The GEO Group Reports Fourth Quarter and Full-Year 2019 Results

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 fourth quarter and full-year 2019.

Fourth Quarter 2019 Highlights

• Net Income Attributable to GEO of $38.1 million or $0.32 per diluted share
• Adjusted Net Income of $0.38 per diluted share
• Net Operating Income of $151.5 million
• Normalized FFO of $0.53 per diluted share
• AFFO of $0.66 per diluted share

GEO reported fourth quarter 2019 net income attributable to GEO of $38.1 million, or $0.32 per diluted share, compared to $33.4 million, or $0.28 per diluted share, for the fourth quarter 2018. GEO reported total revenues for the fourth quarter 2019 of $621.7 million up from $599.4 million for the fourth quarter 2018. Fourth quarter 2019 results reflect a $0.4 million gain on the extinguishment of debt, pre-tax, $2.2 million in start-up expenses, pre-tax, $2.0 million in legal related expenses, pre-tax, and $4.6 million in close-out expenses, pre-tax. Excluding these items, GEO reported fourth quarter 2019 Adjusted Net Income of $46.0 million, or $0.38 per diluted share.

GEO reported fourth quarter 2019 Normalized Funds From Operations (“Normalized FFO”) of $63.6 million, or $0.53 per diluted share, compared to $61.1 million, or $0.51 per diluted share, for the fourth quarter 2018. GEO reported fourth quarter 2019 Adjusted Funds From Operations (“AFFO”) of $79.1 million, or $0.66 per diluted share, compared to $78.0 million, or $0.65 per diluted share, for the fourth quarter 2018.

George C. Zoley, Chairman and Chief Executive Officer of GEO, said, “We are pleased with our quarterly financial and operational performance. During the fourth quarter of 2019, we completed the ramp-up of 3,600 previously idle beds and entered into several new contracts at the federal level, which are expected to drive future earnings and cash flow growth. We are proud of the continued success of our GEO Continuum of Care enhanced rehabilitation and post-release program and have increased our annual expenditure commitment from $10 million to approximately $14 million to support the expansion of the program during 2020. We remain focused on the effective allocation of capital to continue to enhance shareholder value, and we believe that our current dividend payment is supported by stable and predictable cash flows.”

Full-Year 2019 Highlights

• Net Income Attributable to GEO of $166.6 million or $1.40 per diluted share
• Adjusted Net Income of $1.60 per diluted share
• Net Operating Income of $654.7 million
• Normalized FFO of $2.19 per diluted share
• AFFO of $2.75 per diluted share

For the full-year 2019, GEO reported net income attributable to GEO of $166.6 million, or $1.40 per diluted share, compared to $145.1 million, or $1.20 per diluted share, for the full-year 2018. GEO reported total revenues for the full-year 2019 of $2.48 billion up from $2.33 billion for the full-year 2018. Results for the full-year 2019 reflect $10.9 million in start-up expenses, pre-tax, $2.0 million in legal related expenses, pre-tax, $4.6 million in close-out expenses, pre-tax, a $4.8 million loss on the extinguishment of debt, pre-tax, and a $2.7 million loss on real estate assets, pre-tax. Excluding these items, GEO reported Adjusted Net Income of $190.5 million, or $1.60 per diluted share, for the full-year 2019.

GEO reported Normalized FFO for the full-year 2019 of $260.7 million, or $2.19 per diluted share, compared to $234.3 million, or $1.94 per diluted share, for the full-year 2018. GEO reported AFFO for the full-year 2019 of $328.4 million, or $2.75 per diluted share, compared to $297.8 million, or $2.47 per diluted share, for the full-year 2018.

GEO Continuum of Care Highlights

To strengthen its commitment to be a leading provider of enhanced in-custody rehabilitation and post-release services, GEO announced today that it has increased its annual expenditure commitment to expand the delivery of its GEO Continuum of Care programs from approximately $10 million to approximately $14 million in 2020. The GEO Continuum of Care integrates enhanced in-custody rehabilitation programming, including cognitive behavioral treatment, with post-release support services.

During 2019, GEO Continuum of Care programs achieved several important milestones:

• Completed more than 6.8 million hours of rehabilitation programming
• Averaged more than 13,000 daily participants in academic programs
• Awarded 2,882 GEDs and high school equivalency degrees
• Averaged more than 33,000 daily participants in vocational training programs
• Awarded 9,413 vocational training certifications
• Averaged more than 18,000 daily participants in substance abuse treatment programs
• Awarded 8,767 substance abuse treatment program completions

2020 Financial Guidance

GEO issued its initial financial guidance for the full-year and first quarter 2020. GEO expects full-year 2020 total revenue to be approximately $2.48 billion. GEO expects full-year 2020 Net Income Attributable to GEO to be in a range of $1.27 to $1.37 per diluted share and Adjusted Net Income to be in a range of $1.37 to $1.47 per diluted share. GEO expects full-year 2020 AFFO to be in a range of $2.57 to $2.67 per diluted share.

GEO’s full-year 2020 guidance assumes no contribution from GEO’s 700-bed Central Valley, 750-bed Desert View, and 700-bed Golden State facilities in California, which will be transitioning during 2020 from California state corrections contracts to the previously announced new 15-year contracts, inclusive of option periods, which GEO entered into with U.S. Immigration and Customs Enforcement (“ICE”) on December 20, 2019.

As GEO previously announced, the State of California completed the ramp-down of the Central Valley facility at the end of September 2019, and the Desert View and Golden State facilities are in the process of ramping down during the first half of 2020. The discontinuation of the California corrections contracts for the three company-owned facilities represents an annualized revenue loss of approximately $47 million.

While GEO expects that the three facilities will transition as facility annexes under the new ICE contracts during the second half of 2020, GEO has not assumed any contribution from these facilities in its initial financial guidance.

GEO’s full-year 2020 guidance also reflects an increase of approximately $4 million in its annual expenditure commitment for the GEO Continuum of Care, which will allow for the expansion of the program to all state correctional facilities managed by GEO.

For the first quarter 2020, GEO expects total revenues to be in a range of $610 million to $615 million. GEO expects first quarter 2020 Net Income Attributable to GEO to be in a range of $0.16 to $0.18 per diluted share and Adjusted Net Income to be in range of $0.21 to $0.23 per diluted share. GEO expects first quarter 2020 AFFO to be in a range of $0.52 to $0.54 per diluted share.

In addition to the items impacting full-year 2020 guidance, compared to fourth quarter 2019 results, first quarter 2020 guidance reflects approximately $0.03 per diluted share in additional employment tax expense as a result of the seasonality in unemployment taxes, which are front-loaded in the first quarter of the year.

Debt Repurchases and Borrowing Capacity

During the fourth quarter of 2019, GEO repurchased approximately $22 million of senior unsecured notes due 2022, bringing the total debt repurchases during 2019 to $56 million at year-end. GEO has approximately $340 million in available borrowing capacity under its $900 million revolving credit facility, which matures in May 2024.

Quarterly Dividend

On February 3, 2020, GEO’s Board of Directors declared a quarterly cash dividend of $0.48 per share. The quarterly cash dividend will be paid on February 21, 2020 to shareholders of record as of the close of business on February 14, 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.

Reconciliation Tables and Supplemental Information

GEO has made available Supplemental Information which contains reconciliation tables of Net Income Attributable to GEO to Net Operating Income, Net Income to EBITDAre (EBITDA for real estate) and Adjusted EBITDAre (Adjusted EBITDA for real estate), and Net Income Attributable to GEO to FFO, Normalized FFO and AFFO, along with supplemental financial and operational information on GEO’s business and other important operating metrics, and in this press release, Net Income Attributable to GEO to Adjusted Net Income. The reconciliation tables are also presented herein. Please see the section below titled “Note to Reconciliation Tables and Supplemental Disclosure - Important Information on GEO’s Non-GAAP Financial Measures” for information on how GEO defines these supplemental Non-GAAP financial measures and reconciles them to the most directly comparable GAAP measures. GEO’s Reconciliation Tables can be found herein and in GEO’s Supplemental Information available on GEO’s investor webpage at investors.geogroup.com.

Conference Call Information

GEO has scheduled a conference call and simultaneous webcast for today at 11:00 AM (Eastern Time) to discuss GEO’s fourth quarter and full-year 2019 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 February 26, 2020 at 1-877-344-7529 (U.S.) and 1-412-317-0088 (International). The participant passcode for the telephonic replay is 10139081.

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 129 facilities totaling approximately 95,000 beds, including projects under development, with a growing workforce of approximately 23,000 professionals.

