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.


ā€œOur 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, Vrboā€™s recovery following the recent re-platforming has been slower than anticipated, which has put pressure on gross bookings,ā€ said Peter Kern, Vice Chairman and CEO, Expedia Group. ā€œAs 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.ā€

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)

Ā 

Expedia Group, Inc.

Metric

Q1 2024

Q1 2023

Ī” Y/Y

Booked room nights

Ā 

101.2

Ā 

Ā 

94.5

Ā 

7

%

Gross bookings

$

30,164

Ā 

$

29,401

Ā 

3

%

Revenue

$

2,889

Ā 

$

2,665

Ā 

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

Ā 

$

185

Ā 

38

%

Adjusted EBIT*

$

(59

)

$

(110

)

(46

)%

Adjusted net income (loss)*

$

29

Ā 

$

(30

)

NM

Ā 

Adjusted EPS*

$

0.21

Ā 

$

(0.20

)

NM

Ā 

Net cash provided by operating activities

$

2,879

Ā 

$

3,157

Ā 

(9

)%

Free cash flow*

$

2,702

Ā 

$

2,924

Ā 

(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 groupā€™s product and technical strategy and offerings; and Expedia for Business, consisting of business-to-business solutions and relationships throughout the travel ecosystem.

Expedia Groupā€™s three flagship consumer brands includes: ExpediaĀ®, Hotels.comĀ®, and VrboĀ®. One Keyā„¢ 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.

Ā© 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.

Ā 

Ā 

Ā 

2022

Ā 

Ā 

Ā 

2023

Ā 

Ā 

Ā 

2024

Ā 

Ā 

Ā 

Full Year

Ā 

Ā 

Ā 

Ā 

Ā 

Q1

Q2

Q3

Q4

Ā 

Ā 

Ā 

Q1

Q2

Q3

Q4

Ā 

Ā 

Ā 

Q1

Ā 

Ā 

Ā 

Ā 

2022

Ā 

Ā 

2023

Ā 

Ā 

Ā 

Units sold

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Booked room nights

Ā 

Ā 

Ā 

77.0

Ā 

Ā 

82.5

Ā 

Ā 

81.6

Ā 

Ā 

70.8

Ā 

Ā 

Ā 

Ā 

Ā 

94.5

Ā 

Ā 

89.7

Ā 

Ā 

89.3

Ā 

Ā 

77.4

Ā 

Ā 

Ā 

Ā 

Ā 

101.2

Ā 

Ā 

Ā 

Ā 

Ā 

312.0

Ā 

Ā 

350.9

Ā 

Ā 

Ā 

Booked air tickets

Ā 

Ā 

Ā 

13.1

Ā 

Ā 

13.5

Ā 

Ā 

12.2

Ā 

Ā 

11.1

Ā 

Ā 

Ā 

Ā 

Ā 

14.0

Ā 

Ā 

13.6

Ā 

Ā 

12.8

Ā 

Ā 

11.4

Ā 

Ā 

Ā 

Ā 

Ā 

14.2

Ā 

Ā 

Ā 

Ā 

Ā 

49.9

Ā 

Ā 

51.9

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Gross bookings by business model

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Agency

Ā 

Ā 

$

11,346

Ā 

$

12,773

Ā 

$

10,904

Ā 

$

9,469

Ā 

Ā 

Ā 

Ā 

$

13,425

Ā 

$

12,370

Ā 

$

10,927

Ā 

$

9,439

Ā 

Ā 

Ā 

Ā 

$

13,301

Ā 

Ā 

Ā 

Ā 

$

44,492

Ā 

$

46,161

Ā 

Ā 

Ā 

Merchant

Ā 

Ā 

Ā 

13,066

Ā 

Ā 

13,366

Ā 

Ā 

13,083

Ā 

Ā 

11,042

Ā 

Ā 

Ā 

Ā 

Ā 

15,976

Ā 

Ā 

14,951

Ā 

Ā 

14,758

Ā 

Ā 

12,233

Ā 

Ā 

Ā 

Ā 

Ā 

16,863

Ā 

Ā 

Ā 

Ā 

Ā 

50,557

Ā 

Ā 

57,918

Ā 

Ā 

Ā 

Total

Ā 

Ā 

$

24,412

Ā 

$

26,139

Ā 

$

23,987

Ā 

$

20,511

Ā 

Ā 

Ā 

Ā 

$

29,401

Ā 

$

27,321

Ā 

$

25,685

Ā 

$

21,672

Ā 

Ā 

Ā 

Ā 

$

30,164

Ā 

Ā 

Ā 

Ā 

$

95,049

Ā 

$

104,079

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Lodging gross bookings

Ā 

Ā 

$

17,756

Ā 

$

17,867

Ā 

$

17,099

Ā 

$

14,117

Ā 

Ā 

Ā 

Ā 

$

21,055

Ā 

$

19,167

Ā 

$

18,513

Ā 

$

15,253

Ā 

Ā 

Ā 

Ā 

$

21,903

Ā 

Ā 

Ā 

Ā 

$

66,839

Ā 

$

73,987

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Revenue by segment

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

B2C

Ā 

Ā 

$

1,740

Ā 

$

2,420

Ā 

$

2,707

Ā 

$

1,874

Ā 

Ā 

Ā 

Ā 

$

1,921

Ā 

$

2,415

Ā 

$

2,819

Ā 

$

1,958

Ā 

Ā 

Ā 

Ā 

$

1,986

Ā 

Ā 

Ā 

Ā 

$

8,741

Ā 

$

9,113

Ā 

Ā 

Ā 

B2B

Ā 

Ā 

Ā 

432

Ā 

Ā 

650

Ā 

Ā 

788

Ā 

Ā 

676

Ā 

Ā 

Ā 

Ā 

Ā 

668

Ā 

Ā 

861

Ā 

Ā 

995

Ā 

Ā 

864

Ā 

Ā 

Ā 

Ā 

Ā 

833

Ā 

Ā 

Ā 

Ā 

Ā 

2,546

Ā 

Ā 

3,388

Ā 

Ā 

Ā 

trivago (third-party revenue)

Ā 

Ā 

Ā 

77

Ā 

Ā 

111

Ā 

Ā 

124

Ā 

Ā 

68

Ā 

Ā 

Ā 

Ā 

Ā 

76

Ā 

Ā 

82

Ā 

Ā 

115

Ā 

Ā 

65

Ā 

Ā 

Ā 

Ā 

Ā 

70

Ā 

Ā 

Ā 

Ā 

Ā 

380

Ā 

Ā 

338

Ā 

Ā 

Ā 

Total

Ā 

Ā 

$

2,249

Ā 

$

3,181

Ā 

$

3,619

Ā 

$

2,618

Ā 

Ā 

Ā 

Ā 

$

2,665

Ā 

$

3,358

Ā 

$

3,929

Ā 

$

2,887

Ā 

Ā 

Ā 

Ā 

$

2,889

Ā 

Ā 

Ā 

Ā 

$

11,667

Ā 

$

12,839

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Revenue by product

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Lodging

Ā 

Ā 

$

1,610

Ā 

$

2,400

Ā 

$

2,881

Ā 

$

2,014

Ā 

Ā 

Ā 

Ā 

$

2,029

Ā 

$

2,698

Ā 

$

3,233

Ā 

$

2,304

Ā 

Ā 

Ā 

Ā 

$

2,228

Ā 

Ā 

Ā 

Ā 

$

8,905

Ā 

$

10,264

Ā 

Ā 

Ā 

Air

Ā 

Ā 

Ā 

74

Ā 

Ā 

95

Ā 

Ā 

100

Ā 

Ā 

93

Ā 

Ā 

Ā 

Ā 

Ā 

113

Ā 

Ā 

111

Ā 

Ā 

100

Ā 

Ā 

86

Ā 

Ā 

Ā 

Ā 

Ā 

115

Ā 

Ā 

Ā 

Ā 

Ā 

362

Ā 

Ā 

410

Ā 

Ā 

Ā 

Advertising and media – EG(1)

Ā 

Ā 

Ā 

89

Ā 

Ā 

102

Ā 

Ā 

98

Ā 

Ā 

108

Ā 

Ā 

Ā 

Ā 

Ā 

99

Ā 

Ā 

119

Ā 

Ā 

125

Ā 

Ā 

140

Ā 

Ā 

Ā 

Ā 

Ā 

145

Ā 

Ā 

Ā 

Ā 

Ā 

397

Ā 

Ā 

483

Ā 

Ā 

Ā 

Advertising and media – trivago(1)

Ā 

Ā 

Ā 

77

Ā 

Ā 

111

Ā 

Ā 

124

Ā 

Ā 

68

Ā 

Ā 

Ā 

Ā 

Ā 

76

Ā 

Ā 

82

Ā 

Ā 

115

Ā 

Ā 

65

Ā 

Ā 

Ā 

Ā 

Ā 

70

Ā 

Ā 

Ā 

Ā 

Ā 

380

Ā 

Ā 

338

Ā 

Ā 

Ā 

Other(2)

Ā 

Ā 

Ā 

399

Ā 

Ā 

473

Ā 

Ā 

416

Ā 

Ā 

335

Ā 

Ā 

Ā 

Ā 

Ā 

348

Ā 

Ā 

348

Ā 

Ā 

356

Ā 

Ā 

292

Ā 

Ā 

Ā 

Ā 

Ā 

331

Ā 

Ā 

Ā 

Ā 

Ā 

1,623

Ā 

Ā 

1,344

Ā 

Ā 

Ā 

Total

Ā 

Ā 

$

2,249

Ā 

$

3,181

Ā 

$

3,619

Ā 

$

2,618

Ā 

Ā 

Ā 

Ā 

$

2,665

Ā 

$

3,358

Ā 

$

3,929

Ā 

$

2,887

Ā 

Ā 

Ā 

Ā 

$

2,889

Ā 

Ā 

Ā 

Ā 

$

11,667

Ā 

$

12,839

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Revenue by geography

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

U.S. points of sale

Ā 

Ā 

$

1,656

Ā 

$

2,208

Ā 

$

2,358

Ā 

$

1,717

Ā 

Ā 

Ā 

Ā 

$

1,748

Ā 

$

2,172

Ā 

$

2,440

Ā 

$

1,787

Ā 

Ā 

Ā 

Ā 

$

1,793

Ā 

Ā 

Ā 

Ā 

$

7,939

Ā 

$

8,147

Ā 

Ā 

Ā 

Non-U.S. points of sale

Ā 

Ā 

Ā 

593

Ā 

Ā 

973

Ā 

Ā 

1,261

Ā 

Ā 

901

Ā 

Ā 

Ā 

Ā 

Ā 

917

Ā 

Ā 

1,186

Ā 

Ā 

1,489

Ā 

Ā 

1,100

Ā 

Ā 

Ā 

Ā 

Ā 

1,096

Ā 

Ā 

Ā 

Ā 

Ā 

3,728

Ā 

Ā 

4,692

Ā 

Ā 

Ā 

Total

Ā 

Ā 

$

2,249

Ā 

$

3,181

Ā 

$

3,619

Ā 

$

2,618

Ā 

Ā 

Ā 

Ā 

$

2,665

Ā 

$

3,358

Ā 

$

3,929

Ā 

$

2,887

Ā 

Ā 

Ā 

Ā 

$

2,889

Ā 

Ā 

Ā 

Ā 

$

11,667

Ā 

$

12,839

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Adjusted EBITDA by segment(3)

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

B2C

Ā 

Ā 

$

188

Ā 

$

582

Ā 

$

943

Ā 

$

411

Ā 

Ā 

Ā 

Ā 

$

148

Ā 

$

653

Ā 

$

1,056

Ā 

$

468

Ā 

Ā 

Ā 

Ā 

$

215

Ā 

Ā 

Ā 

Ā 

$

2,124

Ā 

$

2,325

Ā 

Ā 

Ā 

B2B

Ā 

Ā 

Ā 

80

Ā 

Ā 

156

Ā 

Ā 

221

Ā 

Ā 

142

Ā 

Ā 

Ā 

Ā 

Ā 

133

Ā 

Ā 

206

Ā 

Ā 

266

Ā 

Ā 

193

Ā 

Ā 

Ā 

Ā 

Ā 

172

Ā 

Ā 

Ā 

Ā 

Ā 

599

Ā 

Ā 

798

Ā 

Ā 

Ā 

Other(4)

Ā 

Ā 

Ā 

(95

)

Ā 

(90

)

Ā 

(85

)

Ā 

(104

)

Ā 

Ā 

Ā 

Ā 

(96

)

Ā 

(112

)

Ā 

(106

)

Ā 

(129

)

Ā 

Ā 

Ā 

Ā 

(132

)

Ā 

Ā 

Ā 

Ā 

(374

)

Ā 

(443

)

Ā 

Ā 

Total

Ā 

Ā 

$

173

Ā 

$

648

Ā 

$

1,079

Ā 

$

449

Ā 

Ā 

Ā 

Ā 

$

185

Ā 

$

747

Ā 

$

1,216

Ā 

$

532

Ā 

Ā 

Ā 

Ā 

$

255

Ā 

Ā 

Ā 

Ā 

$

2,349

Ā 

$

2,680

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

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

Ā 

Ā 

$

(122

)

$

(185

)

$

482

Ā 

$

177

Ā 

Ā 

Ā 

Ā 

$

(145

)

$

385

Ā 

$

425

Ā 

$

132

Ā 

Ā 

Ā 

Ā 

$

(135

)

Ā 

Ā 

Ā 

$

352

Ā 

$

797

Ā 

Ā 

Ā 

(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 ā€” 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.

