Investor Presentation June 2013 CXW

Embed Size (px)

Citation preview

  • 7/27/2019 Investor Presentation June 2013 CXW

    1/32

    1

    InvestorPresentation

    June2013

  • 7/27/2019 Investor Presentation June 2013 CXW

    2/32

    2

    ForwardLookingStatements

    AsdefinedwithinthePrivateSecuritiesLitigationReformActof1995,certainstatementshereinmaybeconsideredforwardlookingstatementsthataresubjecttorisksanduncertaintiesthatcouldcauseactualresultstodiffermateriallyfromthestatementsmade.

    FactorsthatcouldcauseoperatingandfinancialresultstodifferaredescribedintheCompany'sForm10K,aswellasinotherdocumentsfiledwiththeSecuritiesandExchangeCommission.Thesefactorsinclude,butarenotlimitedto,risksanduncertaintiesassociatedwithgeneraleconomicandmarketconditions,includingtheimpactgovernmentalbudgetscanhaveonourperdiemrates,occupancyandoverallutilization; fluctuationsinouroperatingresultsbecauseof,amongotherthings,changesinoccupancylevels,competition,andincreasesincostofoperations;theCompany'sabilitytoobtainandmaintainfacilitymanagementcontractsincludingastheresultofsufficientgovernmentalappropriations

    andinmatedisturbances;changesintheprivatecorrectionsanddetentionindustry;changesingovernmentalpolicyandinlegislationandregulationofthecorrectionsanddetentionindustryincludingtheimpactoftheBudgetControlActof2011onfederalcorrectionsbudgets,California'sutilizationofoutofstateprivatecorrectionalcapacity,andtheimpactofanychangestoimmigrationreformlaws;thetimingoftheopeningofanddemandfornewprisonfacilities; increasesincoststodeveloporexpandcorrectionalfacilitiesthatexceedoriginalestimates,ortheinabilitytocompletesuchprojectsonscheduleasaresultofvariousfactors,manyofwhicharebeyondtheCompany'scontrol;ourabilitytomeetand

    maintainREITqualificationtests;andtheavailabilityofdebtandequityfinancingontermsthatarefavorabletous.OtherfactorsthatcouldcauseoperatingandfinancialresultstodifferaredescribedinthefilingsmadebyuswiththeSecuritiesandExchangeCommission.

    TheCompanydoesnotundertakeanyobligationtopubliclyreleaseorotherwisedisclosetheresultofanyrevisionstoforwardlookingstatementsthatmaybemadetoreflecteventsorcircumstancesafterthedatehereofortoreflecttheoccurrenceofunanticipatedevents.

  • 7/27/2019 Investor Presentation June 2013 CXW

    3/32

    AttractiveInvestmentCharacteristics

    3

    REITconversionnowfinalized

    $0.48quarterlydividend;$1.92annualized

    Only10%ofthe$74billionU.S.correctionsmarketisprivatized

    Increasingmarketpenetration:7%in2002to10%in2011

    Significantgrowthandvaluecreationpotential

    Populationgrowth,overcrowding,needforcostsavingsandagingpublicfacilities

    Fillingvacantbedsadds$0.92toEPS&AFFOperdilutedshare

    Acquireexistingfacilities

    Replaceagingpublicprisons

    Repricecontracts

    Strongbalancesheetsupportsgrowth

    3xleverage;7xfixedchargecoverage,lowcostofdebtcapital,BB+/BA1ratings

    Difficulttoreplacerealestate=resilientcashflow&highbarrierstoentry

    Nationalplatformwithgeographicdiversity

    Moreownedthanleasedassetsenableshigher,moreresilientvaluecreation

    Contractualrateescalators;certaincontractsprovideoccupancyguarantees

    Clearindustryleaderwith44%marketshareofprivatizedcorrectionsmarket

  • 7/27/2019 Investor Presentation June 2013 CXW

    4/32

    WhoWeAre

    4

    CCAisAmerica'sleaderinPrivateCorrections

    Establishedin1983,CCAownsandoperatesminimum,mediumandmaximum

    levelsecuritycorrectionalfacilities ConvertedtoaREITeffectiveJanuary1,2013

    FifthlargestcorrectionalsystemintheUnitedStates PublicorPrivate

    Largestprivateowner&operatorinU.S.

    67facilitieslocatedin20statesandtheDistrictofColumbia Clearleaderwith44%marketshareofallprivateprisonbedsintheU.S.

    RealEstateisanessentialcoreofourbusiness

    Over14millionsquarefeetin51owned/controlledfacilities

    Land&buildingscomprise90%ofgrossfixedassets >90%ofour$508millionof2012NOIwasgeneratedbyourowned

    facilities

  • 7/27/2019 Investor Presentation June 2013 CXW

    5/32

    DifficulttoReplaceRealEstate

    5

    Attractiverealestateportfolio:

    51ownedorcontrolledpropertieswith67,975bedsandover14millionsquarefeet

    >90%ofnetoperatingincomegeneratedbyownedproperties 75+yeareconomicusefullife

    Youngandwellmaintainedportfolio:16yearmedianageofownedproperties

    Modestannualrealestatemaintenancecapex:5%ofNOI

    Allfixedassetsfullyunencumbered

    Difficulttoreplaceassets=highcontractretention&highbarrierstoentry

    Difficultpermittingandzoning,longdevelopmentleadtimes,uniqueknowledgerequirementsandhighcapitalinvestment

    90%contractrenewalrateonownedfacilities

    InflationHedge:Correctionalrealestateappreciatesinvalue

    Replacementcostinflation:concrete,steel,labor=repricingopportunities

    Supplyshortage=repricingopportunities

    ManycontractsincludeCPIescalators

  • 7/27/2019 Investor Presentation June 2013 CXW

    6/32

    ClearIndustryLeader

    6

    CCAistheclearleaderofprivateprisons,controllingapproximately44%oftheprivatecorrectionsanddetentionbedsintheUnitedStates.

    CCA Total CapacityatMarch31,2013GEO Asreportedoncompanywebsiteorotherpublicsources March2013MTC AsreportedoncompanywebsiteorotherpublicsourcesMarch2013Allothers Asreportedoncompanywebsites,brochuresorotherpublicsourcesMarch2013

    67,975

    42,086

    976 5,773

    43.9%

    28.9%

    14.1% 13.1%

    10,000

    20,000

    30,000

    40,000

    50,000

    60,000

    70,000

    80,000

    90,000

    100,000

    CCA GEO MTC AllOthers

    Owned/Controlled ManagedOnly

  • 7/27/2019 Investor Presentation June 2013 CXW

    7/32

    NationalPortfoliowithGeographicDiversity

    7

    51Ownedandcontrolledfacilitieslocatedin16statesandtheDistrictofColumbia(49owned;2controlledvialease),18managedonlyfacilitieslocatedin7states

  • 7/27/2019 Investor Presentation June 2013 CXW

    8/32

    HighQuality,DiverseCustomerBase

    8

    Mostagencieshavemultiple,individualagreementswith

    staggeredexpirationdates Compensatedperoccupant,

    perday "PerDiem";Averagetermof35years

    Certainagreementsprovide

    occupancyguarantees Allofourcustomershave

    investmentgradecreditratings;Nobaddebts

    PercentageofRevenuefortheThreeMonthsEndedMarch31,2013

    USMS,18.21%

    BOP,12.07%

    California,11.91%

    ICE,11.56%Georgia,6.14%

    Texas,5.15%

    Tennessee,5.01%

    Florida,4.47%

    Colorado,3.63%

    Oklahoma,2.54%

    AllOthers,19.30%

    Weprovidehousingandservicesunderapproximately90agreementswithvariousfederal,state,andlocalagencies

    Furtherdiversificationwithinfederalagencycustomers:

    >100potentialcustomerswithinfederalagencies:94U.S.Marshaldistricts;24ICEfieldofficesandtheFederalBureauofPrisons

  • 7/27/2019 Investor Presentation June 2013 CXW

    9/32

    FinancialHighlights

    9

    2013 2012

    AdjustedDilutedEPS (1) 0.50$ 0.33$

    NormalizedFFOperdilutedshare(2)

    0.70$ 0.52$

    Debtleverage 2.7x 3.0x

    Fixedchargecoverageratio 7.9x 5.9x

    FortheFirstQuarter

    Q12013AdjustedEPSof$0.50exceededpreviousguidanceandconsensus

    RaisedfullyearAdjustedEPSguidanceto$1.91to$1.98(1)(2)

    $0.48regularquarterlycashdividend,$1.92annually

    75%AFFOpayoutratio

    (1) RefertotheAppendixsectionforaReconciliationofthesenonGAAPamountstothepershareamountsasreportedundergenerallyacceptedaccountingprinciples(2) GuidancereflectstheissuanceofsharesinconnectionwiththespecialdividendpayableMay20,2013 RefertotheReconciliationto2013GuidanceintheAppendixsectionofthis

    presentation

  • 7/27/2019 Investor Presentation June 2013 CXW

    10/32

    CapitalAllocationPolicy

    Maintain AmpleLiquidityandSolidBalanceSheet

    PayoutAFFOinDividends InvestAFFOinGrowth

    Paidoutofinternallygeneratedcashflow

    Revisitpayoutratioannuallyor

    soonerifindicated

    Increasedividendwithfuturegrowth

    Investinfacilityacquisitionsanddevelopmenttogrowearnings

    Unusedamountsavailablefor

    increaseddividendsand/ordebtreduction

    Raisedebtandequitycapitaltofurther

    fundfacilityacquisitionsanddevelopment,ifwarrantedgivenourcostofcapital

    (1) DividendpaymentssubjecttoBoardapprovalandminimumpayoutrequiredtomeetREITqualificationrequirements

    10

    Maximum4xDebtLeverage

    FundAdditionalGrowth

  • 7/27/2019 Investor Presentation June 2013 CXW

    11/32

    Q12013NetOperatingIncomeBreakdown

    11

    >90%ofNOIderivedfromownedandcontrolledproperties

    OwnedandControlled

    Properties,95%

    ManagedonlyPropertiesandOther,

    5%

    (inthousands)NetOperatingIncomebySegment

    OwnedorControlledProperties 112,330$

    5,864

    TotalNOI 118,194$

    ReconciliationtoGAAPFinancialsOperatingIncome 59,332$

    Add:Depreciationandamortization 27,630

    Add:Generalandadministrativeexpenses 31,232

    TotalNOI 118,194$

    ManagedonlyandOther

    Q12013NetOperatingIncomeBreakdown

  • 7/27/2019 Investor Presentation June 2013 CXW

    12/32

    StrongHistoricalCashFlowGrowth

    I1)Proforma AFFOpershareadjustedtoreflectProforma WASOforspecialdividendshareissuanceasiftheimpactin2013wasreflectedforeachprioryearperiod Pleaserefertothe

    Appendix

    section

    of

    this

    presentation

    for

    reconciliation

    of

    net

    income

    to

    AFFO

    12

    StrongAFFOgrowthwithmodestleverage

    Durablecashflowduringeconomicdownturns

    GreatRecession GuidanceMidPoint

    AFFOperdi

    lutedshare

    LeverageRatio

    1.0

    2.0

    3.0

    4.0

    5.0

    6.0

    7.0

    $0.50

    $1.00

    $1.50

    $2.00

    $2.50

    $3.00

    $3.50

    $4.00

    2006 2007 2008 2009 2010 2011 2012 2013E

    ProformaAFFOperdilutedshare Leverage

    R

    E

    I

    T

  • 7/27/2019 Investor Presentation June 2013 CXW

    13/32

    StrongBalanceSheetSupportsGrowth

    LowCostofCapitalCompetitiveAdvantage

    Q22013issued$675million810yearseniornotesat41/8%&45/8%

    $900millionrevolver@LIBOR+1.75%

    $374.6millioninliquidity

    S&P:BB+

    (1) Proforma postSpecial

    Dividend

    (2) Followingredemptionoftheremaining7.75%SeniorNotesinJune2013

    13

    30%Debt/Undepreciated

    Assets(1)

    3.1xDebt toEBITDA(1)

    7.0xFixedChargeCoverage(1)

    100%UnencumberedFixed

    Assets

    Moody's:Ba1 Fitch:BB+

    $560

    $325$350

    $

    $100

    $200

    $300

    $400

    $500

    $600

    2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023

    StaggeredDebt

    Maturities

    (2)

  • 7/27/2019 Investor Presentation June 2013 CXW

    14/32

  • 7/27/2019 Investor Presentation June 2013 CXW

    15/32

    MacroEnvironmentProvidesGrowthOpportunities

    15

    ISSUE

    Improvingeconomy&taxcollectionswilldrivepopulations

    higher Publicprisonsare

    overcrowded Historicallylowpublic

    sectorprisondevelopment

    Desiretoimprovecostefficiencyofgovernment

    Unfundedpensions Reduceoperationalcosts

    Limitedcapitalavailabletofundnumerouspublicworksprojects

    Largeportfolioofold,costlypublicprisons

    CCA'sSOLUTION

    Vacantbedsavailableatlower

    operationalcost,avoidsneedforlargecapitalinvestmentbygovernment(Fillingvacantbedsadds$0.92toEPS&AFFOpershare)

    UsingCCAstemsgrowthinunfundedpensions

    CCAprovidescostssavingsof12%ormore

    Sellinggovernmentprisonsprovidescash+costsavings

    CCAprovidescapitalfornewcostefficientfacilities

  • 7/27/2019 Investor Presentation June 2013 CXW

    16/32

    EconomicRecoveryWillDrivePopulationsHigher

    16

    Generally,U.S.inmatepopulationsgrowinlinewithtotalU.S.populationgrowth

    From2002 2007stateinmatepopulationsgrew2%orabout23,000annually

    Recessionsinterruptinmatepopulationgrowth:decreasesintaxcollectionslaw

    enforcementandcorrectionsbudgetcutsearlyprisonreleases&fewerarrests 2001Recession:taxcollections&inmatepopulationgrowthdeclined,followedbygrowth

    GreatRecession:onaverage850,000fewerarrestsmadeannuallyfrom20082011vs.20042007resultinginsignificantreductionsininmatepopulationgrowth

    Inmatepopulationsareexpectedtoincreaseastaxcollectionscontinuetorecoverfrom

    theirbottomin2009/2010

    l

    Sources:IncrementalStatePrisonPopulationsfromBureauofJusticeStatistics whichexcludeCaliforniaStateTaxCollectionsfromU.S.CensusBureauandareadjustedforinflation(1)EPSadjustedtoexcludespecialitems

    17,4

    56

    4,7

    51

    27,6

    60

    15,8

    00

    19,1

    61

    19,4

    19

    31,7

    52

    22,9

    58

    8,9

    87

    2,7

    62

    2,8

    76

    (6,1

    21)

    2000 2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012

    IncrementalStatePrisonPopulationw/oCA PerCapitaStateTaxCollections

    N/A

    $0.98 EPS(1) Increase20022007 $0.51 EPS(1) Increase20072012

  • 7/27/2019 Investor Presentation June 2013 CXW

    17/32

    PublicPrisonsareOvercrowded

    17

    AtDecember31,2011,24stateswereoperatingat100%ormoreofcapacity(1)

    TheFederalprisonsystem(BOP)isoperatingat136%ofcapacity.(2)

    BOP'sdesiredcapacityis115%

    Nomeaningfulpublicsectorprisondevelopmentinlast5years

    Overcrowding in some systems is

    severe. For example, at one timeCalifornia's prison population was

    about 100% overcrowded.

    California's prison system at the end

    of December 2012, was operating at

    approximately 150% of its rated

    capacity. (3)

    (1) BJSPrisonersin2011

    (2) BOP

    website,

    April

    2013(3) CDCRwebsite OnlyincludesinmatesinCaliforniastateprisonsystem,doesnotincludeoutofstatepopulations

  • 7/27/2019 Investor Presentation June 2013 CXW

    18/32

    WhyOurGovernmentPartnersUseCCA

    18

    Inventoryofavailablebeds

    Immediate"justintime"occupancy

    Avoidlargecapitalinvestment

    Freesupcapitalforotherpublicworksprojects

    Annualcostssavingsof12%ormore

    SubstantiatedbyTempleUniversitystudyinApril2013

    Stemsgrowthofunfundedpensionliabilities Compellingvaluepropositionhasdrivenprivatizedmarketpenetrationhigher

    5.0%

    7.0%

    9.0%

    11.0%

    2002 2003 2004 2005 2006 2007 2008 2009 2010 2011

    PrivateC

    aptureof

    IncrementalGrowth

    TotalPrivate%w/oCASource: BureauofJusticeStatistics&USMarshals Service(FederalpopulationfiguresincludeBOPandUSMS,theydonotincludeICE). PrivateinmatetotalsforCaliforniahavebeenrevisedfromBJSreportednumberstoincludetheoutofstateprogram)

  • 7/27/2019 Investor Presentation June 2013 CXW

    19/32

    GrowthThroughFacilityAcquisitions

    19

    In2011,CCApurchasedandassumedoperationsofthestateownedLakeErie,Ohiofacility,anindustryfirst.

    Eachsuccessivetransactionshouldresultinincreasedinterestfromothers

    RecentlyGEOannouncedtheacquisitionoftheJoeCorleyDetentionCenterJailownedbyMontgomeryCounty

    InterestfromotherstatesandmunicipalitiesincopyingtheOhiomodel

    CCAisformallysolicitinginterestedsellersthrough"CorrectionsInvestment

    Initiative"

    Saleofprisonsbenefitsourourgovernmentpartners

    Cashinfusion

    Ongoingoperationalcostsavingswithoutthelossofoperationalquality

    Stemgrowthoflongtermpensionobligations

    Freebudgetdollarsforroads,bridges,airports,schools

  • 7/27/2019 Investor Presentation June 2013 CXW

    20/32

    ReplaceOldCostly,UnsafePublicPrisons

    20

    120,659

    94,956

    0

    20,000

    40,000

    60,000

    80,000

    100,000

    120,000

    140,000

    75100

    years 100

    or

    more

    years

    Replacingoldpublicprisonsprovidesoperationalcostsavings&improvessafetyandlivingconditions

    CCAprovidescapitalallowinggovernmenttofundotherpublicworksprojects

    >200,000publicprisonbedsare>75yearsold.

    Source: Bureau of Justice Statistics Census of State and Federal Correctional Facilities 2005.

    Examplesofstatesthathaveshutteredoldfacilitiesthatusetheprivatesector: Georgia(shuttered9facilities) Colorado

  • 7/27/2019 Investor Presentation June 2013 CXW

    21/32

    GrowthScenarioA:

    EconomyContinuestoImproveIncreasedtaxcollectionsfundbudgetincreasesforlawenforcementandcorrections;inmatepopulationsincrease;desireforcostsavings&capitaltofundpublicworksprojects;needtoreduceunfundedpensions

    Fillvacantbeds(adds$0.92toEPS&AFFOperdilutedshare)(1)

    Build&fillnewbeds

    InvestundistributedAFFO&newcapital

    Bedabsorptioncreatespotentialtorepricecontractshigher

    Acquireexistinggovernmentownedfacilities

    Replaceold,unsafe&inefficientpublicprisons

    GrowdividendasAFFOgrows;reassesspayoutratio

    21

    (1)RefertoreconciliationandassumptionsintheAppendixSectionofthispresentation

  • 7/27/2019 Investor Presentation June 2013 CXW

    22/32

    GrowthScenarioB:

    EconomyStallsorDoubleDipsPrisonovercrowding;desireforcostsavings&capitaltofundpublicworks;needtoreduceunfundedpensions

    Fillvacantbeds

    Acquireexistinggovernmentownedfacilities

    Replaceold,unsafe&inefficientpublicprisons

    GrowdividendasAFFOgrows

    Strongbalancesheet&durablecashflow

    Dividendresilientineconomicdownturns

    Evaluategrowingdividendbyincreasingpayoutratio

    Opportunisticsharebuybacks

    22

  • 7/27/2019 Investor Presentation June 2013 CXW

    23/32

    AppendixSection

  • 7/27/2019 Investor Presentation June 2013 CXW

    24/32

    FinancialModelingConsiderations

    $2to$4million:IncreaseinannualG&AexpenseduetoongoingREITcompliancecosts

    8.5%to9.0%:consolidatedGAAPincometaxrate(drivenbyTRStaxes) Onetimeconversionitems(excludedin2013Guidance)

    $675million:2013specialonetimedividendofaccumulatedE&PpaidoutonMay20,2013

    Similartostocksplitasequityinvestorswillnotbediluted

    80%orapproximately13.88millionsharesissuedbasedonthe$38.90averageclosingpriceofthecommonstockforthethreetradingdaysfollowingMay9th

    20%orapproximately$135millionpaidoutincash

    $18million:Conversioncosts Legal,tax,investmentbanking,accountingandotheronetimeconversion

    specificcosts

    $137.7million:2013incometaxbenefitfromreversalofcertainnetdeferredtaxliabilities

    A1

  • 7/27/2019 Investor Presentation June 2013 CXW

    25/32

    FinancialModelingConsiderations

    Sharesoutstanding:

    Q1WASO:101.8million

    Q2WASO:109.1million

    FYWASO:111.5million

    Sharesoutstandingimmediatelyfollowingspecialdividend:115.2million

    A2

  • 7/27/2019 Investor Presentation June 2013 CXW

    26/32

    HowCCAisMoreEfficient

    A3

    Lowercostofconstructionwithshorterdevelopmentcycle

    Facilitylocationselectionanddesignprocessdrivenbyeconomicsaswellasability

    tostaffandoperatesafelyandsecurely Nationalpurchasingpower

    Bestpracticesdevelopedfromexperienceservingmultiplecustomers

    Definedcontributionplansvs.definedbenefitplans

    Safetyandsecurityremain1st priority

    CCA Government Agencies

    Total Cost per 1,000 beds $55 to $65 million $80 to $250 million

    Average Length of Construction 1 - 3 years 3 - 7 years

  • 7/27/2019 Investor Presentation June 2013 CXW

    27/32

    FillingVacantBedsDrivesGrowthEarnings

    Fillingavailablebedsuptostandardoperatingcapacityatthemarginsweachievedduringthefirstquarterof2013wouldgenerateapproximately$0.92ofadditionalEPS(2) andAdjustedFundsFromOperationsperdilutedshare

    Actualoperatingoccupancycanbesignificantlyhigherthanstandardoperatingcapacity

    Carryinganinventoryofownedbedsprovidesasignificantcompetitiveadvantageincapturingnewbusiness nolongconstructionleadtimes

    Cashoperatingcostsofvacantbedsweownisverymanageableatapproximately$1,000

    perbedperyear

    (1) AveragemarginisbasedonmarginsactuallyachievedforQ12013.Actualmarginsforthesebedsmaydifferfromthosehistoricallyachieved,particularlyformanagementcontractswithtieredperdiemsoratfacilitiesthathaveachievedstabilizedoccupancyandthereforefixedcosts

    (2) Assumesapproximately111.5 millionweightedaveragesharesoutstanding

    ($ in thousands)

    TotalBedsAvailable

    atMay1,2013

    Average

    Margin(1)

    EstimatedPotential

    AnnualIncremental

    NOI

    TotalOwnedAvailableBeds 13,595 22.40$ 111,152,720$

    A4

  • 7/27/2019 Investor Presentation June 2013 CXW

    28/32

  • 7/27/2019 Investor Presentation June 2013 CXW

    29/32

    A6

    ReconciliationtoAdjustedDilutedEPS

    ($inthousands)

    2013 2012

    Netincome 181,092$

    31,680$Specialitems:

    Expensesassociatedwithdebtrefinancingtransactions 225 1,541

    ExpensesassociatedwithREITconversion 8,061 50

    IncometaxbenefitforreversalofdeferredtaxesduetoREITconversion (137,686)

    Incometaxbenefitforspecialitems (602) (593)

    Dilutedadjustednetincome 51,090$ 32,678$

    Weightedaveragecommonsharesoutstandingbasic 100,070 99,292

    Effectofdilutivesecurities

    Stockoptions 1,556 631

    Restrictedstockbasedcompensation 209 163

    Weightedaveragesharesandassumedconversionsdiluted 101,835 100,086

    AdjustedDilutedEarningsPerShare 0.50$

    0.33$

    March31,

    FortheQuarterEnded

  • 7/27/2019 Investor Presentation June 2013 CXW

    30/32

    A7

    ReconciliationtoAFFO

    ($amountsinthousands)

    2013 2012

    Netincome 181,092$ 31,680$

    Depreciationonrealestateassets 19,747 19,343

    FundsFromOperations 200,839$ 51,023$

    Expensesassociatedwithdebtrefinancingtransactions 225 1,541

    ExpensesassociatedwithREITconversion 8,061 50

    Incometaxbenefitforspecialitems (602) (593)

    IncometaxbenefitforreversalofdeferredtaxesduetoREITconversion (137,686)

    NormalizedFundsFromOperations 70,837$ 52,021$

    Maintenanceandtechnologycapitalexpendituresonrealestateassets (4,134) (2,112)

    Stockbasedcompensation 3,205 2,629

    Amortizationofdebtcostsandothernoncashinterest 1,047 1,153

    AdjustedFundsFromOperations 70,955$ 53,691$

    NormalizedFundsFromOperationsPerDilutedShare 0.70$ 0.52$

    AdjustedFundsFromOperationsPerDilutedShare 0.70$ 0.54$

    FortheQuarterEndedMarch31,

  • 7/27/2019 Investor Presentation June 2013 CXW

    31/32

    A8

    Reconciliationto2013Guidance

    GuidanceexcludesREITconversioncosts,anddebtrefinancingcostsandthereversalofcertainnetdeferredtaxliabilitiesassociatedwiththeREITconversion.FormorespecificsonthoseitemsrelatedtotheREITconversion,pleaserefertothepressreleaseandinvestorpresentationweissuedonFebruary7,2013.

    Note:CCAprovideditsEPSandAFFOperdilutedshareguidanceforthesecondquarterandfullyear2013initsFirstQuarterFinancialResultsreleasedatedMay8,2013.OnMay16,2013,weissuedapressreleaseandupdatedthatguidancetoreflect thesharesissuedinconnectionwiththespecialdividend.Thisslidesetsforththeguidancegivenatthattimeanddoesnotconstituteareaffirmationorupdateofthatguidance.

    ($inthousands,exceptpershareamounts)Low High Low High

    Adjustedearningsperdilutedshare 0.49$ 0.50$ 1.91$ 1.98$

    Adjustednetincome 53,000$ 54,000$ 213,000$ 221,000$

    Depreciationonrealestateassets 19,000 20,000 77,000 77,000

    FundsfromOperations 72,000$ 74,000$ 290,000$ 298,000$

    Othernoncashexpenses 4,300 4,400 17,000 17,000

    Maintenancecapitalexpendituresonrealestateassets (5,250) (6,250) (25,000) (20,000)

    AdjustedFundsFromOperations 71,050$ 72,150$ 282,000$ 295,000$

    FFOperdilutedshare 0.66$ 0.68$ 2.60$ 2.67$

    AFFOperdilutedshare 0.65$ 0.66$ 2.53$ 2.65$

    SecondQuarter2013 FullYear2013

  • 7/27/2019 Investor Presentation June 2013 CXW

    32/32