CXW

Dividend Rate (TTM) $0.44
Dividend Yield 6.12%
Payout Ratio (FFO) 21.78%
FFO/Share $2.02
FFO Multiple 3.76
Market Cap 908.02M
Annual Income StatementsBalance Sheet
Symbol TTM2019201820172016201520142013   
CXWRental Revenue-------
CXWTotal Revenues1929.81980.71835.81765.51849.81793.11646.9
CXWProperty Expenses1414.71414.71422.81315.31249.51275.61256.11156.1
CXWSelling General & Admin Exp.129.5129.5127.1106.9107.8107100.3106.4
CXWDepreciation & Amortization151.2151.2144.6156.5147.1166.7151.5113.9
CXWTotal Operating Expenses1695.51695.51694.41578.61504.51549.41507.91376.5
CXWOperating Income234.3286.3257.2261300.4285.2270.4
CXWTotal Interest Expense-93.3-93.3-86.7-82.2-68.5-68.9-51.8-43.1
CXWInterest and Investment Income8.28.22.31.4-1.12.13.6
CXWNet Interest Expenses-85.1-85.1-84.4-80.8-68.5-67.8-49.7-39.5
CXWOther Non Operating Income2.22.20-0.10.2-0.40.20.5
CXWEBT, Excl. Unusual Items151.4151.4201.7176.2192.6232.2235.5232
CXWImpairment of Goodwill-2.9-2.9-0.3----1-
CXWGain (Loss) on Sale of Assets3.13.10.3-----2.2
CXWAsset Writedown-10.2-10.2-4.4-1.6-0.4---27.9
CXWEBT, Incl. Unusual Items129.2129.2196.7167.6192228.2230.2202
CXWIncome Tax Expense5.15.17.88.413.98.38.46.9
CXWEarnings From Continuing Operations124.1188.9159.2178219.9221.9195
CXWEarnings Of Discontinued Operations-------
CXWNet Income to Company124.1124.1188.9159.2178219.9221.9195
CXWNet Income122.9188.9159.2178219.9221.9195
CXWNI to Common Incl Extra Items122.9122.9188.9159.2178219.9221.9195
CXWNI to Common Excl. Extra Items122.9188.9159.2178219.9221.9195
CXWRevenue Per Share16.1616.1616.6415.4914.9515.7615.3314.18
CXWBasic EPS1.031.031.591.341.511.871.91.68
CXWBasic EPS - Continuing Ops1.031.031.591.341.511.871.91.68
CXWBasic Weighted Average Shares Outst.119.4119.4119118.5118.1117.4116.9116.1
CXWDiluted EPS1.031.031.591.341.51.871.881.66
CXWDiluted EPS - Continuing Ops1.031.031.591.341.51.871.881.66
CXWDiluted Weighted Average Shares Outst.120.5120.5119.2118.7118.5117.8117.8117.3
CXWNormalized Basic EPS0.780.781.060.931.021.241.261.25
CXWNormalized Diluted EPS0.780.781.060.931.021.231.251.24
CXWDividend Per Share0.880.881.761.721.682.042.162.04
CXWFFO241.5241.5300.4262.6274.3314.3312.1310.4
CXWAFFO-300.4262.6274.3314.3312.1310.4
CXWFunds Available for Distribution-300.4262.6274.3314.3312.1310.4
CXWEBITDA392.4392.4437.6420.2411.5470.1438.2385.7
CXWEBITA241.1241.1293.1263.7264.4303.3286.7271.8
CXWEBIT234.3234.3286.3257.2261300.4285.2270.4
CXWEBITDAR-472.4450.9440.4573.5524.1394.8
CXWEffective Tax Rate0.0390.0390.040.050.0720.0360.0360.034
CXWNormalized Net Income93.493.4126.1110.2120.4145.1147.2145
CXWInterest Capitalized-61-0.65.52.5
CXWInterest on Long-Term Debt-93.384.2-69.55845.6
Symbol Q3 2020Q2 2020Q1 2020Q4 2019Q3 2019Q2 2019Q1 2019Q4 2018
CXWGross Property Plant And Equipment4257.74263.34298.94318.34407.94366.84313.84347.3
CXWAccumulated Depreciation-1554.2-1538.1-1540.2-1510.1-1487.1-1473.3-1442.8-1516.7
CXWNet Property Plant And Equipment2703.52725.22758.72808.22920.72893.528712830.6
CXWTotal Real Estate Assets2703.52725.22758.72808.22920.72893.528712830.6
CXWCash And Equivalents282.5363.8335.592.147.556.720.552.8
CXWOther Receivables264.7246.1272.6280.8271.6272.4273.6270.6
CXWGoodwill48.648.650.550.548.248.248.248.2
CXWOther Intangibles---55.6---93.9
CXWRestricted Cash11.21916.92725.530.232.921.3
CXWOther Current Assets35.639.63535.53632.828.428.8
CXWDeferred Charges Long-Term---2.6---3.3
CXWOther Long-Term Assets683.6583.1596423.2380.3386.2382.1291.2
CXWTotal Assets4041.24039.74078.83791.63748.83738.93670.43655.7
CXWCurrent Portion of LT Debt38.637.234.931.3342.4341.215.414.1
CXWLong-Term Debt2043.72227.32236.419281521.81569.11828.11787.6
CXWAccounts Payable221.4191.5258.175.2285.2245.6253.996.6
CXWAccrued Expenses47.14742.6103.143.742.934.995.1
CXWCurrent Income Taxes Payable--------
CXWUnearned Revenue---15.4---15.2
CXWOther Current Liabilities8.915.513.9108.316.713.413.7132.5
CXWUnearned Revenue Non Current13.75.79.112.515.919.322.726.1
CXWOther Non Current Liabilities190.567.861.546.755.555.142.841.7
CXWTotal Liabilities2605.22634.62700.12414.92365.62356.322882240.6
CXWCommon Stock1.21.21.21.21.21.21.21.2
CXWAdditional Paid In Capital1831.21827.21822.91821.81817.31812.61808.11807.2
CXWRetained Earnings-419.7-446.5-468.6-446.3-435.2-431.2-426.9-393.3
CXWComprehensive Income and Other --------
CXWTotal Common Equity1412.71381.91355.41376.71383.21382.61382.41415.1
CXWMinority Interest23.323.323.3-----
CXWTotal Equity14361405.21378.71376.71383.21382.61382.41415.1
CXWTotal Liabilities And Equity4041.24039.74078.83791.63748.83738.93670.43655.7
CXWTotal Shares Out. on Filing Date119.6119.6119.6119.1119.1119.1119.1118.7
CXWTotal Common Shares Outstanding119.6119.6119.6119.1119.1119.1119.1118.7
CXWBook Value / Share11.8111.5511.3311.5611.6111.6111.6111.92
CXWTangible Book Value1364.21333.31304.91270.613351334.41334.21273
CXWTangible Book Value Per Share11.411.1510.9110.6711.2111.211.2110.73
CXWTotal Debt2123.62307.22314.92053.81948.7198019201833.3
CXWNet Debt1841.11943.41979.41961.71901.11923.21899.51780.5
CXWLand---295.2---294.8
CXWBuildings, Total---3411.6---3490.7
CXWMachinery, Total---473.9---467.2
CXWFull Time Employees---14075---13890