Financhill
Buy
88

EXPE Quote, Financials, Valuation and Earnings

Last price:
$186.09
Seasonality move :
1.93%
Day range:
$188.50 - $190.29
52-week range:
$107.25 - $192.34
Dividend yield:
0%
P/E ratio:
24.47x
P/S ratio:
1.96x
P/B ratio:
18.46x
Volume:
878.4K
Avg. volume:
1.3M
1-year change:
24.15%
Market cap:
$24.4B
Revenue:
$12.8B
EPS (TTM):
$7.77
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $12.1B $5.2B $8.6B $11.7B $12.8B
Revenue Growth (YoY) 7.52% -56.92% 65.38% 35.69% 10.05%
 
Cost of Revenues $2.1B $1.6B $1.5B $1.7B $1.6B
Gross Profit $10B $3.6B $7.1B $10B $11.3B
Gross Profit Margin 82.88% 68.28% 82.3% 85.8% 87.75%
 
R&D Expenses $1.3B $1.1B $1.1B $1.2B $1.4B
Selling, General & Admin $6.9B $3.1B $4.9B $6.8B $7.6B
Other Inc / (Exp) -$72M -$1.3B $42M -$434M -$411M
Operating Expenses $9B $5.1B $6.8B $8.8B $9.8B
Operating Income $961M -$1.5B $262M $1.2B $1.5B
 
Net Interest Expenses $114M $342M $342M $217M $38M
EBT. Incl. Unusual Items $775M -$3.2B -$38M $538M $1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $203M -$423M -$53M $195M $330M
Net Income to Company $572M -$2.7B $15M $343M $688M
 
Minority Interest in Earnings -$7M $116M -$3M $9M $109M
Net Income to Common Excl Extra Items $565M -$2.6B $12M $352M $797M
 
Basic EPS (Cont. Ops) $3.84 -$19.00 -$1.80 $2.24 $5.50
Diluted EPS (Cont. Ops) $3.77 -$19.00 -$1.80 $2.17 $5.31
Weighted Average Basic Share $147.2M $141.4M $149.7M $156.7M $145M
Weighted Average Diluted Share $149.9M $141.4M $149.7M $161.8M $150.2M
 
EBITDA $1.9B -$1.9B $1.1B $1.6B $2.1B
EBIT $948M -$2.8B $313M $815M $1.3B
 
Revenue (Reported) $12.1B $5.2B $8.6B $11.7B $12.8B
Operating Income (Reported) $961M -$1.5B $262M $1.2B $1.5B
Operating Income (Adjusted) $948M -$2.8B $313M $815M $1.3B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.5B $3B $3.6B $3.9B $4.1B
Revenue Growth (YoY) -57.73% 96.94% 22.18% 8.57% 3.33%
 
Cost of Revenues $363M $442M $455M $412M $388M
Gross Profit $1.1B $2.5B $3.2B $3.5B $3.7B
Gross Profit Margin 75.86% 85.08% 87.43% 89.51% 90.44%
 
R&D Expenses $242M $277M $310M $340M $320M
Selling, General & Admin $657M $1.5B $1.9B $2.1B $2.3B
Other Inc / (Exp) -$136M $3M -$66M -$469M $8M
Operating Expenses $1.1B $2B $2.4B $2.6B $2.8B
Operating Income $22M $546M $799M $919M $860M
 
Net Interest Expenses $110M $84M $43M $6M --
EBT. Incl. Unusual Items -$224M $465M $690M $444M $874M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$24M $87M $214M $139M $190M
Net Income to Company -$200M $378M $476M $305M $684M
 
Minority Interest in Earnings $8M -$2M $6M $120M --
Net Income to Common Excl Extra Items -$192M $376M $482M $425M $684M
 
Basic EPS (Cont. Ops) -$1.56 $2.40 $3.05 $2.98 $5.28
Diluted EPS (Cont. Ops) -$1.56 $2.26 $2.98 $2.87 $5.04
Weighted Average Basic Share $141.3M $151M $157.6M $142.2M $129.8M
Weighted Average Diluted Share $141.3M $160.5M $161.8M $147.7M $135.7M
 
EBITDA $109M $752M $952M $714M $1.1B
EBIT -$111M $551M $753M $506M $935M
 
Revenue (Reported) $1.5B $3B $3.6B $3.9B $4.1B
Operating Income (Reported) $22M $546M $799M $919M $860M
Operating Income (Adjusted) -$111M $551M $753M $506M $935M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $7B $7.2B $11.3B $12.6B $13.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.9B $1.4B $1.6B $1.6B $1.4B
Gross Profit $5.1B $5.8B $9.7B $10.9B $11.9B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $1.2B $1B $1.1B $1.3B $1.3B
Selling, General & Admin $3.9B $4.3B $6.5B $7.4B $8.2B
Other Inc / (Exp) -$1.3B -$283M -$155M -$290M -$135M
Operating Expenses $6B $6.2B $8.4B $9.6B $10.4B
Operating Income -$913M -$359M $1.2B $1.4B $1.5B
 
Net Interest Expenses $281M $362M $264M $55M $15M
EBT. Incl. Unusual Items -$2.5B -$1B $826M $1B $1.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$277M -$233M $263M $303M $319M
Net Income to Company -$2.3B -$771M $563M $727M $1.1B
 
Minority Interest in Earnings $106M $14M -$2M $115M $8M
Net Income to Common Excl Extra Items -$2.2B -$757M $561M $842M $1.1B
 
Basic EPS (Cont. Ops) -$15.62 -$6.68 $2.90 $5.79 $8.17
Diluted EPS (Cont. Ops) -$15.62 -$6.82 $2.73 $5.57 $7.77
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -$1.3B $192M $1.9B $2.1B $2.5B
EBIT -$2.2B -$635M $1.1B $1.3B $1.6B
 
Revenue (Reported) $7B $7.2B $11.3B $12.6B $13.4B
Operating Income (Reported) -$913M -$359M $1.2B $1.4B $1.5B
Operating Income (Adjusted) -$2.2B -$635M $1.1B $1.3B $1.6B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $4.3B $6.3B $9B $10B $10.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.4B $1.1B $1.2B $1.2B $1.1B
Gross Profit $2.9B $5.2B $7.8B $8.7B $9.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $828M $800M $864M $1B $992M
Selling, General & Admin $2.5B $3.7B $5.3B $5.9B $6.5B
Other Inc / (Exp) -$1.3B -$325M -$522M -$378M -$102M
Operating Expenses $4B $5.1B $6.7B $7.5B $8.1B
Operating Income -$1.1B $78M $1.1B $1.2B $1.3B
 
Net Interest Expenses $242M $262M $184M $24M $11M
EBT. Incl. Unusual Items -$2.7B -$509M $355M $847M $1.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$319M -$129M $187M $295M $284M
Net Income to Company -$2.3B -$380M $168M $552M $923M
 
Minority Interest in Earnings $108M $6M $7M $113M $12M
Net Income to Common Excl Extra Items -$2.2B -$374M $175M $665M $935M
 
Basic EPS (Cont. Ops) -$16.14 -$3.79 $1.10 $4.65 $7.21
Diluted EPS (Cont. Ops) -$16.14 -$3.93 $1.03 $4.46 $6.85
Weighted Average Basic Share $423.2M $445.3M $471.3M $441.9M $397.2M
Weighted Average Diluted Share $423.2M $454.7M $475.5M $452.1M $409.1M
 
EBITDA -$1.7B $373M $1.2B $1.6B $2B
EBIT -$2.4B -$242M $572M $1B $1.4B
 
Revenue (Reported) $4.3B $6.3B $9B $10B $10.5B
Operating Income (Reported) -$1.1B $78M $1.1B $1.2B $1.3B
Operating Income (Adjusted) -$2.4B -$242M $572M $1B $1.4B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $3.3B $3.4B $4.1B $4.1B $4.2B
Short Term Investments $526M $24M $200M $48M $28M
Accounts Receivable, Net $2.5B $701M $1.3B $2.1B $2.8B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $521M $654M $827M $774M $708M
Total Current Assets $7.7B $5.6B $8.2B $8.8B $9.2B
 
Property Plant And Equipment $2.8B $2.8B $2.6B $2.6B $2.7B
Long-Term Investments -- -- -- -- --
Goodwill $8.1B $7.4B $7.2B $7.1B $6.8B
Other Intangibles $1.8B $1.5B $1.4B $1.2B $1B
Other Long-Term Assets $796M $671M $1.5B $1.2B $1.2B
Total Assets $21.4B $18.7B $21.5B $21.6B $21.6B
 
Accounts Payable $2.8B $1.1B $2B $2.7B $3.1B
Accrued Expenses $1.1B $979M $824M $787M $752M
Current Portion Of Long-Term Debt $749M -- $735M -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $10.7B $5.4B $9.5B $10.8B $11.8B
 
