InsiderClue
Stocks · Real estate · Real Estate Investment Trusts

CoreCivic, Inc.

CXW Clue Score33
United States Fiscal year ends December CIK 0001070985
$32.93 +0.67% Close, 9 Oct 2026
Alert on the numbers Alert on insider trades
Price $32.93 +246.27% Close, 9 Oct 2026

Closing prices at the end of each trading day, from 11 Oct 2016. Not a live quote. Adjusted for share splits, so the line has no step at a split; dividends are not added back. P/E and P/FCF are the market value over the last full fiscal year's net income or free cash flow, as public on each day, so they step once a year when the annual report comes out. A hatched band marks a stretch with none: a year of net loss, or of cash burnt.

Revenue and profit

What the business sells, and what is left of it. Point at a year for the detail.
RevenueOperating incomeNet income
Fiscal year 2016Revenue1,849.8Operating income296.4Net income219.9EPS, diluted1.87Fiscal year 2017Revenue1,765.5 −4.6%Operating income260.4Net income178.0 −19.0%EPS, diluted1.50 −19.8%Fiscal year 2018Revenue1,835.8 +4.0%Operating income249.5Net income159.2 −10.6%EPS, diluted1.34 −10.7%Fiscal year 2019Revenue1,980.7 +7.9%Operating income281.6Net income188.9 +18.6%EPS, diluted1.59 +18.7%Fiscal year 2020Revenue1,905.5 −3.8%Operating income162.7Net income54.2 −71.3%EPS, diluted0.45 −71.7%Fiscal year 2021Revenue1,862.6 −2.2%Net income−51.9 −195.8%EPS, diluted−0.43 −195.6%Fiscal year 2022Revenue1,845.3 −0.9%Net income122.3EPS, diluted1.03Fiscal year 2023Revenue1,896.6 +2.8%Net income67.6 −44.7%EPS, diluted0.59 −42.7%Fiscal year 2024Revenue1,961.6 +3.4%Net income68.9 +1.9%EPS, diluted0.62 +5.1%Fiscal year 2025Revenue2,211.2 +12.7%Net income116.5 +69.2%EPS, diluted1.08 +74.2%
FY2016FY2017FY2018FY2019FY2020FY2021FY2022FY2023FY2024FY2025
Revenue 1,849.8 1,765.5 1,835.8 1,980.7 1,905.5 1,862.6 1,845.3 1,896.6 1,961.6 2,211.2
Growth −4.6% +4.0% +7.9% −3.8% −2.2% −0.9% +2.8% +3.4% +12.7%
Operating income 296.4 260.4 249.5 281.6 162.7 n/a n/a n/a n/a n/a
Net income 219.9 178.0 159.2 188.9 54.2 −51.9 122.3 67.6 68.9 116.5
Growth −19.0% −10.6% +18.6% −71.3% −195.8% −44.7% +1.9% +69.2%
EPS, diluted 1.87 1.50 1.34 1.59 0.45 −0.43 1.03 0.59 0.62 1.08
Growth −19.8% −10.7% +18.7% −71.7% −195.6% −42.7% +5.1% +74.2%

Margins

How much of each dollar of revenue it keeps. Point at a year for the detail.
Operating marginNet margin
Fiscal year 2016Operating margin16.0%Net margin11.9%Free cash flow margin13.0%Fiscal year 2017Operating margin14.7%Net margin10.1%Free cash flow margin12.8%Fiscal year 2018Operating margin13.6%Net margin8.7%Free cash flow margin−8.9%Fiscal year 2019Operating margin14.2%Net margin9.5%Free cash flow margin8.3%Fiscal year 2020Operating margin8.5%Net margin2.8%Free cash flow margin10.3%Fiscal year 2021Net margin−2.8%Free cash flow margin9.8%Fiscal year 2022Net margin6.6%Free cash flow margin3.8%Fiscal year 2023Net margin3.6%Free cash flow margin8.7%Fiscal year 2024Net margin3.5%Free cash flow margin10.1%Fiscal year 2025Net margin5.3%Free cash flow margin2.4%
FY2016FY2017FY2018FY2019FY2020FY2021FY2022FY2023FY2024FY2025
Operating margin 16.0% 14.7% 13.6% 14.2% 8.5% n/a n/a n/a n/a n/a
Net margin 11.9% 10.1% 8.7% 9.5% 2.8% −2.8% 6.6% 3.6% 3.5% 5.3%
Free cash flow margin 13.0% 12.8% −8.9% 8.3% 10.3% 9.8% 3.8% 8.7% 10.1% 2.4%

Cash flow

The cash the business makes, what it reinvests, and what it hands back. Point at a year for the detail.
Operating cash flowCapital expenditureFree cash flow
Fiscal year 2016Operating cash flow375.4Capital expenditure−134.5Free cash flow240.8Buybacks−4.0Dividends paid−255.5Fiscal year 2017Operating cash flow341.3Capital expenditure−114.7Free cash flow226.6 −5.9%Buybacks−5.8Dividends paid−200.3Fiscal year 2018Operating cash flow322.9Capital expenditure−487.1Free cash flow−164.3 −172.5%Buybacks−3.0Dividends paid−204.2Fiscal year 2019Operating cash flow354.4Capital expenditure−190.7Free cash flow163.6Buybacks−3.5Dividends paid−209.5Fiscal year 2020Operating cash flow355.5Capital expenditure−159.5Free cash flow196.0 +19.8%Buybacks−3.6Dividends paid−106.0Fiscal year 2021Operating cash flow263.2Capital expenditure−81.5Free cash flow181.7 −7.3%Buybacks−1.6Dividends paid−2.5Fiscal year 2022Operating cash flow153.6Capital expenditure−83.4Free cash flow70.1 −61.4%Buybacks−79.9Dividends paid−0.9Fiscal year 2023Operating cash flow231.9Capital expenditure−67.7Free cash flow164.2 +134.0%Buybacks−43.0Dividends paid−0.1Fiscal year 2024Operating cash flow269.2Capital expenditure−70.4Free cash flow198.7 +21.1%Buybacks−77.2Dividends paid−0.1Fiscal year 2025Operating cash flow194.6Capital expenditure−141.8Free cash flow52.8 −73.4%Buybacks−229.0Dividends paid−0.0
FY2016FY2017FY2018FY2019FY2020FY2021FY2022FY2023FY2024FY2025
Operating cash flow 375.4 341.3 322.9 354.4 355.5 263.2 153.6 231.9 269.2 194.6
Capital expenditure −134.5 −114.7 −487.1 −190.7 −159.5 −81.5 −83.4 −67.7 −70.4 −141.8
Free cash flow 240.8 226.6 −164.3 163.6 196.0 181.7 70.1 164.2 198.7 52.8
Growth −5.9% −172.5% +19.8% −7.3% −61.4% +134.0% +21.1% −73.4%
Buybacks −4.0 −5.8 −3.0 −3.5 −3.6 −1.6 −79.9 −43.0 −77.2 −229.0
Dividends paid −255.5 −200.3 −204.2 −209.5 −106.0 −2.5 −0.9 −0.1 −0.1 −0.0

Balance sheet

What it holds against what it owes, at each year end. Point at a year for the detail.
CashTotal debt
Fiscal year 2016Cash37.7Total debt1,445.2Net cash (debt)−1,407.5Shareholders’ equity1,459.0Debt to equity0.99Fiscal year 2017Cash52.2Total debt1,447.2Net cash (debt)−1,395.0Shareholders’ equity1,451.6Debt to equity1.00Fiscal year 2018Cash52.8Total debt1,801.7Net cash (debt)−1,748.9Shareholders’ equity1,415.1Debt to equity1.27Fiscal year 2019Cash92.1Total debt1,959.4Net cash (debt)−1,867.3Shareholders’ equity1,376.7Debt to equity1.42Fiscal year 2020Cash113.2Total debt1,786.8Net cash (debt)−1,673.5Shareholders’ equity1,390.2Debt to equity1.29Fiscal year 2021Cash299.6Total debt1,527.4Net cash (debt)−1,227.8Shareholders’ equity1,372.5Debt to equity1.11Fiscal year 2022Cash149.4Total debt1,250.4Net cash (debt)−1,101.0Shareholders’ equity1,432.4Debt to equity0.87Fiscal year 2023Cash121.8Total debt1,095.1Net cash (debt)−973.2Shareholders’ equity1,477.6Debt to equity0.74Fiscal year 2024Cash107.5Total debt985.1Net cash (debt)−877.7Shareholders’ equity1,493.4Debt to equity0.66Fiscal year 2025Cash97.9Total debt1,220.7Net cash (debt)−1,122.8Shareholders’ equity1,405.2Debt to equity0.87
FY2016FY2017FY2018FY2019FY2020FY2021FY2022FY2023FY2024FY2025
Cash 37.7 52.2 52.8 92.1 113.2 299.6 149.4 121.8 107.5 97.9
Total debt 1,445.2 1,447.2 1,801.7 1,959.4 1,786.8 1,527.4 1,250.4 1,095.1 985.1 1,220.7
Net cash (debt) −1,407.5 −1,395.0 −1,748.9 −1,867.3 −1,673.5 −1,227.8 −1,101.0 −973.2 −877.7 −1,122.8
Shareholders’ equity 1,459.0 1,451.6 1,415.1 1,376.7 1,390.2 1,372.5 1,432.4 1,477.6 1,493.4 1,405.2
Debt to equity 0.99 1.00 1.27 1.42 1.29 1.11 0.87 0.74 0.66 0.87

In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.

Financial statements FY2025 · 10-K

Income statement

In millions of USD, except per-share figures; shares in millions. Fiscal years ending December, each column as last filed with the SEC.
Click a line to chart it
Fiscal year FY2016 31 Dec 2016 FY2017 31 Dec 2017 FY2018 31 Dec 2018 FY2019 31 Dec 2019 FY2020 31 Dec 2020 FY2021 31 Dec 2021 FY2022 31 Dec 2022 FY2023 31 Dec 2023 FY2024 31 Dec 2024 FY2025 31 Dec 2025
Revenue and profit
1,849.8 1,765.5 1,835.8 1,980.7 1,905.5 1,862.6 1,845.3 1,896.6 1,961.6 2,211.2
Growth −4.6% +4.0% +7.9% −3.8% −2.2% −0.9% +2.8% +3.4% +12.7%
107.0 107.8 106.9 127.1 124.3 135.8 127.7 136.1 152.1 169.6
296.4 260.4 249.5 281.6 162.7 n/a n/a n/a n/a n/a
Growth −12.2% −4.2% +12.9% −42.2%
228.2 192.0 167.6 196.7 59.7 86.1 165.3 95.8 92.0 157.2
8.3 13.9 8.4 7.8 4.4 138.0 43.0 28.2 23.1 40.7
219.9 178.0 159.2 188.9 54.2 −51.9 122.3 67.6 68.9 116.5
Growth −19.0% −10.6% +18.6% −71.3% −195.8% −44.7% +1.9% +69.2%
Per share
1.87 1.51 1.34 1.59 0.45 −0.43 1.03 0.59 0.62 1.09
1.87 1.50 1.34 1.59 0.45 −0.43 1.03 0.59 0.62 1.08
Growth −19.8% −10.7% +18.7% −71.7% −195.6% −42.7% +5.1% +74.2%
117.4 118.1 118.5 119.0 119.6 120.2 118.2 113.8 110.9 107.0
117.8 118.5 118.7 119.2 120.9 120.2 118.2 113.8 110.9 107.0
Growth +0.6% +0.2% +0.4% +1.5% −0.6% −1.7% −3.7% −2.5% −3.5%

Five years in brief

Worked out from the figures above, not from a press release
  • Revenue grew 3.0% a year over five years, and earnings per share grew 19.1% a year.
  • The diluted share count fell 11.5% in five years, so buybacks did some of the work per share.
  • A net loss in 1 of 10 years on file.