The GEO Group Reports Third Quarter 2020 Results and Increases Fourth Quarter and Full Year 2020 Guidance
The GEO Group reported its third-quarter 2020 financial results, showing total revenues of $579.1 million, down from $631.6 million in 2019. Net income attributable to GEO was $39.2 million, or $0.33 per diluted share, compared to $45.9 million, or $0.39 per diluted share, the previous year. Adjusted Net Income fell to $44.4 million, while Normalized FFO decreased to $62.8 million. Updated financial guidance for Q4 2020 expects net income per diluted share between $0.23 and $0.25. The COVID-19 pandemic continues to impact occupancy levels and operational challenges.
- Q3 2020 net income of $39.2 million demonstrates ongoing profitability despite challenges.
- Updated guidance reflects a four-month contract extension with the Federal Bureau of Prisons.
- Total revenues decreased by $52.5 million compared to Q3 2019.
- Net income attributable for the first nine months of 2020 fell to $101.1 million from $128.6 million in 2019.
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 2020, provided an update on the impact of the COVID-19 pandemic on GEO, and issued updated financial guidance.
Third Quarter 2020 Highlights
-
Total revenues of
$579.1 million -
Net Income Attributable to GEO of
$39.2 million or$0.33 per diluted share -
Adjusted Net Income of
$0.37 per diluted share -
Net Operating Income of
$151.4 million -
Normalized FFO of
$0.52 per diluted share -
AFFO of
$0.67 per diluted share
We reported third quarter 2020 net income attributable to GEO of
Third quarter 2020 results reflect a
We reported third quarter 2020 Normalized Funds From Operations (“Normalized FFO”) of
George C. Zoley, Chairman and Chief Executive Officer of GEO, said, “During the third quarter, we experienced a continuation of favorable cost trends that resulted in better than expected financial performance. While we are encouraged by these favorable trends over the last two quarters, our company continues to face operational and financial challenges associated with the COVID-19 pandemic. Our frontline employees have continued to show incredible commitment and resilience to help our company manage through these unprecedented times. We are thankful for their dedication and daily sacrifice.
Despite these challenges, we believe that our earnings and cash flows remain strong and our business is supported by long-term real estate assets and high-quality contracts entailing essential government services. We recognize that political rhetoric based on the mischaracterization of our role as a government services provider has created concerns regarding our future access to capital. Our Board has taken steps to reduce our quarterly dividend payments in order to preserve capital and apply our excess cash flows toward debt repayment. We believe these steps will allow us to balance providing continued value for our shareholders, while also focusing on paying down debt.”
First Nine Months 2020 Highlights
-
Total revenues of
$1.77 billion -
Net Income Attributable to GEO of
$101.1 million or$0.84 per diluted share -
Adjusted Net Income of
$0.97 per diluted share -
Net Operating Income of
$450.7 million -
Normalized FFO of
$1.43 per diluted share -
AFFO of
$1.88 per diluted share
For the first nine months of 2020, we reported net income attributable to GEO of
Results for the first nine months of 2020 reflect a
We reported Normalized FFO of
Updated Financial Guidance
-
4Q20 Net Income Attributable to GEO expected to be
$0.23 -$0.25 per diluted share -
4Q20 Adjusted Net Income expected to be
$0.24 -$0.26 per diluted share -
4Q20 AFFO expected to be
$0.55 -$0.57 per diluted share -
FY20 Net Income Attributable to GEO expected to be
$1.07 -$1.09 per diluted share -
FY20 Adjusted Net Income expected to be
$1.21 t o$1.23 per diluted share -
FY20 AFFO expected to be
$2.43 -$2.45 per diluted share - Updated financial guidance reflects a four-month contract extension with Federal Bureau of Prisons for D. Ray James Correctional Facility in Georgia
We have updated our financial guidance for the fourth quarter and full year of 2020. The COVID-19 pandemic continues to have a negative impact on several segments of our company and has resulted in lower occupancy levels at several of our facilities and programs beginning in late March 2020 and continuing through the second and third quarters of 2020.
Our U.S. Immigration and Customs Enforcement (“ICE”) Processing Centers and U.S. Marshals Service facilities have continued to experience lower overall occupancy levels. Our GEO Care business unit has also continued to experience lower occupancy levels in our residential reentry centers, day reporting programs, and youth services facilities.
