Expedia Group, Inc. (ETR:E3X1)
Germany
· Delayed Price · Currency is EUR 192.24
-1.94 (-1.00%)
Feb 21, 2025, 5:35 PM CET
Expedia Group Cash Flow Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 - 2015 |
|---|---|---|---|---|---|---|
Period Ending | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2019 - 2015 |
| Net Income | 1,234 | 797 | 352 | 12 | -2,612 | Upgrade
|
| Depreciation & Amortization | 167 | 165 | 195 | 226 | 300 | Upgrade
|
| Other Amortization | 671 | 642 | 597 | 588 | 593 | Upgrade
|
| Loss (Gain) From Sale of Assets | - | - | - | -456 | 13 | Upgrade
|
| Asset Writedown & Restructuring Costs | 147 | 426 | 81 | 20 | 974 | Upgrade
|
| Loss (Gain) From Sale of Investments | -289 | -16 | 345 | 29 | 142 | Upgrade
|
| Stock-Based Compensation | 458 | 413 | 374 | 418 | 205 | Upgrade
|
| Provision & Write-off of Bad Debts | - | - | - | - | 135 | Upgrade
|
| Other Operating Activities | 278 | -8 | 235 | 291 | -682 | Upgrade
|
| Change in Accounts Receivable | -467 | -741 | -838 | -721 | 1,781 | Upgrade
|
| Change in Accounts Payable | -10 | 332 | 375 | 777 | -1,320 | Upgrade
|
| Change in Unearned Revenue | 794 | 572 | 1,464 | 2,642 | -2,718 | Upgrade
|
| Change in Income Taxes | 46 | -91 | 11 | 10 | -57 | Upgrade
|
| Change in Other Net Operating Assets | 56 | 199 | 249 | -88 | -588 | Upgrade
|
| Operating Cash Flow | 3,085 | 2,690 | 3,440 | 3,748 | -3,834 | Upgrade
|
| Operating Cash Flow Growth | 14.68% | -21.80% | -8.22% | - | - | Upgrade
|
| Capital Expenditures | -756 | -846 | -662 | -673 | -797 | Upgrade
|
| Divestitures | - | - | - | -60 | -21 | Upgrade
|
| Investment in Securities | -471 | 21 | 145 | -178 | 476 | Upgrade
|
| Other Investing Activities | -35 | 25 | -63 | -20 | 79 | Upgrade
|
| Investing Cash Flow | -1,262 | -800 | -580 | -931 | -263 | Upgrade
|
| Short-Term Debt Issued | - | - | - | - | 2,672 | Upgrade
|
| Long-Term Debt Issued | - | - | - | 1,964 | 3,945 | Upgrade
|
| Total Debt Issued | - | - | - | 1,964 | 6,617 | Upgrade
|
| Short-Term Debt Repaid | - | - | - | - | -2,672 | Upgrade
|
| Long-Term Debt Repaid | - | - | -2,141 | -1,706 | -750 | Upgrade
|
| Total Debt Repaid | - | - | -2,141 | -1,706 | -3,422 | Upgrade
|
| Net Debt Issued (Repaid) | - | - | -2,141 | 258 | 3,195 | Upgrade
|
| Issuance of Common Stock | 116 | 101 | 131 | 503 | 319 | Upgrade
|
| Repurchase of Common Stock | -1,839 | -2,137 | -607 | -165 | -425 | Upgrade
|
| Preferred Dividends Paid | - | - | - | -67 | -75 | Upgrade
|
| Common Dividends Paid | - | - | - | - | -48 | Upgrade
|
| Dividends Paid | - | - | - | -67 | -123 | Upgrade
|
| Other Financing Activities | -22 | -60 | -7 | -266 | -21 | Upgrade
|
| Financing Cash Flow | -1,745 | -2,096 | -2,624 | -973 | 4,077 | Upgrade
|
| Foreign Exchange Rate Adjustments | -165 | 16 | -190 | -177 | 61 | Upgrade
|
| Net Cash Flow | -87 | -190 | 46 | 1,667 | 41 | Upgrade
|
| Free Cash Flow | 2,329 | 1,844 | 2,778 | 3,075 | -4,631 | Upgrade
|
| Free Cash Flow Growth | 26.30% | -33.62% | -9.66% | - | - | Upgrade
|
| Free Cash Flow Margin | 17.01% | 14.36% | 23.81% | 35.76% | -89.07% | Upgrade
|
| Free Cash Flow Per Share | 16.89 | 12.27 | 17.17 | 20.54 | -32.75 | Upgrade
|
| Cash Interest Paid | 231 | 231 | 291 | 342 | 313 | Upgrade
|
| Cash Income Tax Paid | 184 | 281 | 102 | 74 | 108 | Upgrade
|
| Levered Free Cash Flow | 1,859 | 1,824 | 2,360 | 2,238 | -3,797 | Upgrade
|
| Unlevered Free Cash Flow | 2,013 | 1,977 | 2,533 | 2,458 | -3,572 | Upgrade
|
| Change in Net Working Capital | -433 | -686 | -1,286 | -1,735 | 2,919 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.