Booking (BKNG) Financials

$5,099.28 +190.05 (+3.87%)

As of 04:00 PM Eastern

Annual Income Statements for Booking

This table shows Booking's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024
Net Income / (Loss) Attributable to Common Shareholders	2,551	2,135	2,341	3,998	4,865	59	1,165	3,058	4,289	5,882
Consolidated Net Income / (Loss)	2,551	2,135	2,341	3,998	4,865	59	1,165	3,058	4,289	5,882
Net Income / (Loss) Continuing Operations	2,551	2,135	2,341	3,998	4,865	59	1,165	3,058	4,289	5,882
Total Pre-Tax Income	3,128	2,713	4,399	4,835	5,958	567	1,465	3,923	5,481	7,292
Total Operating Income	3,259	2,906	4,538	5,341	5,345	-631	2,496	5,102	5,835	7,555
Total Gross Profit	8,592	10,328	12,439	12,485	12,818	4,852	10,958	14,625	21,365	23,739
Total Revenue	9,224	10,743	12,681	14,527	15,066	6,796	10,958	17,090	21,365	23,739
Operating Revenue	8,611	10,743	12,681	14,527	15,066	6,796	10,958	17,090	21,365	23,739
Total Cost of Revenue	632	415	242	2,042	2,248	1,944	0.00	2,465	0.00	0.00
Total Operating Expenses	5,333	7,422	7,901	7,144	7,473	5,483	8,462	9,523	15,530	16,184
Selling, General & Admin Expense	1,695	1,944	765	932	1,082	880	3,248	1,292	5,504	5,161
Marketing Expense	3,365	3,806	435	4,956	4,967	2,179	3,801	5,993	6,773	7,278
Depreciation Expense	272	309	363	426	469	458	421	451	504	591
Other Operating Expenses / (Income)	-	422	6,338	830	955	755	979	1,787	2,744	3,120
Total Other Income / (Expense), net	-131	-193	-139	-506	613	1,198	-1,031	-1,179	-354	-263
Interest Expense	160	208	254	269	266	356	334	391	897	1,295
Interest & Investment Income	56	95	157	-	-	-	-	219	1,020	1,114
Other Income / (Expense), net	-26	-80	-42	-237	879	1,554	-697	-1,007	-477	-82
Income Tax Expense	577	578	2,058	837	1,093	508	300	865	1,192	1,410
Basic Earnings per Share	$50.09	$43.14	$47.78	$84.26	$112.93	$1.45	$28.39	$76.70	$118.67	$174.96
Weighted Average Basic Shares Outstanding	50.94M	49.49M	48.99M	47.45M	43.08M	40.97M	41.04M	39.87M	36.14M	33.62M
Diluted Earnings per Share	$49.45	$42.65	$46.86	$83.26	$111.82	$1.44	$28.17	$76.35	$117.40	$172.69
Weighted Average Diluted Shares Outstanding	51.59M	50.06M	49.95M	48.02M	43.51M	41.16M	41.36M	40.05M	36.53M	34.06M
Weighted Average Basic & Diluted Shares Outstanding	50.90M	49.50M	49M	45.01M	41.06M	40.96M	40.89M	37.65M	34.17M	32.82M
Cash Dividends to Common per Share	-	-	-	-	-	-	-	-	-	$8.75

This table shows Booking's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric	Q3 2022	Q4 2022	Q1 2023	Q2 2023	Q3 2023	Q4 2023	Q1 2024	Q2 2024	Q3 2024	Q4 2024	Q1 2025
Net Income / (Loss) Attributable to Common Shareholders	1,666	1,235	266	1,290	2,511	222	776	1,521	2,517	1,068	333
Consolidated Net Income / (Loss)	1,666	1,235	266	1,290	2,511	222	776	1,521	2,517	1,068	333
Net Income / (Loss) Continuing Operations	1,666	1,235	266	1,290	2,511	222	776	1,521	2,517	1,068	333
Total Pre-Tax Income	2,176	1,452	303	1,618	3,149	411	937	1,922	2,869	1,564	396
Total Operating Income	2,583	1,345	450	1,673	3,103	609	791	1,856	3,179	1,729	1,062
Total Gross Profit	6,052	2,180	3,056	4,710	7,341	6,258	3,589	5,052	7,994	7,104	4,762
Total Revenue	6,052	4,049	3,778	5,462	7,341	4,784	4,415	5,859	7,994	5,471	4,762
Operating Revenue	6,052	4,049	3,778	5,462	7,341	4,784	4,415	5,859	7,994	5,471	4,762
Total Cost of Revenue	0.00	1,869	722	752	0.00	-1,474	826	807	0.00	-1,633	0.00
Total Operating Expenses	3,469	835	2,606	3,037	4,238	5,649	2,798	3,196	4,815	5,375	3,700
Selling, General & Admin Expense	1,027	-1,006	399	398	1,280	3,427	373	295	1,637	2,856	1,035
Marketing Expense	1,795	1,314	1,517	1,801	2,022	1,433	1,610	1,939	2,151	1,578	1,777
Depreciation Expense	109	124	120	121	129	134	137	142	155	157	154
Other Operating Expenses / (Income)	540	443	570	717	807	650	678	820	872	750	702
Total Other Income / (Expense), net	-407	107	-147	-55	46	-198	146	66	-310	-165	-666
Interest Expense	102	145	194	241	254	208	219	264	305	507	649
Interest & Investment Income	-	-	228	266	289	237	243	293	327	251	241
Other Income / (Expense), net	-305	33	-181	-80	11	-227	122	37	-332	91	-258
Income Tax Expense	510	217	37	328	638	189	161	401	352	496	63
Basic Earnings per Share	$42.10	$30.55	$7.07	$35.16	$70.62	$5.82	$22.69	$44.94	$75.37	$31.96	$10.14
Weighted Average Basic Shares Outstanding	39.56M	39.87M	37.62M	36.68M	35.57M	36.14M	34.21M	33.84M	33.40M	33.62M	32.85M
Diluted Earnings per Share	$41.98	$30.40	$7.00	$34.89	$69.80	$5.71	$22.37	$44.38	$74.34	$31.60	$10.07
Weighted Average Diluted Shares Outstanding	39.67M	40.05M	37.98M	36.96M	35.99M	36.53M	34.71M	34.27M	33.86M	34.06M	33.09M
Weighted Average Basic & Diluted Shares Outstanding	38.79M	37.65M	36.93M	35.69M	34.89M	34.17M	33.93M	33.52M	33.10M	32.82M	32.54M
Cash Dividends to Common per Share	-	-	-	-	-	-	-	-	-	-	$9.60

This table details how cash moves in and out of Booking's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024
Net Change in Cash & Equivalents	-1,671	604	381	82	3,687	4,250	570	1,099	-116	4,058
Net Cash From Operating Activities	3,204	3,984	4,662	5,338	4,865	85	2,820	6,554	7,344	8,323
Net Cash From Continuing Operating Activities	3,204	3,984	4,662	5,338	4,865	85	2,820	6,554	7,344	8,323
Net Income / (Loss) Continuing Operations	2,551	2,135	2,341	3,998	4,865	59	1,165	3,058	4,289	5,882
Consolidated Net Income / (Loss)	2,551	2,135	2,341	3,998	4,865	59	1,165	3,058	4,289	5,882
Depreciation Expense	102	140	363	426	469	458	421	451	504	591
Amortization Expense	245	246	79	59	230	184	178	156	161	160
Non-Cash Adjustments To Reconcile Net Income	375	1,361	333	880	-280	191	1,232	1,351	1,159	1,225
Changes in Operating Assets and Liabilities, net	-70	102	1,546	-25	-419	-807	-176	1,538	1,231	465
Net Cash From Investing Activities	-3,895	-3,333	-4,202	2,215	7,050	2,637	-998	-518	1,486	129
Net Cash From Continuing Investing Activities	-3,895	-3,333	-4,202	2,215	7,050	2,637	-998	-518	1,486	129
Purchase of Property, Plant & Equipment	-174	-220	-288	-442	-368	-286	-304	-368	-345	-429
Purchase of Investments	-9,118	-6,748	-6,941	-2,686	-672	-74	-17	-768	-12	-33
Sale and/or Maturity of Investments	5,538	3,684	3,580	5,616	8,099	2,997	508	32	1,840	590
Other Investing Activities, net	-	-	-	-	-	0.00	0.00	586	3.00	1.00
Net Cash From Financing Activities	-831	-1.00	-79	-7,431	-8,220	1,528	-1,239	-4,897	-8,909	-4,204
Net Cash From Continuing Financing Activities	-831	-1.00	-79	-7,431	-8,220	1,528	-1,239	-4,897	-8,909	-4,204
Repayment of Debt	-387	0.00	-296	-1,487	-433	-1,277	-3,096	-1,904	-559	-1,371
Repurchase of Common Equity	-3,089	-1,012	-1,828	-5,971	-8,187	-1,303	-163	-6,621	-10,377	-6,509
Payment of Dividends	-	-	-	-	-	-	-	0.00	0.00	-1,174
Issuance of Debt	2,624	995	2,045	27	400	4,108	2,015	3,621	1,893	4,836
Other Financing Activities, net	21	16	-	-	-	-	5.00	7.00	134	14
Effect of Exchange Rate Changes	-	-46	-	-40	-8.00	-	-13	-40	-37	-190

This table details how cash moves in and out of Booking's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric	Q3 2022	Q4 2022	Q1 2023	Q2 2023	Q3 2023	Q4 2023	Q1 2024	Q2 2024	Q3 2024	Q4 2024	Q1 2025
Net Change in Cash & Equivalents	-2,821	3,205	1,921	458	-1,304	-1,191	3,529	665	-521	385	-580
Net Cash From Operating Activities	2.00	2,173	2,889	1,737	1,372	1,346	2,704	2,525	2,373	721	3,283
Net Cash From Continuing Operating Activities	2.00	2,173	2,889	1,737	1,372	1,346	2,704	2,525	2,373	721	3,283
Net Income / (Loss) Continuing Operations	1,666	1,235	266	1,290	2,511	222	776	1,521	2,517	1,068	333
Consolidated Net Income / (Loss)	1,666	1,235	266	1,290	2,511	222	776	1,521	2,517	1,068	333
Depreciation Expense	109	124	120	121	129	134	137	142	155	157	154
Amortization Expense	36	39	41	39	40	41	40	39	35	46	422
Non-Cash Adjustments To Reconcile Net Income	501	-242	326	251	168	414	82	164	559	420	467
Changes in Operating Assets and Liabilities, net	-2,310	1,017	2,136	36	-1,476	535	1,669	659	-893	-970	1,907
Net Cash From Investing Activities	-785	510	1,586	-39	-22	-39	69	137	-2.00	-75	-118
Net Cash From Continuing Investing Activities	-785	510	1,586	-39	-22	-39	69	137	-2.00	-75	-118
Purchase of Property, Plant & Equipment	-98	-75	-88	-92	-71	-94	-130	-146	-77	-76	-121
Sale and/or Maturity of Investments	30	2.00	1,683	54	48	55	218	297	75	-	0.00
Other Investing Activities, net	22	600	-9.00	-1.00	1.00	12	-19	-14	-	34	3.00
Net Cash From Financing Activities	-1,999	479	-2,562	-1,225	-2,632	-2,490	784	-1,966	-3,165	143	-3,967
Net Cash From Continuing Financing Activities	-1,999	479	-2,562	-1,225	-2,632	-2,490	784	-1,966	-3,165	143	-3,967
Repayment of Debt	-11	-799	-517	-23	-5.00	-14	-26	-12	-1,112	-221	-1,478
Repurchase of Common Equity	-1,990	-2,343	-2,150	-3,099	-2,640	-2,488	-1,856	-1,662	-1,764	-1,227	-2,170
Payment of Dividends	-	-	0.00	-	-	-	-299	-295	-291	-289	-319
Issuance of Debt	-	3,621	0.00	1,893	-	-	2,959	-	-	1,877	0.00
Effect of Exchange Rate Changes	-39	43	8.00	-15	-22	-8.00	-28	-31	273	-404	222

This table presents Booking's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024
Total Assets	17,421	19,839	25,451	22,687	21,402	21,874	23,641	25,361	24,342	27,708
Total Current Assets	3,553	5,402	9,035	8,407	9,833	12,206	13,145	15,798	17,034	20,491
Cash & Equivalents	1,477	2,081	2,542	2,624	6,312	10,562	11,127	12,221	12,107	16,164
Short-Term Investments	1,171	2,219	4,860	3,660	998	501	25	175	576	0.00
Accounts Receivable	645	860	1,218	1,523	1,680	529	1,358	2,229	3,253	3,199
Prepaid Expenses	260	241	415	600	479	337	404	477	644	587
Other Current Assets	-	-	-	-	364	277	231	696	454	541
Plant, Property, & Equipment, net	275	347	480	656	738	756	822	669	784	832
Total Noncurrent Assets	13,593	14,090	15,936	13,624	10,831	8,912	9,674	8,894	6,524	6,385
Long-Term Investments	7,931	9,591	10,873	8,408	4,477	3,759	3,175	2,789	440	536
Goodwill	3,375	2,397	2,738	2,910	2,913	1,895	2,887	2,807	2,826	2,799
Intangible Assets	2,168	1,994	2,177	2,125	1,954	1,812	2,057	1,829	1,613	1,382
Other Noncurrent Operating Assets	119	109	148	181	1,487	1,446	1,555	1,469	1,645	1,668
Total Liabilities & Shareholders' Equity	17,421	19,839	25,451	22,687	21,402	21,874	23,641	25,361	24,342	27,708
Total Liabilities	8,625	9,990	14,187	13,902	15,469	16,981	17,463	22,579	27,086	31,728
Total Current Liabilities	1,439	2,859	3,498	3,555	5,366	3,425	6,246	8,474	13,330	15,647
Short-Term Debt	0.00	968	711	0.00	988	985	1,989	500	1,961	1,745
Accounts Payable	323	419	668	1,134	1,239	735	1,586	2,507	3,374	3,824
Accrued Expenses	682	857	1,139	1,399	1,578	1,382	1,765	3,244	4,741	6,047
Current Deferred Revenue	435	614	980	1,022	1,561	323	906	2,223	3,254	4,031
Total Noncurrent Liabilities	7,186	7,132	10,689	10,347	10,103	13,556	11,217	14,105	13,756	16,081
Long-Term Debt	6,158	6,171	8,810	8,649	7,640	11,029	8,937	11,985	12,223	14,853
Capital Lease Obligations	-	-	-	0.00	-	366	351	552	599	483
Noncurrent Deferred & Payable Income Tax Liabilities	893	822	1,732	1,536	1,897	2,050	1,730	1,396	773	546
Other Noncurrent Operating Liabilities	135	139	147	162	566	111	199	172	161	199
Commitments & Contingencies	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Total Equity & Noncontrolling Interests	8,795	9,820	11,261	8,785	5,933	4,893	6,178	2,782	-2,744	-4,020
Total Preferred & Common Equity	8,795	9,820	11,261	8,785	5,933	4,893	6,178	2,782	-2,744	-4,020
Total Common Equity	8,795	9,820	11,261	8,785	5,933	4,893	6,178	2,782	-2,744	-4,020
Common Stock	5,185	5,483	5,783	5,445	5,756	5,851	6,159	6,491	7,175	7,707
Retained Earnings	9,192	11,327	13,939	18,367	23,232	23,288	24,453	27,541	31,830	36,525
Treasury Stock	-5,827	-6,855	-8,699	-14,711	-22,864	-24,128	-24,290	-30,983	-41,426	-47,877
Accumulated Other Comprehensive Income / (Loss)	245	-135	238	-316	-191	-118	-144	-267	-323	-375

