Financhill
Buy
57

GEO Quote, Financials, Valuation and Earnings

Last price:
$26.94
Seasonality move :
7.42%
Day range:
$26.13 - $29.46
52-week range:
$11.75 - $36.46
Dividend yield:
0%
P/E ratio:
149.05x
P/S ratio:
1.58x
P/B ratio:
2.98x
Volume:
4.2M
Avg. volume:
3.3M
1-year change:
77.89%
Market cap:
$4B
Revenue:
$2.4B
EPS (TTM):
$0.19
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.4B $2.3B $2.4B $2.4B $2.4B
Revenue Growth (YoY) -5.16% -3.98% 5.32% 1.53% 0.44%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $193.4M $204.3M $197M $190.8M $213M
Other Inc / (Exp) -$22.7M $10.2M -$5.6M -$3.8M -$89.5M
Operating Expenses $2.1B $2B $2B $2.1B $2.1B
Operating Income $250.6M $288.1M $383.9M $352.4M $310M
 
Net Interest Expenses $103.8M $105.5M $148.6M $210.5M $181.8M
EBT. Incl. Unusual Items $124.1M $192.8M $229.8M $138M $38.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $20.5M $122.7M $62.9M $35.4M $9.4M
Net Income to Company $113M $77.4M $171.8M $107.3M $32M
 
Minority Interest in Earnings $201K $185K $121K $142K $70K
Net Income to Common Excl Extra Items $113M $77.4M $171.8M $107.3M $32M
 
Basic EPS (Cont. Ops) $0.94 $0.59 $1.18 $0.73 $0.23
Diluted EPS (Cont. Ops) $0.94 $0.58 $1.17 $0.72 $0.22
Weighted Average Basic Share $119.7M $120.4M $121M $121.9M $131.3M
Weighted Average Diluted Share $120M $120.7M $122.3M $123.7M $134.1M
 
EBITDA $385.6M $457.5M $527.3M $482.1M $355.4M
EBIT $251M $322.3M $394.4M $356.3M $229.2M
 
Revenue (Reported) $2.4B $2.3B $2.4B $2.4B $2.4B
Operating Income (Reported) $250.6M $288.1M $383.9M $352.4M $310M
Operating Income (Adjusted) $251M $322.3M $394.4M $356.3M $229.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $578.1M $557.5M $620.7M $608.3M $607.7M
Revenue Growth (YoY) -7.01% -3.56% 11.33% -2% -0.09%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $47.4M $50.7M $49.1M $51.6M $60.7M
Other Inc / (Exp) -$24.5M $1.2M -$408K -$5.4M -$1.3M
Operating Expenses $513.3M $481.5M $511.5M $524.5M $539.8M
Operating Income $64.8M $76M $109.2M $83.8M $67.9M
 
Net Interest Expenses $25.3M $27.2M $53.5M $49.2M $42M
EBT. Incl. Unusual Items $15M $50M $55.3M $29.1M $24.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $5.1M $101.3M $14.8M $5.4M $10M
Net Income to Company $11.9M -$49.8M $41.5M $25.2M $15.5M
 
Minority Interest in Earnings $27K $28K $2K $71K -$20K
Net Income to Common Excl Extra Items $11.9M -$49.8M $41.5M $25.2M $15.5M
 
Basic EPS (Cont. Ops) $0.09 -$0.41 $0.29 $0.22 $0.11
Diluted EPS (Cont. Ops) $0.09 -$0.41 $0.28 $0.21 $0.11
Weighted Average Basic Share $119.8M $120.6M $121.2M $122.1M $136.2M
Weighted Average Diluted Share $120.1M $121.2M $123.4M $124.4M $140.2M
 
EBITDA $80.6M $117.9M $141.1M $113.3M $99.5M
EBIT $46.3M $83.1M $108.5M $82.3M $67.7M
 
Revenue (Reported) $578.1M $557.5M $620.7M $608.3M $607.7M
Operating Income (Reported) $64.8M $76M $109.2M $83.8M $67.9M
Operating Income (Adjusted) $46.3M $83.1M $108.5M $82.3M $67.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.4B $2.3B $2.4B $2.4B $2.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $193.4M $204.3M $197M $190.8M $213M
Other Inc / (Exp) -$22.7M $10.2M -$5.6M -$3.8M -$89.5M
Operating Expenses $2.1B $2B $2B $2.1B $2.1B
Operating Income $250.6M $288.1M $383.9M $352.4M $310M
 
