Financhill
Buy
82

GEO Quote, Financials, Valuation and Earnings

Last price:
$35.32
Seasonality move :
3.51%
Day range:
$34.01 - $35.62
52-week range:
$10.71 - $35.62
Dividend yield:
0%
P/E ratio:
121.90x
P/S ratio:
1.91x
P/B ratio:
3.76x
Volume:
4M
Avg. volume:
2.7M
1-year change:
237.95%
Market cap:
$4.9B
Revenue:
$2.4B
EPS (TTM):
$0.29
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $2.5B $2.4B $2.3B $2.4B $2.4B
Revenue Growth (YoY) 6.29% -5.16% -3.98% 5.32% 1.53%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $185.9M $193.4M $204.3M $197M $190.8M
Other Inc / (Exp) -$7.5M -$22.7M $10.2M -$5.6M -$3.8M
Operating Expenses $2.2B $2.1B $2B $2B $2.1B
Operating Income $303.1M $250.6M $288.1M $383.9M $352.4M
 
Net Interest Expenses $122.1M $103.8M $105.5M $148.6M $210.5M
EBT. Incl. Unusual Items $173.5M $124.1M $192.8M $229.8M $138M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $16.6M $20.5M $122.7M $62.9M $35.4M
Net Income to Company $166.6M $113M $77.4M $171.8M $107.3M
 
Minority Interest in Earnings $191K $201K $185K $121K $142K
Net Income to Common Excl Extra Items $166.6M $113M $77.4M $171.8M $107.3M
 
Basic EPS (Cont. Ops) $1.40 $0.94 $0.59 $1.18 $0.73
Diluted EPS (Cont. Ops) $1.40 $0.94 $0.58 $1.17 $0.72
Weighted Average Basic Share $119.1M $119.7M $120.4M $121M $121.9M
Weighted Average Diluted Share $119.3M $120M $120.7M $122.3M $123.7M
 
EBITDA $455.4M $385.6M $457.5M $527.3M $482.1M
EBIT $324.6M $251M $322.3M $394.4M $356.3M
 
Revenue (Reported) $2.5B $2.4B $2.3B $2.4B $2.4B
Operating Income (Reported) $303.1M $250.6M $288.1M $383.9M $352.4M
Operating Income (Adjusted) $324.6M $251M $322.3M $394.4M $356.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $579.1M $557.3M $616.7M $602.8M $603.1M
Revenue Growth (YoY) -8.3% -3.77% 10.66% -2.25% 0.06%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $46.6M $50.5M $50M $47.4M $47.1M
Other Inc / (Exp) $1.2M -$6.1M -$8.2M $1.2M -$2.9M
Operating Expenses $514.4M $483.3M $518.6M $519.2M $520.8M
Operating Income $64.7M $74M $98.1M $83.6M $82.4M
 
Net Interest Expenses $24.4M $26.5M $41.4M $54.5M $42.3M
EBT. Incl. Unusual Items $41.5M $41.4M $48.5M $30.3M $37.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4.6M $8.4M $11.2M $6.5M $11.7M
Net Income to Company $39.2M $34.7M $38.3M $24.5M $26.3M
 
Minority Interest in Earnings $48K $69K $25K $16K $31K
Net Income to Common Excl Extra Items $39.2M $34.7M $38.3M $24.5M $26.3M
 
Basic EPS (Cont. Ops) $0.33 $0.24 $0.26 $0.17 $0.19
Diluted EPS (Cont. Ops) $0.33 $0.24 $0.26 $0.16 $0.19
Weighted Average Basic Share $119.8M $120.5M $121.2M $122.1M $136M
Weighted Average Diluted Share $120M $120.9M $122.4M $123.4M $138.1M
 
EBITDA $105.9M $106.8M $127.4M $117.3M $114.4M
EBIT $72.3M $73.9M $95M $86.1M $82.6M
 
Revenue (Reported) $579.1M $557.3M $616.7M $602.8M $603.1M
Operating Income (Reported) $64.7M $74M $98.1M $83.6M $82.4M
Operating Income (Adjusted) $72.3M $73.9M $95M $86.1M $82.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $2.4B $2.3B $2.3B $2.4B $2.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $189.7M $201M $198.5M $188.3M $203.9M
Other Inc / (Exp) -$457K -$15.6M -$3.9M $1.2M -$93.7M
Operating Expenses $2.1B $2B $2B $2B $2.1B
Operating Income $254.7M $276.9M $350.7M $377.9M $325.8M
 
Net Interest Expenses $107.9M $103.5M $122.3M $214.8M $189M
EBT. Incl. Unusual Items $146.4M $157.8M $224.5M $164.3M $43.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $17.5M $26.5M $149.4M $44.8M $4.7M
Net Income to Company $139.2M $139.1M $80.5M $123.6M $41.7M
 
Minority Interest in Earnings $184K $185K $147K $73K $161K
Net Income to Common Excl Extra Items $139.2M $139.1M $80.5M $123.6M $41.7M
 
Basic EPS (Cont. Ops) $1.17 $1.03 $0.48 $0.85 $0.31
Diluted EPS (Cont. Ops) $1.17 $1.03 $0.48 $0.83 $0.29
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $411.1M $420.1M $504.1M $509.9M $369.3M
EBIT $277.1M $285.5M $368.9M $382.5M $243.8M
 
Revenue (Reported) $2.4B $2.3B $2.3B $2.4B $2.4B
Operating Income (Reported) $254.7M $276.9M $350.7M $377.9M $325.8M
Operating Income (Adjusted) $277.1M $285.5M $368.9M $382.5M $243.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.8B $1.7B $1.8B $1.8B $1.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $146M $153.6M $147.9M $139.2M $152.3M
Other Inc / (Exp) $1.9M $9M -$5.2M $1.6M -$88.2M
Operating Expenses $1.6B $1.5B $1.5B $1.5B $1.6B
Operating Income $185.7M $212.1M $274.7M $268.6M $242.1M
 
Net Interest Expenses $78.5M $78.2M $95.1M $161.3M $139.8M
EBT. Incl. Unusual Items $109.1M $142.8M $174.5M $108.9M $14.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $15.4M $21.4M $48.1M $30M -$644K
Net Income to Company $101.1M $127.2M $130.3M $82.1M $16.5M
 
Minority Interest in Earnings $174K $158K $119K $71K $90K
Net Income to Common Excl Extra Items $101.1M $127.2M $130.3M $82.1M $16.5M
 
Basic EPS (Cont. Ops) $0.85 $0.94 $0.89 $0.56 $0.09
Diluted EPS (Cont. Ops) $0.85 $0.94 $0.89 $0.55 $0.08
Weighted Average Basic Share $359M $361M $363M $365.5M $389M
Weighted Average Diluted Share $359.9M $361.8M $365.7M $371.9M $399.6M
 
EBITDA $305M $339.5M $386.2M $368.8M $255.9M
EBIT $204.6M $239.2M $285.9M $274M $161.5M
 
Revenue (Reported) $1.8B $1.7B $1.8B $1.8B $1.8B
Operating Income (Reported) $185.7M $212.1M $274.7M $268.6M $242.1M
Operating Income (Adjusted) $204.6M $239.2M $285.9M $274M $161.5M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $32.5M $283.5M $506.5M $95.1M $94M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $431M $362.7M $365.6M $416.4M $390M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $40.7M $32.1M $45.2M $43.5M $44.5M
Total Current Assets $541.7M $711.3M $943.9M $555M $528.5M
 
Property Plant And Equipment $2.3B $2.2B $2.2B $2.1B $2B
Long-Term Investments -- -- -- -- --
Goodwill $776.4M $755.3M $755.2M $755.2M $755.2M
Other Intangibles $210.1M $187.7M $166.1M $147.7M $135.9M
Other Long-Term Assets $120.2M $125.6M $155M $201.5M $221.8M
Total Assets $4.3B $4.5B $4.5B $3.8B $3.7B
 
Accounts Payable $100.3M $86.9M $64.3M $80.2M $65.7M
Accrued Expenses $210M $230.6M $224M $243.6M $228.1M
Current Portion Of Long-Term Debt $24.2M $26.2M $18.6M $44.7M $55.9M
Current Portion Of Capital Lease Obligations $26.2M $29.1M $28.3M $22.6M $24.6M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $395.9M $411.3M $378.8M $437.2M $437.5M
 
Long-Term Debt $2.7B $2.9B $2.9B $1.9B $1.7B
Capital Leases -- -- -- -- --
Total Liabilities $3.3B $3.5B $3.6B $2.6B $2.4B
 