We continue to incur increased spending on personal protective equipment, diagnostic testing, medical expenses, non-contact infrared thermometers, and increased sanitation as a result of the COVID-19 pandemic.
Additionally, the Federal Bureau of Prisons (“BOP”) has experienced a decline in overall federal prison populations in part as a result of the COVID-19 pandemic. Due to this decline in federal prison populations, the BOP had previously decided to not rebid the contract for our company-owned, 1,900-bed D. Ray James Correctional Facility in Georgia, which was set to expire on September 30, 2020.
During the third quarter 2020, we entered into a four-month contract extension with the BOP, through the end of January 2021, for the D. Ray James Correctional Facility. Our updated guidance reflects this four-month contract extension. Our updated guidance also reflects the recent activation of our company-owned, 700-bed Golden State ICE Annex in California during the third quarter 2020.
For the fourth quarter 2020, we expect Net Income Attributable to GEO to be in a range of
For the full year 2020, we expect Net Income Attributable to GEO to be in a range of
Quarterly Dividend
On October 6, 2020, GEO’s Board of Directors declared a quarterly cash dividend of
COVID-19 Information
As the COVID-19 pandemic has impacted communities across the United States and around the world, our employees and facilities have also been impacted by the spread of COVID-19. Ensuring the health and safety of our employees and all those in our care has always been our number one priority. From the start of the global pandemic, we implemented steps to mitigate the risks of COVID-19 to all those in our care and our employees, consistent with the guidance issued for correctional and detention facilities by the Centers for Disease Control and Prevention (“CDC”). We have distributed facemasks to all employees, inmates, detainees, and residents across our residential facilities. We have focused on increasing our testing capacity across our facilities.
We will continue to coordinate closely with our government agency partners and local health agencies to ensure the health and safety of all those in our care and our employees. We will continue to evaluate and refine the steps we have taken as appropriate and necessary based on updated guidance by the CDC and best practices. We are grateful for our frontline employees who are making sacrifices daily to provide care for all those in our facilities during this unprecedented global pandemic. Information on the steps we have taken to mitigate the risks of COVID-19 can be found at www.geogroup.com/COVID19.
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 2020 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 12, 2020 at 1-877-344-7529 (U.S.) and 1-412-317-0088 (International). The participant passcode for the telephonic replay is 10148939.
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 in-custody rehabilitation, post-release support, electronic monitoring, and community-based programs. GEO’s worldwide operations include the ownership and/or management of 123 facilities totaling approximately 93,000 beds, including projects under development, with a 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 2020, 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 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, COVID-19 expenses, pre-tax, and close-out expenses, 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 gain/loss on the extinguishment of debt, pre-tax, start-up expenses, pre-tax, COVID-19 expenses, pre-tax, close-out expenses, pre-tax, 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 loss on real estate assets, pre-tax, gain/loss on the extinguishment of debt, pre-tax, start-up expenses, pre-tax, COVID-19 expenses, pre-tax, close-out expenses, pre-tax, and tax effect of adjustments to Net Income Attributable to GEO.
