米国企業
Expedia Group, Inc.

Expedia Group, Inc.EXPE

時価総額

$155.4億

PER

19.2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
Revenue	3,348	3,449	4,030	4,771	5,763	6,672	8,774	10,060	11,223	12,067	5,199	8,598	11,667	12,839
Cost of Goods and Service, Excluding Depreciation, Depletion, and Amortization	693	761	899	1,038	1,179	1,310	1,597	1,757	1,965	2,163	1,680	1,522	1,657	1,573
Selling and Marketing Expense	1,204	1,475	1,721	2,196	2,808	3,381	4,367	5,298	5,767	6,135	2,546	4,221	6,100	6,107
Technology and content	362	381	485	578	686	830	1,235	1,387	1,617	1,763	1,010	1,074	1,181	1,358
Selling and marketing - indirect	-	-	-	-	-	-	-	-	-	-	-	-	-	756
General and administrative	314	310	345	377	425	574	678	676	808	847	597	705	748	771
Technology and content	362	381	485	578	686	830	1,235	1,387	1,617	1,763	1,010	1,074	1,181	1,358
Depreciation and amortization	-	-	-	-	-	-	-	-	-	-	893	814	792	807
General and administrative	314	310	345	377	425	574	678	676	808	847	597	705	748	771
Impairment of goodwill	-	-	-	-	-	-	-	-	86	-	799	14	-	297
Depreciation and amortization	-	-	-	-	-	-	-	-	-	-	893	814	792	807
Intangible and other long-term asset impairment	-	-	-	-	-	-	-	-	-	-	-	6	81	129
Impairment of goodwill	-	-	-	-	-	-	-	-	86	-	799	14	-	297
Legal Reserves Occupancy Tax And Other	-	21	117	78	42	-105	26	25	-59	34	-13	1	23	8
Intangible and other long-term asset impairment	-	-	-	-	-	-	-	-	-	-	-	6	81	129
Restructuring Charges	-	-	-	-	26	105	56	17	-	24	231	55	-	-
Legal Reserves Occupancy Tax And Other	-	21	117	78	42	-105	26	25	-59	34	-13	1	23	8
Restructuring Charges	-	-	-	-	26	105	56	17	-	24	231	55	-	-
Operating income	732	480	432	366	518	414	462	625	714	903	-2,719	186	1,085	1,033
Interest income	7	20	26	25	27	17	20	34	71	59	18	9	60	207
Interest expense	101	91	88	87	98	126	173	182	190	173	360	351	277	245
Gain (Loss) on Extinguishment of Debt	-	-	-	-	-	-	-	-	-	-	-	-280	49	-
Gain on sale of business, net	-	-	-	-	-	509	-	-	-	-	-	456	6	25
Other, net	-17	-7	-20	-3	18	113	-32	-61	-110	-14	-90	-58	-385	-2
Total other expense, net	-111	-78	-82	-65	-53	512	-185	-208	-229	-128	-432	-224	-547	-15
Income (loss) before income taxes	621	402	350	301	465	926	277	417	485	775	-3,151	-38	538	1,018
Provision for income taxes	195	76	47	84	92	203	15	45	87	203	-423	-53	195	330
Net income	426	475	280	216	373	723	261	371	398	572	-2,728	15	343	688
Net (income) loss attributable to non-controlling interests	4	2	0	-16	-25	-42	-21	-7	-8	7	-116	3	-9	-109
Net income attributable to Expedia Group, Inc.	426	475	280	233	398	764	282	378	406	572	-2,612	15	352	797
Preferred stock dividend	-	-	-	-	-	-	-	-	-	-	75	67	-	-
Loss on redemption of preferred stock	-	-	-	-	-	-	-	-	-	-	-	-214	-	-
Net income (loss) attributable to Expedia Group, Inc. common stockholders, basic	-	-	-	-	-	-	-	-	-	-	-2,687	-269	352	797
Net income (loss) attributable to Expedia Group, Inc. common stockholders, diluted	-	-	-	-	-	-	-	-	-	-	-	-	352	797
Earnings Per Share, Basic	1.49	3.48	2.09	1.73	3.09	5.87	1.87	2.49	2.71	3.84	-19	-1.8	2.24	5.5
Earnings Per Share, Diluted	1.46	3.41	2	1.67	2.99	5.7	1.82	2.42	2.65	3.77	-19	-1.8	2.17	5.31