EXPE 8-K
Expedia Group, Inc. (EXPE)
8-K
2023-11-02
For: 2023-11-02
View Original
Added on
April 11, 2026
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K
CURRENT REPORT
PURSUANT TO SECTION 13 OR 15(d)
OF THE SECURITIES EXCHANGE ACT OF 1934
DATE OF REPORT (DATE OF EARLIEST EVENT REPORTED): November 2, 2023
(Exact name of registrant as specified in its charter)
| (State or other jurisdiction of incorporation) | (Commission File Number) | (I.R.S. Employer Identification No.) | ||||||||||||
(Address of principal executive offices) (Zip code)
(206 ) 481-7200
Registrant’s telephone number, including area code
Not Applicable
(Former name or former address if changed since last report)
| Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions: | |||||
| Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) | |||||
| Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) | |||||
| Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) | |||||
| Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) | |||||
Securities registered pursuant to Section 12(b) of the Act:
Title of each class | Trading symbol(s) | Name of each exchange on which registered | ||||||||||||
| (Nasdaq Global Select Market) | ||||||||||||||
| Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter). | |||||
| Emerging growth company | |||||
| If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. | ☐ | ||||
Item 2.02. Results of Operations and Financial Condition.
On November 2, 2023, Expedia Group, Inc. (“Expedia Group”) issued an earnings release and will hold a conference call regarding its financial results for the quarter ended September 30, 2023. A copy of the earnings release is furnished as Exhibit 99.1 hereto.
Expedia Group is making reference to non-GAAP financial measures in both the earnings release and the conference call. A reconciliation of these non-GAAP financial measures to the nearest comparable GAAP financial measures is contained in the attached Exhibit 99.1 earnings release.
Item 7.01. Regulation FD Disclosure.
On November 2, 2023, Expedia Group issued a press release announcing that its Board of Directors approved a new share repurchase program authorizing the repurchase of up to $5 billion of Expedia Group's common stock. A copy of the press release announcing the new share repurchase program authorization is furnished as Exhibit 99.2 hereto.
Pursuant to General Instruction B.2. to Form 8-K, the information set forth in Items 2.02 and 7.01 above, and in the accompanying Exhibits 99.1 and 99.2, shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liabilities of that section, or incorporated by reference in any filing under the Securities Act of 1933, as amended, or the Exchange Act, except as shall be expressly set forth by specific reference in such a filing.
Item 9.01. Financial Statements and Exhibits.
(d) Exhibits
Exhibit Number | Description | |||||||
| 104 | Cover Page Interactive Data File, formatted in Inline XBRL | |||||||
SIGNATURE
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
| EXPEDIA GROUP, INC. | ||||||||
| By: | /s/ Julie Whalen | |||||||
| Julie Whalen | ||||||||
| Chief Financial Officer | ||||||||
Dated: November 2, 2023
Expedia Group Reports Third Quarter 2023 Results
Posts record revenue and profitability
Reiterates full year guidance of double-digit topline growth with margin expansion
Announces new $5 billion share repurchase authorization
SEATTLE, WA – November 2, 2023 – Expedia Group, Inc. (NASDAQ: EXPE) announced financial results today for the third quarter ended September 30, 2023.
"Our strong third quarter results with record revenue and profitability came in ahead of our guidance and reflect the resilience of travel demand and continued improvements stemming from the execution of our strategy. Our B2B business continues to demonstrate strong year-over-year revenue growth, while more importantly, our B2C revenue growth accelerated over 400 basis points sequentially. Our new unified loyalty program, One Key, is showing good early results following its July launch in the US. In addition, we have just completed the final leg of the Vrbo migration to our single front-end stack,” said Peter Kern, Vice Chairman and CEO, Expedia Group. “With the last of our major migrations behind us, we are now well positioned to further accelerate our business and drive stronger shareholder returns. To that end, we have completed a record $1.8 billion in share repurchases year-to-date and have a new $5 billion share repurchase authorization from our Board."
Third Quarter Highlights
•Lodging gross bookings at $18.5 billion grew 8% compared to 2022, and were at record levels for any third quarter.
•Revenue at $3.9 billion grew 9% compared to 2022 and was a record for any quarter. B2C revenue growth compared to 2022 accelerated over 400 basis points sequentially. B2B revenue at $995 million was a record and was an increase of 26%, compared to 2022.
•Net income was $425 million for the third quarter. Adjusted net income at $778 million was a record for any quarter.
•Record adjusted EBITDA was $1.2 billion, an increase of 13% with 110 basis points of margin expansion, compared to 2022.
•Repurchased approximately 17 million shares for a record $1.8 billion year-to-date.
Financial Summary & Operating Metrics (In millions except per share amounts)
| Expedia Group, Inc. | |||||||||||
| Metric | Q3 2023 | Q3 2022 | Δ Y/Y | ||||||||
| Booked room nights | 89.3 | 81.6 | 9% | ||||||||
| Gross bookings | $25,685 | $23,987 | 7% | ||||||||
| Revenue | $3,929 | $3,619 | 9% | ||||||||
| Operating income | $607 | $747 | (19)% | ||||||||
| Net income attributable to Expedia Group, Inc. | $425 | $482 | (12)% | ||||||||
| Diluted earnings per share | $2.87 | $2.98 | (3)% | ||||||||
| Adjusted EBITDA | $1,216 | $1,079 | 13% | ||||||||
| Adjusted net income | $778 | $640 | 21% | ||||||||
| Adjusted EPS | $5.41 | $4.05 | 33% | ||||||||
| Net cash used in operating activities | $(1,375) | $(997) | 38% | ||||||||
| Free cash flow | $(1,588) | $(1,167) | 36% | ||||||||
* A reconciliation of non-GAAP financial measures to the most comparable GAAP measures is provided at the end of this release.