Because of the unique design, structure and use of our GEO Secure Services and GEO Care facilities, we believe that assessing the performance of our secure 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 2020, the assumptions underlying such guidance, and statements regarding the impact of COVID-19, our available borrowing capacity and liquidity, and the allocation of capital to enhance long-term value for our shareholders. 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 2020 given the various risks to which its business is exposed, including the magnitude, severity, and duration of the current COVID-19 global pandemic and its impact on GEO; (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 or at all; (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 or improve company-wide occupancy rates at its facilities in light of the COVID-19 global pandemic; (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 2020 financial tables to follow:
Condensed Consolidated Balance Sheets* |
||||||||||||||
(Unaudited) |
||||||||||||||
| As of | As of | |||||||||||||
| September 30, 2020 | December 31, 2019 | |||||||||||||
| (unaudited) | (unaudited) | |||||||||||||
| ASSETS | ||||||||||||||
| Cash and cash equivalents | $ | 53,676 |
$ | 32,463 |
||||||||||
| Restricted cash and cash equivalents | 27,229 |
32,418 |
||||||||||||
| Accounts receivable, less allowance for doubtful accounts | 380,072 |
430,982 |
||||||||||||
| Contract receivable, current portion | 5,703 |
11,199 |
||||||||||||
| Prepaid expenses and other current assets | 33,393 |
40,716 |
||||||||||||
| Total current assets | $ | 500,073 |
$ | 547,778 |
||||||||||
| Restricted Cash and Investments | 40,970 |
30,923 |
||||||||||||
| Property and Equipment, Net | 2,126,438 |
2,144,722 |
||||||||||||
| Contract Receivable | 368,887 |
360,647 |
||||||||||||
| Operating Lease Right-of-Use Assets, Net | 121,805 |
121,527 |
||||||||||||
| Assets Held for Sale | 9,521 |
6,059 |
||||||||||||
| Deferred Income Tax Assets | 36,278 |
36,278 |
||||||||||||
| Intangible Assets, Net (including goodwill) | 969,629 |
986,426 |
||||||||||||
| Other Non-Current Assets | 74,234 |
83,174 |
||||||||||||
| Total Assets | $ | 4,247,835 |
$ | 4,317,534 |
||||||||||
| LIABILITIES AND SHAREHOLDERS' EQUITY | ||||||||||||||
| Accounts payable | $ | 91,955 |
$ | 99,232 |
||||||||||
| Accrued payroll and related taxes | 64,812 |
54,672 |
||||||||||||
| Accrued expenses and other current liabilities | 212,127 |
191,608 |
||||||||||||
| Operating lease liabilities, current portion | 27,910 |
26,208 |
||||||||||||
| Current portion of finance lease obligations, long-term debt, and non-recourse debt | 25,073 |
24,208 |
||||||||||||
| Total current liabilities | $ | 421,877 |
$ | 395,928 |
||||||||||
| Deferred Income Tax Liabilities | 19,254 |
19,254 |
||||||||||||
| Other Non-Current Liabilities | 121,525 |
88,526 |
||||||||||||
| Operating Lease Liabilities | 96,675 |
97,291 |
||||||||||||
| Finance Lease Liabilities | 2,979 |
2,954 |
||||||||||||
| Long-Term Debt | 2,343,342 |
2,408,297 |
||||||||||||
| Non-Recourse Debt | 309,899 |
309,236 |
||||||||||||
| Total Shareholders' Equity |
