Free Trial

Expedia Group (EXPE) Financials

Expedia Group logo
$214.81 +9.46 (+4.61%)
Closing price 08/22/2025 04:00 PM Eastern
Extended Trading
$215.48 +0.66 (+0.31%)
As of 04:22 AM Eastern
Extended trading is trading that happens on electronic markets outside of regular trading hours. This is a fair market value extended hours price provided by Polygon.io. Learn more.
Annual Income Statements for Expedia Group

Annual Income Statements for Expedia Group

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

Metric 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Period end date 12/31/2014 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024
Net Income / (Loss) Attributable to Common Shareholders
398 764 282 378 406 565 -2,687 -269 352 797 1,234
Consolidated Net Income / (Loss)
373 723 261 372 398 572 -2,728 15 343 688 1,224
Net Income / (Loss) Continuing Operations
373 723 261 372 398 572 -2,728 15 343 688 1,224
Total Pre-Tax Income
465 926 277 417 485 775 -3,151 -38 538 1,018 1,542
Total Operating Income
518 414 462 625 714 903 -2,719 186 1,085 1,033 1,319
Total Gross Profit
4,584 5,363 7,177 8,303 9,359 10,001 3,550 8,598 11,667 12,839 13,691
Total Revenue
5,763 6,672 8,774 10,060 11,223 12,067 5,199 8,598 11,667 12,839 13,691
Operating Revenue
5,763 6,672 8,774 10,060 11,223 12,067 5,199 8,598 11,667 12,839 13,691
Total Cost of Revenue
1,179 1,310 1,597 1,757 1,864 2,066 1,649 0.00 0.00 0.00 0.00
Total Operating Expenses
4,067 4,949 6,715 7,678 8,645 9,098 6,269 8,412 10,582 11,806 12,372
Selling, General & Admin Expense
1,112 574 678 676 774 807 589 1,779 1,929 2,129 2,119
Marketing Expense
2,808 3,381 4,367 5,298 5,721 6,060 2,527 4,221 6,100 6,863 7,627
Depreciation Expense
- - - - 959 910 893 814 792 807 838
Amortization Expense
77 156 317 275 - - - 1,522 1,657 1,573 1,443
Other Operating Expenses / (Income)
42 726 1,262 1,412 1,063 1,297 1,055 1.00 23 8.00 118
Impairment Charge
2.84 7.21 35 0.00 128 0.00 974 20 81 426 147
Restructuring Charge
26 105 56 17 0.00 24 231 55 0.00 0.00 80
Total Other Income / (Expense), net
-53 512 -185 -208 -229 -128 -432 -224 -547 -15 223
Interest Expense
98 126 173 182 190 173 360 631 228 245 246
Interest & Investment Income
27 17 20 34 71 59 18 9.00 60 207 235
Other Income / (Expense), net
18 622 -32 -60 -110 -14 -90 398 -379 23 234
Income Tax Expense
92 203 16 45 87 203 -423 -53 195 330 318
Net Income / (Loss) Attributable to Noncontrolling Interest
-25 -42 -21 -6.00 -8.00 7.00 -116 3.00 -9.00 -109 -10
Basic Earnings per Share
$3.09 $5.87 $1.87 $2.49 $2.71 $3.84 ($19.00) ($1.80) $2.24 $5.50 $9.39
Weighted Average Basic Shares Outstanding
128.91M 130.16M 150.37M 151.62M 149.96M 147.19M 141.41M 149.73M 156.67M 144.97M 131.43M
Diluted Earnings per Share
$2.99 $5.70 $1.82 $2.42 $2.65 $3.77 ($19.00) ($1.80) $2.17 $5.31 $8.95
Weighted Average Diluted Shares Outstanding
133.17M 134.02M 154.52M 156.39M 152.89M 149.88M 141.41M 149.73M 161.75M 150.23M 137.92M
Weighted Average Basic & Diluted Shares Outstanding
128.80M 130.20M 150.70M 151.80M 149.80M 139.99M 143.86M 155.75M 153.35M 136.29M 128.86M

Quarterly Income Statements for Expedia Group

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

Metric Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025
Period end date 12/31/2022 3/31/2023 6/30/2023 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025
Net Income / (Loss) Attributable to Common Shareholders
177 -145 385 425 132 -135 386 684 299 -200 330
Consolidated Net Income / (Loss)
175 -140 387 305 136 -136 375 684 301 -197 322
Net Income / (Loss) Continuing Operations
175 -140 387 305 136 -136 375 684 301 -197 322
Total Pre-Tax Income
183 -61 464 444 171 -155 488 874 335 -217 423
Total Operating Income
128 -121 443 607 104 -110 451 762 216 -70 485
Total Gross Profit
3,492 2,251 3,358 3,517 3,713 2,531 3,196 4,060 3,542 2,988 3,786
Total Revenue
2,618 2,665 3,358 3,929 2,887 2,889 3,558 4,060 3,184 2,988 3,786
Operating Revenue
2,618 2,665 3,358 3,929 2,887 2,889 3,558 4,060 3,184 2,988 3,786
Total Cost of Revenue
-874 414 0.00 412 -826 358 362 0.00 -358 0.00 0.00
Total Operating Expenses
3,364 2,372 2,915 2,910 3,609 2,641 2,745 3,298 3,326 3,058 3,301
Selling, General & Admin Expense
1,097 184 538 194 1,213 186 180 549 873 500 522
Marketing Expense
1,376 1,674 1,770 1,856 1,563 1,836 1,990 2,052 1,749 1,956 2,133
Depreciation Expense
199 192 199 208 208 210 205 211 212 219 223
Amortization Expense
- - 407 - - - - 388 - 357 377
Other Operating Expenses / (Income)
-594 322 1.00 340 -655 361 352 59 -323 0.00 2.00
Restructuring Charge
- 0.00 0.00 0.00 - 48 18 6.00 8.00 26 44
Total Other Income / (Expense), net
55 60 21 -163 67 -45 37 112 119 -147 -62
Interest Expense
60 61 61 62 61 62 61 61 62 58 58
Interest & Investment Income
27 43 63 56 45 51 67 67 50 54 74
Other Income / (Expense), net
88 78 19 -157 83 -34 31 106 131 -143 -78
Income Tax Expense
8.00 79 77 139 35 -19 113 190 34 -20 101
Net Income / (Loss) Attributable to Noncontrolling Interest
-2.00 5.00 2.00 -120 4.00 -1.00 -11 0.00 2.00 3.00 -8.00
Basic Earnings per Share
$1.14 ($0.95) $2.62 $2.98 $0.85 ($0.99) $2.92 $5.28 $2.18 ($1.56) $2.61
Weighted Average Basic Shares Outstanding
156.67M 152.48M 147.17M 142.23M 144.97M 135.50M 131.95M 129.76M 131.43M 128.64M 126.45M
Diluted Earnings per Share
$1.14 ($0.95) $2.54 $2.87 $0.85 ($0.99) $2.80 $5.04 $2.10 ($1.56) $2.48
Weighted Average Diluted Shares Outstanding
161.75M 152.48M 151.84M 147.75M 150.23M 135.50M 137.83M 135.73M 137.92M 128.64M 132.81M
Weighted Average Basic & Diluted Shares Outstanding
153.35M 148.12M 143.36M 138.85M 136.29M 132.75M 130.18M 128.35M 128.86M 127.12M 123.72M

