Free Trial

Expedia Group (EXPE) Financials

Expedia Group logo
$225.79 -1.76 (-0.77%)
Closing price 05/29/2026 04:00 PM Eastern
Extended Trading
$225.58 -0.21 (-0.09%)
As of 05/29/2026 07:59 PM 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 Massive. 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 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 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 12/31/2025
Net Income / (Loss) Attributable to Common Shareholders
764 282 378 406 565 -2,687 -269 352 797 1,234 1,294
Consolidated Net Income / (Loss)
723 261 372 398 572 -2,728 15 343 688 1,224 1,301
Net Income / (Loss) Continuing Operations
723 261 372 398 572 -2,728 15 343 688 1,224 1,301
Total Pre-Tax Income
926 277 417 485 775 -3,151 -38 538 1,018 1,542 1,591
Total Operating Income
414 462 625 714 903 -2,719 186 1,085 1,033 1,319 1,871
Total Gross Profit
5,363 7,177 8,303 9,359 10,001 3,550 8,598 11,667 12,839 13,691 14,733
Total Revenue
6,672 8,774 10,060 11,223 12,067 5,199 8,598 11,667 12,839 13,691 14,733
Operating Revenue
6,672 8,774 10,060 11,223 12,067 5,199 8,598 11,667 12,839 13,691 14,733
Total Cost of Revenue
1,310 1,597 1,757 1,864 2,066 1,649 0.00 0.00 0.00 0.00 0.00
Total Operating Expenses
4,949 6,715 7,678 8,645 9,098 6,269 8,412 10,582 11,806 12,372 12,862
Selling, General & Admin Expense
574 678 676 774 807 589 1,779 1,929 2,129 2,119 2,042
Marketing Expense
3,381 4,367 5,298 5,721 6,060 2,527 4,221 6,100 6,863 7,627 8,185
Depreciation Expense
- - - 959 910 893 814 792 807 838 887
Amortization Expense
156 317 275 - - - 1,522 1,657 1,573 1,443 1,456
Other Operating Expenses / (Income)
726 1,262 1,412 1,063 1,297 1,055 1.00 23 8.00 118 185
Impairment Charge
7.21 35 0.00 128 0.00 974 20 81 426 147 0.00
Restructuring Charge
105 56 17 0.00 24 231 55 0.00 0.00 80 107
Total Other Income / (Expense), net
512 -185 -208 -229 -128 -432 -224 -547 -15 223 -280
Interest Expense
126 173 182 190 173 360 631 228 245 246 299
Interest & Investment Income
17 20 34 71 59 18 9.00 60 207 235 255
Other Income / (Expense), net
622 -32 -60 -110 -14 -90 398 -379 23 234 -236
Income Tax Expense
203 16 45 87 203 -423 -53 195 330 318 290
Net Income / (Loss) Attributable to Noncontrolling Interest
-42 -21 -6.00 -8.00 7.00 -116 3.00 -9.00 -109 -10 7.00
Basic Earnings per Share
$5.87 $1.87 $2.49 $2.71 $3.84 ($19.00) ($1.80) $2.24 $5.50 $9.39 $10.32
Weighted Average Basic Shares Outstanding
130.16M 150.37M 151.62M 149.96M 147.19M 141.41M 149.73M 156.67M 144.97M 131.43M 125.36M
Diluted Earnings per Share
$5.70 $1.82 $2.42 $2.65 $3.77 ($19.00) ($1.80) $2.17 $5.31 $8.95 $9.81
Weighted Average Diluted Shares Outstanding
134.02M 154.52M 156.39M 152.89M 149.88M 141.41M 149.73M 161.75M 150.23M 137.92M 131.94M
Weighted Average Basic & Diluted Shares Outstanding
130.20M 150.70M 151.80M 149.80M 139.99M 143.86M 155.75M 153.35M 136.29M 128.86M 122.53M
Cash Dividends to Common per Share
$0.84 $1.00 $1.16 $1.24 $1.32 $0.34 - - - - $1.60

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 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026
Net Income / (Loss) Attributable to Common Shareholders
425 132 -135 386 684 299 -200 330 959 205 -6.00
Consolidated Net Income / (Loss)
305 136 -136 375 684 301 -197 322 964 212 -12
Net Income / (Loss) Continuing Operations
305 136 -136 375 684 301 -197 322 964 212 -12
Total Pre-Tax Income
444 171 -155 488 874 335 -217 423 1,131 254 25
Total Operating Income
607 104 -110 451 762 216 -70 485 1,036 420 251
Total Gross Profit
3,517 3,713 2,531 3,196 4,060 3,542 2,631 3,786 4,412 3,547 3,426
Total Revenue
3,929 2,887 2,889 3,558 4,060 3,184 2,988 3,786 4,412 3,547 3,426
Operating Revenue
3,929 2,887 2,889 3,558 4,060 3,184 2,988 3,786 4,412 3,547 3,426
Total Cost of Revenue
412 -826 358 362 0.00 -358 357 0.00 0.00 - 0.00
Total Operating Expenses
2,910 3,609 2,641 2,745 3,298 3,326 2,701 3,301 3,376 3,127 3,175
Selling, General & Admin Expense
194 1,213 186 180 549 873 180 522 496 524 520
Marketing Expense
1,856 1,563 1,836 1,990 2,052 1,749 1,956 2,133 2,187 1,909 2,058
Depreciation Expense
208 208 210 205 211 212 219 223 225 220 228
Amortization Expense
- - - - 388 - - 377 376 346 377
Other Operating Expenses / (Income)
340 -655 361 352 59 -323 320 2.00 86 97 -64
Restructuring Charge
0.00 - 48 18 6.00 8.00 26 44 6.00 31 56
Total Other Income / (Expense), net
-163 67 -45 37 112 119 -147 -62 95 -166 -226
Interest Expense
62 61 62 61 61 62 58 58 62 121 111
Interest & Investment Income
56 45 51 67 67 50 54 74 69 58 60
Other Income / (Expense), net
-157 83 -34 31 106 131 -143 -78 88 -103 -175
Income Tax Expense
139 35 -19 113 190 34 -20 101 167 42 37
Net Income / (Loss) Attributable to Noncontrolling Interest
-120 4.00 -1.00 -11 0.00 2.00 3.00 -8.00 5.00 7.00 -6.00
Basic Earnings per Share
$2.98 $0.85 ($0.99) $2.92 $5.28 $2.18 ($1.56) $2.61 $7.76 $1.51 ($0.05)
Weighted Average Basic Shares Outstanding
142.23M 144.97M 135.50M 131.95M 129.76M 131.43M 128.64M 126.45M 123.70M 125.36M 121.83M
Diluted Earnings per Share
$2.87 $0.85 ($0.99) $2.80 $5.04 $2.10 ($1.56) $2.48 $7.33 $1.56 ($0.05)
Weighted Average Diluted Shares Outstanding
147.75M 150.23M 135.50M 137.83M 135.73M 137.92M 128.64M 132.81M 131.01M 131.94M 121.83M
Weighted Average Basic & Diluted Shares Outstanding
138.85M 136.29M 132.75M 130.18M 128.35M 128.86M 127.12M 123.72M 122.53M 122.53M 120.02M
Cash Dividends to Common per Share
- - - - - - $0.40 - - - $0.48

