The GEO Group Reports Fourth Quarter and Full Year 2024 Results
The GEO Group (NYSE: GEO) reported its Q4 and full-year 2024 financial results. Q4 2024 showed total revenues of $607.7 million, with net income of $15.5 million ($0.11 per diluted share), and Adjusted EBITDA of $108.0 million, compared to $129.0 million in Q4 2023.
Full-year 2024 delivered total revenues of $2.42 billion, net income of $31.9 million ($0.22 per diluted share), and Adjusted EBITDA of $463.5 million. The company announced a new 15-year contract with ICE for the Delaney Hall Facility in Newark, expected to generate over $60 million in annual revenues.
For 2025 guidance, GEO expects revenues of approximately $2.5 billion, with net income per share ranging from $0.74 to $0.88, and Adjusted EBITDA between $460-485 million. The company plans to reduce total net debt by $150-175 million to approximately $1.55 billion.
Il GEO Group (NYSE: GEO) ha riportato i risultati finanziari del quarto trimestre e dell'intero anno 2024. Il quarto trimestre 2024 ha mostrato ricavi totali di 607,7 milioni di dollari, con un utile netto di 15,5 milioni di dollari (0,11 dollari per azione diluita) e un EBITDA rettificato di 108,0 milioni di dollari, rispetto ai 129,0 milioni di dollari nel quarto trimestre 2023.
Per l'anno intero 2024 sono stati registrati ricavi totali di 2,42 miliardi di dollari, un utile netto di 31,9 milioni di dollari (0,22 dollari per azione diluita) e un EBITDA rettificato di 463,5 milioni di dollari. L'azienda ha annunciato un nuovo contratto di 15 anni con ICE per la Delaney Hall Facility a Newark, che si prevede genererà oltre 60 milioni di dollari di ricavi annuali.
Per le previsioni del 2025, GEO prevede ricavi di circa 2,5 miliardi di dollari, con un utile netto per azione compreso tra 0,74 e 0,88 dollari, e un EBITDA rettificato tra 460 e 485 milioni di dollari. L'azienda intende ridurre il debito netto totale di 150-175 milioni di dollari a circa 1,55 miliardi di dollari.
El GEO Group (NYSE: GEO) informó sus resultados financieros del cuarto trimestre y del año completo 2024. El cuarto trimestre 2024 mostró ingresos totales de 607,7 millones de dólares, con una ganancia neta de 15,5 millones de dólares (0,11 dólares por acción diluida) y un EBITDA ajustado de 108,0 millones de dólares, en comparación con 129,0 millones de dólares en el cuarto trimestre de 2023.
El año completo 2024 reportó ingresos totales de 2,42 mil millones de dólares, una ganancia neta de 31,9 millones de dólares (0,22 dólares por acción diluida) y un EBITDA ajustado de 463,5 millones de dólares. La compañía anunció un nuevo contrato de 15 años con ICE para la Delaney Hall Facility en Newark, que se espera genere más de 60 millones de dólares en ingresos anuales.
Para la guía de 2025, GEO espera ingresos de aproximadamente 2,5 mil millones de dólares, con una ganancia neta por acción que oscila entre 0,74 y 0,88 dólares, y un EBITDA ajustado entre 460 y 485 millones de dólares. La compañía planea reducir la deuda neta total en 150-175 millones de dólares a aproximadamente 1,55 mil millones de dólares.
GEO 그룹 (NYSE: GEO)는 2024년 4분기 및 연간 재무 결과를 발표했습니다. 2024년 4분기는 총 수익이 6억 7천7백만 달러, 순이익이 1천5백5십만 달러(희석 주당 0.11 달러)였으며, 조정 EBITDA는 1억 8천만 달러로, 2023년 4분기 1억 2천9백만 달러와 비교되었습니다.
2024년 전체는 총 수익 24억 2천만 달러, 순이익 3천1백9십만 달러(희석 주당 0.22 달러) 및 조정 EBITDA 4억 6천3백5십만 달러를 기록했습니다. 회사는 뉴어크의 델라니 홀 시설에 대해 ICE와 15년 계약을 체결했으며, 연간 6천만 달러 이상의 수익을 창출할 것으로 예상하고 있습니다.
2025년 가이드라인에서는 GEO가 약 25억 달러의 수익을 예상하고 있으며, 주당 순이익은 0.74에서 0.88 달러 사이로, 조정 EBITDA는 4억 6천만에서 4억 8천5백만 달러 사이가 될 것으로 보입니다. 회사는 총 순부채를 1억5천만에서 1억7천5백만 달러 줄여 약 15억 5천만 달러로 줄일 계획입니다.
Le GEO Group (NYSE: GEO) a annoncé ses résultats financiers pour le quatrième trimestre et l'année complète 2024. Le quatrième trimestre 2024 a montré des revenus totaux de 607,7 millions de dollars, avec un bénéfice net de 15,5 millions de dollars (0,11 dollar par action diluée) et un EBITDA ajusté de 108,0 millions de dollars, par rapport à 129,0 millions de dollars au quatrième trimestre 2023.
L'année complète 2024 a généré des revenus totaux de 2,42 milliards de dollars, un bénéfice net de 31,9 millions de dollars (0,22 dollar par action diluée) et un EBITDA ajusté de 463,5 millions de dollars. L'entreprise a annoncé un nouveau contrat de 15 ans avec ICE pour la Delaney Hall Facility à Newark, qui devrait générer plus de 60 millions de dollars de revenus annuels.
Pour les prévisions 2025, GEO s'attend à des revenus d'environ 2,5 milliards de dollars, avec un bénéfice net par action compris entre 0,74 et 0,88 dollar, et un EBITDA ajusté entre 460 et 485 millions de dollars. L'entreprise prévoit de réduire sa dette nette totale de 150 à 175 millions de dollars pour atteindre environ 1,55 milliard de dollars.
Die GEO Group (NYSE: GEO) hat ihre Finanzzahlen für das vierte Quartal und das gesamte Jahr 2024 veröffentlicht. Das vierte Quartal 2024 zeigte Gesamterlöse von 607,7 Millionen Dollar, mit einem Nettogewinn von 15,5 Millionen Dollar (0,11 Dollar pro verwässerter Aktie) und einem bereinigten EBITDA von 108,0 Millionen Dollar, im Vergleich zu 129,0 Millionen Dollar im vierten Quartal 2023.
Das gesamte Jahr 2024 erzielte Gesamterlöse von 2,42 Milliarden Dollar, einen Nettogewinn von 31,9 Millionen Dollar (0,22 Dollar pro verwässerter Aktie) und ein bereinigtes EBITDA von 463,5 Millionen Dollar. Das Unternehmen gab einen neuen 15-Jahres-Vertrag mit ICE für die Delaney Hall Facility in Newark bekannt, von dem erwartet wird, dass er über 60 Millionen Dollar an jährlichen Einnahmen generiert.
Für die Prognose 2025 erwartet GEO Einnahmen von etwa 2,5 Milliarden Dollar, mit einem Nettogewinn pro Aktie zwischen 0,74 und 0,88 Dollar sowie einem bereinigten EBITDA zwischen 460 und 485 Millionen Dollar. Das Unternehmen plant, die Gesamtverschuldung um 150 bis 175 Millionen Dollar auf etwa 1,55 Milliarden Dollar zu reduzieren.
- New 15-year ICE contract worth $1 billion
- Sequential revenue increase from Q3 to Q4 2024
- Planned debt reduction of $150-175M in 2025
- Revenue guidance shows growth to $2.5B for 2025
- Q4 2024 net income dropped to $15.5M from $25.2M YoY
- Q4 Adjusted EBITDA declined to $108M from $129M YoY
- Full-year 2024 net income decreased to $32M from $107.3M YoY
- Higher general and administrative expenses impacted earnings
Insights
GEO Group's Q4 2024 results show strategic positioning amidst short-term profit pressure. While revenue remained stable at
The company's strategic positioning became clearer with the announcement of a 15-year ICE contract for the Delaney Hall Facility in Newark, valued at approximately
GEO's
From a balance sheet perspective, GEO ended 2024 with net debt of
GEO Group's new 15-year ICE contract for its Newark facility represents a significant legal and regulatory development in the immigration detention landscape. The contract's lengthy duration—spanning multiple potential administrations—provides GEO with unusual stability in a sector subject to shifting political winds. The contract's careful language emphasizing "support services" rather than detention management reflects the industry's strategic pivot in positioning these services amid ongoing policy debates about private detention facilities.
The
GEO's
The company's management reorganization and increased professional fees suggest preparation for enhanced compliance requirements and possibly anticipatory governance improvements. This timing aligns with GEO's strategic positioning for what they term "unprecedented future growth opportunities" in 2025—likely referring to anticipated policy developments in immigration enforcement following recent border policy changes.
The Newark location is particularly notable from a jurisdictional perspective, as northeastern jurisdictions have historically presented more challenging regulatory environments for detention operators. Securing this contract may indicate shifting local legal landscapes or strategic concessions in facility operations to address community concerns.
- Fourth Quarter 2024 Highlights
-
Total revenues of
$607.7 million -
Net Income of
$15.5 million -
Net Income Attributable to GEO of
$0.11 -
Adjusted Net Income of
$0.13 -
Adjusted EBITDA of
$108.0 million
For the fourth quarter 2024, we reported net income attributable to GEO of
Fourth quarter 2024 results reflect costs associated with the extinguishment of debt of
We reported total revenues for the fourth quarter 2024 of
Our fourth quarter of 2024 results reflect higher general and administrative expenses, which were partly the result of the previously announced reorganization of our management team and additional professional fees we incurred in anticipation of future growth projects and related operational activity during 2025.
Our revenues for the fourth quarter of 2024 increased sequentially from the third quarter of 2024 and were in line with our previous guidance; however, our earnings and Adjusted EBITDA were below our previous expectations, primarily due to the higher general and administrative expenses incurred during the fourth quarter of 2024.
George C. Zoley, Executive Chairman of GEO, said, “During the fourth quarter of 2024, we completed the previously announced reorganization of our senior management team and incurred additional professional fees in anticipation of what we expect to be unprecedented future growth opportunities and significant operational activity during 2025. In 2024, we also incurred
In addition to taking these important steps, we remain focused on reducing our net debt, deleveraging our balance sheet, and exploring options to return capital to shareholders in the future. In 2025, we expect to further reduce our total net debt by approximately
Full Year 2024 Highlights
-
Total revenues of
$2.42 billion -
Net Income of
$31.9 million -
Net Income Attributable to GEO of
$0.22 $86.6 million -
Adjusted Net Income of
$0.75 -
Adjusted EBITDA of
$463.5 million
For the full year 2024, we reported net income attributable to GEO of
Excluding the costs associated with the extinguishment of debt and other unusual items, we reported adjusted net income for the full year 2024 of
We reported total revenues for the full year 2024 of
Financial Guidance
Today, we issued our initial financial guidance for 2025. Consistent with our long-standing practice, our initial guidance does not include the impact of any new contract awards that have not been previously announced.
For the full year 2025, we expect Net Income Attributable to GEO to be in a range of
While our initial financial guidance for 2025 does not include an assumption for any new contract awards that have not been previously announced, we anticipate several additional opportunities could materialize during the year, which would provide significant upside to our current forecast. As we progress through the year and the likelihood and timing of these opportunities become clearer, we will adjust our 2025 financial guidance accordingly.
We expect total Capital Expenditures for the full year 2025 to be between
Recent Developments
We announced today that we have been awarded a 15-year, fixed-price contract by ICE to provide support services for the establishment of a federal immigration processing center at the company-owned, 1,000-bed Delaney Hall Facility (the “Facility”) in
The new support services contract is expected to generate in excess of
Balance Sheet
At the end of the fourth quarter 2024, our net debt totaled approximately
Conference Call Information
We have scheduled a conference call and webcast for today at 11:00 AM (Eastern Time) to discuss our fourth quarter and full year 2024 financial results as well as our outlook. The call-in number for the
About The GEO Group
The GEO Group, Inc. (NYSE: GEO) is a leading diversified government service provider, specializing in design, financing, development, and support services for secure facilities, processing centers, and community reentry centers in
Reconciliation Tables and Supplemental Information
GEO has made available Supplemental Information which contains reconciliation tables of Net Income Attributable to GEO to Adjusted Net Income, and Net Income to EBITDA and Adjusted EBITDA, along with supplemental financial and operational information on GEO’s business and other important operating metrics. The reconciliation tables are also presented herein. Please see the section below titled “Note to Reconciliation Tables and Supplemental Disclosure - Important Information on GEO’s Non-GAAP Financial Measures” for information on how GEO defines these supplemental Non-GAAP financial measures and reconciles them to the most directly comparable GAAP measures. GEO’s Reconciliation Tables can be found herein and in GEO’s Supplemental Information available on GEO’s investor webpage at investors.geogroup.com.