Long-Term Debt $4.2B $8.2B $7.7B $6.2B $6.3B
Capital Leases -- -- -- -- --
Total Liabilities $15.9B $14.7B $18B $17.8B $18.9B
 
Common Stock -- $1B -- -- --
Other Common Equity Adj -$217M -$178M -$149M -$234M -$209M
Common Equity $4B $1.5B $2.1B $2.3B $1.5B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.6B $1.5B $1.5B $1.4B $1.3B
Total Equity $5.5B $4B $3.6B $3.7B $2.8B
 
Total Liabilities and Equity $21.4B $18.7B $21.5B $21.6B $21.6B
Cash and Short Terms $3.8B $3.4B $4.3B $4.1B $4.3B
Total Debt $4.9B $8.2B $8.5B $6.2B $6.3B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $4.4B $5B $4.6B $5.1B $4.7B
Short Term Investments $23M -- $49M -- $196M
Accounts Receivable, Net $839M $1.5B $2B $2.8B $3.8B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $685M $838M $799M $765M $758M
Total Current Assets $6.7B $9B $9.3B $10.1B $10.8B
 
Property Plant And Equipment $2.9B $2.7B $2.5B $2.7B $2.7B
Long-Term Investments -- -- -- -- --
Goodwill $7.3B $7.3B $7.1B $6.8B $6.9B
Other Intangibles $1.5B $1.4B $1.2B $1.1B $947M
Other Long-Term Assets $606M $655M $1.1B $1.2B $1.5B
Total Assets $19.7B $21.9B $21.9B $22.5B $23.4B
 
Accounts Payable $1.1B $2B $2.7B $3B $3.2B
Accrued Expenses $1.1B $915M $789M $874M $887M
Current Portion Of Long-Term Debt -- -- -- -- $1B
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $5.6B $9.8B $11.1B $12.6B $14.8B
 
Long-Term Debt $8.8B $7.7B $6.2B $6.3B $5.2B
Capital Leases -- -- -- -- --
Total Liabilities $15.5B $18.3B $18.2B $19.6B $20.8B
 
Common Stock -- $511M -- -- --
Other Common Equity Adj -$239M -$221M -$317M -$240M -$194M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2.5B $1.5B $1.4B $1.3B $1.2B
Total Equity $4.1B $3.6B $3.7B $2.9B $2.6B
 
Total Liabilities and Equity $19.7B $21.9B $21.9B $22.5B $23.4B
Cash and Short Terms $4.4B $5B $4.6B $5.1B $4.9B
Total Debt $8.8B $8.5B $6.2B $6.3B $6.3B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $572M -$2.7B $15M $343M $688M
Depreciation & Amoritzation $910M $893M $814M $792M $807M
Stock-Based Compensation $241M $205M $418M $374M $413M
Change in Accounts Receivable -$368M $1.8B -$721M -$838M -$741M
Change in Inventories -- -- -- -- --
Cash From Operations $2.8B -$3.8B $3.7B $3.4B $2.7B
 
Capital Expenditures $1.2B $797M $673M $662M $846M
Cash Acquisitions -- -$21M -$60M $4M $25M
Cash From Investing -$1.6B -$263M -$931M -$580M -$800M
 
Dividends Paid (Ex Special Dividend) -$195M -$123M -$67M -- --
Special Dividend Paid
Long-Term Debt Issued $1.2B $6.6B $2B -- --
Long-Term Debt Repaid -$400M -$3.4B -$1.7B -$2.1B --
Repurchase of Common Stock -$743M -$425M -$1.4B -$607M -$2.1B
Other Financing Activities -$19M -$21M -$266M -$7M -$60M
Cash From Financing $175M $4.1B -$973M -$2.6B -$2.1B
 
Beginning Cash (CF) $2.7B $4.1B $4.1B $5.8B $5.9B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.4B -$20M $1.8B $236M -$206M
Ending Cash (CF) $4.1B $4.1B $5.8B $5.9B $5.7B
 
Levered Free Cash Flow $1.6B -$4.6B $3.1B $2.8B $1.8B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$200M $378M $476M $305M $684M
Depreciation & Amoritzation $220M $201M $199M $208M $211M
Stock-Based Compensation $47M $116M $97M $105M $147M
Change in Accounts Receivable $157M -$52M $173M $142M $354M
Change in Inventories -- -- -- -- --
Cash From Operations -$819M -$1.2B -$997M -$1.4B -$1.5B
 