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 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 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 12/31/2025
Net Change in Cash & Equivalents
274 105 1,099 -73 1,392 41 1,667 46 -190 -87 1,402
Net Cash From Operating Activities
1,368 1,549 1,845 1,975 2,767 -3,834 3,748 3,440 2,690 3,085 3,880
Net Cash From Continuing Operating Activities
1,368 1,549 1,845 1,975 2,767 -3,834 3,748 3,440 2,690 3,085 3,880
Net Income / (Loss) Continuing Operations
723 261 372 398 572 -2,728 15 343 688 1,224 1,301
Consolidated Net Income / (Loss)
723 261 372 398 572 -2,728 15 343 688 1,224 1,301
Depreciation Expense
337 477 614 676 712 739 715 704 748 781 847
Amortization Expense
156 352 275 325 198 154 99 88 59 57 40
Non-Cash Adjustments To Reconcile Net Income
-351 319 48 502 185 1,391 412 957 807 451 317
Changes in Operating Assets and Liabilities, net
503 140 536 74 1,100 -3,390 2,507 1,348 388 572 1,375
Net Cash From Investing Activities
-2,371 -718 -1,581 -559 -1,553 -263 -931 -580 -800 -1,262 -531
Net Cash From Continuing Investing Activities
-2,371 -718 -1,581 -559 -1,553 -263 -931 -580 -800 -1,262 -531
Purchase of Property, Plant & Equipment
-787 -749 -710 -878 -1,160 -797 -673 -662 -846 -756 -770
Purchase of Investments
-467 -45 -1,811 -1,803 -1,346 -685 -201 -397 -28 -549 -628
Sale and/or Maturity of Investments
411 61 1,096 2,137 852 1,161 23 542 49 78 747
Other Investing Activities, net
12 16 13 38 101 79 -20 -63 25 -35 120
Net Cash From Financing Activities
1,404 -691 688 -1,489 175 4,077 -973 -2,624 -2,096 -1,745 -2,136
Net Cash From Continuing Financing Activities
1,404 -691 688 -1,489 175 4,077 -973 -2,624 -2,096 -1,745 -2,136
Repayment of Debt
14 -31 -25 -546 -19 -3,443 -1,972 -2,148 -60 -22 -1,041
Repurchase of Common Equity
-61 -456 -312 -923 -743 -425 -165 -607 -2,137 -1,839 -1,930
Payment of Dividends
-109 -150 -176 -186 -195 -123 -67 - 0.00 0.00 -200
Issuance of Debt
1,442 -2.00 990 0.00 1,231 6,617 1,964 - 0.00 0.00 985
Other Financing Activities, net
-2.70 -193 -18 0.00 -400 319 503 131 101 116 50
Other Net Changes in Cash
- - 147 - 3.00 - -177 -190 16 -165 189
Cash Interest Paid
110 154 163 196 157 313 342 291 231 231 213
Cash Income Taxes Paid
97 124 174 282 304 108 74 102 281 184 218

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 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026
Net Change in Cash & Equivalents
-2,266 -831 1,961 740 -2,316 -472 2,160 721 -1,193 -286 813
Net Cash From Operating Activities
-1,375 -238 2,879 1,501 -1,493 198 2,952 1,121 -497 304 3,931
Net Cash From Continuing Operating Activities
-1,347 -238 2,879 1,501 -1,493 198 2,952 1,121 -497 304 3,931
Net Income / (Loss) Continuing Operations
305 136 -136 375 684 301 -197 322 964 212 -12
Consolidated Net Income / (Loss)
305 136 -136 375 684 301 -197 322 964 212 -12
Depreciation Expense
194 193 195 190 197 199 208 212 215 212 221
Amortization Expense
14 15 15 15 14 13 11 11 10 8.00 7.00
Non-Cash Adjustments To Reconcile Net Income
640 41 184 86 -14 195 197 -33 -27 180 344
Changes in Operating Assets and Liabilities, net
-2,500 -623 2,621 835 -2,374 -510 2,733 609 -1,659 -308 3,371
Net Cash From Investing Activities
-247 -165 -240 -209 -452 -361 -384 164 -112 -199 -440
Net Cash From Continuing Investing Activities
-247 -165 -240 -209 -452 -361 -384 164 -112 -199 -440
Purchase of Property, Plant & Equipment
-213 -177 -177 -194 -194 -191 -196 -200 -189 -185 -184
Acquisitions
- - - - - - 23 - - - -279
Purchase of Investments
- -28 -69 - -336 -144 -329 -99 -90 -110 -866
Sale and/or Maturity of Investments
27 - 43 - - 35 118 323 175 131 889
Net Cash From Financing Activities
-581 -497 -631 -518 -441 -155 -469 -711 -567 -389 -2,650
Net Cash From Continuing Financing Activities
-581 -497 -631 -518 -441 -155 -469 -711 -567 -389 -2,650
Repayment of Debt
13 -77 -20 -5.00 -1.00 4.00 -1,044 28 -12 -13 -1,829
Repurchase of Common Equity
-607 -468 -643 -529 -469 -198 -384 -688 -531 -327 -788
Payment of Dividends
- - 0.00 - - - -51 -51 -49 -49 -58
Issuance of Debt
- - 0.00 - - - 985 - - - 0.00
Other Financing Activities, net
13 48 32 16 29 39 25 - 25 - 25
Effect of Exchange Rate Changes
- - - - - - - - - - -28
Cash Interest Paid
82 34 82 34 81 34 99 1.00 111 2.00 111
Cash Income Taxes Paid
35 53 26 31 40 87 47 39 49 83 61

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 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 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 12/31/2025
Total Assets
15,486 15,778 18,516 18,033 21,416 18,690 21,548 21,561 21,642 22,388 24,452
Total Current Assets
2,976 3,450 5,540 5,197 7,735 5,634 8,181 8,791 9,230 9,815 12,199
Cash & Equivalents
1,676 1,797 2,847 2,443 3,315 3,363 4,111 4,096 4,225 4,183 5,413
Restricted Cash
11 19 69 259 779 772 1,694 1,755 1,436 1,391 1,563
Short-Term Investments
34 72 468 28 526 24 200 48 28 300 320
Accounts Receivable
1,082 1,343 1,866 2,151 2,524 701 1,264 2,078 2,786 3,213 4,166
Prepaid Expenses
159 200 269 292 521 654 827 774 708 689 699
Current Deferred & Refundable Income Taxes
14 19 21 24 70 120 85 40 47 39 38
Plant, Property, & Equipment, net
1,064 1,395 1,575 1,877 2,198 2,257 2,180 2,210 2,359 2,413 2,447
Total Noncurrent Assets
11,445 10,932 11,401 10,959 11,483 10,799 11,187 10,560 10,053 10,160 9,806
Long-Term Investments
643 520 845 778 796 671 1,450 1,184 1,238 1,698 1,387
Goodwill
7,993 7,942 8,229 8,120 8,127 7,380 7,171 7,143 6,849 6,844 6,872
Intangible Assets
2,794 2,447 2,309 1,992 1,804 1,515 1,393 1,209 1,023 817 819
Noncurrent Deferred & Refundable Income Taxes
15 24 18 69 145 659 766 661 586 496 432
Other Noncurrent Operating Assets
- - - 0.00 611 574 407 363 357 305 296
Total Liabilities & Shareholders' Equity
15,486 15,778 18,516 18,033 21,416 18,690 21,548 21,561 21,642 22,388 24,452
Total Liabilities
9,897 10,084 12,365 12,352 15,880 15,686 17,996 17,833 18,856 19,589 21,905
Total Current Liabilities
5,926 6,127 7,879 8,060 10,714 5,406 9,450 10,778 11,783 13,611 16,657
Short-Term Debt
- 0.00 500 0.00 749 0.00 735 - 0.00 1,043 1,692
Accounts Payable
1,815 2,086 2,536 2,487 2,827 1,098 2,021 2,656 3,118 3,070 3,291
Accrued Expenses
1,470 1,091 1,265 808 1,050 979 824 787 752 766 1,027
Current Deferred Revenue
2,573 2,900 3,545 4,691 6,000 3,279 5,854 7,314 7,887 8,681 10,591
Current Deferred & Payable Income Tax Liabilities
68 50 33 74 88 50 16 21 26 51 56
Total Noncurrent Liabilities
3,971 3,957 4,486 4,292 5,166 10,280 8,546 7,055 7,073 5,978 5,248
Long-Term Debt
3,183 3,159 3,749 3,717 4,189 8,216 7,715 6,240 6,253 5,223 4,469
Noncurrent Deferred & Payable Income Tax Liabilities
474 485 329 69 56 67 58 52 33 19 20
Other Noncurrent Operating Liabilities
314 313 408 506 921 1,997 773 763 787 736 759
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
4,930 5,693 6,129 5,651 5,536 3,004 3,552 3,728 2,786 2,799 2,547
Total Preferred & Common Equity
4,864 4,132 4,523 4,104 3,967 1,510 2,057 2,283 1,534 1,557 1,284
Total Common Equity
4,864 4,132 4,523 4,104 3,967 1,510 2,057 2,283 1,534 1,557 1,284
Common Stock
8,697 8,794 9,163 9,549 12,978 13,566 14,229 14,795 15,398 16,043 16,565
Retained Earnings
508 129 331 517 879 -1,781 -1,761 -1,409 -632 602 1,696
Accumulated Other Comprehensive Income / (Loss)
-285 -280 -149 -220 -217 -178 -149 -234 -209 -232 -191
Other Equity Adjustments
- - - - - - - - - -14,856 -16,786
Noncontrolling Interest
65 1,561 1,606 1,547 1,569 1,494 1,495 1,445 1,252 1,242 1,263

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 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026
Period end date 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 9/30/2025 3/31/2026
Total Assets
25,676 22,522 21,642 24,761 25,893 23,405 22,388 26,114 26,976 25,108 26,459
Total Current Assets
12,813 10,094 9,230 12,348 13,515 10,832 9,815 13,587 14,733 12,850 14,153
Cash & Equivalents
6,274 5,056 4,225 5,686 6,242 4,722 4,183 5,715 6,304 5,826 5,540
Restricted Cash
2,484 1,436 1,436 1,936 2,120 1,324 1,391 2,019 2,151 1,436 2,249
Short-Term Investments
27 0.00 28 26 31 196 300 411 367 344 254
Accounts Receivable
2,903 2,753 2,786 3,750 4,127 3,764 3,213 4,449 4,949 4,482 5,149
Prepaid Expenses
1,055 765 708 894 924 758 689 930 929 722 906
Current Deferred & Refundable Income Taxes
70 84 47 56 71 68 39 63 33 40 55
Plant, Property, & Equipment, net
2,318 2,354 2,359 2,353 2,381 2,400 2,413 2,422 2,443 2,472 2,430
Total Noncurrent Assets
10,545 10,074 10,053 10,060 9,997 10,173 10,160 10,105 9,800 9,786 9,876
Long-Term Investments
1,202 1,155 1,238 1,245 1,283 1,527 1,698 1,608 1,331 1,416 1,282
Goodwill
7,150 6,845 6,849 6,847 6,847 6,851 6,844 6,847 6,855 6,874 7,016
Intangible Assets
1,180 1,149 1,023 1,006 991 947 817 808 801 797 887
Noncurrent Deferred & Refundable Income Taxes
665 595 586 621 544 514 496 541 496 397 412
Other Noncurrent Operating Assets
348 330 357 341 332 334 305 301 317 302 279
Total Liabilities & Shareholders' Equity
25,676 22,522 21,642 24,761 25,893 23,405 22,388 26,114 26,976 25,108 26,459
Total Liabilities
22,460 19,596 18,856 22,625 23,767 20,839 19,589 23,793 24,890 22,515 24,623
Total Current Liabilities
15,429 12,560 11,783 15,565 17,756 14,787 13,611 18,573 19,614 17,262 19,362
Short-Term Debt
- - 0.00 - 1,041 1,042 1,043 1,746 1,747 1,748 0.00
Accounts Payable
2,841 3,017 3,118 3,155 3,567 3,158 3,070 2,938 3,346 3,215 3,315
Accrued Expenses
819 874 752 816 857 887 766 766 923 932 844
Current Deferred Revenue
11,708 8,561 7,887 11,569 12,259 9,586 8,681 13,091 13,582 11,304 15,174
Current Deferred & Payable Income Tax Liabilities
61 108 26 25 32 114 51 32 16 63 29
Total Noncurrent Liabilities
7,031 7,036 7,073 7,060 6,011 6,052 5,978 5,220 5,276 5,253 5,261
Long-Term Debt
6,247 6,250 6,253 6,256 5,218 5,221 5,223 4,465 4,466 4,468 4,470
Noncurrent Deferred & Payable Income Tax Liabilities
35 34 33 31 31 34 19 20 21 21 31
Other Noncurrent Operating Liabilities
749 752 787 773 762 797 736 735 789 764 760
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
3,216 2,926 2,786 2,136 2,126 2,566 2,799 2,321 2,086 2,593 1,836
Total Preferred & Common Equity
1,759 1,673 1,534 890 889 1,322 1,557 1,072 836 1,337 576
Total Common Equity
1,759 1,673 1,534 890 889 1,322 1,557 1,072 836 1,337 576
Common Stock
15,072 15,227 15,398 15,550 15,697 15,890 16,043 16,184 16,317 16,449 16,709
Retained Earnings
-1,169 -764 -632 -767 -381 303 602 351 630 1,540 1,632
Treasury Stock
-11,937 -12,550 -13,023 - - -14,677 -14,856 -15,243 -15,924 -16,458 -17,577
Accumulated Other Comprehensive Income / (Loss)
-207 -240 -209 -222 -223 -194 -232 -220 -187 -194 -188
Noncontrolling Interest
1,457 1,253 1,252 1,246 1,237 1,244 1,242 1,249 1,250 1,256 1,260

