UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549


                                    FORM 10-Q


     [X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES
                              EXCHANGE ACT OF 1934

               FOR THE QUARTERLY PERIOD ENDED: SEPTEMBER 30, 2001

                                       OR

     [ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES
                              EXCHANGE ACT OF 1934

            FOR THE TRANSITION PERIOD FROM              TO

                         COMMISSION FILE NUMBER: 0-25245


                       CORRECTIONS CORPORATION OF AMERICA
             (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., NASHVILLE, TENNESSEE 37215
              (ADDRESS AND ZIP CODE OF PRINCIPAL EXECUTIVE OFFICES)

                                 (615) 263-3000
              (REGISTRANT'S TELEPHONE NUMBER, INCLUDING AREA CODE)


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 [ ]

 Indicate the number of shares outstanding of each class of Common Stock as of
  October 31, 2001: Shares of Common Stock, $0.01 par value: 25,131,909 shares
                                  outstanding.



                       CORRECTIONS CORPORATION OF AMERICA

                                    FORM 10-Q

                FOR THE QUARTERLY PERIOD ENDED SEPTEMBER 30, 2001

                                      INDEX




                                                                                                          PAGE
                                                                                                          ----
                                                                                                 
PART I -- FINANCIAL INFORMATION

Item 1.    Financial Statements
a)       Condensed Consolidated Balance Sheets (Unaudited) as of
              September 30, 2001 and December 31, 2000.............................................        1
b)       Condensed Combined and Consolidated Statements of Operations (Unaudited)
              for the three and nine months ended September 30, 2001 and 2000......................        2
c)       Condensed Combined and Consolidated Statements of Cash Flows (Unaudited)
              for the nine months ended September 30, 2001 and 2000................................        3
d)       Condensed Consolidated Statement of Stockholders' Equity (Unaudited)
              for the nine months ended September 30, 2001.........................................        4
e)       Notes to Condensed Combined and Consolidated Financial Statements.........................        5
Item 2.    Management's Discussion and Analysis of Financial Condition
              and Results of Operations............................................................       27
Item 3.    Quantitative and Qualitative Disclosures About Market Risk..............................       47

PART II -- OTHER INFORMATION

Item 1.    Legal Proceedings.......................................................................       49
Item 2.    Changes in Securities and Use of Proceeds...............................................       49
Item 3.    Defaults Upon Senior Securities.........................................................       49
Item 4.    Submission of Matters to a Vote of Security Holders.....................................       50
Item 5.    Other Information.......................................................................       50
Item 6.    Exhibits and Reports on Form 8-K........................................................       50

SIGNATURES.........................................................................................       51




                         PART I -- FINANCIAL INFORMATION

ITEM 1.         FINANCIAL STATEMENTS

               CORRECTIONS CORPORATION OF AMERICA AND SUBSIDIARIES
                      (FORMERLY PRISON REALTY TRUST, INC.)
                      CONDENSED CONSOLIDATED BALANCE SHEETS
         (UNAUDITED AND AMOUNTS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)




                                                                                              SEPTEMBER 30,         December 31,
                                        ASSETS                                                    2001                 2000
- --------------------------------------------------------------------------------           -----------------    -----------------
                                                                                                           
Cash and cash equivalents                                                                  $        33,376       $      20,889
Restricted cash                                                                                     10,024               9,209
Accounts receivable, net of allowance of $838 and $1,486, respectively                             147,292             132,306
Income tax receivable                                                                                1,293              32,662
Prepaid expenses and other current assets                                                           17,664              18,726
Assets held for sale under contract                                                                 23,912              24,895
                                                                                           ---------------       -------------
         Total current assets                                                                      233,561             238,687

Property and equipment, net                                                                      1,578,544           1,615,130

Investment in direct financing lease                                                                     -              23,808
Assets held for sale                                                                                46,429             138,622
Goodwill                                                                                           105,905             109,006
Other assets                                                                                        36,265              51,739
                                                                                           ---------------       -------------

         Total assets                                                                      $     2,000,704       $   2,176,992
                                                                                           ===============       =============

                         LIABILITIES AND STOCKHOLDERS' EQUITY
- -------------------------------------------------------------------------------

Accounts payable and accrued expenses                                                      $       198,994       $     243,312
Income tax payable                                                                                   8,824               8,437
Distributions payable                                                                               15,865               9,156
Current portion of long-term debt                                                                  286,528              14,594
                                                                                           ---------------       -------------
         Total current liabilities                                                                 510,211             275,499

Long-term debt, net of current portion                                                             708,392           1,137,976
Deferred tax liabilities                                                                            58,426              56,450
Fair value of interest rate swap agreement                                                          15,084                   -
Other liabilities                                                                                   19,329              19,052
                                                                                           ---------------       -------------
         Total liabilities                                                                       1,311,442           1,488,977
                                                                                           ---------------       -------------

Commitments and contingencies

Preferred stock - $0.01 par value; 50,000 shares authorized:
   Series A - 4,300 shares issued and outstanding; stated at liquidation preference of
     $25.00 per share                                                                              107,500             107,500
   Series B - 3,828 and 3,297 shares issued and outstanding at September 30, 2001 and
   December 31, 2000, respectively; stated at liquidation preference of $24.46 per share            93,622              80,642
Common stock - $0.01 par value; 80,000 and 400,000 shares authorized; 25,133 and 235,395
   shares issued and 25,132 and 235,383 shares outstanding at September 30, 2001 and
   December 31, 2000, respectively                                                                     251               2,354
Additional paid-in capital                                                                       1,314,092           1,299,390
Deferred compensation                                                                               (3,644)             (2,723)
Retained deficit                                                                                  (819,178)           (798,906)
Treasury stock, 1.2 shares and 12 shares, respectively, at cost                                       (242)               (242)
Accumulated other comprehensive loss                                                                (3,139)                  -
                                                                                           ---------------       -------------
         Total stockholders' equity                                                                689,262             688,015
                                                                                           ---------------       -------------

         Total liabilities and stockholders' equity                                        $     2,000,704       $   2,176,992
                                                                                           ===============       =============



     The accompanying notes are an integral part of these condensed combined
                     and consolidated financial statements.


                                       1

               CORRECTIONS CORPORATION OF AMERICA AND SUBSIDIARIES
                      (FORMERLY PRISON REALTY TRUST, INC.)
          CONDENSED COMBINED AND CONSOLIDATED STATEMENTS OF OPERATIONS
         (UNAUDITED AND AMOUNTS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)





                                                          CONSOLIDATED        Combined        CONSOLIDATED          Combined
                                                          THREE MONTHS       Three Months      NINE MONTHS         Nine Months
                                                              ENDED             Ended             ENDED               Ended
                                                          SEPTEMBER 30,       September        SEPTEMBER 30,      September 30,
                                                               2001            30, 2000            2001               2000
                                                         ---------------    --------------    ---------------    ----------------
                                                                                                     
REVENUE:
   Management and other                                  $    247,072        $   26,066        $   728,981       $     26,066
   Rental                                                       1,116            15,464              5,314             38,390
   Licensing fees from affiliates                                  --             2,324                 --              7,566
                                                         ------------        ----------        -----------       ------------
                                                              248,188            43,854            734,295             72,022
                                                         ------------        ----------        -----------       ------------
EXPENSES:
   Operating                                                  189,552            21,691            563,388             21,691
   General and administrative                                   8,431             9,024             25,465             43,764
   Lease                                                           --               256                 --                256
   Depreciation and amortization                               14,211            15,439             40,088             41,770
   Licensing fees to Operating Company                             --               501                 --                501
   Administrative service fee to Operating Company                 --               900                 --                900
   Write-off of amounts under lease arrangements                   --             3,504                 --             11,920
   Impairment loss                                                 --            19,239                 --             19,239
                                                         ------------        ----------        -----------       ------------
                                                              212,194            70,554            628,941            140,041
                                                         ------------        ----------        -----------       ------------

OPERATING INCOME (LOSS)                                        35,994           (26,700)           105,354            (68,019)
                                                         ------------        ----------        -----------       ------------

OTHER (INCOME) EXPENSE:
   Equity loss and amortization of deferred gain, net              90             9,135                265             13,392
   Interest expense, net                                       29,637            35,741             96,752             95,490
   Other income                                                    --            (3,099)                --             (3,099)
   Change in fair value of interest rate swap agreement         5,649                 -             11,945                 --
   Loss on disposal of assets                                     180             3,023                141              3,324
   Unrealized foreign currency transaction (gain) loss           (215)            2,012                129              9,542
   Stockholder litigation settlements                              --            75,406                 --             75,406
                                                         ------------        ----------        -----------       ------------
                                                               35,341           122,218            109,232            194,055
                                                         ------------        ----------        -----------       ------------

INCOME (LOSS) BEFORE INCOME TAXES   AND MINORITY
INTEREST                                                          653          (148,918)            (3,878)          (262,074)

     Income tax expense                                        (1,217)         (109,888)            (1,479)          (109,888)
                                                         ------------        ----------        -----------       ------------
LOSS BEFORE MINORITY INTEREST                                    (564)         (258,806)            (5,357)          (371,962)

     Minority interest in net loss of PMSI and JJFMSI              --               318                 --                318
                                                         ------------        ----------        -----------       ------------


NET LOSS                                                         (564)         (258,488)            (5,357)          (371,644)

     Distributions to preferred stockholders                   (5,114)           (2,585)           (14,915)            (6,885)
                                                         ------------        ----------        -----------       ------------


NET LOSS AVAILABLE TO COMMON
  STOCKHOLDERS                                           $     (5,678)       $ (261,073)       $   (20,272)      $   (378,529)
                                                         ============        ==========        ===========       ============

BASIC AND DILUTED NET LOSS AVAILABLE
TO COMMON STOCKHOLDERS PER
COMMON SHARE                                             $      (0.23)       $   (22.04)       $     (0.84)      $     (31.96)
                                                         ============        ==========        ===========       ============


WEIGHTED AVERAGE COMMON SHARES
   OUTSTANDING, BASIC AND DILUTED                              24,749            11,846             24,215             11,842
                                                         ============        ==========        ===========       ============


   The accompanying notes are an integral part of these condensed combined and
                       consolidated financial statements.


                                       2

               CORRECTIONS CORPORATION OF AMERICA AND SUBSIDIARIES
                      (FORMERLY PRISON REALTY TRUST, INC.)
                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                      (UNAUDITED AND AMOUNTS IN THOUSANDS)




                                                                            CONSOLIDATED         Combined
                                                                             NINE MONTHS     Nine Months Ended
                                                                           ENDED SEPTEMBER     September 30,
                                                                               30, 2001            2000
                                                                          ----------------   -----------------
                                                                                       
CASH FLOWS FROM OPERATING ACTIVITIES:
  Net loss                                                                   $  (5,357)        $(371,644)
  Adjustments to reconcile net loss to net cash provided by (used in)
    operating activities:
      Depreciation and amortization                                             40,088            41,770
      Amortization of debt issuance costs and other non-cash interest           16,665            11,161
      Deferred and other non-cash income taxes                                  (1,616)          141,240
      Equity in loss and amortization of deferred gain                             265            13,392
      Write-off of amounts under lease agreement                                    --            11,920
      Loss on disposal of assets                                                   141             3,324
      Asset impairment                                                              --            19,239
      Change in fair value of interest rate swap agreement                      11,945                --
      Unrealized foreign currency transaction loss                                 129             9,542
      Other non-cash items                                                       1,774             1,672
      Minority interest                                                             --              (318)
      Changes in assets and liabilities:
        Accounts receivable, prepaid expenses and other assets                 (14,911)           (1,640)
        Receivable from affiliates                                                  --            21,929
        Income tax receivable                                                   31,369           (34,756)
        Accounts payable, accrued expenses and other liabilities               (22,606)           67,838
        Payables to Operating Company                                               --             3,413
        Income tax payable                                                         387             3,492
                                                                             ---------         ---------
          Net cash provided by (used in) operating activities                   58,273           (58,426)
                                                                             ---------         ---------

CASH FLOWS FROM INVESTING ACTIVITIES:
   Additions of property and equipment, net                                     (3,151)          (73,731)
   (Increase) decrease in restricted cash                                         (815)           14,838
   Payments received on investments in affiliates                                   --             6,686
   Proceeds from sales of assets                                               116,078                --
   Increase in other assets                                                     (1,300)             (529)
   Payments received on direct financing leases and notes receivable             1,747             3,740
                                                                             ---------         ---------
          Net cash provided by (used in) investing activities                  112,559           (48,996)
                                                                             ---------         ---------

CASH FLOWS FROM FINANCING ACTIVITIES:
   Proceeds from (payments on) debt, net                                      (157,650)           45,885
   Payment of debt and equity issuance costs                                      (572)          (10,563)
   Payment of dividends                                                            (32)           (4,381)
   Purchase of common stock                                                         --              (200)
   Purchase of treasury stock by PMSI and JJFMSI                                    --           (13,304)
   Cash paid for fractional shares                                                 (91)               --
                                                                             ---------         ---------
          Net cash provided by (used in) financing activities                 (158,345)           17,437
                                                                             ---------         ---------

NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS                            12,487           (89,985)

CASH AND CASH EQUIVALENTS, beginning of period                                  20,889           106,486
                                                                             ---------         ---------
CASH AND CASH EQUIVALENTS, end of period                                     $  33,376         $  16,501
                                                                             =========         =========

SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:
   Cash paid during the period for:
        Interest, net of amounts capitalized                                 $  76,633         $  95,339
                                                                             =========         =========
        Income taxes                                                         $   2,532         $   2,475
                                                                             =========         =========



   The accompanying notes are an integral part of these condensed combined and
                       consolidated financial statements.


                                       3

               CORRECTIONS CORPORATION OF AMERICA AND SUBSIDIARIES
                      (FORMERLY PRISON REALTY TRUST, INC.)
            CONDENSED CONSOLIDATED STATEMENT OF STOCKHOLDERS' EQUITY
                  FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2001
                      (UNAUDITED AND AMOUNTS IN THOUSANDS)






                                     SERIES A       SERIES B                                ADDITIONAL
                                    PREFERRED      PREFERRED       COMMON       TREASURY      PAID-IN         DEFERRED
                                      STOCK          STOCK          STOCK        STOCK        CAPITAL      COMPENSATION
                                   -----------     ---------      ---------    ---------     ---------     ------------
                                                                                         
Balance as of
  December 31, 2000                  $107,500      $ 80,642       $ 2,354       $(242)      $ 1,299,390       $(2,723)
                                     --------      --------       -------       -----       -----------       -------

Comprehensive income (loss):

  Net loss                                 --            --            --          --                --            --

  Cumulative effect of
   accounting change                       --            --            --          --                --            --

  Amortization of transition
   adjustment                              --            --            --          --                --            --

                                     --------      --------       -------       -----       -----------       -------
Total comprehensive loss                   --            --            --          --                --            --
                                     --------      --------       -------       -----       -----------       -------

Distributions to preferred
   stockholders                            --         8,099            --          --                --            --

Issuance of common stock
   under terms of stockholder
   litigation settlement                   --            --           159          --            15,759            --

Amortization of deferred
   compensation                            --            --             3          --                (3)          814

Restricted stock issuances, net
   of forfeitures                          --         4,904            --          --            (3,179)       (1,735)

Reverse stock split                        --            --        (2,265)         --             2,240            --

Other                                      --           (23)           --          --              (115)           --
                                     --------      --------       -------       -----       -----------       -------

BALANCE AS OF
  SEPTEMBER 30, 2001                 $107,500      $ 93,622       $   251       $(242)      $ 1,314,092       $(3,644)
                                     ========      ========       =======       =====       ===========       =======



                                                   ACCUMULATED
                                                      OTHER
                                      RETAINED     COMPREHENSIVE
                                      DEFICIT      INCOME (LOSS)      TOTAL
                                    ------------   -------------   -----------
                                                          
Balance as of
  December 31, 2000                  $(798,906)      $    --       $ 688,015
                                     ---------       -------       ---------

Comprehensive income (loss):

  Net loss                              (5,357)           --          (5,357)

  Cumulative effect of
   accounting change                        --        (5,023)         (5,023)

  Amortization of transition
   adjustment                               --         1,884           1,884
                                     ---------       -------       ---------
Total comprehensive loss                (5,357)       (3,139)         (8,496)
                                     ---------       -------       ---------

Distributions to preferred
   stockholders                        (14,915)           --          (6,816)

Issuance of common stock
   under terms of stockholder
   litigation settlement                    --            --          15,918

Amortization of deferred
   compensation                             --            --             814

Restricted stock issuances, net
   of forfeitures                           --            --             (10)

Reverse stock split                         --            --             (25)

Other                                       --            --            (138)
                                     ---------       -------       ---------

BALANCE AS OF
  SEPTEMBER 30, 2001                 $(819,178)      $(3,139)      $ 689,262
                                     =========       =======       =========



  The accompanying notes are an integral part of these condensed combined and
consolidated financial statements.


                                       4

               CORRECTIONS CORPORATION OF AMERICA AND SUBSIDIARIES
                      (FORMERLY PRISON REALTY TRUST, INC.)

                  NOTES TO CONDENSED COMBINED AND CONSOLIDATED
                              FINANCIAL STATEMENTS
                           SEPTEMBER 30, 2001 AND 2000
                                   (UNAUDITED)


1.     ORGANIZATION AND OPERATIONS

       Corrections Corporation of America (together with its subsidiaries, the
       "Company", "we" or "us"), a Maryland corporation formerly known as Prison
       Realty Trust, Inc., commenced operations as Prison Realty Corporation on
       January 1, 1999, following the mergers of each of the former Corrections
       Corporation of America, a Tennessee corporation ("Old CCA"), on December
       31, 1998 and CCA Prison Realty Trust, a Maryland real estate investment
       trust ("Old Prison Realty"), on January 1, 1999 with and into the Company
       (such mergers referred to collectively herein as the "1999 Merger").

       Prior to the 1999 Merger, Old Prison Realty had been a publicly traded
       entity operating as a real estate investment trust, or REIT, primarily in
       the business of owning and leasing prison facilities to private prison
       management companies and certain government entities. Prior to the 1999
       Merger, Old CCA was a publicly traded entity primarily in the business of
       owning, operating and managing prisons on behalf of government entities
       and providing prisoner transportation services to such entities. 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. Additionally, Old CCA had been Old Prison Realty's
       primary tenant.

       Immediately prior to the 1999 Merger, Old CCA sold all of the issued and
       outstanding capital stock of certain wholly-owned corporate subsidiaries
       of Old CCA, certain management contracts and certain other non-real
       estate assets related thereto, to a newly formed entity, Correctional
       Management Services Corporation, a privately-held Tennessee corporation
       ("Operating Company"). Also immediately prior to the 1999 Merger, Old CCA
       sold certain management contracts and other assets and liabilities
       relating to government owned adult facilities to Prison Management
       Services, LLC (which subsequently merged with Prison Management Services,
       Inc., referred to herein as "PMSI") and sold certain management contracts
       and other assets and liabilities relating to government owned jails and
       juvenile facilities to Juvenile and Jail Facility Management Services,
       LLC (which subsequently merged with Juvenile and Jail Facility Management
       Services, Inc., referred to herein as "JJFMSI").

       Effective January 1, 1999, the Company operated so as to preserve its
       ability to elect to qualify as a REIT for federal income tax purposes
       commencing with its taxable year ended December 31, 1999. Following the
       completion of the 1999 Merger and through September 30, 2000, the Company
       specialized in acquiring, developing, owning and leasing correctional and
       detention facilities. Also effective January 1, 1999, the Company entered
       into lease agreements and other agreements with Operating Company,
       whereby Operating Company would lease the



                                       5

       substantial majority of the Company's facilities and Operating Company
       would provide certain services to the Company, including services
       rendered to the Company in the development of its correctional and
       detention facilities. The Company was therefore dependent on Operating
       Company for a significant source of its income. As a result of liquidity
       issues facing Operating Company and the Company, the parties amended
       certain of the contractual agreements between the Company and Operating
       Company during 2000, which, among other things, resulted in the
       forgiveness of approximately $190.8 million of rental payments due to the
       Company from Operating Company.

       From December 31, 1998 until September 1, 2000, the Company owned 100% of
       the non-voting common stock of PMSI and JJFMSI, both of which were
       privately-held service companies which managed certain government-owned
       prison and jail facilities under the "Corrections Corporation of America"
       name (together, the "Service Companies"). PMSI provided adult prison
       facility management services to government agencies pursuant to
       management contracts with state governmental agencies and authorities in
       the United States and Puerto Rico. JJFMSI provided juvenile and jail
       facility management services to government agencies pursuant to
       management contracts with federal, state and local government agencies
       and authorities in the United States and Puerto Rico and provided adult
       prison facility management services to certain international authorities
       in Australia and the United Kingdom. The Company was entitled to receive
       95% of each company's net income, as defined, as dividends on such
       shares, while other outside shareholders and the wardens at the
       individual facilities owned 100% of the voting common stock of PMSI and
       JJFMSI, entitling those voting stockholders to receive the remaining 5%
       of each company's net income, as defined, as dividends on such shares.
       During September 2000, wholly-owned subsidiaries of PMSI and JJFMSI
       entered into separate transactions with each of PMSI's and JJFMSI's
       respective non-management, outside shareholders to reacquire all of the
       outstanding voting stock of their non-management, outside shareholders,
       representing 85% of the outstanding voting stock of each entity for cash
       payments of $8.3 million and $5.1 million, respectively.

       During 2000, in order to address its liquidity concerns, the Company
       completed a comprehensive restructuring (the "Restructuring"). As part of
       the Restructuring, Operating Company was merged with and into a
       wholly-owned subsidiary of the Company on October 1, 2000 (the "Operating
       Company Merger"). Immediately prior to the Operating Company Merger,
       Operating Company leased from the Company 35 correctional and detention
       facilities, with a total design capacity of 37,520 beds. Also in
       connection with the Restructuring, the Company amended its charter to,
       among other things, remove provisions relating to the Company's operation
       and qualification as a REIT for federal income tax purposes commencing
       with its 2000 taxable year and change its name to "Corrections
       Corporation of America".

       On December 1, 2000, in connection with the Restructuring, the Company
       completed the acquisitions of PMSI and JJFMSI. Immediately prior to the
       acquisition date, PMSI had contracts to manage 11 correctional and
       detention facilities with a total design capacity of 13,372 beds, and
       JJFMSI had contracts to manage 17 correctional and detention facilities
       with a total design capacity of 9,204 beds.


                                       6

       As a result of the acquisition of Operating Company on October 1, 2000
       and the acquisitions of PMSI and JJFMSI on December 1, 2000, the Company
       now specializes in owning, operating and managing prisons and other
       correctional facilities and providing inmate residential and prisoner
       transportation services for governmental agencies. In addition to
       providing the fundamental residential services relating to inmates, each
       of the Company's facilities offers a variety of rehabilitation and
       educational programs, including basic education, life skills and
       employment training and substance abuse treatment. The Company also
       provides health care (including medical, dental and psychiatric
       services), institutional food services and work and recreational
       programs.

       The Company currently owns or manages 70 correctional and detention
       facilities with a total design capacity of approximately 65,000 beds in
       21 states, the District of Columbia and Puerto Rico, of which 66
       facilities are operating, two are idle and two are under construction.

2.     BASIS OF PRESENTATION AND SUMMARY OF SIGNIFICANT ACCOUNTING
       POLICIES

       The accompanying interim condensed combined and consolidated financial
       statements have been prepared by the Company without audit and, in the
       opinion of management, reflect all normal recurring adjustments necessary
       for a fair presentation of results for the unaudited interim periods
       presented. Certain information and footnote disclosures normally included
       in financial statements prepared in accordance with generally accepted
       accounting principles have been condensed or omitted. 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 its 2000 Annual
       Report on Form 10-K with respect to certain significant accounting and
       financial reporting policies as well as other pertinent information of
       the Company.

       The condensed combined and consolidated financial statements include the
       accounts of the Company on a consolidated basis with its wholly-owned
       subsidiaries as of and for each period presented. Management believes the
       comparison between the results of operations for the three and nine
       months ended September 30, 2001 and the results of operations for the
       three and nine months ended September 30, 2000 are not meaningful
       because, for the prior year quarters (and through September 30, 2000),
       the financial condition, results of operations and cash flows include
       real estate activities between the Company and Operating Company during a
       period of severe liquidity problems. The financial condition, results of
       operations and cash flows of the Company since October 1, 2000, include
       the operations of the correctional and detention facilities previously
       leased to and managed by Operating Company. In addition, the Company's
       financial condition as of and for the three and nine months ended
       September 30, 2001 also includes the operations of the Service Companies
       (as of the December 1, 2000 acquisition date) on a consolidated basis.
       For the period January 1, 2000 through August 31, 2000, the investments
       in the Service Companies were accounted for and were presented under the
       equity method of accounting. For the period from September 1, 2000
       through November 30, 2000, the investments in the Service Companies were
       accounted for on a combined basis due to the repurchase by the
       wholly-owned subsidiaries of the Service Companies of the non-management,
       outside stockholders' equity interest in the Service Companies during
       September 2000.


                                       7

       Prior to the Operating Company Merger, the Company had accounted for its
       9.5% non-voting interest in Operating Company under the cost method of
       accounting. As such, the Company had not recognized any income or loss
       related to its stock ownership investment in Operating Company during the
       period from January 1, 1999 through September 30, 2000. However, in
       connection with the Operating Company Merger, the financial statements of
       the Company have been restated to recognize the Company's 9.5% pro-rata
       share of Operating Company's losses on a retroactive basis for the period
       from January 1, 1999 through September 30, 2000 under the equity method
       of accounting, in accordance with Accounting Principles Board Opinion No.
       18, "The Equity Method of Accounting for Investments in Common Stock"
       ("APB 18").

       RECENT ACCOUNTING PRONOUNCEMENTS

       In June 2001, the Financial Accounting Standards Board ("FASB") issued
       Statement of Financial Accounting Standards No. 142, "Goodwill and Other
       Intangible Assets" ("SFAS 142"). SFAS 142 addresses accounting and
       reporting standards for acquired goodwill and other intangible assets and
       supersedes Accounting Principles Board ("APB") Opinion No. 17,
       "Intangible Assets". Under this statement, goodwill and intangible assets
       with indefinite useful lives will no longer be subject to amortization,
       but instead will be tested for impairment at least annually using a
       fair-value-based approach. The impairment loss is the amount, if any, by
       which the implied fair value of goodwill and intangible assets with
       indefinite useful lives is less than their carrying amounts and is
       recognized in earnings. The statement also requires companies to disclose
       information about the changes in the carrying amount of goodwill, the
       carrying amount of intangible assets by major intangible asset class for
       those assets subject to amortization and those not subject to
       amortization, and the estimated intangible asset amortization expense for
       the next five years. As of September 30, 2001, the Company had $105.9
       million of goodwill reflected on the accompanying balance sheet
       associated with the Operating Company Merger and the acquisitions of the
       Service Companies completed during the fourth quarter of 2000. The
       Company does not have any intangible assets with indefinite useful lives.
       Amortization of goodwill for the three and nine months ended September
       30, 2001 was $1.8 million and $5.7 million, respectively.

       Provisions of SFAS 142 are required to be applied starting with fiscal
       years beginning after December 15, 2001. Because goodwill and some
       intangible assets will no longer be amortized, the reported amounts of
       goodwill and some intangible assets (as well as total assets) will not
       decrease at the same time and in the same manner as under previous
       standards. There may be more volatility in reported income than under
       previous standards because impairment losses may occur irregularly and in
       varying amounts. The amount of impairment losses, if any, has not yet
       been determined. The impairment losses, if any, that arise due to the
       initial application of SFAS 142 resulting from a transitional impairment
       test applied as of January 1, 2002, will be reported as a cumulative
       effect of a change in accounting principle in the Company's statement of
       operations during the first quarter of 2002.

       In August 2001, the FASB issued Statement of Financial Accounting
       Standards No. 144, "Accounting for the Impairment or Disposal of
       Long-Lived Assets" ("SFAS 144"). SFAS 144 addresses financial accounting
       and reporting for the impairment or disposal of long-lived assets and
       supersedes Statement of Financial Accounting Standards No. 121,
       "Accounting for the Impairment of Long-Lived Assets and for Long-Lived
       Assets to Be Disposed Of" and the


                                       8

       accounting and reporting provisions of APB Opinion No. 30, "Reporting the
       Results of Operations - Reporting the Effects of Disposal of a Segment of
       a Business, and Extraordinary, Unusual and Infrequently Occurring Events
       and Transactions", for the disposal of a segment of a business (as
       previously defined in that Opinion). SFAS 144 retains the fundamental
       provisions of SFAS 121 for recognizing and measuring impairment losses on
       long-lived assets held for use and long-lived assets to be disposed of by
       sale, while also resolving significant implementation issues associated
       with SFAS 121. Unlike SFAS 121, however, an impairment assessment under
       SFAS 144 will never result in a write-down of goodwill. Rather, goodwill
       is evaluated for impartment under SFAS 142. The provisions of SFAS 144
       are effective for financial statements issued for fiscal years beginning
       after December 15, 2001, and interim periods within those fiscal years.
       Adoption of SFAS 144 is not expected to have a material impact on the
       financial statements of the Company.

       RECLASSIFICATIONS

       Merger transaction expenses, totaling $4.9 million and $33.0 million, for
       the three and nine months ended September 30, 2000, respectively, have
       been reclassified to general and administrative expense to conform with
       the 2001 presentation.

3.     DISPOSITIONS

       In March 2001, the Company sold its Mountain View Correctional Facility,
       a facility located in North Carolina, which was classified as held for
       sale under contract as of December 31, 2000, for a sales price of
       approximately $24.9 million. The net proceeds were used to pay-down a
       like portion of amounts outstanding under the Company's $1.0 billion
       senior secured bank credit facility (the "Senior Bank Credit Facility").

       On April 10, 2001, the Company sold its interest in a facility located in
       Salford, England ("Agecroft") for approximately $65.7 million. The net
       proceeds from the sale were used to pay-down a like portion of amounts
       outstanding under the Senior Bank Credit Facility.

       On June 28, 2001, the Company sold its Pamlico Correctional Facility, a
       facility located in North Carolina, which was classified as held for sale
       as of December 31, 2000, for a sales price of approximately $24.1
       million. The net proceeds were used to pay-down a like portion of amounts
       outstanding under the Senior Bank Credit Facility.

       On October 3, 2001, the Company sold its Southern Nevada Women's
       Correctional Facility, a facility located in Nevada, which was classified
       as held for sale during the second quarter of 2001, for a sales price of
       approximately $24.1 million. Due to the pending sale, the carrying value
       was reclassified as a current asset held for sale under contract as of
       September 30, 2001. The net proceeds were used to pay-down a like portion
       of amounts outstanding under the Senior Bank Credit Facility. Subsequent
       to the sale, the Company continues to manage the facility pursuant to a
       contract with the State of Nevada.

       As of September 30, 2001, the Company was holding for sale three
       additional correctional facilities and various parcels of undeveloped
       land with an aggregate carrying value of $46.4


                                       9

       million. There can be no assurance that the Company will be able to
       complete the sale of any of these assets, or that the net proceeds
       received from these sales will achieve expected levels.

4.     REVERSE STOCK SPLIT

       At the Company's 2000 annual meeting of stockholders held in December
       2000, the holders of the Company's common stock approved a reverse stock
       split of the Company's common stock at a ratio to be determined by the
       board of directors of the Company of not less than one-for-ten and not to
       exceed one-for-twenty. The board of directors subsequently approved a
       reverse stock split of the Company's common stock at a ratio of
       one-for-ten, which was effective May 18, 2001.

       As a result of the reverse stock split, every ten shares of the Company's
       common stock issued and outstanding immediately prior to the reverse
       stock split has been reclassified and changed into one fully paid and
       nonassessable share of the Company's common stock. The Company paid its
       registered common stockholders cash in lieu of issuing fractional shares
       in the reverse stock split at a post reverse-split rate of $8.60 per
       share, totaling approximately $15,000. The number of common shares and
       per share amounts have been retroactively restated in the accompanying
       financial statements and these notes to the financial statements to
       reflect the reduction in common shares and corresponding increase in the
       per share amounts resulting from the reverse stock split. In conjunction
       with the reverse stock split, during the second quarter of 2001, the
       Company amended its charter to reduce the number of shares of common
       stock which the Company was authorized to issue to 80.0 million shares
       from 400.0 million shares. As of September 30, 2001, the Company had 25.1
       million shares of common stock issued and outstanding (on a post-reverse
       stock split basis).

5.     DEBT

       SENIOR BANK CREDIT FACILITY

       As of September 30, 2001, the Company had approximately $823.2 million
       outstanding under the Senior Bank Credit Facility. During the first and
       second quarters of 2001, the Company obtained amendments to the Senior
       Bank Credit Facility to permit the issuance of indebtedness in partial
       satisfaction of its obligations in the stockholder litigation settlement
       (as further discussed in Note 7), modify certain financial covenants, and
       change the consummation date for securitizing the lease payments (or
       other similar transaction) related to the Company's Agecroft facility,
       each as further discussed below. In addition, during the third quarter of
       2001, the Company obtained a waiver and consent to the Senior Bank Credit
       Facility to permit the Company's settlement of the outstanding litigation
       with the Fortress/Blackstone investment group (as further discussed in
       Note 7) and to permit the board of directors to declare and pay a cash
       dividend on the Series A Preferred Stock (as also further discussed in
       Note 7).

       In January 2001, the requisite percentage of the Company's senior lenders
       under the Senior Bank Credit Facility consented to the Company's issuance
       of a promissory note in partial satisfaction of its requirements under
       the definitive settlement agreements relating to the Company's
       then-outstanding stockholder litigation (the "January 2001 Consent and
       Amendment"), as further discussed in Note 7. The January 2001 Consent and
       Amendment


                                       10

       also modified certain provisions of the Senior Bank Credit Facility to
       permit the issuance of the promissory note.

       In March 2001, the Company obtained an amendment to the Senior Bank
       Credit Facility which: (i) changed the date the securitization of lease
       payments (or other similar transactions) with respect to the Company's
       Agecroft facility was required to be consummated from February 28, 2001
       to March 31, 2001; (ii) modified the calculation of EBITDA used in
       calculating the total leverage ratio to take into effect any loss of
       EBITDA resulting from certain asset dispositions, and (iii) modified the
       minimum EBITDA covenant to permit a reduction by the amount of EBITDA
       that certain asset dispositions had generated.

       The securitization of lease payments (or other similar transaction) with
       respect to the Company's Agecroft facility did not close by the required
       date under the Senior Bank Credit Facility. However, the covenant allowed
       for a 30-day grace period during which the lenders under the Senior Bank
       Credit Facility could not exercise their rights to declare an event of
       default. On April 10, 2001, prior to the expiration of the grace period,
       the Company consummated the Agecroft transaction through the sale of all
       of the issued and outstanding capital stock of Agecroft Properties, Inc.,
       a wholly-owned subsidiary of the Company, and used the net proceeds to
       pay-down the Senior Bank Credit Facility, thereby fulfilling the
       Company's covenant requirements with respect to the Agecroft transaction.

       The Senior Bank Credit Facility also contains a covenant requiring the
       Company to provide the lenders with audited financial statements within
       90 days of the Company's fiscal year-end, subject to an additional
       five-day grace period. Due to the Company's attempts to close the
       securitization of the Agecroft facility, the Company did not provide the
       audited financial statements within the required time period. However, in
       April 2001, the Company obtained a waiver from the lenders under the
       Senior Bank Credit Facility of this financial reporting requirement. This
       waiver also cured the resulting cross-default under the Company's $41.1
       million convertible subordinated notes. As previously described above,
       the Company also obtained waivers from the lenders under the Senior Bank
       Credit Facility during the third quarter of 2001 to permit the settlement
       of the Fortress/Blackstone litigation and to pay a one-time dividend with
       respect to the Series A Preferred Stock.

       The Senior Bank Credit Facility required the Company to use commercially
       reasonable efforts to complete a "capital raising event" on or before
       June 30, 2001. A "capital raising event" is defined in the Senior Bank
       Credit Facility as any combination of the following transactions, which
       together would result in net cash proceeds to the Company of at least
       $100.0 million:

              -      an offering of the Company's common stock through the
                     distribution of rights to the Company's existing
                     stockholders;
              -      any other offering of the Company's common stock or certain
                     types of the Company's preferred stock;
              -      issuances by the Company of unsecured, subordinated
                     indebtedness providing for in-kind payments of principal
                     and interest until repayment of the Senior Bank Credit
                     Facility; or


                                       11

              -      certain types of asset sales by the Company, including the
                     sale-leaseback of the Company's corporate headquarters, but
                     excluding the securitization of lease payments (or other
                     similar transaction) with respect to the Agecroft facility.

       The Senior Bank Credit Facility also contains limitations upon the use of
       proceeds obtained from the completion of such transactions. The Company
       had considered a distribution of rights to purchase common or preferred
       stock to the Company's existing stockholders, or an equity investment in
       the Company from an outside investor. However, the Company determined
       that it was not commercially reasonable to issue additional equity or
       debt securities, other than those securities for which the Company has
       already contractually agreed to issue, including primarily the issuance
       of shares of the Company's common stock in connection with the settlement
       of the Company's stockholder litigation, as more fully discussed in Note
       7. Further, as a result of the Company's restructuring during the third
       and fourth quarters of 2000, prior to the completion of the audit of the
       Company's 2000 financial statements and the filing of the Company's
       Annual Report on Form 10-K for the year ended December 31, 2000 with the
       Securities and Exchange Commission (the "SEC") on April 17, 2001, the
       Company was unable to provide the SEC with the requisite financial
       information required to be included in a registration statement.
       Therefore, even if the Company had been able to negotiate a public or
       private sale of its equity securities on commercially reasonable terms,
       the Company's inability to obtain an effective SEC registration statement
       with respect to such securities prior to April 17, 2001 would have
       effectively prohibited any such transaction. Moreover, the terms of any
       private sale of the Company's equity securities likely would have
       included a requirement that the Company register with the SEC the resale
       of the Company's securities issued to a private purchaser thereby also
       making it impossible to complete any private issuance of its securities.
       Due to the fact that the Company would have been unable to obtain an
       effective registration statement, and therefore, would have been unable
       to make any public issuance of its securities (or any private sale that
       included the right of resale), any actions prior to April 17, 2001 to
       complete a capital raising event through the sale of equity or debt
       securities would have been futile.

       Although the Company would technically have been able to file a
       registration statement with the SEC following April 17, 2001, the Company
       believes that various market factors, including the depressed market
       price of the Company's common stock immediately preceding April 17, 2001,
       the pending reverse stock split required to maintain the Company's
       continued New York Stock Exchange ("NYSE") listing, and the uncertainty
       regarding the Company's maturity of the revolving loans under the Senior
       Bank Credit Facility, made the issuance of additional equity or debt
       securities commercially unreasonable.

       Because the issuance of additional equity or debt securities was deemed
       unreasonable, the Company determined that the sale of assets represented
       the most effective means by which the Company could satisfy the covenant.
       During the first and second quarters of 2001, the Company completed the
       sale of its Mountain View Correctional Facility for approximately $24.9
       million and its Pamlico Correctional Facility for approximately $24.1
       million, respectively. Subsequent to the third quarter of 2001, the
       Company completed the sale of its Southern Nevada Women's Correctional
       Facility for approximately $24.1 million and is actively pursuing the
       sales of additional assets. As a result of the foregoing, the Company
       believes it has demonstrated commercially reasonable efforts to complete
       the $100.0 million


                                       12


       capital raising event as of June 30, 2001; however, there can be no
       assurance that the lenders under the Senior Bank Credit Facility concur
       with the Company's position that it has used commercially reasonable
       efforts in its satisfaction of this covenant.

       The revolving loan portion of the Senior Bank Credit Facility (of which
       $280.4 million was outstanding as of September 30, 2001) matures on
       January 1, 2002, and is therefore classified on the accompanying balance
       sheet as a current liability at September 30, 2001. As part of
       management's plans to improve the Company's financial position and
       address the January 1, 2002 maturity of portions of the debt under the
       Senior Bank Credit Facility, during the fourth quarter of 2000 management
       committed to a plan of disposal for certain long-lived assets. During
       2001, the Company has paid-down approximately $138.7 million against the
       Senior Bank Credit Facility through the sale of such assets.
       Additionally, the Company is currently holding assets for sale with an
       aggregate carrying value of $46.4 million. Management expects to use
       anticipated proceeds from any future asset sales to pay-down additional
       amounts outstanding under the Senior Bank Credit Facility.

       The Company believes that utilizing sale proceeds to pay-down debt and
       the generation of $105.4 million of operating income during the first
       nine months of 2001 have improved its leverage ratios and overall
       financial position, improving its ability to renew and refinance maturing
       indebtedness, including primarily the Company's revolving loans under the
       Senior Bank Credit Facility. Management is currently pursuing an
       amendment and extension of the Senior Bank Credit Facility, which would
       effectively extend the maturity of the revolving loans outstanding under
       the Senior Bank Credit Facility to December 31, 2002 and permit the
       reinstatement of the Series A Preferred Stock dividend, including the
       payment of those dividends in arrears. Management believes that a
       reinstatement of the Series A Preferred Stock dividend, including those
       dividends in arrears, will result in an improvement in the Company's
       credit rating, positioning the Company for a more favorable refinancing
       than if the dividends remained in arrears. Management believes that given
       the current market conditions and the Company's projected operating
       results, it is in the Company's best interest to extend the maturity of
       the revolving loans under the Senior Bank Credit Facility from January 1,
       2002 to December 31, 2002 to coincide with the maturity of the term loans
       under the Senior Bank Credit Facility. In addition, the Company is
       seeking, and currently expects to complete, a comprehensive refinancing
       of the Senior Bank Credit Facility during 2002. However, there can be no
       assurance that the Company will be able to extend its debt obligation
       maturing January 1, 2002 on commercially reasonable or any other terms.
       The Company does not currently have sufficient working capital or any
       other ability to satisfy the debt obligation maturing January 1, 2002.
       Additionally, there can be no assurance that the lenders will agree to a
       reinstatement of the Series A Preferred Stock dividend, including the
       payment of those dividends in arrears, or that if the dividend is
       reinstated, that the Company's credit rating will improve. Further, even
       if the Company is successful in obtaining an amendment and extension of
       the revolving loans maturing January 1, 2002, there can be no assurance
       that the Company will be successful in completing a comprehensive
       refinancing of the Senior Bank Credit Facility due December 31, 2002.

       Based on the Company's current credit rating, the current interest rate
       applicable to the Senior Bank Credit Facility as of September 30, 2001 is
       2.75% over the base rate and 4.25% over the London Interbank Offering
       Rate ("LIBOR") for revolving loans, and 3.0% over the base rate


                                       13

       and 4.5% over LIBOR for term loans. These rates were subject to an
       increase of 25 basis points (0.25%) on July 1, 2001 if the Company had
       not prepaid $100.0 million of the outstanding loans under the Senior Bank
       Credit Facility, and are subject to an increase of 50 basis points
       (0.50%) from these rates on October 1, 2001 if the Company has not
       prepaid an aggregate of $200.0 million of the outstanding loans under the
       Senior Bank Credit Facility. The Company satisfied the condition to
       prepay, prior to July 1, 2001, $100.0 million of outstanding loans under
       the Senior Bank Credit Facility through the application of proceeds from
       the sale of the Mountain View Correctional Facility, the Pamlico
       Correctional Facility and the completion of the Agecroft transaction, and
       through the lump sum pay-down of $35.0 million of outstanding loans under
       the Senior Bank Credit Facility with cash on hand. The Company has not,
       however, satisfied the condition to prepay, prior to October 1, 2001,
       $200.0 million of outstanding loans under the Senior Bank Credit
       Facility. As discussed herein, the Company sold its Southern Nevada
       Women's Correctional Facility for approximately $24.1 million subsequent
       to September 30, 2001 and is actively pursuing the sales of additional
       assets. The interest rate will continue to be subject to an increase of
       50 basis points (0.50%) from the interest rates at September 30, 2001
       until the earlier of such time as the Company prepays $200.0 million of
       outstanding loans under the Senior Bank Credit Facility in satisfaction
       of this condition or the Senior Bank Credit Facility is amended and
       extended in a manner that removes this provision. As discussed herein,
       management is currently seeking to obtain an amendment and extension to
       the Senior Bank Credit Facility during the fourth quarter of 2001.
       Management anticipates that the provision associated with the 50 basis
       point increase would be removed under the terms of any such amendment and
       extension. However, based on current market conditions, management
       currently expects the spread over LIBOR under terms of an amendment and
       extension to exceed the current spread over LIBOR for the revolving
       portion of the Senior Bank Credit Facility until a comprehensive
       refinancing of the Senior Bank Credit Facility can be completed.

       The Company believes that it is currently in compliance with the terms of
       the debt covenants contained in the Senior Bank Credit Facility. Further,
       the Company believes its operating plans and related projections are
       achievable and, subject to the foregoing discussion regarding the
       "capital raising event" covenant (as described herein), will allow the
       Company to remain in compliance with its debt covenants during 2001.
       However, there can be no assurance that the cash flow projections will
       reflect actual results, and there can be no assurance that the Company
       will remain in compliance with its debt covenants or that, if the Company
       defaults under any of its debt covenants, the Company will be able to
       obtain additional waivers or amendments.

       Due to certain cross-default provisions contained in certain of the
       Company's debt instruments, if the Company were to be in default under
       the Senior Bank Credit Facility and if the lenders under the Senior Bank
       Credit Facility elected to exercise their rights to accelerate the
       Company's obligations under the Senior Bank Credit Facility, such events
       could result in the acceleration of all or a portion of the outstanding
       principal amount of the Company's $100.0 million senior notes and the
       Company's aggregate $71.1 million convertible subordinated notes, which
       would have a material adverse effect on the Company's liquidity and
       financial position. Additionally, under the Company's $41.1 million
       convertible subordinated notes, even if the lenders under the Senior Bank
       Credit Facility did not elect to exercise their acceleration rights, the
       holders of the $41.1 million convertible subordinated notes could


                                       14

       require the Company to repurchase such notes. The Company does not have
       sufficient working capital to satisfy its debt obligations in the event
       of an acceleration of all or a substantial portion of the Company's
       outstanding indebtedness.

       $41.1 MILLION CONVERTIBLE SUBORDINATED NOTES

       During the first and second quarters of 2000, certain existing or
       potential events of default arose under the provisions of the note
       purchase agreement relating to $40.0 million in convertible subordinated
       notes due December 2008 and, as described below, the $1.1 million
       convertible subordinated notes issued in June 2000, in satisfaction of
       outstanding interest upon the $40.0 million notes (collectively, the
       "$41.1 Million Convertible Subordinated Notes"). The notes bear interest
       at 10%, payable semi-annually. In addition, due to the events of default,
       the Company is obligated to pay the holders of the notes contingent
       interest sufficient to permit the holders to receive a 15.5% rate of
       return, unless the holders of the notes elect to convert the notes into
       the Company's common stock prior to December 31, 2003, or if other
       contingencies are met, under terms of the note purchase agreement. The
       existing and potential events of default arose as a result of the
       Company's financial condition and a "change of control" arising from the
       Company's execution of certain securities purchase agreements with
       respect to the restructuring proposed in 1999 and 2000 led by a group of
       institutional investors consisting of an affiliate of Fortress Investment
       Group LLC and affiliates of The Blackstone Group ("Fortress/Blackstone"),
       and a similar restructuring subsequently proposed by Pacific Life
       Insurance Company.

       In order to address the events of default discussed above, on June 30,
       2000, the Company and MDP Ventures IV LLC, and other affiliated
       purchasers of the notes (collectively, "MDP"), executed a waiver and
       amendment to the provisions of the note purchase agreement governing the
       notes. This waiver and amendment provided for a waiver of all existing
       events of default under the provisions of the note purchase agreement. In
       addition, the waiver and amendment to the note purchase agreement amended
       the economic terms of the notes to increase the applicable interest rate
       of the notes and adjusted the conversion price of the notes to a price
       equal to 125% of the average high and low sales price of the Company's
       common stock on the NYSE for a period of 20 trading days immediately
       following the earlier of (i) October 31, 2000 or (ii) the closing date of
       the Operating Company Merger. The waiver and amendment to the note
       purchase agreement also provided for the replacement of financial ratios
       applicable to the Company. The conversion price for the notes has been
       established at $11.90, subject to adjustment in the future upon the
       occurrence of certain events, including the payment of dividends and the
       issuance of stock at below market prices by the Company. Under the terms
       of the waiver and amendment, the distribution of the Company's Series B
       Preferred Stock during the fourth quarter of 2000 did not cause an
       adjustment to the conversion price of the notes. In addition, the Company
       does not believe that the distribution of shares of the Company's common
       stock in connection with the settlement of all outstanding stockholder
       litigation against the Company, as further discussed in Note 7, will
       cause an adjustment to the conversion price of the notes. MDP, however,
       has indicated its belief that such an adjustment is required. At an
       adjusted conversion price of $11.90, the $40.0 million convertible
       subordinated notes are convertible into approximately 3.4 million shares
       of the Company's common stock. The price and shares have been adjusted in
       connection with the completion of the reverse stock split.



                                       15

       In connection with the waiver and amendment to the note purchase
       agreement, the Company issued additional convertible subordinated notes
       containing substantially similar terms in the aggregate principal amount
       of $1.1 million, which amount represented all interest owed at the
       default rate of interest through June 30, 2000. These additional notes
       are currently convertible, at an adjusted conversion price of $11.90,
       into approximately an additional 92,000 shares of the Company's common
       stock. The price and shares have been adjusted in connection with the
       completion of the reverse stock split. After giving consideration to the
       issuance of these additional notes, the Company has made all required
       interest payments under the $41.1 Million Convertible Subordinated Notes.

       Under the terms of the registration rights agreement between the Company
       and the holders of the $41.1 Million Convertible Subordinated Notes, the
       Company is required to use its best efforts to file and maintain with the
       SEC an effective shelf registration statement covering the future sale by
       the holders of the shares of common stock to be issued upon conversion of
       the notes. As a result of the completion of the Restructuring, as
       previously discussed herein, the Company was unable to file such a
       registration statement with the SEC prior to the filing of the Company's
       Form 10-K with the SEC on April 17, 2001. Following the filing of the
       Company's Form 10-K, the Company commenced negotiations with MDP with
       respect to an amendment to the registration rights agreement to defer the
       Company's obligations to use its best efforts to file and maintain the
       registration statement. MDP later informed the Company that it would not
       complete such an amendment. As a result, the Company completed and filed
       a shelf registration statement with the SEC on September 13, 2001, which
       became effective on September 26, 2001, in compliance with this covenant.

       $30.0 MILLION CONVERTIBLE SUBORDINATED NOTES

       At December 31, 2000, the Company was in default under the terms of the
       note purchase agreement governing the Company's 8.0%, $30.0 million
       convertible subordinated notes due February 2005 (the "$30.0 Million
       Convertible Subordinated Notes"). The default related to the Company's
       failure to comply with the total leverage ratio financial covenant.
       However, in March 2001, the Company and the holder of the notes, PMI
       Mezzanine Fund, L.P., executed a waiver and amendment to the provisions
       of the note purchase agreement governing the notes. This waiver and
       amendment provided for a waiver of all existing events of default under
       the provisions of the note purchase agreement and amended the financial
       covenants applicable to the Company.

       The conversion price for the notes has been established at $10.68,
       subject to adjustment in the future upon the occurrence of certain
       events, including the payment of dividends and the issuance of stock at
       below market prices by the Company. Under the terms of a waiver and
       amendment to the note purchase agreement governing the notes, the
       distribution of the Company's Series B Preferred Stock during the fourth
       quarter of 2000 did not cause an adjustment to the conversion price of
       the notes. However, the distribution of shares of the Company's common
       stock in connection with the settlement of all outstanding stockholder
       litigation against the Company, as further discussed in Note 7, does
       cause an adjustment to the conversion price of the notes in an amount to
       be determined at the time shares of the Company's common stock are
       distributed pursuant to the settlement. However, the ultimate adjustment
       to the conversion ratio will depend on the number of shares of the
       Company's


                                       16

       common stock outstanding on the date of issuance of the shares pursuant
       to the stockholder litigation settlement. In addition, since all of the
       shares are not issued simultaneously, multiple adjustments to the
       conversion ratio will be required. The Company currently estimates that
       the $30.0 Million Convertible Subordinated Notes will be convertible into
       approximately 3.4 million shares of the Company's common stock once all
       of the shares under the stockholder litigation settlement have been
       issued. The price and shares have been adjusted in connection with the
       completion of the reverse stock split.

6.     EARNINGS (LOSS) PER SHARE

       In accordance with Statement of Financial Accounting Standards No. 128,
       "Earnings Per Share" ("SFAS 128"), basic earnings per share is computed
       by dividing net income (loss) available to common stockholders by the
       weighted average number of common shares outstanding during the period.
       Diluted earnings per share reflects the potential dilution that could
       occur if securities or other contracts to issue common stock were
       exercised or converted into common stock or resulted in the issuance of
       common stock that then shared in the earnings of the entity. For the
       Company, diluted earnings per share is computed by dividing net income
       (loss), as adjusted, by the weighted average number of common shares
       after considering the additional dilution related to convertible
       subordinated notes, restricted stock plans, and stock options and
       warrants.

       The Company's restricted stock, stock options, and warrants were
       convertible into 0.8 million and 0.5 million shares for each of the three
       and nine months ended September 30, 2001, respectively, using the
       treasury stock method. The Company's convertible subordinated notes were
       convertible into 6.8 million shares for each of the three and nine months
       ended September 30, 2001, using the if-converted method. For the three
       and nine months ended September 30, 2000, the Company's stock options and
       warrants were convertible into 284 and 1,620 shares, respectively, (on a
       post-reverse stock split basis), using the treasury stock method. The
       Company's convertible subordinated notes were convertible into 6.2
       million shares (on a post-reverse stock split basis) for the three and
       nine months ended September 30, 2000, using the if-converted method.
       These incremental shares were excluded from the computation of diluted
       earnings per share for the three and nine months ended September 30, 2001
       and 2000, as the effect of their inclusion was anti-dilutive.

       The Company has entered into definitive settlement agreements regarding
       the settlement of all formerly existing stockholder litigation against
       the Company and certain of its existing and former directors and
       executive officers (as further discussed in Note 7). In February 2001,
       the Company obtained final court approval of the definitive settlement
       agreements. Pursuant to terms of the settlement, among other
       consideration, the Company will issue to the plaintiffs and their counsel
       an aggregate of 4.7 million shares of common stock, as adjusted for the
       reverse stock split. As of September 30, 2001, the Company had issued
       approximately 1.6 million shares under the terms of the settlement. The
       issuance of these shares and the issuance of the remaining shares under
       terms of the settlement agreement, which is currently expected to occur
       in the first or second quarter of 2002, increases the denominator used in
       the earnings per share calculation, thereby reducing the net income
       (loss) per common share of the Company.


                                       17

7.     COMMITMENTS AND CONTINGENCIES

       LITIGATION

       During the first quarter of 2001, the Company obtained final court
       approval of the settlements of the following outstanding consolidated
       federal and state class action and derivative stockholder lawsuits
       brought against the Company and certain of its former directors and
       executive officers: (i) In re: Prison Realty Securities Litigation; (ii)
       In re: Old CCA Securities Litigation; (iii) John Neiger, on behalf of
       himself and all others similarly situated v. Doctor Crants, Robert Crants
       and Prison Realty Trust, Inc.; (iv) Dasburg, S.A., on behalf of itself
       and all others similarly situated v. Corrections Corporation of America,
       Doctor R. Crants, Thomas W. Beasley, Charles A. Blanchette, and David L.
       Myers; (v) Wanstrath v. Crants, et al.; and (vi) Bernstein v. Prison
       Realty Trust, Inc. The final terms of the settlement agreements provide
       for the "global" settlement of all such outstanding stockholder
       litigation against the Company brought as the result of, among other
       things, agreements entered into by the Company and Operating Company in
       May 1999 to increase payments made by the Company to Operating Company
       under the terms of certain agreements, as well as transactions relating
       to the proposed corporate restructurings led by the Fortress/Blackstone
       investment group and Pacific Life Insurance Company. Pursuant to the
       terms of the settlements, the Company will issue or pay to the plaintiffs
       (and their respective legal counsel) in the actions: (i) an aggregate of
       4.7 million shares of the Company's common stock, as adjusted for the
       reverse stock split; (ii) a subordinated promissory note in the aggregate
       principal amount of $29.0 million; and (iii) approximately $47.5 million
       in cash payable solely from the proceeds of certain insurance policies.

