The GEO Group, Inc. (NYSE:GEO) ("GEO"), a fully integrated equity real estate investment trust ("REIT") and a leading provider of enhanced in-custody rehabilitation, post-release support, electronic monitoring, and community-based programs, reported today its financial results for the third quarter and the first nine months of 2021.

Third Quarter 2021 Highlights

Total revenues of $557.3 million
Net Income Attributable to GEO of $34.7 million
Adjusted Net Income of $44.0 million
Normalized Funds From Operations ("Normalized FFO") of $0.52 per diluted share
Adjusted Funds From Operations ("AFFO") of $0.65 per diluted share

We reported third quarter 2021 net income attributable to GEO of $34.7 million compared to $39.2 million for the third quarter 2020. We reported total revenues for the third quarter 2021 of $557.3 million compared to $579.1 million for the third quarter 2020. Third quarter 2021 results reflect a $1.1 million loss on real estate assets, pre-tax, $4.0 million in M&A related expenses, pre-tax, a one-time $5.0 million loss, pre-tax, on the previously announced divestiture of GEO's Youth Services contracts, and a $0.8 million benefit in the tax effect of adjustments to net income attributable to GEO. Excluding these items, we reported third quarter 2021 Adjusted Net Income of $44.0 million compared to $44.4 million for the third quarter 2020.

We reported third quarter 2021 Normalized FFO of $62.8 million, or $0.52 per diluted share, which remained relatively unchanged from $62.8 million, or $0.52 per diluted share, for the third quarter 2020. We reported third quarter 2021 AFFO of $78.7 million, or $0.65 per diluted share, compared to $80.6 million, or $0.67 per diluted share, for the third quarter 2020.

George C. Zoley, Executive Chairman of GEO, said, "We are pleased with our financial results and the significant progress we have made towards reducing our debt and deleveraging our balance sheet. In the first nine months of 2021, we reduced our net recourse debt by approximately $175 million, already meeting our previously articulated goal of reducing our net recourse debt by $150 million to $175 million for the full year 2021. We believe that our financial performance and our ability to meet our debt reduction goal ahead of schedule are representative of the strength of our diversified business segments. We recognize that there have been concerns regarding our future access to financing, and we believe that our debt reduction efforts, our review of potential sales of Company-owned assets and businesses, and our Board's ongoing evaluation of our corporate tax structure are all prudent steps as we work proactively towards addressing our future debt maturities."

First Nine Months 2021 Highlights

Total revenues of $1.70 billion
Net Income Attributable to GEO of $127.2 million
Adjusted Net Income of $128.9 million
Normalized FFO of $1.54 per diluted share
AFFO of $1.95 per diluted share

For the first nine months of 2021, we reported net income attributable to GEO of $127.2 million compared to $101.1 million for the first nine months of 2020. We reported total revenues for the first nine months of 2021 of $1.70 billion compared to $1.77 billion for the first nine months of 2020. Results for the first nine months of 2021 reflect a $9.3 million gain on real estate assets, pre-tax, $4.0 million in M&A related expenses, pre-tax, a one-time $5.0 million loss, pre-tax, on the previously announced divestiture of GEO's Youth Services contracts, $7.5 million in one-time employee restructuring expenses, pre-tax, a $4.7 million gain on the extinguishment of debt, pre-tax, and a $0.8 million benefit in the tax effect of adjustments to net income attributable to GEO. Excluding these items, we reported Adjusted Net Income of $128.9 million for the first nine months of 2021 compared to $116.3 million for the first nine months of 2020.

For the first nine months of 2021, we reported Normalized FFO of $185.6 million, or $1.54 per diluted share, compared to $171.5 million, or $1.43 per diluted share, for the first nine months of 2020. For the first nine months of 2021, we reported AFFO of $235.3 million, or $1.95 per diluted share, compared to $226.0 million, or $1.88 per diluted share, for the first nine months of 2020.

Balance Sheet and Liquidity

At the end of the third quarter 2021, we had approximately $537.1 million in cash on hand, primarily resulting from the previously announced drawdown of our Revolving Credit Facility. Our decision to draw on our Revolving Credit Facility was a conservative precautionary step to preserve liquidity, maintain financial flexibility, and obtain additional funds for general corporate purposes.

During the first nine months of 2021, we reduced net recourse debt by approximately $175 million, already meeting our previously articulated net recourse debt reduction objective of $150 million to $175 million for the full year 2021. During the fourth quarter 2021, we expect to reduce net recourse debt by an additional $10 million to $20 million. During the first nine months of 2021, we also completed the sale of five real estate assets, totaling approximately 1,000 beds in addition to the divestiture of our Youth services contracts. These sales generated combined net proceeds of approximately $46 million. We are continuing to examine our options to address our funded recourse debt, including our nearer term maturities which encompass our 2023 and 2024 senior unsecured notes and our senior credit facility, which may include, subject to market conditions, additional capital markets transactions, repurchases, redemptions, exchanges, or other refinancing of our existing debt, and/or evaluating the potential sale of additional Company-owned assets and businesses.

Additionally, as has been previously disclosed, our Board of Directors is currently undertaking an evaluation of GEO's corporate tax structure as a Real Estate Investment Trust.

Updated 2021 Financial Guidance

We have updated our 2021 financial guidance for the fourth quarter and full year 2021. We expect Net Income Attributable to GEO for the fourth quarter 2021 to be between $40 million and $42 million on quarterly revenues of $554 million to $559 million. We expect fourth quarter 2021 Adjusted Net Income to be between $0.37 and $0.39 per diluted share and fourth quarter 2021 AFFO to be between $0.65 and $0.67 per diluted share.

For the full year 2021, we expect Net Income Attributable to GEO to be in a range of $165.5 million to $168.0 million on full-year 2021 revenues of approximately $2.26 billion. We expect full year 2021 Adjusted Net Income to be in a range of $1.41 to $1.43 per diluted share and full year 2021 AFFO to be in a range of $2.57 to $2.59 per diluted share. We expect full year 2021 Adjusted EBITDA to be in a range of $451.5 million to $455.0 million.

Consistent with our previously disclosed expectations, our guidance reflects the non-renewal of our contracts with the Federal Bureau of Prisons at the Big Spring Correctional Facility and Flightline Correctional Facility in Texas, when the current contract option periods expire on November 30, 2021.

COVID-19 Information

As the COVID-19 pandemic has impacted communities across the United States and around the world, our employees and facilities have also been impacted by the spread of COVID-19. Ensuring the health and safety of our employees and all those in our care has always been our number one priority.

During the pandemic, we have implemented mitigation initiatives to address the risks of COVID-19, consistent with the guidance issued for correctional and detention facilities by the Centers for Disease Control and Prevention ("CDC"). We will continue to evaluate and refine the steps we have taken as appropriate and necessary based on updated guidance by the CDC and best practices. We are grateful for our frontline employees who continue to make daily sacrifices to care for all those in our facilities. Information on the COVID-19 mitigation initiatives implemented by GEO can be found at www.geogroup.com/COVID19.

Conference Call Information

We have scheduled a conference call and simultaneous webcast for today at 11:00 AM (Eastern Time) to discuss our third quarter 2021 financial results as well as our 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 Webcasts section under the News, Events and Reports tab of GEO's investor relations webpage at investors.geogroup.com. A replay of the webcast will be available on the website for one year. A telephonic replay of the conference call will be available until November 18, 2021 at 1-877-344-7529 (U.S.) and 1-412-317-0088 (International). The participant passcode for the telephonic replay is 10161560.

About The GEO Group

The GEO Group, Inc. (NYSE:GEO) is a fully integrated equity real estate investment trust specializing in the design, financing, development, and support services for 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 delivery of support services for 107 facilities totaling approximately 86,000 beds, including idle facilities and projects under development, with a workforce of up to approximately 18,500 employees.

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 Adjusted FFO, 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.

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 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 2021, 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 M&A related expenses, pre-tax, loss on asset divestiture, pre-tax, one-time employee restructuring expenses, pre-tax, start-up expenses, pre-tax, COVID-19 expenses, pre-tax, close-out expenses, pre-tax, and other non-cash revenue and expense, 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 M&A related expenses, pre-tax, loss on asset divestiture, pre-tax, gain on the extinguishment of debt, pre-tax, start-up expenses, pre-tax, one-time employee restructuring expenses, pre-tax, COVID-19 expenses, pre-tax, close-out expenses, pre-tax, and tax effect of adjustments to FFO. Adjusted Funds From Operations, or AFFO, is defined as Normalized FFO adjusted by adding non-cash expenses such as non-real estate related depreciation and amortization, stock based compensation expense, the amortization of debt issuance costs, discount and/or premium and other non-cash interest, and by subtracting recurring consolidated maintenance capital expenditures and other non-cash revenue and expenses.

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 gain/loss on real estate assets, pre-tax, M&A related expenses, pre-tax, loss on asset divestiture, pre-tax, gain on the extinguishment of debt, pre-tax, start-up expenses, pre-tax, one-time employee restructuring expenses, pre-tax, COVID-19 expenses, pre-tax, close-out expenses, pre-tax, and tax effect of adjustments to Net Income Attributable to GEO.

Because of the unique design, structure and use of our GEO Secure Services and GEO Care facilities, we believe that assessing the performance of our secure facilities, processing centers, and reentry centers without the impact of depreciation or amortization is useful and meaningful to investors. 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 and adversely affect actual results, including statements regarding GEO's financial guidance for the full year and fourth quarter of 2021 and GEO's proposed steps to address its future debt maturities. Forward-looking statements generally can be identified by the use of forward-looking terminology such as "may," "will," "expect," "anticipate," "intend," "plan," "believe," "seek," "estimate," or "continue" or the negative of such words and similar expressions. Risks and uncertainties 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 2021 given the various risks to which its business is exposed; (2) GEO's ability to deleverage and repay, refinance or otherwise address its debt maturities in an amount or on the timeline it expects, or at all; (3) GEO's ability to identify and successfully complete any potential sales of additional Company-owned assets and businesses on commercially advantageous terms on a timely basis, or at all; (4) changes in federal and state government policy, orders, directives, legislation and regulations that affect public-private partnerships with respect to secure, correctional and detention facilities, processing centers and reentry centers, including the timing and scope of implementation of President Biden's Executive Order directing the U.S. Attorney General not to renew the U.S. Department of Justice contracts with privately operated criminal detention facilities; (5) changes in federal immigration policy; (6) public and political opposition to the use of public-private partnerships with respect to secure correctional and detention facilities, processing centers and reentry centers; (7) the magnitude, severity, and duration of the current COVID-19 global pandemic, its impact on GEO, GEO's ability to mitigate the risks associated with COVID-19, and the efficacy and distribution of COVID-19 vaccines; (8) GEO's ability to sustain or improve company-wide occupancy rates at its facilities in light of the COVID-19 global pandemic and policy and contract announcements impacting GEO's federal facilities in the United States; (9) fluctuations in our operating results, including as a result of contract terminations, contract renegotiations, changes in occupancy levels and increases in our operating costs; (10) general economic and market conditions, including changes to governmental budgets and its impact on new contract terms, contract renewals, renegotiations, per diem rates, fixed payment provisions, and occupancy levels; (11) 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; (12) GEO's ability to win management contracts for which it has submitted proposals and to retain existing management contracts; (13) risks associated with GEO's ability to control operating costs associated with contract start-ups; (14) GEO's ability to successfully pursue growth and continue to create shareholder value; (15) GEO's ability to obtain financing or access the capital markets in the future on acceptable terms or at all; (16) other factors contained in GEO's Securities and Exchange Commission periodic filings, including its Form 10-K, 10-Q and 8-K reports, many of which are difficult to predict and outside of GEO's control.

Third quarter and first nine months of 2021 financial tables to follow:

Condensed Consolidated Balance Sheets*

(Unaudited)

		As of		As of
		September 30, 2021		December 31, 2020
		(unaudited)		(unaudited)
ASSETS

Cash and cash equivalents	$	537,070	$	283,524
Restricted cash and cash equivalents		30,201		26,740
Accounts receivable, less allowance for doubtful accounts		327,723		362,668
Contract receivable, current portion		6,313		6,283
Prepaid expenses and other current assets		31,682		32,108
Total current assets	$	932,989	$	711,323

Restricted Cash and Investments		60,732		37,338
Property and Equipment, Net		2,055,406		2,122,195
Contract Receivable		366,155		396,647
Operating Lease Right-of-Use Assets, Net		118,073		124,727
Assets Held for Sale		9,717		9,108
Deferred Income Tax Assets		36,604		36,604
Intangible Assets, Net (including goodwill)		928,016		942,997
Other Non-Current Assets		81,104		79,187

Total Assets	$	4,588,796	$	4,460,126

LIABILITIES AND SHAREHOLDERS' EQUITY

Accounts payable	$	67,411	$	85,861
Accrued payroll and related taxes		80,798		67,797
Accrued expenses and other current liabilities		216,404		202,378
Operating lease liabilities, current portion		28,982		29,080
Current portion of finance lease obligations, long-term debt, and non-recourse debt		27,010		26,180
Total current liabilities	$	420,605	$	411,296

Deferred Income Tax Liabilities		30,726		30,726
Other Non-Current Liabilities		95,789		115,555
Operating Lease Liabilities		95,357		101,375
Finance Lease Liabilities		2,147		2,988
Long-Term Debt		2,629,010		2,561,881
Non-Recourse Debt		297,456		324,223
Total Shareholders' Equity		1,017,706		912,082

Total Liabilities and Shareholders' Equity	$	4,588,796	$	4,460,126

* all figures in '000s

Condensed Consolidated Statements of Operations*

(Unaudited)


		Q3 2021		Q3 2020		YTD 2021		YTD 2020
		(unaudited)		(unaudited)		(unaudited)		(unaudited)

Revenues	$	557,277	$	579,136	$	1,699,073	$	1,771,982
Operating expenses		399,900		434,131		1,233,060		1,339,912
Depreciation and amortization		32,883		33,628		100,306		100,389
General and administrative expenses		50,475		46,644		153,642		145,969


Operating income		74,019		64,733		212,065		185,712

Interest income		5,990		6,360		18,177		17,046
Interest expense		(32,525)		(30,749)		(96,422)		(95,539)
Gain on extinguishment of debt		-		1,472		4,693		3,035
Loss on asset divestiture		(5,031)		-		(5,031)		-
Gain/(Loss) on dispositions of real estate		(1,057)		(271)		9,322		(1,151)

Income before income taxes and equity in earnings of affiliates		41,396		41,545		142,804		109,103

Provision for income taxes		8,395		4,616		21,394		15,358
Equity in earnings of affiliates, net of income tax provision		1,640		2,243		5,647		7,202

Net income		34,641		39,172		127,057		100,947

Less: Net loss attributable to noncontrolling interests		69		48		157		174

Net income attributable to The GEO Group, Inc.	$	34,710	$	39,220	$	127,214	$	101,121


Weighted Average Common Shares Outstanding:
Basic		120,525		119,826		120,326		119,677
Diluted		120,872		120,032		120,583		119,964

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

Basic:
Net income per share — basic	$	0.24	$	0.33	$	0.94	$	0.84

Diluted:
Net income per share — diluted	$	0.24	$	0.33	$	0.94	$	0.84

Regular Dividends Declared per Common Share	$	-	$	0.48	$	0.25	$	1.44

*	All figures in '000s, except per share data
**	Diluted earnings per share attributable to GEO available to common stockholders was calculated and presented in GEO's unaudited financial statements under the two-class method for the nine months ended September 30, 2021 due to the issuance of GEO's 6.50% exchangeable senior notes due 2026 as the exchangeable senior notes are considered to be participating securities.

Reconciliation of Net Income Attributable to GEO to Adjusted Net Income

(In thousands, except per share data)(Unaudited)

	Q3 2021			Q3 2020			YTD 2021			YTD 2020

Net Income attributable to GEO	$	34,710		$	39,220		$	127,214		$	101,121

Add:
(Gain)/Loss on real estate assets, pre-tax		1,057			271			(9,322	)		1,151
M&A related expenses, pre-tax		3,977			-			3,977			-
Loss on asset divestiture, pre-tax		5,031			-			5,031			-
One-time employee restructuring expenses, pre-tax		-			-			7,459			-
Gain on extinguishment of debt, pre-tax		-			(1,472	)		(4,693	)		(3,035	)
Start-up expenses, pre-tax		-			1,907			-			4,413
COVID-19 expenses, pre-tax		-			2,635			-			7,404
Close-out expenses, pre-tax		-			1,674			-			5,895
Tax effect of adjustments to Net Income attributable to GEO		(763	)		142			(750	)		(620	)

Adjusted Net Income	$	44,012		$	44,377		$	128,916		$	116,329

Weighted average common shares outstanding - Diluted		120,872			120,032			120,583			119,964

Adjusted Net Income Per Diluted Share *	$	0.36		$	0.37		$	1.07		$	0.97

In accordance with 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.

Reconciliation of Net Income Attributable to GEO to FFO, Normalized FFO, and AFFO*

(Unaudited)

			Q3 2021			Q3 2020			YTD 2021			YTD 2020
			(unaudited)			(unaudited)			(unaudited)			(unaudited)

Net Income attributable to GEO		$	34,710		$	39,220		$	127,214		$	101,121
	Add (Subtract):
	Real Estate Related Depreciation and Amortization		18,825			18,359			56,643			55,139
	(Gain)/Loss on real estate assets, pre-tax		1,057			271			(9,322	)		1,151

Equals: NAREIT defined FFO		$	54,592		$	57,850		$	174,535		$	157,411

	Add (Subtract):

	Gain on extinguishment of debt, pre-tax		-			(1,472	)		(4,693	)		(3,035	)
	Start-up expenses, pre-tax		-			1,895			-			4,401
	M&A related expenses, pre-tax		3,977			-			3,977			-
	One-time employee restructuring expenses, pre-tax		-			-			7,459			-
	Loss on asset divestiture, pre-tax		5,031			-			5,031			-
	COVID-19 expenses, pre-tax		-			2,635			-			7,404
	Close-out expenses, pre-tax		-			1,715			-			5,935
	Tax effect of adjustments to funds from operations **		(763	)		142			(750	)		(620	)

Equals: FFO, normalized		$	62,837		$	62,765		$	185,559		$	171,496

	Add (Subtract):
	Non-Real Estate Related Depreciation & Amortization		14,058			15,269			43,663			45,250
	Consolidated Maintenance Capital Expenditures		(3,447	)		(3,878	)		(11,957	)		(15,045	)
	Stock Based Compensation Expenses		4,329			4,689			15,755			19,163
	Other non-cash revenue & expenses		(1,102	)		-			(3,306	)		-
	Amortization of debt issuance costs, discount and/or premium and other non-cash interest		1,974			1,776			5,559			5,153


Equals: AFFO		$	78,649		$	80,621		$	235,273		$	226,017

Weighted average common shares outstanding - Diluted			120,872			120,032			120,583			119,964

FFO/AFFO per Share - Diluted

	Normalized FFO Per Diluted Share	$	0.52		$	0.52		$	1.54		$	1.43

	AFFO Per Diluted Share	$	0.65		$	0.67		$	1.95		$	1.88


	Regular Common Stock Dividends per common share	$	-		$	0.48		$	0.25		$	1.44

*	all figures in '000s, except per share data
**	tax adjustments related to gain/loss on real estate assets, gain on extinguishment of debt, start-up expenses, M&A related expenses, one-time employee restructuring expenses, loss on asset divestiture, COVID-19 expenses, and close-out expenses.

Reconciliation of Net Income Attributable to GEO to

Net Operating Income, EBITDAre and Adjusted EBITDAre*

(Unaudited)

			Q3 2021			Q3 2020			YTD 2021			YTD 2020
			(unaudited)			(unaudited)			(unaudited)			(unaudited)
Net Income attributable to GEO		$	34,710		$	39,220		$	127,214		$	101,121
Less
	Net loss attributable to noncontrolling interests		69			48			157			174

Net Income		$	34,641		$	39,172		$	127,057		$	100,947

Add (Subtract):
	Equity in earnings of affiliates, net of income tax provision		(1,640	)		(2,243	)		(5,647	)		(7,202	)
	Income tax provision		8,395			4,616			21,394			15,358
	Interest expense, net of interest income		26,535			24,389			78,245			78,493
	Gain on extinguishment of debt		-			(1,472	)		(4,693	)		(3,035	)
	Depreciation and amortization		32,883			33,628			100,306			100,389
	General and administrative expenses		50,475			46,644			153,642			145,969
Net Operating Income, net of operating lease obligations		$	151,289		$	144,734		$	470,304		$	430,918

Add:
	Operating lease expense, real estate		4,054			4,510			12,379			14,254
	(Gain)/Loss on real estate assets, pre-tax		1,057			271			(9,322	)		1,151
	Start-up expenses, pre-tax		-			1,895			-			4,401
Net Operating Income (NOI)		$	156,400		$	151,410		$	473,361		$	450,725

			Q3 2021			Q3 2020			YTD 2021			YTD 2020
			(unaudited)			(unaudited)			(unaudited)			(unaudited)
Net Income		$	34,641		$	39,172		$	127,057		$	100,947
Add (Subtract):
	Income tax provision **		8,612			5,122			22,242			16,792
	Interest expense, net of interest income ***		26,535			22,917			73,552			75,458
	Depreciation and amortization		32,883			33,628			100,306			100,389
	(Gain)/Loss on real estate assets, pre-tax		1,057			271			(9,322	)		1,151
EBITDAre		$	103,728		$	101,110		$	313,835		$	294,737
Add (Subtract):
	Net loss attributable to noncontrolling interests		69			48			157			174
	Stock based compensation expenses, pre-tax		4,329			4,689			15,755			19,163
	Start-up expenses, pre-tax		-			1,895			-			4,401
	M&A related expenses, pre-tax		3,977			-			3,977			-
	One-time employee restructuring expenses, pre-tax		-			-			7,459			-
	Loss on asset divestiture, pre-tax		5,031			-			5,031			-
	COVID-19 expenses, pre-tax		-			2,635			-			7,404
	Close-out expenses, pre-tax		-			1,715			-			5,935
	Other non-cash revenue & expenses, pre-tax		(1,102	)		-			(3,306	)		-
Adjusted EBITDAre		$	116,032		$	112,092		$	342,908		$	331,815

*	all figures in '000s
**	including income tax provision on equity in earnings of affiliates
***	includes (gain)/loss on extinguishment of debt

2021 Outlook/Reconciliation

(In thousands, except per share data)

(Unaudited)

	FY 2021

Net Income Attributable to GEO	$	165,500		to	$	168,000
Real Estate Related Depreciation and Amortization		75,000				75,000
(Gain)/Loss on Real Estate		(9,000	)			(9,000	)
Funds from Operations (FFO)	$	231,500		to	$	234,000

(Gain)/Loss on Extinguishment of Debt		(5,000	)			(5,000	)
Non-recurring Expenses		20,000				20,000
Normalized Funds from Operations	$	246,500		to	$	249,000

Non-Real Estate Related Depreciation and Amortization		58,000				58,000
Consolidated Maintenance Capex		(15,000	)			(15,000	)
Non-Cash Stock Based Compensation		19,500				19,500
Non-Cash Interest Expense		7,500				7,500
Other Non-Cash Revenue & Expenses		(4,000	)			(4,000	)
Adjusted Funds From Operations (AFFO)	$	312,500		to	$	315,000

Net Interest Expense		104,000				104,000
Non-Cash Interest Expense		(7,500	)			(7,500	)
Consolidated Maintenance Capex		15,000				15,000
Income Taxes (including income tax provision on equity in earnings of affiliates)		27,500				28,500
Adjusted EBITDAre	$	451,500		to	$	455,000

G&A Expenses		198,000				198,000
Non-recurring Expenses		(20,000	)			(20,000	)
Non-Cash Stock Based Compensation		(19,500	)			(19,500	)
Equity in Earnings of Affiliates		(7,000	)			(7,000	)
Real Estate Related Operating Lease Expense		19,000				19,000
Net Operating Income	$	622,000		to	$	625,500

Adjusted Net Income Per Diluted Share*	$	1.41			$	1.43
AFFO Per Diluted Share	$	2.57		to	$	2.59
Weighted Average Common Shares Outstanding-Diluted		121,500		to		121,500

View source version on businesswire.com: https://www.businesswire.com/news/home/20211104005349/en/

The GEO Group Reports Third Quarter 2021 Results