Note to Reconciliation Tables and Supplemental Disclosure –
Important Information on GEO's Non-GAAP Financial Measures
Adjusted Net Income, EBITDA, and Adjusted EBITDA are non-GAAP financial measures that are presented as supplemental disclosures. GEO has presented herein certain forward-looking statements about GEO's future financial performance that include non-GAAP financial measures, including Net Debt, Net Leverage, and Adjusted EBITDA.
The determination of the amounts that are included or excluded from these non-GAAP financial measures is a matter of management judgment and depends upon, among other factors, the nature of the underlying expense or income amounts recognized in a given period.
While we have provided a high level reconciliation for the guidance ranges for full year 2025, we are unable to present a more detailed quantitative reconciliation of the forward-looking non-GAAP financial measures to their most directly comparable forward-looking GAAP financial measures because management cannot reliably predict all of the necessary components of such GAAP measures.
The quantitative reconciliation of the forward-looking non-GAAP financial measures will be provided for completed annual and quarterly periods, as applicable, calculated in a consistent manner with the quantitative reconciliation of non-GAAP financial measures previously reported for completed annual and quarterly periods.
Net Debt is defined as gross principal debt less cash from restricted subsidiaries. Net Leverage is defined as Net Debt divided by Adjusted EBITDA.
EBITDA is defined as net income adjusted by adding provisions/(benefit) for income tax, interest expense, net of interest income, and depreciation and amortization. Adjusted EBITDA is defined as EBITDA adjusted for (gain)/loss on asset divestitures/impairment, pre-tax, net loss attributable to non-controlling interests, stock-based compensation expenses, pre-tax, litigation costs and settlements, pre-tax, start-up expenses, pre-tax, transaction fees, pre-tax, one-time employee restructuring expenses, pre-tax, ATM equity program expenses, pre-tax, close-out expenses, pre-tax, other non-cash revenue and expenses, pre-tax, and certain other adjustments as defined from time to time.
Given the nature of our business as a real estate owner and operator, we believe that EBITDA and Adjusted EBITDA are helpful to investors as measures of our operational performance because they provide an indication of our ability to incur and service debt, to satisfy general operating expenses, to make capital expenditures, and to fund other cash needs or reinvest cash into our business.
We believe that by removing the impact of our asset base (primarily depreciation and amortization) and excluding certain non-cash charges, amounts spent on interest and taxes, and certain other charges that are highly variable from year to year, EBITDA and Adjusted EBITDA provide our investors with performance measures that reflect the impact to operations from trends in occupancy rates, per diem rates and operating costs, providing a perspective not immediately apparent from net income.
The adjustments we make to derive the non-GAAP measures of EBITDA and Adjusted EBITDA exclude items which may cause short-term fluctuations in income from continuing operations and which we do not consider to be the fundamental attributes or primary drivers of our business plan and they do not affect our overall long-term operating performance.
EBITDA and Adjusted EBITDA provide disclosure on the same basis as that used by our management and provide consistency in our financial reporting, facilitate internal and external comparisons of our historical operating performance and our business units and provide continuity to investors for comparability purposes.
Adjusted Net Income is defined as net income/(loss) attributable to GEO adjusted for certain items which by their nature are not comparable from period to period or that tend to obscure GEO’s actual operating performance, including for the periods presented (gain)/loss on asset divestitures/impairment, pre-tax, loss on the extinguishment of debt, pre-tax, litigation costs and settlements, pre-tax, start-up expenses, pre-tax, transaction fees, pre-tax, one-time employee restructuring expenses, pre-tax, ATM equity program expenses, pre-tax, close-out expenses, pre-tax, discrete tax benefit, and tax effect of adjustments to net income attributable to GEO.
