-
2Q12 Income from Continuing Operations of $23.0 Million - $0.38 EPS
-
2Q12 Pro Forma Income from Continuing Operations of $25.1 Million -
$0.41 Pro Forma EPS
-
2012 Pro Forma EPS Guidance of $1.56 to $1.58 and 2012 Adjusted
Funds from Operations Guidance of $3.18 to $3.34 per Share
-
Increases Quarterly Cash Dividend to $0.20 per Share Beginning in
September 2012
BOCA RATON, Fla.--(BUSINESS WIRE)--Aug. 7, 2012--
The GEO Group, Inc. (NYSE: GEO) (“GEO”) today reported its
financial results for the second quarter and first six months of 2012
and announced that GEO’s Board of Directors (GEO’s “Board”) has
increased GEO’s quarterly dividend to $0.20 per share, or $0.80 per
share annually, beginning with the first quarterly dividend which will
be paid in September 2012.
Financial Results - Second Quarter 2012 Compared with Second Quarter
2011
GEO reported total revenues for the second quarter 2012 of $412.3
million compared to total revenues of $396.8 million for the second
quarter 2011. GEO’s revenues and other financial data are presented
throughout as retrospectively revised for discontinued operations. GEO
reported income from continuing operations for the second quarter 2012
of $23.0 million, or $0.38 per diluted share, compared to income from
continuing operations of $20.2 million, or $0.31 per diluted share for
the second quarter of 2011. GEO’s second quarter 2012 income from
continuing operations includes $1.1 million, after-tax, in
start-up/transition expenses; $0.8 million, after-tax, in international
bid and proposal expenses; and $0.2 million, after-tax, in transaction
related expenses in connection with GEO’s previously announced
acquisition of the partnership interests in Municipal Corrections
Finance, L.P. (“MCF”).
Excluding these items, GEO reported Pro Forma income from continuing
operations of $25.1 million, or $0.41 per diluted share, for the second
quarter 2012 compared to Pro Forma income from continuing operations of
$24.8 million, or $0.38 per diluted share for the second quarter 2011.
Second quarter 2012 Adjusted EBITDA increased to $86.0 million from
$80.1 million in the second quarter 2011. Adjusted Funds from Operations
for the second quarter 2012 increased to $54.3 million, or $0.89 per
diluted share, compared to $46.6 million, or $0.72 per diluted share,
for the second quarter 2011.
George C. Zoley, Chairman and Chief Executive Officer of GEO, said: “We
are very pleased with our second quarter results and confirmed outlook
for the remainder of the year, which continue to reflect strong
operational and financial performance from our diversified business
units. This continued strong performance has allowed our Board to
increase our quarterly dividend to $0.20 per share beginning with our
first quarterly dividend, which will be paid in September. Our dividend
policy is indicative of our long-term view that we can meaningfully
return value to our shareholders while continuing to deleverage and
pursue quality earnings growth.”
Financial Results – First Six Months of 2012 Compared with First Six
Months of 2011
For the first six months of 2012, GEO reported total revenues of $813.6
million compared to total revenues of $777.1 million for the first six
months of 2011. GEO reported income from continuing operations of $38.1
million, or $0.62 per diluted share for the first six months of 2012,
compared to income from continuing operations of $36.0 million, or $0.56
per diluted share for the first six months of 2011. GEO’s income from
continuing operations for the first six months of 2012 includes $4.1
million in start-up/transition expenses, net of tax; $1.2 million in
international bid and proposal expenses, net of tax; and $0.5 million,
after-tax, in transaction related expenses in connection with GEO’s
previously announced acquisition of the partnership interests in MCF.
Excluding these items, GEO reported Pro Forma income from continuing
operations of $43.8 million, or $0.72 per diluted share, for the first
six months of 2012 compared to Pro Forma income from continuing
operations of $46.9 million, or $0.72 per diluted share for the first
six months of 2011. Adjusted EBITDA for the first six months of 2012
increased to $160.0 million from $152.0 million in the first six months
of 2011. Adjusted Funds from Operations for the first six months of 2012
increased to $112.5 million, or $1.84 per diluted share, compared to
$93.5 million, or $1.44 per diluted share, for the first six months of
2011.
Business Segments Revenue
U.S. Corrections & Detention
For the second quarter 2012, U.S. Corrections & Detention revenue
increased to $246.1 million from $230.7 million in the second quarter
2011. Second quarter 2012 revenues for U.S. Corrections & Detention
reflect the activation of the Adelanto ICE Processing Center East in
California in August 2011 and the Riverbend Correctional Facility in
Georgia in December 2011 along with the opening of the Karnes Civil
Detention Center in Texas and an expansion to the New Castle
Correctional Facility in Indiana in the first quarter 2012. These
facility activations were offset by deactivation of the Regional
Correctional Center in New Mexico in the second quarter 2011, the Leo
Chesney Community Correctional Facility in California in the third
quarter 2011, and the Desert View and Central Valley Community
Correctional Facilities in California in the fourth quarter 2011.
GEO Care
For the second quarter 2012, GEO Care reported revenue of $110.3 million
compared to $110.9 million for the second quarter 2011. GEO Care’s
second quarter 2012 revenue reflects continued growth in GEO Care’s
electronic monitoring services and day reporting centers offset by the
deactivation of the 177-bed Brooklyn Residential Reentry Center in the
third quarter 2011.
International Services
For the second quarter 2012, International Services revenue increased to
$56.0 million from $55.3 million in the second quarter 2011.
International Services revenue for the second quarter 2012 reflects the
activation of the Dungavel House Immigration Removal Centre in Scotland
in the third quarter 2011 partially offset by the deactivation of the
Campsfield House Immigration Removal Centre in England in the second
quarter 2011.
Reconciliation Tables and Supplemental Disclosure
GEO has made available a Supplemental Disclosure which contains
reconciliation tables of pro forma income from continuing operations to
income from continuing operations, Adjusted EBITDA to income from
continuing operations, Adjusted Funds from Operations to income from
continuing operations along with supplemental financial and operational
information on GEO’s business segments. Please see the section of this
press release below entitled “Note to Reconciliation Tables and
Supplemental Disclosure - Important Information on GEO’s Non-GAAP
Financial Measures” for information on how GEO defines pro forma income
from continuing operations, Adjusted EBITDA, and Adjusted Funds from
Operations. GEO’s Reconciliation Tables can be found herein and in GEO’s
Supplemental Disclosure which is available on GEO’s Investor Relations
webpage at www.geogroup.com.
2012 Financial Guidance
GEO expects its full year 2012 revenues to be in a range of $1.64
billion to $1.65 billion and its 2012 pro forma earnings per share to be
in a range of $1.56 to $1.58 per share, excluding $0.14 per share in
after-tax start-up/transition expenses and international bid and
proposal expenses, and also exclusive of transaction and financing
expenses associated with GEO’s previously announced acquisition of the
partnership interests in MCF. GEO expects its 2012 Adjusted EBITDA to be
in a range of $330 million to $340 million and its 2012 Adjusted Funds
from Operations to be in a range of $195 million to $205 million, or
$3.18 to $3.34 per share.
GEO expects its third quarter 2012 revenues to be in a range of $410
million to $415 million and its pro forma earnings per share to be in a
range of $0.42 to $0.43 per share, excluding $0.04 per share in
after-tax start-up/transition expenses and international bid and
proposal expenses, and also exclusive of transaction and financing
expenses associated with GEO’s previously announced acquisition of the
partnership interests in MCF.
GEO expects its fourth quarter 2012 revenues to be in a range of $413
million to $418 million and its pro forma earnings per share to be in a
range of $0.42 to $0.43 per share, excluding $0.01 per share in
after-tax international bid and proposal expenses.
GEO’s earnings guidance reflects the activation of the Adelanto ICE
Processing Center West in California in August 2012 and the previously
announced continuation of the Golden State Community Correctional
Facility contract in California through December 14, 2012, partially
offset by the previously announced deactivation/transition of GEO’s
managed-only contracts for the East Mississippi and Walnut Grove
Correctional Facilities in July 2012 and the Marshall County
Correctional Facility in August 2012.
GEO’s 2012 financial guidance does not assume the potential reactivation
of approximately 7,000 current beds in inventory which GEO is actively
marketing to local, state, and federal customers. The after-tax carrying
costs associated with keeping the facilities idle represent
approximately $0.15 per share, of which more than half are non-cash
expenses. GEO’s guidance also reflects approximately $0.18 per share in
after-tax intangibles amortization expense primarily related to the
acquisitions of Cornell Companies and BI Incorporated.
Stock Repurchase Program
On July 14, 2011, GEO’s Board of Directors approved a stock repurchase
program of up to $100.0 million of GEO’s common stock effective through
December 31, 2012. Through the end of the second quarter 2012, GEO had
repurchased approximately 3.9 million shares of its common stock for
approximately $75.0 million.
Dividend Policy
GEO announced today that its Board has decided to increase its quarterly
cash dividend to $0.20 per share, or $0.80 per share annually, beginning
with the payment of GEO’s first quarterly cash dividend in September
2012. The declaration of each quarterly cash dividend will be subject to
approval by GEO’s Board and to meeting the requirements of all
applicable laws and regulations. GEO’s Board retains the power to
modify, suspend or cancel its dividend policy as it may deem necessary
or appropriate in the future.
MCF Acquisition and Senior Credit Facility Amendment
As previously announced, GEO has signed a definitive agreement to
purchase 100% of the partnership interests in Municipal Corrections
Finance, L.P. for approximately $27.0 million. In connection with the
acquisition, GEO expects to redeem the current outstanding MCF bonds for
approximately $67.0 million, net of bond cash reserves and inclusive of
a make whole premium of approximately $15.0 million. The MCF bonds have
a cash coupon rate of 8.47 percent and a net effective interest carrying
cost of approximately 5.0 percent. The transaction will give GEO full
ownership interest in 11 correctional properties, representing 10,000
beds, which are currently leased and operated by GEO and will save GEO
approximately $155.0 million in future net cash payments, becoming
accretive to earnings after 2012.
GEO will finance the acquisition of the partnership interests in MCF and
the redemption of the MCF bonds with a new $100.0 million, three-year
term loan under its Senior Credit Facility. The new term loan will bear
interest at the same rate of GEO’s existing term loans, currently LIBOR
plus 3.00 percent, stepping down to LIBOR plus 2.75 percent by the end
of August 2012. In connection with this transaction, GEO will also amend
its Senior Credit Facility to increase its initial restricted payment
basket to $50.0 million and increase the senior secured leverage ratio
covenant to access the net income restricted payment basket from 2.5x to
2.75x.
Conference Call Information
GEO has scheduled a conference call and simultaneous webcast at 11:00 AM
(Eastern Time) tomorrow, August 8, 2012 to discuss GEO’s second quarter
2012 financial results as well as its progress and outlook. The call-in
number for the U.S. is 1-866-443-1498 and the international call-in
number is 1-402-875-4823. The conference call ID number is 17964463. In
addition, a live audio webcast of the conference call may be accessed on
the Conference Calls/Webcasts section of GEO’s investor relations home
page at www.geogroup.com.
A replay of the audio webcast will be available on the website for one
year. A telephonic replay of the conference call will be available until
September 8, 2012 at 1-855-859-2056 (U.S.) and 1-404-537-3406
(International). The conference call ID number for the telephonic replay
is 17964463.
About The GEO Group, Inc.
The GEO Group, Inc. is the world’s leading diversified provider of
correctional, detention, and residential treatment services to federal,
state, and local government agencies around the globe. GEO offers a
turnkey approach that includes design, construction, financing, and
operations. GEO represents government clients in the United States,
Australia, South Africa, and the United Kingdom. GEO’s worldwide
operations include 20,000 employees, 109 correctional, detention and
residential treatment facilities, including projects under development,
and 75,000 owned and/or managed beds.
Note to Reconciliation Tables and Supplemental Disclosure –
Important Information on GEO’s Non-GAAP Financial Measures
Pro Forma Income from Continuing Operations, Adjusted EBITDA and
Adjusted Funds From Operations are non-GAAP financial measures that are
presented as supplemental disclosures.
Pro Forma Income from Continuing Operations is defined as income from
continuing operations adjusted for net income/loss attributable to
non-controlling interests, start-up/transition expenses, net of tax,
international bid and proposal expenses, net of tax, and M&A-related
expenses, net of tax. GEO believes that Pro Forma Income from Continuing
Operations is useful to investors as it provides information about the
performance of GEO’s overall business because such measure eliminates
the effects of certain unusual or non-recurring charges that are not
directly attributable to GEO’s underlying operating performance, it
provides disclosure on the same basis as that used by GEO’s management
and it provides consistency in GEO’s financial reporting and therefore
continuity to investors for comparability purposes. GEO’s management
uses Pro Forma Income from Continuing Operations to monitor and evaluate
its operating performance and to facilitate internal and external
comparisons of the historical operating performance of GEO and its
business units.
Adjusted EBITDA is defined as income from continuing operations before
net interest expense, income tax provision, depreciation and
amortization, and tax provision on equity in earnings of affiliate,
adjusted for net income/loss attributable to non-controlling interests,
stock-based compensation expenses, pre-tax, start-up/transition
expenses, pre-tax, international bid and proposal expenses, pre-tax, and
M&A-related expenses, pre-tax. GEO believes that Adjusted EBITDA is
useful to investors as it provides information about the performance of
GEO’s overall business because such measure eliminates the effects of
certain unusual or non-recurring charges that are not directly
attributable to GEO’s underlying operating performance, it provides
disclosure on the same basis as that used by GEO’s management and it
provides consistency in GEO’s financial reporting and therefore
continuity to investors for comparability purposes. GEO’s management
uses Adjusted EBITDA to monitor and evaluate its operating performance
and to facilitate internal and external comparisons of the historical
operating performance of GEO and its business units.
Adjusted Funds From Operations is defined as income from continuing
operations excluding depreciation and amortization, income tax
provision, income taxes refunded/paid, stock-based compensation
expenses, maintenance capital expenditures, equity in earnings of
affiliates, net of income tax, tax provision on equity in earnings of
affiliate, amortization of debt costs and other non-cash interest, net
income/loss attributable to non-controlling interests,
start-up/transition expenses, M&A-related expenses, and international
bid and proposal expenses. GEO believes that Adjusted Funds From
Operations is useful to investors as it provides information regarding
cash that GEO’s operating business generates before taking into account
certain cash and non-cash items that are non-operational or infrequent
in nature, it provides disclosure on the same basis as that used by
GEO’s management and it provides consistency in GEO’s financial
reporting and therefore continuity to investors for comparability
purposes. GEO’s management uses Adjusted Funds From Operations to
monitor and evaluate its operating performance and to facilitate
internal and external comparisons of the historical operating
performance of GEO and its business units.
GEO has made available a Supplemental Disclosure which contains
reconciliation tables of pro forma income from continuing operations to
income from continuing operations, Adjusted EBITDA to income from
continuing operations, Adjusted Funds from Operations to income from
continuing operations along with supplemental financial and operational
information on GEO’s business segments. GEO’s Reconciliation Tables can
be found herein and in GEO’s Supplemental Disclosure which is available
on GEO’s Investor Relations webpage at www.geogroup.com.
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 third quarter 2012, fourth
quarter 2012, and full year 2012, our expectation to declare quarterly
cash dividends and the timing and amount of such dividends, and our
expectations regarding the acquisition of MCF, including the amendment
of our senior credit facility, the redemption of the MCF bonds, the
impact of the transaction, and our estimates regarding the timing of
when the acquisition of 100% of the partnership interests in MCF will be
accretive. 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 2012 given the various risks to which its
business is exposed; (2) GEO’s ability to declare future quarterly cash
dividends; (3) GEO’s ability to successfully pursue further growth and
continue to create shareholder value; (4) GEO’s ability to consummate
the acquisition of 100% of the partnership interests in MCF within the
anticipated timeframe; (5) risks associated with GEO’s ability to
control operating costs associated with contract start-ups; (6) 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; (7) GEO’s ability to win
management contracts for which it has submitted proposals and to retain
existing management contracts; (8) GEO’s ability to obtain future
financing on acceptable terms; (9) GEO’s ability to sustain company-wide
occupancy rates at its facilities; (10) any difficulties encountered in
maintaining relationships with customers, employees or suppliers as a
result of the transactions with Cornell and BI; (11) GEO’s ability to
access the capital markets in the future on satisfactory terms or at
all; and (12) other factors contained in GEO’s Securities and Exchange
Commission filings, including the Form 10-K, 10-Q and 8-K reports.