Page 1 of 15
Conference Call
Expedia Group, Inc. will webcast a conference call to discuss third quarter 2023 financial results and certain forward-looking information on Thursday, November 2, 2023 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. (NASDAQ: EXPE) companies 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. Our organization is made up of three pillars: Expedia Product and Technology, focused on the group’s product and technical strategy and offerings; Expedia Brands, housing all our consumer brands; and Expedia for Business, consisting of business-to-business solutions and relationships throughout the travel ecosystem. The Expedia Group family of brands includes: Expedia®, Hotels.com®, Expedia® Partner Solutions, Vrbo®, trivago®, Orbitz®, Travelocity®, Hotwire®, Wotif®, ebookers®, CheapTickets®, Expedia Group™ Media Solutions, CarRentals.com™, and Expedia Cruises™.
© 2023 Expedia, Inc., an Expedia Group company. All rights reserved. Trademarks and logos are the property of their respective owners. CST: 2029030-50
Contacts
Investor Relations Communications
Page 2 of 15
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.
| 2021 | 2022 | 2023 | Full Year | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | 2021 | 2022 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Units sold | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Booked room nights | 54.0 | 68.4 | 65.4 | 59.7 | 77.0 | 82.5 | 81.6 | 70.8 | 94.5 | 89.7 | 89.3 | 247.5 | 312.0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Booked air tickets | 8.9 | 13.4 | 12.7 | 11.3 | 13.1 | 13.5 | 12.2 | 11.1 | 14.0 | 13.6 | 12.8 | 46.3 | 49.9 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Gross bookings by business model | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Agency | $6,737 | $10,362 | $8,855 | $8,325 | $11,346 | $12,773 | $10,904 | $9,469 | $13,425 | $12,370 | $10,927 | $34,279 | $44,492 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Merchant | 8,685 | 10,453 | 9,870 | 9,138 | 13,066 | 13,366 | 13,083 | 11,042 | 15,976 | 14,951 | 14,758 | 38,146 | 50,557 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Total | $15,422 | $20,815 | $18,725 | $17,463 | $24,412 | $26,139 | $23,987 | $20,511 | $29,401 | $27,321 | $25,685 | $72,425 | $95,049 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Lodging gross bookings | $12,002 | $14,431 | $13,046 | $12,000 | $17,756 | $17,867 | $17,099 | $14,117 | $21,055 | $19,167 | $18,513 | $51,479 | $66,839 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Revenue by segment | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| B2C | $1,025 | $1,715 | $2,351 | $1,730 | $1,740 | $2,420 | $2,707 | $1,874 | $1,921 | $2,415 | $2,819 | $6,821 | $8,741 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| B2B | 184 | 305 | 490 | 481 | 432 | 650 | 788 | 676 | 668 | 861 | 995 | 1,460 | 2,546 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| trivago (third-party revenue) | 37 | 91 | 121 | 68 | 77 | 111 | 124 | 68 | 76 | 82 | 115 | 317 | 380 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Total | $1,246 | $2,111 | $2,962 | $2,279 | $2,249 | $3,181 | $3,619 | $2,618 | $2,665 | $3,358 | $3,929 | $8,598 | $11,667 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Revenue by product | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Lodging | $903 | $1,533 | $2,300 | $1,713 | $1,610 | $2,400 | $2,881 | $2,014 | $2,029 | $2,698 | $3,233 | $6,449 | $8,905 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Air | 50 | 78 | 61 | 65 | 74 | 95 | 100 | 93 | 113 | 111 | 100 | 254 | 362 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Advertising and media(1) | 88 | 161 | 202 | 152 | 166 | 213 | 222 | 176 | 175 | 201 | 240 | 603 | 777 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Other(2) | 205 | 339 | 399 | 349 | 399 | 473 | 416 | 335 | 348 | 348 | 356 | 1,292 | 1,623 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Total | $1,246 | $2,111 | $2,962 | $2,279 | $2,249 | $3,181 | $3,619 | $2,618 | $2,665 | $3,358 | $3,929 | $8,598 | $11,667 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Revenue by geography | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| U.S. points of sale | $1,001 | $1,736 | $2,177 | $1,655 | $1,656 | $2,208 | $2,358 | $1,717 | $1,748 | $2,172 | $2,440 | $6,569 | $7,939 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Non-U.S. points of sale | 245 | 375 | 785 | 624 | 593 | 973 | 1,261 | 901 | 917 | 1,186 | 1,489 | 2,029 | 3,728 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Total | $1,246 | $2,111 | $2,962 | $2,279 | $2,249 | $3,181 | $3,619 | $2,618 | $2,665 | $3,358 | $3,929 | $8,598 | $11,667 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Adjusted EBITDA by segment(3) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| B2C | $106 | $316 | $879 | $481 | $188 | $582 | $943 | $411 | $148 | $653 | $1,056 | $1,782 | $2,124 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| B2B | (57) | (4) | 74 | 97 | 80 | 156 | 221 | 142 | 133 | 206 | 266 | 110 | 599 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Other(4) | (107) | (111) | (98) | (99) | (95) | (90) | (85) | (104) | (96) | (112) | (106) | (415) | (374) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Total | $(58) | $201 | $855 | $479 | $173 | $648 | $1,079 | $449 | $185 | $747 | $1,216 | $1,477 | $2,349 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net income (loss) attributable to Expedia Group common stockholders(5) | $(606) | $(301) | $362 | $276 | $(122) | $(185) | $482 | $177 | $(145) | $385 | $425 | $(269) | $352 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(1) Our advertising and media business consists of Expedia Group Media Solutions, which is responsible for generating advertising revenue on our global online travel brands, and trivago, a leading hotel metasearch site.
(2) Other revenue primarily includes insurance, car rental, destination services and cruise revenue.
(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.
•B2B includes Egencia, our former full-service travel management company, through its sale in November 2021.
•Some numbers may not add due to rounding. All percentages throughout this release are calculated on precise, unrounded numbers.
