Press Release

Expedia Group Reports First Quarter 2024 Results

Posts strong first quarter revenue and profitability

Revenue grew 8% y/y with margin expansion

Accelerated level of share repurchases at $786 million year-to-date

SEATTLE–(BUSINESS WIRE)–Expedia Group, Inc. (NASDAQ: EXPE) announced financial results today for the first quarter ended March 31, 2024.


Our first quarter results met our guidance with a revenue and earnings beat but with less robust gross bookings. We saw continued momentum in B2B, Brand Expedia and Advertising. However, Vrbo’s recovery following the recent re-platforming has been slower than anticipated, which has put pressure on gross bookings,” said Peter Kern, Vice Chairman and CEO, Expedia Group. “As we enter the second quarter, we are seeing some acceleration in the rest of our B2C business and expect it to continue throughout the year. But given the Vrbo drag and the rate of acceleration in B2C thus far, we are lowering our full year guidance to a range of mid to high single digit top line growth with margins relatively in line versus last year. Despite this slower than expected acceleration, the underpinning of the work we have done on the platform is in place and I have every confidence in the teams to continue to leverage these capabilities to drive even stronger growth.”

First Quarter Highlights

  • Total gross bookings were $30.2 billion, an increase of 3% compared to 2023.
  • Lodging gross bookings were $21.9 billion, an increase of 4% compared to 2023. Hotel bookings were up 12% compared to 2023.
  • Revenue at $2.9 billion grew 8% compared to 2023. B2B revenue was $833 million, an increase of 25% compared to 2023.
  • Net loss was $135 million and adjusted net income was $29 million. Adjusted EBITDA was $255 million, an increase of 38% with 191 basis points of margin expansion compared to 2023.
  • Repurchased approximately 5.7 million shares for approximately $786 million year-to-date.

Financial Summary & Operating Metrics (In millions except per share amounts)

 

Expedia Group, Inc.

Metric

Q1 2024

Q1 2023

Δ Y/Y

Booked room nights

 

101.2

 

 

94.5

 

7

%

Gross bookings

$

30,164

 

$

29,401

 

3

%

Revenue

$

2,889

 

$

2,665

 

8

%

Operating loss

$

(110

)

$

(121

)

(9

)%

Net loss attributable to Expedia Group, Inc.

$

(135

)

$

(145

)

(7

)%

Diluted earnings (loss) per share

$

(0.99

)

$

(0.95

)

4

%

Adjusted EBITDA*

$

255

 

$

185

 

38

%

Adjusted EBIT*

$

(59

)

$

(110

)

(46

)%

Adjusted net income (loss)*

$

29

 

$

(30

)

NM

 

Adjusted EPS*

$

0.21

 

$

(0.20

)

NM

 

Net cash provided by operating activities

$

2,879

 

$

3,157

 

(9

)%

Free cash flow*

$

2,702

 

$

2,924

 

(8

)%

* A reconciliation of non-GAAP financial measures to the most comparable GAAP measures is provided at the end of this release.

Conference Call

Expedia Group, Inc. will webcast a conference call to discuss first quarter 2024 financial results and certain forward-looking information on Thursday, May 2, 2024 at 1:30 p.m. Pacific Time (PT). The webcast will be open to the public and available via ir.expediagroup.com. Expedia Group expects to maintain access to the webcast on the IR website for approximately twelve months subsequent to the initial broadcast.

About Expedia Group

Expedia Group, Inc. brands power travel for everyone, everywhere through our global platform. Driven by the core belief that travel is a force for good, we help people experience the world in new ways and build lasting connections. We provide industry-leading technology solutions to fuel partner growth and success, while facilitating memorable experiences for travelers. Our organization is made up of three pillars: Expedia Brands, housing all our consumer brands; Expedia Product & Technology, focused on the group’s product and technical strategy and offerings; and Expedia for Business, consisting of business-to-business solutions and relationships throughout the travel ecosystem.