Common Stock $1.3M $1.3M $1.3M $1.3M $1.3M
Other Common Equity Adj -$20.3M -$22.6M -$2.5M -$16.9M -$16.6M
Common Equity $996.8M $913.1M $976.2M $1.2B $1.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$782K -$1M -$1.2M -$1.3M -$1.5M
Total Equity $996M $912.1M $975M $1.2B $1.3B
 
Total Liabilities and Equity $4.3B $4.5B $4.5B $3.8B $3.7B
Cash and Short Terms $32.5M $283.5M $506.5M $95.1M $94M
Total Debt $2.7B $2.9B $2.9B $2B $1.8B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $53.7M $537.1M $91.6M $141M $70.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $380.1M $327.7M $383.7M $356.5M $367.5M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $33.4M $31.7M $40.4M $41.1M $46.4M
Total Current Assets $500.1M $933M $515.7M $538.7M $484.5M
 
Property Plant And Equipment $2.2B $2.2B $2.1B $2.1B $2B
Long-Term Investments -- -- -- -- --
Goodwill $776.4M $755.2M $755.2M $755.2M $756M
Other Intangibles $193.3M $172.8M $151.3M $138.3M $128.9M
Other Long-Term Assets $124.7M $151.6M $174.5M $226.2M $248M
Total Assets $4.2B $4.6B $3.7B $3.7B $3.6B
 
Accounts Payable $92M $67.4M $71.4M $66.8M $64.5M
Accrued Expenses $276.9M $297.2M $287.4M $278.8M $296.6M
Current Portion Of Long-Term Debt $25.1M $24.7M $44M $63.3M $55.1M
Current Portion Of Capital Lease Obligations $27.9M $31.3M $24.6M $24.5M $25.4M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $421.9M $420.6M $427.4M $433.3M $441.6M
 
Long-Term Debt $2.7B $2.9B $2B $1.8B $1.6B
Capital Leases -- -- -- -- --
Total Liabilities $3.3B $3.6B $2.6B $2.5B $2.3B
 
Common Stock $1.3M $1.3M $1.3M $1.3M $1.4M
Other Common Equity Adj -$27.1M -$23.9M -$26.6M -$20.1M -$12.9M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$999K -$1.2M -$1.3M -$1.4M -$1.6M
Total Equity $932.3M $1B $1.1B $1.3B $1.3B
 
Total Liabilities and Equity $4.2B $4.6B $3.7B $3.7B $3.6B
Cash and Short Terms $53.7M $537.1M $91.6M $141M $70.6M
Total Debt $2.7B $3B $2B $1.9B $1.7B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $166.6M $113M $77.4M $171.8M $107.3M
Depreciation & Amoritzation $130.8M $134.7M $135.2M $132.9M $125.8M
Stock-Based Compensation $22.3M $23.9M $19.2M $16.2M $15.1M
Change in Accounts Receivable -$12.7M $73.3M $15.7M -$47.7M $11.7M
Change in Inventories -- -- -- -- --
Cash From Operations $338.1M $441.7M $282.6M $296.4M $284.9M
 
Capital Expenditures $117.2M $108.8M $69.4M $90M $73M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$104.1M -$104.2M -$53.7M $3M -$60.6M
 
Dividends Paid (Ex Special Dividend) -$232.5M -$216.1M -$30.5M -- --
Special Dividend Paid
Long-Term Debt Issued $842.5M $960.6M $435M $30M --
Long-Term Debt Repaid -$848.3M -$830M -$381.9M -$686.5M -$208.4M
Repurchase of Common Stock -- -$9M -- -- --
Other Financing Activities -$14M -$2.8M -$11.7M -$42.8M -$5.8M
Cash From Financing -$250.7M -$96.7M $11.3M -$699.1M -$208.1M
 
Beginning Cash (CF) $84.5M $67.5M $311.9M $548.3M $143.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$16.6M $240.8M $240.2M -$399.7M $16.3M
Ending Cash (CF) $67.5M $311.9M $548.3M $143.8M $159.9M
 
Levered Free Cash Flow $220.9M $332.9M $213.2M $206.4M $211.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $11.9M -$49.8M $41.5M $25.2M --
Depreciation & Amoritzation $34.3M $34.9M $32.6M $31M --
Stock-Based Compensation $4.7M $3.4M $3.2M $3M --
Change in Accounts Receivable $11.1M -$33.4M -$13.3M -$33.4M --
Change in Inventories -- -- -- -- --
Cash From Operations $83.6M -$6.8M $68.9M $54.9M --
 
Capital Expenditures $25M $12M $17.8M $19.4M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$27M -$13.3M -$20.7M -$24.8M --
 
Dividends Paid (Ex Special Dividend) -$42M $1K -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $649M -- -$20M -- --
Long-Term Debt Repaid -$445.4M -$17.2M -$9.1M -$77M --
Repurchase of Common Stock $553K -- -- -- --
Other Financing Activities -- $1K -$1K -$2.4M --
Cash From Financing $162.3M -$17.1M -$29M -$79.2M --
 
Beginning Cash (CF) $89.1M $585.4M $121.4M $206.2M --
Foreign Exchange Rate Adjustment $3.9M $96K $3.3M $2.9M --
Additions / Reductions $218.9M -$37.2M $19.1M -$49.2M --
Ending Cash (CF) $311.9M $548.3M $143.8M $159.9M --
 
Levered Free Cash Flow $58.6M -$18.9M $51.1M $35.4M --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $139.2M $139.1M $80.5M $123.6M $41.7M
Depreciation & Amoritzation $134M $134.6M $135.2M $127.4M $125.4M
Stock-Based Compensation $24.6M $20.5M $16.5M $15.2M $15.3M
Change in Accounts Receivable -$2.9M $60.1M -$67.8M $31.8M -$26M
Change in Inventories -- -- -- -- --
Cash From Operations $373.3M $373.1M $220.7M $298.9M $278.6M
 
Capital Expenditures $110.3M $82.4M $84.2M $71.4M $77.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$103.7M -$67.5M $10.4M -$56.5M -$105.1M
 
Dividends Paid (Ex Special Dividend) -$232.3M -$72.5M $1K -- --
Special Dividend Paid
Long-Term Debt Issued $556.8M $1.1B -- -- --
Long-Term Debt Repaid -$589.6M -$810.1M -$694.6M -$140.5M -$2B
Repurchase of Common Stock -$9.6M -- -- -- --
Other Financing Activities -$2.8M -$11.7M -$42.8M -$3.4M -$76M
Cash From Financing -$276.9M $190.7M -$687.2M -$157.8M -$265.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$7.3M $496.3M -$456.1M $84.6M -$91.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $263M $290.7M $136.5M $227.6M $201.3M
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 $16.5M
Depreciation & Amoritzation $134.7M $135.2M $132.9M $125.8M $94.4M
Stock-Based Compensation $23.9M $19.2M $16.2M $15.1M $12.3M
Change in Accounts Receivable $73.3M $15.7M -$47.7M $11.7M $7.3M
Change in Inventories -- -- -- -- --
Cash From Operations $441.7M $282.6M $296.4M $284.9M $223.8M
 
Capital Expenditures $108.8M $69.4M $90M $73M $57.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$104.2M -$53.7M $3M -$60.6M -$80.3M
 
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 -$73.6M
Cash From Financing -$96.7M $11.3M -$699.1M -$208.1M -$186.1M
 
Beginning Cash (CF) $325.8M $1.7B $2B $645.1M $477.8M
Foreign Exchange Rate Adjustment $3.6M -$3.7M -$4.8M -$256K $1.1M
Additions / Reductions $240.8M $240.2M -$399.7M $16.3M -$42.6M
Ending Cash (CF) $570.2M $2B $1.6B $661.1M $436.4M
 
Levered Free Cash Flow $332.9M $213.2M $206.4M $211.9M $165.9M

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

GET BETTER TRADE IDEAS

Popular

Why Is AT&T Stock Dropping?
Why Is AT&T Stock Dropping?

The telecommunications giant AT&T Inc. (NYSE:T) has perhaps surprisingly eclipsed…

Is American Express Stock Going Lower?
Is American Express Stock Going Lower?

American Express Company (NYSE:AXP) has long been a Buffett favorite…

Cigna vs Costco Stock: Which Is Best?
Cigna vs Costco Stock: Which Is Best?

Cigna and Costco don’t usually go hand in hand but…

Stock Ideas

Sell
46
Is AAPL Stock a Buy?

Market Cap: $3.5T
P/E Ratio: 38x

Buy
51
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 115x

Buy
53
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 36x

Alerts

Sell
45
QMCO alert for Jan 18

Quantum [QMCO] is down 15.61% over the past day.

Buy
51
QRVO alert for Jan 18

Qorvo [QRVO] is up 14.47% over the past day.

Sell
31
ATEX alert for Jan 18

Anterix [ATEX] is up 11.14% over the past day.

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

Show me the best stock