This table presents Booking's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric	Q3 2022	Q4 2022	Q1 2023	Q2 2023	Q3 2023	Q4 2023	Q1 2024	Q2 2024	Q3 2024	Q4 2024	Q1 2025
Total Assets	22,063	25,361	25,206	26,558	25,635	24,342	27,728	28,541	27,978	27,708	27,191
Total Current Assets	12,410	15,798	17,632	19,349	18,479	17,034	20,476	21,293	20,529	20,491	19,950
Cash & Equivalents	9,021	12,221	14,140	14,602	13,294	12,107	15,629	16,290	15,775	16,164	15,578
Accounts Receivable	2,284	2,229	2,048	2,805	3,447	3,253	3,296	3,814	3,649	3,199	3,290
Prepaid Expenses	612	477	655	849	680	644	737	670	490	587	530
Other Current Assets	377	696	430	453	434	454	452	482	615	541	552
Plant, Property, & Equipment, net	879	669	699	732	733	784	805	875	882	832	857
Total Noncurrent Assets	8,774	8,894	6,875	6,477	6,423	6,524	6,447	6,373	6,567	6,385	6,384
Long-Term Investments	2,650	2,789	806	440	420	440	443	468	500	536	538
Goodwill	2,808	2,807	2,816	2,821	2,804	2,826	2,815	2,814	2,838	2,799	2,816
Intangible Assets	1,855	1,829	1,777	1,722	1,660	1,613	1,553	1,498	1,450	1,382	1,333
Other Noncurrent Operating Assets	1,461	1,469	1,476	1,494	1,539	1,645	1,636	1,593	1,779	1,668	1,697
Total Liabilities & Shareholders' Equity	22,063	25,361	25,206	26,558	25,635	24,342	27,728	28,541	27,978	27,708	27,191
Total Liabilities	18,393	22,579	24,132	27,223	26,260	27,086	31,780	32,817	31,631	31,728	33,303
Total Current Liabilities	8,543	8,474	11,070	12,481	12,832	13,330	16,832	18,206	16,678	15,647	16,394
Short-Term Debt	1,234	500	854	855	1,913	1,961	3,462	3,447	2,419	1,745	655
Accounts Payable	2,131	2,507	2,132	2,123	3,020	3,374	3,268	3,928	4,065	3,824	3,292
Accrued Expenses	2,925	3,244	3,584	3,463	4,182	4,741	4,774	3,900	5,287	6,047	5,576
Current Deferred Revenue	2,253	2,223	4,500	6,040	3,717	3,254	5,328	6,931	4,907	4,031	6,871
Total Noncurrent Liabilities	9,850	14,105	13,062	14,742	13,428	13,756	14,948	14,611	14,953	16,081	16,909
Long-Term Debt	7,950	11,985	11,272	13,198	11,856	12,223	13,438	13,361	13,793	14,853	15,369
Capital Lease Obligations	286	552	539	533	547	599	556	529	508	483	476
Noncurrent Deferred & Payable Income Tax Liabilities	1,434	1,396	1,079	854	865	773	802	521	448	546	411
Other Noncurrent Operating Liabilities	180	172	172	157	160	161	152	200	204	199	653
Commitments & Contingencies	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Total Equity & Noncontrolling Interests	3,670	2,782	1,074	-665	-625	-2,744	-4,052	-4,276	-3,653	-4,020	-6,112
Total Preferred & Common Equity	3,670	2,782	1,074	-665	-625	-2,744	-4,052	-4,276	-3,653	-4,020	-6,112
Total Common Equity	3,670	2,782	1,074	-665	-625	-2,744	-4,052	-4,276	-3,653	-4,020	-6,112
Common Stock	6,385	6,491	6,712	6,848	6,996	7,175	7,330	7,479	7,635	7,707	7,867
Retained Earnings	26,306	27,541	27,807	29,097	31,608	31,830	32,304	33,527	35,749	36,525	36,539
Treasury Stock	-28,630	-30,983	-33,178	-36,319	-38,944	-41,426	-43,330	-44,958	-46,734	-47,877	-50,131
Accumulated Other Comprehensive Income / (Loss)	-391	-267	-267	-291	-285	-323	-356	-324	-303	-375	-387

This table displays calculated financial ratios and metrics derived from Booking's official financial filings.