Expedia Group’s three flagship consumer brands includes: Expedia®, Hotels.com®, and Vrbo®. One Key™ is our comprehensive loyalty program that unifies Expedia, Hotels.com and Vrbo into one simple, flexible travel rewards experience. To enroll in One Key, download Expedia, Hotels.com and Vrbo mobile apps for free on iOS and Android devices. One Key is currently available in the U.S. and will become available globally soon.

© 2024 Expedia, Inc., an Expedia Group company. All rights reserved. Trademarks and logos are the property of their respective owners. CST: 2029030-50

Expedia Group, Inc.

Trended Metrics

(All figures in millions)

The metrics below are intended to supplement the financial statements in this release and in our filings with the SEC, and do not include adjustments for one-time items, acquisitions, foreign exchange or other adjustments. The definition or methodology of any of our supplemental metrics are subject to change, and such changes could be material. We may also discontinue certain supplemental metrics as our business evolves over time. In the event of any discrepancy between any supplemental metric and our historical financial statements, you should rely on the information included in the financial statements filed with or furnished to the SEC.

 

 

 

2022

 

 

 

2023

 

 

 

2024

 

 

 

Full Year

 

 

 

 

 

Q1

Q2

Q3

Q4

 

 

 

Q1

Q2

Q3

Q4

 

 

 

Q1

 

 

 

 

2022

 

 

2023

 

 

 

Units sold

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Booked room nights

 

 

 

77.0

 

 

82.5

 

 

81.6

 

 

70.8

 

 

 

 

 

94.5

 

 

89.7

 

 

89.3

 

 

77.4

 

 

 

 

 

101.2

 

 

 

 

 

312.0

 

 

350.9

 

 

 

Booked air tickets

 

 

 

13.1

 

 

13.5

 

 

12.2

 

 

11.1

 

 

 

 

 

14.0

 

 

13.6

 

 

12.8

 

 

11.4

 

 

 

 

 

14.2

 

 

 

 

 

49.9

 

 

51.9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross bookings by business model

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Agency

 

 

$

11,346

 

$

12,773

 

$

10,904

 

$

9,469

 

 

 

 

$

13,425

 

$

12,370

 

$

10,927

 

$

9,439

 

 

 

 

$

13,301

 

 

 

 

$

44,492

 

$

46,161

 

 

 

Merchant

 

 

 

13,066

 

 

13,366

 

 

13,083

 

 

11,042

 

 

 

 

 

15,976

 

 

14,951

 

 

14,758

 

 

12,233

 

 

 

 

 

16,863

 

 

 

 

 

50,557

 

 

57,918

 

 

 

Total

 

 

$

24,412

 

$

26,139

 

$

23,987

 

$

20,511

 

 

 

 

$

29,401

 

$

27,321

 

$

25,685

 

$

21,672

 

 

 

 

$

30,164

 

 

 

 

$

95,049

 

$

104,079

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lodging gross bookings

 

 

$

17,756

 

$

17,867

 

$

17,099

 

$

14,117

 

 

 

 

$

21,055

 

$

19,167

 

$

18,513

 

$

15,253

 

 

 

 

$

21,903

 

 

 

 

$

66,839

 

$

73,987

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue by segment

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

B2C

 

 

$

1,740

 

$

2,420

 

$

2,707

 

$

1,874

 

 

 

 

$

1,921

 

$

2,415

 

$

2,819

 

$

1,958

 

 

 

 

$

1,986

 

 

 

 

$

8,741

 

$

9,113

 

 

 

B2B

 

 

 

432

 

 

650

 

 

788

 

 

676

 

 

 

 

 

668

 

 

861

 

 

995

 

 

864

 

 

 

 

 

833

 

 

 

 

 

2,546

 

 

3,388

 

 

 

trivago (third-party revenue)

 

 

 

77

 

 

111

 

 

124

 

 

68

 

 

 

 

 

76

 

 

82

 

 

115

 

 

65

 

 

 

 

 

70

 

 

 

 

 

380

 

 

338

 

 

 

Total

 

 

$

2,249

 

$

3,181

 

$

3,619

 

$

2,618

 

 

 

 

$

2,665

 

$

3,358

 

$

3,929

 

$

2,887

 

 

 

 

$

2,889

 

 

 

 

$

11,667

 

$

12,839

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue by product

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lodging

 

 

$

1,610

 

$

2,400

 

$

2,881

 

$

2,014

 

 

 

 

$

2,029

 

$

2,698

 

$

3,233

 

$

2,304

 

 

 

 

$

2,228

 

 

 

 

$

8,905

 

$

10,264

 

 

 

Air

 

 

 

74

 

 

95

 

 

100

 

 

93

 

 

 

 

 

113

 

 

111

 

 

100

 

 

86

 

 

 

 

 

115

 

 

 

 

 

362

 

 

410

 

 

 

Advertising and media – EG(1)

 

 

 

89

 

 

102

 

 

98

 

 

108

 

 

 

 

 

99

 

 

119

 

 

125

 

 

140

 

 

 

 

 

145

 

 

 

 

 

397

 

 

483

 

 

 

Advertising and media – trivago(1)

 

 

 

77

 

 

111

 

 

124

 

 

68

 

 

 

 

 

76

 

 

82

 

 

115

 

 

65

 

 

 

 

 

70

 

 

 

 

 

380

 

 

338

 

 

 

Other(2)

 

 

 

399

 

 

473

 

 

416

 

 

335

 

 

 

 

 

348

 

 

348

 

 

356

 

 

292

 

 

 

 

 

331

 

 

 

 

 

1,623

 

 

1,344

 

 

 

Total

 

 

$

2,249

 

$

3,181

 

$

3,619

 

$

2,618

 

 

 

 

$

2,665

 

$

3,358

 

$

3,929

 

$

2,887

 

 

 

 

$

2,889

 

 

 

 

$

11,667

 

$

12,839

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue by geography

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. points of sale

 

 

$

1,656

 

$

2,208

 

$

2,358

 

$

1,717

 

 

 

 

$

1,748

 

$

2,172

 

$

2,440

 

$

1,787

 

 

 

 

$

1,793

 

 

 

 

$

7,939

 

$

8,147

 

 

 

Non-U.S. points of sale

 

 

 

593

 

 

973

 

 

1,261

 

 

901

 

 

 

 

 

917

 

 

1,186

 

 

1,489

 

 

1,100

 

 

 

 

 

1,096

 

 

 

 

 

3,728

 

 

4,692

 

 

 

Total

 

 

$

2,249

 

$

3,181

 

$

3,619

 

$

2,618

 

 

 

 

$

2,665

 

$

3,358

 

$

3,929

 

$

2,887

 

 

 

 

$

2,889

 

 

 

 

$

11,667

 

$

12,839

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA by segment(3)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

B2C

 

 

$

188

 

$

582

 

$

943

 

$

411

 

 

 

 

$

148

 

$

653

 

$

1,056

 

$

468

 

 

 

 

$

215

 

 

 

 

$

2,124

 

$

2,325

 

 

 

B2B

 

 

 

80

 

 

156

 

 

221

 

 

142

 

 

 

 

 

133

 

 

206

 

 

266

 

 

193

 

 

 

 

 

172

 

 

 

 

 

599

 

 

798

 

 

 

Other(4)

 

 

 

(95

)

 

(90

)

 

(85

)

 

(104

)

 

 

 

 

(96

)

 

(112

)

 

(106

)

 

(129

)

 

 

 

 

(132

)

 

 

 

 

(374

)

 

(443

)

 

 

Total

 

 

$

173

 

$

648

 

$

1,079

 

$

449

 

 

 

 

$

185

 

$

747

 

$

1,216

 

$

532

 

 

 

 

$

255

 

 

 

 

$

2,349

 

$

2,680

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) attributable to Expedia Group common stockholders(5)

 

 

$

(122

)

$

(185

)

$

482

 

$

177

 

 

 

 

$

(145

)

$

385

 

$

425

 

$

132

 

 

 

 

$

(135

)

 

 

 

$

352

 

$

797

 

 

 

(1) Our advertising and media business consists of Expedia Group (“EG”) Media Solutions, which is responsible for generating advertising revenue on our global online travel brands, and third-party revenue for trivago, a leading hotel metasearch site.

(2) Other revenue primarily includes insurance, car rental, destination services and cruise revenue.