Annual Metrics And Ratios for Expedia Group

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

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 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 12/31/2025
Growth Metrics
- - - - - - - - - - -
Revenue Growth
15.77% 31.50% 14.66% 11.56% 7.52% -56.92% 65.38% 35.69% 10.05% 6.64% 7.61%
EBITDA Growth
74.09% -17.64% 15.49% 10.39% 12.09% -206.50% 172.96% 7.15% 24.37% 28.34% 5.48%
EBIT Growth
93.38% -58.47% 31.40% 6.90% 47.19% -415.97% 120.79% 20.89% 49.58% 47.06% 5.28%
NOPAT Growth
-22.33% 34.85% 28.08% 5.09% 13.75% -385.58% 106.84% 431.29% 0.93% 49.97% 46.13%
Net Income Growth
93.79% -63.89% 42.53% 6.99% 43.72% -576.92% 100.55% 2,186.67% 100.58% 77.91% 6.29%
EPS Growth
90.64% -68.07% 32.97% 9.50% 42.26% -603.98% 90.53% 220.56% 144.70% 68.55% 9.61%
Operating Cash Flow Growth
0.08% 13.23% 19.11% 7.05% 40.10% -238.56% 197.76% -8.22% -21.80% 14.68% 25.77%
Free Cash Flow Firm Growth
-826.94% 110.04% 108.81% 4.31% 72.85% -315.91% 160.99% 19.29% -37.50% 13.24% 79.95%
Invested Capital Growth
202.18% 0.58% -4.24% -4.55% -14.13% 26.33% -28.84% -36.55% -26.79% -29.31% -98.33%
Revenue Q/Q Growth
5.41% 4.71% 2.30% 2.19% 1.58% -26.00% 18.77% 2.99% 2.14% 2.22% 2.53%
EBITDA Q/Q Growth
-0.32% 17.83% -2.20% 0.69% 1.07% -42.14% 200.65% -18.28% -1.06% 7.36% -0.86%
EBIT Q/Q Growth
-7.31% 40.71% -5.61% -5.03% 8.81% -24.57% 261.33% -32.18% -2.67% 11.49% -1.80%
NOPAT Q/Q Growth
-13.17% 20.37% -4.22% -5.11% 8.82% -29.72% 142.27% -9.39% -6.42% 12.87% 10.40%
Net Income Q/Q Growth
-8.73% 59.62% -7.83% -6.57% 10.21% -20.76% 101.95% -39.08% -5.36% 15.58% -6.40%
EPS Q/Q Growth
-9.95% 56.90% -4.72% -9.56% 12.54% -21.79% 73.49% -31.33% -5.18% 16.23% -5.22%
Operating Cash Flow Q/Q Growth
-6.11% 25.29% -8.40% -2.18% 21.31% -23.36% 21.77% -11.95% -2.04% 16.46% 2.81%
Free Cash Flow Firm Q/Q Growth
-122.16% 116.17% -24.02% -11.79% 52.06% -20.76% 74.77% -25.14% -9.75% 19.29% 12.75%
Invested Capital Q/Q Growth
85.93% 2.80% 7.19% 9.24% 0.78% 2.55% -5.15% 19.56% 38.13% 40.85% 111.74%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
80.37% 81.80% 82.53% 83.39% 82.88% 68.28% 100.00% 100.00% 100.00% 100.00% 100.00%
EBITDA Margin
22.91% 14.35% 14.45% 14.30% 14.91% -36.85% 16.26% 12.84% 14.51% 17.46% 17.12%
Operating Margin
6.20% 5.27% 6.21% 6.36% 7.48% -52.30% 2.16% 9.30% 8.05% 9.63% 12.70%
EBIT Margin
15.52% 4.90% 5.62% 5.38% 7.37% -54.03% 6.79% 6.05% 8.22% 11.34% 11.10%
Profit (Net Income) Margin
10.83% 2.97% 3.70% 3.55% 4.74% -52.47% 0.17% 2.94% 5.36% 8.94% 8.83%
Tax Burden Percent
78.05% 94.22% 89.21% 82.06% 73.81% 86.58% -39.47% 63.75% 67.58% 79.38% 81.77%
Interest Burden Percent
89.43% 64.42% 73.81% 80.30% 87.18% 112.18% -6.51% 76.20% 96.40% 99.29% 97.31%
Effective Tax Rate
21.95% 5.78% 10.79% 17.94% 26.19% 0.00% 0.00% 36.25% 32.42% 20.62% 18.23%
Return on Invested Capital (ROIC)
7.57% 6.77% 8.84% 9.72% 12.18% -33.25% 2.38% 18.62% 27.94% 58.09% 201.58%
ROIC Less NNEP Spread (ROIC-NNEP)
172.32% -15.43% -39.27% -154.41% 82.41% -89.97% -2.88% -440.25% 29.28% 40.21% 213.54%
Return on Net Nonoperating Assets (RNNOA)
10.40% -2.15% -2.56% -2.99% -1.98% -30.64% -1.92% -9.19% -6.82% -14.25% -152.90%
Return on Equity (ROE)
17.97% 4.63% 6.28% 6.73% 10.20% -63.89% 0.46% 9.42% 21.12% 43.83% 48.67%
Cash Return on Invested Capital (CROIC)
-92.97% 6.19% 13.18% 14.38% 27.37% -56.52% 36.08% 63.34% 58.88% 92.43% 394.99%
Operating Return on Assets (OROA)
8.45% 2.75% 3.30% 3.31% 4.51% -14.01% 2.90% 3.28% 4.89% 7.05% 6.98%
Return on Assets (ROA)
5.90% 1.67% 2.17% 2.18% 2.90% -13.60% 0.07% 1.59% 3.19% 5.56% 5.56%
Return on Common Equity (ROCE)
14.86% 3.69% 4.59% 4.91% 7.34% -40.97% 0.25% 5.62% 12.38% 24.26% 25.87%
Return on Equity Simple (ROE_SIMPLE)
14.86% 6.32% 8.22% 9.70% 14.42% -180.66% 0.73% 15.02% 44.85% 78.61% 0.00%
Net Operating Profit after Tax (NOPAT)
323 435 558 586 666 -1,903 130 692 698 1,047 1,530
NOPAT Margin
4.84% 4.96% 5.54% 5.22% 5.52% -36.61% 1.51% 5.93% 5.44% 7.65% 10.38%
Net Nonoperating Expense Percent (NNEP)
-164.75% 22.20% 48.11% 164.12% -70.24% 56.72% 5.26% 458.87% -1.34% 17.88% -11.96%
Return On Investment Capital (ROIC_SIMPLE)
- - - - - - - 6.94% 7.72% 11.55% 17.57%
Cost of Revenue to Revenue
19.63% 18.20% 17.47% 16.61% 17.12% 31.72% 0.00% 0.00% 0.00% 0.00% 0.00%
SG&A Expenses to Revenue
8.60% 7.73% 6.72% 6.90% 6.69% 11.33% 20.69% 16.53% 16.58% 15.48% 13.86%
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
74.18% 76.53% 76.32% 77.03% 75.40% 120.58% 97.84% 90.70% 91.95% 90.37% 87.30%
Earnings before Interest and Taxes (EBIT)
1,035 430 565 604 889 -2,809 584 706 1,056 1,553 1,635
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
1,529 1,259 1,454 1,605 1,799 -1,916 1,398 1,498 1,863 2,391 2,522
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
3.18 3.97 3.94 4.03 3.94 12.40 13.31 5.99 13.74 15.36 27.04
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)
2.32 1.87 1.77 1.47 1.29 3.60 3.18 1.17 1.64 1.75 2.36
Price to Earnings (P/E)
20.22 58.23 47.10 40.71 27.63 0.00 0.00 38.85 26.44 19.38 26.83
Dividend Yield
0.71% 0.91% 0.99% 1.12% 1.23% 1.01% 0.00% 0.00% 0.00% 0.00% 0.56%
Earnings Yield
4.95% 1.72% 2.12% 2.46% 3.62% 0.00% 0.00% 2.57% 3.78% 5.16% 3.73%
Enterprise Value to Invested Capital (EV/IC)
2.65 2.91 3.15 3.11 3.30 3.69 6.57 4.95 10.25 15.98 1,338.23
Enterprise Value to Revenue (EV/Rev)
2.55 2.14 1.93 1.63 1.38 4.54 3.47 1.22 1.69 1.74 2.27
Enterprise Value to EBITDA (EV/EBITDA)
11.12 14.88 13.38 11.41 9.28 0.00 21.37 9.53 11.62 9.98 13.27
Enterprise Value to EBIT (EV/EBIT)
16.42 43.57 34.43 30.32 18.79 0.00 51.15 20.22 20.51 15.36 20.46
Enterprise Value to NOPAT (EV/NOPAT)
52.66 43.03 34.89 31.26 25.06 0.00 229.45 20.64 31.02 22.78 21.87
Enterprise Value to Operating Cash Flow (EV/OCF)
12.43 12.09 10.54 9.27 6.04 0.00 7.97 4.15 8.05 7.73 8.62
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 47.07 23.41 21.13 11.15 0.00 15.14 6.07 14.72 14.32 11.16
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.57 0.55 0.69 0.65 0.89 2.74 2.38 1.67 2.24 2.24 2.42
Long-Term Debt to Equity
0.57 0.55 0.61 0.65 0.76 2.74 2.17 1.67 2.24 1.87 1.75
Financial Leverage
0.06 0.14 0.07 0.02 -0.02 0.34 0.67 0.02 -0.23 -0.35 -0.72
Leverage Ratio
3.05 2.77 2.90 3.09 3.52 4.70 6.14 5.92 6.63 7.88 8.76
Compound Leverage Factor
2.73 1.79 2.14 2.48 3.07 5.27 -0.40 4.51 6.39 7.83 8.53
Debt to Total Capital
36.29% 35.69% 40.86% 39.55% 47.15% 73.23% 70.40% 62.60% 69.18% 69.12% 70.75%
Short-Term Debt to Total Capital
0.00% 0.00% 4.81% 0.00% 7.15% 0.00% 6.12% 0.00% 0.00% 11.51% 19.43%
Long-Term Debt to Total Capital
36.29% 35.69% 36.05% 39.55% 39.99% 73.23% 64.28% 62.60% 69.18% 57.62% 51.32%
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
8.25% 17.63% 15.65% 16.78% 14.98% 13.32% 12.46% 14.50% 13.85% 13.70% 14.50%
Common Equity to Total Capital
55.46% 46.68% 43.49% 43.67% 37.87% 13.46% 17.14% 22.90% 16.97% 17.18% 14.75%
Debt to EBITDA
2.08 2.51 2.92 2.32 2.74 -4.29 6.04 4.17 3.36 2.62 2.44
Net Debt to EBITDA
0.54 0.60 0.01 0.13 -0.27 -1.77 0.71 -0.56 -0.36 -0.55 -1.00
Long-Term Debt to EBITDA
2.08 2.51 2.58 2.32 2.33 -4.29 5.52 4.17 3.36 2.18 1.77
Debt to NOPAT
9.86 7.26 7.62 6.34 7.41 -4.32 64.90 9.02 8.96 5.98 4.03
Net Debt to NOPAT
2.54 1.73 0.04 0.36 -0.72 -1.78 7.64 -1.22 -0.97 -1.25 -1.65
Long-Term Debt to NOPAT
9.86 7.26 6.72 6.34 6.29 -4.32 59.26 9.02 8.96 4.99 2.92
Altman Z-Score
1.41 1.43 1.38 1.39 1.18 0.38 1.22 0.91 1.24 1.41 1.65
Noncontrolling Interest Sharing Ratio
17.33% 20.25% 26.92% 27.09% 28.05% 35.87% 45.59% 40.38% 41.40% 44.66% 46.86%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
0.50 0.56 0.70 0.64 0.72 1.04 0.87 0.82 0.78 0.72 0.73
Quick Ratio
0.47 0.52 0.66 0.57 0.59 0.76 0.59 0.58 0.60 0.57 0.59
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-3,964 398 831 867 1,498 -3,235 1,973 2,354 1,471 1,666 2,998
Operating Cash Flow to CapEx
173.82% 206.81% 259.86% 224.94% 238.53% -481.05% 556.91% 519.64% 317.97% 408.07% 503.90%
Free Cash Flow to Firm to Interest Expense
-31.41 2.30 4.57 4.56 8.66 -8.99 3.13 10.32 6.00 6.77 10.03
Operating Cash Flow to Interest Expense
10.84 8.95 10.14 10.39 15.99 -10.65 5.94 15.09 10.98 12.54 12.98
Operating Cash Flow Less CapEx to Interest Expense
4.60 4.62 6.24 5.77 9.29 -12.86 4.87 12.18 7.53 9.47 10.40
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.54 0.56 0.59 0.61 0.61 0.26 0.43 0.54 0.59 0.62 0.63
Accounts Receivable Turnover
7.17 7.23 6.27 5.59 5.16 3.22 8.75 6.98 5.28 4.56 3.99
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
8.25 7.14 6.77 6.50 5.92 2.33 3.88 5.32 5.62 5.74 6.06
Accounts Payable Turnover
0.78 0.82 0.76 0.74 0.78 0.84 0.00 0.00 0.00 0.00 0.00
Days Sales Outstanding (DSO)
50.89 50.45 58.22 65.32 70.70 113.21 41.71 52.28 69.14 79.97 91.40
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)
468.99 445.88 480.12 491.79 469.41 434.39 0.00 0.00 0.00 0.00 0.00
Cash Conversion Cycle (CCC)
-418.09 -395.43 -421.90 -426.47 -398.71 -321.19 41.71 52.28 69.14 79.97 91.40
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
6,407 6,445 6,171 5,890 5,058 6,390 4,547 2,885 2,112 1,493 25
Invested Capital Turnover
1.56 1.37 1.59 1.86 2.20 0.91 1.57 3.14 5.14 7.60 19.41
Increase / (Decrease) in Invested Capital
4,287 37 -274 -281 -832 1,332 -1,843 -1,662 -773 -619 -1,468
Enterprise Value (EV)
16,998 18,734 19,452 18,316 16,701 23,609 29,874 14,276 21,654 23,851 33,456
Market Capitalization
15,455 16,421 17,804 16,530 15,610 18,729 27,384 13,674 21,076 23,915 34,715
Book Value per Share
$37.46 $27.54 $29.66 $27.55 $27.38 $10.67 $13.58 $14.63 $11.05 $12.13 $10.48
Tangible Book Value per Share
($45.61) ($41.70) ($39.44) ($40.33) ($41.16) ($52.21) ($42.94) ($38.88) ($45.65) ($47.56) ($52.29)
Total Capital
8,771 8,852 10,400 9,398 10,474 11,220 12,002 9,968 9,039 9,065 8,708
Total Debt
3,183 3,159 4,249 3,717 4,938 8,216 8,450 6,240 6,253 6,266 6,161
Total Long-Term Debt
3,183 3,159 3,749 3,717 4,189 8,216 7,715 6,240 6,253 5,223 4,469
Net Debt
819 751 20 209 -478 3,386 995 -843 -674 -1,306 -2,522
Capital Expenditures (CapEx)
787 749 710 878 1,160 797 673 662 846 756 770
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-4,671 -4,565 -5,223 -5,593 -6,850 -3,931 -6,539 -7,886 -8,242 -8,627 -10,062
Debt-free Net Working Capital (DFNWC)
-2,950 -2,677 -1,839 -2,863 -2,230 228 -534 -1,987 -2,553 -2,753 -2,766
Net Working Capital (NWC)
-2,950 -2,677 -2,339 -2,863 -2,979 228 -1,269 -1,987 -2,553 -3,796 -4,458
Net Nonoperating Expense (NNE)
-400 174 186 188 94 825 115 349 10 -177 229
Net Nonoperating Obligations (NNO)
819 751 20 209 -478 3,386 995 -843 -674 -1,306 -2,522
Total Depreciation and Amortization (D&A)
493 829 889 1,001 910 893 814 792 807 838 887
Debt-free, Cash-free Net Working Capital to Revenue
-70.01% -52.03% -51.92% -49.84% -56.77% -75.61% -76.05% -67.59% -64.20% -63.01% -68.30%
Debt-free Net Working Capital to Revenue
-44.21% -30.51% -18.28% -25.51% -18.48% 4.39% -6.21% -17.03% -19.88% -20.11% -18.77%
Net Working Capital to Revenue
-44.21% -30.51% -23.25% -25.51% -24.69% 4.39% -14.76% -17.03% -19.88% -27.73% -30.26%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$5.87 $1.87 $2.49 $2.71 $3.84 ($19.00) ($1.80) $2.24 $5.50 $9.39 $10.32
Adjusted Weighted Average Basic Shares Outstanding
130.16M 150.37M 151.62M 149.96M 147.19M 141.41M 149.73M 156.67M 144.97M 131.43M 125.36M
Adjusted Diluted Earnings per Share
$5.70 $1.82 $2.42 $2.65 $3.77 ($19.00) ($1.80) $2.17 $5.31 $8.95 $9.81
Adjusted Weighted Average Diluted Shares Outstanding
134.02M 154.52M 156.39M 152.89M 149.88M 141.41M 149.73M 161.75M 150.23M 137.92M 131.94M
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
150.58M 149.81M 151.83M 147.19M 139.99M 143.86M 155.75M 153.35M 136.29M 128.86M 122.53M
Normalized Net Operating Profit after Tax (NOPAT)
410 521 573 691 684 -1,060 183 743 986 1,227 1,617
Normalized NOPAT Margin
6.15% 5.94% 5.69% 6.16% 5.67% -20.38% 2.12% 6.37% 7.68% 8.96% 10.98%
Pre Tax Income Margin
13.88% 3.16% 4.15% 4.32% 6.42% -60.61% -0.44% 4.61% 7.93% 11.26% 10.80%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
8.21 2.49 3.10 3.18 5.14 -7.80 0.93 3.10 4.31 6.31 5.47
NOPAT to Interest Expense
2.56 2.52 3.06 3.08 3.85 -5.29 0.21 3.03 2.85 4.26 5.12
EBIT Less CapEx to Interest Expense
1.97 -1.84 -0.80 -1.44 -1.57 -10.02 -0.14 0.19 0.86 3.24 2.89
NOPAT Less CapEx to Interest Expense
-3.68 -1.81 -0.84 -1.54 -2.85 -7.50 -0.86 0.13 -0.60 1.18 2.54
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
15.02% 57.47% 47.31% 46.73% 34.09% -4.51% 446.67% 0.00% 0.00% 0.00% 15.37%
Augmented Payout Ratio
23.39% 232.18% 131.18% 278.64% 163.99% -20.09% 1,546.67% 176.97% 310.61% 150.25% 163.72%