Annual Cash Flow Statements for Expedia Group

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

Metric 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Period end date 12/31/2014 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024
Net Change in Cash & Equivalents
382 274 105 1,099 -73 1,392 41 1,667 46 -190 -87
Net Cash From Operating Activities
1,367 1,368 1,549 1,845 1,975 2,767 -3,834 3,748 3,440 2,690 3,085
Net Cash From Continuing Operating Activities
1,367 1,368 1,549 1,845 1,975 2,767 -3,834 3,748 3,440 2,690 3,085
Net Income / (Loss) Continuing Operations
373 723 261 372 398 572 -2,728 15 343 688 1,224
Consolidated Net Income / (Loss)
373 723 261 372 398 572 -2,728 15 343 688 1,224
Depreciation Expense
266 337 477 614 676 712 739 715 704 748 781
Amortization Expense
77 156 352 275 325 198 154 99 88 59 57
Non-Cash Adjustments To Reconcile Net Income
182 -351 319 48 502 185 1,391 412 957 807 451
Changes in Operating Assets and Liabilities, net
470 503 140 536 74 1,100 -3,390 2,507 1,348 388 572
Net Cash From Investing Activities
-924 -2,371 -718 -1,581 -559 -1,553 -263 -931 -580 -800 -1,262
Net Cash From Continuing Investing Activities
-924 -2,371 -718 -1,581 -559 -1,553 -263 -931 -580 -800 -1,262
Purchase of Property, Plant & Equipment
-328 -787 -749 -710 -878 -1,160 -797 -673 -662 -846 -756
Purchase of Investments
-1,194 -467 -45 -1,811 -1,803 -1,346 -685 -201 -397 -28 -549
Sale and/or Maturity of Investments
1,157 411 61 1,096 2,137 852 1,161 23 542 49 78
Other Investing Activities, net
1.93 12 16 13 38 101 79 -20 -63 25 -35
Net Cash From Financing Activities
48 1,404 -691 688 -1,489 175 4,077 -973 -2,624 -2,096 -1,745
Net Cash From Continuing Financing Activities
48 1,404 -691 688 -1,489 175 4,077 -973 -2,624 -2,096 -1,745
Repayment of Debt
-5.60 14 -31 -25 -546 -19 -3,443 -1,972 -2,148 -60 -22
Repurchase of Common Equity
-538 -61 -456 -312 -923 -743 -425 -165 -607 -2,137 -1,839
Other Financing Activities, net
58 -2.70 -193 -18 0.00 -400 319 503 131 101 116
Other Net Changes in Cash
- - - 147 - 3.00 - -177 -190 16 -165
Cash Interest Paid
88 110 154 163 196 157 313 342 291 231 231
Cash Income Taxes Paid
70 97 124 174 282 304 108 74 102 281 184

Quarterly Cash Flow Statements for Expedia Group

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

Metric Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025
Period end date 12/31/2022 3/31/2023 6/30/2023 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025
Net Change in Cash & Equivalents
-515 2,536 371 -2,266 -831 1,961 740 -2,316 -472 2,160 721
Net Cash From Operating Activities
-182 3,157 1,146 -1,375 -238 2,879 1,501 -1,493 198 2,952 1,121
Net Cash From Continuing Operating Activities
-182 3,157 1,118 -1,347 -238 2,879 1,501 -1,493 198 2,952 1,121
Net Income / (Loss) Continuing Operations
175 -140 387 305 136 -136 375 684 301 -197 322
Consolidated Net Income / (Loss)
175 -140 387 305 136 -136 375 684 301 -197 322
Depreciation Expense
177 177 184 194 193 195 190 197 199 208 212
Amortization Expense
22 15 15 14 15 15 15 14 13 11 11
Non-Cash Adjustments To Reconcile Net Income
-141 82 44 640 41 184 86 -14 195 197 -33
Changes in Operating Assets and Liabilities, net
-415 3,023 488 -2,500 -623 2,621 835 -2,374 -510 2,733 609
Net Cash From Investing Activities
-66 -195 -193 -247 -165 -240 -209 -452 -361 -384 164
Net Cash From Continuing Investing Activities
-66 -195 -193 -247 -165 -240 -209 -452 -361 -384 164
Purchase of Property, Plant & Equipment
-177 -233 -223 -213 -177 -177 -194 -194 -191 -196 -200
Purchase of Investments
- 0.00 - - -28 -69 - -336 -144 -329 -99
Sale and/or Maturity of Investments
5.00 5.00 17 27 - 43 - - 35 118 323
Other Investing Activities, net
106 33 13 -61 40 -37 -15 78 -61 23 140
Net Cash From Financing Activities
-379 -437 -581 -581 -497 -631 -518 -441 -155 -469 -711
Net Cash From Continuing Financing Activities
-379 -437 -581 -581 -497 -631 -518 -441 -155 -469 -711
Repayment of Debt
-19 3.00 1.00 13 -77 -20 -5.00 -1.00 4.00 -1,044 28
Repurchase of Common Equity
-366 -469 -593 -607 -468 -643 -529 -469 -198 -384 -688
Payment of Dividends
- - - - - 0.00 - - - -51 -51
Cash Interest Paid
37 81 34 82 34 82 34 81 34 99 1.00
Cash Income Taxes Paid
31 34 159 35 53 26 31 40 87 47 39

Annual Balance Sheets for Expedia Group

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

Metric 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Period end date 12/31/2014 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024
Total Assets
9,021 15,486 15,778 18,516 18,033 21,416 18,690 21,548 21,561 21,642 22,388
Total Current Assets
2,924 2,976 3,450 5,540 5,197 7,735 5,634 8,181 8,791 9,230 9,815
Cash & Equivalents
1,403 1,676 1,797 2,847 2,443 3,315 3,363 4,111 4,096 4,225 4,183
Restricted Cash
35 11 19 69 259 779 772 1,694 1,755 1,436 1,391
Short-Term Investments
356 34 72 468 28 526 24 200 48 28 300
Accounts Receivable
778 1,082 1,343 1,866 2,151 2,524 701 1,264 2,078 2,786 3,213
Prepaid Expenses
166 159 200 269 292 521 654 827 774 708 689
Current Deferred & Refundable Income Taxes
186 14 19 21 24 70 120 85 40 47 39
Plant, Property, & Equipment, net
553 1,064 1,395 1,575 1,877 2,198 2,257 2,180 2,210 2,359 2,413
Total Noncurrent Assets
5,543 11,445 10,932 11,401 10,959 11,483 10,799 11,187 10,560 10,053 10,160
Long-Term Investments
287 643 520 845 778 796 671 1,450 1,184 1,238 1,698
Goodwill
3,956 7,993 7,942 8,229 8,120 8,127 7,380 7,171 7,143 6,849 6,844
Intangible Assets
1,290 2,794 2,447 2,309 1,992 1,804 1,515 1,393 1,209 1,023 817
Noncurrent Deferred & Refundable Income Taxes
10 15 24 18 69 145 659 766 661 586 496
Other Noncurrent Operating Assets
- - - - 0.00 611 574 407 363 357 305
Total Liabilities & Shareholders' Equity
9,021 15,486 15,778 18,516 18,033 21,416 18,690 21,548 21,561 21,642 22,388
Total Liabilities
6,567 9,897 10,084 12,365 12,352 15,880 15,686 17,996 17,833 18,856 19,589
Total Current Liabilities
4,187 5,926 6,127 7,879 8,060 10,714 5,406 9,450 10,778 11,783 13,611
Short-Term Debt
- - 0.00 500 0.00 749 0.00 735 - 0.00 1,043
Accounts Payable
1,550 1,815 2,086 2,536 2,487 2,827 1,098 2,021 2,656 3,118 3,070
Accrued Expenses
754 1,470 1,091 1,265 808 1,050 979 824 787 752 766
Current Deferred Revenue
1,823 2,573 2,900 3,545 4,691 6,000 3,279 5,854 7,314 7,887 8,681
Current Deferred & Payable Income Tax Liabilities
60 68 50 33 74 88 50 16 21 26 51
Total Noncurrent Liabilities
2,380 3,971 3,957 4,486 4,292 5,166 10,280 8,546 7,055 7,073 5,978
Long-Term Debt
1,747 3,183 3,159 3,749 3,717 4,189 8,216 7,715 6,240 6,253 5,223
Noncurrent Deferred & Payable Income Tax Liabilities
453 474 485 329 69 56 67 58 52 33 19
Other Noncurrent Operating Liabilities
180 314 313 408 506 921 1,997 773 763 787 736
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
1,894 4,930 5,693 6,129 5,651 5,536 3,004 3,552 3,728 2,786 2,799
Total Preferred & Common Equity
1,784 4,864 4,132 4,523 4,104 3,967 1,510 2,057 2,283 1,534 1,557
Total Common Equity
1,784 4,864 4,132 4,523 4,104 3,967 1,510 2,057 2,283 1,534 1,557
Common Stock
5,921 8,697 8,794 9,163 9,549 12,978 13,566 14,229 14,795 15,398 16,043
Retained Earnings
0.00 508 129 331 517 879 -1,781 -1,761 -1,409 -632 602
Accumulated Other Comprehensive Income / (Loss)
-139 -285 -280 -149 -220 -217 -178 -149 -234 -209 -232
Other Equity Adjustments
- - - - - - - - - - -14,856
Noncontrolling Interest
109 65 1,561 1,606 1,547 1,569 1,494 1,495 1,445 1,252 1,242

Quarterly Balance Sheets for Expedia Group

This table presents Expedia Group'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 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025
Period end date 9/30/2022 3/31/2023 6/30/2023 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025
Total Assets
21,879 24,986 25,676 22,522 21,642 24,761 25,893 23,405 22,388 26,114 26,976
Total Current Assets
9,270 12,126 12,813 10,094 9,230 12,348 13,515 10,832 9,815 13,587 14,733
Cash & Equivalents
4,588 5,904 6,274 5,056 4,225 5,686 6,242 4,722 4,183 5,715 6,304
Restricted Cash
1,778 2,483 2,484 1,436 1,436 1,936 2,120 1,324 1,391 2,019 2,151
Short-Term Investments
49 44 27 0.00 28 26 31 196 300 411 367
Accounts Receivable
1,991 2,523 2,903 2,753 2,786 3,750 4,127 3,764 3,213 4,449 4,949
Prepaid Expenses
799 1,119 1,055 765 708 894 924 758 689 930 929
Current Deferred & Refundable Income Taxes
65 53 70 84 47 56 71 68 39 63 33
Plant, Property, & Equipment, net
2,169 2,260 2,318 2,354 2,359 2,353 2,381 2,400 2,413 2,422 2,443
Total Noncurrent Assets
10,440 10,600 10,545 10,074 10,053 10,060 9,997 10,173 10,160 10,105 9,800
Long-Term Investments
1,122 1,198 1,202 1,155 1,238 1,245 1,283 1,527 1,698 1,608 1,331
Goodwill
7,109 7,150 7,150 6,845 6,849 6,847 6,847 6,851 6,844 6,847 6,855
Intangible Assets
1,223 1,196 1,180 1,149 1,023 1,006 991 947 817 808 801
Noncurrent Deferred & Refundable Income Taxes
626 703 665 595 586 621 544 514 496 541 496
Other Noncurrent Operating Assets
360 353 348 330 357 341 332 334 305 301 317
Total Liabilities & Shareholders' Equity
21,879 24,986 25,676 22,522 21,642 24,761 25,893 23,405 22,388 26,114 26,976
Total Liabilities
18,166 21,696 22,460 19,596 18,856 22,625 23,767 20,839 19,589 23,793 24,890
Total Current Liabilities
11,119 14,612 15,429 12,560 11,783 15,565 17,756 14,787 13,611 18,573 19,614
Short-Term Debt
0.00 - - - 0.00 - 1,041 1,042 1,043 1,746 1,747
Accounts Payable
2,667 2,541 2,841 3,017 3,118 3,155 3,567 3,158 3,070 2,938 3,346
Accrued Expenses
789 745 819 874 752 816 857 887 766 766 923
Current Deferred Revenue
7,617 11,222 11,708 8,561 7,887 11,569 12,259 9,586 8,681 13,091 13,582
Current Deferred & Payable Income Tax Liabilities
46 104 61 108 26 25 32 114 51 32 16
Total Noncurrent Liabilities
7,047 7,084 7,031 7,036 7,073 7,060 6,011 6,052 5,978 5,220 5,276
Long-Term Debt
6,237 6,243 6,247 6,250 6,253 6,256 5,218 5,221 5,223 4,465 4,466
Noncurrent Deferred & Payable Income Tax Liabilities
50 35 35 34 33 31 31 34 19 20 21
Other Noncurrent Operating Liabilities
760 806 749 752 787 773 762 797 736 735 789
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
3,713 3,290 3,216 2,926 2,786 2,136 2,126 2,566 2,799 2,321 2,086
Total Preferred & Common Equity
2,268 1,832 1,759 1,673 1,534 890 889 1,322 1,557 1,072 836
Total Common Equity
2,268 1,832 1,759 1,673 1,534 890 889 1,322 1,557 1,072 836
Common Stock
14,674 14,938 15,072 15,227 15,398 15,550 15,697 15,890 16,043 16,184 16,317
Retained Earnings
-1,586 -1,554 -1,169 -764 -632 -767 -381 303 602 351 630
Treasury Stock
-10,503 -11,341 -11,937 -12,550 -13,023 - - -14,677 -14,856 -15,243 -15,924
Accumulated Other Comprehensive Income / (Loss)
-317 -211 -207 -240 -209 -222 -223 -194 -232 -220 -187
Noncontrolling Interest
1,445 1,458 1,457 1,253 1,252 1,246 1,237 1,244 1,242 1,249 1,250

Annual Metrics And Ratios for Expedia Group

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

Metric 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Period end date 12/31/2014 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024
Growth Metrics
- - - - - - - - - - -
Revenue Growth
20.80% 15.77% 31.50% 14.66% 11.56% 7.52% -56.92% 65.38% 35.69% 10.05% 6.64%
EBITDA Growth
35.76% 74.09% -17.64% 15.49% 10.39% 12.09% -206.50% 172.96% 7.15% 24.37% 28.34%
EBIT Growth
47.39% 93.38% -58.47% 31.40% 6.90% 47.19% -415.97% 120.79% 20.89% 49.58% 47.06%
NOPAT Growth
57.78% -22.33% 34.85% 28.08% 5.09% 13.75% -385.58% 106.84% 431.29% 0.93% 49.97%
Net Income Growth
72.38% 93.79% -63.89% 42.53% 6.99% 43.72% -576.92% 100.55% 2,186.67% 100.58% 77.91%
EPS Growth
79.04% 90.64% -68.07% 32.97% 9.50% 42.26% -603.98% 90.53% 220.56% 144.70% 68.55%
Operating Cash Flow Growth
79.11% 0.08% 13.23% 19.11% 7.05% 40.10% -238.56% 197.76% -8.22% -21.80% 14.68%
Free Cash Flow Firm Growth
205.21% -826.94% 110.04% 108.81% 4.31% 72.85% -315.91% 160.99% 19.29% -37.50% 13.24%
Invested Capital Growth
-5.77% 202.18% 0.58% -4.24% -4.55% -14.13% 26.33% -28.84% -36.55% -26.79% -29.31%
Revenue Q/Q Growth
3.67% 5.41% 4.71% 2.30% 2.19% 1.58% -26.00% 18.77% 2.99% 2.14% 2.22%
EBITDA Q/Q Growth
-1.80% -0.32% 17.83% -2.20% 0.69% 1.07% -42.14% 200.65% -18.28% -1.06% 7.36%
EBIT Q/Q Growth
-4.91% -7.31% 40.71% -5.61% -5.03% 8.81% -24.57% 261.33% -32.18% -2.67% 11.49%
NOPAT Q/Q Growth
-10.45% -13.17% 20.37% -4.22% -5.11% 8.82% -29.72% 142.27% -9.39% -6.42% 12.87%
Net Income Q/Q Growth
-9.18% -8.73% 59.62% -7.83% -6.57% 10.21% -20.76% 101.95% -39.08% -5.36% 15.58%
EPS Q/Q Growth
-10.48% -9.95% 56.90% -4.72% -9.56% 12.54% -21.79% 73.49% -31.33% -5.18% 16.23%
Operating Cash Flow Q/Q Growth
4.34% -6.11% 25.29% -8.40% -2.18% 21.31% -23.36% 21.77% -11.95% -2.04% 16.46%
Free Cash Flow Firm Q/Q Growth
-46.09% -122.16% 116.17% -24.02% -11.79% 52.06% -20.76% 74.77% -25.14% -9.75% 19.29%
Invested Capital Q/Q Growth
64.36% 85.93% 2.80% 7.19% 9.24% 0.78% 2.55% -5.15% 19.56% 38.13% 40.85%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
79.54% 80.37% 81.80% 82.53% 83.39% 82.88% 68.28% 100.00% 100.00% 100.00% 100.00%
EBITDA Margin
15.23% 22.91% 14.35% 14.45% 14.30% 14.91% -36.85% 16.26% 12.84% 14.51% 17.46%
Operating Margin
8.98% 6.20% 5.27% 6.21% 6.36% 7.48% -52.30% 2.16% 9.30% 8.05% 9.63%
EBIT Margin
9.29% 15.52% 4.90% 5.62% 5.38% 7.37% -54.03% 6.79% 6.05% 8.22% 11.34%
Profit (Net Income) Margin
6.47% 10.83% 2.97% 3.70% 3.55% 4.74% -52.47% 0.17% 2.94% 5.36% 8.94%
Tax Burden Percent
80.27% 78.05% 94.22% 89.21% 82.06% 73.81% 86.58% -39.47% 63.75% 67.58% 79.38%
Interest Burden Percent
86.78% 89.43% 64.42% 73.81% 80.30% 87.18% 112.18% -6.51% 76.20% 96.40% 99.29%
Effective Tax Rate
19.73% 21.95% 5.78% 10.79% 17.94% 26.19% 0.00% 0.00% 36.25% 32.42% 20.62%
Return on Invested Capital (ROIC)
19.02% 7.57% 6.77% 8.84% 9.72% 12.18% -33.25% 2.38% 18.62% 27.94% 58.09%
ROIC Less NNEP Spread (ROIC-NNEP)
31.08% 172.32% -15.43% -39.27% -154.41% 82.41% -89.97% -2.88% -440.25% 29.28% 40.21%
Return on Net Nonoperating Assets (RNNOA)
-4.33% 10.40% -2.15% -2.56% -2.99% -1.98% -30.64% -1.92% -9.19% -6.82% -14.25%
Return on Equity (ROE)
14.69% 17.97% 4.63% 6.28% 6.73% 10.20% -63.89% 0.46% 9.42% 21.12% 43.83%
Cash Return on Invested Capital (CROIC)
24.95% -92.97% 6.19% 13.18% 14.38% 27.37% -56.52% 36.08% 63.34% 58.88% 92.43%
Operating Return on Assets (OROA)
6.39% 8.45% 2.75% 3.30% 3.31% 4.51% -14.01% 2.90% 3.28% 4.89% 7.05%
Return on Assets (ROA)
4.45% 5.90% 1.67% 2.17% 2.18% 2.90% -13.60% 0.07% 1.59% 3.19% 5.56%
Return on Common Equity (ROCE)
11.37% 14.86% 3.69% 4.59% 4.91% 7.34% -40.97% 0.25% 5.62% 12.38% 24.26%
Return on Equity Simple (ROE_SIMPLE)
20.90% 14.86% 6.32% 8.22% 9.70% 14.42% -180.66% 0.73% 15.02% 44.85% 78.61%
Net Operating Profit after Tax (NOPAT)
416 323 435 558 586 666 -1,903 130 692 698 1,047
NOPAT Margin
7.21% 4.84% 4.96% 5.54% 5.22% 5.52% -36.61% 1.51% 5.93% 5.44% 7.65%
Net Nonoperating Expense Percent (NNEP)
-12.06% -164.75% 22.20% 48.11% 164.12% -70.24% 56.72% 5.26% 458.87% -1.34% 17.88%
Return On Investment Capital (ROIC_SIMPLE)
- - - - - - - - 6.94% 7.72% 11.55%
Cost of Revenue to Revenue
20.46% 19.63% 18.20% 17.47% 16.61% 17.12% 31.72% 0.00% 0.00% 0.00% 0.00%
SG&A Expenses to Revenue
19.29% 8.60% 7.73% 6.72% 6.90% 6.69% 11.33% 20.69% 16.53% 16.58% 15.48%
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
70.56% 74.18% 76.53% 76.32% 77.03% 75.40% 120.58% 97.84% 90.70% 91.95% 90.37%
Earnings before Interest and Taxes (EBIT)
535 1,035 430 565 604 889 -2,809 584 706 1,056 1,553
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
878 1,529 1,259 1,454 1,605 1,799 -1,916 1,398 1,498 1,863 2,391
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
5.75 3.18 3.97 3.94 4.03 3.94 12.40 13.31 5.99 13.74 15.36
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)
1.78 2.32 1.87 1.77 1.47 1.29 3.60 3.18 1.17 1.64 1.75
Price to Earnings (P/E)
25.78 20.22 58.23 47.10 40.71 27.63 0.00 0.00 38.85 26.44 19.38
Dividend Yield
0.81% 0.71% 0.91% 0.99% 1.12% 1.23% 1.01% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
3.88% 4.95% 1.72% 2.12% 2.46% 3.62% 0.00% 0.00% 2.57% 3.78% 5.16%
Enterprise Value to Invested Capital (EV/IC)
5.00 2.65 2.91 3.15 3.11 3.30 3.69 6.57 4.95 10.25 15.98
Enterprise Value to Revenue (EV/Rev)
1.84 2.55 2.14 1.93 1.63 1.38 4.54 3.47 1.22 1.69 1.74
Enterprise Value to EBITDA (EV/EBITDA)
12.07 11.12 14.88 13.38 11.41 9.28 0.00 21.37 9.53 11.62 9.98
Enterprise Value to EBIT (EV/EBIT)
19.80 16.42 43.57 34.43 30.32 18.79 0.00 51.15 20.22 20.51 15.36
Enterprise Value to NOPAT (EV/NOPAT)
25.51 52.66 43.03 34.89 31.26 25.06 0.00 229.45 20.64 31.02 22.78
Enterprise Value to Operating Cash Flow (EV/OCF)
7.76 12.43 12.09 10.54 9.27 6.04 0.00 7.97 4.15 8.05 7.73
Enterprise Value to Free Cash Flow (EV/FCFF)
19.44 0.00 47.07 23.41 21.13 11.15 0.00 15.14 6.07 14.72 14.32
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.71 0.57 0.55 0.69 0.65 0.89 2.74 2.38 1.67 2.24 2.24
Long-Term Debt to Equity
0.71 0.57 0.55 0.61 0.65 0.76 2.74 2.17 1.67 2.24 1.87
Financial Leverage
-0.14 0.06 0.14 0.07 0.02 -0.02 0.34 0.67 0.02 -0.23 -0.35
Leverage Ratio
3.30 3.05 2.77 2.90 3.09 3.52 4.70 6.14 5.92 6.63 7.88
Compound Leverage Factor
2.86 2.73 1.79 2.14 2.48 3.07 5.27 -0.40 4.51 6.39 7.83
Debt to Total Capital
41.58% 36.29% 35.69% 40.86% 39.55% 47.15% 73.23% 70.40% 62.60% 69.18% 69.12%
Short-Term Debt to Total Capital
0.00% 0.00% 0.00% 4.81% 0.00% 7.15% 0.00% 6.12% 0.00% 0.00% 11.51%
Long-Term Debt to Total Capital
41.58% 36.29% 35.69% 36.05% 39.55% 39.99% 73.23% 64.28% 62.60% 69.18% 57.62%
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
15.94% 8.25% 17.63% 15.65% 16.78% 14.98% 13.32% 12.46% 14.50% 13.85% 13.70%
Common Equity to Total Capital
42.48% 55.46% 46.68% 43.49% 43.67% 37.87% 13.46% 17.14% 22.90% 16.97% 17.18%
Debt to EBITDA
1.99 2.08 2.51 2.92 2.32 2.74 -4.29 6.04 4.17 3.36 2.62
Net Debt to EBITDA
-0.38 0.54 0.60 0.01 0.13 -0.27 -1.77 0.71 -0.56 -0.36 -0.55
Long-Term Debt to EBITDA
1.99 2.08 2.51 2.58 2.32 2.33 -4.29 5.52 4.17 3.36 2.18
Debt to NOPAT
4.20 9.86 7.26 7.62 6.34 7.41 -4.32 64.90 9.02 8.96 5.98
Net Debt to NOPAT
-0.80 2.54 1.73 0.04 0.36 -0.72 -1.78 7.64 -1.22 -0.97 -1.25
Long-Term Debt to NOPAT
4.20 9.86 7.26 6.72 6.34 6.29 -4.32 59.26 9.02 8.96 4.99
Altman Z-Score
1.60 1.41 1.43 1.38 1.39 1.18 0.38 1.22 0.91 1.24 1.41
Noncontrolling Interest Sharing Ratio
22.61% 17.33% 20.25% 26.92% 27.09% 28.05% 35.87% 45.59% 40.38% 41.40% 44.66%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
0.70 0.50 0.56 0.70 0.64 0.72 1.04 0.87 0.82 0.78 0.72
Quick Ratio
0.61 0.47 0.52 0.66 0.57 0.59 0.76 0.59 0.58 0.60 0.57
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
545 -3,964 398 831 867 1,498 -3,235 1,973 2,354 1,471 1,666
Operating Cash Flow to CapEx
416.26% 173.82% 206.81% 259.86% 224.94% 238.53% -481.05% 556.91% 519.64% 317.97% 408.07%
Free Cash Flow to Firm to Interest Expense
5.56 -31.41 2.30 4.57 4.56 8.66 -8.99 3.13 10.32 6.00 6.77
Operating Cash Flow to Interest Expense
13.94 10.84 8.95 10.14 10.39 15.99 -10.65 5.94 15.09 10.98 12.54
Operating Cash Flow Less CapEx to Interest Expense
10.59 4.60 4.62 6.24 5.77 9.29 -12.86 4.87 12.18 7.53 9.47
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.69 0.54 0.56 0.59 0.61 0.61 0.26 0.43 0.54 0.59 0.62
Accounts Receivable Turnover
8.27 7.17 7.23 6.27 5.59 5.16 3.22 8.75 6.98 5.28 4.56
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
11.15 8.25 7.14 6.77 6.50 5.92 2.33 3.88 5.32 5.62 5.74
Accounts Payable Turnover
0.83 0.78 0.82 0.76 0.74 0.78 0.84 0.00 0.00 0.00 0.00
Days Sales Outstanding (DSO)
44.11 50.89 50.45 58.22 65.32 70.70 113.21 41.71 52.28 69.14 79.97
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)
441.97 468.99 445.88 480.12 491.79 469.41 434.39 0.00 0.00 0.00 0.00
Cash Conversion Cycle (CCC)
-397.85 -418.09 -395.43 -421.90 -426.47 -398.71 -321.19 41.71 52.28 69.14 79.97
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
2,120 6,407 6,445 6,171 5,890 5,058 6,390 4,547 2,885 2,112 1,493
Invested Capital Turnover
2.64 1.56 1.37 1.59 1.86 2.20 0.91 1.57 3.14 5.14 7.60
Increase / (Decrease) in Invested Capital
-130 4,287 37 -274 -281 -832 1,332 -1,843 -1,662 -773 -619
Enterprise Value (EV)
10,601 16,998 18,734 19,452 18,316 16,701 23,609 29,874 14,276 21,654 23,851
Market Capitalization
10,265 15,455 16,421 17,804 16,530 15,610 18,729 27,384 13,674 21,076 23,915
Book Value per Share
$14.10 $37.46 $27.54 $29.66 $27.55 $27.38 $10.67 $13.58 $14.63 $11.05 $12.13
Tangible Book Value per Share
($27.36) ($45.61) ($41.70) ($39.44) ($40.33) ($41.16) ($52.21) ($42.94) ($38.88) ($45.65) ($47.56)
Total Capital
4,201 8,771 8,852 10,400 9,398 10,474 11,220 12,002 9,968 9,039 9,065
Total Debt
1,747 3,183 3,159 4,249 3,717 4,938 8,216 8,450 6,240 6,253 6,266
Total Long-Term Debt
1,747 3,183 3,159 3,749 3,717 4,189 8,216 7,715 6,240 6,253 5,223
Net Debt
-333 819 751 20 209 -478 3,386 995 -843 -674 -1,306
Capital Expenditures (CapEx)
328 787 749 710 878 1,160 797 673 662 846 756
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-3,055 -4,671 -4,565 -5,223 -5,593 -6,850 -3,931 -6,539 -7,886 -8,242 -8,627
Debt-free Net Working Capital (DFNWC)
-1,262 -2,950 -2,677 -1,839 -2,863 -2,230 228 -534 -1,987 -2,553 -2,753
Net Working Capital (NWC)
-1,262 -2,950 -2,677 -2,339 -2,863 -2,979 228 -1,269 -1,987 -2,553 -3,796
Net Nonoperating Expense (NNE)
43 -400 174 186 188 94 825 115 349 10 -177
Net Nonoperating Obligations (NNO)
-333 819 751 20 209 -478 3,386 995 -843 -674 -1,306
Total Depreciation and Amortization (D&A)
343 493 829 889 1,001 910 893 814 792 807 838
Debt-free, Cash-free Net Working Capital to Revenue
-53.01% -70.01% -52.03% -51.92% -49.84% -56.77% -75.61% -76.05% -67.59% -64.20% -63.01%
Debt-free Net Working Capital to Revenue
-21.90% -44.21% -30.51% -18.28% -25.51% -18.48% 4.39% -6.21% -17.03% -19.88% -20.11%
Net Working Capital to Revenue
-21.90% -44.21% -30.51% -23.25% -25.51% -24.69% 4.39% -14.76% -17.03% -19.88% -27.73%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$3.09 $5.87 $1.87 $2.49 $2.71 $3.84 ($19.00) ($1.80) $2.24 $5.50 $9.39
Adjusted Weighted Average Basic Shares Outstanding
128.91M 130.16M 150.37M 151.62M 149.96M 147.19M 141.41M 149.73M 156.67M 144.97M 131.43M
Adjusted Diluted Earnings per Share
$2.99 $5.70 $1.82 $2.42 $2.65 $3.77 ($19.00) ($1.80) $2.17 $5.31 $8.95
Adjusted Weighted Average Diluted Shares Outstanding
133.17M 134.02M 154.52M 156.39M 152.89M 149.88M 141.41M 149.73M 161.75M 150.23M 137.92M
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
126.72M 150.58M 149.81M 151.83M 147.19M 139.99M 143.86M 155.75M 153.35M 136.29M 128.86M
Normalized Net Operating Profit after Tax (NOPAT)
438 410 521 573 691 684 -1,060 183 743 986 1,227
Normalized NOPAT Margin
7.61% 6.15% 5.94% 5.69% 6.16% 5.67% -20.38% 2.12% 6.37% 7.68% 8.96%
Pre Tax Income Margin
8.06% 13.88% 3.16% 4.15% 4.32% 6.42% -60.61% -0.44% 4.61% 7.93% 11.26%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
5.46 8.21 2.49 3.10 3.18 5.14 -7.80 0.93 3.10 4.31 6.31
NOPAT to Interest Expense
4.24 2.56 2.52 3.06 3.08 3.85 -5.29 0.21 3.03 2.85 4.26
EBIT Less CapEx to Interest Expense
2.11 1.97 -1.84 -0.80 -1.44 -1.57 -10.02 -0.14 0.19 0.86 3.24
NOPAT Less CapEx to Interest Expense
0.89 -3.68 -1.81 -0.84 -1.54 -2.85 -7.50 -0.86 0.13 -0.60 1.18
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
23.59% 15.02% 57.47% 47.31% 46.73% 34.09% -4.51% 446.67% 0.00% 0.00% 0.00%
Augmented Payout Ratio
167.81% 23.39% 232.18% 131.18% 278.64% 163.99% -20.09% 1,546.67% 176.97% 310.61% 150.25%

Quarterly Metrics And Ratios for Expedia Group

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

Metric Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025
Period end date 12/31/2022 3/31/2023 6/30/2023 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025
Growth Metrics
- - - - - - - - - - -
Revenue Growth
14.87% 18.50% 5.56% 8.57% 10.28% 8.41% 5.96% 3.33% 10.29% 3.43% 6.41%
EBITDA Growth
-44.67% 122.39% 321.02% -23.40% -4.82% -55.70% 3.93% 63.98% 41.52% -90.91% -8.30%
EBIT Growth
-60.80% 66.92% 1,255.00% -31.82% -13.43% -234.88% 4.33% 92.89% 85.56% -47.92% -15.56%
NOPAT Growth
-10.46% 10.37% 53.00% -19.09% -32.43% 9.09% -6.20% 43.02% 134.64% 36.36% 6.53%
Net Income Growth
-55.70% -13.82% 309.19% -35.92% -22.29% 2.86% -3.10% 124.26% 121.32% -44.85% -14.13%
EPS Growth
-46.48% -21.79% 317.09% -3.69% -25.44% -4.21% 10.24% 75.61% 147.06% -57.58% -11.43%
Operating Cash Flow Growth
-163.86% 5.55% -29.61% -37.91% -30.77% -8.81% 30.98% -8.58% 183.19% 2.54% -25.32%
Free Cash Flow Firm Growth
-9.86% -30.03% -25.63% -55.08% -52.04% -80.64% -25.79% -18.11% -4.98% 104.57% -16.29%
Invested Capital Growth
-36.55% -105.70% -186.33% -36.63% -26.79% -421.88% -146.37% -30.67% -29.31% -143.71% -43.61%
Revenue Q/Q Growth
-27.66% 1.80% 26.00% 17.00% -26.52% 0.07% 23.16% 14.11% -21.58% -6.16% 26.71%
EBITDA Q/Q Growth
-51.69% -64.10% 343.62% -0.45% -39.97% -83.29% 940.91% 57.06% -48.19% -98.93% 10,400.00%
EBIT Q/Q Growth
-67.27% -119.91% 1,174.42% -2.60% -58.44% -177.01% 434.72% 80.08% -60.02% -161.38% 291.08%
NOPAT Q/Q Growth
-76.25% -169.20% 536.23% 12.85% -80.16% -193.09% 550.09% 72.07% -67.46% -125.25% 853.46%
Net Income Q/Q Growth
-63.24% -180.00% 376.43% -21.19% -55.41% -200.00% 375.74% 82.40% -55.99% -165.45% 263.45%
EPS Q/Q Growth
-61.75% -183.33% 367.37% 12.99% -70.38% -216.47% 382.83% 80.00% -58.33% -174.29% 258.97%
Operating Cash Flow Q/Q Growth
81.75% 1,834.62% -63.70% -219.98% 82.69% 1,309.66% -47.86% -199.47% 113.26% 1,390.91% -62.03%
Free Cash Flow Firm Q/Q Growth
-38.39% -5.05% -11.44% -13.30% -34.23% -61.67% 239.50% -4.33% -23.68% -17.47% 38.93%
Invested Capital Q/Q Growth
19.56% -103.33% -445.83% 391.79% 38.13% -123.72% -157.68% 182.11% 40.85% -181.78% -51.84%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
133.38% 84.47% 100.00% 89.51% 128.61% 87.61% 100.00% 100.00% 111.24% 100.00% 100.00%
EBITDA Margin
15.85% 5.59% 19.68% 16.75% 13.68% 2.28% 19.31% 26.58% 17.56% 0.20% 16.64%
Operating Margin
4.89% -4.54% 13.19% 15.45% 3.60% -3.81% 12.68% 18.77% 6.78% -2.34% 12.81%
EBIT Margin
8.25% -1.61% 13.76% 11.45% 6.48% -4.98% 13.55% 21.38% 10.90% -7.13% 10.75%
Profit (Net Income) Margin
6.68% -5.25% 11.52% 7.76% 4.71% -4.71% 10.54% 16.85% 9.45% -6.59% 8.51%
Tax Burden Percent
95.63% 229.51% 83.41% 68.69% 79.53% 87.74% 76.84% 78.26% 89.85% 90.78% 76.12%
Interest Burden Percent
84.72% 141.86% 100.43% 98.67% 91.44% 107.64% 101.24% 100.69% 96.54% 101.88% 103.93%
Effective Tax Rate
4.37% 0.00% 16.59% 31.31% 20.47% 0.00% 23.16% 21.74% 10.15% 0.00% 23.88%
Return on Invested Capital (ROIC)
14.68% -48.40% 3,250.56% 67.68% 14.72% 0.00% 0.00% 151.98% 46.30% 0.00% 0.00%
ROIC Less NNEP Spread (ROIC-NNEP)
83.88% -46.30% 3,250.02% 75.99% 7.70% 0.00% 0.00% 145.94% 35.50% 0.00% 0.00%
Return on Net Nonoperating Assets (RNNOA)
1.75% 35.58% -3,209.13% -30.87% -1.79% 0.00% 0.00% -77.14% -12.58% 0.00% 0.00%
Return on Equity (ROE)
16.43% -12.81% 41.43% 36.81% 12.93% 25.51% 25.46% 74.84% 33.71% 52.19% 52.71%
Cash Return on Invested Capital (CROIC)
63.34% 0.00% 0.00% 82.70% 58.88% 0.00% 0.00% 107.89% 92.43% 0.00% 0.00%
Operating Return on Assets (OROA)
4.47% -0.79% 6.69% 6.48% 3.85% -2.62% 6.97% 12.47% 6.78% -3.86% 5.70%
Return on Assets (ROA)
3.62% -2.56% 5.60% 4.40% 2.80% -2.47% 5.42% 9.83% 5.88% -3.57% 4.51%
Return on Common Equity (ROCE)
9.80% -7.31% 23.04% 21.85% 7.58% 12.80% 12.62% 40.81% 18.66% 22.97% 21.59%
Return on Equity Simple (ROE_SIMPLE)
0.00% 17.79% 51.05% 43.45% 0.00% 77.75% 76.49% 80.11% 0.00% 108.49% 0.00%
Net Operating Profit after Tax (NOPAT)
122 -85 369 417 83 -77 347 596 194 -49 369
NOPAT Margin
4.68% -3.18% 11.00% 10.61% 2.87% -2.67% 9.74% 14.69% 6.10% -1.64% 9.75%
Net Nonoperating Expense Percent (NNEP)
-69.20% -2.10% 0.54% -8.30% 7.03% -1.96% 0.79% 6.04% 10.80% -4.79% -1.28%
Return On Investment Capital (ROIC_SIMPLE)
1.23% - - - 0.92% - - - 2.14% -0.57% 4.45%
Cost of Revenue to Revenue
-33.38% 15.53% 0.00% 10.49% -28.61% 12.39% 0.00% 0.00% -11.24% 0.00% 0.00%
SG&A Expenses to Revenue
41.90% 6.90% 16.02% 4.94% 42.02% 6.44% 14.36% 13.52% 27.42% 16.73% 13.79%
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
128.50% 89.01% 86.81% 74.06% 125.01% 91.42% 87.32% 81.23% 104.46% 102.34% 87.19%
Earnings before Interest and Taxes (EBIT)
216 -43 462 450 187 -144 482 868 347 -213 407
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
415 149 661 658 395 66 687 1,079 559 6.00 630
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
5.99 8.12 9.21 8.83 13.74 21.49 18.81 14.58 15.36 20.21 25.65
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)
1.17 1.23 1.32 1.18 1.64 1.46 1.26 1.44 1.75 1.57 1.53
Price to Earnings (P/E)
38.85 45.23 18.02 17.55 26.44 23.70 20.70 18.06 19.38 18.53 19.27
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.24% 0.47%
Earnings Yield
2.57% 2.21% 5.55% 5.70% 3.78% 4.22% 4.83% 5.54% 5.16% 5.40% 5.19%
Enterprise Value to Invested Capital (EV/IC)
4.95 0.00 0.00 9.57 10.25 0.00 0.00 17.93 15.98 0.00 0.00
Enterprise Value to Revenue (EV/Rev)
1.22 1.07 1.14 1.16 1.69 1.36 1.10 1.42 1.74 1.40 1.34
Enterprise Value to EBITDA (EV/EBITDA)
9.53 8.20 6.68 7.77 11.62 9.96 8.05 8.53 9.98 8.31 8.25
Enterprise Value to EBIT (EV/EBIT)
20.22 16.33 10.75 13.49 20.51 18.57 14.92 13.64 15.36 13.05 13.31
Enterprise Value to NOPAT (EV/NOPAT)
20.64 24.76 16.52 19.61 31.02 22.68 19.28 20.49 22.78 18.14 17.16
Enterprise Value to Operating Cash Flow (EV/OCF)
4.15 3.59 4.46 5.33 8.05 7.35 5.26 7.18 7.73 6.13 6.75
Enterprise Value to Free Cash Flow (EV/FCFF)
6.07 5.63 7.05 8.98 14.72 14.94 9.56 13.61 14.32 10.83 11.33
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
1.67 1.90 1.94 2.14 2.24 2.93 2.94 2.44 2.24 2.68 2.98
Long-Term Debt to Equity
1.67 1.90 1.94 2.14 2.24 2.93 2.45 2.03 1.87 1.92 2.14
Financial Leverage
0.02 -0.77 -0.99 -0.41 -0.23 -1.11 -1.34 -0.53 -0.35 -1.39 -1.75
Leverage Ratio
5.92 7.23 7.64 6.69 6.63 9.17 9.65 8.36 7.88 11.41 12.55
Compound Leverage Factor
5.02 10.25 7.68 6.60 6.06 9.87 9.77 8.42 7.61 11.63 13.05
Debt to Total Capital
62.60% 65.49% 66.02% 68.11% 69.18% 74.55% 74.65% 70.94% 69.12% 72.80% 74.86%
Short-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 12.42% 11.80% 11.51% 20.46% 21.05%
Long-Term Debt to Total Capital
62.60% 65.49% 66.02% 68.11% 69.18% 74.55% 62.23% 59.13% 57.62% 52.33% 53.81%
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
14.50% 15.29% 15.40% 13.66% 13.85% 14.85% 14.75% 14.09% 13.70% 14.64% 15.06%
Common Equity to Total Capital
22.90% 19.22% 18.59% 18.23% 16.97% 10.61% 10.60% 14.97% 17.18% 12.56% 10.07%
Debt to EBITDA
4.17 3.95 3.00 3.32 3.36 3.51 3.47 2.81 2.62 2.66 2.73
Net Debt to EBITDA
-0.56 -2.14 -1.79 -0.74 -0.36 -1.48 -1.89 -0.68 -0.55 -1.52 -1.73
Long-Term Debt to EBITDA
4.17 3.95 3.00 3.32 3.36 3.51 2.89 2.34 2.18 1.92 1.96
Debt to NOPAT
9.02 11.94 7.42 8.38 8.96 8.00 8.29 6.75 5.98 5.82 5.69
Net Debt to NOPAT
-1.22 -6.47 -4.44 -1.87 -0.97 -3.37 -4.53 -1.62 -1.25 -3.32 -3.61
Long-Term Debt to NOPAT
9.02 11.94 7.42 8.38 8.96 8.00 6.91 5.63 4.99 4.18 4.09
Altman Z-Score
0.83 0.68 0.78 0.90 1.11 0.82 0.78 1.06 1.23 0.84 0.90
Noncontrolling Interest Sharing Ratio
40.38% 42.98% 44.38% 40.64% 41.40% 49.83% 50.43% 45.47% 44.66% 55.98% 59.05%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
0.82 0.83 0.83 0.80 0.78 0.79 0.76 0.73 0.72 0.73 0.75
Quick Ratio
0.58 0.58 0.60 0.62 0.60 0.61 0.59 0.59 0.57 0.57 0.59
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
1,784 1,694 1,500 1,301 856 328 1,114 1,065 813 671 932
Operating Cash Flow to CapEx
-102.82% 1,354.94% 513.90% -645.54% -134.46% 1,626.55% 773.71% -769.59% 103.66% 1,506.12% 560.50%
Free Cash Flow to Firm to Interest Expense
29.74 27.78 24.60 20.98 14.03 5.29 18.26 17.46 13.11 11.57 16.07
Operating Cash Flow to Interest Expense
-3.03 51.75 18.79 -22.18 -3.90 46.44 24.61 -24.48 3.19 50.90 19.33
Operating Cash Flow Less CapEx to Interest Expense
-5.98 47.93 15.13 -25.61 -6.80 43.58 21.43 -27.66 0.11 47.52 15.88
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.54 0.49 0.49 0.57 0.59 0.53 0.51 0.58 0.62 0.54 0.53
Accounts Receivable Turnover
6.98 5.67 4.83 5.30 5.28 4.16 3.77 4.11 4.56 3.36 3.09
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
5.32 5.46 5.47 5.56 5.62 5.66 5.65 5.63 5.74 5.78 5.81
Accounts Payable Turnover
0.00 0.17 0.00 0.00 0.00 0.53 0.47 0.36 0.00 0.00 0.00
Days Sales Outstanding (DSO)
52.28 64.33 75.56 68.88 69.14 87.64 96.73 88.80 79.97 108.51 118.16
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 2,101.39 0.00 0.00 0.00 685.25 770.90 1,019.85 0.00 0.00 0.00
Cash Conversion Cycle (CCC)
52.28 -2,037.07 75.56 68.88 69.14 -597.61 -674.17 -931.06 79.97 108.51 118.16
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
2,885 -96 -524 1,529 2,112 -501 -1,291 1,060 1,493 -1,221 -1,854
Invested Capital Turnover
3.14 15.23 295.42 6.38 5.14 -43.76 -14.61 10.35 7.60 -16.02 -8.91
Increase / (Decrease) in Invested Capital
-1,662 -1,779 -1,131 -884 -773 -405 -767 -469 -619 -720 -563
Enterprise Value (EV)
14,276 12,951 13,920 14,633 21,654 17,735 14,545 19,007 23,851 19,368 18,753
Market Capitalization
13,674 14,879 16,203 14,777 21,076 19,126 16,725 19,269 23,915 21,661 21,443
Book Value per Share
$14.63 $11.95 $11.88 $11.67 $11.05 $6.57 $6.70 $10.16 $12.13 $8.32 $6.58
Tangible Book Value per Share
($38.88) ($42.48) ($44.36) ($44.09) ($45.65) ($51.39) ($52.35) ($49.75) ($47.56) ($51.09) ($53.65)
Total Capital
9,968 9,533 9,463 9,176 9,039 8,392 8,385 8,829 9,065 8,532 8,299
Total Debt
6,240 6,243 6,247 6,250 6,253 6,256 6,259 6,263 6,266 6,211 6,213
Total Long-Term Debt
6,240 6,243 6,247 6,250 6,253 6,256 5,218 5,221 5,223 4,465 4,466
Net Debt
-843 -3,386 -3,740 -1,397 -674 -2,637 -3,417 -1,506 -1,306 -3,542 -3,940
Capital Expenditures (CapEx)
177 233 223 213 177 177 194 194 191 196 200
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-7,886 -10,917 -11,401 -8,958 -8,242 -10,865 -11,593 -9,155 -8,627 -11,385 -11,956
Debt-free Net Working Capital (DFNWC)
-1,987 -2,486 -2,616 -2,466 -2,553 -3,217 -3,200 -2,913 -2,753 -3,240 -3,134
Net Working Capital (NWC)
-1,987 -2,486 -2,616 -2,466 -2,553 -3,217 -4,241 -3,955 -3,796 -4,986 -4,881
Net Nonoperating Expense (NNE)
-53 55 -18 112 -53 59 -28 -88 -107 148 47
Net Nonoperating Obligations (NNO)
-843 -3,386 -3,740 -1,397 -674 -2,637 -3,417 -1,506 -1,306 -3,542 -3,940
Total Depreciation and Amortization (D&A)
199 192 199 208 208 210 205 211 212 219 223
Debt-free, Cash-free Net Working Capital to Revenue
-67.59% -90.35% -92.99% -71.26% -64.20% -83.17% -87.41% -68.35% -63.01% -82.56% -85.29%
Debt-free Net Working Capital to Revenue
-17.03% -20.57% -21.34% -19.62% -19.88% -24.63% -24.13% -21.75% -20.11% -23.50% -22.36%
Net Working Capital to Revenue
-17.03% -20.57% -21.34% -19.62% -19.88% -24.63% -31.98% -29.53% -27.73% -36.16% -34.82%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$1.14 ($0.95) $2.62 $2.98 $0.85 ($0.99) $2.92 $5.28 $2.18 ($1.56) $2.61
Adjusted Weighted Average Basic Shares Outstanding
156.67M 152.48M 147.17M 142.23M 144.97M 135.50M 131.95M 129.76M 131.43M 128.64M 126.45M
Adjusted Diluted Earnings per Share
$1.14 ($0.95) $2.54 $2.87 $0.85 ($0.99) $2.80 $5.04 $2.10 ($1.56) $2.48
Adjusted Weighted Average Diluted Shares Outstanding
161.75M 152.48M 151.84M 147.75M 150.23M 135.50M 137.83M 135.73M 137.92M 128.64M 132.81M
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
153.35M 148.12M 143.36M 138.85M 136.29M 132.75M 130.18M 128.35M 128.86M 127.12M 123.72M
Normalized Net Operating Profit after Tax (NOPAT)
122 -85 369 631 83 -43 360 627 201 -31 403
Normalized NOPAT Margin
4.68% -3.18% 11.00% 16.07% 2.87% -1.50% 10.13% 15.44% 6.32% -1.03% 10.64%
Pre Tax Income Margin
6.99% -2.29% 13.82% 11.30% 5.92% -5.37% 13.72% 21.53% 10.52% -7.26% 11.17%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
3.60 -0.70 7.57 7.26 3.07 -2.32 7.90 14.23 5.60 -3.67 7.02
NOPAT to Interest Expense
2.04 -1.39 6.06 6.73 1.36 -1.24 5.68 9.78 3.13 -0.84 6.37
EBIT Less CapEx to Interest Expense
0.65 -4.52 3.92 3.82 0.16 -5.18 4.72 11.05 2.52 -7.05 3.57
NOPAT Less CapEx to Interest Expense
-0.91 -5.21 2.40 3.29 -1.55 -4.10 2.50 6.60 0.05 -4.22 2.92
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
176.97% 315.64% 178.17% 279.92% 310.61% 333.96% 330.44% 199.15% 150.25% 135.86% 156.67%

Key Financial Trends

Expedia Group (NASDAQ: EXPE) has shown a strong recovery and growth trend over the recent quarters and years based on the financial data analyzed from Q2 2022 through Q2 2025.

Key Positive Trends:

  • Consolidated net income improved significantly from losses in early 2023 (e.g., -$140 million in Q1 2023) to a strong profit of $322 million in Q2 2025, showing operational recovery and profitability enhancement.
  • Operating revenue grew steadily from approximately $2.62 billion in Q4 2022 to $3.79 billion in Q2 2025, reflecting robust sales growth and increasing demand in the travel and booking markets.
  • Net cash from operating activities increased substantially, with Q2 2025 generating $1.12 billion, indicating strong cash flow generation capability from core operations compared to previous years.
  • Cash, cash equivalents, and restricted cash reserves have increased, with total cash (including restricted) rising from about $5.6 billion in Q1 2023 to over $8.4 billion in Q2 2025, enhancing liquidity and financial flexibility.
  • Marketing and selling expenses have grown but at a controlled pace relative to revenue growth, suggesting improving operational leverage and efficient reinvestment in growth.
  • Diluted earnings per share recovered impressively from negative values (e.g., -$1.56 in Q1 2025) to $2.48 in Q2 2025, indicating shareholder value creation and improved profitability on a per-share basis.
  • The company reduced its total liabilities from approximately $24.6 billion in Q2 2023 to about $24.9 billion in Q2 2025, while equity improved, signaling a strengthening balance sheet position over time.
  • Continued investment in property, plant, and equipment (~$200 million per quarter) and strategic investments suggest ongoing commitment to infrastructure and future growth.
  • The company repurchased substantial common equity, indicating confidence in the business and potentially enhancing shareholder returns.
  • Non-controlling interest contribution has stayed consistent, showing steady minority stakeholder involvement with steady profitability.

Neutral Factors:

  • Interest expense remained relatively steady around $58-$62 million per quarter, manageable within overall income levels but a factor to monitor as debt levels fluctuate.
  • Tax expenses and effective tax rates varied, influenced by fluctuations in pre-tax income; management of tax efficiency will be crucial.
  • Amortization and depreciation expenses remain significant but stable, aligned with the company’s asset base and intangible assets.
  • Deferred revenue and liabilities remain large, reflecting the nature of prepayments and liabilities expected to be fulfilled, a typical factor in the travel industry.
  • Shares outstanding have slightly varied due to buybacks and issuance, impacting earnings per share but reflecting active capital management.

Negative Considerations:

  • Fluctuations in net income in some quarters, including losses in Q1 2025 and Q1 2024, indicate some volatility in profitability.
  • Large restructuring charges and impairment expenses in some quarters impact operating profitability and should be monitored as to future recurrence.
  • High marketing expenses, while supporting growth, also pressure margins and require continuous efficiency gains.
  • Significant repurchases and dividend payments lead to high cash outflows in financing activities, which may affect capital availability for other investments.
  • Total liabilities remain very high relative to equity, keeping leverage elevated, which could affect financial risk profile if cash flows deteriorate.

In summary, Expedia Group is on a positive trajectory with improving revenue, profitability, and cash flow generation showing signs of recovery and growth over the past couple of years. Investors should watch for continued margin improvement and balanced capital allocation to ensure sustained shareholder returns while managing leverage and expenses effectively.

08/25/25 04:51 AMAI Generated. May Contain Errors.

Frequently Asked Questions About Expedia Group's Financials

When does Expedia Group's fiscal year end?

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

How has Expedia Group's net income changed over the last 10 years?

Expedia Group's net income appears to be on an upward trend, with a most recent value of $1.22 billion in 2024, rising from $372.95 million in 2014. The previous period was $688 million in 2023. See Expedia Group's forecast for analyst expectations on what’s next for the company.

What is Expedia Group's operating income?
Expedia Group's total operating income in 2024 was $1.32 billion, based on the following breakdown:
  • Total Gross Profit: $13.69 billion
  • Total Operating Expenses: $12.37 billion
How has Expedia Group's revenue changed over the last 10 years?

Over the last 10 years, Expedia Group's total revenue changed from $5.76 billion in 2014 to $13.69 billion in 2024, a change of 137.5%.

How much debt does Expedia Group have?

Expedia Group's total liabilities were at $19.59 billion at the end of 2024, a 3.9% increase from 2023, and a 198.3% increase since 2014.

How much cash does Expedia Group have?

In the past 10 years, Expedia Group's cash and equivalents has ranged from $1.40 billion in 2014 to $4.23 billion in 2023, and is currently $4.18 billion as of their latest financial filing in 2024.

How has Expedia Group's book value per share changed over the last 10 years?

Over the last 10 years, Expedia Group's book value per share changed from 14.10 in 2014 to 12.13 in 2024, a change of -14.0%.



This page (NASDAQ:EXPE) was last updated on 8/25/2025 by MarketBeat.com Staff
From Our Partners