Safe-Harbor Statement
This press release contains forward-looking statements regarding future events and future performance of GEO that involve risks and uncertainties that could materially and adversely affect actual results, including statements regarding GEO’s financial guidance for the full year of 2025, statements regarding GEO’s focus on reducing net debt, deleveraging its balance sheet, positioning itself to explore options to return capital to shareholders in the future, making investments to strengthen GEO’s capabilities and deliver expanded detention capacity, secure transportation, and electronic monitoring services, pursuing unprecedented future growth opportunities and significant operational activity, and the upside this could have on GEO’s future financial results and financial guidance, and GEO’s ability to scale up the delivery of diversified services to support the future needs of its government agency partners. Forward-looking statements generally can be identified by the use of forward-looking terminology such as “may,” “will,” “expect,” “anticipate,” “intend,” “plan,” “believe,” “seek,” “estimate,” or “continue” or the negative of such words and similar expressions. Risks and uncertainties that could cause actual results to vary from current expectations and forward-looking statements contained in this press release include, but are not limited to: (1) GEO’s ability to meet its financial guidance for 2025 given the various risks to which its business is exposed; (2) GEO’s ability to deleverage and repay, refinance or otherwise address its debt maturities in an amount and on terms commercially acceptable to GEO, and on the timeline it expects or at all; (3) GEO’s ability to identify and successfully complete any potential sales of company-owned assets and businesses or potential acquisitions of assets or businesses on commercially advantageous terms on a timely basis, or at all; (4) changes in federal and state government policy, orders, directives, legislation and regulations that affect public-private partnerships with respect to secure, correctional and detention facilities, processing centers and reentry centers; (5) changes in federal immigration policy; (6) public and political opposition to the use of public-private partnerships with respect to secure correctional and detention facilities, processing centers and reentry centers; (7) any continuing impact of the COVID-19 global pandemic on GEO and GEO's ability to mitigate the risks associated with COVID-19; (8) GEO’s ability to sustain or improve company-wide occupancy rates at its facilities; (9) fluctuations in GEO’s operating results, including as a result of contract terminations, contract renegotiations, changes in occupancy levels and increases in GEO’s operating costs; (10) general economic and market conditions, including changes to governmental budgets and its impact on new contract terms, contract renewals, renegotiations, per diem rates, fixed payment provisions, and occupancy levels; (11) GEO’s ability to address inflationary pressures related to labor related expenses and other operating costs; (12) GEO’s ability to timely open facilities as planned, profitably manage such facilities and successfully integrate such facilities into GEO’s operations without substantial costs; (13) GEO’s ability to win management contracts for which it has submitted proposals and to retain existing management contracts; (14) risks associated with GEO’s ability to control operating costs associated with contract start-ups; (15) GEO’s ability to successfully pursue growth opportunities and continue to create shareholder value; (16) GEO’s ability to obtain financing or access the capital markets in the future on acceptable terms or at all; and (17) other factors contained in GEO’s Securities and Exchange Commission periodic filings, including its Form 10-K, 10-Q and 8-K reports, many of which are difficult to predict and outside of GEO’s control.
Fourth quarter and full year 2024 financial tables to follow:
Condensed Consolidated Balance Sheets* (Unaudited) |
|||||||
| As of | As of | ||||||
| December 31, 2024 | December 31, 2023 | ||||||
| (unaudited) | (unaudited) | ||||||
| ASSETS | |||||||
| Cash and cash equivalents | $ | 76,896 |
$ | 93,971 |
|||
| Restricted cash and cash equivalents | 2,785 |
- |
|||||
| Accounts receivable, less allowance for doubtful accounts | 376,013 |
390,023 |
|||||
| Prepaid expenses and other current assets | 44,485 |
44,511 |
|||||
| Total current assets | $ | 500,179 |
$ | 528,505 |
|||
| Restricted Cash and Investments | 145,366 |
135,968 |
|||||
| Property and Equipment, Net | 1,899,690 |
1,944,278 |
|||||
| Operating Lease Right-of-Use Assets, Net | 95,327 |
102,204 |
|||||
| Deferred Income Tax Assets | 9,522 |
8,551 |
|||||
| Intangible Assets, Net (including goodwill) | 882,577 |
891,085 |
|||||
| Other Non-Current Assets | 99,419 |
85,815 |
|||||
| Total Assets | $ | 3,632,080 |
$ | 3,696,406 |
|||
| LIABILITIES AND SHAREHOLDERS' EQUITY | |||||||
| Accounts payable | $ | 67,464 |
$ | 64,447 |
|||
| Accrued payroll and related taxes | 68,044 |
64,436 |
|||||
| Accrued expenses and other current liabilities | 177,768 |
228,059 |
|||||
| Operating lease liabilities, current portion | 25,335 |
24,640 |
|||||
| Current portion of finance lease obligations, and long-term debt | 1,612 |
55,882 |
|||||
| Total current liabilities | $ | 340,223 |
$ | 437,464 |
|||
| Deferred Income Tax Liabilities | 78,198 |
77,369 |
|||||
| Other Non-Current Liabilities | 95,410 |
83,643 |
|||||
| Operating Lease Liabilities | 73,638 |
82,114 |
|||||
| Long-Term Debt | 1,711,197 |
1,725,502 |
|||||
| Total Shareholders' Equity |
1,333,414 |
1,290,314 |
|||||
| Total Liabilities and Shareholders' Equity | $ | 3,632,080 |
$ | 3,696,406 |
|||
| * All figures in '000s | |||||||
Condensed Consolidated Statements of Operations* (Unaudited) |
||||||||||||||||
| Q4 2024 | Q4 2023 | FY 2024 | FY 2023 | |||||||||||||
| (unaudited) | (unaudited) | (unaudited) | (unaudited) | |||||||||||||
| Revenues | $ | 607,720 |
|
$ | 608,283 |
|
$ | 2,423,702 |
|
$ | 2,413,167 |
|
||||
| Operating expenses | 447,358 |
|
441,942 |
|
1,774,479 |
|
1,744,228 |
|
||||||||
| Depreciation and amortization | 31,786 |
|
30,996 |
|
126,220 |
|
125,784 |
|
||||||||
| General and administrative expenses | 60,679 |
|
51,584 |
|
213,028 |
|
190,766 |
|
||||||||
| Operating income | 67,897 |
|
83,761 |
|
309,975 |
|
352,389 |
|
||||||||
| Interest income | 1,153 |
|
4,006 |
|
8,787 |
|
7,792 |
|
||||||||
| Interest expense | (43,187 |
) |
(53,211 |
) |
(190,624 |
) |
(218,292 |
) |
||||||||
| Loss on extinguishment of debt | (1,339 |
) |
(6,687 |
) |
(86,637 |
) |
(8,532 |
) |
||||||||
| Gain/(loss) on asset divestitures/impairment | - |
|
1,243 |
|
(2,907 |
) |
4,691 |
|
||||||||
| Income before income taxes and equity in earnings of affiliates | 24,524 |
|
29,112 |
|
38,594 |
|
138,048 |
|
||||||||
| Provision for income taxes | 10,045 |
|
5,363 |
|
9,401 |
|
35,399 |
|
||||||||
| Equity in earnings of affiliates, net of income tax provision | 1,032 |
|
1,413 |
|
2,703 |
|
4,534 |
|
||||||||
| Net income | 15,511 |