Capital Expenditures $176M $179M $170M $213M $194M
Cash Acquisitions -- -- -- -- --
Cash From Investing $234M -$93M -$266M -$247M -$452M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2B -- -- -- --
Long-Term Debt Repaid -$2.8B -- -$417M -- --
Repurchase of Common Stock -$5M -$23M -$172M -$607M -$469M
Other Financing Activities $2M $8M $20M $13M -$1M
Cash From Financing -$762M $27M -$558M -$581M -$441M
 
Beginning Cash (CF) $6.4B $8B $8.3B $8.8B $8.4B
Foreign Exchange Rate Adjustment $62M -$100M -$137M -$63M $70M
Additions / Reductions -$1.3B -$1.3B -$1.8B -$2.2B -$2.4B
Ending Cash (CF) $5.1B $6.6B $6.4B $6.5B $6B
 
Levered Free Cash Flow -$995M -$1.4B -$1.2B -$1.6B -$1.7B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$2.3B -$771M $563M $727M $1.1B
Depreciation & Amoritzation $907M $827M $792M $798M $834M
Stock-Based Compensation $222M $368M $379M $408M $464M
Change in Accounts Receivable $1.8B -$636M -$688M -$794M -$1B
Change in Inventories -- -- -- -- --
Cash From Operations -$3.1B $3.1B $3.9B $2.7B $2.6B
 
Capital Expenditures $965M $658M $628M $846M $742M
Cash Acquisitions -$80M -- -- -- --
Cash From Investing -$231M -$662M -$939M -$701M -$1.1B
 
Dividends Paid (Ex Special Dividend) -$115M -$108M -$17M -- --
Special Dividend Paid
Long-Term Debt Issued $6.6B $2B -- -- --
Long-Term Debt Repaid -$2.8B -$2.4B -$2.1B -- --
Repurchase of Common Stock -$810M -$732M -$916M -$2B -$2.1B
Other Financing Activities -$39M -$247M -- -$2M -$103M
Cash From Financing $4.1B -$845M -$2.9B -$2B -$2.1B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $800M $1.6B $101M $67M -$504M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$4.1B $2.4B $3.3B $1.9B $1.9B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$2.3B -$380M $168M $552M $923M
Depreciation & Amoritzation $681M $615M $593M $599M $626M
Stock-Based Compensation $156M $319M $280M $314M $365M
Change in Accounts Receivable $1.6B -$781M -$748M -$704M -$1B
Change in Inventories -- -- -- -- --
Cash From Operations -$3.4B $3.5B $3.6B $2.9B $2.9B
 
Capital Expenditures $669M $530M $485M $669M $565M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$107M -$506M -$514M -$635M -$901M
 
Dividends Paid (Ex Special Dividend) -$65M -$50M -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $6.6B $2B -- -- --
Long-Term Debt Repaid -$2.8B -$1.7B -$2.1B -- --
Repurchase of Common Stock -$419M -$726M -$241M -$1.7B -$1.6B
Other Financing Activities -$28M -$254M $12M $17M -$26M
Cash From Financing $4.6B -$351M -$2.2B -$1.6B -$1.6B
 
Beginning Cash (CF) $15.2B $18.4B $22.3B $23B $21.6B
Foreign Exchange Rate Adjustment -$31M -$126M -$302M -$53M -$11M
Additions / Reductions $1B $2.6B $863M $694M $396M
Ending Cash (CF) $16.2B $20.9B $22.8B $23.6B $22B
 
Levered Free Cash Flow -$4.1B $2.9B $3.1B $2.3B $2.3B

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Is Uber Stock a Buy on the Dip?
Is Uber Stock a Buy on the Dip?

Shares of Uber Technologies (NYSE:UBER) have been fading fast in…

Is AMD Stock an All-Time Buy?
Is AMD Stock an All-Time Buy?

Advanced Micro Devices (NASDAQ:AMD) is a high-growth AI stock that…

How High Will Airbnb Stock Go?
How High Will Airbnb Stock Go?

Airbnb, Inc. (NASDAQ:ABNB) share price has seen substantial turbulence over…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 43x

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Buy
57
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Alerts

Buy
64
ARQQ alert for Dec 27

Arqit Quantum [ARQQ] is down 3.22% over the past day.

Buy
64
QMCO alert for Dec 27

Quantum [QMCO] is up 4.72% over the past day.

Buy
65
ALGS alert for Dec 27

Aligos Therapeutics [ALGS] is down 4.82% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock