- 米国企業
- EURONET WORLDWIDE, INC.
EURONET WORLDWIDE, INC.EEFT
時価総額
$14.5億
PER
5.2倍
2010年 12月31日 | 2011年 12月31日 | 2012年 12月31日 | 2013年 12月31日 | 2014年 12月31日 | 2015年 12月31日 | 2016年 12月31日 | 2017年 12月31日 | 2018年 12月31日 | 2019年 12月31日 | 2020年 12月31日 | 2021年 12月31日 | 2022年 12月31日 | 2023年 12月31日 | |
Revenues | 1,038 | 1,161 | 1,268 | 1,413 | 1,664 | 1,772 | 1,959 | 2,252 | 2,537 | 2,750 | 2,483 | 2,995 | 3,359 | 3,688 |
Direct operating costs | - | - | - | - | - | - | - | - | - | - | 1,577 | 1,900 | 2,018 | 2,223 |
Acquired contract cost impairment | - | - | - | - | - | - | - | - | - | - | - | 39 | - | - |
Salaries and benefits | 136 | 168 | 184 | 208 | 243 | 259 | 288 | 311 | 360 | 395 | 404 | 485 | 534 | 603 |
Selling, General and Administrative Expense | 93 | 113 | 121 | 129 | 157 | 156 | 165 | 190 | 217 | 212 | 222 | 252 | 285 | 297 |
Goodwill and Intangible Asset Impairment | - | - | 29 | 18 | - | - | - | 34 | 7 | - | 107 | - | - | - |
Depreciation and amortization | 57 | 60 | 64 | 65 | 71 | 70 | 81 | 95 | 106 | 112 | 127 | 136 | 136 | 133 |
Depreciation and amortization | 57 | 60 | 64 | 65 | 71 | 70 | 81 | 95 | 106 | 112 | 127 | 136 | 136 | 133 |
Total operating expenses | 1,033 | 1,082 | 1,210 | 1,295 | 1,505 | 1,567 | 1,709 | 1,986 | 2,179 | 2,275 | 2,436 | 2,811 | 2,973 | 3,255 |
Total operating expenses | 1,033 | 1,082 | 1,210 | 1,295 | 1,505 | 1,567 | 1,709 | 1,986 | 2,179 | 2,275 | 2,436 | 2,811 | 2,973 | 3,255 |
Operating Income (Loss) | 5 | 79 | 58 | 118 | 159 | 205 | 250 | 266 | 358 | 475 | 47 | 184 | 385 | 433 |
Interest income | 3 | 6 | 4 | 2 | 3 | 2 | 2 | 2 | 1 | 2 | 1 | 1 | 2 | 15 |
Interest expense | 20 | 21 | 20 | 10 | 12 | 25 | 28 | 33 | 38 | 36 | 37 | 38 | 38 | 56 |
Income from unconsolidated affiliates | 1 | 2 | 1 | 0 | -0 | - | - | 0 | -0 | - | - | - | - | - |
Foreign currency exchange gain (loss), net | -8 | -2 | -0 | 2 | -6 | -41 | -10 | 20 | -27 | 3 | -4 | -11 | -28 | 8 |
Other gains, net | - | - | 4 | 2 | -2 | 0 | 20 | 0 | 0 | -10 | 1 | 0 | 1 | 0 |
Total other expense, net | -20 | -16 | -11 | -3 | -17 | -64 | -17 | -10 | -63 | -41 | -38 | -48 | -63 | -32 |
Income before income taxes | - | 63 | 47 | 115 | 142 | 141 | 233 | 256 | 295 | 434 | 8 | 136 | 323 | 400 |
Total income tax expense | 23 | 25 | 27 | 28 | 40 | 43 | 59 | 99 | 63 | 87 | 11 | 65 | 92 | 121 |
Net income | -38 | 38 | 20 | 87 | 101 | 98 | 174 | 157 | 232 | 347 | -3 | 71 | 231 | 280 |
Less: Net loss attributable to noncontrolling interests | 0 | 1 | -0 | -1 | -0 | -0 | -0 | 0 | -1 | -0 | 0 | -0 | -0 | -0 |
Net income (loss) attributable to Euronet Worldwide, Inc. | -38 | 38 | 21 | 88 | 102 | 99 | 174 | 157 | 233 | 347 | -3 | 71 | 231 | 280 |
Basic | -0.75 | 0.73 | 0.41 | 1.76 | 1.96 | 1.89 | 3.34 | 2.99 | 4.52 | 6.49 | -0.06 | -1.34 | 4.6 | 5.77 |
Diluted | -0.75 | 0.71 | 0.4 | 1.69 | 1.89 | 1.83 | 3.23 | 2.85 | 4.26 | 6.31 | -0.06 | -1.32 | 4.41 | 5.5 |