Note to Reconciliation Tables and Supplemental Disclosure –
Important Information on GEO’s Non-GAAP Financial Measures

Net Operating Income, EBITDAre, Adjusted EBITDAre, Funds from Operations, Normalized Funds from Operations, Adjusted Funds from Operations, and Adjusted Net Income are non-GAAP financial measures that are presented as supplemental disclosures. GEO has presented herein certain forward-looking statements about GEO's future financial performance that include non-GAAP financial measures, including Adjusted Net Income, Adjusted EBITDAre, Net Operating Income, FFO, Normalized FFO, and AFFO. The determination of the amounts that are included or excluded from these non-GAAP financial measures is a matter of management judgment and depends upon, among other factors, the nature of the underlying expense or income amounts recognized in a given period. While we have provided a high level reconciliation for the guidance ranges for full year 2020, we are unable to present a more detailed quantitative reconciliation of the forward-looking non-GAAP financial measures to their most directly comparable forward-looking GAAP financial measures because management cannot reliably predict all of the necessary components of such GAAP measures. The quantitative reconciliation of the forward-looking non-GAAP financial measures will be provided for completed annual and quarterly periods, as applicable, calculated in a consistent manner with the quantitative reconciliation of non-GAAP financial measures previously reported for completed annual and quarterly periods.

Net Operating Income is defined as revenues less operating expenses, excluding depreciation and amortization expense, general and administrative expenses, real estate related operating lease expense, and start-up expenses, pre-tax. Net Operating Income is calculated as net income adjusted by subtracting equity in earnings of affiliates, net of income tax provision, and by adding income tax provision, interest expense, net of interest income, gain/loss on extinguishment of debt, depreciation and amortization expense, general and administrative expenses, real estate related operating lease expense, gain/loss on real estate assets, pre-tax, and start-up expenses, pre-tax.

EBITDAre (EBITDA for real estate) is defined as net income adjusted by adding provisions for income tax, interest expense, net of interest income, depreciation and amortization, and gain/loss on real estate assets, pre-tax. Adjusted EBITDAre (Adjusted EBITDA for real estate) is defined as EBITDAre adjusted for net loss attributable to non-controlling interests, stock-based compensation expenses, pre-tax, and certain other adjustments as defined from time to time, including for the periods presented start-up expenses, pre-tax, legal related expenses, pre-tax, escrow releases, 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 net Tax Cuts and Jobs Act (“TCJA”) impact, gain/loss on the extinguishment of debt, pre-tax, start-up expenses, pre-tax, legal related expenses, pre-tax, escrow releases, 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 net TCJA impact, gain/loss on real estate assets, pre-tax, gain/loss on the extinguishment of debt, pre-tax, start-up expenses, pre-tax, legal related expenses, pre-tax, escrow releases, 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 correctional facilities, processing centers, and reentry centers, we believe that assessing the performance of our correctional facilities, processing centers, and reentry centers without the impact of depreciation or amortization is useful and meaningful to investors. Although NAREIT has published its definition of FFO, companies often modify this definition as they seek to provide financial measures that meaningfully reflect their distinctive operations. We have modified FFO to derive Normalized FFO and AFFO that meaningfully reflect our operations.

Our assessment of our operations is focused on long-term sustainability. The adjustments we make to derive the non-GAAP measures of Normalized FFO and AFFO exclude items which may cause short-term fluctuations in net income attributable to GEO but have no impact on our cash flows, or we do not consider them to be fundamental attributes or the primary drivers of our business plan and they do not affect our overall long-term operating performance. We may make adjustments to FFO from time to time for certain other income and expenses that do not reflect a necessary component of our operational performance on the basis discussed above, even though such items may require cash settlement. Because FFO, Normalized FFO and AFFO exclude depreciation and amortization unique to real estate as well as non-operational items and certain other charges that are highly variable from year to year, they provide our investors with performance measures that reflect the impact to operations from trends in occupancy rates, per diem rates, operating costs and interest costs, providing a perspective not immediately apparent from Net Income Attributable to GEO.

We believe the presentation of FFO, Normalized FFO and AFFO provide useful information to investors as they provide an indication of our ability to fund capital expenditures and expand our business. FFO, Normalized FFO and AFFO provide disclosure on the same basis as that used by our management and provide consistency in our financial reporting, facilitate internal and external comparisons of our historical operating performance and our business units and provide continuity to investors for comparability purposes. Additionally, FFO, Normalized FFO and AFFO are widely recognized measures in our industry as a real estate investment trust.

Safe-Harbor Statement

This press release contains forward-looking statements regarding future events and future performance of GEO that involve risks and uncertainties that could materially affect actual results, including statements regarding financial guidance for the full year and first quarter of 2020, the assumptions underlying such guidance, the continued expansion and success of our GEO Continuum of Care, and statements regarding growth opportunities and 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; (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; (5) GEO’s ability to access the capital markets in the future on satisfactory terms or at all; (6) the impact from debt repurchases and GEO’s ability to repurchase additional debt; (7) risks associated with GEO’s ability to control operating costs associated with contract start-ups; (8) 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; (9) GEO’s ability to win management contracts for which it has submitted proposals and to retain existing management contracts; (10) GEO’s ability to sustain company-wide occupancy rates at its facilities; (11) the impact of any future regulations or guidance on the Tax Cuts and Jobs Act; (12) GEO’s ability to remain qualified as a REIT; (13) the incurrence of REIT related expenses; and (14) other factors contained in GEO’s Securities and Exchange Commission periodic filings, including its Form 10-K, 10-Q and 8-K reports.

Fourth quarter and full-year 2019 financial tables to follow:

Condensed Consolidated Balance Sheets* (Unaudited)
											As of			As of
											December 31, 2019			December 31, 2018
											(unaudited)			(unaudited)
ASSETS
Cash and cash equivalents										$	32,463		$	31,255
Restricted cash and cash equivalents											32,418			51,678
Accounts receivable, less allowance for doubtful accounts											430,982			445,526
Contract receivable, current portion											11,199			15,535
Prepaid expenses and other current assets											40,716			57,768
Total current assets										$	547,778		$	601,762
Restricted Cash and Investments											30,923			22,431
Property and Equipment, Net											2,144,722			2,158,610
Contract Receivable											360,647			368,178
Operating Lease Right-of-Use Assets, Net											121,527			-
Assets Held for Sale											6,059			2,634
Deferred Income Tax Assets											36,278			29,924
Intangible Assets, Net (including goodwill)											986,426			1,008,719
Other Non-Current Assets											83,174			65,860
Total Assets										$	4,317,534		$	4,258,118
LIABILITIES AND SHAREHOLDERS' EQUITY
Accounts payable										$	99,232		$	93,032
Accrued payroll and related taxes											54,672			76,009
Accrued expenses and other current liabilities											191,608			204,170
Operating lease liabilities, current portion											26,208			-
Current portion of finance lease obligations, long-term debt, and non-recourse debt											24,208			332,027
Total current liabilities										$	395,928		$	705,238
Deferred Income Tax Liabilities											19,254			13,681
Other Non-Current Liabilities											88,526			82,481
Operating Lease Liabilities											97,291			-
Finance Lease Liabilities											2,954			4,570
Long-Term Debt											2,408,297			2,397,227
Non-Recourse Debt											309,236			15,017
Total Shareholders' Equity											996,048			1,039,904
Total Liabilities and Shareholders' Equity										$	4,317,534		$	4,258,118
* all figures in '000s

Condensed Consolidated Statements of Operations* (Unaudited)
			Q4 2019				Q4 2018				FY 2019				FY 2018
			(unaudited)				(unaudited)				(unaudited)				(unaudited)
	Revenues	$	621,710			$	599,430			$	2,477,922			$	2,331,386
	Operating expenses		478,080				456,460				1,860,758				1,755,772
	Depreciation and amortization		33,585				31,898				130,825				126,434
	General and administrative expenses		43,743				47,588				185,926				184,515
Operating income			66,302				63,484				300,413				264,665
	Interest income		5,807				8,560				28,934				34,755
	Interest expense		(35,167	)			(39,324	)			(151,024	)			(149,529	)
	Gain/(Loss) on extinguishment of debt, pre-tax		352				-				(4,795	)			(574	)
Income before income taxes and equity in earnings of affiliates			37,294				32,720				173,528				149,317
	Provision for income taxes		2,139				1,924				16,648				14,117
	Equity in earnings of affiliates, net of income tax provision		2,887				2,557				9,532				9,627
Net income			38,042				33,353				166,412				144,827
	Less: Net loss attributable to noncontrolling interests		10				39				191				262
Net income attributable to The GEO Group, Inc.		$	38,052			$	33,392			$	166,603			$	145,089
Weighted Average Common Shares Outstanding:
	Basic		119,231				119,273				119,097				120,241
	Diluted		119,621				119,861				119,311				120,747
Net income per Common Share Attributable to The GEO Group, Inc.:
	Basic:
	Net income per share — basic	$	0.32			$	0.28			$	1.40			$	1.21
	Diluted:
	Net income per share — diluted	$	0.32			$	0.28			$	1.40			$	1.20
Regular Dividends Declared per Common Share		$	0.48			$	0.47			$	1.92			$	1.88
	* all figures in '000s, except per share data

Reconciliation of Net Income Attributable to GEO to Adjusted Net Income (In thousands, except per share data)(Unaudited)
			Q4 2019				Q4 2018				FY 2019				FY 2018
Net Income attributable to GEO			$	38,052			$	33,392			$	166,603			$	145,089
Add (Subtract):
Net Tax Cuts and Jobs Act Impact				-				-				-				304
(Gain)/Loss on extinguishment of debt, pre-tax				(353	)			-				4,795				574
Start-up expenses, pre-tax				2,154				2,473				10,872				6,299
Legal related expenses, pre-tax				2,000				2,647				2,000				7,147
Escrow releases, pre-tax				-				-				-				(2,273	)
Close-out expenses, pre-tax				4,595				4,245				4,595				4,245
(Gain)/Loss on real estate assets, pre-tax				-				1,646				2,693				4,347
Tax effect of adjustments to Net Income attributable to GEO				(433	)			(1,392	)			(1,083	)			(2,031	)
Adjusted Net Income			$	46,015			$	43,011			$	190,475			$	163,701
Weighted average common shares outstanding - Diluted				119,621				119,861				119,311				120,747
Adjusted Net Income Per Diluted Share			$	0.38			$	0.36			$	1.60			$	1.36

Reconciliation of Net Income Attributable to GEO to FFO, Normalized FFO, and AFFO* (Unaudited)
				Q4 2019				Q4 2018				FY 2019				FY 2018
				(unaudited)				(unaudited)				(unaudited)				(unaudited)
Net Income attributable to GEO			$	38,052			$	33,392			$	166,603			$	145,089
Add (Subtract):
Real Estate Related Depreciation and Amortization				18,221				18,061				72,191				70,592
(Gain)/Loss on real estate assets				-				1,646				2,693				4,347
Equals: NAREIT defined FFO			$	56,273			$	53,099			$	241,487			$	220,028
Add (Subtract):
Net Tax Cuts and Jobs Act Impact				-				-				-				304
(Gain)/Loss on extinguishment of debt, pre-tax				(353	)			-				4,795				574
Start-up expenses, pre-tax				1,492				2,473				8,959				6,299
Legal related expenses, pre-tax				2,000				2,647				2,000				7,147
Escrow releases, pre-tax				-				-				-				(2,273	)
Close-out expenses, pre-tax				4,578				4,245				4,578				4,245
Tax Effect of adjustments to Funds From Operations **				(427	)			(1,392	)			(1,078	)			(2,031	)
Equals: FFO, normalized			$	63,563			$	61,072			$	260,741			$	234,293
Add (Subtract):
Non-Real Estate Related Depreciation & Amortization				15,364				13,837				58,634				55,842
Consolidated Maintenance Capital Expenditures				(7,006	)			(5,077	)			(21,899	)			(22,638	)
Stock Based Compensation Expenses				5,425				5,699				22,344				22,050
Amortization of debt issuance costs, discount and/or premium and other non-cash interest				1,748				2,422				8,609				8,282
Equals: AFFO			$	79,094			$	77,953			$	328,429			$	297,829
Weighted average common shares outstanding - Diluted				119,621				119,861				119,311				120,747
FFO/AFFO per Share - Diluted
Normalized FFO Per Diluted Share			$	0.53			$	0.51			$	2.19			$	1.94
AFFO Per Diluted Share			$	0.66			$	0.65			$	2.75			$	2.47
Regular Common Stock Dividends per common share			$	0.48			$	0.47			$	1.92			$	1.88
* all figures in '000s, except per share data
** tax adjustments related to (Gain)/Loss on real estate assets, (Gain)/Loss on extinguishment of debt, Start-up expenses, Legal related expenses, Escrow releases and Close-out expenses

Reconciliation of Net Income Attributable to GEO to Net Operating Income, EBITDAre and Adjusted EBITDAre* (Unaudited)
				Q4 2019				Q4 2018				FY 2019				FY 2018
				(unaudited)				(unaudited)				(unaudited)				(unaudited)
Net Income attributable to GEO			$	38,052			$	33,392			$	166,603			$	145,089
Less
Net loss attributable to noncontrolling interests				10				39				191				262
Net Income			$	38,042			$	33,353			$	166,412			$	144,827
Add (Subtract):
Equity in earnings of affiliates, net of income tax provision				(2,887	)			(2,557	)			(9,532	)			(9,627	)
Income tax provision				2,139				1,924				16,648				14,117
Interest expense, net of interest income				29,361				30,763				122,090				114,774
(Gain)/Loss on extinguishment of debt				(353	)			-				4,795				574
Depreciation and amortization				33,585				31,898				130,825				126,434
General and administrative expenses				43,743				47,588				185,926				184,515
Net Operating Income, net of operating lease obligations			$	143,630			$	142,969			$	617,164			$	575,614
Add:
Operating lease expense, real estate				6,340				8,485				25,854				32,290
(Gain)/Loss on real estate assets, pre-tax				-				1,646				2,693				4,347
Start-up expenses, pre-tax				1,492				2,213				8,959				6,039
Net Operating Income (NOI)			$	151,462			$	155,313			$	654,670			$	618,290
				Q4 2019				Q4 2018				FY 2019				FY 2018
				(unaudited)				(unaudited)				(unaudited)				(unaudited)
Net Income			$	38,042			$	33,353			$	166,412			$	144,827
Add (Subtract):
Income tax provision **				2,737				2,176				18,417				15,005
Interest expense, net of interest income ***				29,008				30,763				126,885				115,348
Depreciation and amortization				33,585				31,898				130,825				126,434
(Gain)/Loss on real estate assets, pre-tax				-				1,646				2,693				4,347
EBITDAre			$	103,372			$	99,836			$	445,232			$	405,961
Add (Subtract):
Net loss attributable to noncontrolling interests				10				39				191				262
Stock based compensation expenses, pre-tax				5,425				5,699				22,344				22,049
Start-up expenses, pre-tax				1,492				2,473				8,959				6,299
Legal related expenses, pre-tax				2,000				2,647				2,000				7,147
Escrow Releases, pre-tax				-				-				-				(2,273	)
Close-out expenses, pre-tax				4,578				4,245				4,578				4,245
Adjusted EBITDAre			$	116,877			$	114,939			$	483,304			$	443,690
* all figures in '000s
** including income tax provision on equity in earnings of affiliates
*** includes (gain)/loss on extinguishment of debt

2020 Outlook/Reconciliation (In thousands, except per share data) (Unaudited)
		FY 2020
Net Income Attributable to GEO		$	152,500		to		$	164,500
Real Estate Related Depreciation and Amortization			76,000					76,000
Funds from Operations (FFO)		$	228,500		to		$	240,500
Start-Up and Close-Out Expenses			11,500					11,500
Normalized Funds from Operations		$	240,000		to		$	252,000
Non-Real Estate Related Depreciation and Amortization			65,000					65,000
Consolidated Maintenance Capex			(24,000	)				(24,000	)
Non-Cash Stock Based Compensation			21,500					21,500
Non-Cash Interest Expense			6,000					6,000
Adjusted Funds From Operations (AFFO)		$	308,500		to		$	320,500
Net Interest Expense			113,000					113,000
Non-Cash Interest Expense			(6,000	)				(6,000	)
Consolidated Maintenance Capex			24,000					24,000
Income Taxes (including income tax provision on equity in earnings of affiliates)			21,000					21,000
Adjusted EBITDAre		$	460,500		to		$	472,500
G&A Expenses			196,500					196,500
Non-Cash Stock Based Compensation			(21,500	)				(21,500	)
Equity in Earnings of Affiliates			(7,000	)				(7,000	)
Real Estate Related Operating Lease Expense			18,000					18,000
Net Operating Income		$	646,500		to		$	658,500
Adjusted Net Income Per Diluted Share		$	1.37		to		$	1.47
AFFO Per Diluted Share		$	2.57		to		$	2.67
Weighted Average Common Shares Outstanding-Diluted			120,000		to			120,000

 

View source version on businesswire.com: https://www.businesswire.com/news/home/20200212005197/en/