       The promissory note, which is expected to be issued at the same time the
       remaining shares under the settlement agreement are issued, will be due
       January 2, 2009, and will accrue interest at a rate of 8.0% per year.
       Pursuant to the terms of the settlement, the note and accrued interest
       may be extinguished if the Company's common stock price meets or exceeds
       a "termination price" equal to $16.30 per share for any fifteen
       consecutive trading days following the note's issuance and prior to the
       maturity date of the note. Additionally, to the extent the Company's
       common stock price does not meet the termination price, the note will be
       reduced by the amount that the shares of common stock issued to the
       plaintiffs appreciate in value in excess of $4.90 per share, based on the
       average trading price of the stock following the date of the note's
       issuance and prior to the maturity of the note. The Company accrued the
       estimated obligation of approximately $75.4 million associated with the
       stockholder litigation during the third quarter of 2000.

       As of September 30, 2001, the Company had paid a portion of the insurance
       proceeds and had issued 1.6 million shares under terms of the settlement
       to plaintiffs' counsel in the actions, as adjusted for the reverse stock
       split. The Company has been advised by the settlement claims processing
       agent that the remaining 3.1 million settlement shares, and therefore the
       promissory note, will be issued in the first or second quarter of 2002.

       On June 9, 2000, a complaint captioned Prison Acquisition Company, L.L.C.
       v. Prison Realty Trust, Inc., Correction Corporation of America, Prison
       Management Services, Inc. and Juvenile and Jail Facility Management
       Services, Inc. was filed in federal court in the United


                                       18

       States District Court for the Southern District of New York to recover
       fees allegedly owed the plaintiff as a result of the termination of a
       securities purchase agreement related to the Company's proposed corporate
       restructuring led by the Fortress/Blackstone investment group. The
       complaint alleged that the defendants failed to pay amounts allegedly due
       under the securities purchase agreement and asked for compensatory
       damages of approximately $24.0 million consisting of various fees,
       expenses and other relief. During August 2001, the Company and plaintiffs
       entered into a definitive agreement to settle this litigation. Under
       terms of the agreement, the Company made a cash payment of $15.0 million
       to the plaintiffs in full settlement of all claims. During 2000, the
       Company recorded an accrual reflecting the estimated liability of this
       matter.

       On September 14, 1998, a complaint captioned Thomas Horn, Ferman Heaton,
       Ricky Estes, and Charles Combs, individually and on behalf of the U.S.
       Corrections Corporation Employee Stock Ownership Plan and its
       participants v. Robert B. McQueen, Milton Thompson, the U.S. Corrections
       Corporation Employee Stock Ownership Plan, U.S. Corrections Corporation,
       and Corrections Corporation of America was filed in the U.S. District
       Court for the Western District of Kentucky alleging numerous violations
       of the Employee Retirement Income Security Act, including but not limited
       to a failure to manage the assets of the U.S. Corrections Corporation
       Employee Stock Ownership Plan (the "ESOP") in the sole interest of the
       participants, purchasing assets without undertaking adequate
       investigation of the investment, overpayment for employer securities,
       failure to resolve conflicts of interest, lending money between the ESOP
       and employer, allowing the ESOP to borrow money other than for the
       acquisition of employer securities, failure to make adequate, independent
       and reasoned investigation into the prudence and advisability of certain
       transaction, and otherwise. The plaintiffs were seeking damages in excess
       of $30.0 million plus prejudgment interest and attorneys' fees. The
       Company has entered into a definitive agreement with the plaintiffs to
       settle their claims against the Company, subject to court approval. There
       can be no assurance, however, that the settlement will be approved by the
       court. During 2000, the Company recorded an accrual reflecting the
       estimated liability of this matter.

       Commencing in late 1997 and through 1998, Old CCA became subject to
       approximately sixteen separate suits in federal district court in the
       state of South Carolina claiming the abuse and mistreatment of certain
       juveniles housed in the Columbia Training Center, a South Carolina
       juvenile detention facility formerly operated by Old CCA. These suits
       claim unspecified compensatory and punitive damages, as well as certain
       statutory costs. One of these suits, captioned William Pacetti v.
       Corrections Corporation of America, went to trial in late November 2000,
       and in December 2000 the jury returned a verdict awarding the plaintiff
       in the action $125,000 in compensatory damages, $3.0 million in punitive
       damages, and attorneys' fees. However, during the second quarter of 2001,
       the Company reached an agreement in principle with all plaintiffs to
       settle their asserted and unasserted claims against the Company, and the
       Company subsequently executed a definitive settlement agreement which was
       approved by the court with the full settlement funded by insurance.

       In February 2000, a complaint was filed in federal court in the United
       States District Court for the Western District of Texas against the
       Company's inmate transportation subsidiary, TransCor America, LLC
       ("TransCor"). The lawsuit, captioned Cheryl Schoenfeld v. TransCor
       America, Inc., et al., alleges that two former employees of TransCor
       sexually assaulted


                                       19

       plaintiff Schoenfeld during her transportation to a facility in Texas in
       late 1999. An additional individual, Annette Jones, has also joined the
       suit as a plaintiff, alleging that she was also mistreated by the two
       former employees during the same trip. Discovery and case preparation are
       ongoing. Both former employees are subject to pending criminal charges in
       Houston, Harris County, Texas; one has pleaded guilty to a criminal civil
       rights violation, and the other was recently convicted of sexual assault.
       The plaintiffs have previously submitted a settlement demand exceeding
       $20.0 million. TransCor is defending this action vigorously. The Company
       expects that a portion of any liabilities resulting from this litigation
       will be covered by liability insurance. The insurance carrier for the
       Company and TransCor, however, indicated during the first quarter of 2001
       that, under Tennessee law, it will not be responsible for any punitive
       damages. During the second quarter of 2001, the carrier filed a
       declaratory judgment action in federal court in Houston, in which the
       carrier asserts, among other things, that there is no coverage under
       Texas law for the underlying events. The Company has recorded an accrual
       reflecting management's best estimate of the ultimate outcome of this
       matter based on consultation with legal counsel. In the event any
       resulting liability is not covered by insurance proceeds and is in excess
       of the amount accrued by the Company, such liability would have a
       material adverse effect upon the business or financial position of
       TransCor and, potentially, the Company and its other subsidiaries.

       In addition to the above legal matters, the nature of the Company's
       business results in claims and litigation alleging that the Company is
       liable for damages arising from the conduct of its employees or others.
       In the opinion of management, other than the outstanding litigation
       discussed above, there are no pending legal proceedings that would have a
       material effect on the consolidated financial position or results of
       operations of the Company for which the Company has not established
       adequate reserves.

       OTHER COMMITMENTS

       The Company received an invoice, dated October 25, 2000, from Merrill
       Lynch for $8.1 million for services as the Company's financial advisor in
       connection with the Restructuring. Prior to their termination in the
       third quarter of 2000, Merrill Lynch served as a financial advisor to the
       Company and its board of directors in connection with the Restructuring.
       Merrill Lynch claimed that the merger between Operating Company and the
       Company constituted a "restructuring transaction," which Merrill Lynch
       further contended triggered certain fees under engagement letters
       allegedly entered into between Merrill Lynch and the Company and Merrill
       Lynch and Operating Company management, respectively. In July 2001,
       Merrill Lynch agreed to accept payment of $3.0 million over a one year
       period in full and complete satisfaction of the invoice. As of September
       30, 2001, the Company had paid $1.0 million to Merrill Lynch in partial
       satisfaction of this obligation.

       DISTRIBUTIONS

       Under the current terms of the Senior Bank Credit Facility, the Company
       is prohibited from declaring or paying any dividends with respect to the
       Company's currently outstanding Series A Preferred Stock until such time
       as the Company has raised at least $100.0 million in equity. Dividends
       with respect to the Series A Preferred Stock will continue to accrue
       under the terms of the Company's charter until such time as payment of
       such dividends is permitted under the


                                       20

       Senior Bank Credit Facility. Quarterly dividends of $0.50 per share for
       the second, third and fourth quarters of 2000, and for the first, second
       and third quarters of 2001 have been accrued as of September 30, 2001.
       Under the terms of the Company's charter, in the event dividends are
       unpaid and in arrears for six or more quarterly periods, the holders of
       the Series A Preferred Stock will have the right to vote for the election
       of two additional directors to the Company's board of directors. After
       obtaining a waiver and consent from the lenders under the Senior Bank
       Credit Facility, on September 28, 2001, the board of directors declared a
       quarterly cash dividend on the Series A Preferred Stock, which was paid
       October 15, 2001. Under terms of the Company's charter, the dividend
       payment was credited against the first quarter of previously accrued and
       unpaid dividends on the shares. As consideration for the waiver and
       consent, $5.0 million of cash on hand was used to pay-down the Senior
       Bank Credit Facility on October 1, 2001. Based on the remaining accrued
       and unpaid dividends, however, the failure to pay dividends for the
       fourth quarter of 2001 will result in the ability of the holders of the
       Series A Preferred Stock to elect two additional directors to the
       Company's board of directors.

       Management currently believes that reinstating the payment of dividends
       on the Series A Preferred Stock is in the best interest of the Company
       and its stockholders for a variety of reasons, including the fact that
       management believes such reinstatement would: (i) enhance the Company's
       credit rating and thus its ability to refinance or renew its debt
       obligations as they mature; (ii) eliminate the requirement that two
       additional directors be elected to serve on the Company's board of
       directors; and (iii) restore the Company's eligibility to use Form S-3
       under the rules of the SEC in connection with the registration of the
       Company's securities in future offerings. Accordingly, as discussed in
       Note 5, the Company is actively pursuing an amendment and extension of
       the Senior Bank Credit Facility that would permit the reinstatement of
       the Series A Preferred Stock dividend and the payment of those dividends
       in arrears. Management is seeking to obtain such amendment and extension
       of the revolving loan portion of the Senior Bank Credit Facility prior to
       the maturity of the revolving loan portion of the facility which matures
       on January 1, 2002. No assurance can be given, however, that the
       amendment and extension will be obtained, or that the lenders will agree
       to a reinstatement, and that as a result, if and when the Company will
       commence the regular payment of cash dividends on its shares of Series A
       Preferred Stock.

       In the event dividends are unpaid and in arrears for six or more
       quarterly periods, the holders of the Series A Preferred Stock will be
       entitled to vote for the election of two additional directors of the
       Company at a special meeting called by the holders of record of at least
       20% of the shares of Series A Preferred Stock. If a special meeting is
       not called, the holders of the Series A Preferred Stock on the record
       date of the Company's next annual meeting of stockholders will be
       entitled to vote for two additional directors of the Company at the next
       annual meeting, and at such subsequent annual meeting until all dividends
       accumulated on such shares of Series A Preferred Stock for the past
       dividend periods and the dividend for the then current dividend period
       shall have been fully paid or declared and a sum sufficient for the
       payment thereof set aside for payment.

       The directors shall be elected upon affirmative vote of a plurality of
       the Series A Preferred Shares present and voting in person or by proxy at
       a meeting at which a majority of the outstanding Series A Preferred
       Shares are represented. If and when all accumulated dividends


                                       21

       and the dividend for the then current dividend period on the Series A
       Preferred Shares shall have been paid in full or set aside for payment in
       full, the holders thereof shall be divested of the foregoing voting
       rights and, if all accumulated dividends and the dividend for the then
       current dividend period have been paid in full or set aside for payment
       in full, the term of office of each director so elected shall immediately
       terminate.

       INCOME TAX CONTINGENCIES

       Prior to the 1999 Merger, Old CCA operated as a taxable corporation for
       federal income tax purposes since its inception, and, therefore,
       generated accumulated earnings and profits to the extent its taxable
       income, subject to certain adjustments, was not distributed to its
       shareholders. To preserve its ability to qualify as a REIT, the Company
       was required to distribute all of Old CCA's accumulated earnings and
       profits before the end of 1999. If in the future the IRS makes
       adjustments increasing Old CCA's earnings and profits, the Company may be
       required to make additional distributions equal to the amount of the
       increase.

       Under previous terms of the Company's charter, the Company was required
       to elect to be taxed as a REIT for the year ended December 31, 1999. The
       Company, as a REIT, could not complete any taxable year with accumulated
       earnings and profits. For the year ended December 31, 1999, the Company
       made approximately $217.7 million of distributions related to its common
       stock and Series A Preferred Stock. The Company met the above described
       distribution requirements by designating approximately $152.5 million of
       the total distributions in 1999 as distributions of its accumulated
       earnings and profits. In addition to distributing its accumulated
       earnings and profits, the Company, in order to qualify for taxation as a
       REIT with respect to its 1999 taxable year, was required to distribute
       95% of its taxable income for 1999. The Company believes that this
       distribution requirement has been satisfied by its distribution of shares
       of the Company's Series B Preferred Stock. The Company's failure to
       distribute 95% of its taxable income for 1999 or the failure of the
       Company to comply with other requirements for REIT qualification under
       the Code with respect to its taxable year ended December 31, 1999 could
       have a material adverse impact on the Company's financial position,
       results of operations and cash flows.

       The Company's election of REIT status for its taxable year ended December
       31, 1999 is subject to review by the IRS generally for a period of three
       years from the date of filing of its 1999 tax return. Should the IRS
       review the Company's election to be taxed as a REIT for the 1999 taxable
       year and reach a conclusion disallowing the Company's dividends paid
       deduction, the Company would be subject to income taxes and interest on
       its 1999 taxable income and possibly subject to fines and/or penalties.
       Income taxes, penalties and interest for the year ended December 31, 1999
       could exceed $83.5 million, which would have an adverse impact on the
       Company's financial position, results of operations and cash flows.

       In connection with the 1999 Merger, the Company assumed the tax
       obligations of Old CCA resulting from disputes with federal and state
       taxing authorities related to tax returns filed by Old CCA in 1998 and
       prior taxable years. The IRS is currently conducting audits of Old CCA's
       federal tax returns for the taxable years ended December 31, 1998 and
       1997, and the Company's federal tax returns for the taxable years ended
       December 31, 2000 and 1999. The Company has received the IRS's
       preliminary findings related to the taxable years ended


                                       22

       December 31, 1998 and 1997 and is currently appealing those findings. The
       Company currently is unable to predict the ultimate outcome of the IRS's
       audits of Old CCA's 1998 and 1997 federal tax returns, the Company's 2000
       and 1999 federal tax returns or the ultimate outcome of audits of other
       tax returns of the Company or Old CCA by the IRS or by other taxing
       authorities; however, it is possible that such audits will result in
       claims against the Company in excess of reserves currently recorded by
       the Company. In addition, to the extent that IRS audit adjustments
       increase the accumulated earnings and profits of Old CCA, the Company
       would be required to make timely distribution of the accumulated earnings
       and profits of Old CCA to stockholders. Such results could have a
       material adverse impact on the Company's financial position, results of
       operations and cash flows.

8.     DERIVATIVE INSTRUMENTS AND HEDGING ACTIVITIES

       In June 1998, the FASB issued Statement of Financial Accounting Standards
       No. 133, "Accounting for Derivative Instruments and Hedging Activities"
       ("SFAS 133"). SFAS 133, as amended, establishes accounting and reporting
       standards requiring that every derivative instrument be recorded in the
       balance sheet as either an asset or liability measured at its fair value.
       SFAS 133, as amended, requires that changes in a derivative's fair value
       be recognized currently in earnings unless specific hedge accounting
       criteria are met. SFAS 133, as amended, is effective for fiscal quarters
       of fiscal years beginning after June 15, 2000. The Company's derivative
       instruments include an interest rate swap agreement and, pending
       issuance, an 8.0%, $29.0 million promissory note due in 2009, expected to
       be issued in conjunction with the issuance of shares of common stock to
       plaintiffs arising from the settlement of a series of stockholder
       lawsuits against the Company and certain of its existing and former
       directors and executive officers, as discussed in Note 7.

       In accordance with the terms of the Senior Bank Credit Facility, the
       Company entered into certain swap arrangements in order to hedge the
       variable interest rate associated with portions of the debt. The swap
       arrangements fix LIBOR at 6.51% (prior to the applicable spread) on
       outstanding balances of at least $325.0 million through December 31, 2001
       and at least $200.0 million through December 31, 2002. The difference
       between the floating rate and the swap rate is recognized in interest
       expense.

       On January 1, 2001, the Company adopted SFAS 133, as amended, and
       reflected in earnings the change in the estimated fair value of the
       interest rate swap agreement during the first quarter of 2001. The
       Company estimates the fair value of its interest rate swap agreements
       using option-pricing models that value the potential for interest rate
       swap agreements to become in-the-money through changes in interest rates
       during the remaining terms of the agreements. A negative fair value
       represents the estimated amount the Company would have to pay to cancel
       the contract or transfer it to other parties. As of September 30, 2001,
       due to a reduction in interest rates since entering the swap agreement,
       the interest rate swap agreement had a negative fair value of $15.1
       million. This negative fair value consists of a transition adjustment of
       $5.0 million for the reduction in the fair value of the interest rate
       swap agreement from its inception through the adoption of SFAS 133 on
       January 1, 2001 reflected in other comprehensive income (loss) during the
       first quarter of 2001 and a decrease in the fair value of the swap
       agreement of $10.1 million reflected in earnings for the nine months
       ended September 30, 2001.


                                       23


       In accordance with SFAS 133, as amended, the Company recorded a $11.9
       million non-cash charge for the change in fair value of derivative
       instruments for the nine months ended September 30, 2001, which includes
       $1.9 million for amortization of the transition adjustment. The
       unamortized transition adjustment at September 30, 2001 of $3.1 million
       is expected to be reclassified into earnings as a non-cash charge, along
       with a corresponding increase to stockholders' equity through accumulated
       comprehensive income, over the remaining term of the swap agreement. The
       non-cash charge that will be reclassified into earnings during 2001 is
       expected to be approximately $2.5 million. The non-cash charge of $11.9
       million for the nine months ended September 30, 2001 is expected to
       reverse into earnings through increases in the fair value of the swap
       agreement, prior to the maturity of the swap agreement on December 31,
       2002, unless the swap is terminated in conjunction with a refinancing of
       the Senior Bank Credit Facility. However, for each quarterly period prior
       to the maturity of the swap agreement, the Company will continue to
       adjust to market the swap agreement potentially resulting in additional
       non-cash charges or gains.