Metric	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024
Growth Metrics	-	-	-	-	-	-	-	-	-	-
Revenue Growth	9.26%	16.47%	18.04%	14.56%	3.71%	-54.89%	61.24%	55.96%	25.01%	11.11%
EBITDA Growth	10.20%	-10.27%	53.74%	13.18%	23.87%	-77.39%	53.23%	96.08%	28.09%	36.54%
EBIT Growth	5.51%	-12.58%	59.09%	13.52%	21.94%	-85.17%	94.91%	127.63%	30.84%	39.47%
NOPAT Growth	6.75%	-13.96%	5.60%	82.88%	-1.18%	-101.50%	3,122.98%	100.37%	14.81%	33.47%
Net Income Growth	5.35%	-16.32%	9.65%	70.78%	21.69%	-98.79%	1,874.58%	162.49%	40.26%	37.14%
EPS Growth	8.28%	-13.75%	9.87%	77.68%	34.30%	-98.71%	1,856.25%	171.03%	53.77%	47.10%
Operating Cash Flow Growth	21.27%	24.36%	17.02%	14.50%	-8.86%	-98.25%	3,217.65%	132.41%	12.05%	13.33%
Free Cash Flow Firm Growth	1,586.13%	33.79%	-15.82%	39.44%	3.54%	-94.06%	408.23%	394.78%	-2.89%	37.64%
Invested Capital Growth	-0.15%	-29.22%	-18.93%	9.24%	1.17%	-11.64%	27.62%	-79.73%	-270.98%	-235.70%
Revenue Q/Q Growth	1.76%	3.35%	3.72%	2.90%	0.84%	-23.61%	18.91%	6.67%	3.56%	2.98%
EBITDA Q/Q Growth	5.08%	5.07%	4.11%	-2.12%	13.25%	-45.68%	31.61%	12.14%	-16.65%	5.73%
EBIT Q/Q Growth	2.22%	5.40%	4.10%	-2.42%	13.83%	-57.56%	43.81%	13.50%	-18.48%	5.92%
NOPAT Q/Q Growth	2.48%	7.69%	-34.25%	56.69%	-2.20%	-111.81%	210.72%	16.30%	-14.52%	15.45%
Net Income Q/Q Growth	2.10%	8.63%	-34.43%	42.95%	12.10%	-95.77%	204.97%	25.28%	-19.11%	16.80%
EPS Q/Q Growth	2.57%	9.53%	-34.35%	42.52%	13.41%	-95.56%	207.20%	25.29%	-17.38%	17.64%
Operating Cash Flow Q/Q Growth	18.49%	2.96%	1.67%	-1.65%	-0.14%	-95.11%	43.58%	40.64%	-10.12%	-6.98%
Free Cash Flow Firm Q/Q Growth	7.33%	10.69%	0.12%	-8.11%	16.47%	-86.14%	-3.82%	102.36%	-14.41%	10.32%
Invested Capital Q/Q Growth	-4.22%	-10.77%	-39.45%	13.76%	-12.02%	32.34%	176.57%	-53.14%	-67.54%	-13.44%
Profitability Metrics	-	-	-	-	-	-	-	-	-	-
Gross Margin	93.15%	96.14%	98.09%	85.94%	85.08%	71.39%	100.00%	85.58%	100.00%	100.00%
EBITDA Margin	38.81%	29.90%	38.94%	38.47%	45.95%	23.03%	21.88%	27.51%	28.19%	34.64%
Operating Margin	35.33%	27.05%	35.79%	36.77%	35.48%	-9.28%	22.78%	29.85%	27.31%	31.83%
EBIT Margin	35.05%	26.31%	35.45%	35.13%	41.31%	13.58%	16.42%	23.96%	25.08%	31.48%
Profit (Net Income) Margin	27.66%	19.87%	18.46%	27.52%	32.29%	0.87%	10.63%	17.89%	20.07%	24.78%
Tax Burden Percent	81.56%	78.70%	53.22%	82.69%	81.65%	10.41%	79.52%	77.95%	78.25%	80.66%
Interest Burden Percent	96.77%	96.00%	97.84%	94.73%	95.73%	61.43%	81.43%	95.80%	102.30%	97.58%
Effective Tax Rate	18.44%	21.30%	46.78%	17.31%	18.35%	89.59%	20.48%	22.05%	21.75%	19.34%
Return on Invested Capital (ROIC)	60.72%	61.23%	86.16%	168.18%	158.25%	-2.51%	71.16%	211.43%	0.00%	0.00%
ROIC Less NNEP Spread (ROIC-NNEP)	63.19%	63.95%	87.11%	173.84%	147.37%	-6.96%	101.01%	246.79%	0.00%	0.00%
Return on Net Nonoperating Assets (RNNOA)	-31.33%	-38.33%	-63.98%	-128.30%	-92.14%	3.60%	-50.11%	-143.17%	0.00%	0.00%
Return on Equity (ROE)	29.39%	22.90%	22.18%	39.88%	66.11%	1.09%	21.05%	68.26%	22,573.68%	-173.92%
Cash Return on Invested Capital (CROIC)	60.87%	95.45%	107.06%	159.35%	157.09%	9.85%	46.89%	344.02%	0.00%	0.00%
Operating Return on Assets (OROA)	20.08%	15.17%	19.85%	21.21%	28.23%	4.27%	7.91%	16.71%	21.56%	28.71%
Return on Assets (ROA)	15.85%	11.46%	10.34%	16.61%	22.07%	0.27%	5.12%	12.48%	17.26%	22.60%
Return on Common Equity (ROCE)	29.39%	22.87%	22.14%	39.88%	66.11%	1.09%	21.05%	68.26%	22,573.68%	-173.92%
Return on Equity Simple (ROE_SIMPLE)	29.01%	21.74%	20.79%	45.51%	82.00%	1.21%	18.86%	109.92%	-156.30%	-146.32%
Net Operating Profit after Tax (NOPAT)	2,658	2,287	2,415	4,416	4,364	-66	1,985	3,977	4,566	6,094
NOPAT Margin	28.81%	21.29%	19.04%	30.40%	28.97%	-0.97%	18.11%	23.27%	21.37%	25.67%
Net Nonoperating Expense Percent (NNEP)	-2.47%	-2.72%	-0.95%	-5.66%	10.88%	4.45%	-29.86%	-35.36%	-113.53%	20.79%
Return On Investment Capital (ROIC_SIMPLE)	-	-	-	-	-	-	-	25.14%	37.93%	46.66%
Cost of Revenue to Revenue	6.85%	3.86%	1.91%	14.06%	14.92%	28.61%	0.00%	14.42%	0.00%	0.00%
SG&A Expenses to Revenue	18.38%	18.10%	6.03%	6.42%	7.18%	12.95%	29.64%	7.56%	25.76%	21.74%
R&D to Revenue	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Operating Expenses to Revenue	57.82%	69.09%	62.31%	49.18%	49.60%	80.68%	77.22%	55.72%	72.69%	68.17%
Earnings before Interest and Taxes (EBIT)	3,233	2,826	4,496	5,104	6,224	923	1,799	4,095	5,358	7,473
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)	3,580	3,212	4,938	5,589	6,923	1,565	2,398	4,702	6,023	8,224
Valuation Ratios	-	-	-	-	-	-	-	-	-	-
Price to Book Value (P/BV)	7.48	7.33	7.49	9.04	14.42	18.55	15.87	27.85	0.00	0.00
Price to Tangible Book Value (P/TBV)	20.22	13.26	13.29	21.18	80.25	76.54	79.45	0.00	0.00	0.00
Price to Revenue (P/Rev)	7.13	6.70	6.65	5.47	5.68	13.36	8.95	4.53	5.74	6.93
Price to Earnings (P/E)	25.78	33.72	36.03	19.86	17.58	1,538.57	84.16	25.34	28.60	27.96
Dividend Yield	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.70%
Earnings Yield	3.88%	2.97%	2.78%	5.03%	5.69%	0.07%	1.19%	3.95%	3.50%	3.58%
Enterprise Value to Invested Capital (EV/IC)	14.03	21.08	30.11	26.76	29.70	36.04	30.37	118.83	0.00	0.00
Enterprise Value to Revenue (EV/Rev)	6.65	6.08	5.96	5.05	5.47	13.00	8.67	4.41	5.82	6.94
Enterprise Value to EBITDA (EV/EBITDA)	17.14	20.32	15.31	13.13	11.90	56.44	39.61	16.02	20.64	20.04
Enterprise Value to EBIT (EV/EBIT)	18.98	23.10	16.81	14.37	13.24	95.70	52.80	18.40	23.21	22.06
Enterprise Value to NOPAT (EV/NOPAT)	23.08	28.54	31.30	16.61	18.88	0.00	47.86	18.94	27.23	27.05
Enterprise Value to Operating Cash Flow (EV/OCF)	19.15	16.38	16.21	13.74	16.93	1,039.22	33.69	11.49	16.93	19.80
Enterprise Value to Free Cash Flow (EV/FCFF)	23.02	18.31	25.19	17.53	19.02	343.26	72.63	11.64	19.79	19.06
Leverage & Solvency	-	-	-	-	-	-	-	-	-	-
Debt to Equity	0.70	0.72	0.85	0.98	1.45	2.53	1.83	4.69	-5.39	-4.25
Long-Term Debt to Equity	0.70	0.63	0.78	0.98	1.29	2.33	1.50	4.51	-4.67	-3.81
Financial Leverage	-0.50	-0.60	-0.73	-0.74	-0.63	-0.52	-0.50	-0.58	-12.84	-0.30
Leverage Ratio	1.85	2.00	2.15	2.40	3.00	4.00	4.11	5.47	1,307.97	-7.70
Compound Leverage Factor	1.79	1.92	2.10	2.27	2.87	2.46	3.35	5.24	1,338.00	-7.51
Debt to Total Capital	41.18%	42.02%	45.81%	49.61%	59.25%	71.67%	64.61%	82.41%	122.79%	130.78%
