image
CoreCivic, Inc. CXW
Real Estate - REIT - Specialty - NYSE - US
Watchlist
$ 21.36
-0.327 %
$ 2.36 B
Market Cap
31.41
P/E
INCOME STATEMENT
1.9 B REVENUE
2.78%
Growth Rates
1Year 2.78%
3Years -0.16%
5Years 0.65%
7Years 0.36%
10Years 1.13%
171 M OPERATING INCOME
1.16%
Growth Rates
1Year 1.16%
3Years -7.71%
5Years -7.30%
7Years -7.57%
10Years -3.78%
67.6 M NET INCOME
-44.74%
Growth Rates
1Year -44.74%
3Years 6.89%
5Years -15.75%
7Years -15.51%
10Years -13.87%
EFFICIENCY
Earnings Waterfall CoreCivic, Inc.
image
Revenue 1.9 B
Cost Of Revenue 1.59 B
Gross Profit 307 M
Operating Expenses 136 M
Operating Income 171 M
Other Expenses 103 M
Net Income 67.6 M

Income Statement

Millions
Dec-2023 Dec-2022 Dec-2021 Dec-2020 Dec-2019 Dec-2018 Dec-2017 Dec-2016 Dec-2015 Dec-2014 Dec-2013 Dec-2012 Dec-2011 Dec-2010 Dec-2009 Dec-2008 Dec-2007 Dec-2006 Dec-2005 Dec-2004 Dec-2003 Dec-2002 Dec-2001 Dec-2000 Dec-1999 Dec-1998 Dec-1997 Dec-1996 Dec-1995 Dec-1994 Dec-1993 Dec-1992 Dec-1991 Dec-1990 Dec-1989 Dec-1988 Dec-1987 Dec-1986
REVENUE
Revenue 1 896.6 1 845.3 1 862.6 1 905.5 1 980.7 1 835.8 1 765.5 1 849.8 1 793.1 1 646.9 1 694.3 1 759.9 1 735.6 1 675.0 1 670.0 1 598.9 1 478.8 1 331.1 1 192.6 1 148.3 1 036.7 962.8 980.8 312.1 285.7 70.7 462.2 292.5 207.2 120.7 100.4 90.2 67.9 55.5 36.8 24.8 17.0 13.9
GROSS PROFIT
Cost Of Revenue 1 589.7 1 413.8 1 337.1 1 406.4 1 422.8 1 315.2 1 249.5 1 275.6 1 256.1 1 156.1 1 220.4 1 252.2 1 203.4 1 163.8 1 168.7 1 124.0 1 058.0 973.9 898.8 870.6 775.3 744.1 0 0 0 0 330.5 213.2 158.8 92.6 79.2 69.0 54.6 44.8 26.9 17.9 14.3 12.4
Gross Profit 306.9 431.5 525.6 499.1 557.9 520.5 516.0 574.2 537.0 490.7 473.9 507.7 532.2 511.3 501.3 474.9 420.8 357.2 293.8 277.7 261.4 218.8 980.8 312.1 285.7 70.7 131.7 79.3 48.4 28.1 21.2 21.2 13.3 10.7 9.9 6.9 2.7 1.5
OPERATING INCOME
Operating Expenses 136.1 255.6 270.5 275.2 271.6 263.4 255.0 273.8 255.4 220.4 216.3 202.9 200.2 188.2 187.3 1 295.1 154.5 131.3 116.9 102.7 93.4 88.8 842.2 298.4 68.2 20.2 48.8 24.7 20.8 15.6 13.0 14.4 11.5 9.0 6.8 6.2 4.3 3.5
Selling, General and Administrative Expenses 136.1 127.7 135.8 124.3 127.1 106.9 107.8 107.0 103.9 106.4 92.6 88.9 91.2 84.1 86.5 80.3 74.4 63.6 57.1 48.2 40.5 36.9 0 0 0 0 0 13.4 14.3 10.1 7.8 7.6 7.5 6.0 4.6 3.9 2.9 2.6
Research and Development Expenses 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 34.7 0 0 0 0 0 0 0 0 0 0 0
Operating Income 170.8 168.8 189.4 217.3 281.6 249.5 260.4 296.4 280.6 240.3 251.2 304.8 332.1 323.1 314.0 303.8 266.3 225.9 176.9 175.0 168.0 130.0 138.6 13.8 217.5 50.5 82.9 54.6 27.6 12.5 8.2 6.8 1.8 1.7 3.1 0.7 (1.6) (2.0)
PRE-TAX INCOME
Interest Income Expense 73.0 85.0 85.5 83.3 84.4 80.8 68.5 67.8 49.7 39.5 45.1 58.4 75.4 73.4 72.8 62.8 53.8 58.8 63.9 69.2 74.4 87.5 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Total Other Income (75.0) (10.6) (171.4) (102.9) (84.8) (81.9) (68.4) (68.2) (50.3) (38.3) (81.6) (60.1) (73.6) (71.2) (76.5) (59.7) (53.5) (59.5) (99.5) (68.6) (77.8) (121.6) (112.3) (792.6) (219.0) (31.6) 4.2 (4.2) (4.0) (3.4) (4.1) 0 (1.8) (1.7) 0 (0.7) 0 0
Pre-Tax Income 95.8 165.3 86.1 59.7 196.7 167.6 192.0 228.2 230.2 202.0 169.6 244.7 258.8 251.9 237.5 244.1 212.8 166.4 77.5 104.8 90.2 45.1 26.8 (778.8) (1.5) 39.4 87.1 50.4 23.6 9.1 4.1 0 0 0 0 0 0 0
NET INCOME
Tax Provision 28.2 43.0 138.0 4.4 7.8 8.4 13.9 8.3 8.4 6.9 (135.0) 87.6 96.3 94.3 81.7 92.1 80.3 61.1 26.9 42.1 (52.4) (63.3) 1.1 (48.0) 51.9 9.9 33.1 19.5 9.3 1.9 100 K 17.9 11.7 7.5 5.9 0.8 0.3 0.5
Net Income 67.6 122.3 (51.9) 55.3 188.9 159.2 178.0 219.9 221.9 195.0 300.8 156.8 162.5 157.2 155.0 150.9 133.4 105.2 50.1 62.5 141.8 (7.9) 25.7 (730.8) (53.4) 29.5 54.0 30.9 14.3 7.2 4.0 2.5 (1.9) 0.2 1.6 100 K (1.9) (2.5)
EPS 0.59 1.03 0.43 0.46 1.59 1.34 1.51 1.87 1.9 1.68 2.74 1.57 1.55 1.4 1.33 1.21 1.09 0.88 0.43 1.78 1.47 0.096 0.35 18.6 1.55 1.31 0.7 0.43 0.23 0.14 0.11 0.0729 0.05 0.01 0.05 0.01 0.06 0.09