Quarterly Metrics And Ratios for Expedia Group

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

Metric Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026
DEI Shares Outstanding
- - - - - - - - - - 122,534,873.00
DEI Adjusted Shares Outstanding
- - - - - - - - - - 122,534,873.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - - - - -0.05
Growth Metrics
- - - - - - - - - - -
Revenue Growth
8.57% 10.28% 8.41% 5.96% 3.33% 10.29% 3.43% 6.41% 8.67% 11.40% 14.66%
EBITDA Growth
-23.40% -4.82% -55.70% 3.93% 63.98% 41.52% -90.91% -8.30% 25.02% -3.94% 4,966.67%
EBIT Growth
-31.82% -13.43% -234.88% 4.33% 92.89% 85.56% -47.92% -15.56% 29.49% -8.65% 135.68%
NOPAT Growth
-19.09% -32.43% 9.09% -6.20% 43.02% 134.64% 36.36% 6.53% 48.07% 80.62% -145.88%
Net Income Growth
-35.92% -22.29% 2.86% -3.10% 124.26% 121.32% -44.85% -14.13% 40.94% -29.57% 93.91%
EPS Growth
-3.69% -25.44% -4.21% 10.24% 75.61% 147.06% -57.58% -11.43% 45.44% -25.71% 96.79%
Operating Cash Flow Growth
-37.91% -30.77% -8.81% 30.98% -8.58% 183.19% 2.54% -25.32% 66.71% 53.54% 33.16%
Free Cash Flow Firm Growth
-55.08% -52.04% -80.64% -25.79% -18.11% -4.98% 104.57% -16.29% 102.38% 123.66% 150.00%
Invested Capital Growth
-36.63% -26.79% -421.88% -146.37% -30.67% -29.31% -143.71% -43.61% -120.09% -98.33% -147.26%
Revenue Q/Q Growth
17.00% -26.52% 0.07% 23.16% 14.11% -21.58% -6.16% 26.71% 16.53% -19.61% -3.41%
EBITDA Q/Q Growth
-0.45% -39.97% -83.29% 940.91% 57.06% -48.19% -98.93% 10,400.00% 114.13% -60.19% -43.39%
EBIT Q/Q Growth
-2.60% -58.44% -177.01% 434.72% 80.08% -60.02% -161.38% 291.08% 176.17% -71.80% -76.03%
NOPAT Q/Q Growth
12.85% -80.16% -193.09% 550.09% 72.07% -67.46% -125.25% 853.46% 139.18% -60.30% -134.37%
Net Income Q/Q Growth
-21.19% -55.41% -200.00% 375.74% 82.40% -55.99% -165.45% 263.45% 199.38% -78.01% -105.66%
EPS Q/Q Growth
12.99% -70.38% -216.47% 382.83% 80.00% -58.33% -174.29% 258.97% 195.56% -78.72% -103.21%
Operating Cash Flow Q/Q Growth
-219.98% 82.69% 1,309.66% -47.86% -199.47% 113.26% 1,390.91% -62.03% -144.34% 161.17% 1,193.09%
Free Cash Flow Firm Q/Q Growth
-13.30% -34.23% -61.67% 239.50% -4.33% -23.68% -17.47% 38.93% 131.28% -15.65% -7.76%
Invested Capital Q/Q Growth
391.79% 38.13% -123.72% -157.68% 182.11% 40.85% -181.78% -51.84% 88.51% 111.74% -12,176.00%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
89.51% 128.61% 87.61% 100.00% 100.00% 111.24% 100.00% 100.00% 100.00% 100.00% 100.00%
EBITDA Margin
16.75% 13.68% 2.28% 19.31% 26.58% 17.56% 0.20% 16.64% 30.58% 15.14% 8.87%
Operating Margin
15.45% 3.60% -3.81% 12.68% 18.77% 6.78% -2.34% 12.81% 23.48% 11.84% 7.33%
EBIT Margin
11.45% 6.48% -4.98% 13.55% 21.38% 10.90% -7.13% 10.75% 25.48% 8.94% 2.22%
Profit (Net Income) Margin
7.76% 4.71% -4.71% 10.54% 16.85% 9.45% -6.59% 8.51% 21.85% 5.98% -0.35%
Tax Burden Percent
68.69% 79.53% 87.74% 76.84% 78.26% 89.85% 90.78% 76.12% 85.23% 83.46% -48.00%
Interest Burden Percent
98.67% 91.44% 107.64% 101.24% 100.69% 96.54% 101.88% 103.93% 100.62% 80.13% 32.89%
Effective Tax Rate
31.31% 20.47% 0.00% 23.16% 21.74% 10.15% 0.00% 23.88% 14.77% 16.54% 148.00%
Return on Invested Capital (ROIC)
67.68% 14.72% 0.00% 0.00% 151.98% 46.30% 0.00% 0.00% 679.11% 191.84% 0.00%
ROIC Less NNEP Spread (ROIC-NNEP)
75.99% 7.70% 0.00% 0.00% 145.94% 35.50% 0.00% 0.00% 675.36% 199.08% 0.00%
Return on Net Nonoperating Assets (RNNOA)
-30.87% -1.79% 0.00% 0.00% -77.14% -12.58% 0.00% 0.00% -564.48% -142.55% 0.00%
Return on Equity (ROE)
36.81% 12.93% 25.51% 25.46% 74.84% 33.71% 52.19% 52.71% 114.64% 49.29% 71.49%
Cash Return on Invested Capital (CROIC)
82.70% 58.88% 0.00% 0.00% 107.89% 92.43% 0.00% 0.00% 0.00% 394.99% 0.00%
Operating Return on Assets (OROA)
6.48% 3.85% -2.62% 6.97% 12.47% 6.78% -3.86% 5.70% 15.09% 5.62% 1.28%
Return on Assets (ROA)
4.40% 2.80% -2.47% 5.42% 9.83% 5.88% -3.57% 4.51% 12.94% 3.76% -0.20%
Return on Common Equity (ROCE)
21.85% 7.58% 12.80% 12.62% 40.81% 18.66% 22.97% 21.59% 59.08% 26.19% 28.34%
Return on Equity Simple (ROE_SIMPLE)
43.45% 0.00% 77.75% 76.49% 80.11% 0.00% 108.49% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
417 83 -77 347 596 194 -49 369 883 351 -120
NOPAT Margin
10.61% 2.87% -2.67% 9.74% 14.69% 6.10% -1.64% 9.75% 20.01% 9.88% -3.52%
Net Nonoperating Expense Percent (NNEP)
-8.30% 7.03% -1.96% 0.79% 6.04% 10.80% -4.79% -1.28% 3.76% -7.24% 2.58%
Return On Investment Capital (ROIC_SIMPLE)
- 0.92% - - - 2.14% -0.57% 4.45% 10.02% 4.03% -1.91%
Cost of Revenue to Revenue
10.49% -28.61% 12.39% 0.00% 0.00% -11.24% 0.00% 0.00% 0.00% 0.00% 0.00%
SG&A Expenses to Revenue
4.94% 42.02% 6.44% 14.36% 13.52% 27.42% 16.73% 13.79% 11.24% 14.77% 15.18%
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
74.06% 125.01% 91.42% 87.32% 81.23% 104.46% 102.34% 87.19% 76.52% 88.16% 92.67%
Earnings before Interest and Taxes (EBIT)
450 187 -144 482 868 347 -213 407 1,124 317 76
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
658 395 66 687 1,079 559 6.00 630 1,349 537 304
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
8.83 13.74 21.49 18.81 14.58 15.36 20.21 25.65 19.78 27.04 49.12
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)
1.18 1.64 1.46 1.26 1.44 1.75 1.57 1.53 1.84 2.36 1.86
Price to Earnings (P/E)
17.55 26.44 23.70 20.70 18.06 19.38 18.53 19.27 19.05 26.83 19.01
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.24% 0.47% 0.56% 0.56% 0.73%
Earnings Yield
5.70% 3.78% 4.22% 4.83% 5.54% 5.16% 5.40% 5.19% 5.25% 3.73% 5.26%
Enterprise Value to Invested Capital (EV/IC)
9.57 10.25 0.00 0.00 17.93 15.98 0.00 0.00 0.00 1,338.23 0.00
Enterprise Value to Revenue (EV/Rev)
1.16 1.69 1.36 1.10 1.42 1.74 1.40 1.34 1.73 2.27 1.63
Enterprise Value to EBITDA (EV/EBITDA)
7.77 11.62 9.96 8.05 8.53 9.98 8.31 8.25 9.79 13.27 8.76
Enterprise Value to EBIT (EV/EBIT)
13.49 20.51 18.57 14.92 13.64 15.36 13.05 13.31 14.95 20.46 12.84
Enterprise Value to NOPAT (EV/NOPAT)
19.61 31.02 22.68 19.28 20.49 22.78 18.14 17.16 17.96 21.87 13.90
Enterprise Value to Operating Cash Flow (EV/OCF)
5.33 8.05 7.35 5.26 7.18 7.73 6.13 6.75 6.60 8.62 5.08
Enterprise Value to Free Cash Flow (EV/FCFF)
8.98 14.72 14.94 9.56 13.61 14.32 10.83 11.33 9.36 11.16 6.91
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
2.14 2.24 2.93 2.94 2.44 2.24 2.68 2.98 2.40 2.42 2.43
Long-Term Debt to Equity
2.14 2.24 2.93 2.45 2.03 1.87 1.92 2.14 1.72 1.75 2.43
Financial Leverage
-0.41 -0.23 -1.11 -1.34 -0.53 -0.35 -1.39 -1.75 -0.84 -0.72 -2.02
Leverage Ratio
6.69 6.63 9.17 9.65 8.36 7.88 11.41 12.55 9.40 8.76 12.65
Compound Leverage Factor
6.60 6.06 9.87 9.77 8.42 7.61 11.63 13.05 9.46 7.02 4.16
Debt to Total Capital
68.11% 69.18% 74.55% 74.65% 70.94% 69.12% 72.80% 74.86% 70.56% 70.75% 70.88%
Short-Term Debt to Total Capital
0.00% 0.00% 0.00% 12.42% 11.80% 11.51% 20.46% 21.05% 19.84% 19.43% 0.00%
Long-Term Debt to Total Capital
68.11% 69.18% 74.55% 62.23% 59.13% 57.62% 52.33% 53.81% 50.72% 51.32% 70.88%
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
13.66% 13.85% 14.85% 14.75% 14.09% 13.70% 14.64% 15.06% 14.26% 14.50% 19.98%
Common Equity to Total Capital
18.23% 16.97% 10.61% 10.60% 14.97% 17.18% 12.56% 10.07% 15.18% 14.75% 9.13%
Debt to EBITDA
3.32 3.36 3.51 3.47 2.81 2.62 2.66 2.73 2.44 2.44 1.59
Net Debt to EBITDA
-0.74 -0.36 -1.48 -1.89 -0.68 -0.55 -1.52 -1.73 -1.10 -1.00 -1.72
Long-Term Debt to EBITDA
3.32 3.36 3.51 2.89 2.34 2.18 1.92 1.96 1.76 1.77 1.59
Debt to NOPAT
8.38 8.96 8.00 8.29 6.75 5.98 5.82 5.69 4.49 4.03 2.52
Net Debt to NOPAT
-1.87 -0.97 -3.37 -4.53 -1.62 -1.25 -3.32 -3.61 -2.02 -1.65 -2.73
Long-Term Debt to NOPAT
8.38 8.96 8.00 6.91 5.63 4.99 4.18 4.09 3.22 2.92 2.52
Altman Z-Score
0.90 1.11 0.82 0.78 1.06 1.23 0.84 0.90 1.30 1.47 1.12
Noncontrolling Interest Sharing Ratio
40.64% 41.40% 49.83% 50.43% 45.47% 44.66% 55.98% 59.05% 48.46% 46.86% 60.36%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
0.80 0.78 0.79 0.76 0.73 0.72 0.73 0.75 0.74 0.73 0.73
Quick Ratio
0.62 0.60 0.61 0.59 0.59 0.57 0.57 0.59 0.62 0.59 0.57
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
1,301 856 328 1,114 1,065 813 671 932 2,156 1,819 1,678
Operating Cash Flow to CapEx
-645.54% -134.46% 1,626.55% 773.71% -769.59% 103.66% 1,506.12% 560.50% -262.96% 164.32% 2,136.41%
Free Cash Flow to Firm to Interest Expense
20.98 14.03 5.29 18.26 17.46 13.11 11.57 16.07 34.77 15.03 15.11
Operating Cash Flow to Interest Expense
-22.18 -3.90 46.44 24.61 -24.48 3.19 50.90 19.33 -8.02 2.51 35.41
Operating Cash Flow Less CapEx to Interest Expense
-25.61 -6.80 43.58 21.43 -27.66 0.11 47.52 15.88 -11.06 0.98 33.76
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.57 0.59 0.53 0.51 0.58 0.62 0.54 0.53 0.59 0.63 0.58
Accounts Receivable Turnover
5.30 5.28 4.16 3.77 4.11 4.56 3.36 3.09 3.49 3.99 3.16
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
5.56 5.62 5.66 5.65 5.63 5.74 5.78 5.81 5.90 6.06 6.25
Accounts Payable Turnover
0.00 0.00 0.53 0.47 0.36 0.00 0.00 0.00 0.00 0.00 0.00
Days Sales Outstanding (DSO)
68.88 69.14 87.64 96.73 88.80 79.97 108.51 118.16 104.72 91.40 115.46
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 0.00 685.25 770.90 1,019.85 0.00 0.00 0.00 0.00 0.00 0.00
Cash Conversion Cycle (CCC)
68.88 69.14 -597.61 -674.17 -931.06 79.97 108.51 118.16 104.72 91.40 115.46
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
1,529 2,112 -501 -1,291 1,060 1,493 -1,221 -1,854 -213 25 -3,019
Invested Capital Turnover
6.38 5.14 -43.76 -14.61 10.35 7.60 -16.02 -8.91 33.93 19.41 -7.16
Increase / (Decrease) in Invested Capital
-884 -773 -405 -767 -469 -619 -720 -563 -1,273 -1,468 -1,798
Enterprise Value (EV)
14,633 21,654 17,735 14,545 19,007 23,851 19,368 18,753 24,894 33,456 24,697
Market Capitalization
14,777 21,076 19,126 16,725 19,269 23,915 21,661 21,443 26,444 34,715 28,292
Book Value per Share
$11.67 $11.05 $6.57 $6.70 $10.16 $12.13 $8.32 $6.58 $10.81 $10.48 $4.70
Tangible Book Value per Share
($44.09) ($45.65) ($51.39) ($52.35) ($49.75) ($47.56) ($51.09) ($53.65) ($51.20) ($52.29) ($59.80)
Total Capital
9,176 9,039 8,392 8,385 8,829 9,065 8,532 8,299 8,809 8,708 6,306
Total Debt
6,250 6,253 6,256 6,259 6,263 6,266 6,211 6,213 6,216 6,161 4,470
Total Long-Term Debt
6,250 6,253 6,256 5,218 5,221 5,223 4,465 4,466 4,468 4,469 4,470
Net Debt
-1,397 -674 -2,637 -3,417 -1,506 -1,306 -3,542 -3,940 -2,806 -2,522 -4,855
Capital Expenditures (CapEx)
213 177 177 194 194 191 196 200 189 185 184
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-8,958 -8,242 -10,865 -11,593 -9,155 -8,627 -11,385 -11,956 -10,270 -10,062 -13,252
Debt-free Net Working Capital (DFNWC)
-2,466 -2,553 -3,217 -3,200 -2,913 -2,753 -3,240 -3,134 -2,664 -2,766 -5,209
Net Working Capital (NWC)
-2,466 -2,553 -3,217 -4,241 -3,955 -3,796 -4,986 -4,881 -4,412 -4,458 -5,209
Net Nonoperating Expense (NNE)
112 -53 59 -28 -88 -107 148 47 -81 139 -108
Net Nonoperating Obligations (NNO)
-1,397 -674 -2,637 -3,417 -1,506 -1,306 -3,542 -3,940 -2,806 -2,522 -4,855
Total Depreciation and Amortization (D&A)
208 208 210 205 211 212 219 223 225 220 228
Debt-free, Cash-free Net Working Capital to Revenue
-71.26% -64.20% -83.17% -87.41% -68.35% -63.01% -82.56% -85.29% -71.47% -68.30% -87.35%
Debt-free Net Working Capital to Revenue
-19.62% -19.88% -24.63% -24.13% -21.75% -20.11% -23.50% -22.36% -18.54% -18.77% -34.34%
Net Working Capital to Revenue
-19.62% -19.88% -24.63% -31.98% -29.53% -27.73% -36.16% -34.82% -30.70% -30.26% -34.34%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$2.98 $0.85 ($0.99) $2.92 $5.28 $2.18 ($1.56) $2.61 $7.76 $1.51 ($0.05)
Adjusted Weighted Average Basic Shares Outstanding
142.23M 144.97M 135.50M 131.95M 129.76M 131.43M 128.64M 126.45M 123.70M 125.36M 121.83M
Adjusted Diluted Earnings per Share
$2.87 $0.85 ($0.99) $2.80 $5.04 $2.10 ($1.56) $2.48 $7.33 $1.56 ($0.05)
Adjusted Weighted Average Diluted Shares Outstanding
147.75M 150.23M 135.50M 137.83M 135.73M 137.92M 128.64M 132.81M 131.01M 131.94M 121.83M
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
138.85M 136.29M 132.75M 130.18M 128.35M 128.86M 127.12M 123.72M 122.53M 122.53M 120.02M
Normalized Net Operating Profit after Tax (NOPAT)
631 83 -43 360 627 201 -31 403 888 376 215
Normalized NOPAT Margin
16.07% 2.87% -1.50% 10.13% 15.44% 6.32% -1.03% 10.64% 20.13% 10.61% 6.27%
Pre Tax Income Margin
11.30% 5.92% -5.37% 13.72% 21.53% 10.52% -7.26% 11.17% 25.63% 7.16% 0.73%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
7.26 3.07 -2.32 7.90 14.23 5.60 -3.67 7.02 18.13 2.62 0.68
NOPAT to Interest Expense
6.73 1.36 -1.24 5.68 9.78 3.13 -0.84 6.37 14.24 2.90 -1.09
EBIT Less CapEx to Interest Expense
3.82 0.16 -5.18 4.72 11.05 2.52 -7.05 3.57 15.08 1.09 -0.97
NOPAT Less CapEx to Interest Expense
3.29 -1.55 -4.10 2.50 6.60 0.05 -4.22 2.92 11.19 1.37 -2.74
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 15.37% 13.93%
Augmented Payout Ratio
279.92% 310.61% 333.96% 330.44% 199.15% 150.25% 135.86% 156.67% 129.57% 163.72% 171.00%

Financials Breakdown Chart

Key Financial Trends

Expedia Group’s latest quarter shows a sharp earnings setback after a very strong finish to 2025, but the business is still generating solid operating cash flow and continues to carry a large liquidity cushion. In Q1 2026, revenue rose to $3.43 billion from $2.99 billion in Q1 2025, but the company swung to a net loss of $12 million versus net income of $-197 million? Actually, Q1 2025 was a net loss of $197 million on a reported basis, so the latest quarter was still loss-making but modestly improved on that comparison. The bigger issue is that operating income fell to just $251 million from $1.04 billion in Q3 2025 and $420 million in Q4 2025, reflecting a much weaker profitability profile in the seasonally slower quarter.

On a year-over-year basis, Expedia’s revenue trend remains positive, but margins are under pressure. Q1 2026 revenue increased about 14.7% from Q1 2025, and gross profit matched revenue because cost of revenue was not separately reported. However, operating expenses were heavy, led by $2.06 billion in marketing expense and $520 million in SG&A. That left operating margin at only about 7.3% in Q1 2026, well below the much stronger levels seen in the prior holiday-quarter performance.

Cash generation remains a notable strength. Expedia produced $3.93 billion of operating cash flow in Q1 2026, which is substantially higher than reported net income and suggests earnings were supported by working capital movements and non-cash charges. Even more importantly, the balance sheet shows $5.54 billion in cash and equivalents plus $2.25 billion in restricted cash and $254 million in short-term investments. That gives the company meaningful near-term financial flexibility despite the earnings volatility.

Liquidity looks strong, but leverage and working-capital dynamics deserve attention. Total current liabilities were $19.36 billion, driven heavily by $15.17 billion in current deferred revenue. Total debt was $4.47 billion in long-term debt and no short-term debt at quarter-end, which is manageable relative to cash, but the company’s large deferred-revenue balance means cash flows can swing significantly from quarter to quarter. That was evident in prior periods, when operating cash flow ranged from strong positives to a negative $497 million in Q3 2025.

Shareholders should also note that capital returns remain active. In Q1 2026, Expedia repurchased $788 million of common equity and paid $58 million in dividends. In the prior year, buybacks were consistently large as well, including $688 million in Q2 2025 and $531 million in Q3 2025. That supports EPS over time, but it also consumes cash during periods when operating performance is uneven.

  • Revenue growth continues: Q1 2026 revenue of $3.43 billion was up from $2.99 billion a year earlier.
  • Strong operating cash flow: Q1 2026 operating cash flow was $3.93 billion.
  • Large liquidity buffer: The company ended Q1 2026 with $5.54 billion in cash and equivalents and $2.25 billion in restricted cash.
  • Debt is not short-term heavy: Short-term debt was $0 at Q1 2026, while long-term debt was $4.47 billion.
  • Capital returns continue: Expedia bought back $788 million of stock in Q1 2026.
  • Seasonality is significant: Expedia’s profitability has shown large quarterly swings across 2024-2026.
  • Deferred revenue is large: Current deferred revenue of $15.17 billion is a major balance-sheet item and a key driver of cash-flow variability.
  • Noncontrolling interest is material: Total equity and noncontrolling interests were $1.84 billion, versus common equity of only $576 million in Q1 2026.
  • Latest quarter was still unprofitable: Q1 2026 net income attributable to common shareholders was a loss of $6 million.
  • Marketing spend remains very high: $2.06 billion in marketing expense kept margins tight in Q1 2026.

Bottom line: Expedia’s latest quarter was mixed: revenue and cash flow were healthy, but earnings weakened sharply and margins compressed. For retail investors, the key question is whether the company can sustain growth while keeping marketing and operating costs from swallowing the incremental revenue. The balance sheet and cash generation are supportive, but profitability remains inconsistent.

05/31/26 06:30 PM ETAI Generated. May Contain Errors.

Expedia Group Financials - Frequently Asked Questions

According to the most recent income statement we have on file, Expedia Group's financial year ends in December. Their financial year 2025 ended on December 31, 2025.

Expedia Group's net income appears to be on an upward trend, with a most recent value of $1.30 billion in 2025, rising from $722.75 million in 2015. The previous period was $1.22 billion in 2024. See Expedia Group's forecast for analyst expectations on what's next for the company.

Expedia Group's total operating income in 2025 was $1.87 billion, based on the following breakdown:
  • Total Gross Profit: $14.73 billion
  • Total Operating Expenses: $12.86 billion

Over the last 10 years, Expedia Group's total revenue changed from $6.67 billion in 2015 to $14.73 billion in 2025, a change of 120.8%.

Expedia Group's total liabilities were at $21.91 billion at the end of 2025, a 11.8% increase from 2024, and a 121.3% increase since 2015.

In the past 10 years, Expedia Group's cash and equivalents has ranged from $1.68 billion in 2015 to $5.41 billion in 2025, and is currently $5.41 billion as of their latest financial filing in 2025.

Over the last 10 years, Expedia Group's book value per share changed from 37.46 in 2015 to 10.48 in 2025, a change of -72.0%.



Financial statements for NASDAQ:EXPE last updated on 5/12/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners