Attached files

file filename
EX-99.2 - EX-99.2 - GEO GROUP INCd306721dex992.htm
EX-99.3 - EX-99.3 - GEO GROUP INCd306721dex993.htm
8-K - 8-K - GEO GROUP INCd306721d8k.htm

Exhibit 99.1

 

LOGO    N E W S    R E L E A S E

One Park Place, Suite 700 n 621 Northwest 53rd Street n Boca Raton, Florida 33487 n www.geogroup.com

THE GEO GROUP REPORTS FOURTH QUARTER 2011 RESULTS

AND ANNOUNCES ADOPTION OF CASH DIVIDEND POLICY

 

 

4Q11 Net Income of $18.6 Million - $0.30 EPS; 2011 Net Income of $77.5 Million - $1.22 EPS

 

 

4Q11 Pro Forma Net Income of $23.9 Million - $0.39 Pro Forma EPS

 

 

2011 Adjusted Funds from Operations of $196.8 Million - $3.09 per Share

 

 

Issues 2012 Pro Forma EPS Guidance of $1.50 to $1.60

 

   

Reflects Closure of GEO’s 625-bed Golden State CCF on July 1, 2012

 

   

Assumes Extended Start-Up and Additional Staffing Expenses for GEOAmey UK project

 

   

Reflects $0.15 per Share in Carrying Costs for Idle Facilities and $0.18 per Share in Intangibles Amortization Expense

 

 

Issues 2012 Adjusted Funds from Operations Guidance of $3.18 to $3.34 per Share

 

 

Board Adopts Dividend Policy; Expects to Declare Quarterly Cash Dividends of $0.10 per Share, or $0.40 per Share Annually, Beginning in 4Q12

Boca Raton, Fla. - February 21, 2012 - The GEO Group, Inc. (NYSE: GEO) (“GEO”) today reported its financial results for the fourth quarter and full year 2011 and announced that GEO’s Board of Directors (GEO’s “Board”) has adopted a dividend policy and expects to declare quarterly cash dividends beginning in the fourth quarter of 2012.

Financial Results - Fourth Quarter 2011 Compared with Fourth Quarter 2010

GEO reported total revenues for the fourth quarter 2011 of $406.5 million compared to total revenues of $374.4 million for the fourth quarter 2010. GEO reported net income for the fourth quarter 2011 of $18.6 million, or $0.30 per diluted share, compared to net income of $23.0 million, or $0.36 per diluted share for the fourth quarter of 2010. GEO’s fourth quarter 2011 net income includes $5.2 million, after-tax, in start-up/transition expenses and a $0.1 million after-tax income effect related to the loss attributable to non-controlling interests.

Excluding these items, GEO reported Pro Forma net income of $23.9 million, or $0.39 per diluted share, for the fourth quarter 2011 compared to Pro Forma net income of $26.7 million, or $0.41 per diluted share for the fourth quarter 2010. Fourth quarter 2011 Adjusted EBITDA increased to $81.5 million from $68.4 million in the fourth quarter 2010. Adjusted Funds from Operations for the fourth quarter 2011 increased to $47.6 million, or $0.77 per diluted share, compared to $39.0 million, or $0.60 per diluted share, for the fourth quarter 2010.

George C. Zoley, Chairman and Chief Executive Officer of GEO, said: “We are pleased with our fourth quarter and year-end results, which continue to reflect sound operational performance and earnings results from our diversified business units. We have provided our initial earnings guidance for 2012 which is impacted by the deactivation of our California contracts, additional start-up and staffing expenses for our GEOAmey project as a result of incumbent employee laws in the United Kingdom, and approximately $0.15 per share in carrying costs for our idle facilities. Notwithstanding these factors, we have issued strong Adjusted Funds from Operations guidance for 2012 of $3.18 to $3.34 per share, which is indicative of what we believe is the strength of our core operations and cash flows.

 

— More —

 

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


N E W S    R E L E A S E

 

“In an effort to continue to create shareholder value, our Board has adopted a dividend policy, and we currently expect to declare a quarterly cash dividend of approximately $0.10 per share, or $0.40 per share annually. We expect to declare this new quarterly cash dividend beginning in the fourth quarter of 2012 following the completion of our current projects under development and the use of excess cash flows to deleverage over the next three quarters. This dividend policy is indicative of our long-term view that we can return value to our shareholders while continuing to naturally deleverage and pursue quality growth,” Mr. Zoley added.

Full-Year 2011 Compared with Full-Year 2010

GEO reported total revenues for the full-year 2011 of $1.6 billion compared to total revenues of $1.3 billion for the full-year 2010. GEO reported net income for the full-year 2011 of $77.5 million, or $1.22 per diluted share, compared to net income of $62.8 million, or $1.12 per diluted share for the full-year 2010. GEO’s full-year 2011 net income includes $15.1 million, after-tax, in start-up/transition expenses; $0.7 million, after-tax, in international bid and proposal expenses, $4.1 million, after-tax, in acquisition related expenses, and a $1.2 million after-tax income effect related to the loss attributable to non-controlling interests.

Excluding these items, GEO reported Pro Forma net income of $98.5 million, or $1.55 per diluted share, for the full-year 2011 compared to Pro Forma net income of $85.3 million, or $1.52 per diluted share for the full-year 2010. Full-year 2011 Adjusted EBITDA increased to $318.5 million from $225.4 million for the full-year 2010. Adjusted Funds from Operations for the full-year 2011 increased to $196.8 million, or $3.09 per diluted share, compared to $136.0 million, or $2.43 per diluted share, for the full-year 2010.

Business Segments Revenue

U.S. Corrections & Detention

For the fourth quarter 2011, U.S. Corrections & Detention revenue increased by approximately $0.4 million year-over-year to $243.3 million. Fourth quarter 2011 revenues for U.S. Corrections & Detention reflect the deactivation of the Regional Correctional Center in New Mexico and the Leo Chesney Community Correctional Facility in California in the second and third quarters of 2011 respectively. These facility deactivations were offset by the activation of a new contract with the Bureau of Prisons at the company-owned D. Ray James Correctional Facility in Georgia and the activation of the managed-only Blackwater River Correctional Facility in Florida, both of which began ramping up in the fourth quarter 2010 as well as the activation of the Adelanto ICE Processing Center East in August 2011.

GEO Care

For the fourth quarter 2011, GEO Care revenue increased by approximately $30.9 million year-over-year to $109.3 million. This revenue increase was driven primarily by GEO’s acquisition of BI Incorporated (“BI”) in February 2011 as well as the activation of the 100-bed Montgomery County Mental Health Treatment Facility in Texas in March 2011 offset by the deactivation of the 177-bed Brooklyn Residential Reentry Center in the third quarter 2011.

 

— More —

 

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


N E W S    R E L E A S E

 

International Services

For the fourth quarter of 2011, International Services revenue increased by approximately $1.6 million year-over-year to $53.9 million driven primarily by positive foreign exchange rate fluctuations and the activation of the Dungavel House Immigration Removal Centre in Scotland in the third quarter 2011 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 net income to net income, Adjusted EBITDA to net income, Adjusted Funds from Operations to net income 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 net income, 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 issued its initial financial guidance for 2012. GEO expects its full year 2012 revenues to be in a range of $1.66 billion to $1.68 billion and its 2012 pro forma earnings per share to be in a range of $1.50 to $1.60 per share, excluding $0.07 per share in start-up/transition expenses and international bid and proposal costs.

GEO expects its 2012 Adjusted EBITDA to be in a range of $330.0 million to $340.0 million and its 2012 Adjusted Funds from Operations to be in a range of $195.0 million to $205.0 million, or $3.18 to $3.34 per share.

GEO expects its first quarter 2012 revenues to be in a range of $408.0 million to $413.0 million and its pro forma earnings per share to be in a range of $0.30 to $0.32 per share, excluding $0.04 per share in start-up/transition expenses and international bid and proposal costs.

Compared to fourth quarter 2011 results, GEO’s first quarter 2012 guidance reflects higher payroll taxes, which are frontloaded in the beginning of the year. Given the growth in its workforce as a result of the acquisitions of Cornell Companies (“Cornell”) in August 2010 and BI in February 2011 and significant increases in unemployment tax rates, GEO’s first quarter 2012 payroll tax expense is expected to be approximately $0.05 to $0.06 per share higher than in other quarters. GEO’s first quarter 2012 guidance also reflects the deactivation of two company-owned community correctional facilities in California in late 2011, which represents a quarterly negative earnings impact of $0.01 to $0.02 per share.

 

— More —

 

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


N E W S    R E L E A S E

 

GEO’s full year 2012 earnings guidance reflects the impact of the California Offender Realignment Plan, which went into effect on October 1, 2011, and resulted in the cancelation of three of GEO’s community correctional facility contracts in California as well as a contract for the housing of out-of-state California inmates at GEO’s North Lake Correctional Facility in Michigan. GEO’s 2012 financial guidance also reflects the cancellation of its Golden State Community Correctional Facility contract, which will result in the closure of the facility effective July 1, 2012. This contract cancelation is expected to have a year-over-year negative earnings impact of approximately $0.03 to $0.04 per share, which includes the carrying costs associated with keeping the facility idle.

Additionally, GEO’s 2012 financial guidance reflects an extended start-up and additional staffing expenses, representing $0.02 to $0.03 per share, for the GEOAmey transportation project as a result of incumbent employee laws in the United Kingdom and a larger and newly configured geographic area, which will result in a slower phase-down of the employee labor force. GEO expects its GEOAmey transportation project to achieve normalized operations and profitability starting in 2013.

GEO’s 2012 financial guidance also assumes the continued phase-in of the 1,500 Riverbend Correctional Facility in Georgia and the 1,066-bed Plainfield Short Term Offender Program Facility in Indiana as well as the activation of the 600-bed Karnes Civil Detention Center in Texas in the first quarter of 2012, the 512-bed expansion of the New Castle Correctional Facility in Indiana in the second quarter of 2012, and the 650-bed Adelanto ICE Processing Center in California in the third quarter of 2012. GEO expects these project activations to result in start-up and phase-in expenses during 2012 with the full annualized earnings contribution for these projects expected in 2013.

GEO’s 2012 financial guidance does not assume the potential reactivation of approximately 7,700 current and projected idle beds which GEO is actively marketing to local, state, and federal customers. The 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 annual guidance also reflects approximately $0.18 per share in intangibles amortization expense mostly related to the acquisitions of Cornell and BI.

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 fourth quarter 2011, 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 adopted a dividend policy. GEO expects to declare quarterly cash dividends of approximately $0.10 per share, or $0.40 per share annually, beginning in the fourth quarter 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.

 

— More —

 

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


N E W S    R E L E A S E

 

Non-Recourse Bond Issuance

On December 9, 2011, the Washington Economic Development Finance Authority issued $54.4 million of its Taxable Economic Development Revenue Bonds, series 2011 (“2011 Revenue Bonds”). The 2011 Revenue Bonds were rated AA- by Standard & Poor’s Ratings Services, and the scheduled payment of principal and interest is guaranteed by municipal bond insurance issued by Assured Guaranty Municipal Corp. The 2011 Revenue Bonds have an average all-in cost of approximately 6.4%, including debt issuance costs and the bond discount, and maturity dates ranging from October 1, 2014 through October 1, 2021. The 2011 Revenue Bonds were issued to provide funds to make a loan to CSC of Tacoma, LLC, GEO’s wholly-owned subsidiary, for purposes of reimbursing GEO for costs incurred by GEO for the 2009 expansion of the Northwest Detention Center located in Tacoma, Washington and paying the costs of issuing the 2011 Revenue Bonds. The payment of principal and interest on the bonds is non-recourse to GEO. None of the bonds nor CSC’s obligations under the loan are obligations of GEO nor are they guaranteed by GEO.

Conference Call Information

GEO has scheduled a conference call and simultaneous webcast at 11:00 AM (Eastern Time) today to discuss GEO’s fourth quarter 2011 financial results as well as its progress and outlook. The call-in number for the U.S. is 1-888-680-0879 and the international call-in number is 1-617-213-4856. The participant pass-code for the conference call is 62498197. 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 March 21, 2012 at 1-888-286-8010 (U.S.) and 1-617-801-6888 (International). The pass-code for the telephonic replay is 74160354.

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, 115 correctional, detention and residential treatment facilities, including projects under development, and 80,000 owned and/or managed beds.

Note to Reconciliation Tables and Supplemental Disclosure -

Important Information on GEO’s Non-GAAP Financial Measures

Pro Forma Net Income, Adjusted EBITDA and Adjusted Funds From Operations are non-GAAP financial measures that are presented as supplemental disclosures.

