Expedia Group Financial Statements (EXPE)
|
|
|
|
Report date
|
|
|
11.02.2022 |
10.02.2023 |
09.02.2024 |
07.02.2025 |
13.02.2026 |
|
08.05.2026 |
|
Currency
|
|
|
USD |
USD |
USD |
USD |
USD |
|
USD |
|
Financial report URL
|
|
|
|
|
|
|
|
|
|
|
|
Revenue, bln rub |
? |
|
8 598 |
11 667 |
12 839 |
13 691 |
14 733 |
|
15 171 |
|
Operating Income, bln rub |
|
|
186.0 |
1 085 |
1 033 |
1 319 |
2 163 |
|
2 450 |
|
EBITDA, bln rub |
? |
|
1 127 |
1 607 |
2 070 |
2 626 |
2 777 |
|
3 081 |
|
Net profit, bln rub |
? |
|
12.0 |
352.0 |
797.0 |
1 234 |
1 294 |
|
1 488 |
|
|
OCF, bln rub |
? |
|
3 748 |
3 440 |
2 690 |
3 085 |
3 880 |
|
4 859 |
|
CAPEX, bln rub |
? |
|
673.0 |
662.0 |
846.0 |
756.0 |
770.0 |
|
965.0 |
|
FCF, bln rub |
? |
|
3 075 |
2 778 |
1 844 |
2 329 |
3 110 |
|
4 686 |
|
Dividend payout, bln rub
|
|
|
67.0 |
0.000 |
0.000 |
0.000 |
200.0 |
|
309.0 |
|
|
Ordinary share dividend yield, %
|
|
|
0.00% |
|
|
0.00% |
0.00% |
|
0.00% |
|
Dividend payout ratio, %
|
|
|
558.3% |
0.00% |
0.00% |
0.00% |
15.5% |
|
20.8% |
|
|
OPEX, bln rub |
|
|
6 890 |
8 925 |
10 233 |
10 929 |
11 114 |
|
11 245 |
|
Cost of production, bln rub |
|
|
1 522 |
1 657 |
1 573 |
1 443 |
1 456 |
|
1 476 |
|
R&D, bln rub |
|
|
1 074 |
1 181 |
1 358 |
1 314 |
1 277 |
|
1 281 |
|
Interest expenses, bln rub |
|
|
351.0 |
277.0 |
245.0 |
246.0 |
299.0 |
|
352.0 |
|
|
Assets, bln rub |
|
|
21 548 |
21 561 |
21 642 |
22 388 |
24 452 |
|
26 459 |
|
Net Assets, bln rub |
? |
|
2 057 |
2 283 |
1 534 |
1 557 |
1 284 |
|
576.0 |
|
Debt, bln rub |
|
|
8 810 |
6 552 |
6 567 |
6 531 |
6 669 |
|
4 706 |
|
Cash, bln rub |
|
|
4 311 |
4 144 |
4 253 |
4 483 |
7 296 |
|
8 043 |
|
Net debt, bln rub |
|
|
4 499 |
2 408 |
2 314 |
2 048 |
-627.0 |
|
-3 337 |
|
|
Ordinary share price, rub |
|
|
180.7 |
|
|
186.3 |
283.3 |
|
224.9 |
|
Number of ordinary shares, mln |
|
|
149.7 |
156.7 |
145.0 |
131.4 |
125.4 |
|
121.8 |
|
|
Market cap, bln rub |
|
|
27 060 |
0 |
0 |
24 490 |
35 517 |
|
27 398 |
|
EV, bln rub |
? |
|
31 559 |
2 408 |
2 314 |
26 538 |
34 890 |
|
24 061 |
|
Book value, bln rub |
|
|
-6 507 |
-6 069 |
-6 338 |
-6 104 |
-6 407 |
|
-7 327 |
|
|
EPS, rub |
? |
|
0.08 |
2.25 |
5.50 |
9.39 |
10.3 |
|
12.2 |
|
FCF/share, rub |
|
|
20.5 |
17.7 |
12.7 |
17.7 |
24.8 |
|
38.5 |
|
BV/share, rub |
|
|
-43.5 |
-38.7 |
-43.7 |
-46.4 |
-51.1 |
|
-60.1 |
|
|
EBITDA margin, % |
? |
|
13.1% |
13.8% |
16.1% |
19.2% |
18.8% |
|
20.3% |
|
Net margin, % |
? |
|
0.14% |
3.02% |
6.21% |
9.01% |
8.78% |
|
9.81% |
|
FCF yield, % |
? |
|
11.4% |
|
|
9.51% |
8.76% |
|
17.1% |
|
ROE, % |
? |
|
0.58% |
15.4% |
52.0% |
79.3% |
100.8% |
|
258.3% |
|
ROA, % |
? |
|
0.06% |
1.63% |
3.68% |
5.51% |
5.29% |
|
5.62% |
|
|
P/E |
? |
|
2 255 |
0.00 |
0.00 |
19.8 |
27.4 |
|
18.4 |
|
P/FCF |
|
|
8.80 |
0.00 |
0.00 |
10.5 |
11.4 |
|
5.85 |
|
P/S |
? |
|
3.15 |
0.00 |
0.00 |
1.79 |
2.41 |
|
1.81 |
|
P/BV |
? |
|
-4.16 |
0.00 |
0.00 |
-4.01 |
-5.54 |
|
-3.74 |
|
EV/EBITDA |
? |
|
28.0 |
1.50 |
1.12 |
10.1 |
12.6 |
|
7.81 |
|
Debt/EBITDA |
|
|
3.99 |
1.50 |
1.12 |
0.78 |
-0.23 |
|
-1.08 |
|
|
R&D/CAPEX, % |
|
|
159.6% |
178.4% |
160.5% |
173.8% |
165.8% |
|
132.7% |
|
|
CAPEX/Revenue, % |
|
|
7.83% |
5.67% |
6.59% |
5.52% |
5.23% |
|
6.36% |
|
| Expedia Group shareholders |