Second quarter and first six months 2012 financial tables to follow:
|
|
|
|
|
|
|
THE GEO GROUP, INC.
CONSOLIDATED STATEMENTS OF INCOME
FOR THE THIRTEEN AND TWENTY-SIX WEEKS ENDED
JULY 1, 2012 AND JULY 3, 2011
(In thousands, except per share data)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
Thirteen Weeks Ended
|
|
Twenty-six Weeks Ended
|
|
|
|
July 1, 2012
|
|
July 3, 2011
|
|
July 1, 2012
|
|
July 3, 2011
|
|
Revenues
|
|
$
|
412,348
|
|
|
$
|
396,804
|
|
|
$
|
813,605
|
|
|
$
|
777,148
|
|
|
Operating expenses
|
|
305,035
|
|
|
299,236
|
|
|
613,295
|
|
|
588,257
|
|
|
Depreciation and amortization
|
|
23,807
|
|
|
20,945
|
|
|
46,882
|
|
|
39,646
|
|
|
General and administrative expenses
|
|
27,043
|
|
|
27,710
|
|
|
54,484
|
|
|
60,498
|
|
|
Operating income
|
|
56,463
|
|
|
48,913
|
|
|
98,944
|
|
|
88,747
|
|
|
Interest income
|
|
1,761
|
|
|
1,629
|
|
|
3,568
|
|
|
3,198
|
|
|
Interest expense
|
|
(20,617
|
)
|
|
(19,412
|
)
|
|
(41,424
|
)
|
|
(36,373
|
)
|
|
Income before income taxes, equity in earnings of affiliates and
discontinued operations
|
|
37,607
|
|
|
31,130
|
|
|
61,088
|
|
|
55,572
|
|
|
Provision for income taxes
|
|
14,991
|
|
|
12,302
|
|
|
24,208
|
|
|
21,674
|
|
|
Equity in earnings of affiliates, net of income tax provision of
$303, $563, $624 and $1,587, respectively
|
|
430
|
|
|
1,418
|
|
|
1,178
|
|
|
2,080
|
|
|
Income from continuing operations
|
|
23,046
|
|
|
20,246
|
|
|
38,058
|
|
|
35,978
|
|
|
Income (loss) from discontinued operations, net of tax provision
(benefit) of $(359), $577, $(330) and $985, respectively
|
|
(570
|
)
|
|
917
|
|
|
(523
|
)
|
|
1,565
|
|
|
Net income
|
|
22,476
|
|
|
21,163
|
|
|
37,535
|
|
|
37,543
|
|
|
Net (income) loss attributable to noncontrolling interests
|
|
25
|
|
|
415
|
|
|
(9
|
)
|
|
825
|
|
|
Net income attributable to The GEO Group, Inc.
|
|
$
|
22,501
|
|
|
$
|
21,578
|
|
|
$
|
37,526
|
|
|
$
|
38,368
|
|
|
Weighted-average common shares outstanding:
|
|
|
|
|
|
|
|
|
|
Basic
|
|
60,839
|
|
|
64,455
|
|
|
60,803
|
|
|
64,373
|
|
|
Diluted
|
|
61,066
|
|
|
64,858
|
|
|
60,984
|
|
|
64,787
|
|
|
Income per Common Share Attributable to The GEO Group, Inc.(1):
|
|
|
|
|
|
|
|
|
|
Basic:
|
|
|
|
|
|
|
|
|
|
Income from continuing operations
|
|
$
|
0.38
|
|
|
$
|
0.32
|
|
|
$
|
0.63
|
|
|
$
|
0.57
|
|
|
Income (loss) from discontinued operations
|
|
(0.01
|
)
|
|
0.01
|
|
|
(0.01
|
)
|
|
0.02
|
|
|
Income per common share attributable to The GEO Group, Inc. - basic
|
|
$
|
0.37
|
|
|
$
|
0.33
|
|
|
$
|
0.62
|
|
|
$
|
0.60
|
|
|
Diluted:
|
|
|
|
|
|
|
|
|
|
Income from continuing operations
|
|
$
|
0.38
|
|
|
$
|
0.32
|
|
|
$
|
0.62
|
|
|
$
|
0.57
|
|
|
Income (loss) from discontinued operations
|
|
(0.01
|
)
|
|
0.01
|
|
|
(0.01
|
)
|
|
0.02
|
|
|
Income per common share attributable to The GEO Group, Inc. - diluted
|
|
$
|
0.37
|
|
|
$
|
0.33
|
|
|
$
|
0.62
|
|
|
$
|
0.59
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Note that earnings per share tables may contain slight
summation differences due to rounding.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CONSOLIDATED BALANCE SHEETS
JULY 1, 2012 AND JANUARY 1, 2012
(In thousands, except share data)
|
|
|
|
|
|
|
|
|
|
July 1, 2012
|
|
January 1, 2012
|
|
|
|
(Unaudited)
|
|
|
|
ASSETS
|
|
|
|
|
|
Current Assets
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
68,538
|
|
|
$
|
44,753
|
|
Restricted cash and investment (including VIEs1 of
$29,373 and $35,435, respectively)
|
|
40,071
|
|
|
42,535
|
|
Accounts receivable, less allowance for doubtful accounts of $2,779
and $2,453, respectively
|
|
284,431
|
|
|
285,810
|
|
Deferred income tax assets, net
|
|
28,726
|
|
|
28,726
|
|
Prepaid expenses and other current assets
|
|
23,383
|
|
|
50,346
|
|
Current assets of discontinued operations
|
|
6,713
|
|
|
7,159
|
|
Total current assets
|
|
451,862
|
|
|
459,329
|
|
Restricted Cash and Investments (including VIEs of
$41,270 and $38,930, respectively)
|
|
60,070
|
|
|
57,912
|
|
Property and Equipment, Net (including VIEs of
$160,284 and $162,665, respectively)
|
|
1,718,392
|
|
|
1,705,306
|
|
Assets Held for Sale
|
|
5,390
|
|
|
4,363
|
|
Direct Finance Lease Receivable
|
|
29,253
|
|
|
32,146
|
|
Deferred Income Tax Assets, Net
|
|
1,711
|
|
|
1,711
|
|
Goodwill
|
|
508,068
|
|
|
508,066
|
|
Intangible Assets, Net
|
|
190,743
|
|
|
200,342
|
|
Other Non-Current Assets
|
|
83,163
|
|
|
79,576
|
|
Non-Current Assets of Discontinued Operations
|
|
576
|
|
|
865
|
|
Total Assets
|
|
$
|
3,049,228
|
|
|
$
|
3,049,616
|
|
LIABILITIES AND SHAREHOLDERS’ EQUITY
|
|
|
|
|
|
Current Liabilities
|
|
|
|
|
|
Accounts payable
|
|
$
|
63,681
|
|
|
$
|
69,632
|
|
Accrued payroll and related taxes
|
|
37,209
|
|
|
38,130
|
|
Accrued expenses
|
|
121,604
|
|
|
126,682
|
|
Current portion of capital lease obligations, long-term debt and
non-recourse debt (including VIEs of $21,000 and $20,770,
respectively)
|
|
59,758
|
|
|
53,666
|
|
Current liabilities of discontinued operations
|
|
702
|
|
|
708
|
|
Total current liabilities
|
|
282,954
|
|
|
288,818
|
|
Deferred Income Tax Liabilities
|
|
125,209
|
|
|
125,209
|
|
Other Non-Current Liabilities
|
|
58,938
|
|
|
56,381
|
|
Capital Lease Obligations
|
|
12,456
|
|
|
13,087
|
|
Long-Term Debt
|
|
1,298,030
|
|
|
1,319,068
|
|
Non-Recourse Debt (including VIEs of $101,730 and $108,335,
respectively)
|
|
198,995
|
|
|
208,532
|
|
Total shareholders’ equity
|
|
1,072,646
|
|
|
1,038,521
|
|
Total Liabilities and Shareholders’ Equity
|
|
$
|
3,049,228
|
|
|
$
|
3,049,616
|
|
|
|
|
|
|
|
|
|
|
1 Variable interest entities or “VIEs”
|
|
|
|
|
|
|
|
|
|
Reconciliation Tables for Second Quarter and First Six Months 2012
|
|
|
Reconciliation of Pro Forma Income from Continuing
Operations to Income from Continuing Operations
|
|
(In thousands except per share data)
|
|
|
|
|
13 Weeks
|
|
13 Weeks
|
|
26 Weeks
|
|
26 Weeks
|
|
|
|
|
Ended
|
|
Ended
|
|
Ended
|
|
Ended
|
|
|
|
|
1-Jul-12
|
|
3-Jul-11
|
|
1-Jul-12
|
|
3-Jul-11
|
|
Income from continuing operations
|
|
$
|
23,046
|
|
$
|
20,246
|
|
$
|
38,058
|
|
|
$
|
35,978
|
|
|
Start-up/transition expenses, net of tax
|
|
|
1,084
|
|
|
3,348
|
|
|
4,139
|
|
|
|
5,537
|
|
|
International bid and proposal expenses, net of tax
|
|
|
753
|
|
|
416
|
|
|
1,171
|
|
|
|
416
|
|
|
Net loss (income) attributable to non-controlling interests
|
|
|
25
|
|
|
415
|
|
|
(9
|
)
|
|
|
825
|
|
|
M&A related expenses, net of tax
|
|
|
209
|
|
|
394
|
|
|
482
|
|
|
|
4,129
|
|
Pro forma income from continuing operations
|
|
$
|
25,117
|
|
$
|
24,819
|
|
$
|
43,841
|
|
|
$
|
46,885
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per share from continuing operations (1)
|
|
$
|
0.38
|
|
$
|
0.31
|
|
$
|
0.62
|
|
|
$
|
0.56
|
|
|
Start-up/transition expenses, net of tax
|
|
|
0.02
|
|
|
0.05
|
|
|
0.07
|
|
|
|
0.09
|
|
|
International bid and proposal expenses, net of tax
|
|
|
0.01
|
|
|
0.01
|
|
|
0.02
|
|
|
|
0.01
|
|
|
Net loss attributable to non-controlling interests
|
|
|
-
|
|
|
0.01
|
|
|
-
|
|
|
|
0.01
|
|
|
M&A related expenses, net of tax
|
|
|
-
|
|
|
0.01
|
|
|
0.01
|
|
|
|
0.06
|
|
Diluted pro forma earnings per share from continuing operations
|
|
$
|
0.41
|
|
$
|
0.38
|
|
$
|
0.72
|
|
|
$
|
0.72
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding-diluted
|
|
|
61,066
|
|
|
64,858
|
|
|
60,984
|
|
|
|
64,787
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Note that earnings per share tables may contain slight
summation differences due to rounding
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation from Adjusted EBITDA to Income from
Continuing Operations
|
|
(In thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
13 Weeks
|
|
13 Weeks
|
|
26 Weeks
|
|
26 Weeks
|
|
|
|
|
Ended
|
|
Ended
|
|
Ended
|
|
Ended
|
|
|
|
|
1-Jul-12
|
|
3-Jul-11
|
|
1-Jul-12
|
|
3-Jul-11
|
|
Income from continuing operations
|
|
$
|
23,046
|
|
$
|
20,246
|
|
$
|
38,058
|
|
|
$
|
35,978
|
|
|
Interest expense, net
|
|
|
18,856
|
|
|
17,783
|
|
|
37,856
|
|
|
|
33,175
|
|
|
Income tax provision
|
|
|
14,991
|
|
|
12,302
|
|
|
24,208
|
|
|
|
21,674
|
|
|
Depreciation and amortization
|
|
|
23,807
|
|
|
20,945
|
|
|
46,882
|
|
|
|
39,646
|
|
|
Tax provision on equity in earnings of affiliate
|
|
|
303
|
|
|
563
|
|
|
624
|
|
|
|
1,587
|
|
EBITDA
|
|
$
|
81,003
|
|
$
|
71,839
|
|
$
|
147,628
|
|
|
$
|
132,060
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments
|
|
|
|
|
|
|
|
|
|
|
Net loss (income) attributable to non-controlling interests
|
|
$
|
25
|
|
$
|
415
|
|
$
|
(9
|
)
|
|
$
|
825
|
|
|
Stock based compensation expenses, pre-tax
|
|
|
1,988
|
|
|
1,537
|
|
|
3,494
|
|
|
|
3,598
|
|
|
Start-up/transition expenses, pre-tax
|
|
|
1,535
|
|
|
4,996
|
|
|
6,424
|
|
|
|
8,563
|
|
|
International bid and proposal expenses, pre-tax
|
|
|
1,050
|
|
|
645
|
|
|
1,615
|
|
|
|
645
|
|
|
M&A related expenses, pre-tax
|
|
|
351
|
|
|
651
|
|
|
804
|
|
|
|
6,308
|
|
Adjusted EBITDA
|
|
$
|
85,952
|
|
$
|
80,083
|
|
$
|
159,956
|
|
|
$
|
151,999
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of Adjusted Funds from Operations to Income
from Continuing Operations
|
|
(In thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
13 Weeks
|
|
13 Weeks
|
|
26 Weeks
|
|
26 Weeks
|
|
|
|
|
Ended
|
|
Ended
|
|
Ended
|
|
Ended
|
|
|
|
|
1-Jul-12
|
|
3-Jul-11
|
|
1-Jul-12
|
|
3-Jul-11
|
|
Income from continuing operations
|
|
$
|
23,046
|
|
|
$
|
20,246
|
|
|
$
|
38,058
|
|
|
$
|
35,978
|
|
|
|
Net loss (income) attributable to non-controlling interests
|
|
|
25
|
|
|
|
415
|
|
|
|
(9
|
)
|
|
|
825
|
|
|
|
Depreciation and Amortization
|
|
|
23,807
|
|
|
|
20,945
|
|
|
|
46,882
|
|
|
|
39,646
|
|
|
|
Income Tax Provision
|
|
|
14,991
|
|
|
|
12,302
|
|
|
|
24,208
|
|
|
|
21,674
|
|
|
|
Income Taxes (Paid) Refunded
|
|
|
(4,934
|
)
|
|
|
(7,794
|
)
|
|
|
4,397
|
|
|
|
(8,734
|
)
|
|
|
Stock Based Compensation Expenses
|
|
|
1,988
|
|
|
|
1,537
|
|
|
|
3,494
|
|
|
|
3,598
|
|
|
|
Maintenance Capital Expenditures
|
|
|
(8,090
|
)
|
|
|
(6,875
|
)
|
|
|
(14,212
|
)
|
|
|
(15,194
|
)
|
|
|
Equity in Earnings of Affiliates, Net of Income Tax
|
|
|
(430
|
)
|
|
|
(1,418
|
)
|
|
|
(1,178
|
)
|
|
|
(2,080
|
)
|
|
|
Tax provision on equity in earnings of affiliate
|
|
|
303
|
|
|
|
563
|
|
|
|
624
|
|
|
|
1,587
|
|
|
|
Amortization of Debt Costs and Other Non-Cash Interest
|
|
|
679
|
|
|
|
415
|
|
|
|
1,369
|
|
|
|
641
|
|
|
|
Start-up/transition expenses
|
|
|
1,535
|
|
|
|
4,996
|
|
|
|
6,424
|
|
|
|
8,563
|
|
|
|
M&A Related Expenses
|
|
|
351
|
|
|
|
651
|
|
|
|
804
|
|
|
|
6,308
|
|
|
|
International bid and proposal expenses
|
|
|
1,050
|
|
|
|
645
|
|
|
|
1,615
|
|
|
|
645
|
|
|
|
Adjusted Funds from Operations
|
|
$
|
54,321
|
|
|
$
|
46,628
|
|
|
$
|
112,476
|
|
|
$
|
93,457
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted Funds from Operations Per Share
|
|
$
|
0.89
|
|
|
$
|
0.72
|
|
|
$
|
1.84
|
|
|
$
|
1.44
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding-diluted
|
|
|
61,066
|
|
|
|
64,858
|
|
|
|
60,984
|
|
|
|
64,787
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|

Source: The GEO Group, Inc.
The GEO Group, Inc. Pablo E. Paez, 866-301 4436 Vice
President, Corporate Relations
|