Business Context and Reporting Period
Company: CoreCivic, Inc. (NYSE: CXW)
Filing Type: Form 10-K (Annual Report)
Reporting Period: Fiscal year ended December 31, 2025
Business Overview: CoreCivic is the nation's largest owner of partnership correctional, detention, and residential reentry facilities. Operations are organized into three segments: CoreCivic Safety (correctional/detention), CoreCivic Community (residential reentry), and CoreCivic Properties (real estate leasing). As of December 31, 2025, the company operated 44 correctional/detention facilities (approx. 68,000 beds), 20 residential reentry centers (approx. 4,000 beds), and owned five properties held for lease (approx. 8,000 beds).
Key Financial Metrics
| Metric | 2025 | 2024 |
|---|---|---|
| Total Revenue | $2,211.2 million | $1,961.6 million |
| Net Income | $116.5 million | $68.9 million |
| Diluted EPS | $1.08 | $0.62 |
| Operating Cash Flow | $194.6 million | $269.2 million |
| Total Debt (Outstanding) | $1,230.3 million | $997.4 million |
| Debt Leverage Ratio | 2.8x | N/A |
| Fixed Charge Coverage Ratio | 4.9x | N/A |
| Weighted Avg. Interest Rate | 7.4% | N/A |
| Operating Margin | 23.6% | 24.0% |
Material Changes vs. Prior Period
- Revenue Growth: Total revenue increased 12.7% to $2.21 billion, driven primarily by a 19.1% increase in federal revenue ($1.19 billion) due to higher occupancy and per diem increases, particularly with ICE.
- Profitability: Net income increased 69.1% to $116.5 million, reflecting higher facility net operating income and lower debt refinancing costs compared to 2024.
- Occupancy: Average compensated occupancy rose to 77.2% in 2025 from 75.0% in 2024. The average daily compensated population increased 6.1% to 54,266.
- Facility Activations: The company activated five previously idled facilities in 2025, including the Dilley Immigration Processing Center, California City Immigration Processing Center, West Tennessee Detention Facility, and Diamondback Correctional Facility.
- Acquisitions: Acquired the Farmville Detention Center (736 beds) in July 2025 for $71.4 million, expected to generate $40.0 million in annual incremental revenue.
- Capital Allocation: Repurchased 11.2 million shares of common stock in 2025 for $218.4 million. Expanded revolving credit facility capacity from $275.0 million to $575.0 million.
Guidance, Outlook, and Risks
Outlook and Management Commentary: Management anticipates continued growth in federal demand, particularly from ICE, driven by recent executive actions and the "One Big Beautiful Bill Act" (OBBBA), which appropriates $75 billion for immigration enforcement. The company expects average daily compensated populations to increase in 2026 as newly activated facilities reach stabilized occupancy. Capital expenditures for 2026 are estimated at $35.0 million to $40.0 million, primarily for facility activations.
Key Risks and Contingencies:
- Political and Regulatory Risk: Revenue is heavily dependent on federal appropriations and immigration policy. Changes in administration or legislation could restrict the use of private detention facilities.
- Legal Proceedings:
- Midwest Regional Reception Center (Leavenworth, KS): Intake is delayed due to a lawsuit by the City of Leavenworth alleging a Special Use Permit is required. The company is appealing and has filed for the permit, but timing of activation is uncertain.
- California City Facility: A lawsuit alleges a business license is required; the company is defending against potential injunctive relief.
- DOJ Investigation: The DOJ is investigating conditions at the Trousdale Turner Correctional Center in Tennessee.
- Idle Facilities: Five facilities remain idle with a net carrying value of $149.7 million. While actively marketed, there is no assurance they will be leased or utilized, posing a risk of future impairment charges.
- Labor Costs: Wage pressures and labor shortages continue to impact operating expenses, though per diem increases have largely offset these costs.
Investor Verification Checklist
- ICE Contract Stability: Verify the sustainability of the 58.2% increase in ICE detainee populations and the impact of the OBBBA funding on long-term contract renewals.
- Legal Resolution Timelines: Monitor the status of the Special Use Permit application for the Leavenworth facility and the business license litigation for the California City facility, as these impact near-term revenue recognition.
- Idle Asset Utilization: Assess the progress of marketing efforts for the five remaining idle facilities (approx. 7,000 beds) to ensure no impairment charges are required in future periods.
- Debt Covenants: Confirm continued compliance with the Bank Credit Facility covenants, specifically the total leverage ratio (max 4.50x) and fixed charge coverage ratio (min 1.75x), given the increased debt load from facility activations.
- Share Repurchase Authorization: Note that $300.5 million of repurchase authorization remains available under the current program.