QuickLinks -- Click here to rapidly navigate through this document


Exhibit 11.1


Cornell Corrections, Inc.
Statement Re: Computation of Per Share Earnings
(in thousands except per share amounts)

 
  Three Months Ended September 30,
  Nine Months Ended September 30,
 
 
  2002
  2001
  2002
  2001
 
 
  Basic
  Diluted
  Basic
  Diluted
  Basic
  Diluted
  Basic
  Diluted
 
Net Earnings   $ 1,793   $ 1,793   $ 1,431   $ 1,431   $ 3,438   $ 3,438   $ 4,384   $ 4,384  
   
 
 
 
 
 
 
 
 
Shares used in computing net earnings per share:                                                  
  Weighted average common shares and common share equivalents     14,151     14,151     10,277     10,277     14,112     14,112     10,231     10,231  
  Less treasury shares     (1,184 )   (1,184 )   (1,035 )   (1,035 )   (1,137 )   (1,137 )   (995 )   (995 )
  Effect of shares issuable under stock options and warrants based on the treasury stock method         230         638         362         425  
   
 
 
 
 
 
 
 
 
      12,967     13,197     9,242     9,880     12,975     13,337     9,236     9,661  
   
 
 
 
 
 
 
 
 
Net earnings per share   $ 0.14   $ 0.14   $ 0.15   $ 0.14   $ 0.26   $ 0.26   $ 0.47   $ 0.45  
   
 
 
 
 
 
 
 
 



QuickLinks

Cornell Corrections, Inc. Statement Re: Computation of Per Share Earnings (in thousands except per share amounts)