Expedia Group, Inc. (LON:0R1T)
London
· Delayed Price · Currency is GBP · Price in USD 194.52
-9.33 (-4.58%)
At close: Feb 21, 2025
Expedia Group Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 - 2015 |
|---|---|---|---|---|---|---|
Period Ending | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2019 - 2015 |
| Revenue | 13,691 | 12,839 | 11,667 | 8,598 | 5,199 | Upgrade
|
| Revenue Growth (YoY) | 6.64% | 10.05% | 35.69% | 65.38% | -56.92% | Upgrade
|
| Cost of Revenue | 1,443 | 1,573 | 1,657 | 1,522 | 1,649 | Upgrade
|
| Gross Profit | 12,248 | 11,266 | 10,010 | 7,076 | 3,550 | Upgrade
|
| Selling, General & Admin | 8,432 | 7,634 | 6,848 | 4,926 | 3,116 | Upgrade
|
| Research & Development | 1,314 | 1,358 | 1,181 | 1,074 | 1,068 | Upgrade
|
| Operating Expenses | 10,584 | 9,799 | 8,821 | 6,814 | 5,077 | Upgrade
|
| Operating Income | 1,664 | 1,467 | 1,189 | 262 | -1,527 | Upgrade
|
| Interest Expense | -246 | -245 | -277 | -351 | -360 | Upgrade
|
| Interest & Investment Income | 235 | 207 | 60 | 9 | 18 | Upgrade
|
| Currency Exchange Gain (Loss) | -66 | -85 | -40 | -48 | 71 | Upgrade
|
| Other Non Operating Income (Expenses) | 6 | 67 | - | 19 | -6 | Upgrade
|
| EBT Excluding Unusual Items | 1,593 | 1,411 | 932 | -109 | -1,804 | Upgrade
|
| Merger & Restructuring Charges | -80 | - | - | -55 | -231 | Upgrade
|
| Impairment of Goodwill | - | -297 | - | -14 | -799 | Upgrade
|
| Gain (Loss) on Sale of Investments | 289 | 16 | -345 | -29 | -142 | Upgrade
|
| Gain (Loss) on Sale of Assets | 5 | 25 | 6 | 456 | -13 | Upgrade
|
| Asset Writedown | -147 | -129 | -81 | -6 | -175 | Upgrade
|
| Legal Settlements | -118 | -8 | -23 | -1 | 13 | Upgrade
|
| Other Unusual Items | - | - | 49 | -280 | - | Upgrade
|
| Pretax Income | 1,542 | 1,018 | 538 | -38 | -3,151 | Upgrade
|
| Income Tax Expense | 318 | 330 | 195 | -53 | -423 | Upgrade
|
| Earnings From Continuing Operations | 1,224 | 688 | 343 | 15 | -2,728 | Upgrade
|
| Minority Interest in Earnings | 10 | 109 | 9 | -3 | 116 | Upgrade
|
| Net Income | 1,234 | 797 | 352 | 12 | -2,612 | Upgrade
|
| Preferred Dividends & Other Adjustments | - | - | - | 281 | 75 | Upgrade
|
| Net Income to Common | 1,234 | 797 | 352 | -269 | -2,687 | Upgrade
|
| Net Income Growth | 54.83% | 126.42% | 2833.33% | - | - | Upgrade
|
| Shares Outstanding (Basic) | 131 | 145 | 157 | 150 | 141 | Upgrade
|
| Shares Outstanding (Diluted) | 138 | 150 | 162 | 150 | 141 | Upgrade
|
| Shares Change (YoY) | -8.19% | -7.12% | 8.03% | 5.88% | -5.65% | Upgrade
|
| EPS (Basic) | 9.39 | 5.50 | 2.25 | -1.80 | -19.00 | Upgrade
|
| EPS (Diluted) | 8.95 | 5.31 | 2.17 | -1.80 | -19.00 | Upgrade
|
| EPS Growth | 68.55% | 144.70% | - | - | - | Upgrade
|
| Free Cash Flow | 2,329 | 1,844 | 2,778 | 3,075 | -4,631 | Upgrade
|
| Free Cash Flow Per Share | 16.89 | 12.27 | 17.17 | 20.54 | -32.75 | Upgrade
|
| Dividend Per Share | - | - | - | - | 0.340 | Upgrade
|
| Dividend Growth | - | - | - | - | -74.24% | Upgrade
|
| Gross Margin | 89.46% | 87.75% | 85.80% | 82.30% | 68.28% | Upgrade
|
| Operating Margin | 12.15% | 11.43% | 10.19% | 3.05% | -29.37% | Upgrade
|
| Profit Margin | 9.01% | 6.21% | 3.02% | -3.13% | -51.68% | Upgrade
|
| Free Cash Flow Margin | 17.01% | 14.36% | 23.81% | 35.76% | -89.07% | Upgrade
|
| EBITDA | 1,831 | 1,632 | 1,384 | 488 | -1,227 | Upgrade
|
| EBITDA Margin | 13.37% | 12.71% | 11.86% | 5.68% | -23.60% | Upgrade
|
| D&A For EBITDA | 167 | 165 | 195 | 226 | 300 | Upgrade
|
| EBIT | 1,664 | 1,467 | 1,189 | 262 | -1,527 | Upgrade
|
| EBIT Margin | 12.15% | 11.43% | 10.19% | 3.05% | -29.37% | Upgrade
|
| Effective Tax Rate | 20.62% | 32.42% | 36.25% | - | - | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.