net Income of $1.21 per diluted share
  • Net Operating Income of $503.2 million
  • Normalized FFO of $1.65 per diluted share
  • AFFO of $2.09 per diluted share

For the first nine months of 2019, GEO reported net income attributable to GEO of $128.6 million, or $1.08 per diluted share, compared to $111.7 million, or $0.92 per diluted share, for the first nine months of 2018. GEO reported total revenues for the first nine months of 2019 of $1.86 billion up from $1.73 billion for the first nine months of 2018. Results for the first nine months of 2019 reflect a $2.7 million loss on real estate assets, pre-tax, $8.7 million in start-up expenses, pre-tax, and a $5.1 million loss on the extinguishment of debt, pre-tax. Excluding these items, GEO reported Adjusted Net Income of $144.5 million, or $1.21 per diluted share, for the first nine months of 2019.

GEO reported Normalized Funds From Operations (“Normalized FFO”) for the first nine months of 2019 of $197.2 million, or $1.65 per diluted share, compared to $173.2 million, or $1.43 per diluted share, for the first nine months of 2018. GEO reported Adjusted Funds From Operations (“AFFO”) for the first nine months of 2019 of $249.3 million, or $2.09 per diluted share, compared to $219.9 million, or $1.82 per diluted share, for the first nine months of 2018.

2019 Financial Guidance

GEO updated its initial financial guidance for the full-year and its revenue guidance for the fourth quarter of 2019. GEO expects full-year 2019 total revenue to be approximately $2.49 billion. GEO expects full-year 2019 Net Income Attributable to GEO to be in a range of $1.45-$1.47 per diluted share and Adjusted Net Income to be in a range of $1.60-$1.62 per diluted share. GEO expects full-year 2019 AFFO to be in a range of $2.75-$2.77 per diluted share.

GEO expects fourth quarter 2019 revenues to be in a range of $629 million to $634 million. GEO expects fourth quarter 2019 Net Income Attributable to GEO to be in a range of $0.37 to $0.39 per diluted share and Adjusted Net Income to be in a range of $0.39 to $0.41 per diluted share. GEO expects fourth quarter 2019 AFFO to be in a range of $0.66 to $0.68 per diluted share.

Debt Repurchases and Financing Update

During the third quarter 2019, GEO repurchased approximately $34 million of senior unsecured notes due 2022. GEO also closed on a $44 million, 15-year real estate loan bearing interest at 4.22 percent annually. At the end of the third quarter, GEO had approximately $395 million in available borrowing capacity under its $900 million revolving credit facility, which matures in May 2024.

Quarterly Dividend

On October 14, 2019, GEO’s Board of Directors declared a quarterly cash dividend of $0.48 per share. The quarterly cash dividend was paid on November 1, 2019 to shareholders of record as of the close of business on October 25, 2019. The declaration of future quarterly cash dividends is subject to approval by GEO’s Board of Directors and to meeting the requirements of all applicable laws and regulations. GEO’s Board of Directors retains the power to modify its dividend policy as it may deem necessary or appropriate in the future.

Reconciliation Tables and Supplemental Information

GEO has made available Supplemental Information which contains reconciliation tables of Net Income Attributable to GEO to Net Operating Income, Net Income to EBITDAre (EBITDA for real estate) and Adjusted EBITDAre (Adjusted EBITDA for real estate), and Net Income Attributable to GEO to FFO, Normalized FFO and AFFO, along with supplemental financial and operational information on GEO’s business and other important operating metrics, and in this press release, Net Income Attributable to GEO to Adjusted Net Income. The reconciliation tables are also presented herein. Please see the section below titled “Note to Reconciliation Tables and Supplemental Disclosure - Important Information on GEO’s Non-GAAP Financial Measures” for information on how GEO defines these supplemental Non-GAAP financial measures and reconciles them to the most directly comparable GAAP measures. GEO’s Reconciliation Tables can be found herein and in GEO’s Supplemental Information available on GEO’s investor webpage at investors.geogroup.com.