Net Interest Expenses $103.8M $105.5M $148.6M $210.5M $181.8M
EBT. Incl. Unusual Items $124.1M $192.8M $229.8M $138M $38.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $20.5M $122.7M $62.9M $35.4M $9.4M
Net Income to Company $113M $77.4M $171.8M $107.3M $32M
 
Minority Interest in Earnings $201K $186K $121K $142K $70K
Net Income to Common Excl Extra Items $113M $77.4M $171.8M $107.3M $32M
 
Basic EPS (Cont. Ops) $0.94 $0.53 $1.18 $0.78 $0.20
Diluted EPS (Cont. Ops) $0.94 $0.53 $1.17 $0.76 $0.19
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $385.6M $457.5M $527.3M $482.1M $355.4M
EBIT $251M $322.3M $394.4M $356.3M $229.2M
 
Revenue (Reported) $2.4B $2.3B $2.4B $2.4B $2.4B
Operating Income (Reported) $250.6M $288.1M $383.9M $352.4M $310M
Operating Income (Adjusted) $251M $322.3M $394.4M $356.3M $229.2M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $2.3B $2.4B $2.4B $2.4B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $204.3M $197M $190.8M $213M --
Other Inc / (Exp) $10.2M -$5.6M -$3.8M -$89.5M --
Operating Expenses $2B $2B $2.1B $2.1B --
Operating Income $288.1M $383.9M $352.4M $310M --
 
Net Interest Expenses $105.5M $148.6M $210.5M $181.8M --
EBT. Incl. Unusual Items $192.8M $229.8M $138M $38.6M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $122.7M $62.9M $35.4M $9.4M --
Net Income to Company $77.4M $171.8M $107.3M $32M --
 
Minority Interest in Earnings $186K $121K $142K $70K --
Net Income to Common Excl Extra Items $77.4M $171.8M $107.3M $32M --
 
Basic EPS (Cont. Ops) $0.53 $1.18 $0.78 $0.20 --
Diluted EPS (Cont. Ops) $0.53 $1.17 $0.76 $0.19 --
Weighted Average Basic Share $481.5M $484.2M $487.6M $525.2M --
Weighted Average Diluted Share $482.9M $489.1M $496.2M $539.8M --
 
EBITDA $457.5M $527.3M $482.1M $355.4M --
EBIT $322.3M $394.4M $356.3M $229.2M --
 
Revenue (Reported) $2.3B $2.4B $2.4B $2.4B --
Operating Income (Reported) $288.1M $383.9M $352.4M $310M --
Operating Income (Adjusted) $322.3M $394.4M $356.3M $229.2M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $283.5M $506.5M $95.1M $94M $76.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $362.7M $365.6M $416.4M $390M $376M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $32.1M $45.2M $43.5M $44.5M $44.5M
Total Current Assets $711.3M $943.9M $555M $528.5M $500.2M
 
Property Plant And Equipment $2.2B $2.2B $2.1B $2B $2B
Long-Term Investments -- -- -- -- --
Goodwill $755.3M $755.2M $755.2M $755.2M $756M
Other Intangibles $187.7M $166.1M $147.7M $135.9M $126.6M
Other Long-Term Assets $125.6M $155M $201.5M $221.8M $244.8M
Total Assets $4.5B $4.5B $3.8B $3.7B $3.6B
 
Accounts Payable $86.9M $64.3M $80.2M $65.7M $67.8M
Accrued Expenses $230.6M $188.9M $208.2M $176.6M $162.5M
Current Portion Of Long-Term Debt $26.2M $18.6M $44.7M $55.9M $1.6M
Current Portion Of Capital Lease Obligations $29.1M $28.3M $22.6M $24.6M $25.3M
Other Current Liabilities -- $35.1M $35.4M $30.3M $28M
Total Current Liabilities $411.3M $378.8M $437.2M $437.5M $340.2M
 
Long-Term Debt $2.9B $2.9B $1.9B $1.7B $1.7B
Capital Leases -- -- -- -- --
Total Liabilities $3.5B $3.6B $2.6B $2.4B $2.3B
 
Common Stock $1.3M $1.3M $1.3M $1.3M $1.4M
Other Common Equity Adj -$22.6M -$2.5M -$16.9M -$16.6M -$21.6M
Common Equity $913.1M $976.2M $1.2B $1.3B $1.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$1M -$1.2M -$1.3M -$1.5M -$1.5M
Total Equity $912.1M $975M $1.2B $1.3B $1.3B
 