(3) See the section below titled “Tabular Reconciliations for Non-GAAP Measures — Adjusted EBITDA by segment” for additional details.

(4) Other is comprised of trivago, corporate and intercompany eliminations.

(5) Expedia Group does not calculate or report net income (loss) by segment.

 

Notes:

• All trivago revenue is classified as Non-U.S. point of sale.

• Some numbers may not add due to rounding. All percentages throughout this release are calculated on precise, unrounded numbers.

EXPEDIA GROUP, INC.

CONSOLIDATED STATEMENTS OF OPERATIONS

(In millions, except share and per share data)

(Unaudited)

 

 

Three months ended

March 31,

 

 

2024

 

 

 

2023

 

 

 

 

 

Revenue

$

2,889

 

 

$

2,665

 

Costs and expenses:

 

 

 

Cost of revenue (exclusive of depreciation and amortization shown separately below) (1)

 

358

 

 

 

414

 

Selling and marketing – direct

 

1,650

 

 

 

1,487

 

Selling and marketing – indirect (1)

 

186

 

 

 

187

 

Technology and content (1)

 

341

 

 

 

317

 

General and administrative (1)

 

186

 

 

 

184

 

Depreciation and amortization

 

210

 

 

 

192

 

Legal reserves, occupancy tax and other

 

20

 

 

 

5

 

Restructuring and related reorganization charges

 

48

 

 

 

 

Operating loss

 

(110

)

 

 

(121

)

Other income (expense):

 

 

 

Interest income

 

51

 

 

 

43

 

Interest expense

 

(62

)

 

 

(61

)

Other, net

 

(34

)

 

 

78

 

Total other income (expense), net

 

(45

)

 

 

60

 

Loss before income taxes

 

(155

)

 

 

(61

)

Provision for income taxes

 

19

 

 

 

(79

)

Net loss

 

(136

)

 

 

(140

)

Net (income) loss attributable to non-controlling interests

 

1

 

 

 

(5

)

Net loss attributable to Expedia Group, Inc.

$

(135

)

 

$

(145

)

 

 

 

 

Loss per share attributable to Expedia Group, Inc. available to common stockholders:

 

 

 

Basic

$

(0.99

)

 

$

(0.95

)

Diluted

 

(0.99

)

 

 

(0.95

)

Shares used in computing earnings (loss) per share (000’s):

 

 

 

Basic

 

135,501

 

 

 

152,477

 

Diluted

 

135,501

 

 

 

152,477

 

 

 

 

 

(1) Includes stock-based compensation as follows:

 

 

 

Cost of revenue

$

2

 

 

$

3

 

Selling and marketing

 

19

 

 

 

20

 

Technology and content

 

40

 

 

 

34

 

General and administrative

 

43

 

 

 

46

 

EXPEDIA GROUP, INC.

CONSOLIDATED BALANCE SHEETS

(In millions, except number of shares which are reflected in thousands and par value)

 

 

March 31,
2024

 

December 31, 2023

 

March 31,
2023

 

(Unaudited)

 

 

 

(Unaudited)

ASSETS

Current assets:

 

 

 

 

 

Cash and cash equivalents

$

5,686

 

 

$

4,225

 

 

$

5,904

 

Restricted cash and cash equivalents

 

1,936

 

 

 

1,436

 

 

 

2,483

 

Short-term investments

 

26

 

 

 

28

 

 

 

44

 

Accounts receivable, net of allowance of $52, $46 and $45

 

3,750

 

 

 

2,786

 

 

 

2,523

 

Income taxes receivable

 

56

 

 

 

47

 

 

 

53

 

Prepaid expenses and other current assets

 

894

 

 

 

708

 

 

 

1,119

 

Total current assets

 

12,348

 

 

 

9,230

 

 

 

12,126

 

Property and equipment, net

 

2,353

 

 

 

2,359

 

 

 

2,260

 

Operating lease right-of-use assets

 

341

 

 

 

357

 

 

 

353

 

Long-term investments and other assets

 

1,245

 

 

 

1,238

 

 

 

1,198

 

Deferred income taxes

 

621

 

 

 

586

 

 

 

703

 

Intangible assets, net

 

1,006

 

 

 

1,023

 

 

 

1,196

 

Goodwill

 

6,847

 

 

 

6,849

 

 

 

7,150

 

TOTAL ASSETS

$

24,761

 

 

$

21,642

 

 

$

24,986

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

Current liabilities:

 

 

 

 

 

Accounts payable, merchant

$

1,948

 

 

$

2,041

 

 

$

1,531

 

Accounts payable, other

 

1,207

 

 

 

1,077

 

 

 

1,010

 

Deferred merchant bookings

 

11,392

 

 

 

7,723

 

 

 

11,036

 

Deferred revenue

 

177

 

 

 

164

 

 

 

186

 

Income taxes payable

 

25

 

 

 

26

 

 

 

104

 

Accrued expenses and other current liabilities

 

816

 

 

 

752

 

 

 

745

 

Total current liabilities

 

15,565

 

 

 

11,783

 

 

 

14,612

 

Long-term debt

 

6,256

 

 

 

6,253

 

 

 

6,243

 

Deferred income taxes

 

31

 

 

 

33

 

 

 

35

 

Operating lease liabilities

 

301

 

 

 

314

 

 

 

305

 

Other long-term liabilities

 

472

 

 

 

473

 

 

 

501

 

Commitments and contingencies

 

 

 

 

 

Stockholders’ equity:

 

 

 

 

 

Common stock: $.0001 par value; Authorized shares: 1,600,000

 

 

 

 

 

 

 

 

Shares issued: 283,225, 282,149 and 279,097; Shares outstanding: 128,007, 131,522 and 144,084

 

 

 

 

 

Class B common stock: $.0001 par value; Authorized shares: 400,000

 

 

 

 

 

 

 

 

Shares issued: 12,800; Shares outstanding: 5,523

 

 

 

 

 

Additional paid-in capital

 

15,550

 

 

 

15,398

 

 

 

14,938

 

Treasury stock – Common stock and Class B, at cost; Shares 162,495, 157,903 and 142,289

 

(13,671

)

 

 

(13,023

)

 

 

(11,341

)

Retained earnings (deficit)

 

(767

)

 

 

(632

)

 

 

(1,554

)

Accumulated other comprehensive income (loss)

 

(222

)

 

 

(209

)

 

 

(211

)

Total Expedia Group, Inc. stockholders’ equity

 

890

 

 

 

1,534

 

 

 

1,832

 

Non-redeemable non-controlling interests

 

1,246

 

 

 

1,252

 

 

 

1,458

 

Total stockholders’ equity

 

2,136

 

 

 

2,786

 

 

 

3,290

 

TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY

$

24,761

 

 

$

21,642

 

 

$

24,986

 

EXPEDIA GROUP, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(In millions)

(Unaudited)

 

 

Three months ended

March 31,

 

 

2024

 

 

 

2023

 

Operating activities:

 

 

 

Net loss

$

(136

)

 

$

(140

)

Adjustments to reconcile net loss to net cash provided by operating activities:

 

 

 

Depreciation of property and equipment, including internal-use software and website development

 

195

 

 

 

177

 

Amortization of intangible assets

 

15

 

 

 

15

 

Amortization of stock-based compensation

 

104

 

 

 

103

 

Deferred income taxes

 

(38

)

 

 

(57

)

Foreign exchange (gain) loss on cash, restricted cash and short-term investments, net

 

30

 

 

 

(8

)

Realized (gain) loss on foreign currency forwards, net

 

41

 

 

 

(12

)

(Gain) loss on minority equity investments, net

 

9

 

 

 

(1

)

Other, net

 

10

 

 

 

14

 

Changes in operating assets and liabilities:

 

 

 

Accounts receivable

 

(974

)

 

 

(456

)

Prepaid expenses and other assets

 

(171

)

 

 

(293

)

Accounts payable, merchant

 

(93

)

 

 

(178

)

Accounts payable, other, accrued expenses and other liabilities

 

219

 

 

 

79

 

Tax payable/receivable, net

 

(1

)

 

 

29

 

Deferred merchant bookings

 

3,669

 

 

 

3,885

 

Net cash provided by operating activities

 

2,879

 

 

 

3,157

 

Investing activities:

 

 

 

Capital expenditures, including internal-use software and website development

 

(177

)

 

 

(233

)

Purchases of investments

 

(69

)

 

 

 

Sales and maturities of investments

 

43

 

 

 

5

 

Other, net

 

(37

)

 

 

33

 

Net cash used in investing activities

 

(240

)

 

 

(195

)

Financing activities:

 

 

 

Purchases of treasury stock

 

(643

)

 

 

(469

)

Proceeds from exercise of equity awards and employee stock purchase plan

 

32

 

 

 

29

 

Other, net

 

(20

)

 

 

3

 

Net cash used in financing activities

 

(631

)

 

 

(437

)

Effect of exchange rate changes on cash, cash equivalents and restricted cash and cash equivalents

 

(47

)

 

 

11

 

Net increase in cash, cash equivalents and restricted cash and cash equivalents

 

1,961

 

 

 

2,536

 

Cash, cash equivalents and restricted cash and cash equivalents at beginning of period

 

5,661

 

 

 

5,851

 

Cash, cash equivalents and restricted cash and cash equivalents at end of period

$

7,622

 

 

$

8,387

 

Supplemental cash flow information

 

 

 

Cash paid for interest

$

82

 

 

$

81

 

Income tax payments, net

 

26

 

 

 

34

 

Notes & Definitions:

Booked Room Nights: Represents booked hotel room nights and property nights for our B2C reportable segment and booked hotel room nights for our B2B reportable segment. Booked hotel room nights include both merchant and agency hotel room nights. Property nights are related to our alternative accommodation business.

Booked Air Tickets: Includes both merchant and agency air bookings.

Gross Bookings: Generally represent the total retail value of transactions booked, recorded at the time of booking reflecting the total price due for travel by travelers, including taxes, fees and other charges, adjusted for cancellations and refunds.

Lodging Metrics: Reported on a booked basis except for revenue, which is on a stayed basis. Lodging consists of both merchant and agency model hotel and alternative accommodations.

B2C: The B2C segment provides a full range of travel and advertising services to our worldwide customers through a variety of consumer brands including: Expedia, Hotels.com, Vrbo, Orbitz, Travelocity, Wotif Group, ebookers, Hotwire.com, and CarRentals.com.

B2B: The B2B segment fuels a wide range of travel and non-travel companies including airlines, offline travel agents, online retailers, corporate travel management and financial institutions, who leverage our leading travel technology and tap into our diverse supply to augment their offerings and market Expedia Group rates and availabilities to their travelers.

trivago: The trivago segment generates advertising revenue primarily from sending referrals to online travel companies and travel service providers from its localized hotel metasearch websites.

Corporate: Includes unallocated corporate expenses.

Non-GAAP Measures

Expedia Group reports Adjusted EBITDA, Adjusted EBITDA Margin, Adjusted EBIT, Adjusted EBIT Margin, Leverage Ratio, Adjusted Net Income (Loss), Adjusted EPS, Free Cash Flow and Adjusted Expenses (non-GAAP cost of revenue, non-GAAP selling and marketing, non-GAAP technology and content and non-GAAP general and administrative), all of which are supplemental measures to GAAP and are defined by the SEC as non-GAAP financial measures. These measures are among the primary metrics by which management evaluates the performance of the business and on which internal budgets are based. Management believes that investors should have access to the same set of tools that management uses to analyze our results. These non-GAAP measures should be considered in addition to results prepared in accordance with GAAP, but should not be considered a substitute for or superior to GAAP. Adjusted EBITDA, Adjusted Net Income (Loss) and Adjusted EPS have certain limitations in that they do not take into account the impact of certain expenses to our consolidated statements of operations. We endeavor to compensate for the limitation of the non-GAAP measures presented by also providing the most directly comparable GAAP measures and descriptions of the reconciling items and adjustments to derive the non-GAAP measures. Adjusted EBITDA, Adjusted EBIT, Adjusted Net Income (Loss) and Adjusted EPS also exclude certain items related to transactional tax matters, which may ultimately be settled in cash. We urge investors to review the detailed disclosure regarding these matters in the Management Discussion and Analysis and Legal Proceedings sections, as well as the notes to the financial statements, included in the Company’s annual and quarterly reports filed with the Securities and Exchange Commission. The non-GAAP financial measures used by the Company may be calculated differently from, and therefore may not be comparable to, similarly titled measures used by other companies.