Short-Term Debt to Total Capital	0.00%	5.70%	3.42%	0.00%	6.79%	5.70%	11.40%	3.16%	16.29%	13.36%
Long-Term Debt to Total Capital	41.18%	36.33%	42.39%	49.61%	52.47%	65.97%	53.21%	79.25%	106.50%	117.42%
Preferred Equity to Total Capital	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Noncontrolling Interests to Total Capital	0.00%	0.17%	0.01%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Common Equity to Total Capital	58.82%	57.81%	54.18%	50.39%	40.75%	28.33%	35.39%	17.59%	-22.79%	-30.78%
Debt to EBITDA	1.72	2.22	1.93	1.55	1.25	7.91	4.70	2.77	2.45	2.08
Net Debt to EBITDA	-1.24	-2.10	-1.77	-1.08	-0.46	-1.56	-1.27	-0.46	0.28	0.05
Long-Term Debt to EBITDA	1.72	1.92	1.78	1.55	1.10	7.28	3.87	2.67	2.13	1.86
Debt to NOPAT	2.32	3.12	3.94	1.96	1.98	-188.55	5.68	3.28	3.24	2.80
Net Debt to NOPAT	-1.66	-2.95	-3.62	-1.37	-0.72	37.19	-1.54	-0.54	0.36	0.06
Long-Term Debt to NOPAT	2.32	2.70	3.65	1.96	1.75	-173.55	4.68	3.15	2.81	2.52
Altman Z-Score	6.60	6.29	5.68	6.20	6.75	5.63	5.88	5.13	6.33	6.91
Noncontrolling Interest Sharing Ratio	0.00%	0.15%	0.15%	0.02%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Liquidity Ratios	-	-	-	-	-	-	-	-	-	-
Current Ratio	2.47	1.89	2.58	2.36	1.83	3.56	2.10	1.86	1.28	1.31
Quick Ratio	2.29	1.81	2.46	2.20	1.68	3.38	2.00	1.73	1.20	1.24
Cash Flow Metrics	-	-	-	-	-	-	-	-	-	-
Free Cash Flow to Firm (FCFF)	2,665	3,565	3,001	4,184	4,332	257	1,308	6,471	6,284	8,649
Operating Cash Flow to CapEx	1,842.01%	1,810.91%	1,618.75%	1,207.69%	1,322.01%	29.72%	927.63%	1,780.98%	2,128.70%	1,940.09%
Free Cash Flow to Firm to Interest Expense	16.63	17.14	11.81	15.56	16.29	0.72	3.92	16.55	7.01	6.68
Operating Cash Flow to Interest Expense	19.99	19.15	18.35	19.84	18.29	0.24	8.44	16.76	8.19	6.43
Operating Cash Flow Less CapEx to Interest Expense	18.91	18.10	17.22	18.20	16.91	-0.56	7.53	15.82	7.80	6.10
Efficiency Ratios	-	-	-	-	-	-	-	-	-	-
Asset Turnover	0.57	0.58	0.56	0.60	0.68	0.31	0.48	0.70	0.86	0.91
Accounts Receivable Turnover	14.31	14.27	12.20	10.60	9.41	6.15	11.61	9.53	7.79	7.36
Inventory Turnover	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Fixed Asset Turnover	38.94	34.55	30.67	25.58	21.62	9.10	13.89	22.92	29.41	29.38
Accounts Payable Turnover	2.09	1.12	0.45	2.27	1.89	1.97	0.00	1.20	0.00	0.00
Days Sales Outstanding (DSO)	25.50	25.57	29.91	34.43	38.80	59.32	31.43	38.30	46.83	49.60
Days Inventory Outstanding (DIO)	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Days Payable Outstanding (DPO)	174.46	326.28	819.82	161.05	192.65	185.32	0.00	303.03	0.00	0.00
Cash Conversion Cycle (CCC)	-148.95	-300.71	-789.92	-126.62	-153.85	-126.00	31.43	-264.73	46.83	49.60
Capital & Investment Metrics	-	-	-	-	-	-	-	-	-	-
Invested Capital	4,374	3,096	2,510	2,742	2,774	2,451	3,128	634	-1,084	-3,639
Invested Capital Turnover	2.11	2.88	4.52	5.53	5.46	2.60	3.93	9.09	-94.96	-10.05
Increase / (Decrease) in Invested Capital	-6.68	-1,278	-586	232	32	-323	677	-2,494	-1,718	-2,555
Enterprise Value (EV)	61,348	65,268	75,587	73,370	82,385	88,334	94,994	75,336	124,334	164,819
Market Capitalization	65,769	71,992	84,338	79,413	85,544	90,776	98,044	77,484	122,674	164,438
Book Value per Share	$169.68	$199.01	$230.90	$189.62	$141.75	$119.47	$150.45	$71.72	($78.65)	($121.46)
Tangible Book Value per Share	$62.75	$110.03	$130.12	$80.94	$25.47	$28.96	$30.05	($47.80)	($205.88)	($247.79)
Total Capital	14,954	16,987	20,785	17,434	14,561	17,273	17,455	15,819	12,039	13,061
Total Debt	6,158	7,138	9,521	8,649	8,628	12,380	11,277	13,037	14,783	17,081
Total Long-Term Debt	6,158	6,171	8,810	8,649	7,640	11,395	9,288	12,537	12,822	15,336
Net Debt	-4,421	-6,753	-8,754	-6,043	-3,159	-2,442	-3,050	-2,148	1,660	381
Capital Expenditures (CapEx)	174	220	288	442	368	286	304	368	345	429
Debt-free, Cash-free Net Working Capital (DFCFNWC)	-535	-789	-1,154	-1,432	-1,855	-1,297	-2,264	-4,572	-7,018	-9,575
Debt-free Net Working Capital (DFNWC)	2,114	3,511	6,248	4,852	5,455	9,766	8,888	7,824	5,665	6,589
Net Working Capital (NWC)	2,114	2,543	5,537	4,852	4,467	8,781	6,899	7,324	3,704	4,844
Net Nonoperating Expense (NNE)	107	152	74	418	-501	-125	820	919	277	212
Net Nonoperating Obligations (NNO)	-4,421	-6,753	-8,754	-6,043	-3,159	-2,442	-3,050	-2,148	1,660	381
Total Depreciation and Amortization (D&A)	347	386	442	485	699	642	599	607	665	751
Debt-free, Cash-free Net Working Capital to Revenue	-5.80%	-7.35%	-9.10%	-9.86%	-12.31%	-19.08%	-20.66%	-26.75%	-32.85%	-40.33%
Debt-free Net Working Capital to Revenue	22.92%	32.68%	49.27%	33.40%	36.21%	143.70%	81.11%	45.78%	26.52%	27.76%
Net Working Capital to Revenue	22.92%	23.67%	43.66%	33.40%	29.65%	129.21%	62.96%	42.86%	17.34%	20.41%
Earnings Adjustments	-	-	-	-	-	-	-	-	-	-
Adjusted Basic Earnings per Share	$50.09	$43.14	$47.78	$84.26	$112.93	$1.45	$28.39	$76.70	$118.67	$174.96
Adjusted Weighted Average Basic Shares Outstanding	50.94M	49.49M	48.99M	47.45M	43.08M	40.97M	41.04M	39.87M	36.14M	33.62M
Adjusted Diluted Earnings per Share	$49.45	$42.65	$46.86	$83.26	$111.82	$1.44	$28.17	$76.35	$117.40	$172.69
Adjusted Weighted Average Diluted Shares Outstanding	51.59M	50.06M	49.95M	48.02M	43.51M	41.16M	41.36M	40.05M	36.53M	34.06M
Adjusted Basic & Diluted Earnings per Share	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding	49.62M	49.17M	48.29M	45.01M	41.06M	40.96M	40.89M	37.65M	34.17M	32.82M
Normalized Net Operating Profit after Tax (NOPAT)	2,658	3,027	2,415	4,416	4,364	406	1,985	3,977	4,566	6,094
Normalized NOPAT Margin	28.81%	28.18%	19.04%	30.40%	28.97%	5.97%	18.11%	23.27%	21.37%	25.67%
Pre Tax Income Margin	33.92%	25.25%	34.69%	33.28%	39.55%	8.34%	13.37%	22.95%	25.65%	30.72%
Debt Service Ratios	-	-	-	-	-	-	-	-	-	-
EBIT to Interest Expense	20.18	13.59	17.70	18.97	23.40	2.59	5.39	10.47	5.97	5.77
NOPAT to Interest Expense	16.59	10.99	9.51	16.42	16.41	-0.18	5.94	10.17	5.09	4.71
EBIT Less CapEx to Interest Expense	19.09	12.53	16.57	17.33	22.02	1.79	4.48	9.53	5.59	5.44
NOPAT Less CapEx to Interest Expense	15.50	9.94	8.37	14.77	15.02	-0.99	5.03	9.23	4.71	4.37
Payout Ratios	-	-	-	-	-	-	-	-	-	-
Dividend Payout Ratio	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	19.96%
Augmented Payout Ratio	121.07%	47.40%	78.09%	149.35%	168.28%	2,208.47%	13.99%	216.51%	241.94%	130.62%

This table displays calculated financial ratios and metrics derived from Booking's official financial filings.

Metric	Q3 2022	Q4 2022	Q1 2023	Q2 2023	Q3 2023	Q4 2023	Q1 2024	Q2 2024	Q3 2024	Q4 2024	Q1 2025
Growth Metrics	-	-	-	-	-	-	-	-	-	-	-
Revenue Growth	29.43%	35.83%	40.19%	27.20%	21.30%	18.15%	16.86%	7.27%	8.90%	14.36%	7.86%
EBITDA Growth	102.93%	49.32%	168.15%	28.05%	35.49%	-63.85%	153.49%	18.31%	-7.49%	263.20%	26.61%
EBIT Growth	117.37%	54.66%	134.44%	30.57%	36.70%	-72.28%	239.41%	18.83%	-8.57%	376.44%	-11.94%
NOPAT Growth	23.54%	78.13%	224.34%	78.05%	25.12%	-71.25%	65.82%	10.12%	12.72%	258.92%	36.32%
Net Income Growth	116.65%	99.84%	138.00%	50.53%	50.72%	-82.02%	191.73%	17.91%	0.24%	381.08%	-57.09%
EPS Growth	125.70%	102.80%	140.94%	65.59%	66.27%	-81.22%	219.57%	27.20%	6.50%	453.42%	-54.98%
Operating Cash Flow Growth	-99.87%	678.85%	70.44%	-35.28%	68,500.00%	-38.06%	-6.40%	45.37%	72.96%	-46.43%	21.41%
Free Cash Flow Firm Growth	-24.38%	10,564.61%	584.55%	27.66%	154.86%	-43.73%	-42.76%	28.86%	19.57%	82.50%	69.46%
Invested Capital Growth	19.63%	-79.73%	-189.95%	-315.33%	-147.82%	-270.98%	-93.49%	-112.04%	-395.83%	-235.70%	-89.04%
Revenue Q/Q Growth	40.94%	-33.10%	-6.69%	44.57%	34.40%	-34.83%	-7.71%	32.71%	36.44%	-31.56%	-12.96%
EBITDA Q/Q Growth	76.99%	-36.40%	-75.57%	307.67%	87.28%	-83.03%	-15.37%	90.28%	46.43%	-33.39%	-31.78%
EBIT Q/Q Growth	86.72%	-39.51%	-83.16%	492.19%	95.48%	-87.73%	-17.97%	107.34%	50.40%	-36.07%	-55.82%
NOPAT Q/Q Growth	163.99%	-42.15%	-65.47%	237.64%	85.50%	-86.71%	99.15%	124.21%	89.88%	-57.67%	-24.36%
Net Income Q/Q Growth	94.40%	-25.87%	-78.46%	384.96%	94.65%	-91.16%	249.55%	96.01%	65.48%	-57.57%	-68.82%
EPS Q/Q Growth	99.24%	-27.58%	-76.97%	398.43%	100.06%	-91.82%	291.77%	98.39%	67.51%	-57.49%	-68.13%
Operating Cash Flow Q/Q Growth	-99.93%	108,550.00%	32.95%	-39.88%	-21.01%	-1.90%	100.89%	-6.62%	-6.02%	-69.62%	355.34%
Free Cash Flow Firm Q/Q Growth	-16.08%	107.22%	1.76%	-27.85%	67.52%	-54.25%	3.52%	62.42%	55.44%	-30.17%	-3.87%
Invested Capital Q/Q Growth	419.10%	-53.14%	-347.00%	-12.45%	63.26%	-67.54%	-179.52%	-23.23%	14.09%	-13.44%	-57.41%
Profitability Metrics	-	-	-	-	-	-	-	-	-	-	-
Gross Margin	100.00%	53.84%	80.89%	86.23%	100.00%	130.81%	81.29%	86.23%	100.00%	129.85%	100.00%
EBITDA Margin	40.04%	38.06%	11.38%	32.09%	44.72%	11.64%	24.69%	35.40%	37.99%	36.98%	28.98%
Operating Margin	42.68%	33.22%	11.91%	30.63%	42.27%	12.73%	17.92%	31.68%	39.77%	31.60%	22.30%
EBIT Margin	37.64%	34.03%	7.12%	29.17%	42.42%	7.98%	20.68%	32.31%	35.61%	33.27%	16.88%
Profit (Net Income) Margin	27.53%	30.50%	7.04%	23.62%	34.21%	4.64%	17.58%	25.96%	31.49%	19.52%	6.99%
Tax Burden Percent	76.56%	85.06%	87.79%	79.73%	79.74%	54.01%	82.82%	79.14%	87.73%	68.29%	84.09%
Interest Burden Percent	95.52%	105.37%	112.64%	101.57%	101.12%	107.59%	102.63%	101.53%	100.77%	85.93%	49.25%
Effective Tax Rate	23.44%	14.94%	12.21%	20.27%	20.26%	45.99%	17.18%	20.86%	12.27%	31.71%	15.91%
Return on Invested Capital (ROIC)	421.54%	256.70%	2,171.74%	0.00%	1,969.81%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
ROIC Less NNEP Spread (ROIC-NNEP)	430.80%	253.20%	2,176.64%	0.00%	1,966.68%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Return on Net Nonoperating Assets (RNNOA)	-314.67%	-146.89%	-2,106.71%	0.00%	-1,510.69%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Return on Equity (ROE)	106.87%	109.81%	65.03%	267.13%	459.12%	22,573.68%	-322.30%	-203.60%	-235.44%	-173.92%	-107.02%
Cash Return on Invested Capital (CROIC)	257.47%	344.02%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Operating Return on Assets (OROA)	26.56%	23.74%	5.44%	22.10%	36.69%	6.86%	17.19%	26.27%	30.63%	30.34%	14.81%
Return on Assets (ROA)	19.43%	21.28%	5.38%	17.90%	29.59%	3.99%	14.61%	21.11%	27.08%	17.81%	6.13%
Return on Common Equity (ROCE)	106.87%	109.81%	65.03%	267.13%	459.12%	22,573.68%	-322.30%	-203.60%	-235.44%	-173.92%	-107.02%
Return on Equity Simple (ROE_SIMPLE)	66.51%	0.00%	374.67%	-670.23%	-848.32%	0.00%	-118.44%	-117.63%	-137.86%	0.00%	-88.99%
Net Operating Profit after Tax (NOPAT)	1,978	1,144	395	1,334	2,474	329	655	1,469	2,789	1,181	893
NOPAT Margin	32.68%	28.25%	10.46%	24.42%	33.71%	6.88%	14.84%	25.07%	34.89%	21.58%	18.75%
Net Nonoperating Expense Percent (NNEP)	-9.26%	3.50%	-4.90%	-1.59%	3.14%	-43.83%	14.95%	18.86%	128.59%	11.04%	79.67%
Return On Investment Capital (ROIC_SIMPLE)	-	7.23%	-	-	-	2.73%	-	-	-	9.04%	8.60%
Cost of Revenue to Revenue	0.00%	46.16%	19.11%	13.77%	0.00%	-30.81%	18.71%	13.77%	0.00%	-29.85%	0.00%
SG&A Expenses to Revenue	16.97%	-24.85%	10.56%	7.29%	17.44%	71.63%	8.45%	5.04%	20.48%	52.20%	21.73%
R&D to Revenue	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Operating Expenses to Revenue	57.32%	20.62%	68.98%	55.60%	57.73%	118.08%	63.37%	54.55%	60.23%	98.25%	77.70%
Earnings before Interest and Taxes (EBIT)	2,278	1,378	269	1,593	3,114	382	913	1,893	2,847	1,820	804
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)	2,423	1,541	430	1,753	3,283	557	1,090	2,074	3,037	2,023	1,380
Valuation Ratios	-	-	-	-	-	-	-	-	-	-	-
Price to Book Value (P/BV)	17.69	27.85	92.53	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Price to Tangible Book Value (P/TBV)	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Price to Revenue (P/Rev)	4.05	4.53	5.47	5.13	5.30	5.74	5.74	6.00	6.13	6.93	6.28
Price to Earnings (P/E)	26.60	25.34	24.70	22.27	20.61	28.60	26.32	26.72	28.04	27.96	27.79
Dividend Yield	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.24%	0.44%	0.62%	0.70%	0.78%
Earnings Yield	3.76%	3.95%	4.05%	4.49%	4.85%	3.50%	3.80%	3.74%	3.57%	3.58%	3.60%
Enterprise Value to Invested Capital (EV/IC)	46.28	118.83	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Enterprise Value to Revenue (EV/Rev)	3.91	4.41	5.32	5.07	5.30	5.82	5.79	6.02	6.15	6.94	6.29
Enterprise Value to EBITDA (EV/EBITDA)	14.93	16.02	16.17	15.42	15.12	20.64	16.53	16.82	18.21	20.04	17.80
Enterprise Value to EBIT (EV/EBIT)	17.35	18.40	18.03	17.11	16.62	23.21	18.13	18.43	20.08	22.06	20.58
Enterprise Value to NOPAT (EV/NOPAT)	18.31	18.94	22.69	20.20	20.45	27.23	26.27	27.08	26.83	27.05	24.04
Enterprise Value to Operating Cash Flow (EV/OCF)	13.44	11.49	12.49	14.43	13.37	16.93	17.78	16.98	15.83	19.80	17.03
Enterprise Value to Free Cash Flow (EV/FCFF)	19.58	11.64	12.78	15.84	14.88	19.79	20.17	19.40	18.07	19.06	16.83
Leverage & Solvency	-	-	-	-	-	-	-	-	-	-	-
Debt to Equity	2.58	4.69	11.79	-21.93	-22.91	-5.39	-4.31	-4.05	-4.58	-4.25	-2.70
Long-Term Debt to Equity	2.24	4.51	11.00	-20.65	-19.84	-4.67	-3.45	-3.25	-3.91	-3.81	-2.59
Financial Leverage	-0.73	-0.58	-0.97	-1.65	-0.77	-12.84	0.54	0.11	-0.10	-0.30	-0.14
Leverage Ratio	4.93	5.47	8.74	15.30	15.66	1,307.97	-17.78	-11.15	-12.53	-7.70	-5.40
Compound Leverage Factor	4.71	5.76	9.84	15.54	15.84	1,407.27	-18.24	-11.32	-12.63	-6.61	-2.66
Debt to Total Capital	72.07%	82.41%	92.18%	104.78%	104.57%	122.79%	130.23%	132.74%	127.96%	130.78%	158.84%
Short-Term Debt to Total Capital	9.39%	3.16%	6.22%	6.14%	13.97%	16.29%	25.83%	26.39%	18.51%	13.36%	6.31%
Long-Term Debt to Total Capital	62.68%	79.25%	85.97%	98.64%	90.59%	106.50%	104.40%	106.35%	109.44%	117.42%	152.53%
Preferred Equity to Total Capital	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Noncontrolling Interests to Total Capital	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Common Equity to Total Capital	27.93%	17.59%	7.82%	-4.78%	-4.57%	-22.79%	-30.23%	-32.74%	-27.96%	-30.78%	-58.84%
Debt to EBITDA	2.26	2.77	2.12	2.29	1.98	2.45	2.27	2.16	2.15	2.08	1.94
Net Debt to EBITDA	-0.55	-0.46	-0.44	-0.17	0.00	0.28	0.13	0.07	0.06	0.05	0.05
Long-Term Debt to EBITDA	1.96	2.67	1.97	2.16	1.72	2.13	1.82	1.73	1.84	1.86	1.86
Debt to NOPAT	2.77	3.28	2.97	3.00	2.68	3.24	3.60	3.48	3.17	2.80	2.62
Net Debt to NOPAT	-0.68	-0.54	-0.62	-0.23	0.00	0.36	0.21	0.11	0.08	0.06	0.06
Long-Term Debt to NOPAT	2.41	3.15	2.77	2.83	2.32	2.81	2.89	2.79	2.71	2.52	2.51
Altman Z-Score	5.06	4.78	5.08	4.96	5.69	5.66	5.08	5.24	5.79	6.24	5.75
Noncontrolling Interest Sharing Ratio	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Liquidity Ratios	-	-	-	-	-	-	-	-	-	-	-
Current Ratio	1.45	1.86	1.59	1.55	1.44	1.28	1.22	1.17	1.23	1.31	1.22
Quick Ratio	1.34	1.73	1.49	1.45	1.35	1.20	1.15	1.11	1.16	1.24	1.15
Cash Flow Metrics	-	-	-	-	-	-	-	-	-	-	-
Free Cash Flow to Firm (FCFF)	1,756	3,638	3,702	2,671	4,474	2,047	2,119	3,442	5,350	3,736	3,591
Operating Cash Flow to CapEx	2.04%	2,897.33%	3,282.95%	1,888.04%	1,932.39%	1,431.91%	2,080.00%	1,729.45%	3,081.82%	948.68%	2,713.22%
Free Cash Flow to Firm to Interest Expense	17.21	25.09	19.08	11.08	17.62	9.84	9.68	13.04	17.54	7.37	5.53
Operating Cash Flow to Interest Expense	0.02	14.99	14.89	7.21	5.40	6.47	12.35	9.56	7.78	1.42	5.06
Operating Cash Flow Less CapEx to Interest Expense	-0.94	14.47	14.44	6.83	5.12	6.02	11.75	9.01	7.53	1.27	4.87
Efficiency Ratios	-	-	-	-	-	-	-	-	-	-	-
Asset Turnover	0.71	0.70	0.76	0.76	0.87	0.86	0.83	0.81	0.86	0.91	0.88
Accounts Receivable Turnover	8.35	9.53	9.93	7.65	7.20	7.79	8.23	6.77	6.50	7.36	7.31
Inventory Turnover	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Fixed Asset Turnover	19.53	22.92	23.56	24.33	25.60	29.41	29.26	27.88	28.55	29.38	28.98
Accounts Payable Turnover	0.00	1.20	1.43	1.53	1.30	0.00	0.04	0.05	0.04	0.00	0.00
Days Sales Outstanding (DSO)	43.73	38.30	36.75	47.69	50.70	46.83	44.33	53.93	56.18	49.60	49.90
Days Inventory Outstanding (DIO)	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Days Payable Outstanding (DPO)	0.00	303.03	256.11	238.18	281.20	0.00	9,475.96	6,945.33	8,132.15	0.00	0.00
Cash Conversion Cycle (CCC)	43.73	-264.73	-219.36	-190.49	-230.50	46.83	-9,431.63	-6,891.40	-8,075.98	49.60	49.90
Capital & Investment Metrics	-	-	-	-	-	-	-	-	-	-	-
Invested Capital	1,353	634	-1,566	-1,761	-647	-1,084	-3,030	-3,734	-3,208	-3,639	-5,728
Invested Capital Turnover	12.90	9.09	207.69	-17.70	58.44	-94.96	-9.57	-8.15	-11.96	-10.05	-5.50
Increase / (Decrease) in Invested Capital	222	-2,494	-3,307	-1,337	-2,000	-1,718	-1,464	-1,973	-2,561	-2,555	-2,698
Enterprise Value (EV)	62,613	75,336	96,735	98,154	109,264	124,334	127,308	134,946	141,654	164,819	151,561
Market Capitalization	64,930	77,484	99,375	99,250	109,286	122,674	126,286	134,404	141,209	164,438	151,177
Book Value per Share	$92.43	$71.72	$28.53	($18.01)	($17.51)	($78.65)	($118.46)	($126.03)	($108.97)	($121.46)	($186.26)
Tangible Book Value per Share	($25.01)	($47.80)	($93.47)	($141.01)	($142.58)	($205.88)	($246.16)	($253.13)	($236.87)	($247.79)	($312.69)
Total Capital	13,140	15,819	13,739	13,921	13,691	12,039	13,404	13,061	13,067	13,061	10,388
Total Debt	9,470	13,037	12,665	14,586	14,316	14,783	17,456	17,337	16,720	17,081	16,500
Total Long-Term Debt	8,236	12,537	11,811	13,731	12,403	12,822	13,994	13,890	14,301	15,336	15,845
Net Debt	-2,317	-2,148	-2,640	-1,096	-22	1,660	1,022	542	445	381	384
Capital Expenditures (CapEx)	98	75	88	92	71	94	130	146	77	76	121
Debt-free, Cash-free Net Working Capital (DFCFNWC)	-4,036	-4,572	-7,083	-7,519	-6,358	-7,018	-8,885	-9,793	-9,505	-9,575	-11,367
Debt-free Net Working Capital (DFNWC)	5,101	7,824	7,416	7,723	7,560	5,665	7,106	6,534	6,270	6,589	4,211
Net Working Capital (NWC)	3,867	7,324	6,562	6,868	5,647	3,704	3,644	3,087	3,851	4,844	3,556
Net Nonoperating Expense (NNE)	312	-91	129	44	-37	107	-121	-52	272	113	560
Net Nonoperating Obligations (NNO)	-2,317	-2,148	-2,640	-1,096	-22	1,660	1,022	542	445	381	384
Total Depreciation and Amortization (D&A)	145	163	161	160	169	175	177	181	190	203	576
Debt-free, Cash-free Net Working Capital to Revenue	-25.19%	-26.75%	-38.98%	-38.88%	-30.82%	-32.85%	-40.38%	-43.72%	-41.23%	-40.33%	-47.19%
Debt-free Net Working Capital to Revenue	31.84%	45.78%	40.81%	39.93%	36.65%	26.52%	32.30%	29.17%	27.20%	27.76%	17.48%
Net Working Capital to Revenue	24.14%	42.86%	36.11%	35.51%	27.37%	17.34%	16.56%	13.78%	16.71%	20.41%	14.76%
Earnings Adjustments	-	-	-	-	-	-	-	-	-	-	-
Adjusted Basic Earnings per Share	$42.10	$30.55	$7.07	$35.16	$70.62	$5.82	$22.69	$44.94	$75.37	$31.96	$10.14
Adjusted Weighted Average Basic Shares Outstanding	39.56M	39.87M	37.62M	36.68M	35.57M	36.14M	34.21M	33.84M	33.40M	33.62M	32.85M
Adjusted Diluted Earnings per Share	$41.98	$30.40	$7.00	$34.89	$69.80	$5.71	$22.37	$44.38	$74.34	$31.60	$10.07
Adjusted Weighted Average Diluted Shares Outstanding	39.67M	40.05M	37.98M	36.96M	35.99M	36.53M	34.71M	34.27M	33.86M	34.06M	33.09M
Adjusted Basic & Diluted Earnings per Share	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding	38.79M	37.65M	36.93M	35.69M	34.89M	34.17M	33.93M	33.52M	33.10M	32.82M	32.54M
Normalized Net Operating Profit after Tax (NOPAT)	1,976	1,144	395	1,334	2,474	329	655	1,469	2,789	1,181	893
Normalized NOPAT Margin	32.65%	28.25%	10.46%	24.42%	33.71%	6.88%	14.84%	25.07%	34.89%	21.58%	18.75%
Pre Tax Income Margin	35.96%	35.86%	8.02%	29.62%	42.90%	8.59%	21.22%	32.80%	35.89%	28.59%	8.32%
Debt Service Ratios	-	-	-	-	-	-	-	-	-	-	-
EBIT to Interest Expense	22.33	9.50	1.39	6.61	12.26	1.84	4.17	7.17	9.33	3.59	1.24
NOPAT to Interest Expense	19.39	7.89	2.04	5.53	9.74	1.58	2.99	5.56	9.14	2.33	1.38
EBIT Less CapEx to Interest Expense	21.37	8.99	0.93	6.23	11.98	1.38	3.58	6.62	9.08	3.44	1.05
NOPAT Less CapEx to Interest Expense	18.43	7.37	1.58	5.15	9.46	1.13	2.40	5.01	8.89	2.18	1.19
Payout Ratios	-	-	-	-	-	-	-	-	-	-	-
Dividend Payout Ratio	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	19.96%	21.95%
Augmented Payout Ratio	175.42%	216.51%	191.90%	214.99%	192.98%	241.94%	210.11%	171.89%	154.29%	130.62%	147.40%

Frequently Asked Questions About Booking's Financials

When does Booking's fiscal year end?

According to the most recent income statement we have on file, Booking's financial year ends in December. Their financial year 2024 ended on December 31, 2024.

How has Booking's net income changed over the last 9 years?

Booking's net income appears to be on an upward trend, with a most recent value of $5.88 billion in 2024, rising from $2.55 billion in 2015. The previous period was $4.29 billion in 2023.

What is Booking's operating income?

Booking's total operating income in 2024 was $7.56 billion, based on the following breakdown:

Total Gross Profit: $23.74 billion
Total Operating Expenses: $16.18 billion

How has Booking revenue changed over the last 9 years?

Over the last 9 years, Booking's total revenue changed from $9.22 billion in 2015 to $23.74 billion in 2024, a change of 157.4%.

How much debt does Booking have?

Booking's total liabilities were at $31.73 billion at the end of 2024, a 17.1% increase from 2023, and a 267.9% increase since 2015.

How much cash does Booking have?

In the past 9 years, Booking's cash and equivalents has ranged from $1.48 billion in 2015 to $16.16 billion in 2024, and is currently $16.16 billion as of their latest financial filing in 2024.

How has Booking's book value per share changed over the last 9 years?

Over the last 9 years, Booking's book value per share changed from 169.68 in 2015 to -121.46 in 2024, a change of -171.6%.

Related Companies

This page (NASDAQ:BKNG) was last updated on 4/30/2025 by MarketBeat.com Staff

From Our Partners

Get 30 Days of MarketBeat All Access for Free

Start Your 30-Day Trial

In-depth profiles and analysis for 20,000 public companies.
Real-time analyst ratings, insider transactions, earnings data, and more.
Our daily ratings and market update email newsletter.

Sign In
Create Account

Your Email Address:

Your Password:

Forgot your password?

Your Email Address:

Choose a Password:

By creating a free account, you agree to our terms of service. This site is protected by reCAPTCHA and the Google Privacy Policy and Terms of Service apply.

Booking (BKNG) Financials

Frequently Asked Questions About Booking's Financials

Best-in-Class Portfolio Monitoring

Stock Ideas and Recommendations

Advanced Stock Screeners and Research Tools

About MarketBeat

MarketBeat Products

Popular Tools

Financial Calendars

Terms & Info

Booking (BKNG) Financials

Annual Income Statements for Booking

Quarterly Income Statements for Booking

Annual Cash Flow Statements for Booking

Quarterly Cash Flow Statements for Booking

Annual Balance Sheets for Booking

Quarterly Balance Sheets for Booking

Annual Metrics and Ratios for Booking

Quarterly Metrics and Ratios for Booking

Frequently Asked Questions About Booking's Financials

MarketBeat All Access Features

Best-in-Class Portfolio Monitoring

Stock Ideas and Recommendations

Advanced Stock Screeners and Research Tools