Page 3 of 15
EXPEDIA GROUP, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
(In millions, except share and per share data)
(Unaudited)
| Three months ended September 30, | Nine months ended September 30, | ||||||||||||||||||||||
| 2023 | 2022 | 2023 | 2022 | ||||||||||||||||||||
| Revenue | $ | 3,929 | $ | 3,619 | $ | 9,952 | $ | 9,049 | |||||||||||||||
| Costs and expenses: | |||||||||||||||||||||||
Cost of revenue (exclusive of depreciation and amortization shown separately below) (1) | 412 | 455 | 1,233 | 1,245 | |||||||||||||||||||
Selling and marketing (1) | 1,856 | 1,669 | 5,300 | 4,724 | |||||||||||||||||||
Technology and content (1) | 340 | 310 | 1,001 | 864 | |||||||||||||||||||
General and administrative (1) | 194 | 187 | 572 | 562 | |||||||||||||||||||
| Depreciation and amortization | 208 | 199 | 599 | 593 | |||||||||||||||||||
| Impairment of goodwill | 297 | — | 297 | — | |||||||||||||||||||
| Impairment of intangible assets | 15 | 52 | 15 | 81 | |||||||||||||||||||
| Legal reserves, occupancy tax and other | — | — | 6 | 23 | |||||||||||||||||||
| Operating income | 607 | 747 | 929 | 957 | |||||||||||||||||||
| Other income (expense): | |||||||||||||||||||||||
| Interest income | 56 | 20 | 162 | 33 | |||||||||||||||||||
| Interest expense | (62) | (63) | (184) | (217) | |||||||||||||||||||
| Gain on debt extinguishment, net | — | 73 | — | 49 | |||||||||||||||||||
| Other, net | (157) | (87) | (60) | (467) | |||||||||||||||||||
| Total other expense, net | (163) | (57) | (82) | (602) | |||||||||||||||||||
| Income before income taxes | 444 | 690 | 847 | 355 | |||||||||||||||||||
| Provision for income taxes | (139) | (214) | (295) | (187) | |||||||||||||||||||
| Net income | 305 | 476 | 552 | 168 | |||||||||||||||||||
| Net loss attributable to non-controlling interests | 120 | 6 | 113 | 7 | |||||||||||||||||||
| Net income attributable to Expedia Group, Inc. | $ | 425 | $ | 482 | $ | 665 | $ | 175 | |||||||||||||||
| Earnings per share attributable to Expedia Group, Inc. available to common stockholders: | |||||||||||||||||||||||
| Basic | $ | 2.98 | $ | 3.05 | $ | 4.51 | $ | 1.11 | |||||||||||||||
| Diluted | 2.87 | 2.98 | 4.37 | 1.08 | |||||||||||||||||||
| Shares used in computing earnings per share (000's): | |||||||||||||||||||||||
| Basic | 142,228 | 157,628 | 147,253 | 157,100 | |||||||||||||||||||
| Diluted | 147,748 | 161,829 | 152,172 | 162,495 | |||||||||||||||||||
| (1) Includes stock-based compensation as follows: | |||||||||||||||||||||||
| Cost of revenue | $ | 3 | $ | 4 | $ | 10 | $ | 10 | |||||||||||||||
| Selling and marketing | 20 | 18 | 60 | 50 | |||||||||||||||||||
| Technology and content | 35 | 28 | 105 | 82 | |||||||||||||||||||
| General and administrative | 47 | 47 | 139 | 138 | |||||||||||||||||||
Page 4 of 15
EXPEDIA GROUP, INC.
CONSOLIDATED BALANCE SHEETS
(In millions, except number of shares which are reflected in thousands and par value)
| September 30, 2023 | December 31, 2022 | September 30, 2022 | |||||||||||||||
| (Unaudited) | (Unaudited) | ||||||||||||||||
| ASSETS | |||||||||||||||||
| Current assets: | |||||||||||||||||
| Cash and cash equivalents | $ | 5,056 | $ | 4,096 | $ | 4,588 | |||||||||||
| Restricted cash and cash equivalents | 1,436 | 1,755 | 1,778 | ||||||||||||||
| Short-term investments | — | 48 | 49 | ||||||||||||||
Accounts receivable, net of allowance of $52, $40 and $61 | 2,753 | 2,078 | 1,991 | ||||||||||||||
| Income taxes receivable | 84 | 40 | 65 | ||||||||||||||
| Prepaid expenses and other current assets | 765 | 774 | 799 | ||||||||||||||
| Total current assets | 10,094 | 8,791 | 9,270 | ||||||||||||||
| Property and equipment, net | 2,354 | 2,210 | 2,169 | ||||||||||||||
| Operating lease right-of-use assets | 330 | 363 | 360 | ||||||||||||||
| Long-term investments and other assets | 1,155 | 1,184 | 1,122 | ||||||||||||||
| Deferred income taxes | 595 | 661 | 626 | ||||||||||||||
| Intangible assets, net | 1,149 | 1,209 | 1,223 | ||||||||||||||
| Goodwill | 6,845 | 7,143 | 7,109 | ||||||||||||||
| TOTAL ASSETS | $ | 22,522 | $ | 21,561 | $ | 21,879 | |||||||||||
| LIABILITIES AND STOCKHOLDERS’ EQUITY | |||||||||||||||||
| Current liabilities: | |||||||||||||||||
| Accounts payable, merchant | $ | 1,887 | $ | 1,709 | $ | 1,535 | |||||||||||
| Accounts payable, other | 1,130 | 947 | 1,132 | ||||||||||||||
| Deferred merchant bookings | 8,394 | 7,151 | 7,457 | ||||||||||||||
| Deferred revenue | 167 | 163 | 160 | ||||||||||||||
| Income taxes payable | 108 | 21 | 46 | ||||||||||||||
| Accrued expenses and other current liabilities | 874 | 787 | 789 | ||||||||||||||
| Total current liabilities | 12,560 | 10,778 | 11,119 | ||||||||||||||
| Long-term debt | 6,250 | 6,240 | 6,237 | ||||||||||||||
| Deferred income taxes | 34 | 52 | 50 | ||||||||||||||
| Operating lease liabilities | 288 | 312 | 315 | ||||||||||||||
| Other long-term liabilities | 464 | 451 | 445 | ||||||||||||||
| Commitments and contingencies | |||||||||||||||||
| Stockholders’ equity: | |||||||||||||||||
| Common stock: $.0001 par value; Authorized shares: 1,600,000 | — | — | — | ||||||||||||||
| Shares issued: 280,957, 278,264 and 277,607; Shares outstanding: 134,331, 147,757 and 150,966 | |||||||||||||||||
| Class B common stock: $.0001 par value; Authorized shares: 400,000 | — | — | — | ||||||||||||||
| Shares issued: 12,800; Shares outstanding: 5,523 | |||||||||||||||||
| Additional paid-in capital | 15,227 | 14,795 | 14,674 | ||||||||||||||
| Treasury stock - Common stock and Class B, at cost; Shares 153,903, 137,783 and 133,917 | (12,550) | (10,869) | (10,503) | ||||||||||||||
| Retained earnings (deficit) | (764) | (1,409) | (1,586) | ||||||||||||||
| Accumulated other comprehensive income (loss) | (240) | (234) | (317) | ||||||||||||||
| Total Expedia Group, Inc. stockholders’ equity | 1,673 | 2,283 | 2,268 | ||||||||||||||
| Non-redeemable non-controlling interests | 1,253 | 1,445 | 1,445 | ||||||||||||||
| Total stockholders’ equity | 2,926 | 3,728 | 3,713 | ||||||||||||||
| TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY | $ | 22,522 | $ | 21,561 | $ | 21,879 | |||||||||||
Page 5 of 15
EXPEDIA GROUP, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(In millions)
(Unaudited)
| Nine months ended September 30, | |||||||||||
| 2023 | 2022 | ||||||||||
| Operating activities: | |||||||||||
| Net income | $ | 552 | $ | 168 | |||||||
| Adjustments to reconcile net income to net cash provided by operating activities: | |||||||||||
| Depreciation of property and equipment, including internal-use software and website development | 555 | 527 | |||||||||
| Amortization of intangible assets | 44 | 66 | |||||||||
| Impairment of goodwill and intangible assets | 312 | 81 | |||||||||
| Amortization of stock-based compensation | 314 | 280 | |||||||||
| Deferred income taxes | 49 | 106 | |||||||||
| Foreign exchange loss on cash, restricted cash and short-term investments, net | 32 | 193 | |||||||||
| Realized loss on foreign currency forwards, net | 35 | 170 | |||||||||
| Loss on minority equity investments, net | 73 | 423 | |||||||||
| Gain on debt extinguishment, net | — | (49) | |||||||||
| Other, net | 34 | (26) | |||||||||
| Changes in operating assets and liabilities: | |||||||||||
| Accounts receivable | (704) | (748) | |||||||||
| Prepaid expenses and other assets | 43 | 31 | |||||||||
| Accounts payable, merchant | 178 | 202 | |||||||||
| Accounts payable, other, accrued expenses and other liabilities | 223 | 422 | |||||||||
| Tax payable/receivable, net | (55) | 6 | |||||||||
| Deferred merchant bookings | 1,243 | 1,770 | |||||||||
| Net cash provided by operating activities | 2,928 | 3,622 | |||||||||
| Investing activities: | |||||||||||
| Capital expenditures, including internal-use software and website development | (669) | (485) | |||||||||
| Purchases of investments | — | (60) | |||||||||
| Sales and maturities of investments | 49 | 200 | |||||||||
| Proceeds from initial exchange of cross-currency interest rate swaps | — | 337 | |||||||||
| Payments for initial exchange of cross-currency interest rate swaps | — | (337) | |||||||||
| Other, net | (15) | (169) | |||||||||
| Net cash used in investing activities | (635) | (514) | |||||||||
| Financing activities: | |||||||||||
| Payment of long-term debt | — | (2,141) | |||||||||
| Debt extinguishment costs | — | (22) | |||||||||
| Purchases of treasury stock | (1,669) | (241) | |||||||||
| Proceeds from exercise of equity awards and employee stock purchase plan | 53 | 125 | |||||||||
| Other, net | 17 | 34 | |||||||||
| Net cash used in financing activities | (1,599) | (2,245) | |||||||||
| Effect of exchange rate changes on cash, cash equivalents and restricted cash and cash equivalents | (53) | (302) | |||||||||
| Net increase in cash, cash equivalents and restricted cash and cash equivalents | 641 | 561 | |||||||||
| Cash, cash equivalents and restricted cash and cash equivalents at beginning of period | 5,851 | 5,805 | |||||||||
| Cash, cash equivalents and restricted cash and cash equivalents at end of period | $ | 6,492 | $ | 6,366 | |||||||
| Supplemental cash flow information | |||||||||||
| Cash paid for interest | $ | 197 | $ | 254 | |||||||
| Income tax payments, net | 228 | 71 | |||||||||
Page 6 of 15
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 (formerly referred to as Retail) 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 is comprised primarily of Expedia Partner Solutions, which operates private label and co-branded programs to make travel services available through third-party company branded websites and Egencia through its sale on November 1, 2021. The B2B segment also includes Expedia Cruises and Traveldoo.
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.
Page 7 of 15
Non-GAAP Measures
Expedia Group reports Adjusted EBITDA, Adjusted EBITDA 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 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.
Page 8 of 15
Trailing Twelve Month Financial Information
Expedia Group includes certain unaudited financial information for the trailing twelve months ("TTM") ended September 30, 2023, which is calculated as the nine months ended September 30, 2023 plus the year ended December 31, 2022 less the nine months ended September 30, 2022. This presentation is not in accordance with GAAP. However, we believe that this presentation provides useful information to investors regarding its recent financial performance, and it views this presentation of the four most recently completed fiscal quarters as a key measurement period for investors to assess its historical results.
Adjusted Net Income (Loss) generally captures all items on the statements of operations that occur in normal course operations and have been, or ultimately will be, settled in cash and is defined as net income (loss) attributable to Expedia Group plus the following items, net of tax(a):
(1) stock-based compensation expense, including compensation expense related to equity plans of certain subsidiaries and equity-method investments;
(2) acquisition-related impacts, including;
(i) amortization of intangible assets, including as part of equity-method investments, and goodwill and intangible asset impairment;
(ii) gains (losses) recognized on changes in the value of contingent consideration arrangements;
(iii) upfront consideration paid to settle employee compensation plans of the acquiree; and
(iv) gains (losses) recognized on non-controlling investment basis adjustments when we acquire or lose controlling interests;
(3) currency gains or losses on U.S. dollar denominated cash;
(4) the changes in fair value of equity investments;
(5) certain other items, including restructuring charges;
(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 occupancy and excise taxes), related 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, including as part of equity method investments;
(7) discontinued operations;
(8) the non-controlling interest impact of the aforementioned adjustment items; and
(9) unrealized gains (losses) on revenue hedging activities that are included in other, net.