Conference Call Information

GEO has scheduled a conference call and simultaneous webcast for today at 11:00 AM (Eastern Time) to discuss GEO’s third quarter 2019 financial results as well as its outlook. The call-in number for the U.S. is 1-877-250-1553 and the international call-in number is 1-412-542-4145. In addition, a live audio webcast of the conference call may be accessed on the Events and Webcasts section under the News, Events and Reports tab of GEO’s investor relations webpage at investors.geogroup.com. A replay of the webcast will be available on the website for one year. A telephonic replay of the conference call will be available until November 19, 2019 at 1-877-344-7529 (U.S.) and 1-412-317-0088 (International). The participant passcode for the telephonic replay is 10136408.

About The GEO Group

The GEO Group (NYSE: GEO) is the first fully integrated equity real estate investment trust specializing in the design, financing, development, and operation of secure facilities, processing centers, and community reentry centers in the United States, Australia, South Africa, and the United Kingdom. GEO is a leading provider of enhanced offender rehabilitation, post-release support, electronic monitoring, and community-based programs. GEO's worldwide operations include the ownership and/or management of 130 facilities totaling approximately 96,000 beds, including projects under development, with a growing workforce of approximately 23,000 professionals.

Note to Reconciliation Tables and Supplemental Disclosure –
Important Information on GEO’s Non-GAAP Financial Measures

Net Operating Income, EBITDAre, Adjusted EBITDAre, Funds from Operations, Normalized Funds from Operations, Adjusted Funds from Operations, and Adjusted Net Income are non-GAAP financial measures that are presented as supplemental disclosures. GEO has presented herein certain forward-looking statements about GEO's future financial performance that include non-GAAP financial measures, including Adjusted Net Income, Adjusted EBITDAre, Net Operating Income, FFO, Normalized FFO, and AFFO. The determination of the amounts that are included or excluded from these non-GAAP financial measures is a matter of management judgment and depends upon, among other factors, the nature of the underlying expense or income amounts recognized in a given period. While we have provided a high level reconciliation for the guidance ranges for full year 2019, we are unable to present a more detailed quantitative reconciliation of the forward-looking non-GAAP financial measures to their most directly comparable forward-looking GAAP financial measures because management cannot reliably predict all of the necessary components of such GAAP measures. The quantitative reconciliation of the forward-looking non-GAAP financial measures will be provided for completed annual and quarterly periods, as applicable, calculated in a consistent manner with the quantitative reconciliation of non-GAAP financial measures previously reported for completed annual and quarterly periods.

Net Operating Income is defined as revenues less operating expenses, excluding depreciation and amortization expense, general and administrative expenses, real estate related operating lease expense, and start-up expenses, pre-tax. Net Operating Income is calculated as net income adjusted by subtracting equity in earnings of affiliates, net of income tax provision, and by adding income tax (benefit) provision, interest expense, net of interest income, gain/loss on extinguishment of debt, depreciation and amortization expense, general and administrative expenses, real estate related operating lease expense, gain/loss on real estate assets, pre-tax, and start-up expenses, pre-tax.

EBITDAre (EBITDA for real estate) is defined as net income adjusted by adding provisions for income tax, interest expense, net of interest income, depreciation and amortization, and gain/loss on real estate assets, pre-tax. Adjusted EBITDAre (Adjusted EBITDA for real estate) is defined as EBITDAre adjusted for net loss attributable to non-controlling interests, stock-based compensation expenses, pre-tax, and certain other adjustments as defined from time to time, including for the periods presented start-up expenses, pre-tax, legal related expenses, pre-tax, and escrow releases, pre-tax. Given the nature of our business as a real estate owner and operator, we believe that EBITDAre and Adjusted EBITDAre are helpful to investors as measures of our operational performance because they provide an indication of our ability to incur and service debt, to satisfy general operating expenses, to make capital expenditures and to fund other cash needs or reinvest cash into our business. We believe that by removing the impact of our asset base (primarily depreciation and amortization) and excluding certain non-cash charges, amounts spent on interest and taxes, and certain other charges that are highly variable from year to year, EBITDAre and Adjusted EBITDAre provide our investors with performance measures that reflect the impact to operations from trends in occupancy rates, per diem rates and operating costs, providing a perspective not immediately apparent from net income attributable to GEO.