Ā 

Notes:

ā€¢ All trivago revenue is classified as Non-U.S. point of sale.

ā€¢ 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)

Ā 

Ā 

Three months ended

March 31,

Ā 

Ā 

2024

Ā 

Ā 

Ā 

2023

Ā 

Ā 

Ā 

Ā 

Ā 

Revenue

$

2,889

Ā 

Ā 

$

2,665

Ā 

Costs and expenses:

Ā 

Ā 

Ā 

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

Ā 

358

Ā 

Ā 

Ā 

414

Ā 

Selling and marketing – direct

Ā 

1,650

Ā 

Ā 

Ā 

1,487

Ā 

Selling and marketing – indirect (1)

Ā 

186

Ā 

Ā 

Ā 

187

Ā 

Technology and content (1)

Ā 

341

Ā 

Ā 

Ā 

317

Ā 

General and administrative (1)

Ā 

186

Ā 

Ā 

Ā 

184

Ā 

Depreciation and amortization

Ā 

210

Ā 

Ā 

Ā 

192

Ā 

Legal reserves, occupancy tax and other

Ā 

20

Ā 

Ā 

Ā 

5

Ā 

Restructuring and related reorganization charges

Ā 

48

Ā 

Ā 

Ā 

ā€”

Ā 

Operating loss

Ā 

(110

)

Ā 

Ā 

(121

)

Other income (expense):

Ā 

Ā 

Ā 

Interest income

Ā 

51

Ā 

Ā 

Ā 

43

Ā 

Interest expense

Ā 

(62

)

Ā 

Ā 

(61

)

Other, net

Ā 

(34

)

Ā 

Ā 

78

Ā 

Total other income (expense), net

Ā 

(45

)

Ā 

Ā 

60

Ā 

Loss before income taxes

Ā 

(155

)

Ā 

Ā 

(61

)

Provision for income taxes

Ā 

19

Ā 

Ā 

Ā 

(79

)

Net loss

Ā 

(136

)

Ā 

Ā 

(140

)

Net (income) loss attributable to non-controlling interests

Ā 

1

Ā 

Ā 

Ā 

(5

)

Net loss attributable to Expedia Group, Inc.

$

(135

)

Ā 

$

(145

)

Ā 

Ā 

Ā 

Ā 

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

Ā 

Ā 

Ā 

Basic

$

(0.99

)

Ā 

$

(0.95

)

Diluted

Ā 

(0.99

)

Ā 

Ā 

(0.95

)

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

Ā 

Ā 

Ā 

Basic

Ā 

135,501

Ā 

Ā 

Ā 

152,477

Ā 

Diluted

Ā 

135,501

Ā 

Ā 

Ā 

152,477

Ā 

Ā 

Ā 

Ā 

Ā 

(1) Includes stock-based compensation as follows:

Ā 

Ā 

Ā 

Cost of revenue

$

2

Ā 

Ā 

$

3

Ā 

Selling and marketing

Ā 

19

Ā 

Ā 

Ā 

20

Ā 

Technology and content

Ā 

40

Ā 

Ā 

Ā 

34

Ā 

General and administrative

Ā 

43

Ā 

Ā 

Ā 

46

Ā 

EXPEDIA GROUP, INC.

CONSOLIDATED BALANCE SHEETS

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

Ā 

Ā 

March 31,
2024

Ā 

December 31, 2023

Ā 

March 31,
2023

Ā 

(Unaudited)

Ā 

Ā 

Ā 

(Unaudited)

ASSETS

Current assets:

Ā 

Ā 

Ā 

Ā 

Ā 

Cash and cash equivalents

$

5,686

Ā 

Ā 

$

4,225

Ā 

Ā 

$

5,904

Ā 

Restricted cash and cash equivalents

Ā 

1,936

Ā 

Ā 

Ā 

1,436

Ā 

Ā 

Ā 

2,483

Ā 

Short-term investments

Ā 

26

Ā 

Ā 

Ā 

28

Ā 

Ā 

Ā 

44

Ā 

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

Ā 

3,750

Ā 

Ā 

Ā 

2,786

Ā 

Ā 

Ā 

2,523

Ā 

Income taxes receivable

Ā 

56

Ā 

Ā 

Ā 

47

Ā 

Ā 

Ā 

53

Ā 

Prepaid expenses and other current assets

Ā 

894

Ā 

Ā 

Ā 

708

Ā 

Ā 

Ā 

1,119

Ā 

Total current assets

Ā 

12,348

Ā 

Ā 

Ā 

9,230

Ā 

Ā 

Ā 

12,126

Ā 

Property and equipment, net

Ā 

2,353

Ā 

Ā 

Ā 

2,359

Ā 

Ā 

Ā 

2,260

Ā 

Operating lease right-of-use assets

Ā 

341

Ā 

Ā 

Ā 

357

Ā 

Ā 

Ā 

353

Ā 

Long-term investments and other assets

Ā 

1,245

Ā 

Ā 

Ā 

1,238

Ā 

Ā 

Ā 

1,198

Ā 

Deferred income taxes

Ā 

621

Ā 

Ā 

Ā 

586

Ā 

Ā 

Ā 

703

Ā 

Intangible assets, net

Ā 

1,006

Ā 

Ā 

Ā 

1,023

Ā 

Ā 

Ā 

1,196

Ā 

Goodwill

Ā 

6,847

Ā 

Ā 

Ā 

6,849

Ā 

Ā 

Ā 

7,150

Ā 

TOTAL ASSETS

$

24,761

Ā 

Ā 

$

21,642

Ā 

Ā 

$

24,986

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

LIABILITIES AND STOCKHOLDERSā€™ EQUITY

Current liabilities:

Ā 

Ā 

Ā 

Ā 

Ā 

Accounts payable, merchant

$

1,948

Ā 

Ā 

$

2,041

Ā 

Ā 

$

1,531

Ā 

Accounts payable, other

Ā 

1,207

Ā 

Ā 

Ā 

1,077

Ā 

Ā 

Ā 

1,010

Ā 

Deferred merchant bookings

Ā 

11,392

Ā 

Ā 

Ā 

7,723

Ā 

Ā 

Ā 

11,036

Ā 

Deferred revenue

Ā 

177

Ā 

Ā 

Ā 

164

Ā 

Ā 

Ā 

186

Ā 

Income taxes payable

Ā 

25

Ā 

Ā 

Ā 

26

Ā 

Ā 

Ā 

104

Ā 

Accrued expenses and other current liabilities

Ā 

816

Ā 

Ā 

Ā 

752

Ā 

Ā 

Ā 

745

Ā 

Total current liabilities

Ā 

15,565

Ā 

Ā 

Ā 

11,783

Ā 

Ā 

Ā 

14,612

Ā 

Long-term debt

Ā 

6,256

Ā 

Ā 

Ā 

6,253

Ā 

Ā 

Ā 

6,243

Ā 

Deferred income taxes

Ā 

31

Ā 

Ā 

Ā 

33

Ā 

Ā 

Ā 

35

Ā 

Operating lease liabilities

Ā 

301

Ā 

Ā 

Ā 

314

Ā 

Ā 

Ā 

305

Ā 

Other long-term liabilities

Ā 

472

Ā 

Ā 

Ā 

473

Ā 

Ā 

Ā 

501

Ā 

Commitments and contingencies

Ā 

Ā 

Ā 

Ā 

Ā 

Stockholdersā€™ equity:

Ā 

Ā 

Ā 

Ā 

Ā 

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

Ā 

ā€”

Ā 

Ā 

Ā 

ā€”

Ā 

Ā 

Ā 

ā€”

Ā 

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

Ā 

Ā 

Ā 

Ā 

Ā 

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

Ā 

ā€”

Ā 

Ā 

Ā 

ā€”

Ā 

Ā 

Ā 

ā€”

Ā 

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

Ā 

Ā 

Ā 

Ā 

Ā 

Additional paid-in capital

Ā 

15,550

Ā 

Ā 

Ā 

15,398

Ā 

Ā 

Ā 

14,938

Ā 

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

Ā 

(13,671

)

Ā 

Ā 

(13,023

)

Ā 

Ā 

(11,341

)

Retained earnings (deficit)

Ā 

(767

)

Ā 

Ā 

(632

)

Ā 

Ā 

(1,554

)