Adjusted Net Income (Loss) includes preferred share dividends. We believe Adjusted Net Income (Loss) is useful to investors because it represents Expedia Group's combined results, taking into account depreciation, which management believes is an ongoing cost of doing business, but excluding the impact of certain expenses and items not directly tied to the core operations of our businesses.
(a)Effective January 1, 2023, we changed our methodology for the computation of the effective tax rate on pretax adjusted net income to a long-term projected tax rate as our management believes this tax rate provides better consistency across reporting periods and produces results that are reflective of Expedia Group’s long-term effective tax rate. This projected effective tax rate excludes the income tax effects of Adjusted Net Income items described above and eliminates the effects of non-recurring and period specific items which can vary in size and frequency. Based on our current long-term projections, we are using an effective tax rate on pretax adjusted net income of 21.5% for 2023.
Adjusted EPS is defined as Adjusted Net Income (Loss) divided by adjusted weighted average shares outstanding, which, when applicable, include dilution from our convertible debt instruments per the treasury stock method for Adjusted EPS. The treasury stock method assumes we would elect to settle the principal amount of the debt for cash and the conversion premium for shares. If the conversion prices for such instruments exceed our average stock price for the period, the instruments generally would have no impact to adjusted weighted average shares outstanding. This differs from the GAAP method for dilution from our convertible debt instruments, which include them on an if-converted method. We believe Adjusted EPS is useful to investors because it represents, on a per share basis, Expedia Group's consolidated results, taking into account depreciation, which we believe is an ongoing cost of doing business, as well as other items which are not allocated to the operating businesses such as interest expense, taxes, foreign exchange gains or losses, and minority interest, but excluding the effects of certain expenses not directly tied to the core operations of our businesses. Adjusted Net Income (Loss) and Adjusted EPS have similar
Page 9 of 15
limitations as Adjusted EBITDA. In addition, Adjusted Net Income (Loss) does not include all items that affect our net income (loss) and net income (loss) per share for the period. Therefore, we think it is important to evaluate these measures along with our consolidated statements of operations.
Free Cash Flow is defined as net cash flow provided by operating activities less capital expenditures. Management believes Free Cash Flow is useful to investors because it represents the operating cash flow that our operating businesses generate, less capital expenditures but before taking into account other cash movements that are not directly tied to the core operations of our businesses, such as financing activities, foreign exchange or certain investing activities. Free Cash Flow has certain limitations in that it does not represent the total increase or decrease in the cash balance for the period, nor does it represent the residual cash flow for discretionary expenditures. Therefore, it is important to evaluate Free Cash Flow along with the consolidated statements of cash flows.
Adjusted Expenses (cost of revenue, direct and indirect selling and marketing, technology and content and general and administrative expenses) exclude stock-based compensation related to expenses for stock options, restricted stock units and other equity compensation under applicable stock-based compensation accounting standards. Expedia Group excludes stock-based compensation from these measures primarily because they are non-cash expenses that we do not believe are necessarily reflective of our ongoing cash operating expenses and cash operating income. Moreover, because of varying available valuation methodologies, subjective assumptions and the variety of award types that companies can use when adopting applicable stock-based compensation accounting standards, management believes that providing non-GAAP financial measures that exclude stock-based compensation allows investors to make meaningful comparisons between our recurring core business operating results and those of other companies, as well as providing management with an important tool for financial operational decision making and for evaluating our own recurring core business operating results over different periods of time. There are certain limitations in using financial measures that do not take into account stock-based compensation, including the fact that stock-based compensation is a recurring expense and a valued part of employees' compensation. Therefore, it is important to evaluate both our GAAP and non-GAAP measures. See the Notes to the Consolidated Statements of Operations for stock-based compensation by line item.
Expedia Group, Inc. (excluding trivago) In order to provide increased transparency on the transaction-based component of the business, Expedia Group is reporting results both in total and excluding trivago.
In addition, we evaluate certain operating and financial measures, including revenue growth, on both an as-reported and excluding the impact of foreign exchange, FX neutral, basis. FX neutral results are among the primary metrics by which management evaluates the performance of the business and management believes that investors should have access to the same set of tools that management uses to analyze our results. We estimate FX neutral revenue growth by (i) excluding the FX impacts resulting from the time period between a transaction's booking date and revenue recognition date for both the current and prior year periods, and (ii) converting our current-year period results for transactions recorded in currencies other than U.S. Dollars using the corresponding prior-year period exchange rates rather than the current-year period exchange rates.
Page 10 of 15
Tabular Reconciliations for Non-GAAP Measures
Adjusted EBITDA (Adjusted Earnings Before Interest, Taxes, Depreciation & Amortization) by Segment(1)
| Three months ended September 30, 2023 | |||||||||||||||||||||||||||||
| B2C | B2B | trivago | Corporate & Eliminations | Total | |||||||||||||||||||||||||
| (In millions) | |||||||||||||||||||||||||||||
| Operating income | $ | 935 | $ | 237 | $ | 16 | $ | (581) | $ | 607 | |||||||||||||||||||
| Realized gain (loss) on revenue hedges | (16) | — | — | — | (16) | ||||||||||||||||||||||||
| Stock-based compensation | — | — | — | 105 | 105 | ||||||||||||||||||||||||
| Amortization of intangible assets | — | — | — | 14 | 14 | ||||||||||||||||||||||||
| Depreciation | 137 | 29 | 2 | 26 | 194 | ||||||||||||||||||||||||
| Impairment of goodwill | — | — | — | 297 | 297 | ||||||||||||||||||||||||
| Impairment of intangible assets | — | — | — | 15 | 15 | ||||||||||||||||||||||||
Adjusted EBITDA(1) | $ | 1,056 | $ | 266 | $ | 18 | $ | (124) | $ | 1,216 | |||||||||||||||||||
| Three months ended September 30, 2022 | |||||||||||||||||||||||||||||
| B2C | B2B | trivago | Corporate & Eliminations | Total | |||||||||||||||||||||||||
| (In millions) | |||||||||||||||||||||||||||||
| Operating income | $ | 827 | $ | 205 | $ | 32 | $ | (317) | $ | 747 | |||||||||||||||||||
| Realized gain (loss) on revenue hedges | (10) | (6) | — | — | (16) | ||||||||||||||||||||||||
| Stock-based compensation | — | — | — | 97 | 97 | ||||||||||||||||||||||||
| Amortization of intangible assets | — | — | — | 23 | 23 | ||||||||||||||||||||||||
| Depreciation | 126 | 22 | 2 | 26 | 176 | ||||||||||||||||||||||||
| Impairment of intangible assets | — | — | — | 52 | 52 | ||||||||||||||||||||||||
Adjusted EBITDA(1) | $ | 943 | $ | 221 | $ | 34 | $ | (119) | $ | 1,079 | |||||||||||||||||||
(1) Adjusted EBITDA for our B2C and B2B segments includes allocations of certain expenses, primarily cost of revenue and facilities, the total costs of our global travel supply organizations, the majority of platform and marketplace technology costs, and the realized foreign currency gains or losses related to the forward contracts hedging a component of our net merchant lodging revenue. We base the allocations primarily on transaction volumes and other usage metrics. We do not allocate certain shared expenses such as accounting, human resources, certain information technology and legal to our reportable segments. We include these expenses in Corporate and Eliminations. Our allocation methodology is periodically evaluated and may change.
Page 11 of 15
Adjusted EBITDA (Adjusted Earnings Before Interest, Taxes, Depreciation & Amortization)
| Three months ended September 30, | Nine months ended September 30, | Year Ended December 31, | TTM September 30, | |||||||||||||||||||||||||||||||||||
| 2023 | 2022 | 2023 | 2022 | 2022 | 2023 | |||||||||||||||||||||||||||||||||
| ($ in millions) | ||||||||||||||||||||||||||||||||||||||
| Net income attributable to Expedia Group, Inc. | $ | 425 | $ | 482 | $ | 665 | $ | 175 | $ | 352 | $ | 842 | ||||||||||||||||||||||||||
| Net loss attributable to non-controlling interests | (120) | (6) | (113) | (7) | (9) | (115) | ||||||||||||||||||||||||||||||||
| Provision for income taxes | 139 | 214 | 295 | 187 | 195 | 303 | ||||||||||||||||||||||||||||||||
| Total other expense, net | 163 | 57 | 82 | 602 | 547 | 27 | ||||||||||||||||||||||||||||||||
| Operating income | 607 | 747 | 929 | 957 | 1,085 | 1,057 | ||||||||||||||||||||||||||||||||
| Gain (loss) on revenue hedges related to revenue recognized | (16) | (16) | (12) | (34) | (6) | 16 | ||||||||||||||||||||||||||||||||
| Legal reserves, occupancy tax and other | — | — | 6 | 23 | 23 | 6 | ||||||||||||||||||||||||||||||||
| Stock-based compensation | 105 | 97 | 314 | 280 | 374 | 408 | ||||||||||||||||||||||||||||||||
| Depreciation and amortization | 208 | 199 | 599 | 593 | 792 | 798 | ||||||||||||||||||||||||||||||||
| Impairment of goodwill | 297 | — | 297 | — | — | 297 | ||||||||||||||||||||||||||||||||
| Impairment of intangible assets | 15 | 52 | 15 | 81 | 81 | 15 | ||||||||||||||||||||||||||||||||
| Adjusted EBITDA | $ | 1,216 | $ | 1,079 | $ | 2,148 | $ | 1,900 | $ | 2,349 | $ | 2,597 | ||||||||||||||||||||||||||
Net income margin(1) | 10.8 | % | 13.3 | % | 6.7 | % | 1.9 | % | 3.0 | % | 6.7 | % | ||||||||||||||||||||||||||
Adjusted EBITDA margin(1) | 30.9 | % | 29.8 | % | 21.6 | % | 21.0 | % | 20.1 | % | 20.7 | % | ||||||||||||||||||||||||||
| Long-term debt | $ | 6,250 | ||||||||||||||||||||||||||||||||||||
| Long-term debt to net income ratio | 7.4 | |||||||||||||||||||||||||||||||||||||
| Long-term debt | $ | 6,250 | ||||||||||||||||||||||||||||||||||||
| Unamortized discounts and debt issuance costs | 44 | |||||||||||||||||||||||||||||||||||||
| Adjusted debt | $ | 6,294 | ||||||||||||||||||||||||||||||||||||
Leverage ratio(2) | 2.4 | |||||||||||||||||||||||||||||||||||||
(1) Net income and Adjusted EBITDA margins represent net income (loss) attributable to Expedia Group, Inc. or Adjusted EBITDA divided by revenue.
(2) Leverage ratio represents adjusted debt divided by TTM Adjusted EBITDA.
Page 12 of 15
Adjusted Net Income (Loss) & Adjusted EPS
| Three months ended September 30, | Nine months ended September 30, | |||||||||||||||||||||||||
| 2023 | 2022 | 2023 | 2022 | |||||||||||||||||||||||
| (In millions, except share and per share data) | ||||||||||||||||||||||||||
| Net income attributable to Expedia Group, Inc. | $ | 425 | $ | 482 | $ | 665 | $ | 175 | ||||||||||||||||||
| Less: Net loss attributable to non-controlling interests | 120 | 6 | 113 | 7 | ||||||||||||||||||||||
| Less: Provision for income taxes | (139) | (214) | (295) | (187) | ||||||||||||||||||||||
| Income before income taxes | 444 | 690 | 847 | 355 | ||||||||||||||||||||||
| Amortization of intangible assets | 14 | 23 | 44 | 66 | ||||||||||||||||||||||
| Stock-based compensation | 105 | 97 | 314 | 280 | ||||||||||||||||||||||
| Legal reserves, occupancy tax and other | — | — | 6 | 23 | ||||||||||||||||||||||
| Impairment of goodwill | 297 | — | 297 | — | ||||||||||||||||||||||
| Impairment of intangible assets | 15 | 52 | 15 | 81 | ||||||||||||||||||||||
| Unrealized (gain) loss on revenue hedges | (4) | (9) | 11 | (15) | ||||||||||||||||||||||
| Loss on minority equity investments, net | 127 | 71 | 73 | 423 | ||||||||||||||||||||||
| Gain on debt extinguishment, net | — | (73) | — | (49) | ||||||||||||||||||||||
| TripAdvisor tax indemnification adjustment | — | — | (67) | — | ||||||||||||||||||||||
| Gain on sale of business | — | — | (24) | (2) | ||||||||||||||||||||||
| Adjusted income before income taxes | 998 | 851 | 1,516 | 1,162 | ||||||||||||||||||||||
| GAAP Provision for income taxes | (139) | (214) | (295) | (187) | ||||||||||||||||||||||
| Provision for income taxes for adjustments | (76) | 12 | (31) | (74) | ||||||||||||||||||||||
| Total Adjusted provision for income taxes | (215) | (202) | (326) | (261) | ||||||||||||||||||||||
| Total Adjusted income tax rate | 21.5 | % | 23.7 | % | 21.5 | % | 22.5 | % | ||||||||||||||||||
| Non-controlling interests | (5) | (9) | (14) | (25) | ||||||||||||||||||||||
| Adjusted net income attributable to Expedia Group, Inc. | $ | 778 | $ | 640 | $ | 1,176 | $ | 876 | ||||||||||||||||||
| GAAP diluted weighted average shares outstanding (000's) | 147,748 | 161,829 | 152,172 | 162,495 | ||||||||||||||||||||||
| Adjustment to dilutive securities (000's) | (3,921) | (3,921) | (3,921) | (3,921) | ||||||||||||||||||||||
| Adjusted weighted average shares outstanding (000's) | 143,827 | 157,908 | 148,251 | 158,574 | ||||||||||||||||||||||
| GAAP diluted earnings per share | $ | 2.87 | $ | 2.98 | $ | 4.37 | $ | 1.08 | ||||||||||||||||||
| Adjusted earnings per share attributable to Expedia Group, Inc. | $ | 5.41 | $ | 4.05 | $ | 7.93 | $ | 5.53 | ||||||||||||||||||
| Ex-trivago Adjusted Net Income and Adjusted EPS | ||||||||||||||||||||||||||
| Adjusted net income attributable to Expedia Group, Inc. | $ | 778 | $ | 640 | $ | 1,176 | $ | 876 | ||||||||||||||||||
| Less: Adjusted net income attributable to trivago | 9 | 17 | 25 | 46 | ||||||||||||||||||||||
| Adjusted net income excluding trivago | $ | 769 | $ | 623 | $ | 1,151 | $ | 830 | ||||||||||||||||||
| Adjusted earnings per share attributable to Expedia Group, Inc. | $ | 5.41 | $ | 4.05 | $ | 7.93 | $ | 5.53 | ||||||||||||||||||
| Less: Adjusted earnings per share attributable to trivago | 0.06 | 0.11 | 0.17 | 0.29 | ||||||||||||||||||||||
| Adjusted earnings per share excluding trivago | $ | 5.35 | $ | 3.94 | $ | 7.76 | $ | 5.23 | ||||||||||||||||||
Page 13 of 15
Free Cash Flow
| Three months ended September 30, | Nine months ended September 30, | |||||||||||||||||||||||||
| 2023 | 2022 | 2023 | 2022 | |||||||||||||||||||||||
| (In millions) | ||||||||||||||||||||||||||
| Net cash provided by operating activities | $ | (1,375) | $ | (997) | $ | 2,928 | $ | 3,622 | ||||||||||||||||||
| Less: Total capital expenditures | (213) | (170) | (669) | (485) | ||||||||||||||||||||||
| Free cash flow | $ | (1,588) | $ | (1,167) | $ | 2,259 | $ | 3,137 | ||||||||||||||||||
Adjusted Expenses (Cost of revenue, direct and indirect selling and marketing, technology and content and general and administrative expenses)
| Three months ended September 30, | Nine months ended September 30, | |||||||||||||||||||||||||
| 2023 | 2022 | 2023 | 2022 | |||||||||||||||||||||||
| (In millions) | ||||||||||||||||||||||||||
| Cost of revenue | $ | 412 | $ | 455 | $ | 1,233 | $ | 1,245 | ||||||||||||||||||
| Less: stock-based compensation | 3 | 4 | 10 | 10 | ||||||||||||||||||||||
| Adjusted cost of revenue | $ | 409 | $ | 451 | $ | 1,223 | $ | 1,235 | ||||||||||||||||||
Less: trivago cost of revenue(1) | 5 | 5 | 14 | 13 | ||||||||||||||||||||||
| Adjusted cost of revenue excluding trivago | $ | 404 | $ | 446 | $ | 1,209 | $ | 1,222 | ||||||||||||||||||
| Selling and marketing expense - direct | $ | 1,671 | $ | 1,504 | $ | 4,737 | $ | 4,229 | ||||||||||||||||||
| Selling and marketing expense - indirect | 185 | 165 | 563 | 495 | ||||||||||||||||||||||
| Selling and marketing expense | 1,856 | 1,669 | 5,300 | 4,724 | ||||||||||||||||||||||
| Less: stock-based compensation | 20 | 18 | 60 | 50 | ||||||||||||||||||||||
| Adjusted selling and marketing expense | $ | 1,836 | $ | 1,651 | $ | 5,240 | $ | 4,674 | ||||||||||||||||||
Less: trivago selling and marketing expense(1)(2) | 74 | 68 | 149 | 148 | ||||||||||||||||||||||
| Adjusted selling and marketing expense excluding trivago | $ | 1,762 | $ | 1,583 | $ | 5,091 | $ | 4,526 | ||||||||||||||||||
| Technology and content expense | $ | 340 | $ | 310 | $ | 1,001 | $ | 864 | ||||||||||||||||||
| Less: stock-based compensation | 35 | 28 | 105 | 82 | ||||||||||||||||||||||
| Adjusted technology and content expense | $ | 305 | $ | 282 | $ | 896 | $ | 782 | ||||||||||||||||||
Less: trivago technology and content expense(1) | 11 | 11 | 34 | 36 | ||||||||||||||||||||||
| Adjusted technology and content expense excluding trivago | $ | 294 | $ | 271 | $ | 862 | $ | 746 | ||||||||||||||||||
| General and administrative expense | $ | 194 | $ | 187 | $ | 572 | $ | 562 | ||||||||||||||||||
| Less: stock-based compensation | 47 | 47 | 139 | 138 | ||||||||||||||||||||||
| Adjusted general and administrative expense | $ | 147 | $ | 140 | $ | 433 | $ | 424 | ||||||||||||||||||
Less: trivago general and administrative expense(1) | 7 | 7 | 24 | 23 | ||||||||||||||||||||||
| Adjusted general and administrative expense excluding trivago | $ | 140 | $ | 133 | $ | 409 | $ | 401 | ||||||||||||||||||
Total adjusted overhead expenses(3) | $ | 617 | $ | 569 | $ | 1,832 | $ | 1,651 | ||||||||||||||||||
Note: Some numbers may not add due to rounding.
(1) trivago amount presented without stock-based compensation as those are included with the consolidated totals above.
(2) Selling and marketing expense adjusted to add back B2C direct marketing spend on trivago eliminated in consolidation.
(3) Total adjusted overhead expenses is the sum of adjusted expenses for Selling and marketing - indirect, Technology and content, and General and administrative.
Page 14 of 15
Safe Harbor Statement Under the Private Securities Litigation Reform Act of 1995
This release may contain “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995 that involve risks and uncertainties. These forward-looking statements are based on assumptions that are inherently subject to uncertainties, risks and changes in circumstances that are difficult to predict. The use of words such as “believe,” “estimate,” “expect” and “will,” or the negative of these terms or other similar expressions, among others, generally identify forward-looking statements. However, these words are not the exclusive means of identifying such statements. In addition, any statements that refer to expectations, projections or other characterizations of future events or circumstances are forward-looking statements and may include statements relating to future revenues, expenses, margins, profitability, net income (loss), earnings per share and other measures of results of operations and the prospects for future growth of Expedia Group, Inc.’s business. Actual results may differ materially from the results predicted and reported results should not be considered as an indication of future performance. The potential risks and uncertainties that could cause actual results to differ from the results predicted include, among others, those described in the “Risk Factors” and “Management’s Discussion and Analysis of Financial Condition and Results of Operations” sections of our most recently filed periodic reports on Form 10-K and Form 10-Q, which are available on our investor relations website at ir.expediagroup.com and on the SEC website at www.sec.gov. All information provided in this release is as of November 2, 2023. Undue reliance should not be placed on forward-looking statements in this release, which are based on information available to us on the date hereof. We undertake no duty to update this information unless required by law.
Page 15 of 15
Expedia Group Announces $5 Billion Share Repurchase Authorization
SEATTLE, WA – November 2, 2023 – Expedia Group, Inc. (NASDAQ: EXPE) announced today that its Board of Directors has approved a $5 billion share repurchase authorization of the company’s common stock, which is effective immediately and is in addition to the company’s currently outstanding share repurchase authorization.
"The decision to approve a new $5 billion share repurchase authorization reflects our confidence in the long-term outlook of our company and the cash generating power of our business, as well as our commitment to maximizing returns for our shareholders,” said Peter Kern, Vice Chairman and CEO, Expedia Group.
Expedia Group’s share repurchase authorizations do not have fixed expiration dates and do not obligate the company to acquire any specific number of shares. Under the programs, shares may be repurchased in the open market or in privately negotiated transactions. The timing, manner, price and amount of any repurchases will be subject to the discretion of the company and depend on a variety of factors, including the market price of Expedia Group’s common stock, general market and economic conditions, regulatory requirements, and other business considerations.
About Expedia Group
Expedia Group, Inc. companies 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 Product & Technology, focused on the group’s product and technical strategy and offerings; Expedia Brands, housing all our consumer brands; and Expedia for Business, consisting of business-to-business solutions and relationships throughout the travel ecosystem. The Expedia Group family of brands includes: Expedia®, Hotels.com®, Expedia® Partner Solutions, Vrbo®, trivago®, Orbitz®, Travelocity®, Hotwire®, Wotif®, ebookers®, CheapTickets®, Expedia Group™ Media Solutions, CarRentals.com™, and Expedia Cruises™.
Forward-Looking Statements
This press release contains forward-looking statements, including those regarding Expedia Group’s future shareholder returns, outlook and financial performance. These statements and their underlying assumptions are subject to risks and uncertainties and are not guarantees of future performance. Factors that could cause actual results to differ materially from those expressed or implied by such statements include without limitation the risks and uncertainties described in the “Risk Factors” section of our most recent Annual Report on Form 10-K, as well as our subsequent Quarterly Reports on Form 10-Q and other filings with the Securities and Exchange Commission. All forward-looking statements are based on management’s current estimates, projections and assumptions, and we assume no obligation to update them.
This press release contains forward-looking statements, including those regarding Expedia Group’s future shareholder returns, outlook and financial performance. These statements and their underlying assumptions are subject to risks and uncertainties and are not guarantees of future performance. Factors that could cause actual results to differ materially from those expressed or implied by such statements include without limitation the risks and uncertainties described in the “Risk Factors” section of our most recent Annual Report on Form 10-K, as well as our subsequent Quarterly Reports on Form 10-Q and other filings with the Securities and Exchange Commission. All forward-looking statements are based on management’s current estimates, projections and assumptions, and we assume no obligation to update them.