The adjustments we make to derive the non-GAAP measures of EBITDAre and Adjusted EBITDAre exclude items which may cause short-term fluctuations in income from continuing operations and which we do not consider to be the fundamental attributes or primary drivers of our business plan and they do not affect our overall long-term operating performance. EBITDAre and Adjusted EBITDAre provide disclosure on the same basis as that used by our management and provide consistency in our financial reporting, facilitate internal and external comparisons of our historical operating performance and our business units and provide continuity to investors for comparability purposes.

Funds From Operations, or FFO, is defined in accordance with standards established by the National Association of Real Estate Investment Trusts, or NAREIT, which defines FFO as net income/loss attributable to common shareholders (computed in accordance with United States Generally Accepted Accounting Principles), excluding real estate related depreciation and amortization, excluding gains and losses from the cumulative effects of accounting changes, extraordinary items and sales of properties, and including adjustments for unconsolidated partnerships and joint ventures. Normalized Funds from Operations, or Normalized FFO, is defined as FFO adjusted for certain items which by their nature are not comparable from period to period or that tend to obscure GEO’s actual operating performance, including for the periods presented net Tax Cuts and Jobs Act (“TCJA”) impact, gain/loss on the extinguishment of debt, start-up expenses, legal related expenses, escrow releases, and tax effect of adjustments to FFO.

Adjusted Funds From Operations, or AFFO, is defined as Normalized FFO adjusted by adding non-cash expenses such as non-real estate related depreciation and amortization, stock based compensation expense, the amortization of debt issuance costs, discount and/or premium and other non-cash interest, and by subtracting recurring consolidated maintenance capital expenditures.

Adjusted Net Income is defined as Net Income Attributable to GEO adjusted for certain items which by their nature are not comparable from period to period or that tend to obscure GEO’s actual operating performance, including for the periods presented net TCJA impact, gain/loss on real estate assets, gain/loss on the extinguishment of debt, start-up expenses, legal related expenses, escrow releases, and tax effect of adjustments to Net Income Attributable to GEO.

Because of the unique design, structure and use of our correctional facilities, processing centers, and reentry centers, we believe that assessing the performance of our correctional facilities, processing centers, and reentry centers without the impact of depreciation or amortization is useful and meaningful to investors. Although NAREIT has published its definition of FFO, companies often modify this definition as they seek to provide financial measures that meaningfully reflect their distinctive operations. We have modified FFO to derive Normalized FFO and AFFO that meaningfully reflect our operations.

Our assessment of our operations is focused on long-term sustainability. The adjustments we make to derive the non-GAAP measures of Normalized FFO and AFFO exclude items which may cause short-term fluctuations in net income attributable to GEO but have no impact on our cash flows, or we do not consider them to be fundamental attributes or the primary drivers of our business plan and they do not affect our overall long-term operating performance. We may make adjustments to FFO from time to time for certain other income and expenses that do not reflect a necessary component of our operational performance on the basis discussed above, even though such items may require cash settlement. Because FFO, Normalized FFO and AFFO exclude depreciation and amortization unique to real estate as well as non-operational items and certain other charges that are highly variable from year to year, they provide our investors with performance measures that reflect the impact to operations from trends in occupancy rates, per diem rates, operating costs and interest costs, providing a perspective not immediately apparent from Net Income Attributable to GEO.

We believe the presentation of FFO, Normalized FFO and AFFO provide useful information to investors as they provide an indication of our ability to fund capital expenditures and expand our business. FFO, Normalized FFO and AFFO provide disclosure on the same basis as that used by our management and provide consistency in our financial reporting, facilitate internal and external comparisons of our historical operating performance and our business units and provide continuity to investors for comparability purposes. Additionally, FFO, Normalized FFO and AFFO are widely recognized measures in our industry as a real estate investment trust.

