EXPE logo

EXPE

Expedia Group Inc.

$214.80
+$0.09(+0.04%)
59
Overall
60
Value
63
Tech
55
Quality
Market Cap
$26.43B
Volume
1.26M
52W Range
$126.46 - $216.60
Target Price
$223.67
Order:

Income Statement

MetricTrendChart
2015
Dec
2016
Dec
2017
Dec
2018
Dec
2019
Dec
2020
Dec
2021
Dec
2022
Dec
2023
Dec
2024
Dec
REVENUE
Total Revenue
$6.7B$8.8B$10.1B$11.2B$12.1B$5.2B$8.6B$11.7B$12.8B$13.7B
Total Revenue
$6.7B$8.8B$10.1B$11.2B$12.1B$5.2B$8.6B$11.7B$12.8B$13.7B
COST OF GOODS SOLD
Cost of Revenue
$1.3B$-1.6B$1.8B$-1.9B$-2.1B$-1.6B$5.0B$7.1B$1.6B$1.4B
GROSS PROFIT
Gross Profit
$5.4B$7.2B$8.3B$9.4B$10.0B$3.5B$3.6B$4.6B$11.3B$12.2B
OPERATING EXPENSES
Operating Expenses
$-4.8B$-6.6B$-7.6B$-8.6B$-9.0B$-5.1B$4.7B$3.4B$7.7B$8.5B
Research & Development
$-830.2M$-1.2B$-1.4B$-1.1B$-1.2B$-1.1B--------
Selling, General & Administrative
$-3.9B$-5.0B$-6.0B$-6.5B$6.9B$3.1B$4.9B$6.2B$6.9B$7.7B
Selling & Marketing Expenses
$3.4B$-4.4B$5.3B$-5.7B$6.1B$2.5B$4.2B$5.4B$6.1B$6.8B
General & Administrative Expenses
$-469.3M$-678.0M$-676.0M$-774.0M$815.0M$589.0M$705.0M$748.0M$771.0M$805.0M
Promotion & Advertising
------------$2.7B------
Salaries & Wages
--$-411.0M$-453.0M$-573.0M$-601.0M$-434.0M$-1.1B------
Depreciation & Amortization
$-163.7M$-317.0M$275.0M$-959.0M$910.0M$893.0M$814.0M$792.0M$807.0M$838.0M
Depreciation & Amortization
$-163.7M$-317.0M$275.0M$-959.0M$910.0M$893.0M$814.0M$792.0M$807.0M$838.0M
Amortization
$-163.7M$-317.0M$275.0M$-283.0M$-198.0M$-154.0M$7.2B$7.1B$6.8B$6.8B
Other Operating Expenses
------------$-11.0M------
OPERATING INCOME
Operating income
$518.4M$580.0M$667.0M$783.0M$961.0M$-1.5B$186.0M$1.1B$1.0B$1.3B
EBITDA
$1.5B$1.2B$1.2B$1.4B$1.7B$-1.9B$1.1B$1.6B$2.1B$2.6B
NON-OPERATING ITEMS
Interest Expense (Non-Operating)
$126.2M$-173.0M$182.0M$190.0M$173.0M$360.0M$351.0M$277.0M$245.0M$246.0M
Intinc
$16.7M$20.0M$34.0M$71.0M$59.0M$18.0M$9.0M$60.0M$207.0M$235.0M
Net Non-Operating Interest Income/Expense
$-109.5M$-153.0M$-148.0M$-119.0M$-114.0M$-342.0M$-342.0M$-217.0M$-38.0M$-11.0M
Gain on Sale of Securities
$24.8M$-27.0M$-60.0M$-108.0M$-26.0M$-71.0M$-29.0M$-345.0M$16.0M$289.0M
Other Income/Expense
$-517.0M$150.0M$102.0M$179.0M$72.0M$1.3B$-118.0M$-434.0M$106.0M$-87.0M
Other Special Charges
$113.1M$-31.7M$-60.0M$-110.0M$-14.0M$-77.0M$-338.0M$-336.0M$23.0M$234.0M
SPECIAL ITEMS
Restructring And Mn A Income
$104.9M$55.9M$17.0M$-1.8B$24.0M$231.0M$55.0M----$80.0M
Special Income Charges
$481.3M$-118.0M$-42.0M$-69.0M$-58.0M$-1.2B$-69.0M--$-297.0M$-80.0M
Impairment of Capital Assets
$-7.2M$-35.0M--$-128.0M--$-974.0M$14.0M--$297.0M--
PRE-TAX INCOME
EBIT
$1.1B$449.7M$599.0M$675.0M$948.0M$-2.8B$313.0M$815.0M$1.3B$1.8B
Pre-Tax Income
$926.0M$277.0M$417.0M$485.0M$775.0M$-3.2B$-38.0M$538.0M$1.0B$1.5B
INCOME TAX
Tax Provision
$203.2M$-16.0M$45.0M$87.0M$203.0M$-423.0M$-53.0M$195.0M$330.0M$318.0M
NET INCOME
Net Income
$764.5M$281.8M$378.0M$406.0M$565.0M$-2.6B$12.0M$352.0M$797.0M$1.2B
Net Income (Continuing Operations)
$764.5M$281.8M$378.0M$406.0M$565.0M$-2.6B$12.0M$343.0M$688.0M$1.2B
Net Income (Discontinued Operations)
$764.5M$281.8M$378.0M$406.0M$565.0M$-2.6B$12.0M$352.0M$797.0M$1.2B
Net Income (Common Stockholders)
$764.5M$282.0M$378.0M$406.0M$565.0M$-2.7B$-269.0M$352.0M$797.0M$1.2B
Normalized Income
$35.9M$254.9M$261.4M$-1.5B$602.3M$-4.3B--------
TOTALS
Total Expenses
$5.4B$7.0B$9.8B$10.8B$8.6B$4.4B$6.2B$10.5B$9.3B$9.9B
SHARE & EPS DATA
Average Shares Outstanding
$130.2M$150.4M$151.6M$150.0M$147.2M$141.4M$149.7M$156.7M$145.0M$131.4M
Average Shares Outstanding (Diluted)
$134.0M$154.5M$156.4M$152.9M$149.9M$141.4M$149.7M$161.8M$150.2M$137.9M
Shares Outstanding
$150.6M$149.8M$151.8M$147.2M$140.0M$143.9M$155.8M$153.3M$136.3M$128.9M
Basic EPS
$5.87$1.87$2.49$2.71$3.84$-19$-1.8$2.24$5.5$9.39
Basic EPS (Continuing Operations)
$5.87$1.87$2.49$2.71$3.84$-19$-1.8$2.24$5.5$9.39
Diluted EPS
$5.7$1.82$2.42$2.65$3.77$-19$-1.8$2.17$5.31$8.95
Diluted EPS (Continuing Operations)
$5.7$1.82$2.42$2.65$3.77$-19$-1.8$2.17$5.31$8.95
Dividend Per Share
$0.84$1$1.16$1.24$1.32$0.34--------
OTHER METRICS
Accrued Preferred Stock Dividends
------------$281.0M------
Earnings from equity interest
$-13.0K$-1.5M$232.0K--------------
Earnings From Equity Interest Net Of Tax
$-13.0K$-1.5M$232.0K--------------
Gain On Sale Of Business
$586.2M--$1.7M----$-13.0M$456.0M$6.0M$25.0M--
Minority Interests
$41.7M$21.0M$6.0M$8.0M$-7.0M$116.0M$-3.0M$9.0M$109.0M$10.0M
Other Gand A
$-469.3M$-678.0M$-676.0M$-774.0M$815.0M$589.0M$705.0M$748.0M$771.0M$805.0M
Other Impairment Of Capital Assets
----------------$129.0M$147.0M
Other Write Down
------------$23.0M------
Otherunder Preferred Stock Dividend
----------$75.0M$281.0M------
Preferred Stock Dividends
----------$75.0M$281.0M------
Othspecchg
--$-27.0M$-25.0M$59.0M$-34.0M$13.0M--------
Restruct
$104.9M$55.9M$17.0M$-1.8B$24.0M$231.0M$55.0M----$80.0M

Financial data is updated quarterly and may not reflect the most recent earnings.

ABCD
1SymbolPriceChangeVol
2EXPE$214.80+0.0%1.26M
3
4
5
6

Get Expedia Group Inc. Data in Excel

Stream real-time data directly to your spreadsheets

BUY NOW
Stock data provided by MarketXLS.