Accumulated other comprehensive income (loss)

Ā 

(222

)

Ā 

Ā 

(209

)

Ā 

Ā 

(211

)

Total Expedia Group, Inc. stockholdersā€™ equity

Ā 

890

Ā 

Ā 

Ā 

1,534

Ā 

Ā 

Ā 

1,832

Ā 

Non-redeemable non-controlling interests

Ā 

1,246

Ā 

Ā 

Ā 

1,252

Ā 

Ā 

Ā 

1,458

Ā 

Total stockholdersā€™ equity

Ā 

2,136

Ā 

Ā 

Ā 

2,786

Ā 

Ā 

Ā 

3,290

Ā 

TOTAL LIABILITIES AND STOCKHOLDERSā€™ EQUITY

$

24,761

Ā 

Ā 

$

21,642

Ā 

Ā 

$

24,986

Ā 

EXPEDIA GROUP, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(In millions)

(Unaudited)

Ā 

Ā 

Three months ended

March 31,

Ā 

Ā 

2024

Ā 

Ā 

Ā 

2023

Ā 

Operating activities:

Ā 

Ā 

Ā 

Net loss

$

(136

)

Ā 

$

(140

)

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

Ā 

Ā 

Ā 

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

Ā 

195

Ā 

Ā 

Ā 

177

Ā 

Amortization of intangible assets

Ā 

15

Ā 

Ā 

Ā 

15

Ā 

Amortization of stock-based compensation

Ā 

104

Ā 

Ā 

Ā 

103

Ā 

Deferred income taxes

Ā 

(38

)

Ā 

Ā 

(57

)

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

Ā 

30

Ā 

Ā 

Ā 

(8

)

Realized (gain) loss on foreign currency forwards, net

Ā 

41

Ā 

Ā 

Ā 

(12

)

(Gain) loss on minority equity investments, net

Ā 

9

Ā 

Ā 

Ā 

(1

)

Other, net

Ā 

10

Ā 

Ā 

Ā 

14

Ā 

Changes in operating assets and liabilities:

Ā 

Ā 

Ā 

Accounts receivable

Ā 

(974

)

Ā 

Ā 

(456

)

Prepaid expenses and other assets

Ā 

(171

)

Ā 

Ā 

(293

)

Accounts payable, merchant

Ā 

(93

)

Ā 

Ā 

(178

)

Accounts payable, other, accrued expenses and other liabilities

Ā 

219

Ā 

Ā 

Ā 

79

Ā 

Tax payable/receivable, net

Ā 

(1

)

Ā 

Ā 

29

Ā 

Deferred merchant bookings

Ā 

3,669

Ā 

Ā 

Ā 

3,885

Ā 

Net cash provided by operating activities

Ā 

2,879

Ā 

Ā 

Ā 

3,157

Ā 

Investing activities:

Ā 

Ā 

Ā 

Capital expenditures, including internal-use software and website development

Ā 

(177

)

Ā 

Ā 

(233

)

Purchases of investments

Ā 

(69

)

Ā 

Ā 

ā€”

Ā 

Sales and maturities of investments

Ā 

43

Ā 

Ā 

Ā 

5

Ā 

Other, net

Ā 

(37

)

Ā 

Ā 

33

Ā 

Net cash used in investing activities

Ā 

(240

)

Ā 

Ā 

(195

)

Financing activities:

Ā 

Ā 

Ā 

Purchases of treasury stock

Ā 

(643

)

Ā 

Ā 

(469

)

Proceeds from exercise of equity awards and employee stock purchase plan

Ā 

32

Ā 

Ā 

Ā 

29

Ā 

Other, net

Ā 

(20

)

Ā 

Ā 

3

Ā 

Net cash used in financing activities

Ā 

(631

)

Ā 

Ā 

(437

)

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

Ā 

(47

)

Ā 

Ā 

11

Ā 

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

Ā 

1,961

Ā 

Ā 

Ā 

2,536

Ā 

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

Ā 

5,661

Ā 

Ā 

Ā 

5,851

Ā 

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

$

7,622

Ā 

Ā 

$

8,387

Ā 

Supplemental cash flow information

Ā 

Ā 

Ā 

Cash paid for interest

$

82

Ā 

Ā 

$

81

Ā 

Income tax payments, net

Ā 

26

Ā 

Ā 

Ā 

34

Ā 

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
ir@expediagroup.com

Communications
press@expediagroup.com

Read full story here

Author

Related Articles

Back to top button