|
25,162 |
|
31,896 |
|
107,183 |
|
||||||||
| Less: Net (gain)/loss attributable to noncontrolling interests | (20 |
) |
70 |
|
70 |
|
142 |
|
||||||||
| Net income attributable to The GEO Group, Inc. | $ | 15,491 |
|
$ | 25,232 |
|
$ | 31,966 |
|
$ | 107,325 |
|
||||
| Weighted Average Common Shares Outstanding: | ||||||||||||||||
| Basic | 136,192 |
|
122,081 |
|
131,318 |
|
121,908 |
|
||||||||
| Diluted | 139,550 |
|
125,224 |
|
134,064 |
|
123,698 |
|
||||||||
| Net income per Common Share Attributable to The GEO Group, Inc.** : | ||||||||||||||||
| Basic: | ||||||||||||||||
| Net income per share — basic | $ | 0.11 |
|
$ | 0.17 |
|
$ | 0.23 |
|
$ | 0.73 |
|
||||
| Diluted: | ||||||||||||||||
| Net income per share — diluted | $ | 0.11 |
|
$ | 0.17 |
|
$ | 0.22 |
|
$ | 0.72 |
|
||||
| * All figures in '000s, except per share data | ||||||||||||||||
| ** In accordance with |
||||||||||||||||
Reconciliation of Net Income to EBITDA and Adjusted EBITDA, and Net Income Attributable to GEO to Adjusted Net Income* (Unaudited) |
|||||||||||||||||
| Q4 2024 | Q4 2023 | FY 2024 | FY 2023 | ||||||||||||||
| (unaudited) | (unaudited) | (unaudited) | (unaudited) | ||||||||||||||
| Net Income | $ | 15,511 |
|
$ | 25,162 |
|
$ | 31,896 |
|
$ | 107,183 |
|
|||||
| Add: | |||||||||||||||||
| Income tax provision ** | 10,335 |
|
5,651 |
|
10,203 |
|
36,267 |
|
|||||||||
| Interest expense, net of interest income *** | 43,373 |
|
55,892 |
|
268,474 |
|
219,032 |
|
|||||||||
| Depreciation and amortization | 31,786 |
|
30,996 |
|
126,220 |
|
125,784 |
|
|||||||||
| EBITDA | $ | 101,005 |
|
$ | 117,701 |
|
$ | 436,793 |
|
$ | 488,266 |
|
|||||
| Add (Subtract): | |||||||||||||||||
| (Gain)/loss on asset divestitures/impairment, pre-tax | - |
|
(1,243 |
) |
2,907 |
|
(4,691 |
) |
|||||||||
| Net (gain)/loss attributable to noncontrolling interests | (20 |
) |
70 |
|
70 |
|
142 |
|
|||||||||
| Stock based compensation expenses, pre-tax | 5,785 |
|
3,013 |
|
18,107 |
|
15,065 |
|
|||||||||
| Litigation costs and settlements, pre-tax | 8,900 |
|
- |
|
8,900 |
|
|||||||||||
| Start-up expenses, pre-tax | - |
|
- |
|
507 |
|
- |
|
|||||||||
| Transaction fees, pre-tax | 164 |
|
- |
|
3,632 |
|
- |
|
|||||||||
| Employee restructuring expenses, pre-tax | 2,060 |
|
814 |
|
2,060 |
|
814 |
|
|||||||||
| ATM equity program expenses, pre tax | - |
|
- |
|
264 |
|
- |
|
|||||||||
| Close-out expenses, pre-tax | - |
|
- |
|
2,345 |
|
- |
|
|||||||||
| Other non-cash revenue & expenses, pre-tax | (1,035 |
) |
(301 |
) |
(3,196 |
) |
(1,319 |
) |
|||||||||
| Adjusted EBITDA | $ | 107,959 |
|
$ | 128,954 |
|
$ | 463,489 |
|
$ | 507,177 |
|
|||||
| Net Income attributable to GEO | $ | 15,491 |
|
$ | 25,232 |
|
$ | 31,966 |
|
$ | 107,325 |
|
|||||
| Add (Subtract): | |||||||||||||||||
| (Gain)/loss on asset divestitures/impairment, pre-tax | - |
|
(1,243 |
) |
2,907 |
|
(4,691 |
) |
|||||||||
| Loss on extinguishment of debt, pre-tax | 1,339 |
|
6,687 |
|
86,637 |
|
8,532 |
|
|||||||||
| Litigation costs and settlements, pre-tax | - |
|
8,900 |
|
- |
|
8,900 |
|
|||||||||
| Start-up expenses, pre-tax | - |
|
- |
|
507 |
|
- |
|
|||||||||
| Transaction fees, pre-tax | 164 |
|
- |
|
3,632 |
|
- |
|
|||||||||
| Employee restructuring expenses, pre-tax | 2,060 |
|
814 |
|
2,060 |
|
814 |
|
|||||||||
| ATM equity program expenses, pre tax | - |
|
- |
|
264 |
|
- |
|
|||||||||
| Close-out expenses, pre-tax | - |
|
- |
|
2,345 |
|
- |
|
|||||||||
| Discrete tax benefit (1) | (7 |
) |
- |
|
(4,611 |
) |
- |
|
|||||||||
| Tax effect of adjustment to net income attributable to GEO (2) | (896 |
) |
(3,812 |
) |
(24,733 |
) |
(3,409 |
) |
|||||||||
| Adjusted Net Income | $ | 18,151 |
|
$ | 36,578 |
|
$ | 100,974 |
|
$ | 117,471 |
|
|||||
| Weighted average common shares outstanding - Diluted | 139,550 |
|
125,224 |
|
134,064 |
|
123,698 |
|
|||||||||
| Adjusted Net Income per Diluted share | 0.13 |
|
0.29 |
|
0.75 |
|
0.95 |
|
|||||||||
| * All figures in '000s. | |||||||||||||||||
| ** Includes income tax provision on equity in earnings of affiliates. | |||||||||||||||||
| *** Includes loss on extinguishment of debt. | |||||||||||||||||
(1) |
Discrete tax benefit primarily relates to interest deduction related to shares of common stock issued to note holders as a result of our private convertible note exchange transactions. | ||||||||||||||||
(2) |
Tax adjustment related to gain/loss on asset divestitures/impairment, loss on extinguishment of debt, start-up expenses, ATM equity program expenses, employee restructuring expenses, close-out expenses, and transaction fees. | ||||||||||||||||
2025 Outlook/Reconciliation (In thousands, except per share data) (Unaudited) |
||||||||
| FY 2025 | ||||||||
| Net Income Attributable to GEO | $ |
105,000 |
|
to |
$ |
125,000 |
|
|
| Net Interest Expense |
|
162,500 |
|
|
|
163,500 |
|
|
| Loss on Extinguishment of Debt, pre-tax |
|
- |
|
|
|
- |
|
|
| Income Taxes (including income tax provision on equity in earnings of affiliates) |
|
42,000 |
|
|
|
46,000 |
|
|
| Depreciation and Amortization |
|
136,500 |
|
|
|
136,500 |
|
|
| Non-Cash Stock Based Compensation |
|
18,000 |
|
|
|
18,000 |
|
|
| Other Non-Cash |
|
(4,000 |
) |
|
|
(4,000 |
) |
|
| Adjusted EBITDA | $ |
460,000 |
|
to |
$ |
485,000 |
|
|
|
||||||||
| Net Income Attributable to GEO Per Diluted Share | $ |
0.74 |
|
to |
$ |
0.88 |
|
|
| Adjusted Net Income Attributable to GEO Per Diluted Share | $ |
0.74 |
|
|
$ |
0.88 |
|
|
| Weighted Average Common Shares Outstanding-Diluted |
|
142,000 |
|
to |
|
142,000 |
|
|
| CAPEX | ||||||||
| Growth |
|
35,000 |
|
to |
|
45,000 |
|
|
| Technology |
|
50,000 |
|
|
55,000 |
|
||
| Facility Maintenance |
|
40,000 |
|
|
45,000 |
|
||
| Capital Expenditures |
|
125,000 |
|
to |
|
145,000 |
|
|
| Total Debt, Net | $ |
1,600,000 |
|
$ |
1,450,000 |
|
||
| Total Leverage, Net |
|
3.4 |
|
|
3.1 |
|
||
View source version on businesswire.com: https://www.businesswire.com/news/home/20250226354362/en/
Pablo E. Paez (866) 301 4436
Executive Vice President, Corporate Relation
Source: The GEO Group, Inc.
FAQ
What are GEO Group's Q4 2024 earnings compared to Q4 2023?
How much revenue is the new ICE contract at Delaney Hall Facility expected to generate for GEO?
What is GEO's debt reduction target for 2025?
What is GEO's revenue guidance for 2025?
How much capital expenditure is GEO planning for 2025?