       The ultimate liability relating to the $29.0 million promissory note and
       related interest is expected to be determined on the future issuance date
       and thereafter, based upon fluctuations in the Company's common stock
       price. Pursuant to the terms of the settlement, the note and accrued
       interest may be extinguished if the Company's common stock price meets or
       exceeds a "termination price" equal to $16.30 per share for any fifteen
       consecutive trading days following the note's issuance and prior to the
       maturity date of the note. Additionally, to the extent the Company's
       common stock price does not meet the termination price, the note will be
       reduced by the amount that the shares of common stock issued to the
       plaintiffs appreciate in value in excess of $4.90 per share, based on the
       average trading price of the stock following the date of the note's
       issuance and prior to the maturity of the note. If the promissory note is
       issued under the current terms, in accordance with SFAS 133, as amended,
       the Company will reflect in earnings, the change in the estimated fair
       value of the promissory note from quarter to quarter. Since the Company
       has reflected the maximum obligation of the contingency associated with
       the stockholder litigation in the accompanying condensed consolidated
       balance sheet as of September 30, 2001, the issuance of the note is
       currently expected to have a favorable impact on the Company's
       consolidated financial position and results of operations initially;
       thereafter, the financial statement impact will fluctuate based on
       changes in the Company's stock price. However, the impact cannot be
       determined until the promissory note is issued and an estimated fair
       value of the promissory note is determined.

9.     SEGMENT REPORTING

       As of September 30, 2001, the Company owned and managed 36 correctional
       and detention facilities, and managed 28 correctional and detention
       facilities it does not own. During the second quarter of 2001, management
       began viewing the Company's operating results in two segments: owned and
       managed correctional and detention facilities and managed-only
       correctional and detention facilities. The accounting policies of the
       segments are the same as those described in the summary of significant
       accounting policies in the notes to consolidated financial statements
       included in the Company's 2000 Form 10-K. Owned and managed facilities
       include the operating results of those facilities owned and managed by
       the Company. Managed-only facilities include the operating results of
       those facilities owned by a third party and managed by the Company. The
       Company measures the operating performance of each



                                       24


       facility within the above two segments, without differentiation, based on
       facility contribution. The Company defines facility contribution as a
       facility's operating income or loss from operations before interest,
       taxes, depreciation and amortization. Since each of the Company's
       facilities within the two operating segments exhibit similar economic
       characteristics, provide similar services to governmental agencies, and
       operate under a similar set of operating procedures and regulatory
       guidelines, the facilities within the identified segments have been
       aggregated and reported as two operating segments.

       The revenue and facility contribution for the reportable segments and a
       reconciliation to the Company's operating income (loss) is as follows for
       the three and nine months ended September 30, 2001 and 2000 (dollars in
       thousands). Intangible assets are not included in each segment's
       reportable assets and the amortization of intangible assets is not
       included in the determination of a segment's facility contribution:



                                            CONSOLIDATED      Combined     CONSOLIDATED      Combined
                                            THREE MONTHS    Three Months    NINE MONTHS     Nine Months
                                                ENDED          Ended           ENDED           Ended
                                            SEPTEMBER 30,   September 30,   SEPTEMBER  30,  September 30,
                                                 2001           2000            2001           2000
                                              ---------       --------       ---------       --------

                                                                                 
        Revenue:
           Owned and managed                  $ 156,418       $     --       $ 467,668       $     --
           Managed-only                          86,355         26,066         248,274         26,066
                                              ---------       --------       ---------       --------
        Total management revenue                242,773         26,066         715,942         26,066
                                              ---------       --------       ---------       --------

        Operating expenses:
           Owned and managed                    116,251             --         351,689             --
           Managed-only                          68,632         21,484         199,140         21,484
                                              ---------       --------       ---------       --------
        Total operating expenses                184,883         21,484         550,829         21,484
                                              ---------       --------       ---------       --------

        Facility contribution:
           Owned and managed                     40,167             --         115,979             --
           Managed-only                          17,723          4,582          49,134          4,582
                                              ---------       --------       ---------       --------
        Total facility contribution              57,890          4,582         165,113          4,582
                                              ---------       --------       ---------       --------

        Other revenue (expense):
           Rental and other revenue               5,415         17,788          18,353         45,956
           Other operating expense               (4,669)          (207)        (12,559)          (207)
           General and administrative            (8,431)        (9,024)        (25,465)       (43,764)
           Lease                                     --           (256)             --           (256)
           Depreciation and amortization        (14,211)       (15,439)        (40,088)       (41,770)
           Licensing fees to
             Operating Company                       --           (501)             --           (501)
           Administrative service fee to
             Operating Company                       --           (900)             --           (900)
           Write-off of amounts under
             lease arrangements                      --         (3,504)             --        (11,920)
           Impairment loss                           --        (19,239)             --        (19,239)
                                              ---------       --------       ---------       --------
        Operating income (loss)               $  35,994       $(26,700)      $ 105,354       $(68,019)
                                              =========       ========       =========       ========




                                       25



                                   SEPTEMBER 30, 2001        December 31, 2000
                                   ------------------        -----------------
       Assets:
          Owned and managed            $1,574,279                $1,564,279
          Managed-only                     93,887                    84,397
          Corporate and other             332,538                   528,316
                                       ----------                ----------
       Total assets                    $2,000,704                $2,176,992
                                       ==========                ==========

10.    SUPPLEMENTAL CASH FLOW DISCLOSURE

       During the nine months ended September 30, 2001, the Company issued 1.6
       million shares of common stock in partial satisfaction of the stockholder
       litigation discussed in Note 7, as adjusted for the reverse stock split.
       As a result, accounts payable and accrued expenses were reduced by, and
       common stock and additional paid-in capital were increased by, $15.9
       million. Also during the nine months ended September 30, 2001, the
       Company issued $8.1 million of Series B Preferred Stock in lieu of cash
       distributions to the holders of shares of Series B Preferred Stock on the
       applicable record date. Finally, during the third quarter of 2001, the
       Company issued 0.2 million shares of Series B Preferred Stock under the
       terms of the Company's 2001 Series B Preferred Stock Restricted Stock
       Plan.

11.    PRO FORMA INFORMATION

       The following unaudited pro forma operating information presents a
       summary of comparable results of combined operations of the Company,
       Operating Company, PMSI and JJFMSI for the nine months ended September
       30, 2000 as if the Operating Company Merger and acquisitions of PMSI and
       JJFMSI had collectively occurred as of the beginning of the period
       presented. The unaudited information includes the dilutive effects of the
       Company's common stock issued in the Operating Company Merger and the
       acquisitions of PMSI and JJFMSI as well as the amortization of the
       intangibles recorded in the Operating Company Merger and the acquisition
       of PMSI and JJFMSI, but excludes: (i) transactions or the effects of
       transactions between the Company, Operating Company, PMSI and JJFMSI
       including rental payments, licensing fees, administrative service fees
       and tenant incentive fees; (ii) the Company's write-off of amounts under
       lease arrangements; (iii) the Company's recognition of deferred gains on
       sales of contracts; (iv) the Company's recognition of equity in earnings
       or losses of Operating Company, PMSI and JJFMSI; (v) non-recurring merger
       costs expensed by the Company; (vi) strategic investor fees expensed by
       the Company; and (vii) the Company's provisions for changes in tax status
       in 2000. 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
       Operating Company Merger and acquisitions of PMSI and JJFMSI, in fact,
       collectively occurred at the beginning of the period presented.





                                       26






                                                                        PRO FORMA FOR THE NINE MONTHS ENDED
                                                                                SEPTEMBER 30, 2000
                                                                       ------------------------------------
                                                                       (unaudited and amounts in thousands,
                                                                             except per share amounts)

                                                                                  
           Revenue                                                                   $ 653,424
           Operating income                                                          $  16,071
           Net loss available to common stockholders                                 $(178,447)
           Net loss per common share:
               Basic                                                                 $  (12.76)
               Diluted                                                               $  (12.76)



       The unaudited pro forma information presented above does not include
       adjustments to reflect the dilutive effects of the fourth quarter of 2000
       conversion of the Company's Series B Preferred Stock into approximately
       9.5 million shares of the Company's common stock (on a post-reverse stock
       split basis) as if those conversions occurred at the beginning of the
       period presented. Additionally, the unaudited pro forma information does
       not include the dilutive effects of the Company's potentially issuable
       common shares such as convertible debt and equity securities, restricted
       stock, stock options and warrants as the provisions of SFAS 128 prohibit
       the inclusion of the effects of potentially issuable shares in periods
       that a company reports losses from continuing operations. The unaudited
       pro forma information also does not include the dilutive effects of the
       issuance of an aggregate of 4.7 million shares of the Company's common
       stock to be issued in connection with the settlement of the Company's
       stockholder litigation.

       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 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 our current views with respect to future events and financial
       performance, and these statements can be identified, without limitations,
       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. As the owner and operator of correctional and detention
       facilities, we are subject to certain risks and uncertainties associated
       with, among other things, the corrections and detention industry and
       pending or threatened litigation. In addition, as a result of our
       operation so as to preserve our ability to qualify as a REIT for the year
       ended December 31, 1999, we are also currently subject to certain tax
       related risks. We are also subject to risks and uncertainties associated
       with the demands placed on our capital and liquidity associated with our
       current capital structure. We have disclosed such risks in detail in our
       annual report on Form 10-K for the fiscal year ended December 31, 2000,
       filed with the Securities and



                                       27



       Exchange Commission on April 17, 2001 (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. We undertake 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

       THE COMPANY

       We were formed in September 1998 as Prison Realty Corporation and
       commenced operations on January 1, 1999, following the mergers of the
       former Corrections Corporation of America, a Tennessee Corporation
       referred to herein as Old CCA, on December 31, 1998 and CCA Prison Realty
       Trust, a Maryland real estate investment trust referred to herein as Old
       Prison Realty, on January 1, 1999 with and into the Company, which are
       collectively referred to herein as the 1999 merger. As more fully
       discussed in our 2000 Form 10-K, effective October 1, 2000, we completed
       a series of previously announced restructuring transactions. As part of
       the restructuring, our primary tenant, Corrections Corporation of
       America, a privately-held Tennessee corporation formerly known as
       Correctional Management Services Corporation, referred to herein as
       Operating Company, was merged with and into our wholly-owned operating
       subsidiary on October 1, 2000. This merger is referred to herein as the
       Operating Company merger. In connection with the restructuring and the
       Operating Company merger, we amended our charter to, among other things,
       remove provisions relating to our operation and qualification as a real
       estate investment trust, or REIT, for federal income tax purposes
       commencing with our 2000 taxable year and change our name to "Corrections
       Corporation of America." As more fully discussed in our 2000 Form 10-K,
       effective December 1, 2000, each of the service companies, known herein
       individually as Prison Management Services Inc., or PMSI, and Juvenile
       and Jail Facility Management Services, Inc., or JJFMSI, also merged with
       and into our wholly-owned operating subsidiary.

       As the result of the Operating Company merger and the acquisitions of
       PMSI and JJFMSI, we now specialize in owning, operating and managing
       prisons and other correctional facilities and providing inmate
       residential and prisoner transportation services for governmental
       agencies. In addition to providing the fundamental residential services
       relating to inmates, each of our facilities offers a variety of
       rehabilitation and educational programs, including basic education, life
       skills and employment training and substance abuse treatment. We also
       provide health care (including medical, dental and psychiatric services),
       institutional food services and work and recreational programs.

       We believe the comparison between the results of operations for the three
       and nine months ended September 30, 2001 and the results of operations
       for the three and nine months ended September 30, 2000 are not meaningful
       because for the prior year quarters (and through September 30, 2000) the
       financial condition, results of operations and cash flows include real
       estate activities between the Company and Operating Company during a
       period of severe liquidity problems, and as of October 1, 2000, also
       includes the operations of the correctional and detention facilities
       previously leased to and managed by Operating Company. In addition, our
       financial condition and results of operations as of and for the three and
       nine months ended



                                       28



       September 30, 2001 include the operations of PMSI and JJFSMI as of
       December 1, 2000 (acquisition date) on a consolidated basis. For the
       period January 1, 2000 through August 31, 2000, the investments in PMSI
       and JJFMSI were accounted for and presented under the equity method of
       accounting. For the period from September 1, 2000 through November 30,
       2000, the investments in PMSI and JJFMSI were accounted for on a combined
       basis with the results of our operations due to the repurchase by the
       wholly-owned subsidiaries of PMSI and JJFMSI of the non-management,
       outside stockholders' equity interest in PMSI and JJFMSI during September
       2000.

       Prior to the Operating Company merger, we had accounted for our 9.5%
       non-voting interest in Operating Company under the cost method of
       accounting. As such, we had not recognized any income or loss related to
       our stock ownership investment in Operating Company during the period
       from January 1, 1999 through September 30, 2000. However, in connection
       with the Operating Company merger, our financial statements have been
       restated to recognize our 9.5% pro-rata share of Operating Company's
       losses on a retroactive basis for the period from January 1, 1999 through
       September 30, 2000 under the equity method of accounting, in accordance
       with Accounting Principles Board Opinion No. 18, "The Equity Method of
       Accounting for Investments in Common Stock".

       Since the 1999 merger and through September 30, 2000, we specialized in
       acquiring, developing and owning correctional and detention facilities.
       Operating Company was a private prison management company that operated
       and managed the substantial majority of the facilities we owned. As a
       result of the 1999 merger and certain contractual relationships with
       Operating Company, we were dependent on Operating Company for a
       significant source of our income. In addition, we were obligated to pay
       Operating Company for services rendered to us in the development of our
       correctional and detention facilities. As a result of certain liquidity
       issues, we amended our contractual agreements with Operating Company
       during the first three quarters of 2000. A more complete description of
       the historical contractual relationships and amendments are more fully
       described in our 2000 Form 10-K.

       As required by our governing instruments, we operated and elected to be
       taxed as a REIT for federal income tax purposes with respect to our
       taxable year ended December 31, 1999. In connection with the completion
       of the restructuring, on September 12, 2000, our stockholders approved an
       amendment to our charter to remove the requirement that we elect to be
       taxed and qualify as a REIT for federal income tax purposes commencing
       with our 2000 taxable year. Accordingly, with respect to our taxable year
       ended December 31, 2000 and thereafter, we have operated and are taxed as
       a subchapter C corporation.

       LIQUIDITY AND CAPITAL RESOURCES FOR THE NINE MONTHS ENDED SEPTEMBER 30,
       2001

       As of September 30, 2001, our liquidity was provided by cash on hand of
       approximately $33.4 million and $50.0 million available under a revolving
       credit facility with a $50.0 million capacity which was assumed in
       connection with the Operating Company merger. During the nine months
       ended September 30, 2001, we generated $58.3 million in cash through
       operating activities. As of September 30, 2001, we had a net working
       capital deficiency of $276.7 million. Contributing to the net working
       capital deficiency was an accrual at September 30,



                                       29



       2001 of $59.5 million related to the settlement of our stockholder
       litigation (which is expected to be satisfied through the remaining
       issuance of 3.1 million shares of common stock and the issuance of a
       $29.0 million note payable due in 2009) and the classification of our
       $280.4 million revolving credit facility under our $1.0 billion senior
       secured bank credit facility, referred to herein as the Senior Bank
       Credit Facility, which matures on January 1, 2002, as current. As of
       September 30, 2001, we had issued 1.6 million shares (out of the
       aggregate of approximately 4.7 million shares) under terms of our
       stockholder litigation settlement to plaintiffs' counsel in the actions,
       as adjusted for the reverse stock split. We currently expect the issuance
       of the note to have a favorable impact on our consolidated financial
       position and results of operations initially; thereafter, the financial
       statement impact will fluctuate based on changes in our stock price.
       However, the impact cannot be determined until the promissory note is
       issued and an estimated fair value of the promissory note is determined.
       We have been advised by the settlement claims processing agent that the
       remaining settlement shares, and therefore the promissory note, will be
       issued in the first or second quarter of 2002.

       Our principal capital requirements are for working capital, capital
       expenditures and debt maturities. Capital requirements may also include
       cash expenditures associated with our outstanding commitments and
       contingencies, as further discussed in the notes to the financial
       statements. We have financed, and intend to continue to finance, the
       working capital and capital expenditure requirements with existing cash
       balances, net cash provided by operations, and borrowings under the
       Operating Company revolving credit facility. We currently expect to be
       able to meet our cash expenditure requirements and extend or refinance
       our debt maturities, including primarily the revolving credit facility
       under the Senior Bank Credit Facility, due within the next year.
       However, there can be no assurance that we will be able to extend or
       refinance such debt. If we are unable to extend or refinance the debt
       maturity on January 1, 2002, we currently do not have sufficient working
       capital or any other ability to satisfy this obligation.

       As a result of our current financial condition, including: (i) the
       revolving loans under the Senior Bank Credit Facility maturing January 1,
       2002; (ii) our negative working capital position; and (iii) our highly
       leveraged capital structure, we are evaluating our current capital
       structure, including the consideration of various potential transactions
       that could improve our financial position.

       Following the completion of the Operating Company merger and the
       acquisitions of PMSI and JJFMSI, during the fourth quarter of 2000, our
       new management conducted strategic assessments; developed a strategic
       operating plan to improve our financial position; developed revised
       projections for 2001; evaluated the utilization of existing facilities,
       projects under development and excess land parcels; and identified
       certain non-strategic assets for sale. During the first quarter of 2001,
       we completed the sale of one of these assets, a facility located in North
       Carolina, for a sales price of approximately $24.9 million. During the
       second quarter of 2001, we completed the sale of our interest in our
       Agecroft facility located in Salford, England, for a sales price of
       approximately $65.7 million, and an additional facility located in North
       Carolina for a sales price of approximately $24.1 million, improving our
       leverage ratios and providing us with additional liquidity. Subsequent to
       September 30, 2001, we also completed the sale of a facility located in
       Nevada for a sales price of approximately $24.1 million. The net proceeds
       from these sales were used to pay-down outstanding balances under the
       Senior Bank Credit Facility. During the fourth quarter of 2000, we
       completed the sale of our interest in two international subsidiaries, an
       Australian corporation, Corrections Corporation of Australia Pty., Ltd.,
       and a company incorporated in England and Wales, U.K.



                                       30



       Detention Services Limited, for an aggregate sales price of $6.4 million.
       As a result of these sales, we own only correctional and detention
       facilities located in the United States and its Territories.

       During the first and second quarters of 2001, we obtained amendments to
       the Senior Bank Credit Facility to modify the financial covenants to take
       into consideration any loss of EBITDA that may result from certain asset
       dispositions during 2001 and subsequent periods, to permit the issuance
       of indebtedness in partial satisfaction of our obligations in the
       stockholder litigation settlement, and to change the consummation date
       for securitizing the lease payments (or other similar transaction)
       related to our Agecroft facility. Also, during the first quarter of 2001,
       we amended the provisions of the note purchase agreement governing our
       $30.0 million convertible subordinated notes to replace previously
       existing financial covenants in order to remove existing defaults and
       attempt to remain in compliance during 2001 and subsequent periods.

