First Time Loading...

Expedia Group Inc
NASDAQ:EXPE

Watchlist Manager
Expedia Group Inc Logo
Expedia Group Inc
NASDAQ:EXPE
Watchlist
Price: 129 USD 0.55% Market Closed
Updated: Apr 20, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement
|
Revenue Breakdown

Income Statement

12.8B
+2%
Revenue
Growth Rates:
1 Year
+10%
3 Years
+147%
5 Years
+14%
7 Years
+46%
10 Years
+169%
1.5B
+7%
Operating Income
Growth Rates:
1 Year
+23%
3 Years
-
5 Years
+87%
7 Years
+160%
10 Years
+187%
797m
-5%
Net Income
Growth Rates:
1 Year
+126%
3 Years
-
5 Years
+96%
7 Years
+183%
10 Years
+242%

Earnings Waterfall
Expedia Group Inc

Revenue
12.8B USD
Cost of Revenue
-1.6B USD
Gross Profit
11.3B USD
Operating Expenses
-9.8B USD
Operating Income
1.5B USD
Other Expenses
-670m USD
Net Income
797m USD

Income Statement
Expedia Group Inc

Rotate your device to view
Income Statement
Currency: USD
Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023
Revenue
Revenue
4 771
N/A
4 959
+4%
5 249
+6%
5 560
+6%
5 763
+4%
5 937
+3%
6 105
+3%
6 330
+4%
6 672
+5%
7 203
+8%
7 736
+7%
8 379
+8%
8 774
+5%
9 058
+3%
9 449
+4%
9 833
+4%
10 060
+2%
10 379
+3%
10 673
+3%
10 983
+3%
11 223
+2%
11 324
+1%
11 597
+2%
11 879
+2%
12 067
+2%
11 667
-3%
9 080
-22%
7 026
-23%
5 199
-26%
4 236
-19%
5 781
+36%
7 239
+25%
8 598
+19%
9 601
+12%
10 671
+11%
11 328
+6%
11 667
+3%
12 083
+4%
12 260
+1%
12 570
+3%
12 839
+2%
Gross Profit
Cost of Revenue
(1 038)
(1 082)
(1 120)
(1 143)
(1 179)
(1 206)
(1 227)
(1 255)
(1 310)
(1 390)
(1 476)
(1 564)
(1 597)
(1 616)
(1 648)
(1 690)
(1 757)
(1 822)
(1 881)
(1 926)
(1 965)
(1 991)
(2 015)
(2 080)
(2 163)
(2 279)
(2 146)
(1 952)
(1 680)
(1 362)
(1 347)
(1 414)
(1 522)
(1 582)
(1 627)
(1 640)
(1 657)
(1 700)
(1 688)
(1 645)
(1 573)
Gross Profit
3 733
N/A
3 877
+4%
4 129
+6%
4 416
+7%
4 584
+4%
4 730
+3%
4 878
+3%
5 074
+4%
5 363
+6%
5 813
+8%
6 261
+8%
6 815
+9%
7 177
+5%
7 443
+4%
7 800
+5%
8 143
+4%
8 303
+2%
8 557
+3%
8 792
+3%
9 057
+3%
9 258
+2%
9 333
+1%
9 582
+3%
9 799
+2%
9 904
+1%
9 388
-5%
6 934
-26%
5 074
-27%
3 519
-31%
2 874
-18%
4 434
+54%
5 825
+31%
7 076
+21%
8 019
+13%
9 044
+13%
9 688
+7%
10 010
+3%
10 383
+4%
10 572
+2%
10 925
+3%
11 266
+3%
Operating Income
Operating Expenses
(3 223)
(3 389)
(3 580)
(3 813)
(4 000)
(4 190)
(4 396)
(4 592)
(4 949)
(5 421)
(5 930)
(6 371)
(6 612)
(6 848)
(7 129)
(7 404)
(7 636)
(8 002)
(8 180)
(8 335)
(8 475)
(8 499)
(8 648)
(8 837)
(8 943)
(8 670)
(7 247)
(5 987)
(5 046)
(4 388)
(5 317)
(6 184)
(6 814)
(7 530)
(8 052)
(8 443)
(8 821)
(9 196)
(9 317)
(9 550)
(9 799)
Selling, General & Administrative
(2 229)
(2 363)
(2 519)
(2 712)
(2 849)
(2 990)
(3 149)
(3 282)
(3 461)
(3 740)
(4 025)
(4 298)
(4 901)
(4 709)
(4 977)
(5 220)
(5 796)
(5 734)
(5 955)
(6 134)
(6 374)
(6 387)
(6 515)
(6 676)
(6 767)
(6 450)
(5 065)
(3 898)
(3 056)
(2 510)
(3 478)
(4 338)
(4 966)
(5 675)
(6 189)
(6 550)
(6 873)
(7 218)
(7 282)
(7 472)
(7 663)
Research & Development
(578)
(603)
(631)
(660)
(686)
(714)
(731)
(761)
(830)
(851)
(895)
(902)
(873)
(880)
(884)
(912)
(942)
(1 000)
(1 042)
(1 082)
(1 122)
(1 142)
(1 170)
(1 197)
(1 226)
(1 237)
(1 188)
(1 108)
(1 010)
(949)
(970)
(1 023)
(1 074)
(1 097)
(1 105)
(1 138)
(1 181)
(1 228)
(1 288)
(1 318)
(1 358)
Depreciation & Amortization
(72)
(78)
(77)
(77)
(80)
(86)
(95)
(108)
(164)
(309)
(454)
(592)
(679)
(679)
(682)
(697)
(720)
(742)
(763)
(777)
(778)
(771)
(758)
(746)
(735)
(780)
(829)
(863)
(893)
(873)
(846)
(827)
(814)
(802)
(794)
(792)
(792)
(787)
(789)
(798)
(807)
Other Operating Expenses
(344)
(346)
(353)
(363)
(384)
(400)
(421)
(441)
(494)
(520)
(556)
(580)
(159)
(579)
(586)
(575)
(178)
(526)
(421)
(343)
(201)
(199)
(205)
(218)
(215)
(203)
(165)
(118)
(87)
(56)
(23)
4
40
44
36
37
25
37
42
38
29
Operating Income
510
N/A
489
-4%
549
+12%
604
+10%
585
-3%
541
-8%
481
-11%
483
+0%
413
-14%
392
-5%
331
-16%
444
+34%
565
+27%
595
+5%
671
+13%
740
+10%
667
-10%
555
-17%
612
+10%
722
+18%
783
+8%
834
+7%
934
+12%
962
+3%
961
0%
718
-25%
(313)
N/A
(913)
-192%
(1 527)
-67%
(1 514)
+1%
(883)
+42%
(359)
+59%
262
N/A
489
+87%
992
+103%
1 245
+26%
1 189
-4%
1 187
0%
1 255
+6%
1 375
+10%
1 467
+7%
Pre-Tax Income
Interest Income Expense
(63)
(63)
(64)
(66)
(59)
(77)
(86)
(97)
(7)
(127)
(142)
(150)
(182)
(150)
(145)
(142)
(206)
(116)
(207)
(230)
(227)
(244)
(150)
(142)
(140)
(301)
(373)
(430)
(413)
(329)
(320)
(332)
(419)
(394)
(751)
(762)
(602)
(558)
(88)
(122)
(107)
Non-Reccuring Items
(144)
(20)
(45)
(42)
(67)
(71)
458
505
509
484
(28)
(100)
(103)
(109)
(108)
(81)
(42)
(22)
(71)
9
(69)
(86)
(32)
(123)
(58)
(978)
(1 061)
(1 183)
(1 205)
(575)
(488)
(321)
100
387
336
325
(49)
56
112
(221)
(342)
Total Other Income
(3)
(6)
(20)
1
6
123
114
130
11
(20)
(3)
(39)
(3)
(25)
(38)
(61)
(3)
(38)
(26)
3
(2)
9
10
14
12
(2)
(4)
(10)
(6)
(4)
0
8
19
22
24
18
0
0
(3)
(2)
0
Pre-Tax Income
301
N/A
401
+33%
420
+5%
497
+18%
465
-6%
516
+11%
967
+88%
1 020
+5%
926
-9%
729
-21%
158
-78%
156
-2%
277
+78%
311
+12%
380
+22%
456
+20%
417
-9%
379
-9%
308
-19%
505
+64%
485
-4%
513
+6%
762
+49%
711
-7%
775
+9%
(563)
N/A
(1 751)
-211%
(2 536)
-45%
(3 151)
-24%
(2 422)
+23%
(1 693)
+30%
(1 004)
+41%
(38)
+96%
504
N/A
601
+19%
826
+37%
538
-35%
685
+27%
1 276
+86%
1 030
-19%
1 018
-1%
Net Income
Tax Provision
(84)
(97)
(93)
(87)
(92)
(91)
(201)
(228)
(203)
(147)
3
8
(15)
(26)
(47)
(53)
(60)
(86)
(78)
(93)
(87)
(66)
(119)
(192)
(203)
(162)
99
277
423
510
344
233
53
(31)
(136)
(263)
(195)
(359)
(378)
(303)
(330)
Income from Continuing Operations
216
304
327
411
373
425
766
792
723
582
161
164
261
285
333
404
357
293
230
412
398
447
643
519
572
(725)
(1 652)
(2 259)
(2 728)
(1 912)
(1 349)
(771)
15
473
465
563
343
326
898
727
688
Income to Minority Interest
16
19
14
16
25
31
51
51
42
30
33
26
21
19
(4)
(1)
7
20
27
18
8
(7)
(21)
(13)
(7)
92
100
106
116
23
24
14
(3)
(5)
(10)
(2)
9
3
1
115
109
Net Income (Common)
233
N/A
323
+39%
341
+6%
427
+25%
398
-7%
457
+15%
817
+79%
843
+3%
764
-9%
612
-20%
194
-68%
190
-2%
282
+49%
304
+8%
329
+8%
402
+22%
378
-6%
327
-13%
271
-17%
444
+64%
406
-9%
440
+8%
622
+41%
506
-19%
565
+12%
(633)
N/A
(1 569)
-148%
(2 199)
-40%
(2 687)
-22%
(1 992)
+26%
(1 540)
+23%
(957)
+38%
(269)
+72%
215
N/A
331
+54%
451
+36%
352
-22%
329
-7%
899
+173%
842
-6%
797
-5%
EPS (Diluted)
1.72
N/A
2.47
+44%
2.54
+3%
3.22
+27%
2.99
-7%
3.47
+16%
6.16
+78%
6.31
+2%
5.7
-10%
4.04
-29%
1.26
-69%
1.23
-2%
1.82
+48%
2.02
+11%
2.11
+4%
2.53
+20%
2.42
-4%
2.15
-11%
1.77
-18%
2.89
+63%
2.66
-8%
2.97
+12%
4.1
+38%
3.34
-19%
3.77
+13%
-4.49
N/A
-11.11
-147%
-15.56
-40%
-19.05
-22%
-13.71
+28%
-10.32
+25%
-5.96
+42%
-1.8
+70%
1.37
N/A
2.1
+53%
2.78
+32%
2.18
-22%
2.15
-1%
5.92
+175%
5.7
-4%
5.31
-7%

See Also

Summary
EXPE intrinsic value, competitors valuation, and company profile.
DCF Valuation
EXPE stock valuation using Discount Cash Flow valuation method.
Relative Valuation
EXPE stock valuation using valuation multiples.
Wall Street Estimates
EXPE price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
EXPE stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 129,500+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.