 

— More —

 

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


N E W S    R E L E A S E

 

Pro Forma Net Income is defined as net income adjusted for net loss attributable to non-controlling interests, start-up/transition expenses, net of tax, international bid and proposal expenses, net of tax, M&A-related expenses, net of tax, loss on extinguishment of debt, net of tax, gain on land sale, net of tax, and IRS settlement, net of tax. GEO believes that Pro Forma Net Income 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 Net Income 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 net income before net interest expense, income tax provision, depreciation and amortization, and tax provision on equity in earnings of affiliate, adjusted for net loss attributable to non-controlling interests, stock-based compensation, pre-tax, start-up/transition expenses, pre-tax, international bid and proposal expenses, pre-tax, M&A-related expenses, pre-tax, loss on extinguishment of debt, pre-tax, gain on land sale, pre-tax, and IRS settlement, 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 net income excluding depreciation and amortization, income tax provision, income taxes paid, stock-based compensation, maintenance capital expenditures, equity in earnings (loss) of affiliates, net of tax, amortization of debt costs and other non-cash interest, net loss attributable to non-controlling interests, start-up/transition expenses, international bid and proposal expenses, M&A-related expenses, loss on extinguishment of debt, gain on land sale, net of tax, and IRS settlement, net of tax. 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.

 

— More —

 

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


N E W S    R E L E A S E

 

GEO has made available a Supplemental Disclosure which contains reconciliation tables of pro forma net income to net income, Adjusted EBITDA to net income, Adjusted Funds from Operations to net income 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 first quarter 2012 and full year 2012, our expectation to declare quarterly cash dividends and the amount and timing of such dividends, our expectations regarding the GEOAmey transportation project achieving normalized operations and profitability, and our estimates regarding the timing of earnings contributions by the three new project activations. 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 a quarterly cash dividend beginning in the fourth quarter 2012; (3) GEO’s ability to successfully pursue further growth and continue to create shareholder value; (4) risks associated with GEO’s ability to control operating costs associated with contract start-ups; (5) 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; (6) GEO’s ability to win management contracts for which it has submitted proposals and to retain existing management contracts; (7) GEO’s ability to obtain future financing on acceptable terms; (8) GEO’s ability to sustain company-wide occupancy rates at its facilities; (9) any difficulties encountered in maintaining relationships with customers, employees or suppliers as a result of the transactions with Cornell and BI; (10) GEO’s ability to access the capital markets in the future on satisfactory terms or at all; and (11) other factors contained in GEO’s Securities and Exchange Commission filings, including the Form 10-K, 10-Q and 8-K reports.

Fourth quarter and full-year 2011 financial tables to follow:

 

 

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


N E W S    R E L E A S E

 

THE GEO GROUP, INC.

CONSOLIDATED STATEMENTS OF INCOME

FOR THE FISCAL QUARTER AND FISCAL YEAR ENDED

JANUARY 1, 2012 AND JANUARY 2, 2011

(In thousands, except per share data)

(UNAUDITED)

 

     13 Weeks Ended     13 Weeks Ended     52 Weeks Ended     52 Weeks Ended  
     January 1, 2012     January 2, 2011     January 1, 2012     January 2, 2011  

Revenues

   $ 406,469      $ 374,398      $ 1,612,899      $ 1,269,968   

Operating Expenses

     305,929        280,672        1,221,580        975,020   

Depreciation and Amortization

     23,509        16,015        85,341        48,111   

General and Administrative Expenses

     27,389        34,336        113,809        106,364   
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating Income

     49,642        43,375        192,169        140,473   

Interest Income

     2,073        1,823        7,038        6,271   

Interest Expense

     (19,682     (12,529     (75,382     (40,707

Loss on Extinguishment of Debt

     —          —          —          (7,933
  

 

 

   

 

 

   

 

 

   

 

 

 

Income Before Income Taxes and Equity in Earnings of Affiliate

     32,033        32,669        123,825        98,104   

Provision for Income Taxes

     12,617        10,972        47,925        39,532   

Equity in Earnings (Loss) of Affiliate, net of income tax provision of $701, $540, $2,406 and $2,212

     (789     1,350        1,563        4,218   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net Income

   $ 18,627      $ 23,047      $ 77,463      $ 62,790   

Loss Attributable to Noncontrolling Interests

     112        451        1,162        678   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net Income Attributable to The GEO Group, Inc.

   $ 18,739      $ 23,498      $ 78,625      $ 63,468   
  

 

 

   

 

 

   

 

 

   

 

 

 

Weighted Average Common Shares Outstanding:

        

Basic

     61,615        64,231        63,425        55,379   
  

 

 

   

 

 

   

 

 

   

 

 

 

Diluted

     61,780        64,697        63,740        55,989   
  

 

 

   

 

 

   

 

 

   

 

 

 

Income per Common Share Attributable to The GEO Group, Inc.:

        

Net income per common share - Basic

   $ 0.30      $ 0.37      $ 1.24      $ 1.15   

Net income per common share - Diluted

   $ 0.30      $ 0.36      $ 1.23      $ 1.13   

 

— More —

 

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


N E W S    R E L E A S E

 

THE GEO GROUP, INC.

CONSOLIDATED BALANCE SHEETS

January 1, 2012 and January 2, 2011

(UNAUDITED)

 

     2011      2010  
     (In thousands, except
share data)
 
ASSETS   

Current Assets

     

Cash and cash equivalents

   $ 44,753       $ 39,664   

Restricted cash and investments (including VIEs1 of $35,435 and $34,049, respectively)

     42,535         41,150   

Accounts receivable, less allowance for doubtful accounts of $2,453 and $1,308

     292,783         275,778   

Deferred income tax assets, net

     28,726         29,115   

Prepaid expenses and other current assets

     50,532         36,377   
  

 

 

    

 

 

 

Total current assets

     459,329         422,084   
  

 

 

    

 

 

 

Restricted Cash and Investments (including VIEs of $38,930 and $33,266, respectively)

     57,912         49,492   

Property and Equipment, Net (including VIEs of $162,665 and $167,209, respectively)

     1,706,171         1,511,292   

Assets Held for Sale

     4,363         9,970   

Direct Finance Lease Receivable

     32,146         37,544   

Deferred Income Tax Assets, Net

     1,711         936   

Goodwill

     508,066         236,594   

Intangible Assets, Net

     200,342         87,813   

Other Non-Current Assets

     79,576         56,648   
  

 

 

    

 

 

 

Total Assets

   $ 3,049,616       $ 2,412,373   
  

 

 

    

 

 

 
LIABILITIES AND SHAREHOLDERS’ EQUITY   

Current Liabilities

     

Accounts payable

   $ 69,653       $ 73,880   

Accrued payroll and related taxes

     38,642         33,361   

Accrued expenses

     126,857         118,472   

Current portion of capital lease obligations, long-term debt and non-recourse debt (including VIEs of $20,770 and $19,365, respectively)

     53,666         41,574   
  

 

 

    

 

 

 

Total current liabilities

     288,818         267,287   
  

 

 

    

 

 

 

Deferred Income Tax Liabilities

     125,209         55,318   

Other Non-Current Liabilities

     56,381         46,862   

Capital Lease Obligations

     13,087         13,686   

Long-Term Debt

     1,319,068         798,336   

Non-Recourse Debt (including VIEs of $108,335 and $132,078, respectively)

     208,532         191,394   

Total shareholders’ equity

     1,038,521         1,039,490   
  

 

 

    

 

 

 

Total Liabilities and Shareholders’ Equity

   $ 3,049,616       $ 2,412,373   
  

 

 

    

 

 

 

 

1 

Variable interest entities or “VIEs”

 

— More —

 

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


N E W S    R E L E A S E

 

Reconciliation Tables for Fourth Quarter and Full-Year 2011 and 2010

Reconciliation of Pro Forma Net Income to Net Income

(In thousands except per share data)

 

     13 Weeks
Ended
1-Jan-12
     13 Weeks
Ended
2-Jan-11
    52 Weeks
Ended
1-Jan-12
     52 Weeks
Ended
2-Jan-11
 
            
            

Net Income

   $ 18,627       $ 23,047      $ 77,463       $ 62,790   

Start-up/transition expenses, net of tax

     5,207         —          15,074         2,287   

International bid and proposal expenses, net of tax

     —           —          703         —     

Net loss attributable to non-controlling interests

     112         451        1,162         678   

M&A Related Expenses, net of tax

     —           6,668        4,129         18,187   

Loss on Extinguishment of Debt, net of tax

     —           —          —           4,758   

Gain on Land Sale, net of tax

     —           (482     —           (482

IRS Settlement, net of tax

     —           (2,941     —           (2,941
  

 

 

    

 

 

   

 

 

    

 

 

 

Pro forma net income

   $ 23,946       $ 26,743      $ 98,531       $ 85,277   
  

 

 

    

 

 

   

 

 

    

 

 

 

Diluted earnings per share

   $ 0.30       $ 0.36      $ 1.22       $ 1.12   

Start-up/transition expenses, net of tax

     0.09         —          0.24         0.04   

International bid and proposal expenses, net of tax

     —           —          0.01         —     

Net loss attributable to non-controlling interests

     —           0.01        0.02         0.01   

M&A Related Expenses, net of tax

     —           0.10        0.06         0.32   

Loss on Extinguishment of Debt, net of tax

     —           —          —           0.09   

Gain on Land Sale, net of tax

     —           (0.01     —           (0.01

IRS Settlement, net of tax

     —           (0.05     —           (0.05
  

 

 

    

 

 

   

 

 

    

 

 

 

Diluted pro forma earnings per share

   $ 0.39       $ 0.41      $ 1.55       $ 1.52   
  

 

 

    

 

 

   

 

 

    

 

 

 

Weighted average common shares outstanding-diluted

     61,780         64,697        63,740         55,989   

Reconciliation from Adjusted EBITDA to Net Income

(In thousands)

 

     13 Weeks
Ended
1-Jan-12
     13 Weeks
Ended
2-Jan-11
    52 Weeks
Ended
1-Jan-12
     52 Weeks
Ended
2-Jan-11
 
            
            

Net Income

   $ 18,627       $ 23,047      $ 77,463       $ 62,790   

Interest expense, net

     17,609         10,706        68,344         34,436   

Income tax provision

     12,617         10,972        47,925         39,532   

Depreciation and amortization

     23,509         16,015        85,341         48,111   

Tax provision on equity in earnings of affiliate

     701         540        2,406         2,212   
  

 

 

    

 

 

   

 

 

    

 

 

 

EBITDA

   $ 73,063       $ 61,280      $ 281,479       $ 187,081   

Adjustments

          

Net loss attributable to non-controlling interests

   $ 112       $ 451      $ 1,162       $ 678   

Stock Based Compensation, pre-tax

     1,270         1,106        6,113         4,639   

Start-up/transition expenses, pre-tax

     7,084         —          22,364         3,812   

International bid and proposal expenses, pre-tax

     —           —          1,091         —     

M&A Related Expenses, pre-tax

     —           9,693        6,308         25,381   

Loss on Extinguishment of Debt, pre-tax

     —           —          —           7,933   

Gain on Land Sale, pre-tax

     —           (801     —           (801

IRS Settlement, pre-tax

     —           (3,323     —           (3,323
  

 

 

    

 

 

   

 

 

    

 

 

 

Adjusted EBITDA

   $ 81,529       $ 68,406      $ 318,517       $ 225,400   
  

 

 

    

 

 

   

 

 

    

 

 

 

 

— More —

 

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


N E W S    R E L E A S E

 

Reconciliation of Adjusted Funds from Operations to Net Income

(In thousands)

 

     13 Weeks
Ended
1-Jan-12
    13 Weeks
Ended
2-Jan-11
    52 Weeks
Ended
1-Jan-12
    52 Weeks
Ended
2-Jan-11
 
          
          

Net Income

   $ 18,627      $ 23,047      $ 77,463      $ 62,790   

Net loss attributable to non-controlling interests

     112        451        1,162        678   

Depreciation and Amortization

     23,509        16,015        85,341        48,111   

Income Tax Provision

     12,617        10,972        47,925        39,532   

Income Taxes Paid

     (5,876     (9,624     (15,892     (34,475

Stock Based Compensation

     1,270        1,106        6,113        4,639   

Maintenance Capital Expenditures

     (11,164     (6,952     (35,264     (17,244

Equity in Earnings (loss) of Affiliates, Net of Income Tax

     789        (1,350     (1,563     (4,218

Amortization of Debt Costs and Other Non-Cash Interest

     597        (189     1,745        3,209   

Start-up/transition expenses

     7,084        —          22,364        3,812   

M&A Related Expenses

     —          9,693        6,308        25,381   

International bid and proposal expenses

     —          —          1,091        —     

Loss on Extinguishment of Debt

     —          —          —          7,933   

Gain on Land Sale, net of tax

     —          (801     —          (801

IRS Settlement, net of tax

     —          (3,323     —          (3,323
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted Funds from Operations

   $ 47,565      $ 39,045      $ 196,793      $ 136,024   
  

 

 

   

 

 

   

 

 

   

 

 

 
        
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted Funds from Operations Per Share

   $ 0.77      $ 0.60      $ 3.09      $ 2.43   
  

 

 

   

 

 

   

 

 

   

 

 

 

Weighted average common shares outstanding-diluted

     61,780        64,697        63,740        55,989   

 

— End —

 

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