Safe-Harbor Statement

This press release contains forward-looking statements regarding future events and future performance of GEO that involve risks and uncertainties that could materially affect actual results, including statements regarding financial guidance for the full year and fourth quarter of 2019, the assumptions underlying such guidance, the continued expansion and success of our GEO Continuum of Care, and statements regarding growth opportunities and allocation of capital to enhance long-term value for our shareholders and applying excess cash towards paying down debt. Factors that could cause actual results to vary from current expectations and forward-looking statements contained in this press release include, but are not limited to: (1) GEO’s ability to meet its financial guidance for 2019 given the various risks to which its business is exposed; (2) GEO’s ability to declare future quarterly cash dividends and the timing and amount of such future cash dividends; (3) GEO’s ability to successfully pursue further growth and continue to create shareholder value; (4) GEO’s ability to obtain future financing on acceptable terms; (5) GEO’s ability to access the capital markets in the future on satisfactory terms or at all; (6) risks associated with GEO’s ability to control operating costs associated with contract start-ups; (7) GEO’s ability to timely open facilities as planned, profitably manage such facilities and successfully integrate such facilities into GEO’s operations without substantial costs; (8) GEO’s ability to win management contracts for which it has submitted proposals and to retain existing management contracts; (9) GEO’s ability to sustain company-wide occupancy rates at its facilities; (10) the impact of any future regulations or guidance on the Tax Cuts and Jobs Act; (11) GEO’s ability to remain qualified as a REIT; (12) the incurrence of REIT related expenses; and (13) other factors contained in GEO’s Securities and Exchange Commission periodic filings, including its Form 10-K, 10-Q and 8-K reports.

Third quarter and first nine months of 2019 financial tables to follow:

                               

Condensed Consolidated Balance Sheets*

(Unaudited)

                               
                      As of       As of
                      September 30, 2019       December 31, 2018
                      (unaudited)       (unaudited)
ASSETS              
                               
Cash and cash equivalents          

$

54,030

   

$

31,255

Restricted cash and cash equivalents          

33,536

     

51,678

Accounts receivable, less allowance for doubtful accounts      

377,984

     

445,526

Contract receivable, current portion            

8,193

     

15,535

Prepaid expenses and other current assets          

43,856

     

57,768

Total current assets            

$

517,599

   

$

601,762

                               
Restricted Cash and Investments            

33,728

     

22,431

Property and Equipment, Net            

2,155,498

     

2,158,610

Contract Receivable              

353,010

     

368,178

Operating Lease Right-of-Use Assets, Net          

125,718

     

-

Assets Held for Sale              

3,761

     

2,634

Deferred Income Tax Assets            

29,924

     

29,924

Intangible Assets, Net (including goodwill)          

991,948

     

1,008,719

Other Non-Current Assets            

71,693

     

65,860

                               
Total Assets  

$

4,282,879

   

$

4,258,118

                               
LIABILITIES AND SHAREHOLDERS' EQUITY              
                               
Accounts payable            

$

96,263

   

$

93,032

Accrued payroll and related taxes            

57,774

     

76,009

Accrued expenses and other current liabilities          

202,356

     

204,170

Operating lease liabilities, current portion          

28,795

     

-

Current portion of finance lease obligations, long-term debt, and non-recourse debt  

23,417

     

332,027

Total current liabilities            

$

408,605

   

$

705,238

                               
Deferred Income Tax Liabilities            

13,681

     

13,681

Other Non-Current Liabilities            

88,159

     

82,481

Operating Lease Liabilities            

99,271

     

-

Finance Lease Liabilities              

3,403

     

4,570

Long-Term Debt              

2,355,724

     

2,397,227

Non-Recourse Debt              

307,032

     

15,017

Total Shareholders' Equity            

1,007,004

     

1,039,904

                               
Total Liabilities and Shareholders' Equity  

$

4,282,879

   

$

4,258,118

                               
* all figures in '000s
                               
                               

Condensed Consolidated Statements of Operations*

(Unaudited)

                               
      Q3 2019       Q3 2018       YTD 2019       YTD 2018
      (unaudited)       (unaudited)       (unaudited)       (unaudited)
                               
  Revenues

$

631,579

   

$

583,530

   

$

1,856,212

   

$

1,731,956

  Operating expenses  

472,513

     

434,806

     

1,382,678

     

1,299,312

  Depreciation and amortization  

32,419

     

31,297

     

97,240

     

94,536

  General and administrative expenses  

48,488

     

47,647

     

142,183

     

136,927

                               
Operating income  

78,159

     

69,780

     

234,111

     

201,181

                               
  Interest income  

6,686

     

8,428

     

23,127

     

26,194

  Interest expense  

(36,645)

     

(37,991)

     

(115,857)

     

(110,205)

  Gain/(Loss) on extinguishment of debt  

594

     

-

     

(5,147)

     

(574)

                               
Income before income taxes and equity in earnings of affiliates  

48,794

     

40,217

     

136,234

     

116,596

                               
  Provision for income taxes  

5,137

     

3,723

     

14,509

     

12,193

  Equity in earnings of affiliates, net of income tax provision  

2,228

     

2,735

     

6,645

     

7,071

                               
Net income  

45,885

     

39,229

     

128,370

     

111,474

                               
  Less: Net loss attributable to noncontrolling interests  

47

     

60

     

181

     

223

                               
Net income attributable to The GEO Group, Inc.

$

45,932

   

$

39,289

   

$

128,551

   

$

111,697

                               
                               
Weighted Average Common Shares Outstanding:                            
  Basic  

119,209

     

119,681

     

119,052

     

120,567

  Diluted  

119,282

     

120,302

     

119,314

     

121,055

                               
Net income per Common Share Attributable to The GEO Group, Inc. :                          
                               
  Basic:                            
  Net income per share — basic

$

0.39

   

$

0.33

   

$

1.08

   

$

0.93

                               
  Diluted:                            
  Net income per share — diluted

$

0.39

   

$

0.33

   

$

1.08

   

$

0.92

                               
Regular Dividends Declared per Common Share

$

0.48

   

$

0.47

   

$

1.44

   

$

1.41

                               
* all figures in '000s, except per share data
                               
                   

Reconciliation of Net Income Attributable to GEO to Adjusted Net Income

(In thousands, except per share data)(Unaudited)

                   
      Q3 2019   Q3 2018   YTD 2019   YTD 2018
                   
Net Income attributable to GEO    

 $     45,932

 

 $     39,289

 

 $   128,551

 

 $   111,697

                   
Add (Subtract):                   
        Net Tax Cuts and Jobs Act Impact    

 - 

 

 - 

 

 - 

 

             304

        (Gain)/Loss on extinguishment of debt    

           (594)

 

 - 

 

          5,147

 

             574

        Start-up expenses, pre-tax    

          6,077

 

          3,728

 

          8,718

 

          3,826

        Legal related expenses, pre-tax    

 - 

 

 - 

 

 - 

 

          4,500

        Escrow releases, pre-tax    

 - 

 

 - 

 

 - 

 

        (2,273)

        (Gain)/Loss on real estate assets, pre-tax    

          1,196

 

          2,209

 

          2,693

 

          2,701

        Tax effect of adjustments to Net Income attributable to GEO    

             248

 

               74

 

           (650)

 

           (639)

                   
Adjusted Net Income    

 $     52,859

 

 $     45,300

 

 $   144,459

 

 $   120,690

                   
Weighted average common shares outstanding - Diluted     

      119,282

 

      120,302

 

      119,314

 

      121,055

                   
Adjusted Net Income Per Diluted Share    

 $         0.44

 

 $         0.38

 

 $         1.21

 

 $         1.00

 

                           

Reconciliation of Net Income Attributable to GEO to FFO, Normalized FFO, and AFFO*

(Unaudited)

                           
       

Q3 2019

   

Q3 2018

   

YTD 2019

   

YTD 2018

        (unaudited)     (unaudited)     (unaudited)     (unaudited)
                           
Net Income attributable to GEO

$

          45,932

 

$

          39,289

 

$

         128,551

 

$

        111,697

  Add (Subtract):                       
    Real Estate Related Depreciation and Amortization  

          17,931

   

          17,634

   

           53,970

   

          52,531

    (Gain)/Loss on real estate assets  

            1,196

   

            2,209

   

             2,693

   

            2,701

                           
Equals: NAREIT defined FFO

$

        65,059

 

$

        59,132

 

$

       185,214

 

$

      166,929

                           
  Add (Subtract):                      
                           
    Net Tax Cuts and Jobs Act Impact  

                  -  

   

                 -  

   

                  -  

   

               304

    (Gain)/Loss on extinguishment of debt, pre-tax  

              (594)

   

                 -  

   

             5,147

   

               574

    Start-up expenses, pre-tax  

            5,593

   

            3,728

   

             7,467

   

            3,826

    Legal related expenses, pre-tax  

                  -  

   

                 -  

   

                  -  

   

            4,500

    Escrow releases, pre-tax  

                  -  

   

                 -  

   

                  -  

   

           (2,273)

    Tax Effect of adjustments to Funds From Operations **  

               248

   

                 74

   

              (650)

   

              (639)

                           
Equals: FFO, normalized

$

        70,306

 

$

        62,934

 

$

       197,178

 

$

      173,221

                           
  Add (Subtract):                      
    Non-Real Estate Related Depreciation & Amortization  

          14,488

   

          13,663

   

           43,270

   

          42,005

    Consolidated Maintenance Capital Expenditures  

           (5,744)

   

          (6,162)

   

         (14,893)

   

         (17,561)

    Stock Based Compensation Expenses  

            4,739

   

            5,564

   

           16,919

   

          16,351

    Amortization of debt issuance costs, discount and/or premium and other non-cash interest  

            1,838

   

            1,868

   

             6,861

   

            5,860

                           
                           
Equals: AFFO

$

        85,627

 

$

        77,867

 

$

       249,335

 

$

      219,876

                           
Weighted average common shares outstanding - Diluted  

        119,282

   

        120,302

   

         119,314

   

        121,055

                           
FFO/AFFO per Share - Diluted                      
                           
     Normalized FFO Per Diluted Share

$

              0.59

 

$

              0.52

 

$

               1.65

 

$

              1.43

                           
     AFFO Per Diluted Share

$

              0.72

 

$

              0.65

 

$

               2.09

 

$

              1.82

                           
                           
  Regular Common Stock Dividends per common share

$

              0.48

 

$

              0.47

 

$

               1.44

 

$

              1.41

                           
  *    all figures in '000s, except per share data                      
  **  tax adjustments related to (Gain)/Loss on real estate assets, Debt extinguishment, Start-up expenses, Legal expenses and Escrow releases            
                           
                           
                           

Reconciliation of Net Income Attributable to GEO to
Net Operating Income, EBITDAre and Adjusted EBITDAre
*

(Unaudited)

                           
       

Q3 2019

   

Q3 2018

   

YTD 2019

   

YTD 2018

        (unaudited)     (unaudited)     (unaudited)     (unaudited)
Net Income attributable to GEO

$

         45,932

 

$

         39,289

 

$

       128,551

 

$

       111,697

  Less                        
    Net loss attributable to noncontrolling interests  

                47

   

                60

   

              181

   

              223

                           
Net Income  

$

         45,885

 

$

         39,229

 

$

       128,370

 

$

       111,474

                           
  Add (Subtract):                      
    Equity in earnings of affiliates, net of income tax provision   

         (2,228)

   

         (2,735)

   

         (6,645)

   

         (7,071)

    Income tax provision  

           5,137

   

           3,723

   

         14,509

   

         12,193

    Interest expense, net of interest income  

         29,959

   

         29,563

   

         92,730

   

         84,011

    (Gain)/Loss on extinguishment of debt  

            (594)

   

                -  

   

           5,147

   

              574

    Depreciation and amortization  

         32,419

   

         31,297

   

         97,240

   

         94,536

    General and administrative expenses  

         48,488

   

         47,647

   

       142,183

   

       136,927

Net Operating Income, net of operating lease obligations

$

     159,066

 

$

     148,724

 

$

     473,534

 

$

     432,644

                           
  Add:                        
    Operating lease expense, real estate  

            6,391

   

            8,110

   

          19,514

   

          23,805

    (Gain)/Loss on real estate assets, pre-tax  

            1,196

   

            2,209

   

            2,693

   

            2,701

    Start-up expenses, pre-tax  

            5,593

   

            3,728

   

            7,467

   

            3,826

Net Operating Income (NOI)

$

     172,246

 

$

     162,771

 

$

     503,208

 

$

     462,976

                           
       

Q3 2019

   

Q3 2018

   

YTD 2019

   

YTD 2018

        (unaudited)     (unaudited)     (unaudited)     (unaudited)
Net Income  

$

         45,885

 

$

         39,229

 

$

       128,370

 

$

       111,474

  Add (Subtract):                      
    Income tax provision **  

           5,593

   

           3,923

   

         15,681

   

         12,829

    Interest expense, net of interest income ***  

         29,365

   

         29,563

   

         97,878

   

         84,585

    Depreciation and amortization  

         32,419

   

         31,297

   

         97,240

   

         94,536

    (Gain)/Loss on real estate assets, pre-tax  

           1,196

   

           2,209

   

           2,693

   

           2,701

                           
EBITDAre  

$

     114,458

 

$

     106,221

 

$

     341,862

 

$

     306,125

  Add (Subtract):                      
    Net loss attributable to noncontrolling interests  

                47

   

                60

   

              181

   

              223

    Stock based compensation expenses, pre-tax  

           4,739

   

           5,564

   

         16,919

   

         16,351

    Start-up expenses, pre-tax  

           5,593

   

           3,728

   

           7,467

   

           3,826

    Legal related expenses, pre-tax  

                -  

   

                -  

   

                -  

   

           4,500

    Escrow Releases, pre-tax  

                -  

   

                -  

   

                -  

   

         (2,273)

                           
Adjusted EBITDAre

$

     124,837

 

$

     115,573

 

$

     366,429

 

$

     328,752

                           
  *      all figures in '000s                        
  **    including income tax provision on equity in earnings of affiliates                      
  ***  includes (gain)/loss on extinguishment of debt                      
                           
     

2019 Outlook/Reconciliation

(In thousands, except per share data)

(Unaudited)

     
   

FY 2019

             
Net Income Attributable to GEO  

 $   172,500

  to  

 $    175,500

Real Estate Related Depreciation and Amortization  

        72,500

     

         72,500

Loss on Real Estate Assets  

          3,000

     

           3,000

   Funds from Operations (FFO)  

 $   248,000

  to  

 $    251,000

             
Start-Up and Transition Expenses  

        10,500

     

         10,500

Loss on the Extinguishment on Debt  

          5,000

     

           5,000

Tax Effect to Adjustment to FFO  

           (750)

     

             (750)

  Normalized Funds from Operations  

 $   262,750

  to  

 $    265,750

             
Non-Real Estate Related Depreciation and Amortization  

        58,500

     

         58,500

Consolidated Maintenance Capex  

      (22,750)

     

        (22,750)

Non-Cash Stock Based Compensation  

        22,000

     

         22,000

Non-Cash Interest Expense                                 

          8,000

     

           8,000

   Adjusted Funds From Operations (AFFO)  

 $   328,500

  to  

 $    331,500

             
Net Interest Expense  

      126,000

     

       126,000

Non-Cash Interest Expense                                 

        (8,000)

     

          (8,000)

Loss on the Extinguishment on Debt  

        (5,000)

     

          (5,000)

Adjustment for Non-Cash Loss on Real Estate Assets  

        (2,000)

     

          (2,000)

Consolidated Maintenance Capex  

        22,750

     

         22,750

Income Taxes (including income tax provision on equity in earnings of affiliates)  

        20,000

     

         20,000

   Adjusted EBITDAre  

 $   482,250

  to  

 $    485,250

             
G&A Expenses  

      189,000

     

       189,000

Non-Cash Stock Based Compensation  

      (22,000)

     

        (22,000)

Equity in Earnings of Affiliates  

        (9,000)

     

          (9,000)

Real Estate Related Operating Lease Expense  

        26,500

     

         26,500

   Net Operating Income  

 $   666,750

  to  

 $    669,750

             
Adjusted Net Income Per Diluted Share  

 $         1.60

  to  

 $          1.62

AFFO Per Diluted Share  

 $         2.75

  to  

 $          2.77

Weighted Average Common Shares Outstanding-Diluted  

119,250

  to  

119,500

             
             

 

Pablo E. Paez
Executive Vice President, Corporate Relations
(866) 301 4436

Source: The GEO Group, Inc.