Total Liabilities and Equity $4.5B $4.5B $3.8B $3.7B $3.6B
Cash and Short Terms $283.5M $506.5M $95.1M $94M $76.9M
Total Debt $2.9B $2.9B $2B $1.8B $1.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $283.5M $506.5M $95.1M $94M $76.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $362.7M $365.6M $416.4M $390M $376M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $32.1M $45.2M $43.5M $44.5M $44.5M
Total Current Assets $711.3M $943.9M $555M $528.5M $500.2M
 
Property Plant And Equipment $2.2B $2.2B $2.1B $2B $2B
Long-Term Investments -- -- -- -- --
Goodwill $755.3M $755.2M $755.2M $755.2M $756M
Other Intangibles $187.7M $166.1M $147.7M $135.9M $126.6M
Other Long-Term Assets $125.6M $155M $201.5M $221.8M $244.8M
Total Assets $4.5B $4.5B $3.8B $3.7B $3.6B
 
Accounts Payable $86.9M $64.3M $80.2M $65.7M $67.8M
Accrued Expenses $230.6M $188.9M $208.2M $176.6M $162.5M
Current Portion Of Long-Term Debt $26.2M $18.6M $44.7M $55.9M $1.6M
Current Portion Of Capital Lease Obligations $29.1M $28.3M $22.6M $24.6M $25.3M
Other Current Liabilities -- $35.1M $35.4M $30.3M $28M
Total Current Liabilities $411.3M $378.8M $437.2M $437.5M $340.2M
 
Long-Term Debt $2.9B $2.9B $1.9B $1.7B $1.7B
Capital Leases -- -- -- -- --
Total Liabilities $3.5B $3.6B $2.6B $2.4B $2.3B
 
Common Stock $1.3M $1.3M $1.3M $1.3M $1.4M
Other Common Equity Adj -$22.6M -$2.5M -$16.9M -$16.6M -$21.6M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$1M -$1.2M -$1.3M -$1.5M -$1.5M
Total Equity $912.1M $975M $1.2B $1.3B $1.3B
 
Total Liabilities and Equity $4.5B $4.5B $3.8B $3.7B $3.6B
Cash and Short Terms $283.5M $506.5M $95.1M $94M $76.9M
Total Debt $2.9B $2.9B $2B $1.8B $1.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $113M $77.4M $171.8M $107.3M $32M
Depreciation & Amoritzation $134.7M $135.2M $132.9M $125.8M $126.2M
Stock-Based Compensation $23.9M $19.2M $16.2M $15.1M $18.1M
Change in Accounts Receivable $73.3M $15.7M -$47.7M $11.7M -$7.6M
Change in Inventories -- -- -- -- --
Cash From Operations $441.7M $282.6M $288M $277.8M $242.2M
 
Capital Expenditures $108.8M $69.4M $90M $73M $78.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$104.2M -$53.7M $11.4M -$53.4M -$101.7M
 
Dividends Paid (Ex Special Dividend) -$216.1M -$30.5M -- -- --
Special Dividend Paid
Long-Term Debt Issued $960.6M $435M $30M -- $1.8B
Long-Term Debt Repaid -$830M -$381.9M -$686.5M -$208.4M -$1.9B
Repurchase of Common Stock -$9M -- -- -- --
Other Financing Activities -$2.8M -$11.7M -$42.8M -$5.8M -$81M
Cash From Financing -$96.7M $11.3M -$699.1M -$208.1M -$168.9M
 
Beginning Cash (CF) $67.5M $311.9M $548.3M $143.8M $159.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $240.8M $240.2M -$399.7M $16.3M -$28.4M
Ending Cash (CF) $311.9M $548.3M $143.8M $159.9M $125.9M
 
Levered Free Cash Flow $332.9M $213.2M $198M $204.8M $163.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $50.5M $38.2M $28M $22.7M --
Depreciation & Amoritzation $34.1M $35.9M $31.9M $31.4M --
Stock-Based Compensation $7.4M $6.3M $5.6M $5.7M --
Change in Accounts Receivable $28.5M $24.1M $71M $25.8M --
Change in Inventories -- -- -- -- --
Cash From Operations $124.9M $122M $94.7M $85.8M --
 
Capital Expenditures $27.3M $13.8M $13.8M $14.8M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$13.3M -$17.8M -$15.2M -$17.3M --
 