       We also have certain non-financial covenants that must be met in order to
       remain in compliance with our debt agreements. Our Senior Bank Credit
       Facility contained a non-financial covenant that required us to
       consummate the securitization of lease payments (or other similar
       transaction) with respect to the Agecroft facility by March 31, 2001. The
       Agecroft transaction did not close by the required date. However, the
       covenant allowed for a 30-day grace period during which the lenders under
       the Senior Bank Credit Facility could not exercise their rights to
       declare an event of default. On April 10, 2001, prior to the expiration
       of the grace period, we closed the Agecroft transaction through the sale
       of all of the issued and outstanding capital stock of Agecroft Properties
       Inc., one of our wholly-owned subsidiaries, thereby fulfilling our
       covenant requirements with respect to the Agecroft transaction.

       The Senior Bank Credit Facility also contains a non-financial covenant
       requiring us to provide the lenders with audited financial statements
       within 90 days of our fiscal year-end, subject to an additional five-day
       grace period. Due to our attempts to close the sale of Agecroft, we did
       not provide the audited financial statements within the required time
       period. However, in April 2001, the lenders waived this financial
       reporting requirement. This waiver also cured the resulting cross-default
       under our $41.1 million convertible subordinated notes.

       The Senior Bank Credit Facility also required us to use commercially
       reasonable efforts to complete a "capital raising event" on or before
       June 30, 2001. A "capital raising event" is defined in the Senior Bank
       Credit Facility as any combination of the following transactions, which
       together would result in net cash proceeds of at least $100.0 million:

              -      an offering of our common stock through the distribution of
                     rights to our existing stockholders;
              -      any other offering of our common stock or certain types of
                     our preferred stock;
              -      issuances of unsecured, subordinated indebtedness providing
                     for in-kind payments of principal and interest until
                     repayment of the Senior Bank Credit Facility; or
              -      certain types of asset sales, including the sale-leaseback
                     of our corporate headquarters, but excluding the
                     securitization of lease payments (or other similar
                     transaction) with respect to the Agecroft facility.


                                       31



       The Senior Bank Credit Facility also contains limitations upon the use of
       proceeds obtained from the completion of such transactions. We had
       considered a distribution of rights to purchase common or preferred stock
       to our existing stockholders, or an equity investment from an outside
       investor. However, we determined that it was not commercially reasonable
       to issue additional equity or debt securities, other than those
       securities for which we have already contractually agreed to issue,
       including primarily the issuance of shares of our common stock in
       connection with the settlement of our stockholder litigation. Further, as
       a result of our restructuring during the third and fourth quarters of
       2000, prior to the completion of the audit of our 2000 financial
       statements and the filing of our annual report on Form 10-K for the year
       ended December 31, 2000 with the SEC on April 17, 2001, we were unable to
       provide the SEC with the requisite financial information required to be
       included in a registration statement. Therefore, even if we had been able
       to negotiate a public or private sale of our equity securities on
       commercially reasonable terms, our inability to obtain an effective SEC
       registration statement with respect to such securities prior to April 17,
       2001 would have effectively prohibited any such transaction. Moreover,
       the terms of any private sale of our equity securities likely would have
       included a requirement that we register with the SEC the resale of our
       securities issued to a private purchaser thereby also making it
       impossible to complete any private issuance of its securities. Due to the
       fact that we would have been unable to obtain an effective registration
       statement, and therefore, would have been unable to make any public
       issuance of our securities (or any private sale that included the right
       of resale), any actions prior to April 17, 2001 to complete a capital
       raising event through the sale of equity or debt securities would have
       been futile.

       Although we would technically have been able to file a registration
       statement with the SEC following April 17, 2001, we believe that various
       market factors, including the depressed market price of our common stock
       immediately preceding April 17, 2001, the pending reverse stock split
       required to maintain our continued NYSE listing, and the uncertainty
       regarding the maturity of the revolving loans under the Senior Bank
       Credit Facility, made the issuance of additional equity or debt
       securities commercially unreasonable.

       Because the issuance of additional equity or debt securities was deemed
       unreasonable, we determined that the sale of assets represented the most
       effective means by which we could satisfy the covenant. As discussed
       above, during the first and second quarters of 2001, we completed the
       sale of our Mountain View Correctional Facility for approximately $24.9
       million and our Pamlico Correctional Facility for approximately $24.1
       million, respectively. Subsequent to the third quarter of 2001, we
       completed the sale of our Southern Nevada Women's Correctional Facility
       for approximately $24.1 million, and are actively pursuing the sales of
       additional assets. As a result of the foregoing, we believe we have
       demonstrated commercially reasonable efforts to complete the $100.0
       million capital raising event as of June 30, 2001; however, there can be
       no assurance that the lenders under the Senior Bank Credit Facility
       concur with our position that we have used commercially reasonable
       efforts in the satisfaction of this covenant.

       As part of our plans to improve the financial position and address the
       January 1, 2002 maturity of portions of the debt under the Senior Bank
       Credit Facility, during the fourth quarter of 2000, we committed to a
       plan of disposal for certain additional long-lived assets. During 2001,
       we have paid-down approximately $138.7 million against the Senior Bank
       Credit Facility through



                                       32



       the sale of such assets. Additionally, we are currently holding assets
       for sale with an aggregate carrying value of $46.4 million. We expect to
       use anticipated proceeds from any future asset sales to pay-down
       additional amounts outstanding under the Senior Bank Credit Facility. We
       believe that utilizing sale proceeds to pay-down debt and the generation
       of $105.4 million of operating income during the first nine months of
       2001 have improved our leverage ratios and overall financial position,
       improving our ability to renew and refinance maturing indebtedness,
       including primarily our revolving loans under the Senior Bank Credit
       Facility. We are currently pursuing an amendment and extension of the
       Senior Bank Credit Facility, which would effectively extend the maturity
       of the revolving loans outstanding under the Senior Bank Credit Facility
       to December 31, 2002 and permit the reinstatement of the Series A
       Preferred Stock dividend, including the payment of those dividends in
       arrears. We believe that a reinstatement of the Series A Preferred Stock
       dividend, including those dividends in arrears, will result in an
       improvement in our credit rating, positioning ourselves for a more
       favorable refinancing than if the dividends remained in arrears. We
       believe that given the current market conditions and our projected
       operating results, it is in our best interest to extend the maturity of
       the revolving loans under the Senior Bank Credit Facility from January 1,
       2002 to December 31, 2002 to coincide with the maturity of the term loans
       under the Senior Bank Credit Facility. In addition, we are seeking, and
       currently expect to complete, a comprehensive refinancing of the Senior
       Bank Credit Facility during 2002. However, there can be no assurance that
       we will be able to extend our debt obligation maturing January 1, 2002 on
       commercially reasonable or any other terms. The Company does not
       currently have sufficient working capital or any other ability to satisfy
       the debt obligation maturing January 1, 2002. Additionally, there can be
       no assurance that the lenders will agree to a reinstatement of the Series
       A Preferred Stock dividend, including the payment of those dividends in
       arrears, or that if the dividend is reinstated, that our credit rating
       will improve. Further, even if we are successful in obtaining an
       amendment and extension of the revolving loans maturing January 1, 2002,
       there can be no assurance that we will be successful in completing a
       comprehensive refinancing of the Senior Bank Credit Facility due December
       31, 2002.

       Based on our current credit rating, the current interest rate applicable
       to the Senior Bank Credit Facility as of September 30, 2001 is 2.75% over
       the base rate and 4.25% over the London Interbank Offering Rate, or
       LIBOR, for revolving loans, and 3.0% over the base rate and 4.5% over
       LIBOR for term loans. These rates were subject to an increase of 25 basis
       points (0.25%) on July 1, 2001 if we had not prepaid $100.0 million of
       the outstanding loans under the Senior Bank Credit Facility, and are
       subject to an increase of 50 basis points (0.50%) from these rates on
       October 1, 2001 if we have not prepaid an aggregate of $200.0 million of
       the outstanding loans under the Senior Bank Credit Facility. We satisfied
       the condition to prepay, prior to July 1, 2001, $100.0 million of
       outstanding loans under the Senior Bank Credit Facility through the
       application of proceeds from the sale of the Mountain View Correctional
       Facility, the Pamlico Correctional Facility and the completion of the
       Agecroft transaction, and through the lump sum pay-down of $35.0 million
       of outstanding loans under the Senior Bank Credit Facility with cash on
       hand. We have not, however, satisfied the condition to prepay, prior to
       October 1, 2001, $200.0 million of outstanding loans under the Senior
       Bank Credit Facility. As discussed herein, we sold our Southern Nevada
       Women's Correctional Facility for approximately $24.1 million subsequent
       to September 30, 2001 and are actively pursuing the sales of additional
       assets. The interest rate will continue to be subject to an increase of
       50 basis points (0.50%) from interest rates at September 30, 2001 until
       the earlier of such time as we prepay $200.0



                                       33



       million of outstanding loans under the Senior Bank Credit Facility in
       satisfaction of this condition or the Senior Bank Credit Facility is
       amended and extended in a manner that removes this provision. As
       discussed herein, we are currently seeking to obtain an amendment and
       extension to the Senior Bank Credit Facility during the fourth quarter of
       2001. We anticipate that the provision associated with the 50 basis point
       increase would be removed under the terms of any such amendment and
       extension. However, based on current market conditions, we currently
       expect the spread over LIBOR to exceed the spread over LIBOR for the
       revolving portion of the Senior Bank Credit Facility until a
       comprehensive refinancing of the Senior Bank Credit Facility can be
       completed.

       We believe that we are currently in compliance with the terms of our debt
       covenants. Further, we believe our operating plans and related
       projections are achievable and, subject to the foregoing discussion
       regarding the "capital raising event" covenant as more fully described in
       Note 5 to the financial statements, will allow us to remain in compliance
       with our debt covenants during 2001. However, there can be no assurance
       that the cash flow projections will reflect actual results, and there can
       be no assurance that we will remain in compliance with our debt covenants
       or that, if we default under any of our debt covenants, we will be able
       to obtain additional waivers or amendments.

       Due to certain cross-default provisions contained in certain of our debt
       instruments, if we were to be in default under the Senior Bank Credit
       Facility and if the lenders under the Senior Bank Credit Facility elected
       to exercise their rights to accelerate our obligations under the Senior
       Bank Credit Facility, such events could result in the acceleration of all
       or a portion of the outstanding principal amount of our $100.0 million
       senior notes and our aggregate $71.1 million convertible subordinated
       notes, which would have a material adverse effect on our liquidity and
       financial position. Additionally, under our $41.1 million convertible
       subordinated notes, even if the lenders under the Senior Bank Credit
       Facility did not elect to exercise their acceleration rights, the holders
       of the $41.1 million convertible subordinated notes could require us to
       repurchase such notes. We do not have sufficient working capital to
       satisfy our debt obligations in the event of an acceleration of all or a
       substantial portion of our outstanding indebtedness.

       Under the current terms of the Senior Bank Credit Facility, we are
       prohibited from declaring or paying any dividends with respect to our
       currently outstanding Series A Preferred Stock until such time as we have
       raised at least $100.0 million in equity. Dividends with respect to the
       Series A Preferred Stock will continue to accrue under the terms of our
       charter until such time as payment of such dividends is permitted under
       the Senior Bank Credit Facility. Quarterly dividends of $0.50 per share
       for the second, third and fourth quarters of 2000, and for the first,
       second and third quarters of 2001 have been accrued as of September 30,
       2001. Under the terms of our charter, in the event dividends are unpaid
       and in arrears for six or more quarterly periods, the holders of the
       Series A Preferred Stock will have the right to vote for the election of
       two additional directors to our board of directors. After obtaining a
       waiver and consent from the lenders under the Senior Bank Credit
       Facility, on September 28, 2001, the board of directors declared a
       quarterly cash dividend on the Series A Preferred Stock, which was paid
       October 15, 2001. Under terms of our charter, the dividend payment was
       credited against the first quarter of previously accrued and unpaid
       dividends on the shares. As consideration for the waiver and consent,
       $5.0 million of cash on hand was used to pay-down the Senior Bank



                                       34



       Credit Facility on October 1, 2001. Based on the remaining accrued and
       unpaid dividends, however, the failure to pay dividends for the fourth
       quarter of 2001 will result in the ability of the holders of the Series A
       Preferred Stock to elect two additional directors to our board of
       directors.

       We currently believe that reinstating the payment of the dividends on the
       Series A Preferred Stock is in the best interest of our stockholders for
       a variety of reasons, including the fact that such reinstatement would:
       (i) enhance our credit rating and thus our ability to refinance or renew
       our debt obligations as they mature; (ii) eliminate the requirement that
       two additional directors be elected to serve on our board of directors;
       and (iii) restore our eligibility to use Form S-3 under the rules of the
       SEC in connection with the registration of our securities in future
       offerings. Accordingly, as discussed herein, we are actively pursuing an
       amendment and extension of the Senior Bank Credit Facility that would
       permit the reinstatement of the Series A Preferred Stock dividend and the
       payment of those dividends in arrears. We are seeking to obtain such
       amendment and extension of the revolving portion of the Senior Bank
       Credit Facility prior to the maturity of the revolving loan portion of
       the facility which matures on January 1, 2002. No assurance can be given,
       however, that the amendment and extension will be obtained, or that the
       lenders will agree to a reinstatement, and that as a result, if and when
       we will commence the regular payment of cash dividends on our shares of
       Series A Preferred Stock.

       At our 2000 annual meeting of stockholders held in December 2000, the
       holders of our common stock approved a reverse stock split of our common
       stock at a ratio to be determined by the board of directors of not less
       than one-for-ten and not to exceed one-for-twenty. The board of directors
       subsequently approved a reverse stock split of our common stock at a
       ratio of one-for-ten, which was effective May 18, 2001. As a result of
       the reverse stock split, every ten shares of our common stock issued and
       outstanding immediately prior to the reverse stock split has been
       reclassified and changed into one fully paid and nonassessable share of
       our common stock. We paid our registered common stockholders cash in lieu
       of issuing fractional shares in the reverse stock split at a post
       reverse-split rate of $8.60 per share, which was based on the closing
       price of the common stock on the New York Stock Exchange on May 17, 2001,
       totaling approximately $15,000. The number of common shares and per share
       amounts have been retroactively restated to reflect the reduction in
       common shares and corresponding increase in per share amounts resulting
       from the reverse stock split. As of September 30, 2001, we had
       approximately 25.1 million shares of common stock issued and outstanding
       on a post-reverse stock split basis.

       OPERATING ACTIVITIES

       Our net cash provided by operating activities for the nine months ended
       September 30, 2001, was $58.3 million. This amount represents the
       year-to-date net loss plus depreciation and amortization, changes in
       various components of working capital and adjustments for various
       non-cash charges, including primarily the change in fair value of the
       interest rate swap agreement. During the nine months of 2001, we received
       significant tax refunds of approximately $31.3 million, contributing to
       the net cash provided by operating activities. These refunds, however,
       were partially offset by the payment of $15.0 million during August 2001
       for a full settlement of all claims in a dispute regarding the
       termination of a securities



                                       35



       purchase agreement in 2000 related to the Company's proposed corporate
       restructuring led by the Fortress/Blackstone investment group.

       INVESTING ACTIVITIES

       Our cash flow provided by investing activities was $112.6 million for the
       nine months ended September 30, 2001, and was primarily attributable to
       the proceeds received from the sales of the Mountain View Correctional
       Facility on March 16, 2001, the Agecroft facility on April 10, 2001, and
       the Pamlico Correctional Facility, on June 28, 2001.

       FINANCING ACTIVITIES

       Our cash flow used in financing activities was $158.3 million for the
       nine months ended September 30, 2001. Net payments on debt totaled $157.7
       million and primarily represents the net cash proceeds received from the
       sale of the Mountain View Correctional Facility, the Agecroft facility,
       and the Pamlico Correctional Facility that were immediately applied to
       amounts outstanding under the Senior Bank Credit Facility. In addition,
       during June we paid-down a lump sum of $35.0 million on the Senior Bank
       Credit Facility with cash on hand.

       LIQUIDITY AND CAPITAL RESOURCES FOR THE NINE MONTHS ENDED
       SEPTEMBER 30, 2000

       A substantial portion of our revenue during the nine months ended
       September 30, 2000 was derived from: (i) rents received under triple net
       leases of correctional and detention facilities, including the leases
       with Operating Company, referred to herein as the Operating Company
       leases; (ii) dividends from investments in the non-voting stock of
       certain subsidiaries; (iii) interest income on a $137.0 million
       promissory note payable to us from Operating Company, referred to herein
       as the Operating Company note; and (iv) license fees earned under the
       terms of a trade name use agreement with Operating Company. Operating
       Company leased 37 of our 46 operating properties pursuant to the
       Operating Company leases. We, therefore, were dependent for our rental
       revenue upon Operating Company's ability to make the lease payments
       required under the Operating Company leases for such facilities.
       Operating Company had incurred a net loss of $202.9 million as of
       December 31, 1999 and had net working capital deficiencies. As a result,
       Operating Company was unable to pay the first scheduled interest payment
       under the terms of the Operating Company note and the scheduled lease
       payments to us under the Operating Company leases.

       We incurred a net loss available to common stockholders for the three and
       nine months ended September 30, 2000 of $261.1 million and $378.5
       million, or $22.04 per share and $31.96 per share, respectively, during a
       period of severe liquidity problems. Our financial condition at December
       31, 1999, the inability of Operating Company to make certain of its
       payment obligations to us, and the actions taken by the Company and
       Operating Company in attempts to resolve liquidity issues of the Company
       and Operating Company resulted in a series of defaults under provisions
       of our debt agreements as of December 31, 1999. The defaults related to
       our failure to comply with certain financial covenants, the issuance of a
       going concern opinion qualification with respect to our 1999 financial
       statements, and certain transactions effected by



                                       36



       us, including the execution of a securities purchase agreement in
       connection with a proposed restructuring led by Pacific Life Insurance
       Company.

       In June 2000, we obtained a waiver and amendment to the Senior Bank
       Credit Facility and waivers and amendments to our convertible
       subordinated notes to permit the Operating Company merger and the
       amendments to the Operating Company leases and the other contractual
       arrangements we had with Operating Company. At September 30, 2000, we
       were not in compliance with certain applicable financial covenants
       contained in the Senior Bank Credit Facility, including: (i) debt service
       coverage ratio; (ii) interest coverage ratio; (iii) leverage ratio; and
       (iv) net worth. We subsequently, however, obtained a consent and
       amendment, effective November 17, 2000, to the Senior Bank Credit
       Facility thereby avoiding an event of default under the facility.

       In an effort to address the liquidity needs of Operating Company prior to
       the completion of the Operating Company merger, and as permitted by the
       terms of the Senior Bank Credit Facility, the Company and Operating
       Company amended the terms of the Operating Company leases in June 2000.
       As a result of this amendment, lease payments under the Operating Company
       leases were due and payable on June 30 and December 31 of each year,
       instead of monthly. In addition, the Company and Operating Company agreed
       to defer, with interest, and with the exception of certain scheduled
       payments, the first semi-annual rental payment under the revised terms of
       the Operating Company leases, due June 30, 2000, until September 30,
       2000.

       In connection with the amendments to the Operating Company leases, the
       terms of the Senior Bank Credit Facility also required the deferral of
       our payment of fees to Operating Company which would otherwise be payable
       pursuant to the terms of the amended and restated tenant incentive
       agreement, the business development agreement, and the amended and
       restated services agreement, as more fully discussed in our 2000 Form
       10-K.

       Immediately prior to the Operating Company merger, we entered into
       agreements with Operating Company pursuant to which we forgave all unpaid
       amounts due and payable to us through August 31, 2000, totaling
       approximately $226.1 million, related to the Operating Company leases,
       the interest due on the unpaid Operating Company leases balances, and the
       interest accrued on the Operating Company note.

       As a result of the Operating Company merger, the Operating Company
       leases, the amended and restated tenant incentive agreement, the business
       development agreement, and the amended and restated services agreement
       were canceled.

       During the three and nine months ended September 30, 2000, we recognized
       rental income, net of reserves, from Operating Company based on the
       actual cash payments received. In addition, we continued to record our
       obligations to Operating Company under the various agreements discussed
       above through the effective date of the Operating Company merger.

       CASH FLOW FROM OPERATING, INVESTING AND FINANCING ACTIVITIES

       Our cash flow used in operating activities was $58.4 million for the nine
       months ended September 30, 2000, and represents the year-to-date net loss
       plus depreciation and



                                       37



       amortization and other non-cash charges including primarily deferred and
       other non-cash income taxes and asset impairment losses, and changes in
       the various components of working capital. Our cash flow used in
       investing activities was $49.0 million for the nine months ended
       September 30, 2000, and primarily represented the construction of several
       real estate properties. Our cash flow provided by financing activities
       was $17.4 million for the nine months ended September 30, 2000 and
       represents net proceeds from debt, net of payments of debt and equity
       issuance costs, payments of dividends on shares of our Series A Preferred
       Stock and payments for the purchase of treasury stock of PMSI and JJFMSI.

       RESULTS OF OPERATIONS

       As previously discussed, management does not believe the comparison
       between the results of operations for the three and nine months ended
       September 30, 2001 and the results of operations for the same periods in
       the prior year are meaningful. Please refer to the discussion under the
       overview of the Company for further information on the comparability of
       the results of operations between the periods.

       We incurred a net loss available to common stockholders of $5.7 million,
       or $0.23 per share, and $20.3 million, or $0.84 per share, for the three
       and nine months ended September 30, 2001, respectively. Contributing to
       the net losses each period are non-cash charges of $5.7 million and $11.9
       million, respectively, related to the change in the estimated fair value
       of our interest rate swap agreement.

       THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2001

       MANAGEMENT AND OTHER REVENUE

       Management and other revenue consists of revenue earned from the
       operation and management of adult and juvenile correctional and detention
       facilities for the three and nine months ended September 30, 2001,
       totaling $247.1 million and $729.0 million, respectively. Occupancy for
       our facilities under contract for management was 88.8% and 88.7% for the
       three and nine months ended September 30, 2001, respectively. During the
       first quarter of 2001, the State of Georgia began filling two of our
       facilities that had been expanded during 2000 to accommodate an
       additional 524 beds at each facility, contributing to an increase in
       management and other revenue at these facilities.

       During the second quarter of 2001, we were informed that our current
       contract with the District of Columbia to house its inmates at the
       Northeast Ohio Correctional Facility, which expired September 8, 2001,
       would not be renewed due to a new law that mandates the Federal Bureau of
       Prisons, or the BOP, to assume jurisdiction of all District of Columbia
       offenders by the end of 2001. The Northeast Ohio Correctional Facility is
       a 2,016-bed medium-security prison. The District of Columbia began
       transferring inmates out of the facility during the second quarter, and
       completed the process in July. Accordingly, substantially all employees
       at the facility have been terminated. Total management and other revenue
       at this facility was approximately $74,000 and $6.4 million during the
       three and nine months ended September 30, 2001, respectively. The related
       operating expenses at this facility were $0.8 million and $10.8 million
       during the three and nine months ended September 30, 2001, respectively.
       We



                                       38



       have engaged in discussions with the BOP regarding a sale of the
       Northeast Ohio Correctional Facility to the BOP, and are also pursuing
       agreements to increase occupancy at the facility; however, there can be
       no assurance that we will be able to reach agreements on a sale or to
       increase occupancy at the facility.

       During the third quarter of 2001, due to a short-term decline in the
       State of Wisconsin's inmate population, the State began transferring
       inmates from our Whiteville Correctional Facility, located in Whiteville,
       Tennessee, to the State's correctional system. The State is expected to
       transfer, in the aggregate, approximately 650 inmates from the Whiteville
       Correctional Facility by the end of 2001. Therefore, management and other
       revenue is expected to continue to decline at this facility during the
       fourth quarter of 2001.

       We have responded to a proposal from the BOP for the placement of up to
       1,500 inmates under the BOP's Criminal Alien Requirement II, or CAR II.
       We have earmarked our McRae Correctional Facility located in McRae,
       Georgia, which has a design capacity of 1,524 beds, for this opportunity.
       The BOP has recently identified this facility as one of two "preferred
       alternative" sites to house inmates under CAR II. If we are successful in
       securing a contract under CAR II, management and other revenue is
       expected to increase beginning in the second or third quarter of 2002 at
       this facility. However, start-up expenses expected to be incurred prior
       to the commencement of the contract, including but not limited to,
       salaries, utilities, medical and food supplies and clothing, will result
       in additional operating expenses before any revenue is generated,
       resulting in a reduction in net income in the short-term. There can be no
       assurance that we will be successful in securing CAR II, which is
       expected to be awarded during the fourth quarter of 2001.

       RENTAL REVENUE

       Rental revenue was $1.1 million and $5.3 million for the three and nine
       months ended September 30, 2001, respectively, and was generated from
       leasing correctional and detention facilities to governmental agencies
       and other private operators. On March 16, 2001, we sold the Mountain View
       Correctional Facility, and on June 28, 2001, we sold the Pamlico
       Correctional Facility, two facilities that had been leased to
       governmental agencies. Therefore, no further rental revenue will be
       received for these facilities. For the nine months ended September 30,
       2001, rental revenue for these facilities totaled $2.0 million.

       OPERATING EXPENSES

       Operating expenses totaled $189.6 million and $563.4 million for the
       three and nine months ended September 30, 2001, respectively. Operating
       expenses consist of those expenses incurred in the operation and
       management of correctional and detention facilities and other
       correctional facilities.

       GENERAL AND ADMINISTRATIVE EXPENSE

       For the three and nine months ended September 30, 2001, general and
       administrative expenses totaled $8.4 million and $25.5 million,
       respectively. General and administrative expenses



                                       39



       consist primarily of corporate management salaries and benefits,
       professional fees and other administrative expenses.

       DEPRECIATION AND AMORTIZATION

       For the three and nine months ended September 30, 2001, depreciation and
       amortization expense totaled $14.2 million and $40.1 million,
       respectively. Amortization expense for the three and nine months ended
       September 30, 2001 includes approximately $1.8 million and $5.7 million,
       respectively, for goodwill that was established in connection with the
       acquisitions of Operating Company on October 1, 2000 and the service
       companies on December 1, 2000. Amortization expense during the three and
       nine months ended September 30, 2001 is also net of a reduction to
       amortization expense of $1.6 million and $7.3 million, respectively, for
       the amortization of a liability relating to contract values established
       in connection with the mergers completed in 2000.

       INTEREST EXPENSE, NET

       Interest expense, net, is reported net of interest income for the three
       and nine months ended September 30, 2001. Gross interest expense was
       $31.2 million and $103.5 million for the three and nine months ended
       September 30, 2001, respectively. Gross interest expense is based on
       outstanding convertible subordinated notes payable balances, borrowings
       under the Senior Bank Credit Facility, the Operating Company revolving
       credit facility, our $100.0 million senior notes, net settlements on
       interest rate swaps, and amortization of loan costs and unused facility
       fees. The decrease in gross interest expense from the prior year is
       primarily attributable to declining interest rates and lower amounts
       outstanding under the Senior Bank Credit Facility.

       Gross interest income was $1.6 million and $6.8 million for the three and
       nine months ended September 30, 2001, respectively. Gross interest income
       is earned on cash used to collateralize letters of credit for certain
       construction projects, direct financing leases, notes receivable and
       investments of cash and cash equivalents. On October 3, 2001, we sold our
       Southern Nevada Women's Correctional Facility, which had been accounted
       for as a direct financing lease. Therefore, no further interest income
       will be received on this lease. For the three and nine months ended
       September 30, 2001, interest income for this lease totaled $0.3 million
       and $0.9 million, respectively. Subsequent to the sale, we continue to
       manage the facility pursuant to a contract with the State of Nevada.

       CHANGE IN FAIR VALUE OF INTEREST RATE SWAP AGREEMENT

       As of September 30, 2001, in accordance with Statement of Financial
       Accounting Standards No. 133, "Accounting for Derivative Instruments and
       Hedging Activities" referred to herein as SFAS 133, as amended, we have
       reflected in earnings the change in the estimated fair value of our
       interest rate swap agreement during the three and nine months ended
       September 30, 2001. We estimate the fair value of interest rate swap
       agreements using option-pricing models that value the potential for
       interest rate swap agreements to become in-the-money through changes in
       interest rates during the remaining terms of the agreements. A negative
       fair value represents the estimated amount we would have to pay to cancel
       the contract or transfer it to other parties. As of September 30, 2001,
       due to a reduction in interest rates since entering into the swap
       agreement, the interest



                                       40



       rate swap agreement has a negative fair value of approximately $15.1
       million. This negative fair value consists of a transition adjustment of
       $5.0 million for the reduction in the fair value of the interest rate
       swap agreement from its inception through the adoption of SFAS 133 on
       January 1, 2001, and a reduction in the fair value of the swap agreement
       of $5.0 million and $10.1 million during the three and nine months ended
       September 30, 2001, respectively. In accordance with SFAS 133, we have
       recorded a $5.6 million and $11.9 million non-cash charge for the change
       in fair value of derivative instruments for the three and nine months
       ended September 30, 2001, respectively, which includes $0.6 million and
       $1.9 million, respectively, for amortization of the transition
       adjustment. The transition adjustment represents the fair value of the
       swap agreement as of January 1, 2001, and has been reflected as a
       liability on the accompanying balance sheet, and as a cumulative effect
       of accounting change included in other comprehensive income in the
       accompanying statement of stockholders' equity. The unamortized
       transition adjustment at September 30, 2001 of $3.1 million is expected
       to be reclassified into earnings as a non-cash charge, along with a
       corresponding increase to stockholders' equity through accumulated
       comprehensive income, over the remaining term of the swap agreement. The
       non-cash charge of $11.9 million for the nine months ended September 30,
       2001, is expected to reverse into earnings through increases in the fair
       value of the swap agreement, prior to the maturity of the swap agreement
       on December 31, 2002, unless the swap is terminated in conjunction with a
       refinancing of the Senior Bank Credit Facility. However, for each
       quarterly period prior to the maturity of the swap agreement, we will
       continue to adjust to market the swap agreement potentially resulting in
       additional non-cash charges or gains.

       THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2000

       MANAGEMENT AND OTHER REVENUE

       Management and other revenue consists of revenue earned by PMSI and
       JJFMSI from operating and managing adult prison and jails and juvenile
       detention facilities for the month of September. As further discussed
       under the overview of the Company, for the period from September 1, 2000
       through November 30, 2000, the investments in PMSI and JJFMSI were
       accounted for on a combined basis with the results of our operations due
       to the repurchase by the wholly-owned subsidiaries of PMSI and JJFMSI of
       the non-management, outside stockholders' equity interest in PMSI and
       JJFMSI during September 2000.

       RENTAL REVENUE

       Net rental revenue was $15.5 million and $38.4 million for the three and
       nine months ended September 30, 2000, respectively, and was generated
       from the leasing of our correctional and detention facilities. For the
       three and nine months ended September 30, 2000, we reserved $69.5 million
       and $213.3 million, respectively, of the $82.5 million and $244.3
       million, respectively, of gross rental revenue due from Operating
       Company, resulting from the uncertainty regarding the collectibility of
       the payments. During September 2000, we forgave all unpaid rental
       payments due from Operating Company as of August 31, 2000 (totaling
       $190.8 million). The forgiveness did not impact our financial statements
       as the amounts forgiven had been previously reserved. All existing leases
       we had with Operating Company were canceled in connection with the
       Operating Company merger.




                                       41



       LICENSING FEES FROM AFFILIATES

       Licensing fees from affiliates were $2.3 million and $7.6 million for the
       three and nine months ended September 30, 2000, respectively. Licensing
       fees from affiliates were earned as a result of a service mark and trade
       name use agreement we had with Operating Company, which granted Operating
       Company the right to use the name "Corrections Corporation of America"
       and derivatives thereof subject to specified terms and conditions
       therein. The fee was based upon gross revenue of Operating Company,
       subject to a limitation of 2.75% of our gross revenue. The service mark
       and trade name use agreement was canceled in connection with the
       Operating Company merger.

       OPERATING EXPENSES

       Operating expenses consist of costs incurred by PMSI and JJFMSI in
       operating and managing prisons and other correctional facilities for the
       month of September 2000. Operating expenses associated with managing the
       facilities for the three and nine months ended September 30, 2000 totaled
       $21.5 million. Also included in operating expenses are our realized
       losses on foreign currency transactions of $0.2 million for the three and
       nine months ended September 30, 2000. This resulted from a detrimental
       fluctuation in the foreign currency exchange rate upon the collection of
       receivables denominated in British pounds. See "Unrealized foreign
       currency transaction loss" for further discussion of these receivables.

       GENERAL AND ADMINISTRATIVE EXPENSE

       General and administrative expenses were $9.0 million and $43.8 million
       for the three and nine months ended September 30, 2000, respectively.
       General and administrative expenses for the three and nine months ended
       September 30, 2000 include one month of general and administrative
       expenses of PMSI and JJFMSI totaling approximately $0.3 million. General
       and administrative expenses consist primarily of management salaries and
       benefits, professional fees, and other administrative costs.

       In addition, merger transaction fees, totaling $4.9 million and $33.0
       million for the three and nine months ending September 30, 2000,
       respectively, have been classified as general and administrative
       expenses. During the fourth quarter of 1999, the Company, Operating
       Company, PMSI and JJFMSI entered into a series of agreements concerning a
       proposed restructuring led by Fortress/Blackstone. In April 2000, the
       securities purchase agreement by and among the parties was terminated
       when Fortress/Blackstone elected not to match the terms of a subsequent
       proposal by Pacific Life Insurance Company. In June 2000, the securities
       purchase agreement by and among Pacific Life and the Company, Operating
       Company, PMSI, and JJFMSI was mutually terminated by the parties after
       Pacific Life was unwilling to confirm that the June 2000 waiver and
       amendment satisfied the terms of the agreement with Pacific Life. In
       connection with the proposed restructuring transactions with
       Fortress/Blackstone and Pacific Life and the completion of the
       restructuring, including the Operating Company merger, we terminated the
       services of one of our financial advisors during the third quarter of
       2000. During the second and third quarters of 2000, we paid or accrued
       expenses of $33.0 million in connection with existing and potential
       litigation associated with the termination of the aforementioned
       agreements and for additional merger transaction fees associated with the




                                       42



       restructuring. All disputes with these parties have since been settled,
       as further described in the notes to the financial statements.

       LEASE EXPENSE

       Lease expense consists of office and operating equipment leased by PMSI
       and JJFMSI in operating and managing prisons and other correctional
       facilities. Lease expense for each of the three and nine months ended
       September 30, 2000 totaled $0.3 million.

       DEPRECIATION AND AMORTIZATION

       Depreciation expense was $15.4 million and $41.8 million for the three
       and nine months ended September 30, 2000, respectively. Depreciation and
       amortization expense includes one month of deprecation and amortization
       expense of PMSI and JJFMSI, totaling $0.9 million and $0.5 million,
       respectively.

       LICENSING FEES TO OPERATING COMPANY

       All licensing fees to Operating Company were recognized under the terms
       of a service mark and trade name use agreement between PMSI and JJFMSI
       and Operating Company. Under the terms of this agreement, PMSI and JJFMSI
       were required to pay two percent of gross management revenue for the use
       of the Operating Company name and mark. For the month of September 2000,
       PMSI and JJFMSI recognized expense of $0.3 million and $0.2 million,
       respectively.

       ADMINISTRATIVE SERVICES FEE TO OPERATING COMPANY

       For the month of September 30, 2000 each of PMSI and JJFMSI paid
       Operating Company $450,000 or a total of $0.9 million, for management and
       general and administrative services.

       WRITE-OFF OF AMOUNTS UNDER LEASE ARRANGEMENTS

       During 2000, we opened or expanded five facilities that were operated and
       leased by Operating Company. Based on Operating Company's financial
       condition, as well as the proposed merger with Operating Company and the
       proposed termination of the Operating Company leases in connection
       therewith, we wrote-off the tenant incentive fees due Operating Company
       on these facilities, totaling $3.5 million and $11.9 million for the
       three and nine months ended September 30, 2000, respectively.

       IMPAIRMENT LOSS

       Included in property and equipment on the accompanying 2000 balance sheet
       was approximately 268 acres of land in California and approximately 83
       acres in Maryland and the District of Columbia. During the third quarter
       of 2000, management determined to forsake further development of these
       properties and to list these properties for sale. We reduced the carrying
       values of the land to their approximate net realizable value, resulting
       in a charge of $19.2 million for the three and nine months ended
       September 30, 2000.




                                       43



       EQUITY LOSS AND AMORTIZATION OF DEFERRED GAIN, NET

       Equity loss and amortization of deferred gain, net, was $9.1 million and
       $13.4 million for the three and nine months ended September 30, 2000,
       respectively. For the three months ended September 30, 2000, we
       recognized equity losses of PMSI of $2.2 million. For the three and nine
       months ended September 30, 2000, we recognized equity losses of JJFMSI of
       $2.3 million and $0.8 million, respectively. We also received
       distributions from PMSI and JJFMSI of $4.4 million and $2.3 million,
       respectively for the nine months ended September 30, 2000. We did not
       receive any distributions from PMSI and JJFMSI during the third quarter
       of 2000.

       In addition, we recognized equity losses of Operating Company of
       approximately $7.3 million and $20.6 million for the three and nine
       months ended September 30, 2000, respectively. For the three and nine
       months ended September 30, 2000, we recognized amortization of deferred
       gains of PMSI of $1.8 million and $5.3 million, respectively. For the
       three and nine months ended September 30, 2000, we recognized
       amortization of deferred gains of JJFMSI of $0.9 million and $2.7
       million, respectively.

       Prior to the Operating Company merger, we had accounted for our 9.5%
       non-voting interest in Operating Company under the cost method of
       accounting. As such, we had not recognized any income or loss related to
       our stock ownership investment in Operating Company during the period
       from January 1, 1999 through September 30, 2000. However, in connection
       with the Operating Company merger, the financial statements have been
       restated to recognize our 9.5% pro-rata share of Operating Company's
       losses on a retroactive basis for the period from January 1, 1999 through
       September 30, 2000 under the equity method of accounting, in accordance
       with APB 18, "The Equity Method of Accounting for Investments in Common
       Stock".

       INTEREST EXPENSE, NET

       Interest expense, net, is reported net of interest income and capitalized
       interest for the three and nine months ended September 30, 2000. Gross
       interest expense was $39.1 million and $105.5 million for the three and
       nine months ended September 30, 2000, respectively. Gross interest
       expense is based on outstanding convertible notes payable balances,
       borrowings under the Senior Bank Credit Facility, and the $100.0 million
       senior notes, net settlements on interest rate swaps, and amortization of
       loan costs and unused facility fees. Interest expense is reported net of
       capitalized interest on construction in progress of $0.01 million and
       $9.3 million for the three and nine months ended September 30, 2000,
       respectively. Interest for the nine months ended September 30, 2000 also
       includes default interest on the $40 million convertible subordinated
       notes through June 30, 2000. These events of default were subsequently
       waived in June 2000, as discussed more fully herein and in our 2000 Form
       10-K.

       Gross interest income was $3.3 million and $10.0 million for the three
       and nine months ended September 30, 2000, respectively. Gross interest
       income is earned on cash used to collateralize letters of credit for
       certain construction projects, direct financing leases and investments of
       cash and cash equivalents.



                                       44



       As previously discussed, during September 2000 we forgave all interest
       accrued on the Operating Company note through August 31, 2000 (totaling
       $27.4 million). This forgiveness did not impact our financial statements
       as the amounts forgiven had been previously reserved. Interest accrued
       for the month of September totaling $1.4 million was fully reserved as of
       September 30, 2000.

       OTHER INCOME

       Other income for the three and nine months ended September 30, 2000
       totaled $3.1 million. On September 27, 2000 we received approximately
       $4.5 million in final settlement of amounts held in escrow related to the
       1998 acquisition of the outstanding capital stock of U.S. Corrections
       Corporation. The $3.1 million represents the proceeds, net of
       miscellaneous receivables arising from claims against the escrow.

       LOSS ON DISPOSAL OF ASSETS

       The loss on the disposal of assets was $3.0 million and $3.3 million for
       the three and nine months ended September 30, 2000, respectively. During
       the third quarter, JJFMSI entered into an agreement with Sodexho to sell
       a 50% interest in Corrections Corporation of Australia Pty., Ltd.,
       resulting in a $3.6 million loss. This loss was partially offset by a
       gain of $0.6 million resulting from the sale of a correctional facility
       in the third quarter of 2000.

       UNREALIZED FOREIGN CURRENCY TRANSACTION LOSS

       In connection with the construction and development of our Agecroft
       facility, located in Salford, England, during the first quarter of 2000,
       we entered into a 25-year property lease. We accounted for the lease as a
       direct financing lease and recorded a receivable equal to the discounted
       cash flows to be received over the lease term (54.1 million British
       pounds at September 30, 2000). This asset was denominated in British
       pounds, and was adjusted to the current exchange rate at each balance
       sheet date, resulting in the recognition of the currency gain or loss in
       current period earnings. On April 10, 2001, we sold our interest in the
       Agecroft facility, resulting in the disposition of the asset related to
       the direct financing lease. We also extended a working capital loan to
       the operator of this facility (3.2 million British pounds at September
       30, 2000). This asset, along with various other short-term receivables,
       is also denominated in British pounds; consequently, we adjust these
       receivables to the current exchange rate at each balance sheet date, and
       recognize the currency gain or loss in current period earnings. Due to
       detrimental fluctuations in foreign currency exchange rates between the
       British pound and the U.S. dollar, we recognized unrealized foreign
       currency transaction losses of $2.0 million and $9.5 million for the
       three and nine months ended September 30, 2000, respectively. Realized
       losses of $0.2 million for the three and nine months ending September 30,
       2000 are included in operating expenses.

       STOCKHOLDER LITIGATION SETTLEMENTS

       During the third quarter of 2000, we entered into settlement agreements
       (which were modified and received final court approval during the first
       quarter of 2001) regarding the settlement of all outstanding stockholder
       litigation against us and certain of our existing and former directors
       and executive




                                       45



       officers. The third quarter 2000 settlement agreements provided that we
       would pay or issue the plaintiffs an aggregate of: (i) approximately
       $47.5 million in cash payable solely from the proceeds under certain
       insurance policies; and (ii) approximately $75.4 million in shares of the
       Company's common stock. For the three and nine months ended September 30,
       2000, we accrued $75.4 million related to the settlement. See Note 7 to
       the accompanying financial statements for the terms of the final
       settlement.

       INCOME TAX EXPENSE

       In connection with the restructuring, on September 12, 2000 our
       stockholders approved an amendment to our charter to remove provisions
       requiring us to preserve our ability to elect to qualify as a REIT for
       federal income tax purposes effective January 1, 2000. Prior to the
       amendment to our charter, we had operated so as to qualify as a REIT, and
       elected REIT status for our taxable year ended December 31, 1999.
       However, subsequent to the amendment to our charter, we have been taxed
       as a subchapter C corporation beginning with our taxable year ending
       December 31, 2000. In accordance with the provisions of Statement of
       Financial Accounting Standards No. 109, we are required to establish
       current and deferred tax assets and liabilities in our financial
       statements in the period in which a change of tax status occurs. As such,
       our financial statements, prior to combining with PMSI and JJFMSI, for
       the three and nine months ended September 30, 2000, reflect an income tax
       provision of $117.7 million primarily related to the change in tax status
       and additional reserves for ongoing Internal Revenue Service audit
       issues.

       RECENT ACCOUNTING PRONOUNCEMENTS

       In June 2001, the Financial Accounting Standards Board issued Statement
       of Financial Accounting Standards No. 142, "Goodwill and Other Intangible
       Assets" referred to herein as SFAS 142. SFAS 142 addresses accounting and
       reporting standards for acquired goodwill and other intangible assets and
       supersedes Accounting Principles Board Opinion No. 17, "Intangible
       Assets". Under this statement, goodwill and intangible assets with
       indefinite useful lives will no longer be subject to amortization, but
       instead will be tested for impairment at least annually using a
       fair-value-based approach. The impairment loss is the amount, if any, by
       which the implied fair value of goodwill and intangible assets with
       indefinite useful lives is less than their carrying amounts and is
       recognized in earnings. The statement also requires companies to disclose
       information about the changes in the carrying amount of goodwill, the
       carrying amount of intangible assets by major intangible asset class for
       those assets subject to amortization and those not subject to
       amortization, and the estimated intangible asset amortization expense for
       the next five years. As of September 30, 2001, we had $105.9 million of
       goodwill reflected on the accompanying balance sheet associated with the
       Operating Company merger and the acquisitions of the service companies
       completed during the fourth quarter of 2000. We do not have any
       intangible assets with indefinite useful lives. Amortization of goodwill
       for the three and nine months ended September 30, 2001 was $1.8 million
       and $5.7 million, respectively.

       Provisions of SFAS 142 are required to be applied starting with fiscal
       years beginning after December 15, 2001. Because goodwill and some
       intangible assets will no longer be amortized, the reported amounts of
       goodwill and intangible assets (as well as total assets) will not




                                       46



       decrease at the same time and in the same manner as under previous
       standards. There may be more volatility in reported income than under
       previous standards because impairment losses may occur irregularly and in
       varying amounts. The amount of impairment losses, if any, has not yet
       been determined. The impairment losses, if any, that arise due to the
       initial application of SFAS 142 resulting from a transitional impairment
       test applied as of January 1, 2002, will be reported as a cumulative
       effect of a change in accounting principle in the statement of
       operations.

       In August 2001, the FASB issued Statement of Financial Accounting
       Standards No. 144, "Accounting for the Impairment or Disposal of
       Long-Lived Assets" referred to herein as SFAS 144. SFAS 144 addresses
       financial accounting and reporting for the impairment or disposal of
       long-lived assets and supersedes Statement of Financial Accounting
       Standards No. 121, "Accounting for the Impairment of Long-Lived Assets
       and for Long-Lived Assets to Be Disposed Of" and the accounting and
       reporting provisions of APB Opinion No. 30, "Reporting the Results of
       Operations - Reporting the Effects of Disposal of a Segment of a
       Business, and Extraordinary, Unusual and Infrequently Occurring Events
       and Transactions", for the disposal of a segment of a business (as
       previously defined in that Opinion). SFAS 144 retains the fundamental
       provisions of SFAS 121 for recognizing and measuring impairment losses on
       long-lived assets held for use and long-lived assets to be disposed of by
       sale, while also resolving significant implementation issues associated
       with SFAS 121. Unlike SFAS 121, however, an impairment assessment under
       SFAS 144 will never result in a write-down of goodwill. Rather, goodwill
       is evaluated for impairment under SFAS 142. The provisions of SFAS 144
       are effective for financial statements issued for fiscal years beginning
       after December 15, 2001, and interim periods within those fiscal years.
       Adoption of SFAS 144 is not expected to have a material impact on our
       financial statements.

       INFLATION

       We do not believe that inflation has had or will have a direct adverse
       effect on our operations. Many of our management contracts include
       provisions for inflationary indexing, which mitigates an adverse impact
       of inflation on net income. However, a substantial increase in personnel
       costs or medical expenses could have an adverse impact on our results of
       operations in the future to the extent that wages or medical expenses
       increase at a faster pace than the per diem or fixed rates we receive for
       our management services.

       ITEM 3.    QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK.

       Our primary market risk exposure is to changes in U.S. interest rates and
       fluctuations in foreign currency exchange rates between the U.S. dollar
       and the British pound. We are exposed to market risk related to our
       Senior Bank Credit Facility and certain other indebtedness. The interest
       on the Senior Bank Credit Facility and such other indebtedness is subject
       to fluctuations in the market. If the interest rate for our outstanding
       indebtedness under the Senior Bank Credit Facility was 100 basis points
       higher or lower during the three and nine months ended September 30,
       2001, interest expense would have been increased or decreased by
       approximately $2.9 million and $9.3 million, respectively.



                                       47



       As of September 30, 2001, we had outstanding $100.0 million of 12.0%
       senior notes with a fixed interest rate of 12.0%, $41.1 million of
       convertible subordinated notes with a fixed interest rate of 10.0%, $30.0
       million of convertible subordinated notes with a fixed interest rate of
       8.0%, $107.5 million of Series A Preferred Stock with a fixed dividend
       rate of 8.0% and $93.6 million of Series B Preferred Stock with a fixed
       dividend rate of 12.0%. Because the interest and dividend rates with
       respect to these instruments are fixed, a hypothetical 10.0% increase or
       decrease in market interest rates would not have a material impact on our
       financial statements.

       The Senior Bank Credit Facility required us to hedge $325.0 million of
       floating rate debt on or before August 16, 1999. We have entered into
       certain swap arrangements fixing LIBOR at 6.51% (prior to the applicable
       spread) on outstanding balances of at least $325.0 million through
       December 31, 2001 and at least $200.0 million through December 31, 2002.
       The difference between the floating rate and the swap rate is recognized
       in interest expense. In accordance with SFAS 133, as amended, as of
       September 30, 2001 we recorded a $15.1 million liability, representing
       the estimated amount we would have to pay to cancel the contract or
       transfer it to other parties. The estimated negative fair value of the
       swap agreement as of January 1, 2001 of $5.0 million was reflected as a
       cumulative effect of accounting change included in other comprehensive
       income in the statement of stockholders' equity. The reduction in the
       fair value of the swap agreement during the nine months ended September
       30, 2001 was charged to earnings. This decline in fair value is due to
       declining interest rates and is expected to reverse into earnings prior
       to the maturity of the swap on December 31, 2002, unless the swap is
       terminated in connection with a refinancing of the Senior Bank Credit
       Facility.

       Additionally, we may, from time to time, invest our cash in a variety of
       short-term financial instruments. These instruments generally consist of
       highly liquid investments with original maturities at the date of
       purchase between three and twelve months. While these investments are
       subject to interest rate risk and will decline in value if market
       interest rates increase, a hypothetical 10% increase or decrease in
       market interest rates would not materially affect the value of these
       investments.

       Our exposure to foreign currency exchange rate risk relates to our
       construction, development and leasing of our Agecroft facility located in
       Salford, England, which was sold in April 2001. We extended a working
       capital loan to the operator of this facility. Such payments to us are
       denominated in British pounds rather than the U.S. dollar. As a result,
       we bear the risk of fluctuations in the relative exchange rate between
       the British pound and the U.S. dollar. At September 30, 2001, the
       receivables due us and denominated in British pounds totaled 3.8 million
       British pounds. A hypothetical 10% increase in the relative exchange rate
       would have resulted in an increase of $0.6 million in the value of these
       receivables and a corresponding unrealized foreign currency transaction
       gain, and a hypothetical 10% decrease in the relative exchange rate would
       have resulted in a decrease of $0.6 million in the value of these
       receivables and a corresponding unrealized foreign currency transaction
       loss.



                                       48



                          PART II -- OTHER INFORMATION

       ITEM 1.    LEGAL PROCEEDINGS

       See Note 7 to the financial statements included in Part I, which is
       specifically incorporated into Part II by this reference.

       ITEM 2.    CHANGES IN SECURITIES AND USE OF PROCEEDS.

       None.

       ITEM 3.    DEFAULTS UPON SENIOR SECURITIES.

       Under the terms of the Senior Bank Credit Facility, we are prohibited
       from declaring or paying any dividends with respect to our currently
       outstanding Series A Preferred Stock until such time as we have raised at
       least $100.0 million in equity. Dividends with respect to the Series A
       Preferred Stock will continue to accrue under the terms of our charter
       until such time as payment of such dividends is permitted under the
       Senior Bank Credit Facility. Quarterly dividends of $0.50 per share for
       the second, third and fourth quarters of 2000, and for the first, second
       and third quarters of 2001 have been accrued as of September 30, 2001.
       Under the terms of our charter, in the event dividends are unpaid and in
       arrears for six or more quarterly periods, the holders of the Series A
       Preferred Stock will have the right to vote for the election of two
       additional directors to our board of directors. After obtaining a waiver
       and consent from the lenders under the Senior Bank Credit Facility, on
       September 28, 2001, the board of directors declared a quarterly cash
       dividend on the Series A Preferred Stock, which was paid October 15,
       2001. Under terms of our charter, the dividend payment was credited
       against the first quarter of previously accrued and unpaid dividends on
       the shares. As consideration for the waiver and consent, $5.0 million of
       cash on hand was used to pay-down the Senior Bank Credit Facility on
       October 1, 2001. Based on the remaining accrued and unpaid dividends,
       however, the failure to pay dividends for the fourth quarter of 2001 will
       result in the ability of the holders of the Series A Preferred Stock to
       elect two additional directors to our board of directors.

       We currently believe that reinstating the payment of dividends on the
       Series A Preferred Stock is in the best interest of our stockholders for
       a variety of reasons, including the fact that such reinstatement would:
       (i) enhance our credit rating and thus our ability to refinance or renew
       our debt obligations as they mature; (ii) eliminate the requirement that
       two additional directors be elected to serve on our board of directors;
       and (iii) restore our eligibility to use Form S-3 under the rules of the
       SEC in connection with the registration of our securities in future
       offerings. Accordingly, as discussed in Note 5 to the financial
       statements included in Part I, we are actively pursuing an amendment and
       extension of the Senior Bank Credit Facility that would permit the
       reinstatement of the Series A Preferred Stock dividend and the payment of
       those dividends in arrears. We are seeking to obtain such amendment and
       extension of the revolving loan portion of the Senior Bank Credit
       Facility prior to the maturity of the revolving loan portion of the
       facility, which matures on January 1, 2002. No assurance can be given,
       however, that the amendment and extension will be obtained, or that the
       lenders will agree to a reinstatement, and that as a result, if and when
       we will commence the regular payment of cash dividends on our shares of
       Series A Preferred Stock.



                                       49



       In the event dividends are unpaid and in arrears for six or more
       quarterly periods, the holders of the Series A Preferred Stock will be
       entitled to vote for the election of two additional directors at a
       special meeting called by the holders of record of at least 20% of the
       shares of Series A Preferred Stock. If a special meeting is not called,
       the holders of the Series A Preferred Stock on the record date of our
       next annual meeting of stockholders will be entitled to vote for two
       additional directors at the next annual meeting, and at such subsequent
       annual meeting until all dividends accumulated on such shares of Series A
       Preferred Stock for the past dividend periods and the dividend for the
       then current dividend period shall have been fully paid or declared and a
       sum sufficient for the payment thereof set aside for payment.

       The directors shall be elected upon affirmative vote of a plurality of
       the Series A Preferred Shares present and voting in person or by proxy at
       a meeting at which a majority of the outstanding Series A Preferred
       Shares are represented. If and when all accumulated dividends and the
       dividend for the then current dividend period on the Series A Preferred
       Shares shall have been paid in full or set aside for payment in full, the
       holders thereof shall be divested of the foregoing voting rights and, if
       all accumulated dividends and the dividend for the then current dividend
       period have been paid in full or set aside for payment in full, the term
       of office of each director so elected shall immediately terminate.

       For a discussion of the Company's compliance with the terms of its
       indebtedness, see Note 5 to the financial statements included in Part I,
       which is specifically incorporated into Part II by this reference.

       ITEM 4.    SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS.

       None.

       ITEM 5.    OTHER INFORMATION.

       None.

       ITEM 6.    EXHIBITS AND REPORTS ON FORM 8-K.

       (a)      Exhibits.

       None.

       (b)      Reports on Form 8-K.

       None.



                                       50



                                   SIGNATURES

       Pursuant to the requirements of the Securities Exchange Act of 1934, the
       registrant has duly caused this report to be signed on its behalf by the
       undersigned, thereunto duly authorized.

                                       CORRECTIONS CORPORATION OF AMERICA

         Date: November 13, 2001

                                       /s/ John D. Ferguson
                                       -----------------------------------------
                                       John D. Ferguson
                                       President and Chief Executive Officer

                                       /s/ Irving E. Lingo, Jr.
                                       -----------------------------------------
                                       Irving E. Lingo, Jr.
                                       Executive Vice President,
                                       Chief Financial Officer,
                                       Assistant Secretary and
                                       Principal Accounting Officer



                                       51