932,284 |
996,048 |
||||||||||||
| Total Liabilities and Shareholders' Equity | $ | 4,247,835 |
$ | 4,317,534 |
||||||||||
| * all figures in '000s | ||||||||||||||
Condensed Consolidated Statements of Operations* |
||||||||||||||||
(Unaudited) |
||||||||||||||||
| Q3 2020 | Q3 2019 | YTD 2020 | YTD 2019 | |||||||||||||
| (unaudited) | (unaudited) | (unaudited) | (unaudited) | |||||||||||||
| Revenues | $ | 579,136 |
|
$ | 631,579 |
|
$ | 1,771,982 |
|
$ | 1,856,212 |
|
||||
| Operating expenses | 434,402 |
|
472,513 |
|
1,341,063 |
|
1,382,678 |
|
||||||||
| Depreciation and amortization | 33,628 |
|
32,419 |
|
100,389 |
|
97,240 |
|
||||||||
| General and administrative expenses | 46,644 |
|
48,488 |
|
145,969 |
|
142,183 |
|
||||||||
| Operating income | 64,462 |
|
78,159 |
|
184,561 |
|
234,111 |
|
||||||||
| Interest income | 6,360 |
|
6,686 |
|
17,046 |
|
23,127 |
|
||||||||
| Interest expense | (30,749 |
) |
(36,645 |
) |
(95,539 |
) |
(115,857 |
) |
||||||||
| Gain/(Loss) on extinguishment of debt | 1,472 |
|
594 |
|
3,035 |
|
(5,147 |
) |
||||||||
| Income before income taxes and equity in earnings of affiliates | 41,545 |
|
48,794 |
|
109,103 |
|
136,234 |
|
||||||||
| Provision for income taxes | 4,616 |
|
5,137 |
|
15,358 |
|
14,509 |
|
||||||||
| Equity in earnings of affiliates, net of income tax provision | 2,243 |
|
2,228 |
|
7,202 |
|
6,645 |
|
||||||||
| Net income | 39,172 |
|
45,885 |
|
100,947 |
|
128,370 |
|
||||||||
| Less: Net loss attributable to noncontrolling interests | 48 |
|
47 |
|
174 |
|
181 |
|
||||||||
| Net income attributable to The GEO Group, Inc. | $ | 39,220 |
|
$ | 45,932 |
|
$ | 101,121 |
|
$ | 128,551 |
|
||||
| Weighted Average Common Shares Outstanding: | ||||||||||||||||
| Basic | 119,826 |
|
119,209 |
|
119,677 |
|
119,052 |
|
||||||||
| Diluted | 120,032 |
|
119,282 |
|
119,964 |
|
119,314 |
|
||||||||
| Net income per Common Share Attributable to The GEO Group, Inc. : | ||||||||||||||||
| Basic: | ||||||||||||||||
| Net income per share — basic | $ | 0.33 |
|
$ | 0.39 |
|
$ | 0.84 |
|
$ | 1.08 |
|
||||
| Diluted: | ||||||||||||||||
| Net income per share — diluted | $ | 0.33 |
|
$ | 0.39 |
|
$ | 0.84 |
|
$ | 1.08 |
|
||||
| Regular Dividends Declared per Common Share | $ | 0.48 |
|
$ | 0.48 |
|
$ | 1.44 |
|
$ | 1.44 |
|
||||
| * 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 2020 | Q3 2019 | YTD 2020 | YTD 2019 | ||||||||||
| Net Income attributable to GEO |
|
|
|
|
|
|
|
|
|||||
| Add: | |||||||||||||
| Loss on real estate assets, pre-tax | 271 |
|
1,196 |
|
1,151 |
|
2,693 |
|
|||||
| (Gain)/Loss on extinguishment of debt, pre-tax | (1,472 |
) |
(594 |
) |
(3,035 |
) |
5,147 |
|
|||||
| Start-up expenses, pre-tax | 1,907 |
|
6,077 |
|
4,413 |
|
8,718 |
|
|||||
| COVID-19 expenses, pre-tax | 2,635 |
|
- |
|
7,404 |
|
- |
|
|||||
| Close-out expenses, pre-tax | 1,674 |
|
- |
|
5,895 |
|
- |
|
|||||
| Tax effect of adjustments to Net Income attributable to GEO | 142 |
|
248 |
|
(620 |
) |
(650 |
) |
|||||
| Adjusted Net Income |
|
|
|
|
|
|
|
|
|||||
| Weighted average common shares outstanding - Diluted | 120,032 |
|
119,282 |
|
119,964 |
|
119,314 |
|
|||||
| Adjusted Net Income Per Diluted Share |
|
|
|
|
|
|
|
||||||
Reconciliation of Net Income Attributable to GEO to FFO, Normalized FFO, and AFFO* |
|||||||||||||||||
(Unaudited) |
|||||||||||||||||
| Q3 2020 | Q3 2019 | YTD 2020 | YTD 2019 | ||||||||||||||
| (unaudited) | (unaudited) | (unaudited) | (unaudited) | ||||||||||||||
| Net Income attributable to GEO | $ | 39,220 |
|
$ | 45,932 |
|
$ | 101,121 |
|
$ | 128,551 |
|
|||||
| Add (Subtract): | |||||||||||||||||
| Real Estate Related Depreciation and Amortization | 18,359 |
|
17,931 |
|
55,139 |
|
53,970 |
|
|||||||||
| Loss on real estate assets | 271 |
|
1,196 |
|
1,151 |
|
2,693 |
|
|||||||||
| Equals: NAREIT defined FFO | $ | 57,850 |
|
$ | 65,059 |
|
$ | 157,411 |
|
$ | 185,214 |
|
|||||
| Add (Subtract): | |||||||||||||||||
| (Gain)/loss on extinguishment of debt, pre-tax | (1,472 |
) |
(594 |
) |
(3,035 |
) |
5,147 |
|
|||||||||
| Start-up expenses, pre-tax | 1,895 |
|
5,593 |
|
4,401 |
|
7,467 |
|
|||||||||
| COVID-19 expenses, pre-tax | 2,635 |
|
- |
|
7,404 |
|
- |
|
|||||||||
| Close-out expenses, pre-tax | 1,715 |
|
- |
|
5,935 |
|
- |
|
|||||||||
| Tax Effect of adjustments to Funds From Operations ** | 142 |
|
248 |
|
(620 |
) |
(650 |
) |
|||||||||
| Equals: FFO, normalized | $ | 62,765 |
|
$ | 70,306 |
|
$ | 171,496 |
|
$ | 197,178 |
|
|||||
| Add (Subtract): | |||||||||||||||||
| Non-Real Estate Related Depreciation & Amortization | 15,269 |
|
14,488 |
|
45,250 |
|
43,270 |
|
|||||||||
| Consolidated Maintenance Capital Expenditures | (3,878 |
) |
(5,744 |
) |
(15,045 |
) |
(14,893 |
) |
|||||||||
| Stock Based Compensation Expenses | 4,689 |
|
4,739 |
|
19,163 |
|
16,919 |
|
|||||||||
| Amortization of debt issuance costs, discount and/or premium and other non-cash interest | 1,776 |
|
1,838 |
|
5,153 |
|
6,861 |
|
|||||||||
| Equals: AFFO | $ | 80,621 |
|
$ | 85,627 |
|
$ | 226,017 |
|
$ | 249,335 |
|
|||||
| Weighted average common shares outstanding - Diluted | 120,032 |
|
119,282 |
|
119,964 |
|
119,314 |
|
|||||||||
| FFO/AFFO per Share - Diluted | |||||||||||||||||
| Normalized FFO Per Diluted Share | $ | 0.52 |
|
$ | 0.59 |
|
$ | 1.43 |
|
$ | 1.65 |
|
|||||
| AFFO Per Diluted Share | $ | 0.67 |
|
$ | 0.72 |
|
$ | 1.88 |
|
$ | 2.09 |
|
|||||
| Regular Common Stock Dividends per common share | $ | 0.48 |
|
$ | 0.48 |
|
$ | 1.44 |
|
$ | 1.44 |
|
|||||
| * all figures in '000s, except per share data | |||||||||||||||||
| ** tax adjustments related to Loss on real estate assets, (Gain)/loss on extinguishment of debt, Start-up expenses, COVID-19 expenses and Close-out expenses. | |||||||||||||||||
Reconciliation of Net Income Attributable to GEO to |
|||||||||||||||||
Net Operating Income, EBITDAre and Adjusted EBITDAre* |
|||||||||||||||||
(Unaudited) |
|||||||||||||||||
| Q3 2020 | Q3 2019 | YTD 2020 | YTD 2019 | ||||||||||||||
| (unaudited) | (unaudited) | (unaudited) | (unaudited) | ||||||||||||||
| Net Income attributable to GEO | $ | 39,220 |
|
$ | 45,932 |
|
$ | 101,121 |
|
$ | 128,551 |
|
|||||
| Less | |||||||||||||||||
| Net loss attributable to noncontrolling interests | 48 |
|
47 |
|
174 |
|
181 |
|
|||||||||
| Net Income | $ | 39,172 |
|
$ | 45,885 |
|
$ | 100,947 |
|
$ | 128,370 |
|
|||||
| Add (Subtract): | |||||||||||||||||
| Equity in earnings of affiliates, net of income tax provision | (2,243 |
) |
(2,228 |
) |
(7,202 |
) |
(6,645 |
) |
|||||||||
| Income tax provision | 4,616 |
|
5,137 |
|
15,358 |
|
14,509 |
|
|||||||||
| Interest expense, net of interest income | 24,389 |
|
29,959 |
|
78,493 |
|
92,730 |
|
|||||||||
| (Gain)/Loss on extinguishment of debt | (1,472 |
) |
(594 |
) |
(3,035 |
) |
5,147 |
|
|||||||||
| Depreciation and amortization | 33,628 |
|
32,419 |
|
100,389 |
|
97,240 |
|
|||||||||
| General and administrative expenses | 46,644 |
|
48,488 |
|
145,969 |
|
142,183 |
|
|||||||||
| Net Operating Income, net of operating lease obligations | $ | 144,734 |
|
$ | 159,066 |
|
$ | 430,919 |
|
$ | 473,534 |
|
|||||
| Add: | |||||||||||||||||
| Operating lease expense, real estate | 4,510 |
|
6,391 |
|
14,254 |
|
19,514 |
|
|||||||||
| Loss on real estate assets, pre-tax | 271 |
|
1,196 |
|
1,151 |
|
2,693 |
|
|||||||||
| Start-up expenses, pre-tax | 1,895 |
|
5,593 |
|
4,401 |
|
7,467 |
|
|||||||||
| Net Operating Income (NOI) | $ | 151,410 |
|
$ | 172,246 |
|
$ | 450,725 |
|
$ | 503,208 |
|
|||||
| Q3 2020 | Q3 2019 | YTD 2020 | YTD 2019 | ||||||||||||||
| (unaudited) | (unaudited) | (unaudited) | (unaudited) | ||||||||||||||
| Net Income | $ | 39,172 |
|
$ | 45,885 |
|
$ | 100,947 |
|
$ | 128,370 |
|
|||||
| Add (Subtract): | |||||||||||||||||
| Income tax provision ** | 5,122 |
|
5,593 |
|
16,792 |
|
15,681 |
|
|||||||||
| Interest expense, net of interest income *** | 22,917 |
|
29,365 |
|
75,458 |
|
97,878 |
|
|||||||||
| Depreciation and amortization | 33,628 |
|
32,419 |
|
100,389 |
|
97,240 |
|
|||||||||
| Loss on real estate assets, pre-tax | 271 |
|
1,196 |
|
1,151 |
|
2,693 |
|
|||||||||
| EBITDAre | $ | 101,110 |
|
$ | 114,458 |
|
$ | 294,737 |
|
$ | 341,862 |
|
|||||
| Add (Subtract): | |||||||||||||||||
| Net loss attributable to noncontrolling interests | 48 |
|
47 |
|
174 |
|
181 |
|
|||||||||
| Stock based compensation expenses, pre-tax | 4,689 |
|
4,739 |
|
19,163 |
|
16,919 |
|
|||||||||
| Start-up expenses, pre-tax | 1,895 |
|
5,593 |
|
4,401 |
|
7,467 |
|
|||||||||
| COVID-19 expenses, pre-tax | 2,635 |
|
- |
|
7,404 |
|
- |
|
|||||||||
| Close-out expenses, pre-tax | 1,715 |
|
- |
|
5,935 |
|
- |
|
|||||||||
| Adjusted EBITDAre | $ | 112,092 |
|
$ | 124,837 |
|
$ | 331,814 |
|
$ | 366,429 |
|
|||||
| * all figures in '000s | |||||||||||||||||
| ** including income tax provision on equity in earnings of affiliates | |||||||||||||||||
| *** includes (gain)/loss on extinguishment of debt | |||||||||||||||||
2020 Outlook/Reconciliation |
||||||
(In thousands, except per share data) |
||||||
(Unaudited) |
||||||
| FY 2020 | ||||||
| Net Income Attributable to GEO |
|
|
to |
|
|
|
| Real Estate Related Depreciation and Amortization | 74,000 |
|
74,000 |
|
||
| Funds from Operations (FFO) |
|
|
to |
|
|
|
| Net Adjustments (Gain on Extinguishment of Debt, Start-up expenses, Close-out expenses, COVID-19 expenses) | 17,000 |
|
17,000 |
|
||
| Normalized Funds from Operations |
|
|
to |
|
|
|
| Non-Real Estate Related Depreciation and Amortization | 62,000 |
|
62,000 |
|
||
| Consolidated Maintenance Capex | (20,000 |
) |
(20,000 |
) |
||
| Non-Cash Stock Based Compensation | 24,000 |
|
24,000 |
|
||
| Non-Cash Interest Expense | 7,000 |
|
7,000 |
|
||
| Adjusted Funds From Operations (AFFO) |
|
|
to |
|
|
|
| Net Interest Expense | 103,000 |
|
103,000 |
|
||
| Non-Cash Interest Expense | (7,000 |
) |
(7,000 |
) |
||
| Consolidated Maintenance Capex | 20,000 |
|
20,000 |
|
||
| Income Taxes (including income tax provision on equity in earnings of affiliates) | 20,000 |
|
20,000 |
|
||
| Adjusted EBITDAre |
|
|
to |
|
|
|
| G&A Expenses | 192,500 |
|
192,500 |
|
||
| Non-Cash Stock Based Compensation | (24,000 |
) |
(24,000 |
) |
||
| Equity in Earnings of Affiliates | (7,000 |
) |
(7,000 |
) |
||
| Real Estate Related Operating Lease Expense | 18,000 |
|
18,000 |
|
||
| Net Operating Income |
|
|
to |
|
|
|
| Net Income Attributable to GEO Per Diluted Share |
|
|
to |
|
|
|
| Adjusted Net Income Per Diluted Share |
|
|
to |
|
|
|
| AFFO Per Diluted Share |
|
|
to |
|
|
|
| Weighted Average Common Shares Outstanding-Diluted | 120,000 |
|
to |
120,000 |
|
|