Dividends Paid (Ex Special Dividend) -$30.5M -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $240M -- -- -- --
Long-Term Debt Repaid -$300.3M -$5.2M -$48.3M -$23.3M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$11.5M -$1.3M -$3.4M -$7.4M --
Cash From Financing -$102.1M -$6.5M -$45.9M -$30.1M --
 
Beginning Cash (CF) $311.9M $548.3M $143.8M $159.9M --
Foreign Exchange Rate Adjustment -$657K $2.6M -$1.3M -$3M --
Additions / Reductions $9.5M $97.7M $33.7M $38.4M --
Ending Cash (CF) $320.7M $648.6M $176.3M $195.3M --
 
Levered Free Cash Flow $97.6M $108.2M $81M $71M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $113M $77.4M $171.8M $107.3M $32M
Depreciation & Amoritzation $134.7M $135.2M $132.9M $125.8M $126.2M
Stock-Based Compensation $23.9M $19.2M $16.2M $15.1M $18.1M
Change in Accounts Receivable $73.3M $15.7M -$47.7M $11.7M -$7.6M
Change in Inventories -- -- -- -- --
Cash From Operations $441.7M $282.6M $288M $277.8M $242.2M
 
Capital Expenditures $108.8M $69.4M $90M $73M $78.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$104.2M -$53.7M $11.4M -$53.4M -$101.7M
 
Dividends Paid (Ex Special Dividend) -$216.1M -$30.5M -- -- --
Special Dividend Paid
Long-Term Debt Issued $960.6M $435M -- -- --
Long-Term Debt Repaid -$830M -$381.9M -$686.5M -$208.4M -$1.9B
Repurchase of Common Stock -$9M -- -- -- --
Other Financing Activities -$2.8M -$11.7M -$42.8M -$5.8M -$81M
Cash From Financing -$96.7M $11.3M -$699.1M -$208.1M -$168.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $240.8M $240.2M -$399.7M $16.3M -$28.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $332.9M $213.2M $198M $204.8M $163.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $50.5M $38.2M $28M $22.7M --
Depreciation & Amoritzation $34.1M $35.9M $31.9M $31.4M --
Stock-Based Compensation $7.4M $6.3M $5.6M $5.7M --
Change in Accounts Receivable $28.5M $24.1M $71M $25.8M --
Change in Inventories -- -- -- -- --
Cash From Operations $124.9M $122M $94.7M $85.8M --
 
Capital Expenditures $27.3M $13.8M $13.8M $14.8M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$13.3M -$17.8M -$15.2M -$17.3M --
 
Dividends Paid (Ex Special Dividend) -$30.5M -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $240M -- -- -- --
Long-Term Debt Repaid -$300.3M -$5.2M -$48.3M -$23.3M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$11.5M -$1.3M -$3.4M -$7.4M --
Cash From Financing -$102.1M -$6.5M -$45.9M -$30.1M --
 
Beginning Cash (CF) $311.9M $548.3M $143.8M $159.9M --
Foreign Exchange Rate Adjustment -$657K $2.6M -$1.3M -$3M --
Additions / Reductions $9.5M $97.7M $33.7M $38.4M --
Ending Cash (CF) $320.7M $648.6M $176.3M $195.3M --
 
Levered Free Cash Flow $97.6M $108.2M $81M $71M --

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Is Realty Income the Best Dividend Stock to Buy Long-Term?
Is Realty Income the Best Dividend Stock to Buy Long-Term?

Realty Income (NYSE:O) is a longstanding real estate investment trust…

Is Archer Aviation a Buy, Sell or Hold?
Is Archer Aviation a Buy, Sell or Hold?

Vertical takeoff and landing (eVTOL) aircraft sound futuristic but that’s…

Down 50%, Is Dell Technologies a Buy?
Down 50%, Is Dell Technologies a Buy?

Dell (NYSE:DELL)’s share price has been on a roller coaster…

Stock Ideas

Sell
43
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Buy
53
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 39x

Alerts

Sell
33
BULZ alert for Apr 10

MicroSectors Solactive FANG & Innov 3X Levd ETN [BULZ] is down 17.16% over the past day.

Sell
31
TECS alert for Apr 10

Direxion Daily Technology Bear 3x Shares [TECS] is up 14.56% over the past day.

Sell
48
FNGA alert for Apr 10

MicroSectors FANG+ Index 3X Leveraged ETN [FNGA] is down 14.16% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock