GEO Group Inc. logo

GEO Group Inc.

GEO | NYSE
Chart Builder DCF Calculator
$30.25
-$1.51 (-4.75%)
At close: Sep 21, 2026, 4:00 PM ET
$30.26
+$0.01 (+0.03%)
After-hours: Sep 21, 2026, 5:32 PM ET
Fiscal Year
Period Ending
FY 2025
Dec 30, 2025
FY 2024
Dec 30, 2024
FY 2023
Dec 30, 2023
FY 2022
Dec 30, 2022
FY 2021
Dec 30, 2021
FY 2020
Dec 30, 2020
Net Income
254.37M 31.97M 107.33M 171.81M 77.42M 113.03M
Depreciation & Amortization
132.04M 126.22M 125.78M 132.93M 135.18M 134.68M
Stock-Based Compensation
23.59M 18.11M 15.07M 16.2M 19.2M 23.9M
Other Working Capital
-233.04M n/a n/a 5.31M 6.23M 5.16M
Other Non-Cash Items
-223.72M 93.84M 15.52M 14.43M 6.88M 28.3M
Deferred Income Tax
22.09M 1.54M 1.48M -13.13M 86.38M 11.22M
Change in Working Capital
-135.76M -29.44M 19.76M -25.83M -42.41M 130.6M
Operating Cash Flow
72.61M 242.24M 284.93M 296.41M 282.64M 441.73M
Capital Expenditures
-197.51M -78.69M -73M -90.03M -69.39M -108.8M
Cash Acquisitions
n/a n/a n/a -92.99M 4.13M 2.55M
Purchase of Investments
-22.49M -33.12M -7.15M -8.43M -18.74M -7.42M
Sales Maturities Of Investments
4.63M 10.09M 19.58M 101.42M 29.24M 4.87M
Other Investing Acitivies
321.05M n/a n/a 92.99M 1.03M 4.63M
Investing Cash Flow
105.68M -101.72M -60.57M 2.96M -53.74M -104.17M
Debt Repayment
-73.61M -96.28M -208.39M -698.06M 43.54M 130.58M
Common Stock Repurchased
-91.02M n/a n/a n/a n/a -9.01M
Dividend Paid
n/a n/a n/a n/a -30.49M -216.15M
Other Financial Acitivies
-25.75M -80.96M -5.44M 264K -2.09M -2.17M
Financial Cash Flow
-185.66M -168.89M -208.08M -699.1M 11.26M -96.74M
Net Cash Flow
-2.23M -34M 16.02M -404.48M 236.47M 244.38M
Free Cash Flow
-124.9M 163.55M 211.93M 206.39M 213.24M 332.93M
Adj. Free Cash Flow
-148.49M 145.44M 196.87M 190.18M 194.04M 309.04M
Maintenance CapEx
-16.38M -69.22M -39.73M n/a -69.39M -108.8M
Growth CapEx
-181.14M -9.47M -33.28M -90.03M n/a n/a
Owner Earnings
56.24M 173.02M 245.21M 296.41M 213.24M 332.93M

© 2026 bestshares.com. All rights reserved.