<PAGE> 1
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 10-Q/A
-----------------
[X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES
EXCHANGE ACT OF 1934
FOR THE QUARTERLY PERIOD ENDED: SEPTEMBER 30, 1999
OR
[ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES
EXCHANGE ACT OF 1934
FOR THE TRANSITION PERIOD FROM TO
AMENDMENT NO. 1
COMMISSION FILE NUMBER: 0-25245
PRISON REALTY TRUST, INC.
(EXACT NAME OF REGISTRANT AS SPECIFIED IN ITS CHARTER)
MARYLAND 62-1763875
(State or other jurisdiction of (I.R.S. Employer Identification Number)
incorporation or organization)
10 BURTON HILLS BLVD., SUITE 100, NASHVILLE, TENNESSEE 37215
(ADDRESS AND ZIP CODE OF PRINCIPAL EXECUTIVE OFFICES)
(615) 263-0200
(REGISTRANT'S TELEPHONE NUMBER, INCLUDING AREA CODE)
none
(FORMER NAME, FORMER ADDRESS, AND FORMER FISCAL YEAR IF
CHANGED SINCE LAST REPORT)
Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the preceding 12 months (or for such shorter period that the registrant was
required to file such reports), and (2) has been subject to such filing
requirements for the past 90 days. Yes [X] No [ ]
(Outstanding shares of the issuer's common stock, $0.01 par value per share,
as of November 8, 1999) 118,381,951
<PAGE> 2
PRISON REALTY TRUST, INC.
FORM 10-Q/A
FOR THE QUARTERLY PERIOD ENDED SEPTEMBER 30, 1999
INDEX
<TABLE>
<CAPTION>
PAGE
----
<S> <C> <C>
PART I -- FINANCIAL INFORMATION
Explanatory Note.................................................... 2
Item 1. Financial Statements
a) Condensed Consolidated Balance Sheets as of September 30, 1999
(Unaudited) and December 31, 1998................................... 3
b) Condensed Consolidated Statements of Income (Unaudited) for
the three and nine months ended September 30, 1999 and 1998......... 5
c) Condensed Consolidated Statements of Cash Flows (Unaudited)
for the nine months ended September 30, 1999 and 1998............... 6
d) Notes to Condensed Consolidated Financial Statements................ 8
Item 2. Management's Discussion and Analysis of Financial Condition
and Results of Operations........................................... 20
SIGNATURE.................................................................... 38
</TABLE>
<PAGE> 3
EXPLANATORY NOTE
This amendment to the Form 10-Q of Prison Realty Trust, Inc. (the
"Company") for the period ended September 30, 1999 includes revised financial
information of Corrections Corporation of America ("New CCA"), the Company's
significant lessee, that has been provided by New CCA to the Company.
The revision reflects additional non-cash lease expenses of New CCA for
the first nine months of 1999 of approximately $57 million related to New CCA's
accrual of its fixed rent escalators on a straight line basis as required by
generally accepted accounting principles. This revision has no effect on the
actual cash flows from operations of New CCA or the Company. On December 31,
1999, the Company and New CCA amended the lease agreements related to the fixed
portion of the annual rent escalators, and New CCA intends to reverse the $57
million of expenses in its fourth quarter 1999 financial statements.
The revision also reflects New CCA's decision that previously reported
income tax benefits of $54 million related to its 1999 losses should be fully
reserved as of September 30, 1999. This revision has no effect on the actual
cash flows from operations of New CCA or the Company.
With both revisions, New CCA's stockholders' equity was reduced by
$111 million as of September 30, 1999.
2
<PAGE> 4
PART I -- FINANCIAL INFORMATION
ITEM 1 -- FINANCIAL STATEMENTS.
PRISON REALTY TRUST, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS (SEE NOTE 3)
SEPTEMBER 30, 1999 AND DECEMBER 31, 1998
(AMOUNTS IN THOUSANDS, EXCEPT SHARE AMOUNTS)
<TABLE>
<CAPTION>
SEPTEMBER 30, DECEMBER 31,
1999 1998
------------- ------------
(UNAUDITED)
<S> <C> <C>
ASSETS
Real estate properties, at cost:
Correctional and detention facilities $ 2,306,074 $ 637,640
Less accumulated depreciation (39,015) (10,251)
----------- -----------
Net real estate properties 2,267,059 627,389
Cash and cash equivalents 19,743 31,141
Restricted cash 24,205 --
Notes receivable from New CCA 138,549 138,549
Investments in affiliates and others 126,875 127,691
Investments in direct financing leases 74,042 77,809
Deferred tax assets -- 51,200
Assets under lease arrangements, net 49,499 --
Receivable from New CCA 26,221 --
Other assets 57,340 36,658
----------- -----------
Total assets $ 2,783,533 $ 1,090,437
=========== ===========
</TABLE>
The accompanying Notes to Condensed Consolidated Financial Statements are an
integral part of these statements.
(Continued)
3
<PAGE> 5
PRISON REALTY TRUST, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS (SEE NOTE 3)
SEPTEMBER 30, 1999 AND DECEMBER 31, 1998
(AMOUNTS IN THOUSANDS, EXCEPT SHARE AMOUNTS)
(CONTINUED)
<TABLE>
<CAPTION>
SEPTEMBER 30, DECEMBER 31,
1999 1998
----------- -----------
(UNAUDITED)
<S> <C> <C>
LIABILITIES AND STOCKHOLDERS' EQUITY
LIABILITIES:
Distributions payable $ 209,729 $ --
Bank credit facility 845,250 222,000
Notes payable 100,000 --
Convertible subordinated notes and other debt 70,778 77,833
Accounts payable and accrued expenses 59,135 81,200
Income taxes payable 6,029 14,966
Deferred gains on real estate transactions -- 125,751
Deferred gains on sales of contracts 108,079 116,701
Deferred tax liability 32,000 --
----------- -----------
Total liabilities 1,431,000 638,451
----------- -----------
COMMITMENTS AND CONTINGENCIES
STOCKHOLDERS' EQUITY:
Preferred stock, $.01 par value; 20,000,000 shares
authorized; 4,300,000 and 0 outstanding 43 --
Common stock, $.01 par value; 300,000,000 shares
authorized, 118,284,000 and 79,956,000 shares
issued and outstanding 1,183 800
Treasury stock (242) --
Additional paid-in capital 1,380,469 398,493
Retained earnings -- 52,693
Cumulative net income 169,163 --
Accumulated distributions (198,083) --
----------- -----------
Total stockholders' equity 1,352,533 451,986
----------- -----------
Total liabilities and stockholders' equity $ 2,783,533 $ 1,090,437
=========== ===========
</TABLE>
The accompanying Notes to Condensed Consolidated Financial Statements are an
integral part of these statements.
4
<PAGE> 6
PRISON REALTY TRUST, INC.
CONDENSED CONSOLIDATED STATEMENTS OF INCOME (SEE NOTE 3)
FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 1999 AND 1998
(UNAUDITED AND AMOUNTS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
<TABLE>
<CAPTION>
THREE MONTHS THREE MONTHS NINE MONTHS NINE MONTHS
ENDED ENDED ENDED ENDED
SEPTEMBER 30, SEPTEMBER 30, SEPTEMBER 30, SEPTEMBER 30,
1999 1998 1999 1998
---- ---- ---- ----
<S> <C> <C> <C> <C>
REVENUES:
Rental revenues $ 67,075 $ -- $ 196,543 $ --
Interest income 5,708 -- 17,749 --
Licensing fees 2,192 -- 6,510 --
Management and other revenues -- 179,136 -- 484,505
--------- --------- --------- ---------
74,975 179,136 220,802 484,505
--------- --------- --------- ---------
EXPENSES:
Depreciation and amortization 11,224 4,386 31,643 11,673
General and administrative 1,979 5,720 4,586 16,183
Operating -- 124,794 -- 339,136
Lease -- 15,702 -- 40,638
--------- --------- --------- ---------
13,203 150,602 36,229 407,630
--------- --------- --------- ---------
OPERATING INCOME 61,772 28,534 184,573 76,875
Equity in earnings of subsidiaries and
amortization of deferred gains 6,950 -- 22,107 --
Interest expense (11,610) (1,603) (26,919) (4,879)
Interest income -- 1,715 -- 10,202
Write off of loan costs (8,967) -- (8,967) --
Loss on disposition of property -- -- (1,631) --
--------- --------- --------- ---------
INCOME BEFORE INCOME TAXES 48,145 28,646 169,163 82,198
Provision for change in tax status -- -- 83,200 --
Provision for income taxes -- 7,544 -- 21,565
--------- --------- --------- ---------
NET INCOME 48,145 21,102 85,963 60,633
DIVIDENDS TO PREFERRED
SHAREHOLDERS (2,150) -- (6,450) --
--------- --------- --------- ---------
NET INCOME AVAILABLE FOR COMMON
SHARES $ 45,995 $ 21,102 $ 79,513 $ 60,633
========= ========= ========= =========
NET INCOME AVAILABLE PER COMMON
SHARE:
BASIC $ 0.39 $ 0.30 $ 0.70 $ 0.87
========= ========= ========= =========
DILUTED $ 0.39 $ 0.27 $ 0.69 $ 0.77
========= ========= ========= =========
WEIGHTED AVERAGE COMMON SHARES
OUTSTANDING, BASIC 118,196 70,849 114,003 69,934
========= ========= ========= =========
WEIGHTED AVERAGE COMMON SHARES
OUTSTANDING, DILUTED 118,315 78,510 114,547 78,512
========= ========= ========= =========
</TABLE>
The accompanying Notes to Condensed Consolidated Financial Statements are an
integral part of these statements.
5
<PAGE> 7
PRISON REALTY TRUST, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (SEE NOTE 3)
FOR THE NINE MONTHS ENDED SEPTEMBER 30, 1999 AND 1998
(UNAUDITED AND AMOUNTS IN THOUSANDS)
<TABLE>
<CAPTION>
NINE MONTHS NINE MONTHS
ENDED ENDED
SEPTEMBER 30, SEPTEMBER 30,
1999 1998
------------- -------------
<S> <C> <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income $ 85,963 $ 60,633
Adjustments to reconcile net income to net cash
provided by operating activities:
Depreciation and amortization 31,643 11,673
Provision for change in tax status 83,200 --
Deferred and other noncash income taxes -- 1,186
Write off of loan costs 8,967 --
Amortization of loan costs 4,586 --
Other noncash items 1,750 365
Loss on disposition of property 1,631 2
Equity in earnings of unconsolidated entities (14,099) (649)
Recognized gain on sales of contracts (8,008) --
Recognized gain on real estate transactions -- (9,979)
Changes in assets and liabilities, net
Accounts receivable (2,454) (50,053)
Prepaid expenses (338) (3,025)
Other current assets (21,434) (732)
Accounts payable (53,070) 41,810
Income taxes payable (8,937) (13,514)
Accrued expenses and other liabilities 8,771 (1,494)
--------- ---------
Net cash provided by operating activities 118,171 36,223
--------- ---------
CASH FLOWS FROM INVESTING ACTIVITIES:
Additions of property and equipment (456,794) (312,508)
Increase in restricted cash and investments (7,017) --
Cash acquired in purchase of CCA Prison Realty Trust 21,894 --
Payments under lease arrangements, net (51,071) --
Increase in other assets (500) (16,340)
Proceeds from disposal of assets -- 36,412
Acquisition of USCC subsidiaries, net of cash acquired -- (9,341)
Payments from investment in affiliates, net 14,915 (2,891)
Payments received on direct financing leases and
notes receivable 3,767 3,541
--------- ---------
Net cash used in investing activities (474,806) (301,127)
--------- ---------
CASH FLOWS FROM FINANCING ACTIVITIES:
Proceeds from issuance of long-term debt 40,000 --
Payments on long-term debt (2,788) (45)
Proceeds from line of credit, net 346,382 165,000
Proceeds from issuance of senior notes 100,000 --
Payment of debt issuance costs (53,729) (2,925)
Proceeds from issuance of common stock 130,831 --
Distributions paid on common shares (209,054) --
Distributions paid on preferred shares (6,450) --
Proceeds from exercise of stock options and warrants 45 1,954
Purchase of treasury stock -- (7,600)
--------- ---------
Net cash provided by financing activities 345,237 156,384
--------- ---------
NET DECREASE IN CASH AND CASH EQUIVALENTS (11,398) (108,520)
CASH AND CASH EQUIVALENTS, BEGINNING OF THE PERIOD 31,141 136,147
--------- ---------
CASH AND CASH EQUIVALENTS, END OF THE PERIOD $ 19,743 $ 27,627
========= =========
</TABLE>
(CONTINUED)
6
<PAGE> 8
PRISON REALTY TRUST, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (SEE NOTE 3)
FOR THE NINE MONTHS ENDED SEPTEMBER 30, 1999 AND 1998
(UNAUDITED AND AMOUNTS IN THOUSANDS)
(CONTINUED)
<TABLE>
<CAPTION>
1999 1998
<S> <C> <C>
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:
Cash paid during the period for:
Interest (net of capitalized amounts) $ 12,194 $ 4,708
=========== ========
Income taxes $ 8,937 $ 34,927
=========== ========
SUPPLEMENTAL SCHEDULE OF NONCASH INVESTING AND
FINANCING ACTIVITIES- INCREASES (DECREASES) TO CASH:
Long-term debt was converted into common stock:
Other assets $ 1,161 $ 5
Long-term debt (47,000) (5,800)
Common stock 50 2,063
Additional paid-in capital 45,789 1,588
Treasury stock, at cost -- 51,029
Retained earnings -- (48,885)
----------- --------
$ -- $ --
=========== ========
The Company acquired treasury stock and issued common
stock through the exercise of stock options:
Common stock $ 1 $ 422
Additional paid-in capital 241 3,421
Retained earnings -- (115)
Treasury stock, at cost (242) (3,728)
----------- --------
$ -- $ --
=========== ========
The Company converted a facility from investment in
direct financing lease to property and equipment
by acquiring the equity in the facility from the
leasing entity:
Accounts receivable $ -- $ 3,500
Property and equipment -- (16,207)
Investment in direct financing leases -- 12,707
----------- --------
$ -- $ --
=========== ========
The Company acquired a facility by converting a note
receivable and assuming long-term debt
Property and equipment $ -- $(58,487)
Notes receivable -- 57,624
Long-term debt -- 863
----------- --------
$ -- $ --
=========== ========
The Company acquired CCA Prison Realty Trust's assets
and liabilities for stock:
Restricted cash $ (17,188) $ --
Property and equipment (1,323,100) --
Other assets (9,496) --
Accounts payable and accrued expenses 29,248 --
Line of credit 279,600 --
Distributions payable 2,150 --
Common stock 253 --
Preferred stock 43 --
Additional paid-in capital 1,081,161 --
Retained earnings 43,817 --
Accumulated distributions (64,594) --
----------- --------
Net cash acquired $ 21,894 $ --
=========== ========
</TABLE>
The accompanying Notes to Condensed Consolidated Financial Statements are an
integral part of these statements.
7
<PAGE> 9
PRISON REALTY TRUST, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
SEPTEMBER 30, 1999
1. ORGANIZATION AND OPERATIONS
BACKGROUND AND FORMATION TRANSACTIONS
Prison Realty Trust, Inc., formerly Prison Realty Corporation, a Maryland
corporation (the "Company"), was formed in September 1998. Corrections
Corporation of America, a Tennessee corporation ("Old CCA"), and CCA Prison
Realty Trust, a Maryland real estate investment trust ("Prison Realty"), merged
with and into the Company on December 31, 1998 and January 1, 1999, respectively
(collectively, the "Merger"), pursuant to an Amended and Restated Agreement and
Plan of Merger by and among Old CCA, Prison Realty and the Company, dated as of
September 29, 1998. Reference is made to the "Notes to the Condensed
Consolidated Financial Statements" for the Company included in the Company's
Quarterly Reports on Form 10-Q for the quarter ended March 31, 1999, filed with
the United States Securities and Exchange Commission (the "Commission") on May
14, 1999 (File no. 0-25245), and for the quarter ended June 30, 1999, filed with
the Commission on August 16, 1999 (File no. 0-25245), with respect to certain
Merger transactions and contractual relationships, as well as other pertinent
information of the Company.
The Merger has been accounted for as a reverse acquisition of the Company by Old
CCA and the acquisition of Prison Realty by the Company. As such, Old CCA's
assets and liabilities have been carried forward at historical cost, and the
provisions of reverse acquisition accounting prescribe that Old CCA's historical
financial statements be presented as the Company's historical financial
statements. The historical equity sections of the financial statements and
earnings per share have been retroactively restated to reflect the Company's
equity structure, including the exchange ratio and the effects of the
differences in par values of the respective companies' common stock. Prison
Realty's assets and liabilities have been recorded at fair market value, as
required by Accounting Principles Board Opinion No. 16.
OPERATIONS
Prior to the Merger, Old CCA operated and managed prisons and other correctional
and detention facilities and provided prisoner transportation services for
governmental agencies. Old CCA also provided a full range of related services to
governmental agencies, including managing, financing, developing, designing and
constructing new correctional and detention facilities and redesigning and
renovating older facilities. Since the Merger, the Company has specialized in
acquiring, developing and owning correctional and detention facilities. The
Company operates, and currently intends to continue to operate, so as to qualify
as a real estate investment trust, or REIT, for federal income tax purposes and
currently intends to elect to qualify as a REIT commencing with its taxable year
ending December 31, 1999.
The Company's results of operations for all periods prior to January 1, 1999
reflect the operating results of Old CCA, and the results of operations
subsequent to January 1, 1999 reflect the operating results of the Company as a
REIT. The accompanying unaudited condensed consolidated financial statements
compare the operating results of the Company for the three and nine months ended
September 30, 1999 to the three and nine months ended September 30, 1998.
Management believes the comparison between 1999 and 1998 is not meaningful
because the 1998 results reflect the operations of Old CCA and the 1999 results
of operations reflect the operating results of the Company as a REIT.
8
<PAGE> 10
PRISON REALTY TRUST, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
SEPTEMBER 30, 1999
(CONTINUED)
The following unaudited pro forma operating information presents a summary of
comparable consolidated results of combined operations as a REIT of the Company
and Prison Realty for the nine months ended September 30, 1998, as if the Merger
had occurred as of January 1, 1998 and excluding the effect of any provision for
the change in tax status. The unaudited pro forma operating information is
presented for comparison purposes only and does not purport to represent what
the Company's results of operations actually would have been had the Merger, in
fact, occurred on January 1, 1998.
<TABLE>
<CAPTION>
PRO FORMA
NINE MONTHS ENDED
SEPTEMBER 30, 1998
------------------
<S> <C>
(amounts in thousands, except per share amounts)
Revenues $157,335
Operating income 125,966
Net income available to common shareholders 121,257
Net income per common share:
Basic $ 1.33
Diluted 1.21
</TABLE>
2. MERGER TRANSACTIONS AND RELATED CONTRACTUAL RELATIONSHIPS
On December 31, 1998, immediately prior to the Merger, Old CCA sold to
Corrections Corporation of America, formerly Correctional Management Services
Corporation, a privately-held Tennessee corporation formed in connection with
the Merger ("New CCA"), all of the issued and outstanding capital stock of
certain wholly-owned corporate subsidiaries of Old CCA, certain management
contracts and certain other assets and liabilities, and entered into a trade
name use agreement as described below. In exchange, Old CCA received an
installment note in the principal amount of $137.0 million (the "CCA Note") and
100% of the non-voting common stock of New CCA, representing a 9.5% economic
interest in New CCA with an implied fair market value of $4.8 million. The CCA
Note has a term of 10 years and bears interest at a rate of 12% per annum.
Interest only is generally payable for the first four years of the CCA Note, and
the principal will be amortized over the following six years. The sale to New
CCA generated a deferred gain of $62.7 million.
On December 31, 1998, immediately prior to the Merger and in connection with the
Merger, Old CCA sold to Prison Management Services, LLC ("PMS") and Juvenile and
Jail Facility Management Services, LLC ("JJFMS"), two privately-held Delaware
limited liability companies formed in connection with the Merger, certain
management contracts and certain other assets and liabilities relating to
government-owned adult prison facilities and government-owned jails and juvenile
facilities managed by Old CCA. In exchange, Old CCA received 100% of the
non-voting membership interests in PMS and JJFMS, which obligate PMS and JJFMS
to make distributions to Old CCA equal to 95% of each company's net income, as
defined, and have a combined implied fair market value of $123.0 million. The
Company succeeded to these interests as a result of the Merger, and the
Company's interests in PMS and JJFMS are included in "Investments in affiliates
and others" in the accompanying balance sheet. The sales to PMS and JJFMS
generated a combined deferred gain of $53.4 million. On January 1, 1999, PMS
merged with Prison Management Services, Inc., a privately-held Tennessee
corporation ("Service Company A"), and JJFMS merged with Juvenile and Jail
Facility Management Services, Inc., a privately-held Tennessee corporation
("Service Company B," and collectively with Service Company A, the "Service
Companies").
9
<PAGE> 11
PRISON REALTY TRUST, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
SEPTEMBER 30, 1999
(CONTINUED)
The deferred gains from the sales of contracts to New CCA and the Service
Companies will be amortized into income over multi-year periods as specified by
the Commission's Staff Accounting Bulletin No. 81. The Company's investments in
the Service Companies are being accounted for under the equity method of
accounting. The Company's investment in New CCA is being accounted for under the
cost method of accounting.
Under a trade name use agreement with New CCA resulting from the Merger (the
"Trade Name Use Agreement"), New CCA pays a licensing fee to the Company for the
right to use the name "Corrections Corporation of America" and derivatives
thereof.
On January 1, 1999, immediately after the Merger, all existing leases between
Old CCA and Prison Realty were cancelled, and the Company entered into a master
lease agreement and leases with respect to each leased property with New CCA
(the "New CCA Leases"). The terms of the New CCA Leases are twelve years which
may be extended at fair market rates for three additional five-year periods upon
the mutual agreement of the Company and New CCA.
On January 1, 1999, immediately after the Merger, the Company entered into a
services agreement (the "Services Agreement") with New CCA pursuant to which New
CCA agreed to serve as a facilitator of the construction and development of
additional facilities on behalf of the Company for a term of five years from the
date of the Services Agreement. In such capacity, New CCA will perform, at the
direction of the Company, such services as are customarily needed in the
construction and development of correctional and detention facilities, including
services related to construction of the facilities, project bidding, project
design and governmental relations. In consideration for the performance of such
services by New CCA, the Company agreed to pay a fee equal to 5% of the total
capital expenditures (excluding the incentive fee discussed below and the 5% fee
referred to herein) incurred in connection with the construction and development
of a facility, plus an amount equal to approximately $560 per bed for facility
preparation services provided by New CCA prior to the date on which inmates are
first received at such facility. The Board of Directors of the Company has
authorized payments up to an additional 5% of the total capital expenditures (as
determined above) to New CCA if additional services are requested by the
Company. A majority of the Company's current development projects are subject to
a fee totaling 10%.
On January 1, 1999, immediately after the Merger, the Company entered into a
tenant incentive agreement (the "Tenant Incentive Agreement") with New CCA
pursuant to which the Company agreed to pay to New CCA an incentive fee to
induce New CCA to enter into New CCA Leases with respect to those facilities
developed and facilitated by New CCA. The amount of the incentive fee was set at
$840 per bed for each facility leased by New CCA for which New CCA served as
developer and facilitator. This $840 per bed incentive fee, however, did not
include an allowance for rental payments to be paid by New CCA. Therefore, on
May 4, 1999, the Company and New CCA entered into an amended and restated tenant
incentive agreement (the "Amended and Restated Tenant Incentive Agreement"),
effective as of January 1, 1999, providing for (i) a tenant incentive fee of up
to $4,000 per bed payable with respect to all future facilities developed and
facilitated by New CCA, as well as certain other facilities which, although
operational on January 1, 1999, had not achieved full occupancy, and (ii) an
$840 per bed allowance for all beds in operation at the beginning of January
1999, approximately 21,500 beds, that were not subject to the tenant allowance
in the first quarter of 1999. The amount of the amended tenant incentive fee
includes an allowance for rental payments to be paid by New CCA prior to
10
<PAGE> 12
PRISON REALTY TRUST, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
SEPTEMBER 30, 1999
(CONTINUED)
the facility reaching stabilized occupancy. The term of the Amended and Restated
Tenant Incentive Agreement is four years, unless extended upon the written
agreement of the Company and New CCA. The incentive fees with New CCA are being
deferred and amortized as a reduction to rental revenues over the respective
lease term.
Effective January 1, 1999, the Company entered into a four year business
development agreement (the "Business Development Agreement") with New CCA, which
provides that New CCA will perform, at the direction of the Company, services
designed to assist the Company in identifying and obtaining new business.
Pursuant to the agreement, the Company has agreed to pay to New CCA a total fee
equal to 4.5% of the total capital expenditures (excluding the amount of the
tenant incentive fee and the services fee discussed above as well as the 4.5%
fee referred to herein) incurred in connection with the construction and
development of each new facility, or the construction and development of an
addition to an existing facility, for which New CCA performed business
development services.
3. BASIS OF PRESENTATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
The consolidated financial statements of the Company include all the accounts of
the Company and its subsidiaries subsequent to the Merger, including Prison
Realty Management, Inc., a Tennessee corporation and wholly-owned management
subsidiary. All significant intercompany balances and transactions have been
eliminated.
The accompanying interim consolidated financial statements are unaudited. The
financial statements have been prepared in accordance with generally accepted
accounting principles for interim financial information and in conjunction with
the rules and regulations of the Commission. Accordingly, they do not include
all of the disclosures required by generally accepted accounting principles for
complete financial statements. In the opinion of management, all adjustments
(consisting solely of normal recurring matters) necessary for a fair
presentation of the financial statements for this interim period have been
included. The results of operations for the interim period are not necessarily
indicative of the results to be obtained for the full fiscal year. Reference is
made to the audited financial statements of the Company included in the
Company's Annual Report on Form 10-K for the fiscal year ending December 31,
1998, filed with the Commission on March 30, 1999 (File no. 0-25245), with
respect to certain significant accounting and financial reporting policies as
well as other pertinent information of the Company. Since prior to the Merger,
Prison Realty had operated so as to qualify as a REIT, the Company has adopted
certain significant accounting policies of Prison Realty. Reference is made to
the audited financial statements of Prison Realty included in Prison Realty's
Annual Report on Form 10-K for the fiscal year ending December 31, 1998, filed
with the Commission on March 30, 1999 (File no. 1-13049), with respect to
certain significant accounting and financial reporting policies as well as other
pertinent information of Prison Realty.
4. REAL ESTATE PROPERTIES
As discussed previously, pursuant to the Merger, the Company acquired all of the
assets and liabilities of Prison Realty on January 1, 1999, including 23 leased
facilities and one real estate property under construction. The real estate
properties acquired by the Company in conjunction with the acquisition of
11
<PAGE> 13
PRISON REALTY TRUST, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
SEPTEMBER 30, 1999
(CONTINUED)
Prison Realty have been recorded at estimated fair market value in accordance
with the purchase method of accounting prescribed by Accounting Principles Board
Opinion No. 16.
At September 30, 1999, the Company owned or was in the process of developing 51
correctional and detention facilities, of which 40 facilities were operating,
eight were under construction or expansion and three were in the planning
stages, with a total aggregate cost of $2.3 billion. At September 30, 1999, New
CCA leased 32 facilities from the Company, governmental agencies leased five
facilities from the Company and private operators leased three facilities from
the Company. The Company expects to lease six of the facilities under
construction or development to New CCA.
5. LONG TERM DEBT
On January 1, 1999, in connection with the completion of the Merger, the Company
obtained a $650.0 million secured credit facility (the "Credit Facility") from
NationsBank, N.A., as Administrative Agent, and several U.S. and non-U.S. banks.
The Credit Facility includes up to a maximum of $250.0 million in tranche B term
loans and $400.0 million in revolving loans, including a $150.0 million
subfacility for letters of credit. The term loans require principal quarterly
payments of $625,000 throughout the term of the loan with the remaining balance
maturing on January 1, 2003 and the revolving loans maturing on January 1, 2002.
Interest rates, unused commitment fees and letter of credit fees on the Credit
Facility are subject to change based on the Company's senior debt rating. The
Credit Facility is secured by mortgages on the Company's real property.
On August 4, 1999, the Company completed an amendment and restatement of the
Credit Facility (the "Amended Credit Facility") increasing amounts available to
the Company under the original Credit Facility to $1.0 billion through the
addition of $350.0 million tranche C term loans. The tranche C term loans will
be payable in equal quarterly installments in the amount of $875,000 through the
calendar quarter ending September 30, 2002, with the balance to be paid in full
on December 31, 2002. Under the Amended Credit Facility, Lehman Commercial Paper
Inc. ("LCPI") replaced NationsBank, N.A. as Administrative Agent.
The Amended Credit Facility, similar to the Credit Facility, provides for
interest rates, unused commitment fees and letter of credit fees to change based
on the Company's senior debt rating. As with the Credit Facility, the Amended
Credit Facility bears interest at variable rates of interest based on a spread
over the base rate or LIBOR (as elected by the Company), which spread is
determined by reference to the Company's credit rating. The revised spread
ranges from 0.50% to 2.25% for base rate loans and from 2.00% to 3.75% for LIBOR
rate loans. These ranges replace the original spread ranges of 0.25% to 1.25%
for base rate loans and 1.375% to 2.75% for LIBOR rate loans. The term loan
portions of the Amended Credit Facility bear interest at a variable base rate
equal to 4.0% in excess of LIBOR. This revised rate replaces the variable base
rate equal to 3.25% in excess of LIBOR in the Credit Facility. At September 30,
1999, the weighted average borrowing rate under the Amended Credit Facility was
9.6%, and the outstanding borrowings thereunder were $845.3 million which
approximated the amount available to the Company under the Amended Credit
Facility's borrowing base, as described below.
The Amended Credit Facility, similar to the Credit Facility, is secured by
mortgages on the Company's real property. Borrowings are limited based on a
revised borrowing base formula which considers, among other things, eligible
real estate. The Amended Credit Facility contains certain revised financial
covenants, primarily: (a) maintenance of leverage, interest coverage, debt
service coverage and total
12
<PAGE> 14
PRISON REALTY TRUST, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
SEPTEMBER 30, 1999
(CONTINUED)
indebtedness ratios; and (b) restrictions on the incurrence of additional
indebtedness. The Amended Credit Facility restricts the Company's ability to
make the 1999 cash payment of the Special Dividend (as herein defined) unless
(a) the Company has liquidity of at least $75.0 million at the dividend
declaration date and (b) the Company receives at least $100.0 million in cash
proceeds for the issuance of equity or similar securities from a new investor
receiving representation on the Company's Board of Directors and (c) New CCA
receives at least $25.0 million in cash proceeds from the issuance of any
combination of equity securities and subordinated debt. The Company may,
however, pay up to $31.0 million in cash if only (a) and (c) above are achieved.
The Company and New CCA have retained Merrill Lynch & Co. ("Merrill Lynch") as
their respective financial advisor to assist them in completing a sale of equity
and/or debt securities as required by the Amended Credit Facility in order to
make the Special Dividend payment in cash. No assurances can be given as to
whether or when any such transaction will be completed or, that in the event
such transaction is completed, that the Special Dividend will be paid in cash.
In the event that no such transaction is consummated prior to December 31, 1999,
the Company will be prohibited from making the Special Dividend payment in cash.
The Company currently intends to pay sufficient dividends in cash or securities
to satisfy the distribution requirements for qualification as a REIT for the
year ending December 31, 1999. Currently, the Board of Directors of the Company
is considering various alternatives permissible under the REIT requirements with
respect to the distributions payable to its stockholders, as more fully
described in Note 6, "Distributions to Stockholders." The Company is in
compliance with all covenants under the Amended Credit Facility. The Company
incurred expenses of $39.2 million related to this amendment and restatement and
wrote off $9.0 million of expenses related to the Credit Facility.
On June 11, 1999, the Company completed its offering of $100.0 million aggregate
principal amount of 12% Senior Notes due 2006 (the "Notes"). Interest on the
Notes will be paid semi-annually in arrears, and the Notes have a seven year
non-callable term due June 1, 2006. Net proceeds from the offering were
approximately $95 million after deducting expenses payable by Prison Realty in
connection with the offering. The Company used the net proceeds from the sale of
the Notes for general corporate purposes and to repay revolving bank borrowings
under its Credit Facility.
On January 29, 1999, the Company issued $20.0 million of convertible,
subordinated notes due in 2009, with interest payable semi-annually at 9.5%.
This issuance constituted the second tranche of a commitment by the Company to
issue an aggregate of $40.0 million of convertible, subordinated notes, with the
first $20.0 million tranche issued in December, 1998 under substantially similar
terms. The notes require that the Company revise the conversion price as a
result of the payment of a dividend or the issuance of stock or convertible
securities below market price. As of September 30, 1999, the conversion price
for the notes was $23.63 as compared to $28.00 at issuance. This change in
conversion price resulted from dividends paid by the Company in 1999 and from
the March 8, 1999 conversion of a $7.0 million convertible, subordinated note
issued to Sodexho Alliance S.A. ("Sodexho") into 1.7 million shares of common
stock at a conversion price of $4.09 per share and the conversion of a $20.0
million convertible, subordinated note issued to Sodexho into 2.6 million shares
of common stock at a conversion price of $7.80 per share.
On March 8, 1999, the Company issued a $20.0 million convertible, subordinated
note to Sodexho pursuant to a forward contract assumed by the Company from Old
CCA in the Merger. The note bore interest at LIBOR plus 1.35% and was
convertible into shares of the Company's common stock at a conversion price of
$7.80 per share. On March 8, 1999, Sodexho converted (i) a $7.0 million
convertible, subordinated note bearing interest at 8.5% into 1.7 million shares
of the Company's common stock at a conversion price of $4.09 per share, (ii) a
$20.0 million convertible, subordinated note bearing interest at 7.5% into
700,000 shares of the Company's common stock at a conversion price of $28.53 and
13
<PAGE> 15
PRISON REALTY TRUST, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
SEPTEMBER 30, 1999
(CONTINUED)
(iii) a $20.0 million convertible, subordinated note bearing interest at
LIBOR plus 1.35% into 2.6 million shares of the Company's common stock at a
conversion price of $7.80 per share.
The $30.0 million 7.5% convertible, subordinated note issued to PMI Mezzanine
Fund, L.P. in connection with the Merger requires that the Company revise the
conversion price as a result of the payment of a dividend or the issuance of
stock or convertible securities below market price. As of September 30, 1999,
the conversion price for the note was $23.63, as compared to $27.42 at issuance.
This change in conversion price resulted from dividends paid by the Company in
1999 and from the March 8, 1999 conversion of a $7.0 million convertible,
subordinated note issued to Sodexho into 1.7 million shares of common stock at a
conversion price of $4.09 per share and the conversion of a $20.0 million
convertible, subordinated note issued to Sodexho into 2.6 million shares of
common stock at a conversion price of $7.80 per share.
6. DISTRIBUTIONS TO STOCKHOLDERS
On March 4, 1999, the Company's Board of Directors declared a distribution of
$0.60 per share on the Company's common stock, comprised of a regular quarterly
dividend of $0.55 per share and a special dividend of $0.05 per share for the
quarter ended March 31, 1999, to common stockholders of record on March 19,
1999, payable on March 31, 1999. These distributions were paid on March 31,
1999. In addition, the Board of Directors declared a quarterly dividend on the
Company's 8.0% Series A Cumulative Preferred Stock of $0.50 per share to
preferred stockholders of record on March 31, 1999, payable on April 15, 1999.
These dividends were paid on April 15, 1999.
On May 11, 1999, the Company's Board of Directors declared a distribution of
$0.60 per share on the Company's common stock, comprised of a regular quarterly
dividend of $0.55 per share and a special dividend of $0.05 per share for the
quarter ended June 30, 1999, to common stockholders of record on June 18, 1999,
payable on June 30, 1999. These distributions were paid on June 30, 1999. In
addition, the Board of Directors declared a quarterly dividend on the Company's
8.0% Series A Cumulative Preferred Stock of $0.50 per share to preferred
stockholders of record on June 30, 1999, payable on July 15, 1999. These
dividends were paid on July 15, 1999.
On August 27, 1999, the Company's Board of Directors declared a distribution of
$0.60 per share on the Company's common stock, comprised of a regular quarterly
dividend of $0.55 per share and a special dividend of $0.05 per share for the
quarter ended September 30, 1999, to common stockholders of record on September
17, 1999, payable on September 30, 1999. These distributions were paid on
September 30, 1999. In addition, the Board of Directors declared a quarterly
dividend on the Company's 8.0% Series A Cumulative Preferred Stock of $0.50 per
share to preferred stockholders of record on September 30, 1999, payable on
October 15, 1999. These dividends were paid on October 15, 1999.
The Company, as a REIT, cannot complete any taxable year with accumulated
earnings and profits from a taxable corporation. Accordingly, the Company is
required to distribute Old CCA's earnings and profits to which it succeeded in
the Merger (the "Accumulated Earnings and Profits"). The amount of the
Accumulated Earnings and Profits is currently estimated at
$235.0 million. All dividends paid by the Company thus far in 1999 have reduced
the amount of the Accumulated Earnings and Profits. Thus, to satisfy the
requirements relating to the distribution of the Accumulated Earnings and
Profits, the Company must still distribute in 1999 the amount of the Accumulated
Earnings and Profits, minus the dividends paid thus far in 1999. In addition to
distributing the Accumulated Earnings and Profits, the Company is also required
to distribute 95% of its taxable income for 1999. The Company currently intends
to pay sufficient dividends (in cash or securities) to satisfy all distribution
requirements for qualification as a REIT for 1999. The Company is currently
considering the exact timing and method of the payment of these required
distributions. The Company may partially satisfy these requirements through
the payment of a one-time special dividend (the "Special Dividend"). Certain
provisions of the Amended Credit Facility restrict the Company's ability to
pay these required distributions in cash in 1999, as previously described.
Merrill Lynch has been retained by each of the Company and New
CCA as its financial advisor to assist each company in raising the capital
required by the Amended Credit Facility in order to make the Special Dividend
payment in cash, also as previously described. There can be no assurance that
the Company or New CCA will be able to raise the capital required under the
Amended Credit Facility for the Company to pay the Special Dividend in cash or,
in the event such transaction is completed, that the Special Dividend will be
paid in cash.
14
<PAGE> 16
PRISON REALTY TRUST, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
SEPTEMBER 30, 1999
(CONTINUED)
7. CONTINGENCIES
Sixteen complaints have been filed in federal court in the United States
District Court for the Middle District of Tennessee, Nashville Division,
alleging securities fraud in connection with the agreements entered into by the
Company in May of this year to increase the tenant incentive and other payments
from the Company to New CCA, the Company's primary tenant. On October 1, 1999, a
United States Magistrate Judge entered an order consolidating these 16 cases
into two separate actions. The plaintiffs' class in the first action consists of
former shareholders of Old CCA who acquired shares of the Company as a result of
the Merger. The plaintiffs' class in the second action consists of former
shareholders of Prison Realty who acquired shares as a result of the Merger and
all persons who acquired shares of the Company on the open market prior to May
17, 1999. On November 4, 1999, each of these plaintiffs' groups filed a separate
amended complaint. A complaint substantially identical to the majority of those
filed in federal court in Tennessee has been filed in the United States District
Court for the Eastern District of New York, although to date neither the Company
nor any of the named defendants has been served with a copy of the complaint.
The Company believes it is likely that the complaint filed in the United States
District Court for the Eastern District of New York, to the extent the
plaintiffs desire to pursue the complaint, will be transferred to the United
States District Court for the Middle District of Tennessee. Additionally, a
purported shareholders' derivative complaint was filed in the Chancery Court for
Davidson County, Tennessee in Nashville against the Company and the members of
its board of directors regarding the increased payments to New CCA. The Company
is continuing to investigate the allegations in the complaints, and although
their outcome is not determinable, the Company is defending these actions
vigorously.
8. EARNINGS PER SHARE
SFAS 128, "Earnings per Share," has been issued effective for fiscal periods
ending after December 15, 1997. SFAS 128 establishes standards for computing and
presenting earnings per share. The Company adopted the provisions of SFAS 128 in
the fourth quarter of 1997. Under the standards established by SFAS 128,
earnings per share are measured at two levels: basic earnings per share and
diluted earnings per share. Basic earnings per share for the Company was
computed by dividing net income by the weighted average number of common shares
outstanding during the period. Diluted earnings per share was computed by
dividing net income (as adjusted) by the weighted average number of common
shares after considering the additional dilution related to convertible
preferred stock, convertible subordinated notes, options and warrants. For the
three months ended September 30, 1999, earnings per share for basic and diluted
were the same. For the nine months ended September 30, 1999, earnings per share
for basic and diluted were $0.70 and $0.69, respectively.
15
<PAGE> 17
PRISON REALTY TRUST, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
SEPTEMBER 30, 1999
(CONTINUED)
9. COMPREHENSIVE INCOME
In June 1997, the Financial Accounting Standards Board issued SFAS No. 130,
"Reporting Comprehensive Income," effective for fiscal years beginning after
December 15, 1998. SFAS No. 130 requires that changes in the amounts of certain
items, including gains and losses on certain securities, be shown in the
Financial Statements. The Company adopted the provisions of SFAS No. 130 on
January 1, 1998. The Company's comprehensive income is equivalent to net income
for the three and nine months ended September 30, 1999.
10. RELATIONSHIP WITH CORRECTIONS CORPORATION OF AMERICA
New CCA is a private prison management company which operates and manages the
substantial majority of facilities owned by the Company. As a result of the
Merger and certain contractual relationships existing between the Company and
New CCA, the Company has significant sources of income from New CCA. In
addition, the Company pays New CCA for services rendered to the Company in the
development of its correctional and detention facilities. As of September 30,
1999, New CCA leased 32 of the 40 operating facilities owned by the Company.
INCOME
For the three and nine months ended September 30, 1999, the Company recognized
rental revenue from New CCA of $64.7 million and $189.4 million, respectively.
For the three and nine months ended September 30, 1999, the Company recognized
interest income of $4.1 million and $12.3 million, respectively, on the CCA Note
in the principal amount of $137.0 million from New CCA. The interest is due from
New CCA by December 31, 1999.
The Company also recognized $2.2 million and $6.5 million in licensing fee
revenues from New CCA for the use of the name "Corrections Corporation of
America" for the three and nine months ended September 30, 1999, respectively.
TENANT INCENTIVE AGREEMENT
The Amended and Restated Tenant Incentive Agreement between the Company and New
CCA allows for Company payment of tenant incentive fees to induce New CCA to
enter into New CCA Leases with respect to those facilities developed and
facilitated by New CCA. The amount of the amended tenant incentive fee includes
an allowance for rental payments to be paid by New CCA prior to the facility
reaching stabilized occupancy. Pursuant to the Amended and Restated Tenant
Incentive Agreement, the Company pays (i) a tenant incentive fee of up to $4,000
per bed payable with respect to all future facilities developed and facilitated
by New CCA, as well as certain other facilities which, although operational on
January 1, 1999, had not achieved full occupancy, and (ii) an $840 per bed
allowance for all beds in operation at the beginning of January 1999,
approximately 21,500 beds, that were not subject to the tenant allowance in the
first quarter of 1999. For the three and nine months ended September 1999, the
Company had incurred tenant incentive fees of $6.1 million and $51.0 million,
respectively, of which $18.1 million of the year-to-date amount related to the
$840 per bed allowance on the aforementioned 21,500 beds. These fees are being
amortized against rental revenues over the life of the leases. The amount of
unamortized incentives pursuant to the Amended and Restated Tenant Incentive
Agreement, as of September 30, 1999, is $49.5 million.
16
<PAGE> 18
PRISON REALTY TRUST, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
SEPTEMBER 30, 1999
(CONTINUED)
PAYMENT FOR SERVICES
The Company has entered into the Business Development Agreement and the Services
Agreement with New CCA, which provide for the Company to pay fees to New CCA for
services rendered to the Company for obtaining new construction projects (4.5%
of expected project expenditures) and facilitating the construction and
development of facilities (up to 10% of actual construction expenditures) and
facility preparation services ($560 per new bed) provided by New CCA prior to
the date on which inmates are first received at such facility. Costs incurred by
the Company under these construction and development agreements are capitalized
as part of the facilities' development cost. For the three and nine months ended
September 30, 1999, costs incurred related to the Business Development Agreement
were $3.1 million and $15.0 million, respectively. Costs incurred related to the
Services Agreement for the three and nine months ended September 30, 1999 were
$8.1 million and $34.6 million, respectively.
FINANCIAL INFORMATION OF NEW CCA
The following summarized unaudited operating information presents the results of
operations of New CCA for the three months ended March 31, 1999, the three and
six months ended June 30, 1999, and the three and nine months ended September
30, 1999, restated to reflect the effects as outlined in the introductory
explanatory note of the Form 10-Q/A (amounts in thousands):
<TABLE>
<CAPTION>
THREE MONTHS THREE MONTHS SIX MONTHS THREE MONTHS NINE MONTHS
ENDED ENDED ENDED ENDED ENDED
MARCH 31, 1999 JUNE 30, 1999 JUNE 30, 1999 SEPTEMBER 30, 1999 SEPTEMBER 30, 1999
-------------- ------------- ------------- ------------------ ------------------
<S> <C> <C> <C> <C> <C>
Revenues $112,363 $122,985 $235,348 $129,874 $365,222
Net loss (39,766) (37,262) (77,028) (118,346) (195,374)
</TABLE>
The following summarized unaudited balance sheet information presents New CCA's
financial position as of March 31, 1999, June 30, 1999, and September 30, 1999
(amounts in thousands):
<TABLE>
<CAPTION>
MARCH 31, 1999 JUNE 30, 1999 SEPTEMBER 30, 1999
-------------- ------------- ------------------
<S> <C> <C> <C>
Current assets $ 95,869 $ 94,955 $ 86,218
Total assets 222,364 243,470 183,802
Current liabilities 60,156 49,910 76,026
Deferred credits 24,401 73,240 87,268
Accrued future rent 19,027 38,609 56,948
Total liabilities 240,584 298,759 357,242
Stockholders' deficit (18,220) (55,289) (173,440)
</TABLE>
17
<PAGE> 19
PRISON REALTY TRUST, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
SEPTEMBER 30, 1999
(CONTINUED)
The following summary presents the cash flows of New CCA for the nine months
ended September 30, 1999:
<TABLE>
<CAPTION>
NINE MONTHS ENDED
SEPTEMBER 30, 1999
------------------
(AMOUNTS IN THOUSANDS)
<S> <C>
Cash flows used in operating activities $ (6,999)
Cash flows used in investing activities (3,383)
Cash flows used in financing activities (6,125)
---------
Net decrease in cash for the nine months ended September 30, 1999 $ (16,507)
=========
</TABLE>
New CCA has utilized cash from borrowings under its line of credit, equity
issuances and payments from the Company for tenant incentive arrangements and
services provided to the Company to offset its operating losses. New CCA expects
to continue to use these sources of cash to offset its anticipated losses from
operations; however, amounts presently anticipated to be available to New CCA
will not be sufficient to offset all of New CCA's expected future operating
losses. As such, New CCA will be required to raise additional equity or debt
capital in the future. Each of the Company and New CCA has engaged Merrill Lynch
as its financial advisor in connection with the possible sale of equity and/or
debt securities (as required by the Amended Credit Facility in order for the
Company to pay the Special Dividend in cash) and to evaluate the Company's and
New CCA's financial conditions and results of operations. In connection with
this process, the companies are exploring a broad range of alternatives designed
to enhance shareholder value including, without limitation, a sale of equity
and/or debt securities in either a single transaction or in a series of related
transactions, or a business combination or other restructuring. To date, the
Company and New CCA have received several proposals which are currently under
consideration. No assurances can be given as to whether any financing or
strategic alternative will be effected. In the event no such financing or
strategic alternative is effected, there can be no assurance that New CCA will
be able to make all of the required payments to the Company under the existing
terms of the New CCA Leases. In addition, the financing or strategic alternative
effected may have an impact on the Company's and New CCA's financial statements,
their existing contractual and lease arrangements, and New CCA's ability to
utilize its existing deferred tax assets. Cash used in investing activities
consists of equipment additions. Cash used in financing activities consists of
line of credit issuance fees.
The Company has included additional financial information of New CCA for the
nine months ended September 30, 1999 herein under "Results of Operations"
contained in "Management's Discussion and Analysis of Financial Condition and
Results of Operations."
18
<PAGE> 20
PRISON REALTY TRUST, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
SEPTEMBER 30, 1999
(CONTINUED)
The following unaudited operating information presents a combined summary of the
Service Companies' results of operations for the three and nine months ended
September 30, 1999:
<TABLE>
<CAPTION>
THREE MONTHS NINE MONTHS
ENDED ENDED
SEPTEMBER 30, 1999 SEPTEMBER 30, 1999
------------------ ------------------
(AMOUNTS IN THOUSANDS)
<S> <C> <C>
Revenues $ 74,306 $ 213,984
Net income 4,506 14,841
</TABLE>
The following unaudited balance sheet information presents a combined summary of
the Service Companies' financial position as of September 30, 1999:
<TABLE>
<CAPTION>
SEPTEMBER 30, 1999
------------------
(AMOUNTS IN THOUSANDS)
<S> <C>
Current assets $ 62,038
Total assets 156,008
Current liabilities 33,025
Total liabilities 34,641
Stockholders' equity 121,367
Total dividends accrued 6,752
Company share of dividends accrued 6,752
</TABLE>
19
<PAGE> 21
PRISON REALTY TRUST, INC.
ITEM 2- MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
RESULTS OF OPERATIONS
The following discussion should be read in conjunction with the financial
statements and notes thereto appearing elsewhere in this report.
This Amended Quarterly Report on Form 10-Q, including "Management's Discussion
and Analysis of Financial Condition and Results of Operations," contains certain
forward-looking statements within the meaning of Section 27A of the Securities
Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934,
as amended. These forward-looking statements reflect the Company's current views
with respect to future events and financial performance, and these statements
can be identified, without limitation, by the use of the words "anticipates,"
"believes," "estimates," "expects," "intends," "plans," "projects" and similar
expressions. Forward-looking statements are subject to risks, uncertainties and
other factors that may cause actual results or outcomes to differ materially
from future outcomes expressed or implied by the forward-looking statement. Such
factors include, but are not limited to, risks associated with the corrections
and detention industry, competitive market conditions, strength of the real
estate markets in which the Company operates and general economic conditions.
The Company disclosed such risks in detail in its Annual Report on Form 10-K for
the fiscal year ended December 31, 1998, filed with the Commission on March 30,
1999 (File no. 0-25245). Readers are cautioned not to place undue reliance on
these forward-looking statements, which speak only as of the date hereof. The
Company undertakes no obligation to publicly revise these forward-looking
statements to reflect events or circumstances occurring after the date hereof or
to reflect the occurrence of unanticipated events.
OVERVIEW.
Reference is made to the "Management's Discussion and Analysis of Financial
Condition and Results of Operations" for the Company included in the Company's
Quarterly Reports on Form 10-Q for the quarter ending March 31, 1999, filed with
the Commission on May 14, 1999 (File no. 0-25245), and the quarter ended June
30, 1999, filed with the Commission on August 16, 1999 (File no. 0-25245), with
respect to certain Merger transactions and contractual relationships as well as
other pertinent information of the Company.
The Company was formed in September 1998. Corrections Corporation of America, a
Tennessee corporation ("Old CCA"), and CCA Prison Realty Trust, a Maryland real
estate investment trust ("Prison Realty"), merged with and into the Company on
December 31, 1998 and January 1, 1999, respectively (collectively, the
"Merger"). The Company commenced operations on January 1, 1999. On December 31,
1998, immediately prior to the Merger, and in connection with the Merger, Old
CCA sold to Corrections Corporation of America, formerly Correctional Management
Services Corporation, a privately-held Tennessee corporation formed in
connection with the Merger ("New CCA"), all of the issued and outstanding
capital stock of certain wholly-owned corporate subsidiaries of Old CCA, certain
management contracts and certain other assets and liabilities, and entered into
the Trade Name Use Agreement, as described below. In exchange, Old CCA received
an installment note in the principal amount of $137.0 million (the "CCA Note")
and 100% of the non-voting common stock of New CCA, representing a 9.5% economic
interest. The CCA Note has a term of 10 years and bears interest at a rate of
12% per annum.
On December 31, 1998, immediately prior to the Merger and in connection with the
Merger, Old CCA sold to Prison Management Services, LLC ("PMS") and Juvenile and
Jail Facility Management Services, LLC ("JJFMS"), two privately-held Delaware
limited liability companies formed in connection with the Merger, certain
management contracts and certain other assets and liabilities relating to
government-owned adult prison facilities and government-owned jails and juvenile
facilities managed by Old CCA.
20
<PAGE> 22
PRISON REALTY TRUST, INC.
ITEM 2- MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
RESULTS OF OPERATIONS
(CONTINUED)
In exchange, Old CCA received 100% of the non-voting membership interests in PMS
and JJFMS, which obligate PMS and JJFMS to make distributions to Old CCA equal
to 95% of each companies' net income, as defined, and are valued at the combined
implied fair market value of $123.0 million. The Company succeeded to these
interests as a result of the Merger, and the Company's interests in PMS and
JJFMS are included in "Investments in affiliates and others" in the accompanying
balance sheet. The sales to PMS and JJFMS generated a combined deferred gain of
$53.4 million. On January 1, 1999, PMS merged with Prison Management Services,
Inc., a privately-held Tennessee corporation ("Service Company A"), and JJFMS
merged with Juvenile and Jail Facility Management Services, Inc., a
privately-held Tennessee corporation ("Service Company B," and collectively with
Service Company A, the "Service Companies").
Under a trade name use agreement with New CCA resulting from the Merger (the
"Trade Name Use Agreement"), New CCA pays a licensing fee to the Company for the
right to use the name "Corrections Corporation of America" and derivatives
thereof.
The Merger has been accounted for as a reverse acquisition of the Company by Old
CCA and the acquisition of Prison Realty by the Company. As such, Old CCA's
assets and liabilities have been carried forward at historical cost and Old
CCA's historical financial statements are presented as the continuing accounting
entity's historical financial statements.
The Company's principal business strategy is to design, build and finance new
correctional and detention facilities and to lease these facilities under
long-term "triple net" leases to government entities and qualified private
prison managers, as well to expand its existing facilities. In addition, the
Company acquires existing facilities meeting certain investment criteria from
government and private prison owners.
Substantially all of the Company's revenues are derived from: (i) rents received
under triple net leases of correctional and detention facilities, including the
New CCA Leases; (ii) dividends from investments in the non-voting stock of
certain subsidiaries; (iii) interest income on the CCA Note; and (iv) license
fees earned under the Trade Name Use Agreement. New CCA currently leases 32 of
the Company's 40 operating facilities pursuant to a master lease agreement and
leases with respect to each leased property with the Company (the "New CCA
Leases") and is the Company's primary tenant.
New CCA is the lessee of a substantial majority of the Company's facilities. The
Company, therefore, is dependent for its rental revenues upon New CCA's ability
to make the lease payments required under the New CCA Leases for such
facilities. New CCA's obligation to make payments under the New CCA Leases is
not secured by any of the assets of New CCA, although the obligations under the
New CCA Leases are cross-defaulted so that the Company could terminate all the
leases if New CCA fails to make required lease payments. If this were to happen,
however, the Company would be required to renegotiate existing leases or
incentive fee arrangements, to find other suitable lessees or to risk losing its
ability to elect or maintain REIT status, as applicable. In monitoring the
ability of New CCA to satisfy its obligations under the lease agreements, the
Company reviews on a quarterly basis (i) the net increase or decrease in cash of
New CCA, (ii) the amount of available cash of New CCA, (iii) the amount of
outstanding borrowings under New CCA's credit facility, (iv) projected future
operations of New CCA, and (v) lease coverage ratios.
New CCA experienced a net loss of $118.3 million and $195.4 million for the
three and nine months ended September 30, 1999, respectively, and had $7.0
million of cash flow used in operating activities for the first nine months
ended September 30, 1999. Net decrease in cash and cash equivalents for the nine
21
<PAGE> 23
PRISON REALTY TRUST, INC.
ITEM 2- MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
RESULTS OF OPERATIONS
(CONTINUED)
months ended September 30, 1999 by New CCA was $16.5 million. New CCA has
utilized cash from borrowings under its line of credit, equity issuances and
payments from the Company for tenant incentive arrangements and services
provided to the Company to offset its operating losses. New CCA expects to
continue to use these sources of cash to offset its anticipated losses from
operations; however, amounts presently anticipated to be available to New CCA
will not be sufficient to offset all of New CCA's expected future operating
losses. As such, New CCA will be required to raise additional equity and/or debt
capital in the future. Each of the Company and New CCA has engaged Merrill Lynch
& Co. ("Merrill Lynch") as its financial advisor in connection with the sale of
equity and/or debt securities (as required by the Amended Credit Facility in
order for the Company to pay the Special Dividend in cash) and to evaluate the
Company's and New CCA's financial condition and results of operations. In
connection with this process, the companies are exploring a broad range of
alternatives designed to enhance shareholder value including, without
limitation, a sale of equity and/or debt securities in either a single
transaction or in a series of related transactions, or a business combination or
other restructuring. To date, the Company and New CCA have received several
proposals which are currently under consideration. No assurances can be given as
to whether any financing or strategic alternative will be effected. In the event
no such financing or strategic alternative is effected, there can be no
assurance that New CCA will be able to make all of the required payments to the
Company under the existing terms of the New CCA Leases. The failure of New CCA
to make all of the rent payments would materially adversely affect the Company's
financial condition and results of operations and ability to pay dividends. In
addition, the transactions or strategic alternatives effected may have an impact
on the Company's and New CCA's financial statements, their existing contractual
and lease arrangements, and New CCA's ability to utilize its existing deferred
tax assets. Moreover, while the Company has leases with tenants other than New
CCA, there can be no assurance that the Company will be successful in obtaining
lease agreements with lessees other than New CCA to an extent such that the
Company is not dependent on New CCA as the primary source of its revenues. Due
to the unique nature of correctional and detention facilities, the Company may
be unable to locate suitable replacement lessees or to attract such lessees, and
may, therefore, be required to provide additional tenant incentives or reduce
the amounts to be received by the Company under its lease agreements.
The Company, together with its wholly owned management subsidiary, Prison Realty
Management, Inc., incurs operating and administrative expenses including,
principally, compensation expenses for its executive officers and other
employees, office rental and related occupancy costs and various expenses
incurred in the process of acquiring additional properties. The Company is
self-administered and managed by its executive officers and staff and does not
engage a separate advisor or pay an advisory fee for administrative or
investment services, although the Company does procure property-related services
from New CCA and engage legal, accounting, tax and financial advisors from time
to time. The primary non-cash expense of the Company is depreciation of its
correctional and detention facilities.
The Company expects to leverage its portfolio of real estate equity investments
and will incur long-and short-term indebtedness, and related interest expense,
from time to time.
The Company has made distributions to its stockholders to date in amounts not
less than the amounts required to qualify for REIT status under the Code and, in
general, in amounts exceeding taxable income.
22
<PAGE> 24
PRISON REALTY TRUST, INC.
ITEM 2- MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
RESULTS OF OPERATIONS
(CONTINUED)
RESULTS OF OPERATIONS.
The Company commenced operations on January 1, 1999 as a result of the Merger.
The Merger was accounted for as a reverse acquisition of the Company by Old CCA
and the purchase of Prison Realty by the Company. As such, Old CCA was treated
as the acquiring company, and Prison Realty was treated as the acquired company,
for financial reporting purposes. The provisions of the purchase method of
accounting prescribe that Old CCA's historical financial statements be presented
as the Company's historical financial statements. Management believes that
comparison of financial results between 1999 and 1998 is not meaningful because
the 1998 results reflect the operations of Old CCA, and the 1999 results of
operations reflect the operating results of the Company as a REIT.
To provide a more reasonable prior period comparison, the following table
presents the results of operations of the Company for the nine months ended
September 30, 1999 and the pro forma results of operations of the Company for
the nine months ended September 30, 1998 as if the Merger had occurred on
January 1, 1998.
<TABLE>
<CAPTION>
(UNAUDITED AND AMOUNTS IN THOUSANDS) NINE MONTHS PRO FORMA NINE
ENDED MONTHS ENDED
SEPTEMBER 30, 1999 SEPTEMBER 30, 1998
<S> <C> <C>
REVENUES:
Rental revenue $ 196,543 $ 130,024
Interest income 17,749 22,531
Licensing fees 6,510 4,780
--------- ---------
Total revenues 220,802 157,335
--------- ---------
EXPENSES:
Depreciation and amortization 31,643 27,269
General and administrative 4,586 4,100
--------- ---------
Total expenses 36,229 31,369
--------- ---------
OPERATING INCOME 184,573 125,966
Equity in earnings of subsidiaries and
amortization of deferred gains 22,107 21,249
Interest expense (26,919) (20,239)
Write off of loan costs (8,967) --
Loss on disposition of property (1,631) --
--------- ---------
INCOME BEFORE TAX EFFECTS AND
DIVIDENDS TO PREFERRED
SHAREHOLDERS $ 169,163 $ 126,976
========= =========
</TABLE>
RENTAL REVENUES -- For the three and nine months ended September 30, 1999,
rental revenues were $67.1 million and $196.5 million, respectively, and were
generated from the leasing of correctional and detention facilities. During the
year, the Company began leasing three new facilities, one in February 1999, one
in April 1999, and one in September 1999, respectively, in addition to the 37
facilities which were previously leased as of the beginning of the year.
INTEREST INCOME -- For the three and nine months ended September 30, 1999,
interest income was $5.7 million and $17.7 million, respectively. The $137.0
million CCA Note bears interest at 12% and generated $4.1 million and $12.3
million in interest income for the three and nine months ended September 30,
1999. The remaining $1.6 million and $5.4 million, respectively, was a result of
interest earned on cash used to collateralize letters of credit for certain
construction projects, direct financing leases and investments of cash prior to
the funding of construction projects.
LICENSING FEES -- For the three and nine months ended September 30, 1999,
licensing fees were $2.2 million and $6.5 million, respectively. The licensing
fees were earned as a result of the Trade Name Use
23
<PAGE> 25
PRISON REALTY TRUST, INC.
ITEM 2- MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
RESULTS OF OPERATIONS
(CONTINUED)
Agreement which granted New CCA the right to use the name "Corrections
Corporation of America" and derivatives thereof subject to specified terms and
conditions therein. The fee is based upon gross revenues of New CCA, subject to
a limitation of 2.75% of the gross revenues of the Company.
DEPRECIATION AND AMORTIZATION-- For the three and nine months ended September
30, 1999, depreciation expense was $11.2 million and $31.6 million,
respectively. Depreciation expense as a percentage of rental revenues for the
three and nine months ended September 30, 1999 was 16.7% and 16.1%,
respectively. The Company uses the straight-line depreciation method over the 50
and five year lives of buildings and machinery and equipment, respectively.
GENERAL AND ADMINISTRATIVE EXPENSES -- For the three and nine months ended
September 30, 1999, general and administrative expenses were $2.0 million and
$4.6 million, respectively. General and administrative expenses were 3.0% and
2.3% of rental revenues for the three and nine months ended September 30, 1999.
General and administrative expenses consist primarily of management salaries and
benefits, legal and other administrative costs.
WRITE OFF OF LOAN COSTS -- As a result of the amendment to the Credit Facility,
the Company incurred a write off of loan costs of $9.0 million for the nine
months ended September 30, 1999. See "Liquidity and Capital Resources" for more
detail.
LOSS ON DISPOSITION OF PROPERTY - During the second quarter, the Company
incurred a noncash loss of $1.6 million as a result of a settlement with the
State of South Carolina for property previously owned by Old CCA. Under the
settlement dated June 1999, the Company, as the successor to Old CCA, will
receive $6.5 million in three installments by June 30, 2001 for the transferred
assets. The net proceeds were approximately $1.6 million less than the
surrendered assets' depreciated book value. As of September 30, 1999, the
Company had a receivable of $3.0 million related to this settlement.
EQUITY IN EARNINGS OF SUBSIDIARIES AND AMORTIZATION OF DEFERRED GAINS -- For the
three and nine months ended September 30, 1999, equity in earnings of
subsidiaries and amortization of deferred gains were $7.0 million and $22.1
million, respectively. The equity in earnings of the Service Companies were $4.3
million and $14.1 million, respectively, for the three and nine months ended
September 30, 1999. The amortization of the deferred gain on the sales of
contracts to the Service Companies was $2.7 million and $8.0 million for the
three and nine months ended September 30, 1999.
INTEREST EXPENSE -- For the three and nine months ended September 30, 1999,
interest expense was $11.6 million and $26.9 million, respectively. Interest
expense is based on outstanding convertible notes payable balances and
borrowings under the Company's bank credit facility and 12% senior notes due
2006, including amortization of loan costs and unused fees. Interest expense is
reported net of capitalized interest on construction in progress of $12.7
million and $29.1 million, respectively, for the three and nine months ended
September 30, 1999.
CHANGE IN TAX STATUS -- The Company currently intends to elect to change its tax
status from a C corporation to a REIT effective January 1, 1999. As of December
31, 1998, the Company's balance sheet reflected $51.2 million in deferred tax
assets. In accordance with the provisions of Statement of Financial Accounting
Standards No. 109, the Company was required to provide a provision for these
deferred tax assets, excluding any tax liabilities required for subsequent
periods, upon completion of the Merger and the election to be taxed as a REIT.
As such, the Company's results of operations reflect a provision for change in
tax status of $83.2 million for the nine months ended September 30, 1999.
24
<PAGE> 26
PRISON REALTY TRUST, INC.
ITEM 2- MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
RESULTS OF OPERATIONS
(CONTINUED)
FINANCIAL INFORMATION OF NEW CCA
The following unaudited operating information presents the results of
operations of New CCA:
<TABLE>
<CAPTION>
THREE MONTHS ENDED SIX MONTHS ENDED NINE MONTHS ENDED
MARCH 31, 1999 JUNE 30, 1999 SEPTEMBER 30, 1999
------------------ ----------------- ------------------
(UNAUDITED AND
AMOUNTS IN THOUSANDS)
<S> <C> <C> <C>
REVENUES $112,363 $ 235,348 $ 365,222
-------- --------- ---------
EXPENSES:
Operating 82,170 168,502 267,559
Trade name use agreement 2,139 4,318 6,511
Lease 80,734 163,093 246,604
General and administrative 5,775 11,740 18,220
Depreciation and amortization 2,062 4,135 6,280
-------- --------- ---------
172,880 351,788 545,174
-------- --------- ---------
OPERATING LOSS (60,517) (116,440) (179,952)
Interest expense, net 6,606 10,870 15,422
-------- --------- ---------
LOSS BEFORE INCOME TAXES (67,123) (127,310) (195,374)
BENEFIT FOR INCOME TAXES 27,357 50,282 --
-------- --------- ---------
NET LOSS $(39,766) $ (77,028) $(195,374)
======== ========= =========
</TABLE>
25
<PAGE> 27
PRISON REALTY TRUST, INC.
ITEM 2- MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
RESULTS OF OPERATIONS
(CONTINUED)
The following unaudited balance sheet information presents the financial
position of New CCA as of September 30, 1999:
<TABLE>
<CAPTION>
SEPTEMBER 30, 1999
------------------
(UNAUDITED)
(AMOUNTS IN THOUSANDS)
<S> <C>
CURRENT ASSETS:
Cash and cash equivalents $ 2,550
Trade accounts receivable, net of allowances 72,433
Prepaid expenses 4,564
Other current assets 6,671
--------
Total current assets 86,218
PROPERTY AND EQUIPMENT, NET 24,582
OTHER LONG-TERM ASSETS:
Investment in contracts 63,827
Other 9,175
--------
Total assets $183,802
========
</TABLE>
(continued)
26
<PAGE> 28
The following unaudited balance sheet information presents the financial
position of New CCA as of September 30, 1999 (Continued):
<TABLE>
<CAPTION>
SEPTEMBER 30, 1999
------------------
(CONTINUED) (UNAUDITED)
(AMOUNTS IN THOUSANDS)
<S> <C>
LIABILITIES AND STOCKHOLDERS' EQUITY
CURRENT LIABILITIES:
Accounts payable $ 29,097
Accrued salaries and wages 9,256
Accrued property taxes 7,438
Accrued interest 12,296
Deferred revenue 2,381
Other accrued expenses 15,558
---------
Total current liabilities 76,026
LONG-TERM DEBT 137,000
DEFERRED CREDITS 87,268
ACCRUED FUTURE RENT 56,948
---------
Total liabilities 357,242
---------
COMMITMENTS AND CONTINGENCIES
STOCKHOLDERS' EQUITY
Common stock- Class A; $0.01 (one cent)
par value; 9,349 issued and
outstanding; 100,000 shares authorized 93
Common stock- Class B; $0.01 (one cent) par value;
981 issued and outstanding; 100,000 shares
authorized 10
Additional paid-in capital 25,133
Deferred compensation (3,302)
Retained deficit (195,374)
---------
Total stockholders' equity (173,440)
---------
Total liabilities and stockholders' equity $ 183,802
=========
</TABLE>
27
<PAGE> 29
PRISON REALTY TRUST, INC.
ITEM 2- MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
RESULTS OF OPERATIONS
(CONTINUED)
The following is the unaudited cash flow statement of New CCA for the nine
months ended September 30, 1999:
<TABLE>
<CAPTION>
NINE MONTHS ENDED
SEPTEMBER 30, 1999
------------------
(UNAUDITED AND AMOUNTS
IN THOUSANDS)
<S> <C>
CASH FLOWS FROM OPERATING ACTIVITES:
Net loss $(195,374)
Adjustments to reconcile net loss to net cash used in
operating activities
Depreciation and amortization 6,280
Amortization of deferred credits (2,878)
Deferred credits 90,146
Accrued future rent 56,948
Other noncash items 2,082
Write-off of debt issuance costs 2,706
Changes in assets and liabilities, net
Trade accounts receivable (8,356)
Prepaid expenses 39
Other current assets (958)
Other long-term assets 1,694
Accounts payable 14,534
Accrued salaries and wages 4,837
Accrued property taxes 3,137
Deferred revenue (1,393)
Accrued interest 12,296
Other accrued expenses 7,261
--------
Net cash used in operating activities (6,999)
--------
CASH FLOWS FROM INVESTING ACTIVITIES:
Property and equipment additions, net (3,383)
--------
Net cash used in investing activities (3,383)
--------
CASH FLOWS FROM FINANCING ACTIVITIES:
Payment of debt issuance costs (6,125)
--------
Net cash used in financing activities (6,125)
--------
NET DECREASE IN CASH AND CASH EQUIVALENTS (16,507)
CASH AND CASH EQUIVALENTS, BEGINNING OF THE PERIOD 19,057
--------
CASH AND CASH EQUIVALENTS, END OF THE PERIOD $ 2,550
========
</TABLE>
28
<PAGE> 30
PRISON REALTY TRUST, INC.
ITEM 2- MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
RESULTS OF OPERATIONS
(CONTINUED)
The Company owns 100% of the non-voting stock of the Service Companies, which
manage certain government-owned prison and jail facilities under the
"Corrections Corporation of America" name. On a quarterly basis, the Company
receives 95% of the net income, as defined, of each Service Company through
ownership of the non-voting stock.
The following unaudited operating information presents a combined summary of the
Service Companies' results of operations for the nine months ended September 30,
1999:
<TABLE>
<CAPTION>
NINE MONTHS
ENDED
SEPTEMBER 30, 1999
------------------
(AMOUNTS IN THOUSANDS)
<S> <C>
Revenues $213,984
Net income 14,841
</TABLE>
The following unaudited balance sheet information presents a combined summary of
the Service Companies' financial position as of September 30, 1999:
<TABLE>
<CAPTION>
SEPTEMBER 30, 1999
------------------
(AMOUNTS IN THOUSANDS)
<S> <C>
Current assets $ 62,038
Total assets 156,008
Current liabilities 33,025
Total liabilities 34,641
Stockholders' equity 121,367
Total dividends accrued 6,752
Company share of dividends accrued 6,752
</TABLE>
LIQUIDITY AND CAPITAL RESOURCES.
The Company's growth strategy includes acquiring, developing and expanding
correctional and detention facilities as well as other properties. The Company
expects that it generally will not be able to fund its growth with cash from its
operating activities because the Company will be required to distribute to its
stockholders at least 95% of its taxable income each year to qualify as a REIT.
Consequently, the Company will be required to rely primarily upon the
availability of debt or equity capital to fund the construction and acquisitions
of and improvements to correctional and detention facilities.
On January 1, 1999, in connection with the completion of the Merger, the Company
obtained a $650.0 million, secured credit facility (the "Credit Facility") from
NationsBank, N.A., as Administrative Agent and several U.S. and non-U.S. banks.
The Credit Facility includes up to a maximum of $250.0 million in tranche B term
loans and $400.0 million in revolving loans, including a $150.0 million
subfacility for letters of credit. The term loans require principal quarterly
payments of $625,000 throughout the term of the loan, with the remaining balance
maturing on January 1, 2003 and the revolving loans maturing on January 1, 2002.
Interest rates, unused commitment fees and letter of credit fees on the Credit
Facility are subject to change based on the Company's senior debt rating. The
Credit Facility is secured by mortgages on the Company's real property.
29
<PAGE> 31
PRISON REALTY TRUST, INC.
ITEM 2- MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
RESULTS OF OPERATIONS
(CONTINUED)
On August 4, 1999, the Company completed an amendment and restatement of the
Credit Facility (the "Amended Credit Facility") increasing amounts available to
the Company under the original Credit Facility to $1.0 billion through the
addition of $350.0 million tranche C term loans. The tranche C term loans will
be payable in equal quarterly installments in the amount of $875,000 through the
calendar quarter ending September 30, 2002 with the balance paid in full on
December 31, 2002. Under the Amended Credit Facility, Lehman Commercial Paper
Inc. ("LCPI") replaced NationsBank, N.A. as Administrative Agent.
The Amended Credit Facility, similar to the original Credit Facility, provides
for interest rates, unused commitment fees, and letter of credit fees to change
based on the Company's senior debt rating. As with the Credit Facility, the
Amended Credit Facility bears interest at variable rates of interest based on a
spread over the base rate or LIBOR (as elected by the Company), which spread is
determined by reference to the Company's credit rating. The revised spread
ranges from 0.50% to 2.25% for base rate loans and from 2.00% to 3.75% for LIBOR
rate loans. These ranges replace the original spread ranges of 0.25% to 1.25%
for base rate loans and 1.375% to 2.75% for LIBOR rate loans. The term loan
portions of the Amended Credit Facility bear interest at a variable base rate
equal to 4.0% in excess of LIBOR. This revised rate replaces the variable base
rate equal to 3.25% in excess of LIBOR in the Credit Facility. At September 30,
1999, the weighted average borrowing rate under the Amended Credit Facility was
9.6%, and the outstanding borrowings thereunder were $845.3 million which
approximated the amount available to the Company under the Amended Credit
Facility's borrowing base, as described below.
The Amended Credit Facility, similar to the original Credit Facility, is secured
by mortgages on the Company's real property. Borrowings are limited based on a
revised borrowing base formula which considers, among other things, eligible
real estate. The Amended Credit Facility contains certain revised financial
covenants, primarily: (a) maintenance of a leverage, interest coverage, debt
service coverage and total indebtedness ratios; and (b) restrictions on the
incurrence of additional indebtedness. The Amended Credit Facility restricts the
Company's ability to make the 1999 cash payment of the Special Dividend (as
herein defined) unless (a) the Company has liquidity of at least $75.0 million
at the dividend declaration date and (b) the Company receives at least $100.0
million in cash proceeds for the issuance of equity or similar securities from a
new investor receiving representation on the Company's Board of Directors and
(c) New CCA receives at least $25.0 million in cash proceeds from the issuance
of any combination of equity securities and subordinated debt. The Company may,
however, pay up to $31.0 million in cash if only (a) and (c) above are achieved.
The Company and New CCA have retained Merrill Lynch as their respective
financial advisor to assist them in completing a sale of equity and/or debt
securities as required by the Amended Credit Facility in order to make the
Special Dividend payment in cash. No assurances can be given as to whether or
when any such transaction will be completed or, in the event that such
transaction is completed, that the Special Dividend will be paid in cash. In the
event that no such transaction is consummated prior to December 31, 1999, the
Company will be prohibited from making the Special Dividend payment in cash. The
Company intends to pay sufficient dividends in cash or securities to satisfy the
distribution requirements for qualification as a REIT for the year ending
December 31, 1999. Currently, the Board of Directors of the Company is
considering various alternatives permissible under the REIT requirements with
respect to the distributions payable to its stockholders, as more fully
described below. The Company is in compliance with all covenants under the
Amended Credit Facility. The Company incurred expenses of $39.2 million related
to this amendment and restatement and wrote off $9.0 million of expenses related
to the Credit Facility.
On June 11, 1999 the Company completed its offering of $100.0 million aggregate
principal amount of 12% Senior Notes due 2006 (the "Notes"). Interest on the
Notes will be paid semi-annually in arrears, and the Notes have a seven year
non-callable term due June 1, 2006. Net proceeds from the offering were
approximately $95 million after deducting expenses payable by Prison Realty in
connection with the
30
<PAGE> 32
PRISON REALTY TRUST, INC.
ITEM 2- MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
RESULTS OF OPERATIONS
(CONTINUED)
offering. The Company intends to use the net proceeds from the sale of the Notes
for general corporate purposes and to repay revolving bank borrowings under its
Amended Credit Facility. The Amended Credit Facility repayments do not
permanently reduce the commitments under the Amended Credit Facility.
On March 8, 1999, the Company issued a $20.0 million convertible, subordinated
note to Sodexho Alliance S.A. ("Sodexho") pursuant to a forward contract assumed
by the Company from Old CCA in the Merger. Interest on the note was payable at
LIBOR plus 1.35%, and the note was convertible into shares of the Company's
common stock at a conversion price of $7.80 per share. On March 8, 1999, Sodexho
converted (i) a $7.0 million convertible, subordinated note bearing interest at
8.5% into 1.7 million shares of common stock at a conversion price of $4.09 per
share, (ii) a $20.0 million convertible, subordinated note bearing interest at
7.5% into 700,000 shares of common stock at a conversion price of $28.53 and
(iii) a $20.0 million convertible, subordinated note bearing interest at LIBOR
plus 1.35% into 2.6 million shares of common stock at a conversion price of
$7.80 per share.
On January 29, 1999, the Company issued $20.0 million of convertible
subordinated notes due in 2009, with interest payable semi-annually at 9.5%.
This issuance constituted the second tranche of a commitment by the Company to
issue an aggregate of $40.0 million of convertible, subordinated notes, with the
first $20.0 million tranche issued in December 1998 under substantially similar
terms. The notes require that the Company revise the conversion price as a
result of the payment of a dividend or the issuance of stock or convertible
securities below market price. As of September 30, 1999, the conversion price
for the notes was $23.63 as compared to $28.00 at issuance. This change in
conversion price resulted from dividends paid by the Company in 1999 and from
the March 8, 1999 conversion of a $7.0 million convertible, subordinated note
issued to Sodexho into 1.7 million shares of common stock at a conversion price
of $4.09 per share and the conversion of a $20.0 million convertible,
subordinated note issued to Sodexho into 2.6 million shares of common stock at a
conversion price of $7.80 per share, all as discussed below.
The $30.0 million 7.5% convertible subordinated note issued to PMI Mezzanine
Fund, L.P. in connection with the Merger requires that the Company revise the
conversion price as a result of the payment of a dividend or the issuance of
stock or convertible securities below market price. As of September 30, 1999,
the conversion price for the note was $23.63, as compared to $27.42 at issuance.
This change in conversion price also resulted from dividends paid by the Company
in 1999 and from the conversion of the Sodexho convertible, subordinated notes
on March 8, 1999 into 1.7 million shares of common stock at a conversion price
of $4.09 per share and 2.6 million shares of common stock at a conversion price
of $7.80 per share.
On January 11, 1999, the Company filed a Registration Statement on Form S-3 to
register an aggregate of $1.5 billion in value of its common stock, preferred
stock, common stock rights, warrants and debt securities for sale to the public
(the "Shelf Registration Statement"). Proceeds from sales under the Shelf
Registration Statement have been and will be used for general corporate
purposes, including the acquisition and development of correctional and
detention facilities. During the nine months ended September 30, 1999, the
Company issued and sold approximately 6.7 million shares of its common stock
under the Shelf Registration Statement, resulting in net proceeds to the Company
of approximately $120 million.
On May 14, 1999, the Company registered 10.0 million shares of the Company's
common stock for issuance under the Company's Dividend Reinvestment and Stock
Purchase Plan (the "Plan"). The Plan provides a method of investing cash
dividends in, and making optional monthly cash purchases of, the
31
<PAGE> 33
PRISON REALTY TRUST, INC.
ITEM 2- MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
RESULTS OF OPERATIONS
(CONTINUED)
Company's common stock, at prices reflecting a discount between 0% and 5% from
the market price of the common stock on the NYSE. As of September 30, 1999, the
Company has issued 1,130,507 shares under the Plan, with 1,122,307 of these
shares issued under the Plan's optional cash feature resulting in proceeds of
$11.0 million.
The Company expects to meet its short-term operating liquidity requirements
generally through cash provided by operations (primarily rents from New CCA) and
borrowings provided from the Notes and the Amended Credit Facility. The Company
used the net proceeds from the sale of the Notes for general corporate purposes
and to repay revolving bank borrowings under its Credit Facility. The Credit
Facility repayments did not permanently reduce the commitments under the Credit
Facility. Amounts presently anticipated to be available under New CCA's line of
credit will not be sufficient to offset all of New CCA's expected future
operating losses. In the event the Company or New CCA is unable to complete a
transaction to address this strategic matter, there can be no assurance that New
CCA will be able to make all of the required payments to the Company under the
existing terms of the New CCA Leases.
The Company, as a REIT, cannot complete any taxable year with accumulated
earnings and profits from a taxable corporation. Accordingly, the Company is
required to distribute the Accumulated Earnings and Profits to which it
succeeded in the Merger. The amount of the Accumulated Earnings and Profits is
currently estimated at $235.0 million. All dividends paid by the Company thus
far in 1999 have reduced the amount of the Accumulated Earnings and Profits.
Thus, to satisfy the requirements relating to the distribution of the
Accumulated Earnings and Profits, the Company must still distribute in 1999 the
amount of the Accumulated Earnings and Profits, minus the dividends paid thus
far in 1999. In addition to distributing the Accumulated Earnings and Profits,
the Company is also required to distribute 95% of its taxable income for 1999.
The Company currently intends to pay sufficient dividends (in cash or
securities) to satisfy all distribution requirements for qualification as a REIT
for 1999. The Company is currently considering the exact timing and method of
the payment of these required distributions. The Company may partially satisfy
these requirements through the payment of the Special Dividend. Certain
provisions of the Amended Credit Facility restrict the Company's ability to pay
these required distributions in cash in 1999, as previously described. Merrill
Lynch has been retained by each of the Company and New CCA as its financial
advisor to assist each company in raising the capital required by the Amended
Credit Facility in order to make the Special Dividend payment in cash, also as
previously described. There can be no assurance that the Company or New CCA
will be able to raise the capital required under the Amended Credit Facility
for the Company to pay the Special Dividend in cash or, in the event such
transaction is completed, that the Special Dividend will be paid in cash.
All facilities owned by the Company will be leased to third parties generally
under triple net leases, including the New CCA Leases, which require the lessee
to pay substantially all expenses associated with the operation of such
facilities. As a result of these arrangements, the Company does not believe it
will be responsible for any significant expenses in connection with the
facilities during the terms of the New CCA Leases. The Company anticipates
entering into similar leases with respect to all properties acquired in the
future.
Available sources of capital to finance any future growth will include cash
flows from operations, available borrowings under the Amended Credit Facility,
the issuance of equity and/or debt, and asset sales. Availability and terms of
any such issuances will depend upon the market for such securities and other
conditions at such time. There can be no assurance that such additional
financing, capital or asset disposition transactions will be available on terms
acceptable to the Company. The Company may, under certain circumstances, borrow
additional amounts in connection with the acquisition of additional properties
and, as necessary, to meet certain distribution requirements imposed on REITs.
To the extent the Company uses equity as consideration for future acquisitions,
the Company will not require additional liquidity to finance such acquisitions.
32
<PAGE> 34
PRISON REALTY TRUST, INC.
ITEM 2- MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
RESULTS OF OPERATIONS
(CONTINUED)
On January 1, 1999, immediately after the Merger, the Company entered into an
agreement with New CCA (the "Services Agreement") pursuant to which New CCA
agreed to serve as a facilitator of the construction and development of
additional facilities on behalf of the Company for a term of five years from the
date of the Services Agreement. In such capacity, New CCA agreed to perform, at
the direction of the Company, such services as are customarily needed in the
construction and development of correctional and detention facilities, including
services related to construction of the facilities, project bidding, project
design, and governmental relations. In consideration for the performance of
construction and development services by New CCA pursuant to the Services
Agreement, the Company agreed to pay a fee equal to 5% of the total capital
expenditures (excluding the incentive fee discussed below and the 5% fee herein
referred to) incurred in connection with the construction and development of a
facility, plus an amount equal to approximately $560 per bed for facility
preparation services provided by New CCA prior to the date on which inmates are
first received at such facility. The Board of Directors of the Company has
authorized payments of up to an additional 5% of the total capital expenditures
(as determined above) to New CCA if additional services are requested by the
Company. A majority of the Company's current development projects are subject to
a fee totaling 10%. Costs incurred related to the Services Agreement for the
three and nine months ended September 30, 1999 were $8.1 million and $34.6
million, respectively.
On January 1, 1999, immediately after the Merger, the Company entered into a
tenant incentive agreement with New CCA (the "Tenant Incentive Agreement")
pursuant to which the Company agreed to pay to New CCA an incentive fee to
induce New CCA to enter into New CCA Leases with respect to those facilities
developed and facilitated by New CCA. The amount of the incentive fee was set at
$840 per bed for each facility leased by New CCA for which New CCA served as
developer and facilitator. This $840 per bed incentive fee, however, did not
include an allowance for rental payments to be paid by New CCA.
On May 4, 1999, the Company and New CCA entered into an amended and restated
tenant incentive agreement, (the "Amended and Restated Tenant Incentive
Agreement") effective as of January 1, 1999, providing for (i) a tenant
incentive fee of up to $4,000 per bed payable with respect to all future
facilities developed and facilitated by New CCA, as well as certain other
facilities which, although operational on January 1, 1999, had not achieved full
occupancy and (ii) an $840 per bed allowance for all beds in operation at the
beginning of January 1999, approximately 21,500 beds, that were not subject to
the tenant allowance in the first quarter of 1999. The amount of the amended
tenant incentive fee includes an allowance for rental payments to be paid by New
CCA prior to the facility reaching stabilized occupancy. The term of the Amended
and Restated Tenant Incentive Agreement is four years unless extended upon the
written agreement of the Company and New CCA. The incentive fees with New CCA
are being deferred and amortized as a reduction to rental revenues over the
respective lease term. For the three and nine months ended September 1999, the
Company had incurred tenant incentive fees of $6.1 million and $51.0 million,
respectively, of which $18.1 million of the year to date amount related to the
$840 per bed allowance on the aforementioned 21,500 beds. These fees are being
amortized against rental revenues over the life of the leases. The amount of
unamortized incentives pursuant to the Amended and Restated Tenant Incentive
Agreement, as of September 30, 1999 is $49.5 million.
Effective January 1, 1999, the Company entered into a business development
agreement (the "Business Development Agreement") with New CCA which provides
that New CCA will perform, at the direction of the Company, services designed to
assist the Company in identifying and obtaining new business. Pursuant to the
agreement, the Company has agreed to pay to New CCA a total fee equal to 4.5% of
the total capital expenditures (excluding the amount of the tenant incentive fee
and the services fee discussed
33
<PAGE> 35
PRISON REALTY TRUST, INC.
ITEM 2- MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
RESULTS OF OPERATIONS
(CONTINUED)
above as well as the 4.5% fee referred to herein) incurred in connection with
the construction and development of each new facility, or the construction and
development of an addition to an existing facility, for which New CCA performed
business development services. For the three and nine months ended September 30,
1999, costs incurred related to the Business Development Agreement were $3.1
million and $15.0 million, respectively.
YEAR 2000 COMPLIANCE.
The Year 2000 issue relates to how computer systems and programs will recognize
and process dates after the year 1999. Most computer systems and programs use
two digits to specify a year, and if not modified prior to the year 2000, would
be unable to distinguish between the year 1900 and the year 2000. This could
result in system failures or miscalculations that could result in disruptions of
normal business operations. The Year 2000 issue can also affect embedded
technology systems and programs of a building such as security, elevator,
energy, fire and safety systems. The Year 2000 issue affects virtually all
companies and organizations.
The Company has completed an assessment and remediation of its key information
technology systems including its client server and minicomputer hardware and
operating systems and critical financial and nonfinancial applications. Based on
this assessment, the Company believes that these key information technology
systems are Year 2000 compliant. The Company has also evaluated its noncritical
information technology systems for Year 2000 compliance and believes that these
information technology systems are also Year 2000 compliant. There can be no
assurances, however, that coding errors or other defects will not be discovered
in the future.
The Company depends upon the proper functioning of third-party computer and
non-information technology systems. These third parties include commercial banks
and other lenders, construction contractors, architects and engineers and
vendors such as the providers of telecommunications and utilities. The Company
has communicated with third parties with whom it has important financial or
operational relationships to determine the extent to which they are vulnerable
to the Year 2000 issue. Based on responses from these third parties, the Company
does not believe that there are any third-party related non-compliance issues
that would have a material impact on the Company's operations.
The Company is in the final stage of developing a contingency plan that
addresses problems that might arise in connection with its Year 2000 compliance.
This contingency plan includes establishing additional sources of liquidity that
could be drawn upon in the event of systems disruption and identifying
alternative vendors and back-up processes that do not rely on computers,
whenever possible. The Company's key information technology systems were Year
2000 compliant when acquired in the Merger. As such, the Company has incurred no
expenses through September 30, 1999 and expects to incur no material costs in
the future on Year 2000 remediation efforts.
Because New CCA is the lessee of a substantial majority of the Company's
facilities, the Company may be vulnerable to New CCA's failure to remedy its
Year 2000 issues. The failure of New CCA to remedy its Year 2000 problems could
result in the delayed collection of lease payments by the Company, potentially
resulting in liquidity stress. New CCA's Year 2000 compliance program has
focused on addressing Year 2000 readiness in the following areas: (i) New CCA's
information technology hardware and software; (ii) material non-information
technology systems; (iii) Year 2000 compliance of third parties with which
Operating Company has a material relationship; (iv) systems used to track and
report
34
<PAGE> 36
PRISON REALTY TRUST, INC.
ITEM 2- MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
RESULTS OF OPERATIONS
(CONTINUED)
assets not owned by New CCA (e.g. inmate funds and personal effects); and (v)
development of contingency plans.
New CCA has completed an assessment and remediation of its key information
technology systems including its client server and minicomputer hardware and
operating systems and critical financial and nonfinancial applications.
Remediation efforts as of the date hereof include upgrades of New CCA's
minicomputer hardware and critical financial applications. Based on this
assessment and remediation efforts, New CCA believes that these key information
technology systems are Year 2000 compliant. However, there can be no assurance
that coding errors or other defects will not be discovered in the future.
New CCA manages facilities it leases from the Company and facilities owned by
and leased from government entities. New CCA evaluated whether the material
non-information technology systems such as security control equipment, fire
suppression equipment and other physical plant equipment at the facilities it
leases from the Company are Year 2000 compliant. New CCA has requested that the
owners of the government facilities it manages provide Year 2000 certification
for material information technology and non-information technology systems at
those facilities. All of New CCA's managed correctional facilities, as a part of
general operating policy, have existing contingency plans that are deployed in
the event key operational systems, such as security control equipment, should
fail (e.g. when a power failure occurs). In addition, the correctional
facilities' key security systems are "fail secure" systems which automatically
"lock down" and are then operated manually should the related electronic
components fail. Therefore, New CCA management believes no additional material
risks associated with the physical operation of its correctional facilities are
created as a result of potential Year 2000 issues.
New CCA depends upon the proper functioning of third-party computer and non-
information technology systems. These third parties include government agencies
for which New CCA provides services, commercial banks and other lenders,
construction contractors, architects and engineers, and vendors such as
providers of food supplies and services, inmate medical services,
telecommunications and utilities. New CCA contracted with third parties with
whom it has important financial or operational relationships to determine the
extent to which they are vulnerable to the Year 2000 issue. New CCA has not yet
received sufficient information from all parties about their remediation plans
to predict the outcome of their efforts. If third parties with whom New CCA
interacts have Year 2000 problems that are not remedied, the following problems
could result: (i) in the case of construction contractors and architects and
engineers, in the delayed construction of correctional facilities; (ii) in the
case of vendors, in disruption of important services upon which New CCA depends,
such as medical services, food services and supplies, telecommunications and
electrical power, (iii) in the case of government agencies, in delayed
collection of accounts receivable potentially resulting in liquidity stress, or
(iv) in the case of banks and other lenders, in the disruption of capital flows
potentially resulting in liquidity stress.
New CCA also evaluated Year 2000 compliance of other software applications used
to track and report assets that are not the property of New CCA. This includes
applications used to track and report inmate funds and the inmates' personal
effects. New CCA management expects to have upgrades of these applications
completed by November 30, 1999.
New CCA is in the final stage of developing a contingency plan that addresses
problems that might arise in connection with its Year 2000 compliance. This
contingency plan includes establishing additional sources of liquidity that
could be drawn upon in the event of systems disruption and identifying
alternative vendors and back-up processes that do not rely on computers,
whenever possible.
35
<PAGE> 37
PRISON REALTY TRUST, INC.
ITEM 2- MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
RESULTS OF OPERATIONS
(CONTINUED)
New CCA has incurred and expects to continue to incur expenses allocable to
internal staff, as well as costs for outside consultants, computer systems'
remediation and replacement and non-information technology systems' remediation
and replacement (including validation) in order to achieve Year 2000 compliance.
New CCA currently estimates that these costs will total approximately $4.0
million. Of this total, it is estimated that $2.5 million will be for the repair
of software problems and $1.5 million will be for the replacement of problem
systems and equipment. These costs are expensed as incurred. Management of New
CCA believes there will be no material impact on New CCA's financial condition
or results of operations resulting from other information technology projects
being delayed due to Year 2000 efforts.
The costs of New CCA's Year 2000 compliance program and the date on which New
CCA plans to complete it are based on current estimates, which reflect numerous
assumptions about future events, including the continued availability of certain
resources, the timing and effectiveness of third-party remediation plans and
other factors. New CCA can give no assurance that these estimates will be
achieved, and actual results could differ materially from New CCA's plans.
Specific factors that might cause such material differences include, but are not
limited to, the availability and cost of personnel trained in this area, the
ability to locate and correct relevant computer source codes and embedded
technology, the results of internal and external testing and the timeliness and
effectiveness of remediation efforts of third parties.
Management's estimate of the Company's most reasonably likely worst case
scenario involves the replacement of hardware, software or equipment if coding
errors or other defects are discovered in the future. The foregoing
notwithstanding, management does not currently believe that the costs of
assessment, remediation or replacement of the Company's systems, or the
potential failure of third parties' systems, will have a material adverse effect
on the Company's business, financial condition, results of operations or
liquidity.
FUNDS FROM OPERATIONS.
Management believes Funds from Operations is helpful to investors as a measure
of the performance of an equity REIT because, along with cash flows from
operating activities, financing activities and investing activities, it provides
investors with an understanding of the ability of the Company to incur and
service debt and make capital expenditures. The Company computes Funds from
Operations in accordance with standards established by the White Paper on Funds
from Operations (the "White Paper") approved by the Board of Governors of NAREIT
in 1995, which may differ from the methodology for calculating Funds from
Operations utilized by other equity REITs, and accordingly, may not be
comparable to such other REITs. The White Paper defines Funds from Operations as
net income (loss), computed in accordance with generally accepted accounting
principles ("GAAP"), excluding gains (or losses) from debt restructuring and
sales of property, plus real estate-related depreciation and amortization and
after adjustments for unconsolidated partnerships and joint ventures. Further,
Funds from Operations does not represent amounts available for management's
discretionary use because of needed capital replacement or expansion, debt
service obligations, or other commitments and uncertainties. Funds from
Operations should not be considered as an alternative to net income (determined
in accordance with GAAP) as an indication of the Company's financial performance
or to cash flows from operating activities (determined in accordance with GAAP)
as a measure of the Company's liquidity, nor is it indicative of funds available
to fund the Company's cash needs, including its ability to make distributions.
The Company believes that in order to facilitate a clear understanding of
36
<PAGE> 38
PRISON REALTY TRUST, INC.
ITEM 2- MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
RESULTS OF OPERATIONS
(CONTINUED)
the consolidated operating results of the Company, Funds from Operations should
be examined in conjunction with net income as presented in the consolidated
financial statements.
The following table presents the Company's Funds from Operations for the three
and nine months ended September 30, 1999:
<TABLE>
<CAPTION>
THREE MONTHS NINE MONTHS
ENDED ENDED
SEPTEMBER 30, 1999 SEPTEMBER 30, 1999
------------------ ------------------
(AMOUNTS IN THOUSANDS)
<S> <C> <C>
FUNDS FROM OPERATIONS:
Net income available to common shareholders $ 45,995 $ 79,513
Plus: real estate depreciation 11,224 31,643
Add back non-recurring items:
Change in tax status -- 83,200
Write off of loan costs 8,967 8,967
Loss on disposition of property -- 1,631
-------- --------
$ 66,186 $204,954
======== ========
</TABLE>
CASH FLOW FROM OPERATING, INVESTING AND FINANCING ACTIVITIES.
The Company's cash flow provided by operating activities was $118.2 million for
the nine months ended September 30, 1999 and represents net income plus
depreciation and amortization and changes in the various components of working
capital. The Company's cash flow used in investing activities was $474.8 million
for the nine months ended September 30, 1999 and represents acquisitions of real
estate properties and payments made under lease arrangements. The Company's cash
flow provided by financing activities was $345.2 million for the nine months
ended September 30, 1999 and represents proceeds from the issuance of common
stock, issuance of long-term debt, borrowings under the Amended Credit Facility
and the Notes, payments of debt issuance costs and payments of dividends on
shares of the Company's preferred and common stock.
INFLATION.
The Company does not believe that inflation has had or will have a direct
adverse effect on its operations. The New CCA Leases generally contain
provisions which will mitigate the adverse impact of inflation on net income.
These provisions include clauses enabling the Company to pass through to New CCA
certain operating costs, including real estate taxes, utilities and insurance,
thereby reducing the Company's exposure to increases in costs and operating
expenses resulting from inflation. Additionally, the New CCA Leases contain
provisions which provide the Company with the opportunity to achieve increases
in rental income in the future.
37
<PAGE> 39
PRISON REALTY TRUST, INC.
SIGNATURE
Pursuant to the requirements of the Securities Exchange Act of 1934, the
registrant has duly caused this amended report to be signed on its behalf by the
undersigned, thereunto duly authorized.
PRISON REALTY TRUST, INC.
Date: February 16, 2000
/s/ Vida H. Carroll
----------------------------------
Vida H. Carroll
Chief Financial Officer/
Chief Accounting Officer
38
