VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
CXWCoreCivic, Inc.
$30.77$3.0B
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
HomeStocksCXWCash Flow

CoreCivic, Inc. (CXW) Cash Flow Statement

30Y historyFree accessUpdated daily

Liquidity has improved with cash reserves reaching $209.7 million in 2026Q1, though high maintenance capital intensity continues to create a notable spread between $71.3 million in FFO and $48.0 million in AFFO.

CXW Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09Dec'08Dec'07Dec'06Dec'05Dec'04Dec'03Dec'02Dec'01Dec'00Dec'99Dec'98Dec'97Dec'96
Cash from Operations163.88M194.59M269.15M231.9M153.58M263.23M355.53M354.38M322.88M341.32M375.37M399.8M423.58M369.5M283.26M351.08M255.51M314.69M273.58M250.88M171.96M153.37M125.98M202.85M101.39M92.76M-46.56M79.5M52.7M92M24.4M
Operating CF Growth %-169.11%-27.7%16.06%50.99%-41.65%-25.96%0.32%9.76%-5.4%-9.07%-6.11%-5.61%14.64%30.45%-19.32%37.4%-18.8%15.02%9.05%45.9%12.12%21.74%-37.89%100.07%9.3%299.22%-158.57%50.85%-42.72%277.05%37.08%
Operating CF / Revenue %7.01%8.8%13.72%12.23%8.32%14.13%18.66%17.89%17.59%19.33%20.29%22.3%25.72%21.81%16.1%20.23%15.25%18.84%17.11%16.96%12.92%12.86%10.97%19.57%10.53%9.46%-14.92%27.83%74.54%19.9%8.34%
Net Income129.31M116.5M68.87M67.59M122.32M-51.9M55.34M188.89M159.21M178.04M219.92M221.85M195.02M300.83M156.76M162.51M157.19M154.95M150.94M133.37M105.35M50.12M62.54M141.78M-7.92M25.69M-730.78M-53.4M29.5M54M30.9M
Depreciation & Amortization131.72M128.91M128.01M127.32M127.91M134.74M150.86M144.57M156.5M147.13M166.75M151.51M113.92M113.49M113.93M108.93M106.27M100.8M91.46M82.61M72.11M65.41M61.32M61.52M66.2M0000-14.1M-11.3M
Stock-Based Compensation14.49M025.68M20.8M17.57M18.73M17.26M17.27M13.13M13.29M17.9M15.39M13.97M12.96M12.32M10.38M9.65M9.83M9.68M-18.16M-18.16M6.9M3.68M00000000
Other Non-Cash Items27.18M43.69M27.89M10.52M-66.28M41.35M92.63M10.4M-585K-6.42M-1.58M5.2M33.23M51.16M4.79M5.89M2.21M1.46M-4M6.01M1.1M40.7M3.16M5.37M117.5M99.26M607.65M196.5M3.8M28.2M23.2M
Working Capital Changes-155.51M-103.66M26.41M8.38M-59.4M21.04M34.5M-5.58M-939K8.37M-23.7M133K70.64M42.09M-10.31M46M-46.01M25.02M-4.31M37.47M-19.58M-31.02M-19.67M43.99M-74.4M-28.66M90.34M-63.6M19.4M37.4M-26.9M
Cash from Investing-203.88M-206.08M-53.82M-58.87M73.04M238.42M12.97M-244.59M-291.06M-124.56M-122.19M-409.28M-196.89M-125.51M-79.92M-172.04M-144.22M-143.88M-514.36M-253.69M-226.31M-116.35M-116.22M-100.28M-9.67M130.93M-38.45M-447.6M-409.5M29.4M-201.9M
Acquisitions (Net)1.01M-68.63M00157.68M-1M-8.85M-48.4M-175.59M-48.87M-43.77M-158.37M0-36.25M00000737K006.44M0-321K0000457.8M0
Purchase of Investments000000-27.59M-136.13M-58.24M-17.58M-41.82M-164.88M0000000-3.89M-63.82M-10.33M-160K000000-38.2M0
Sale of Investments00000027.59M136.13M0684K3.33M4.1M000000086.72M005M0000005.7M0
Other Investing-67.12M3.19M17.35M11.38M-3.25M320.31M105.6M-2.87M6.21M-1.95M15.04M-26.62M-61.78M-12.73M-482K1.9M-560K-923K1.28M5.89M631K4.29M535K-3.99M2.9M137.37M40.21M81.3M0-98.6M-36.2M
Cash from Financing176.41M1.82M-222.18M-206.24M-375.16M-327.71M-350.82M-64.84M-9.87M-202.29M-280.76M381K-230.22M-228.97M-196.27M-148.71M-131.69M-158.98M216.89M31.66M18.57M-23.05M-29.53M-83.74M-72.62M-198.28M-583K421.4M377.9M9.9M180.2M
Dividends Paid-45K-45K-136K-131K-886K-2.51M-105.98M-209.52M-204.2M-200.33M-255.5M-250.69M-234.05M-299.43M-59.77M0000000-1.61M-12.71M-19.65M-2.18M-4.59M-217.7M-55.1M00
Common Dividends-45K-45K-136K-131K-886K-2.51M-105.98M-209.52M-204.2M-200.33M-255.5M-250.69M-234.05M-299.43M-59.77M00000000-12.71M-19.65M-2.18M-4.59M-217.7M-55.1M00
Debt Issuance (Net)4M1000K-1000K-1000K-1000K-1000K-1000K1000K1000K1000K-1000K1000K-1000K1000K-1000K1000K1000K-1000K1000K-1000K912K1000K-843K1000K-1000K-1000K1000K1000K1000K00
Share Repurchases-233.49M-228.99M-77.17M-43.05M-79.89M-1.64M-3.58M-3.53M-3M-5.85M-4.01M-9.45M-4.04M-6.69M-2.81M-239.85M-148.83M-125.7M-19.62M-3.58M-12.29M-33K-31.03M-258.45M-354K0-13.36M0-7.6M00
Other Financing-13K0-34.94M-4.63M0-65.99M-11.16M-10.82M-5.22M2.37M-1.02M3M12.86M-38.01M7.64M4.1M10.97M22.06M19.35M37.23M14.19M-36.24M-993K-26.25M-46.35M-7.1M-11.73M-59.6M190.6M9.9M180.2M
Net Change in Cash136.4M-9.66M-6.85M-33.21M-148.54M173.94M17.68M44.96M21.95M14.47M-27.58M-9.1M-3.53M15.02M7.07M30.32M-20.4M11.83M-23.89M28.85M-35.78M13.96M-19.77M18.82M19.1M25.42M-85.6M53.4M377.9M9.9M180.2M
Exchange Rate Effect000000000000000000000000000100K356.8M-121.4M177.5M
Cash at Beginning112.45M122.11M128.96M162.16M310.71M136.77M119.09M74.14M52.18M37.71M65.29M74.39M77.92M62.9M55.83M25.51M45.91M34.08M57.97M29.12M64.9M50.94M70.7M65.41M46.31M20.89M106.49M31.1M800K4.8M2.1M
Cash at End224.33M112.45M122.11M128.96M162.16M310.71M136.77M119.09M74.14M52.18M37.71M65.29M74.39M77.92M62.9M55.83M25.51M45.91M34.08M57.97M29.12M64.9M50.94M84.23M65.41M46.31M20.89M84.5M378.7M14.7M182.3M
Free Cash Flow26.11M53.97M197.98M161.65M72.19M182.35M271.74M161.06M201.2M267.58M281.91M175.5M288.48M292.98M203.82M177.14M111.85M171.73M-242.06M-92.26M8.83M43.06M-2.05M106.55M89.14M86.33M-125.23M-449.4M-356.8M-205.3M-141.3M
FCF Growth %-83.48%-72.74%22.48%123.93%-60.41%-32.9%68.72%-19.95%-24.81%-5.08%60.63%-39.16%-1.54%43.75%15.06%58.37%-34.87%170.95%-162.37%-1144.5%-79.49%2203.61%-101.92%19.54%3.25%168.94%72.13%-25.95%-73.79%-45.29%-1644.44%
FCF / Revenue %1.12%2.44%10.09%8.52%3.91%9.79%14.26%8.13%10.96%15.16%15.24%9.79%17.52%17.29%11.58%10.21%6.68%10.28%-15.14%-6.24%0.66%3.61%-0.18%10.28%9.26%8.8%-40.12%-157.3%-504.67%-44.42%-48.31%

Key Metrics

Growth RegimeAccelerating
ProfitabilityModerate
Balance SheetHealthy
Cash FlowImproving
Top Statement Risk

Federal contract policy volatility

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

FFO Divergence From Operating Cash

As reported in quarterly financial statements, CoreCivic's FFO consistently exceeds GAAP operating cash flow, with 2026Q1 FFO of $71.3M dwarfing the $13.8M in operating cash, suggesting that GAAP metrics are heavily distorted by non-cash charges and the specific accounting treatment of long-term correctional facility assets.

The persistent gap between FFO and operating cash flow indicates that GAAP figures fail to capture the underlying cash-generating capacity of the portfolio. Investors should monitor this divergence, as it suggests that the company's true economic performance is better reflected in FFO, which strips away the noise of non-cash accounting adjustments.

Prioritizing Deleveraging Over Dividend Distributions

Based on the provided financial data, CoreCivic has effectively suspended dividend payments, with 2026Q1 AFFO of $48.0M being retained entirely to support balance sheet health, a strategic shift that appears to prioritize long-term debt reduction over immediate shareholder returns following the company's transition from a REIT structure.

The absence of a meaningful dividend payout suggests that management is focused on self-funding capital requirements and reducing leverage. This approach appears prudent given the sector's sensitivity to political risk, though it leaves the company with little margin for error should AFFO generation face a sustained contraction.

High Maintenance Capital Intensity Requirements

According to recent SEC filings, CoreCivic's recurring capital expenditures remain elevated, with 2026Q1 maintenance spending of $23.3M representing a significant drag on AFFO, which highlights the ongoing necessity of reinvesting in aging correctional infrastructure to maintain operational standards and secure critical government contract renewals.

The substantial level of capital expenditure relative to AFFO suggests that the company's assets require constant, non-discretionary investment to remain viable. This capital intensity may limit the company's ability to pivot toward higher-margin growth opportunities without incurring additional debt or diluting existing shareholders.

Depreciation Masks True Asset Value

As indicated by the historical data, the significant spread between Net Income and FFO, such as the $37.9M net income versus $71.3M FFO in 2026Q1, underscores the heavy impact of non-cash depreciation charges on the company's reported earnings, which may obscure the actual cash-flow durability of the portfolio.

The reliance on FFO as a primary performance metric is justified by the massive depreciation of specialized correctional facilities, which does not reflect the actual economic wear and tear of the assets. Analysts should interpret these figures with caution, as the gap between GAAP earnings and cash flow may lead to an underestimation of the company's underlying profitability.

CXW — Frequently Asked Questions

Quick answers to the most common questions about buying CXW stock.

How much cash does CoreCivic, Inc. (CXW) generate from operations?

CoreCivic, Inc. (CXW) generated $194.6M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is CoreCivic, Inc.'s free cash flow?

CoreCivic, Inc. (CXW) generated $54.0M in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.

What is CoreCivic, Inc.'s capital expenditure (CapEx)?

CoreCivic, Inc. (CXW) spent $140.6M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.

How does CoreCivic, Inc. distribute cash to shareholders?

In 2025, CoreCivic, Inc. (CXW) returned $0.0M to shareholders via cash dividends and spent $229.0M on share repurchases. This shows the company's commitment to returning capital to its equity investors.