Adjusted EBITDA is defined as net income (loss) attributable to Expedia Group adjusted for:

(1) net income (loss) attributable to non-controlling interests;

(2) provision for income taxes;

(3) total other expenses, net;

(4) stock-based compensation expense, including compensation expense related to certain subsidiary equity plans;

(5) acquisition-related impacts, including

(i) amortization of intangible assets and goodwill and intangible asset impairment,

(ii) gains (losses) recognized on changes in the value of contingent consideration arrangements; and

(iii) upfront consideration paid to settle employee compensation plans of the acquiree;

(6) certain other items, including restructuring;

(7) items included in legal reserves, occupancy tax and other, which includes reserves for potential settlement of issues related to transactional taxes (e.g. hotel and excise taxes), related to court decisions and final settlements, and charges incurred, if any, for monies that may be required to be paid in advance of litigation in certain transactional tax proceedings;

(8) that portion of gains (losses) on revenue hedging activities that are included in other, net that relate to revenue recognized in the period; and

(9) depreciation.

The above items are excluded from our Adjusted EBITDA measure because these items are non-cash in nature, or because the amount and timing of these items is unpredictable, not driven by core operating results and renders comparisons with prior periods and competitors less meaningful. We believe Adjusted EBITDA is a useful measure for analysts and investors to evaluate our future on-going performance as this measure allows a more meaningful comparison of our performance and projected cash earnings with our historical results from prior periods and to the results of our competitors. Moreover, our management uses this measure internally to evaluate the performance of our business as a whole and our individual business segments. In addition, we believe that by excluding certain items, such as stock-based compensation and acquisition-related impacts, Adjusted EBITDA corresponds more closely to the cash operating income generated from our business and allows investors to gain an understanding of the factors and trends affecting the ongoing cash earnings capabilities of our business, from which capital investments are made and debt is serviced.

Adjusted EBIT is defined as net income (loss) attributable to Expedia Group adjusted for:

(1) net income (loss) attributable to non-controlling interests;

(2) provision for income taxes;

(3) total other expenses, net;

(4) acquisition-related impacts, including

(i) gains (losses) recognized on changes in the value of contingent consideration arrangements; and

(ii) upfront consideration paid to settle employee compensation plans of the acquiree;

(5) certain other items, including restructuring;

(6) items included in legal reserves, occupancy tax and other, which includes reserves for potential settlement of issues related to transactional taxes (e.g. hotel and excise taxes), related to court decisions and final settlements, and charges incurred, if any, for monies that may be required to be paid in advance of litigation in certain transactional tax proceedings; and

(7) that portion of gains (losses) on revenue hedging activities that are included in other, net that relate to revenue recognized in the period.

The above items are excluded from our Adjusted EBIT measure because the amount and timing of these items is unpredictable, not driven by core operating results and renders comparisons with prior periods and competitors less meaningful. We believe Adjusted EBIT is a useful measure for analysts and investors to evaluate our future on-going performance as this measure allows a more comprehensive comparison of our performance with our historical results from prior periods and to the results of our competitors. Moreover, our management uses this measure internally to evaluate the performance of our business as a whole and it allows investors to gain an understanding of the factors and trends affecting profitability, including the ongoing costs to operating our business, which we believe are inclusive of non-cash items such as stock-based compensation.

Trailing Twelve Month Financial Information

Expedia Group includes certain unaudited financial information for the trailing twelve months (“TTM”) ended March 31, 2024, which is calculated as the three months ended March 31, 2024 plus the year ended December 31, 2023 less the three months ended March 31, 2023.

Contacts

Investor Relations
[email protected]

Communications
[email protected]

Read full story here

Author

Related Articles

Back to top button