Docoh
Loading...

GEO Geo

Exhibit 99.1

 

LOGO  LOGO

4955 Technology Way ∎ Boca Raton, Florida 33431 ∎ www.geogroup.com

THE GEO GROUP REPORTS THIRD QUARTER 2020 RESULTS AND

INCREASES FOURTH QUARTER AND FULL YEAR 2020 GUIDANCE

 

  

3Q20 Net Income Attributable to GEO of $0.33 per diluted share

 

  

3Q20 AFFO of $0.67 per diluted share

 

  

Updated FY20 guidance for Net Income Attributable to GEO of $1.07-$1.09 per diluted share and Adjusted Net Income of $1.21-$1.23 per diluted share

 

  

Updated FY20 AFFO guidance of $2.43-$2.45 per diluted share

Boca Raton, Fla. – October 29, 2020 — 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 $39.2 million, or $0.33 per diluted share, compared to $45.9 million, or $0.39 per diluted share, for the third quarter 2019. We reported total revenues for the third quarter 2020 of $579.1 million compared to $631.6 million for the third quarter 2019.

Third quarter 2020 results reflect a $0.3 million loss on real estate assets, pre-tax, a $1.5 million gain on the extinguishment of debt, pre-tax, $1.9 million in start-up expenses, pre-tax, $1.7 million in close-out expenses, pre-tax, $2.6 million in COVID-19 related expenses, pre-tax, and a $0.1 million benefit in the tax effect of adjustments to net income attributable to GEO. Excluding these items, we reported third quarter 2020 Adjusted Net Income of $44.4 million, or $0.37 per diluted share, compared to $52.9 million, or $0.44 per diluted share, for the third quarter 2019.

We reported third quarter 2020 Normalized Funds From Operations (“Normalized FFO”) of $62.8 million, or $0.52 per diluted share, compared to $70.3 million, or $0.59 per diluted share, for the third quarter 2019. We reported third quarter 2020 Adjusted Funds From Operations (“AFFO”) of $80.6 million, or $0.67 per diluted share, compared to $85.6 million, or $0.72 per diluted share, for the third quarter 2019.

--More--

 

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


LOGO

 

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 $101.1 million, or $0.84 per diluted share, compared to $128.6 million, or $1.08 per diluted share, for the first nine months of 2019. We reported total revenues for the first nine months of 2020 of $1.77 billion compared to $1.86 billion for the first nine months of 2019.

Results for the first nine months of 2020 reflect a $1.2 million loss on real estate assets, pre-tax, a $3.0 million gain on the extinguishment of debt, pre-tax, $4.4 million in start-up expenses, pre-tax, $5.9 million in close-out expenses, pre-tax, $7.4 million in COVID-19 related expenses, pre-tax, and $0.6 million in the tax effect of adjustments to net income attributable to GEO. Excluding these items, we reported Adjusted Net Income of $116.3 million, or $0.97 per diluted share, for the first nine months of 2020, compared to $144.5 million, or $1.21 per diluted share, for the first nine months of 2019.

We reported Normalized FFO of $171.5 million, or $1.43 per diluted share, for the first nine months of 2020, compared to $197.2 million, or $1.65 per diluted share, for the first nine months of 2019. We reported AFFO of $226.0 million, or $1.88 per diluted share, for the first nine months of 2020, compared to $249.3 million, or $2.09 per diluted share, for the first nine months of 2019.

 

--More--

 

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


LOGO

 

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 to $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 $0.23 to $0.25 per diluted share; Adjusted Net Income to be in a range of $0.24 to $0.26 per diluted share; and AFFO to be in a range of $0.55 to $0.57 per diluted share.

For the full year 2020, we expect Net Income Attributable to GEO to be in a range of $1.07 to $1.09 per diluted share; Adjusted Net Income to be in a range of $1.21 to $1.23 per diluted share; and AFFO to be in a range of $2.43 to $2.45 per diluted share. We expect full year 2020 revenues to be approximately $2.35 billion.

 

--More--

 

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


LOGO

 

Quarterly Dividend

On October 6, 2020, GEO’s Board of Directors declared a quarterly cash dividend of $0.34 per share. The quarterly cash dividend was paid on October 23, 2020 to shareholders of record as of the close of business on October 16, 2020. 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.

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.

 

--More--

 

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


LOGO

 

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.

 

--More--

 

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


LOGO

 

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.

 

--More--

 

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


LOGO

 

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:

 

 

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


LOGO

 

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

 

 

--More--

 

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


LOGO

 

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

 

 

--More--

 

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


LOGO

 

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

  $39,220  $45,932  $ 101,121  $ 128,551 

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

  $44,377  $52,859  $116,329  $144,459 
  

 

 

  

 

 

  

 

 

  

 

 

 

Weighted average common shares outstanding - Diluted

   120,032   119,282   119,964   119,314 

Adjusted Net Income Per Diluted Share

  $0.37  $0.44  $0.97  $1.21 

 

 

--More--

 

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


LOGO

 

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.

 

--More--

 

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


LOGO

 

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

 

--More--

 

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


LOGO

 

2020 Outlook/Reconciliation

(In thousands, except per share data)

(Unaudited)

 

   FY 2020 

Net Income Attributable to GEO

  $128,000   to   $130,500 

Real Estate Related Depreciation and Amortization

   74,000     74,000 
  

 

 

    

 

 

 

Funds from Operations (FFO)

  $202,000   to   $204,500 
  

 

 

    

 

 

 

Net Adjustments (Gain on Extinguishment of Debt, Start-up expenses, Close-out expenses, COVID-19 expenses)

   17,000     17,000 
  

 

 

    

 

 

 

Normalized Funds from Operations

  $219,000   to   $221,500 
  

 

 

    

 

 

 

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)

  $292,000   to   $294,500 
  

 

 

    

 

 

 

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

  $428,000   to   $430,500 
  

 

 

    

 

 

 

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

  $ 607,500   to   $ 610,000 
  

 

 

    

 

 

 

Net Income Attributable to GEO Per Diluted Share

  $1.07   to   $1.09 
  

 

 

    

 

 

 

Adjusted Net Income Per Diluted Share

  $1.21   to   $1.23 
  

 

 

    

 

 

 

AFFO Per Diluted Share

  $2.43   to   $2.45 

Weighted Average Common Shares Outstanding-Diluted

   120,000   to    120,000 

 

 

- End -

 

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