EX-99.1 2 d796054dex991.htm EX-99.1 EX-99.1

Exhibit 99.1

 

     Original Press
Release
     Updated  
     As of
December 31, 2023
     As of
December 31, 2023
 
     (unaudited)      (unaudited)  
ASSETS      

Cash and cash equivalents

   $ 93,971      $ 93,971  

Accounts receivable, less allowance for doubtful accounts

     390,023        390,023  

Prepaid expenses and other current assets

     44,511        44,511  
  

 

 

    

 

 

 

Total current assets

   $ 528,505      $ 528,505  

Restricted Cash and Investments

     135,968        135,968  

Property and Equipment, Net

     1,944,278        1,944,278  

Operating Lease Right-of-Use Assets, Net

     102,204        102,204  

Assets Held for Sale

     —         —   

Deferred Income Tax Assets

     8,551        8,551  

Intangible Assets, Net (including goodwill)

     891,085        891,085  

Other Non-Current Assets

     85,815        85,815  
  

 

 

    

 

 

 

Total Assets

   $ 3,696,406      $ 3,696,406  
  

 

 

    

 

 

 
LIABILITIES AND SHAREHOLDERS’ EQUITY      

Accounts payable

   $ 64,447      $ 64,447  

Accrued payroll and related taxes

     64,436        64,436  

Accrued expenses and other current liabilities

     219,159        228,059  

Operating lease liabilities, current portion

     24,640        24,640  

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

     55,882        55,882  
  

 

 

    

 

 

 

Total current liabilities

   $ 428,564      $ 437,464  

Deferred Income Tax Liabilities

     79,607        77,369  

Other Non-Current Liabilities

     83,643        83,643  

Operating Lease Liabilities

     82,114        82,114  

Long-Term Debt

     1,725,502        1,725,502  

Total Shareholders’ Equity

     1,296,976        1,290,314  
  

 

 

    

 

 

 

Total Liabilities and Shareholders’ Equity

   $ 3,696,406      $ 3,696,406  
  

 

 

    

 

 

 

 

*

all figures in ‘000s


     Original Press
Release
    Updated     Original Press
Release
    Updated  
     Q4 2023     Q4 2023     FY 2023     FY 2023  
     (unaudited)     (unaudited)     (unaudited)     (unaudited)  

Revenues

   $ 608,283     $ 608,283     $ 2,413,167     $ 2,413,167  

Operating expenses

     433,042       441,942       1,735,328       1,744,228  

Depreciation and amortization

     30,996       30,996       125,784       125,784  

General and administrative expenses

     51,584       51,584       190,766       190,766  
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating income

     92,661       83,761       361,289       352,389  

Interest income

     4,006       4,006       7,792       7,792  

Interest expense

     (53,211     (53,211     (218,292     (218,292

Loss on extinguishment of debt

     (6,687     (6,687     (8,532     (8,532

Gain on asset divestitures

     1,243       1,243       4,691       4,691  
  

 

 

   

 

 

   

 

 

   

 

 

 

Income before income taxes and equity in earnings of affiliates

     38,012       29,112       146,948       138,048  

Provision for income taxes

     7,601       5,363       37,637       35,399  

Equity in earnings of affiliates, net of income tax provision

     1,413       1,413       4,534       4,534  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income

     31,824       25,162       113,845       107,183  

Less: Net loss attributable to noncontrolling interests

     70       70       142       142  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income attributable to The GEO Group, Inc.

   $ 31,894     $ 25,232     $ 113,987     $ 107,325  
  

 

 

   

 

 

   

 

 

   

 

 

 

Weighted Average Common Shares Outstanding:

        

Basic

     122,081       122,081       121,908       121,908  

Diluted

     125,224       125,224       123,698       123,698  

Net income per Common Share Attributable to The GEO Group, Inc.** :

 

     

Basic:

        

Net income per share — basic

   $ 0.22     $ 0.17     $ 0.78     $ 0.73  
  

 

 

   

 

 

   

 

 

   

 

 

 

Diluted:

        

Net income per share — diluted

   $ 0.21     $ 0.17     $ 0.77     $ 0.72  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

*

All figures in ‘000s, except per share data

**

In accordance with U.S. GAAP, diluted earnings per share attributable to GEO available to common stockholders is calculated under the if-converted method or the two-class method, whichever calculation results in the lowest diluted earnings per share amount, which may be lower than Adjusted Net Income Per Diluted Share.


     Original Press
Release
    Updated     Original Press
Release
    Updated  
     Q4 2023     Q4 2023     FY 2023     FY 2023  
     (unaudited)     (unaudited)     (unaudited)     (unaudited)  

Net Income

   $ 31,824     $ 25,162     $ 113,845     $ 107,183  

Add:

        

Income tax provision **

     7,889       5,651       38,505       36,267  

Interest expense, net of interest income ***

     55,892       55,892       219,032       219,032  

Depreciation and amortization

     30,996       30,996       125,784       125,784  
  

 

 

   

 

 

   

 

 

   

 

 

 

EBITDA

   $ 126,601     $ 117,701     $ 497,166     $ 488,266  
  

 

 

   

 

 

   

 

 

   

 

 

 

Add (Subtract):

        

Gain on asset divestitures, pre-tax

     (1,243     (1,243     (4,691     (4,691

Net loss attributable to noncontrolling interests

     70       70       142       142  

Stock based compensation expenses, pre-tax

     3,013       3,013       15,065       15,065  

Litigation costs and settlements, pre-tax

     —        8,900       —        8,900  

One-time employee restructuring expenses, pre-tax

     814       814       814       814  

Other non-cash revenue & expenses, pre-tax

     (301     (301     (1,319     (1,319
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDA

   $ 128,954     $ 128,954     $ 507,177     $ 507,177  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net Income attributable to GEO

   $ 31,894     $ 25,232     $ 113,987   $ 107,325  

Add (Subtract):

        

Gain on asset divestitures, pre-tax

     (1,243     (1,243     (4,691     (4,691

Loss on extinguishment of debt, pre-tax

     6,687       6,687       8,532       8,532  

Litigation costs and settlements, pre-tax

     —        8,900       —        8,900  

One-time employee restructuring expenses, pre-tax

     814       814       814       814  

Tax effect of adjustment to net income attributable to GEO (1)

     (1,574     (3,812     (1,171     (3,409
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted Net Income

   $ 36,578     $ 36,578     $ 117,471     $ 117,471  
  

 

 

   

 

 

   

 

 

   

 

 

 

Weighted average common shares outstanding - Diluted

     125,224       125,224       123,698       123,698  
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted Net Income per Diluted share

     0.29       0.29       0.95       0.95  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

*

all figures in ‘000s, except per share data

**

including income tax provision on equity in earnings of affiliates

***

includes (gain)/loss on extinguishment of debt

(1)

Tax adjustment related to gain on asset divestitures, one-time employee restructuring expenses, litigation costs and settlements and loss on extinguishment of debt.