Go Pro

CoreCivic (CXW) Financials

CoreCivic logo
$34.72 +0.01 (+0.03%)
Closing price 09/4/2026 03:58 PM Eastern
Extended Trading
$34.49 -0.23 (-0.65%)
As of 04:54 AM Eastern
Extended trading is trading that happens on electronic markets outside of regular trading hours. This is a fair market value extended hours price provided by Massive. Learn more.
Annual Income Statements for CoreCivic

Annual Income Statements for CoreCivic

This table shows CoreCivic's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Income / (Loss) Attributable to Common Shareholders
222 220 178 159 189 54 -52 122 68 69 117
Consolidated Net Income / (Loss)
222 220 178 159 189 55 -52 122 68 69 117
Net Income / (Loss) Continuing Operations
222 220 178 159 189 55 -52 122 68 69 117
Total Pre-Tax Income
230 228 192 168 197 60 86 165 96 92 157
Total Revenue
1,793 1,850 1,765 1,836 1,897 1,809 1,816 1,848 1,824 1,897 2,150
Net Interest Income / (Expense)
0.00 0.00 0.00 0.00 -84 -83 -86 -85 -73 -67 -62
Total Interest Income
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Interest Expense
0.00 0.00 0.00 0.00 84 83 86 85 73 67 62
Long-Term Debt Interest Expense
- - - - 84 83 86 85 73 67 62
Total Non-Interest Income
1,793 1,850 1,765 1,836 1,981 1,892 1,901 1,933 1,897 1,965 2,212
Net Realized & Unrealized Capital Gains on Investments
- - - - 0.29 -13 39 88 0.80 3.26 1.01
Other Non-Interest Income
1,793 1,850 1,765 1,836 1,981 1,905 1,863 1,845 1,897 1,962 2,211
Total Non-Interest Expense
1,513 1,553 1,505 1,587 1,700 1,750 1,730 1,684 1,729 1,808 1,992
Other Operating Expenses
1,360 1,383 1,357 1,423 127 124 1,527 130 136 152 170
Depreciation Expense
152 167 147 157 145 151 135 128 127 128 129
Impairment Charge
0.96 - 0.61 1.58 4.71 61 11 4.39 2.71 3.11 1.48
Restructuring Charge
- 4.01 - 6.09 0.60 7.76 56 8.08 0.69 31 0.00
Other Special Charges
- - - - 1,423 1,406 - 1,414 1,462 1,493 1,693
Nonoperating Income / (Expense), net
-50 -68 -68 -81 -0.12 0.53 -0.21 0.99 0.58 2.34 -0.29
Income Tax Expense
8.36 8.25 14 8.35 7.84 4.39 138 43 28 23 41
Basic Earnings per Share
$1.90 $1.87 $1.51 $1.34 $1.59 $0.45 ($0.43) $1.03 $0.59 $0.62 $1.09
Weighted Average Basic Shares Outstanding
116.95M 117.38M 118.08M 118.54M 119.10M 119.64M 120.28M 114.06M 112.61M 108.86M 97.71M
Diluted Earnings per Share
$1.88 $1.87 $1.50 $1.34 $1.59 $0.45 ($0.43) $1.03 $0.59 $0.62 $1.08
Weighted Average Diluted Shares Outstanding
116.95M 117.38M 118.08M 118.54M 119.10M 119.64M 120.28M 114.06M 112.61M 108.86M 97.71M
Weighted Average Basic & Diluted Shares Outstanding
116.95M 117.38M 118.08M 118.54M 119.10M 119.64M 120.28M 114.06M 112.61M 108.86M 97.71M

Quarterly Income Statements for CoreCivic

This table shows CoreCivic's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
Net Income / (Loss) Attributable to Common Shareholders
26 9.54 19 21 19 25 39 26 27 38 37
Consolidated Net Income / (Loss)
26 9.54 19 21 19 25 39 26 27 38 37
Net Income / (Loss) Continuing Operations
26 9.54 19 21 19 25 39 26 27 38 37
Total Pre-Tax Income
37 9.04 28 30 25 32 52 37 36 52 48
Total Revenue
474 483 473 477 465 473 526 566 585 597 663
Net Interest Income / (Expense)
-18 -19 -17 -16 -16 -15 -13 -17 -18 -18 -22
Total Interest Income
- 0.00 0.00 0.00 - 0.00 0.00 0.00 - 0.00 0.00
Total Interest Expense
18 19 17 16 16 15 13 17 18 18 22
Long-Term Debt Interest Expense
18 19 17 16 16 15 13 17 18 18 22
Total Non-Interest Income
492 501 490 493 481 489 538 583 602 615 685
Other Non-Interest Income
491 501 490 492 479 489 538 580 604 615 685
Total Non-Interest Expense
438 474 446 447 441 441 473 530 548 545 616
Other Operating Expenses
37 36 34 41 41 36 44 45 44 44 44
Depreciation Expense
32 32 32 32 32 31 31 33 34 33 36
Other Special Charges
369 378 376 371 369 375 398 450 470 468 536
Nonoperating Income / (Expense), net
0.62 -0.06 0.44 0.77 1.19 -0.04 -0.04 0.00 -0.22 -0.01 0.80
Income Tax Expense
10 -0.50 8.63 9.08 5.89 6.98 14 10 9.73 14 10
Basic Earnings per Share
$0.23 $0.08 $0.17 $0.19 $0.18 $0.23 $0.35 $0.25 $0.26 $0.38 $0.38
Weighted Average Basic Shares Outstanding
112.61M 111.26M 110.27M 110.27M 108.86M 109.16M 107.06M 104.58M 97.71M 98.89M 98.89M
Diluted Earnings per Share
$0.23 $0.08 $0.17 $0.19 $0.18 $0.23 $0.35 $0.24 $0.26 $0.38 $0.37
Weighted Average Diluted Shares Outstanding
112.61M 111.26M 110.27M 110.27M 108.86M 109.16M 107.06M 104.58M 97.71M 98.89M 98.89M
Weighted Average Basic & Diluted Shares Outstanding
112.61M 111.26M 110.27M 110.27M 108.86M 109.16M 107.06M 104.58M 97.71M 98.89M 98.89M

Annual Cash Flow Statements for CoreCivic

This table details how cash moves in and out of CoreCivic's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Change in Cash & Equivalents
-9.10 -28 14 22 45 18 174 -149 -33 -6.85 -9.66
Net Cash From Operating Activities
400 375 341 323 354 356 263 154 232 269 195
Net Cash From Continuing Operating Activities
400 375 341 323 354 356 263 154 232 269 195
Net Income / (Loss) Continuing Operations
222 220 178 159 189 55 -52 122 68 69 117
Consolidated Net Income / (Loss)
222 220 178 159 189 55 -52 122 68 69 117
Depreciation Expense
152 167 147 157 145 151 135 128 127 128 129
Amortization Expense
2.97 3.15 3.22 3.42 3.35 5.52 7.35 5.64 4.45 3.67 3.56
Non-Cash Adjustments to Reconcile Net Income
23 9.26 4.56 9.13 23 109 152 -43 24 42 49
Changes in Operating Assets and Liabilities, net
0.13 -24 8.37 -5.38 -5.58 34 21 -59 8.38 26 -104
Net Cash From Investing Activities
-409 -122 -125 -291 -245 13 238 73 -59 -54 -206
Net Cash From Continuing Investing Activities
-409 -122 -125 -291 -245 13 238 73 -59 -54 -206
Purchase of Property, Leasehold Improvements and Equipment
-259 -93 -74 -122 -193 -84 -81 -81 -70 -71 -141
Purchase of Investment Securities
-158 -44 -52 -6.70 -56 -17 -1.45 -3.25 0.31 3.61 -70
Sale of Property, Leasehold Improvements and Equipment
0.56 8.41 0.97 13 4.30 114 321 158 11 14 4.90
Net Cash From Financing Activities
0.38 -281 -202 -9.87 -65 -351 -328 -375 -206 -222 1.82
Net Cash From Continuing Financing Activities
0.38 -281 -202 -9.87 -65 -351 -328 -375 -206 -222 1.82
Issuance of Debt
808 389 476 818 1,147 374 741 100 250 547 435
Repayment of Debt
-549 -410 -474 -615 -988 -604 -998 -388 -408 -657 -203
Repurchase of Common Equity
-9.45 -4.01 -5.85 -3.01 -3.53 -3.58 -1.64 -80 -43 -77 -229
Payment of Dividends
-251 -255 -200 -204 -210 -106 -2.51 -0.89 -0.13 -0.14 -0.05
Other Financing Activities, Net
2.50 -1.02 2.37 -5.22 -11 -11 -66 -6.40 -4.63 -35 -1.45
Cash Interest Paid
37 56 57 72 86 88 81 91 82 78 72
Cash Income Taxes Paid
9.97 -2.14 8.09 13 16 1.32 36 28 26 37 37

Quarterly Cash Flow Statements for CoreCivic

This table details how cash moves in and out of CoreCivic's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
Net Change in Cash & Equivalents
11 -9.58 -52 50 4.55 -34 55 -71 41 112 -102
Net Cash From Operating Activities
22 70 68 91 39 44 97 54 -0.38 14 133
Net Cash From Continuing Operating Activities
22 70 68 91 39 44 97 54 -0.38 14 133
Net Income / (Loss) Continuing Operations
26 9.54 19 21 19 25 39 26 27 38 37
Consolidated Net Income / (Loss)
26 9.54 19 21 19 25 39 26 27 38 37
Depreciation Expense
32 32 32 32 32 31 31 33 34 33 36
Amortization Expense
1.01 0.97 0.90 0.90 0.90 0.88 0.88 0.88 0.92 1.01 1.76
Non-Cash Adjustments to Reconcile Net Income
4.77 29 4.66 5.62 3.12 14 8.91 12 14 20 6.17
Changes in Operating Assets and Liabilities, net
-42 -0.68 11 32 -16 -26 17 -19 -76 -78 52
Net Cash From Investing Activities
-20 -3.75 -18 -13 -19 -25 -35 -107 -39 -23 -182
Net Cash From Continuing Investing Activities
-20 -3.75 -18 -13 -19 -25 -35 -107 -39 -23 -182
Purchase of Property, Leasehold Improvements and Equipment
-26 -12 -19 -18 -22 -26 -35 -38 -42 -23 -40
Purchase of Investment Securities
- 0.09 - - - - -0.32 -74 3.01 0.47 -143
Sale of Property, Leasehold Improvements and Equipment
4.64 8.24 0.05 3.61 1.84 0.02 0.00 3.71 1.18 0.01 0.08
Net Cash From Financing Activities
8.38 -76 -102 -28 -16 -54 -6.60 -18 80 121 -52
Net Cash From Continuing Financing Activities
8.38 -76 -102 -28 -16 -54 -6.60 -18 80 121 -52
Issuance of Debt
125 500 47 - - 10 40 125 260 310 155
Repayment of Debt
-100 -497 -124 -28 -7.69 -13 -3.18 -103 -83 -134 -204
Repurchase of Common Equity
-13 -49 -20 - -8.01 -51 -43 -40 -95 -55 -0.05
Payment of Dividends
- -0.02 -0.12 - - 0.00 -0.05 - - 0.00 -0.12
Other Financing Activities, Net
-4.51 -30 -4.99 -0.09 - -0.02 -0.08 -0.01 -1.34 -0.02 -3.00
Cash Interest Paid
35 22 16 5.04 35 4.34 31 4.89 32 7.47 36
Cash Income Taxes Paid
7.41 -0.10 21 6.11 10 -0.10 5.75 22 9.05 -0.45 27

Annual Balance Sheets for CoreCivic

This table presents CoreCivic's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Total Assets
3,356 3,272 3,272 3,656 3,792 3,709 3,499 3,245 3,105 2,932 3,257
Cash and Due from Banks
65 38 52 53 92 113 300 149 122 107 98
Restricted Cash
1.01 - - 21 27 24 11 13 7.11 15 15
Loans and Leases, Net of Allowance
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Premises and Equipment, Net
2,883 2,838 2,547 2,831 2,700 2,350 2,283 2,176 2,115 2,060 2,132
Goodwill
36 38 41 48 51 5.90 4.84 4.84 4.84 4.84 8.55
Other Assets
371 358 632 703 922 1,216 900 902 857 745 1,004
Total Liabilities & Shareholders' Equity
3,356 3,272 3,272 3,656 3,792 3,709 3,499 3,245 3,105 2,932 3,257
Total Liabilities
1,893 1,813 1,821 2,241 2,415 2,296 2,126 1,812 1,628 1,439 1,851
Short-Term Debt
5.00 10 10 14 31 39 35 166 12 12 16
Other Short-Term Payables
318 260 278 352 337 274 306 285 286 274 353
Long-Term Debt
1,447 1,435 1,437 1,788 1,928 1,748 1,492 1,085 1,083 973 1,205
Other Long-Term Liabilities
122 105 93 87 118 235 293 277 247 180 278
Commitments & Contingencies
0.00 0.00 - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
1,463 1,459 1,452 1,415 1,377 1,413 1,372 1,432 1,478 1,493 1,405
Total Preferred & Common Equity
1,463 1,459 1,452 1,415 1,377 1,390 1,372 1,432 1,478 1,493 1,405
Preferred Stock
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
1,463 1,459 1,452 1,415 1,377 1,390 1,372 1,432 1,478 1,493 1,405
Common Stock
1,764 1,782 1,796 1,808 1,823 1,837 1,871 1,809 1,786 1,733 1,529
Retained Earnings
-301 -323 -344 -393 -446 -447 -499 -376 -309 -240 -123

Quarterly Balance Sheets for CoreCivic

This table presents CoreCivic's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q1 2023 Q2 2023 Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026 Q2 2026
Period end date 3/31/2023 6/30/2023 9/30/2023 3/31/2024 6/30/2024 9/30/2024 3/31/2025 6/30/2025 9/30/2025 3/31/2026 6/30/2026
Total Assets
3,055 3,028 3,069 3,027 2,903 2,914 3,002 3,072 3,110 3,368 3,456
Cash and Due from Banks
51 42 104 111 60 108 74 131 57 210 109
Restricted Cash
14 13 14 7.98 7.50 9.71 13 12 15 15 14
Loans and Leases, Net of Allowance
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Premises and Equipment, Net
2,153 2,142 2,128 2,096 2,083 2,067 2,058 2,061 2,119 2,122 2,149
Goodwill
4.84 4.84 4.84 4.84 4.84 4.84 4.84 4.84 8.55 8.55 59
Other Assets
832 826 818 808 748 725 852 863 910 1,013 1,125
Total Liabilities & Shareholders' Equity
3,055 3,028 3,069 3,027 2,903 2,914 3,002 3,072 3,110 3,368 3,456
Total Liabilities
1,636 1,589 1,610 1,583 1,456 1,438 1,527 1,594 1,640 1,972 2,017
Short-Term Debt
13 13 14 110 12 12 13 14 15 17 115
Other Short-Term Payables
259 260 290 254 255 263 254 290 320 288 390
Long-Term Debt
1,093 1,059 1,056 984 1,007 980 970 1,007 1,028 1,381 1,232
Other Long-Term Liabilities
271 256 250 235 182 183 291 284 277 286 280
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
1,420 1,439 1,458 1,444 1,448 1,476 1,475 1,478 1,470 1,396 1,438
Total Preferred & Common Equity
1,420 1,439 1,458 1,444 1,448 1,476 1,475 1,478 1,470 1,396 1,438
Preferred Stock
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
1,420 1,439 1,458 1,444 1,448 1,476 1,475 1,478 1,470 1,396 1,438
Common Stock
1,784 1,788 1,794 1,743 1,728 1,735 1,690 1,654 1,620 1,481 1,487
Retained Earnings
-364 -349 -335 -299 -280 -259 -215 -176 -150 -86 -48

Annual Metrics And Ratios for CoreCivic

This table displays calculated financial ratios and metrics derived from CoreCivic's official financial filings.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Growth Metrics
- - - - - - - - - - -
Profitability Metrics
- - - - - - - - - - -
Valuation Ratios
- - - - - - - - - - -
Leverage & Solvency
- - - - - - - - - - -
Liquidity Ratios
- - - - - - - - - - -
Cash Flow Metrics
- - - - - - - - - - -
Efficiency Ratios
- - - - - - - - - - -
Capital & Investment Metrics
- - - - - - - - - - -
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$1.90 $1.87 $1.51 $1.34 $1.59 $0.45 ($0.43) $1.03 $0.59 $0.62 $1.09
Adjusted Weighted Average Basic Shares Outstanding
117.24M 117.67M 118.20M 118.67M 119.10M 119.64M 120.28M 114.06M 112.61M 108.86M 97.71M
Adjusted Diluted Earnings per Share
$1.88 $1.87 $1.50 $1.34 $1.59 $0.45 ($0.43) $1.03 $0.59 $0.62 $1.08
Adjusted Weighted Average Diluted Shares Outstanding
117.24M 117.67M 118.20M 118.67M 119.10M 119.64M 120.28M 114.06M 112.61M 108.86M 97.71M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
117.24M 117.67M 118.20M 118.67M 119.10M 119.64M 120.28M 114.06M 112.61M 108.86M 97.71M
Debt Service Ratios
- - - - - - - - - - -
Payout Ratios
- - - - - - - - - - -

Quarterly Metrics And Ratios for CoreCivic

This table displays calculated financial ratios and metrics derived from CoreCivic's official financial filings.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
DEI Shares Outstanding
- - - - - - - - - 97,709,228.00 98,888,460.00
DEI Adjusted Shares Outstanding
- - - - - - - - - 97,709,228.00 98,888,460.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - - - 0.39 0.38
Growth Metrics
- - - - - - - - - - -
Revenue Growth
4.78% 9.98% 6.20% 2.26% -1.88% -1.92% 11.13% 18.78% - 26.12% 26.07%
EBITDA Growth
5.89% -20.87% 16.46% 17.51% -18.05% 51.95% 40.04% 13.22% - 36.43% 0.01%
EBIT Growth
11.15% -55.81% 43.36% 50.06% -33.64% 252.98% 92.72% 24.29% - 62.86% -10.67%
NOPAT Growth
6.66% -22.72% 26.27% 47.44% -29.43% 161.76% 106.82% 27.95% - 50.84% -5.33%
Net Income Growth
8.31% -23.04% 27.81% 51.86% -27.18% 163.16% 103.35% 24.71% - 50.98% -3.65%
EPS Growth
15.00% -27.27% 30.77% 58.33% -21.74% 187.50% 105.88% 26.32% - 65.22% 5.71%
Operating Cash Flow Growth
-36.93% -21.68% 88.84% 9.27% 75.92% -36.77% 42.10% -41.21% - -69.05% 37.52%
Free Cash Flow Firm Growth
-43.61% -101.01% -68.58% -55.24% -17.38% 2,718.68% -88.84% -123.98% - -381.58% -3,650.05%
Invested Capital Growth
-4.11% 0.54% -1.78% -2.37% -3.66% -3.17% 1.28% 1.85% - 13.63% 11.51%
Revenue Q/Q Growth
1.69% 1.81% -2.00% 0.79% -2.44% 1.78% 11.03% 7.73% - 2.12% 10.99%
EBITDA Q/Q Growth
30.12% -39.65% 43.96% 3.94% -9.26% 11.91% 32.68% -15.96% - 21.54% -2.74%
EBIT Q/Q Growth
84.30% -74.81% 198.15% 8.40% -18.50% 34.02% 62.78% -30.10% - 43.38% -10.71%
NOPAT Q/Q Growth
86.61% -63.09% 94.17% 10.25% -10.68% 36.91% 53.41% -31.79% - 42.02% -3.71%
Net Income Q/Q Growth
90.53% -63.95% 98.62% 11.30% -8.63% 30.29% 53.48% -31.74% - 42.87% -2.05%
EPS Q/Q Growth
91.67% -65.22% 112.50% 11.76% -5.26% 27.78% 52.17% -31.43% - 46.15% -2.63%
Operating Cash Flow Q/Q Growth
-73.33% 215.15% -3.26% 34.39% -57.06% 13.27% 117.41% -44.40% - 3,762.23% 865.83%
Free Cash Flow Firm Q/Q Growth
-24.24% -102.96% 1,671.86% 27.01% 39.85% -6.20% -93.30% -372.91% - -146.00% 15.54%
Invested Capital Q/Q Growth
1.77% -1.33% -2.84% 0.06% 0.43% -0.82% 1.62% 0.62% - 6.37% -0.27%
Profitability Metrics
- - - - - - - - - - -
EBITDA Margin
14.61% 8.66% 12.72% 13.12% 12.20% 13.42% 16.03% 12.51% - 14.51% 12.72%
EBIT Margin
7.62% 1.89% 5.74% 6.17% 5.15% 6.79% 9.95% 6.46% - 8.76% 7.05%
Profit (Net Income) Margin
5.58% 1.98% 4.01% 4.43% 4.14% 5.30% 7.33% 4.65% - 6.35% 5.60%
Tax Burden Percent
72.03% 105.53% 68.73% 69.90% 76.61% 78.26% 73.75% 71.96% - 72.48% 78.17%
Interest Burden Percent
101.71% 99.36% 101.64% 102.61% 104.96% 99.89% 99.93% 100.01% - 99.98% 101.71%
Effective Tax Rate
27.97% -5.53% 31.27% 30.10% 23.39% 21.74% 26.25% 28.04% - 27.52% 21.83%
Return on Invested Capital (ROIC)
3.81% 1.47% 3.00% 3.29% 2.97% 4.01% 5.74% 3.79% - 5.50% 5.03%
ROIC Less NNEP Spread (ROIC-NNEP)
3.85% 1.46% 3.03% 3.34% 3.05% 4.01% 5.73% 3.79% - 5.50% 5.08%
Return on Net Nonoperating Assets (RNNOA)
3.10% 1.12% 2.20% 2.35% 2.14% 2.85% 4.00% 2.62% - 4.56% 4.13%
Return on Equity (ROE)
6.91% 2.59% 5.20% 5.64% 5.10% 6.87% 9.74% 6.40% - 10.06% 9.15%
Cash Return on Invested Capital (CROIC)
6.75% 2.00% 4.53% 5.39% 6.38% 6.53% 2.87% 2.52% - -7.83% -6.06%
Operating Return on Assets (OROA)
4.38% 1.16% 3.67% 3.93% 3.24% 4.25% 6.46% 4.35% - 6.25% 5.21%
Return on Assets (ROA)
3.21% 1.21% 2.56% 2.82% 2.61% 3.32% 4.76% 3.13% - 4.53% 4.14%
Return on Common Equity (ROCE)
6.91% 2.59% 5.20% 5.64% 5.10% 6.87% 9.74% 6.40% - 10.06% 9.15%
Return on Equity Simple (ROE_SIMPLE)
0.00% 4.48% 4.76% 5.15% 0.00% 5.72% 7.04% 7.43% - 9.27% 8.89%
Net Operating Profit after Tax (NOPAT)
26 9.60 19 21 18 25 39 26 - 38 37
NOPAT Margin
5.49% 1.99% 3.94% 4.31% 3.95% 5.31% 7.34% 4.65% - 6.35% 5.51%
Net Nonoperating Expense Percent (NNEP)
-0.04% 0.01% -0.03% -0.05% -0.09% 0.00% 0.00% 0.00% - 0.00% -0.05%
SG&A Expenses to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - 0.00% 0.00%
Operating Expenses to Revenue
92.38% 98.11% 94.26% 93.83% 94.85% 93.21% 90.05% 93.54% - 91.24% 92.95%
Earnings before Interest and Taxes (EBIT)
36 9.10 27 29 24 32 52 37 - 52 47
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
69 42 60 63 57 64 84 71 - 87 84
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
1.12 1.23 1.00 0.94 1.61 1.50 1.56 1.48 - 1.32 2.09
Price to Tangible Book Value (P/TBV)
1.12 1.23 1.00 0.95 1.61 1.50 1.56 1.49 - 1.33 2.18
Price to Revenue (P/Rev)
0.90 0.95 0.76 0.73 1.26 1.17 1.19 1.07 - 0.81 1.25
Price to Earnings (P/E)
24.42 27.40 20.97 18.34 34.81 26.16 22.11 19.94 - 14.29 23.49
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - 0.00% 0.00%
Earnings Yield
4.09% 3.65% 4.77% 5.45% 2.87% 3.82% 4.52% 5.01% - 7.00% 4.26%
Enterprise Value to Invested Capital (EV/IC)
1.02 1.08 0.97 0.92 1.32 1.26 1.27 1.25 - 1.08 1.52
Enterprise Value to Revenue (EV/Rev)
1.43 1.47 1.26 1.19 1.72 1.64 1.64 1.55 - 1.33 1.75
Enterprise Value to EBITDA (EV/EBITDA)
11.53 12.73 10.67 9.71 14.73 12.77 11.90 11.44 - 9.65 13.51
Enterprise Value to EBIT (EV/EBIT)
27.47 32.82 26.05 22.30 36.38 27.55 23.06 21.73 - 17.00 24.57
Enterprise Value to NOPAT (EV/NOPAT)
38.95 42.75 35.14 30.35 48.58 37.53 30.96 29.06 - 23.33 33.17
Enterprise Value to Operating Cash Flow (EV/OCF)
11.28 12.94 9.80 9.00 12.11 12.76 11.68 13.45 - 18.43 21.12
Enterprise Value to Free Cash Flow (EV/FCFF)
14.76 54.25 21.22 16.85 20.22 19.03 44.68 50.16 - 0.00 0.00
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.74 0.76 0.70 0.67 0.66 0.67 0.69 0.71 - 1.00 0.94
Long-Term Debt to Equity
0.73 0.68 0.70 0.66 0.65 0.66 0.68 0.70 - 0.99 0.86
Financial Leverage
0.81 0.77 0.72 0.70 0.70 0.71 0.70 0.69 - 0.83 0.81
Leverage Ratio
2.18 2.12 2.05 2.04 2.03 2.07 2.04 2.04 - 2.22 2.24
Compound Leverage Factor
2.22 2.11 2.09 2.09 2.13 2.06 2.04 2.04 - 2.22 2.28
Debt to Total Capital
42.57% 43.12% 41.31% 40.19% 39.75% 39.98% 40.85% 41.50% - 50.04% 48.36%
Short-Term Debt to Total Capital
0.45% 4.35% 0.48% 0.48% 0.49% 0.53% 0.56% 0.59% - 0.59% 4.14%
Long-Term Debt to Total Capital
42.12% 38.77% 40.83% 39.70% 39.26% 39.46% 40.30% 40.91% - 49.44% 44.22%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - 0.00% 0.00%
Common Equity to Total Capital
57.43% 56.88% 58.69% 59.81% 60.25% 60.02% 59.15% 58.50% - 49.97% 51.64%
Debt to EBITDA
4.82 5.07 4.54 4.24 4.45 4.04 3.82 3.79 - 4.46 4.30
Net Debt to EBITDA
4.26 4.52 4.24 3.74 3.90 3.68 3.29 3.53 - 3.75 3.91
Long-Term Debt to EBITDA
4.77 4.56 4.49 4.19 4.40 3.99 3.77 3.73 - 4.41 3.93
Debt to NOPAT
16.30 17.02 14.95 13.27 14.68 11.88 9.94 9.62 - 10.79 10.57
Net Debt to NOPAT
14.38 15.17 13.96 11.69 12.86 10.82 8.55 8.96 - 9.06 9.60
Long-Term Debt to NOPAT
16.13 15.30 14.77 13.11 14.50 11.73 9.81 9.49 - 10.66 9.66
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - - -
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
136 -4.03 63 80 113 106 7.07 -19 - -297 -251
Operating Cash Flow to CapEx
104.96% 1,832.61% 362.36% 632.99% 192.87% 170.36% 278.22% 155.84% - 59.20% 334.46%
Free Cash Flow to Firm to Interest Expense
7.71 -0.22 3.70 5.03 7.17 6.93 0.56 -1.16 - -16.81 -11.27
Operating Cash Flow to Interest Expense
1.26 3.78 3.98 5.72 2.50 2.92 7.71 3.23 - 0.78 5.97
Operating Cash Flow Less CapEx to Interest Expense
0.06 3.57 2.88 4.81 1.21 1.21 4.94 1.16 - -0.54 4.18
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.57 0.61 0.64 0.64 0.63 0.63 0.65 0.67 - 0.71 0.74
Fixed Asset Turnover
0.85 0.88 0.90 0.91 0.91 0.91 0.94 0.97 - 1.09 1.15
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
2,573 2,538 2,467 2,468 2,478 2,458 2,498 2,514 - 2,793 2,785
Invested Capital Turnover
0.69 0.74 0.76 0.76 0.75 0.76 0.78 0.82 - 0.87 0.91
Increase / (Decrease) in Invested Capital
-110 14 -45 -60 -94 -80 31 46 - 335 287
Enterprise Value (EV)
2,617 2,749 2,395 2,269 3,260 3,104 3,177 3,150 - 3,021 4,228
Market Capitalization
1,651 1,773 1,444 1,395 2,397 2,209 2,300 2,179 - 1,848 3,004
Book Value per Share
$13.01 $12.98 $13.01 $13.39 $13.54 $13.55 $13.54 $13.74 - $14.28 $14.55
Tangible Book Value per Share
$12.96 $12.93 $12.97 $13.34 $13.50 $13.51 $13.49 $13.66 - $14.20 $13.95
Total Capital
2,573 2,538 2,467 2,468 2,478 2,458 2,498 2,514 - 2,793 2,785
Total Debt
1,095 1,095 1,019 992 985 983 1,020 1,043 - 1,398 1,347
Total Long-Term Debt
1,083 984 1,007 980 973 970 1,007 1,028 - 1,381 1,232
Net Debt
966 975 951 874 863 895 878 971 - 1,173 1,224
Capital Expenditures (CapEx)
21 3.84 19 14 20 26 35 35 - 23 40
Net Nonoperating Expense (NNE)
-0.45 0.06 -0.31 -0.54 -0.91 0.03 0.03 -0.00 - 0.01 -0.62
Net Nonoperating Obligations (NNO)
1,095 1,095 1,019 992 985 983 1,020 1,043 - 1,398 1,347
Total Depreciation and Amortization (D&A)
33 33 33 33 33 31 32 34 - 34 38
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$0.23 $0.08 $0.17 $0.19 $0.18 $0.23 $0.35 $0.25 $0.26 $0.38 $0.38
Adjusted Weighted Average Basic Shares Outstanding
112.61M 111.26M 110.27M 110.27M 108.86M 109.16M 107.06M 104.58M 97.71M 98.89M 98.89M
Adjusted Diluted Earnings per Share
$0.23 $0.08 $0.17 $0.19 $0.18 $0.23 $0.35 $0.24 $0.26 $0.38 $0.37
Adjusted Weighted Average Diluted Shares Outstanding
112.61M 111.26M 110.27M 110.27M 108.86M 109.16M 107.06M 104.58M 97.71M 98.89M 98.89M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
112.61M 111.26M 110.27M 110.27M 108.86M 109.16M 107.06M 104.58M 97.71M 98.89M 98.89M
Normalized Net Operating Profit after Tax (NOPAT)
292 290 280 282 301 318 332 351 - 377 455
Normalized NOPAT Margin
61.55% 60.11% 59.13% 59.14% 64.68% 67.26% 63.23% 61.96% - 63.13% 68.74%
Pre Tax Income Margin
7.75% 1.87% 5.83% 6.33% 5.41% 6.78% 9.94% 6.46% - 8.76% 7.17%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
2.05 0.49 1.59 1.84 1.53 2.11 4.17 2.20 - 2.96 2.10
NOPAT to Interest Expense
1.47 0.52 1.09 1.29 1.17 1.65 3.08 1.58 - 2.14 1.64
EBIT Less CapEx to Interest Expense
0.84 0.28 0.49 0.94 0.23 0.39 1.40 0.12 - 1.64 0.31
NOPAT Less CapEx to Interest Expense
0.27 0.31 -0.01 0.38 -0.13 -0.06 0.30 -0.49 - 0.83 -0.15
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
0.19% 0.03% 0.20% 0.18% 0.20% 0.14% 0.04% 0.04% - 0.03% 0.09%
Augmented Payout Ratio
63.88% 96.09% 118.82% 107.56% 112.25% 93.42% 97.98% 129.95% - 180.61% 148.83%

Financials Breakdown Chart

Key Financial Trends

CoreCivic’s latest quarterly results show meaningful top-line and operating cash-flow growth, but the balance sheet is becoming more leveraged and reported earnings remain heavily affected by special charges. In the second quarter, revenue increased to $662.6 million from $525.6 million in the comparable 2025 quarter, $473.0 million in 2024 and $445.4 million in 2023. That represents an increase of nearly 49% over three years.

Net income has also improved from the prior-year period, although the progression is less consistent than revenue. Q2 net income was $37.1 million, compared with $38.5 million in Q2 2025, $19.0 million in Q2 2024 and $14.8 million in Q2 2023. Earnings per share remained at approximately $0.38, helped by a reduction in weighted-average shares outstanding to 98.9 million from 107.1 million a year earlier and 110.3 million two years earlier.

Cash generation was particularly strong in Q2 2026, with operating cash flow of $133.0 million, up from $96.7 million in Q2 2025 and $68.1 million in Q2 2024. However, cash flow remains volatile between quarters. Operating cash flow was only $13.8 million in Q1 2026 and was slightly negative in Q4 2025, primarily reflecting changes in operating assets and liabilities.

The main financial concern is leverage. Total debt rose to approximately $1.35 billion at June 30, 2026, including $1.23 billion of long-term debt, compared with roughly $1.02 billion of total debt at June 30, 2025. Interest expense increased to $22.3 million in Q2 2026 from $12.5 million in the restated Q2 2025 results. CoreCivic also invested $143.3 million in investment securities and spent $39.8 million on property and equipment during the latest quarter, producing negative investing cash flow of $182.3 million.

  • Revenue has risen steadily in the comparable second-quarter periods, reaching $662.6 million in Q2 2026 versus $445.4 million in Q2 2023.
  • Operating cash flow reached $133.0 million in Q2 2026, the strongest comparable second-quarter result in the provided data.
  • The company has reduced its weighted-average share count by roughly 13% from Q2 2023 to Q2 2026, which supports earnings per share and indicates continued use of share repurchases.
  • Net income remained positive in every reported quarter provided, and Q2 2026 net income of $37.1 million was more than double the Q2 2024 level.
  • Premises and equipment increased to approximately $2.15 billion at June 30, 2026 from $2.06 billion a year earlier, suggesting continued investment in the operating asset base.
  • Quarterly operating cash flow is uneven, ranging from a slight outflow in Q4 2025 to $133.0 million in Q2 2026, making individual-quarter comparisons less reliable.
  • The latest filings include restated prior-period income statements and cash-flow statements, so investors should rely on the company’s revised historical figures when assessing long-term trends.
  • Total liabilities increased to $2.02 billion at June 30, 2026 from $1.59 billion at June 30, 2025, while total equity declined to $1.44 billion from $1.48 billion.
  • Interest expense is rising as debt increases: Q2 2026 interest expense of $22.3 million was approximately 78% higher than the restated Q2 2025 figure.
  • Other special charges totaled $536.0 million in Q2 2026, consuming most of the company’s $662.6 million in reported revenue and leaving only $47.5 million of pretax income.

Overall, the data point to improving revenue, stronger recent operating cash flow and a materially lower share count. Nevertheless, investors should monitor whether special charges decline, whether operating cash flow remains positive after investment spending, and whether management can reduce debt without sacrificing growth.

09/08/26 03:29 AM ETAI Generated. May Contain Errors.

CoreCivic Financials - Frequently Asked Questions

According to the most recent income statement we have on file, CoreCivic's financial year ends in December. Their financial year 2025 ended on December 31, 2025.

CoreCivic's net income appears to be on a downward trend, with a most recent value of $116.50 million in 2025, falling from $221.85 million in 2015. The previous period was $68.87 million in 2024. Find out what analysts predict for CoreCivic in the coming months.

Over the last 10 years, CoreCivic's total revenue changed from $1.79 billion in 2015 to $2.15 billion in 2025, a change of 19.9%.

CoreCivic's total liabilities were at $1.85 billion at the end of 2025, a 28.7% increase from 2024, and a 2.2% decrease since 2015.

In the past 10 years, CoreCivic's cash and equivalents has ranged from $37.71 million in 2016 to $299.65 million in 2021, and is currently $97.93 million as of their latest financial filing in 2025.



Financial statements for NYSE:CXW last updated on 8/6/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners