8-K
Expedia Group, Inc. (EXPE)
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): May 8, 2025
EXPEDIA GROUP, INC.
(Exact name of registrant as specified in its charter)
| Delaware | 001-37429 | 20-2705720 |
|---|---|---|
| (State or other jurisdiction<br>of incorporation) | (Commission<br>File Number) | (I.R.S. Employer<br>Identification No.) |
1111 Expedia Group Way W.
Seattle, Washington 98119
(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 | |||
|---|---|---|---|---|---|
| Common stock, $0.0001 par value | EXPE | Nasdaq Stock Market LLC | |||
| (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 May 8, 2025, Expedia Group, Inc. (“Expedia Group”) issued an earnings release and will hold a conference call regarding its financial results for the quarter ended March 31, 2025. 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.
Pursuant to General Instruction B.2. to Form 8-K, the information set forth in Items 2.02 and in the accompanying Exhibit 99.1 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 8.01. Other Events.
On May 8, 2025, Expedia Group announced that its Executive Committee, acting on behalf of its Board of Directors, has declared a quarterly cash dividend of $0.40 per share of outstanding common stock payable on June 18, 2025 to stockholders of record as of the close of business on May 29, 2025.
Item 9.01. Financial Statements and Exhibits.
(d) Exhibits
| Exhibit<br><br>Number | Description |
|---|---|
| 99.1 | Earnings Release of Expedia Group, Inc., dated May 8, 2025 |
| 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/ Scott Schenkel |
| Scott Schenkel | |
| Chief Financial Officer |
Dated: May 8, 2025
Document
Expedia Group Reports First Quarter 2025 Results
Meets top-line guidance, delivering 4% bookings growth and 3% revenue growth year-over-year
Beats guidance on bottom line with EBITDA margin expansion
Repurchases $330 million of shares in the first quarter
SEATTLE, WA – May 8, 2025 – Expedia Group, Inc. (NASDAQ: EXPE) announced financial results today for the first quarter ended March 31, 2025.
First Quarter Highlights
•Booked room nights grew 6% in the first quarter year-over-year amid softened travel demand within and into the U.S.
•Total gross bookings grew 4% in the first quarter. B2C gross bookings grew 1% and B2B gross bookings grew 14% given the segment’s greater international exposure.
•Lodging gross bookings grew 5% year-over-year in the first quarter; hotel bookings were up 6%, driven by resilience at B2B and Brand Expedia.
•Revenue grew 3% in the quarter, led by our B2B and Advertising businesses, which grew 14% and 20%, respectively.
•First quarter net loss increased 49% while adjusted net income grew 81%, year-over-year. Adjusted EBITDA increased 16% with 105 basis points of margin expansion, and adjusted EBIT loss decreased 65% with 136 bps of margin expansion.
•Diluted loss per share was ($1.56) in the quarter while Adjusted EPS was $0.40 and grew 90% versus the prior year.
•Repurchased approximately 1.7 million shares for $330 million in the first quarter.
•Paid quarterly dividend of $0.40 per share on March 27, 2025.
“We posted first quarter bookings and revenue within our guidance range despite weaker than expected demand in the US, drove bottom-line meaningfully above our guidance, and made significant progress against our strategic priorities. Looking ahead, we are committed to continuing to deliver margin expansion while growing our top-line," said Ariane Gorin, CEO of Expedia Group.
Financial Summary & Operating Metrics (In millions except per share amounts)
| Expedia Group, Inc. | |||
|---|---|---|---|
| Metric | Q1 2025 | Q1 2024 | Δ Y/Y |
| Booked room nights | 107.7 | 101.2 | 6% |
| Gross bookings | $31,451 | $30,164 | 4% |
| Revenue | $2,988 | $2,889 | 3% |
| Operating loss | $(70) | $(110) | (36)% |
| Net loss attributable to Expedia Group, Inc. | $(200) | $(135) | 49% |
| Diluted loss per share | $(1.56) | $(0.99) | 57% |
| Adjusted EBITDA* | $296 | $255 | 16% |
| Adjusted EBIT* | $(21) | $(59) | (65)% |
| Adjusted net income* | $53 | $29 | 81% |
| Adjusted EPS* | $0.40 | $0.21 | 90% |
| Net cash provided by operating activities | $2,952 | $2,879 | 3% |
| Free cash flow* | $2,756 | $2,702 | 2% |
* A reconciliation of non-GAAP financial measures to the most comparable GAAP measures is provided at the end of this release.
Page 1 of 16
Conference Call
Expedia Group, Inc. will webcast a conference call to discuss first quarter 2025 financial results and certain forward-looking information on Thursday, May 8, 2025 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.
Expedia Group’s three flagship consumer brands are: Expedia®, Hotels.com®, and Vrbo®. One Key™ is our comprehensive loyalty program, which unifies Expedia, Hotels.com and Vrbo into one simple, flexible travel rewards experience. To enroll in One Key, download Expedia, Hotels.com or Vrbo mobile apps for free on iOS and Android devices. One Key is currently available in the U.S. and U.K.
© 2025 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
ir@expediagroup.com press@expediagroup.com
Page 2 of 16
Expedia Group, Inc.
Trended Metrics
(All figures in millions, except ADR booked)
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.
| 2023 | 2024 | 2025 | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Growth | |||
| Operating metrics | ||||||||||||
| Booked room nights | 94.5 | 89.7 | 89.3 | 77.4 | 101.2 | 98.9 | 97.4 | 86.4 | 107.7 | 6 | % | |
| Average Daily Rate ("ADR") Booked | $222.7 | $213.8 | $207.3 | $197.0 | $216.5 | $209.8 | $205.5 | $198.5 | 213.9 | (1) | % | |
| Booked air tickets | 14.0 | 13.6 | 12.8 | 11.4 | 14.2 | 14.5 | 13.8 | 12.6 | 14.8 | 4 | % | |
| Gross bookings by business model | ||||||||||||
| Agency | $13,425 | $12,370 | $10,927 | $9,439 | $13,301 | $12,578 | $11,379 | $10,376 | 13,239 | —% | ||
| Merchant | 15,976 | 14,951 | 14,758 | 12,233 | 16,863 | 16,259 | 16,119 | 14,046 | 18,212 | 8% | ||
| Total | $29,401 | $27,321 | $25,685 | $21,672 | $30,164 | $28,837 | $27,498 | $24,422 | 31,451 | 4% | ||
| Gross bookings by product | ||||||||||||
| Lodging | $21,055 | $19,167 | $18,513 | $15,253 | $21,903 | $20,749 | $20,027 | $17,152 | 23,032 | 5% | ||
| Non-lodging | 8,346 | 8,154 | 7,172 | 6,419 | 8,261 | 8,088 | 7,471 | 7,270 | 8,419 | 2% | ||
| Total | $29,401 | $27,321 | $25,685 | $21,672 | $30,164 | $28,837 | $27,498 | $24,422 | 31,451 | 4% | ||
| Revenue by product | ||||||||||||
| Lodging | $2,029 | $2,698 | $3,233 | $2,304 | $2,228 | $2,862 | $3,317 | $2,543 | 2,289 | 3% | ||
| Air | 113 | 111 | 100 | 86 | 115 | 111 | 104 | 98 | 107 | (7)% | ||
| Advertising and media - EG(1) | 99 | 119 | 125 | 140 | 145 | 152 | 167 | 175 | 174 | 20% | ||
| Advertising and media - trivago(1) | 76 | 82 | 115 | 65 | 70 | 77 | 102 | 66 | 85 | 22% | ||
| Other(2) | 348 | 348 | 356 | 292 | 331 | 356 | 370 | 302 | 333 | 1% | ||
| Total | $2,665 | $3,358 | $3,929 | $2,887 | $2,889 | $3,558 | $4,060 | $3,184 | 2,988 | 3% | ||
| Revenue by geography | ||||||||||||
| U.S. points of sale | $1,748 | $2,172 | $2,440 | $1,787 | $1,793 | $2,246 | $2,435 | $1,898 | 1,831 | 2% | ||
| Non-U.S. points of sale | 917 | 1,186 | 1,489 | 1,100 | 1,096 | 1,312 | 1,625 | 1,286 | 1,157 | 6% | ||
| Total | $2,665 | $3,358 | $3,929 | $2,887 | $2,889 | $3,558 | $4,060 | $3,184 | 2,988 | 3% |
All values are in US Dollars.
(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.
Notes:
•All trivago revenue is classified as Non-U.S. point of sale.
•Some numbers may not add due to rounding. All percentages throughout this release are calculated on precise, unrounded numbers.
Page 3 of 16
Expedia Group, Inc. Segment P&L
(All figures in millions)
| y/y growth | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| By Segment | Q1-24 | Q2-24 | Q3-24 | Q4-24 | Q1-25 | Q1-25 | |||||||||||
| Gross bookings | $ | 30,164 | $ | 28,837 | $ | 27,498 | $ | 24,422 | $ | 31,451 | 4 | % | |||||
| B2C | $ | 22,397 | $ | 21,290 | $ | 20,026 | $ | 17,436 | $ | 22,615 | 1 | % | |||||
| B2B | $ | 7,767 | $ | 7,547 | $ | 7,472 | $ | 6,986 | $ | 8,836 | 14 | % | |||||
| Revenue | $ | 2,889 | $ | 3,558 | $ | 4,060 | $ | 3,184 | $ | 2,988 | 3 | % | |||||
| B2C | $ | 1,986 | $ | 2,432 | $ | 2,780 | $ | 2,076 | $ | 1,956 | (2) | % | |||||
| B2B | $ | 833 | $ | 1,049 | $ | 1,178 | $ | 1,042 | $ | 947 | 14 | % | |||||
| Other (1) | $ | 70 | $ | 77 | $ | 102 | $ | 66 | $ | 85 | 22 | % | |||||
| Revenue margin (2) | 9.6 | % | 12.3 | % | 14.8 | % | 13.0 | % | 9.5 | % | (8) bps | ||||||
| Adjusted cost of revenue (3) | $ | 356 | $ | 358 | $ | 385 | $ | 332 | $ | 354 | — | % | |||||
| % Revenue | 12.3 | % | 10.1 | % | 9.5 | % | 10.4 | % | 11.9 | % | (44) bps | ||||||
| B2C | $ | 312 | $ | 326 | $ | 359 | $ | 299 | $ | 312 | — | % | |||||
| % B2C revenue | 15.7 | % | 13.5 | % | 12.9 | % | 14.4 | % | 16.0 | % | 24 bps | ||||||
| B2B | $ | 39 | $ | 27 | $ | 21 | $ | 30 | $ | 38 | (2) | % | |||||
| % B2B revenue | 4.7 | % | 2.6 | % | 1.8 | % | 2.9 | % | 4.0 | % | (65) bps | ||||||
| Other (1) | $ | 5 | $ | 5 | $ | 5 | $ | 3 | $ | 4 | (4) | % | |||||
| Selling and marketing - direct | $ | 1,650 | $ | 1,793 | $ | 1,855 | $ | 1,548 | $ | 1,757 | 6 | % | |||||
| % Gross bookings | 5.5 | % | 6.2 | % | 6.7 | % | 6.3 | % | 5.6 | % | 11 bps | ||||||
| B2C | $ | 1,096 | $ | 1,101 | $ | 1,072 | $ | 888 | $ | 1,115 | 2 | % | |||||
| % B2C gross bookings | 4.9 | % | 5.2 | % | 5.4 | % | 5.1 | % | 4.9 | % | 4 bps | ||||||
| B2B | $ | 501 | $ | 637 | $ | 721 | $ | 630 | $ | 577 | 15 | % | |||||
| Other (1) | $ | 53 | $ | 55 | $ | 62 | $ | 30 | $ | 65 | 24 | % | |||||
| Other segment items (4) | $ | 628 | $ | 621 | $ | 570 | $ | 661 | $ | 581 | (7) | % | |||||
| % Revenue | 21.7 | % | 17.5 | % | 14.1 | % | 20.8 | % | 19.4 | % | (228) bps | ||||||
| B2C | $ | 363 | $ | 351 | $ | 321 | $ | 352 | $ | 312 | (14) | % | |||||
| % B2C revenue | 18.2 | % | 14.4 | % | 11.5 | % | 17.0 | % | 16.0 | % | (225) bps | ||||||
| B2B | $ | 121 | $ | 122 | $ | 98 | $ | 127 | $ | 116 | (4) | % | |||||
| % B2B revenue | 14.4 | % | 11.6 | % | 8.3 | % | 12.3 | % | 12.3 | % | (220) bps | ||||||
| Other (1) | $ | 144 | $ | 148 | $ | 151 | $ | 182 | $ | 153 | 5 | % | |||||
| Adjusted EBITDA (3) | $ | 255 | $ | 786 | $ | 1,250 | $ | 643 | $ | 296 | 16 | % | |||||
| % Margin | 8.8 | % | 22.1 | % | 30.8 | % | 20.2 | % | 9.9 | % | 105 bps | ||||||
| B2C | $ | 215 | $ | 654 | $ | 1,028 | $ | 537 | $ | 217 | — | % | |||||
| % Margin | 10.9 | % | 26.8 | % | 37.0 | % | 25.9 | % | 11.1 | % | 20 bps | ||||||
| B2B | $ | 172 | $ | 263 | $ | 338 | $ | 255 | $ | 216 | 26 | % | |||||
| % Margin | 20.6 | % | 25.1 | % | 28.7 | % | 24.5 | % | 22.8 | % | 219 bps | ||||||
| Other (1) | $ | (132) | $ | (131) | $ | (116) | $ | (149) | $ | (137) | 3 | % |
(1) Other is comprised of trivago, corporate and intercompany eliminations. (2) Revenue margin is defined as revenue as a percentage of gross bookings.
(3) See the sections below titled “Non-GAAP Measures” and "Tabular Reconciliations for Non-GAAP Measures” for additional information, including reconciliations to the most directly comparable GAAP measures. (4) Other segment items include total adjusted overhead expenses (see section below titled “Tabular Reconciliations for Non-GAAP Measures – Adjusted Expenses”), as well as the realized foreign currency gains or losses related to the forward contracts hedging a component of our net merchant lodging revenue for our B2C and B2B segments.
Notes: Some numbers may not add due to rounding. All percentages throughout this release are calculated on precise, unrounded numbers.
Page 4 of 16
EXPEDIA GROUP, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
(In millions, except share and per share data)
(Unaudited)
| Three months ended<br>March 31, | ||||
|---|---|---|---|---|
| 2025 | 2024 | |||
| Revenue | $ | 2,988 | $ | 2,889 |
| Costs and expenses: | ||||
| Cost of revenue (exclusive of depreciation and amortization shown separately below) (1) | 357 | 358 | ||
| Selling and marketing - direct | 1,757 | 1,650 | ||
| Selling and marketing - indirect (1) | 199 | 186 | ||
| Technology and content (1) | 320 | 341 | ||
| General and administrative (1) | 180 | 186 | ||
| Depreciation and amortization | 219 | 210 | ||
| Legal reserves, occupancy tax and other | — | 20 | ||
| Restructuring and related reorganization charges | 26 | 48 | ||
| Operating loss | (70) | (110) | ||
| Other income (expense): | ||||
| Interest income | 54 | 51 | ||
| Interest expense | (58) | (62) | ||
| Other, net | (143) | (34) | ||
| Total other expense, net | (147) | (45) | ||
| Loss before income taxes | (217) | (155) | ||
| Provision for income taxes | 20 | 19 | ||
| Net loss | (197) | (136) | ||
| Net (income) loss attributable to non-controlling interests | (3) | 1 | ||
| Net loss attributable to Expedia Group, Inc. | $ | (200) | $ | (135) |
| Loss per share attributable to Expedia Group, Inc. available to common stockholders: | ||||
| Basic | $ | (1.56) | $ | (0.99) |
| Diluted | (1.56) | (0.99) | ||
| Shares used in computing earnings (loss) per share (000's): | ||||
| Basic | 128,641 | 135,501 | ||
| Diluted | 128,641 | 135,501 | ||
| (1) Includes stock-based compensation as follows: | ||||
| Cost of revenue | $ | 3 | $ | 2 |
| Selling and marketing | 20 | 19 | ||
| Technology and content | 38 | 40 | ||
| General and administrative | 37 | 43 |
Page 5 of 16
EXPEDIA GROUP, INC.
CONSOLIDATED BALANCE SHEETS
(In millions, except number of shares which are reflected in thousands and par value)
| March 31,<br>2025 | December 31, 2024 | March 31,<br>2024 | ||||
|---|---|---|---|---|---|---|
| (Unaudited) | (Unaudited) | |||||
| ASSETS | ||||||
| Current assets: | ||||||
| Cash and cash equivalents | $ | 5,715 | $ | 4,183 | $ | 5,686 |
| Restricted cash and cash equivalents | 2,019 | 1,391 | 1,936 | |||
| Short-term investments | 411 | 300 | 26 | |||
| Accounts receivable, net of allowance of $58, $55 and $52 | 4,449 | 3,213 | 3,750 | |||
| Income taxes receivable | 63 | 39 | 56 | |||
| Prepaid expenses and other current assets | 930 | 689 | 894 | |||
| Total current assets | 13,587 | 9,815 | 12,348 | |||
| Property and equipment, net | 2,422 | 2,413 | 2,353 | |||
| Operating lease right-of-use assets | 301 | 305 | 341 | |||
| Long-term investments and other assets | 1,608 | 1,698 | 1,245 | |||
| Deferred income taxes | 541 | 496 | 621 | |||
| Intangible assets, net | 808 | 817 | 1,006 | |||
| Goodwill | 6,847 | 6,844 | 6,847 | |||
| TOTAL ASSETS | $ | 26,114 | $ | 22,388 | $ | 24,761 |
| LIABILITIES AND STOCKHOLDERS’ EQUITY | ||||||
| Current liabilities: | ||||||
| Accounts payable, merchant | $ | 1,812 | $ | 2,031 | $ | 1,948 |
| Accounts payable, other | 1,126 | 1,039 | 1,207 | |||
| Deferred merchant bookings | 12,915 | 8,517 | 11,392 | |||
| Deferred revenue | 176 | 164 | 177 | |||
| Income taxes payable | 32 | 51 | 25 | |||
| Accrued expenses and other current liabilities | 766 | 766 | 816 | |||
| Current maturities of long-term debt | 1,746 | 1,043 | — | |||
| Total current liabilities | 18,573 | 13,611 | 15,565 | |||
| Long-term debt, excluding current maturities | 4,465 | 5,223 | 6,256 | |||
| Deferred income taxes | 20 | 19 | 31 | |||
| Operating lease liabilities | 256 | 265 | 301 | |||
| Other long-term liabilities | 479 | 471 | 472 | |||
| Commitments and contingencies | ||||||
| Stockholders’ equity: | ||||||
| Common stock: $.0001 par value; Authorized shares: 1,600,000 | — | — | — | |||
| Shares issued: 288,477, 287,509 and 283,225; Shares outstanding: 122,220, 123,271and 128,007 | ||||||
| Class B common stock: $.0001 par value; Authorized shares: 400,000 | — | — | — | |||
| Shares issued: 12,800; Shares outstanding: 5,523 | ||||||
| Additional paid-in capital | 16,184 | 16,043 | 15,550 | |||
| Treasury stock - Common stock and Class B, at cost; Shares 173,534, 171,515 and 162,495 | (15,243) | (14,856) | (13,671) | |||
| Retained earnings (deficit) | 351 | 602 | (767) | |||
| Accumulated other comprehensive income (loss) | (220) | (232) | (222) | |||
| Total Expedia Group, Inc. stockholders’ equity | 1,072 | 1,557 | 890 | |||
| Non-redeemable non-controlling interests | 1,249 | 1,242 | 1,246 | |||
| Total stockholders’ equity | 2,321 | 2,799 | 2,136 | |||
| TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY | $ | 26,114 | $ | 22,388 | $ | 24,761 |
Page 6 of 16
EXPEDIA GROUP, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(In millions)
(Unaudited)
| Three months ended<br>March 31, | ||||
|---|---|---|---|---|
| 2025 | 2024 | |||
| Operating activities: | ||||
| Net loss | $ | (197) | $ | (136) |
| Adjustments to reconcile net loss to net cash provided by operating activities: | ||||
| Depreciation of property and equipment, including internal-use software and website development | 208 | 195 | ||
| Amortization of intangible assets | 11 | 15 | ||
| Amortization of stock-based compensation | 98 | 104 | ||
| Deferred income taxes | (46) | (38) | ||
| Foreign exchange (gain) loss on cash, restricted cash and short-term investments, net | (37) | 30 | ||
| Realized (gain) loss on foreign currency forwards, net | (20) | 41 | ||
| Loss on minority equity investments, net | 156 | 9 | ||
| Other, net | 9 | 10 | ||
| Changes in operating assets and liabilities: | ||||
| Accounts receivable | (1,241) | (974) | ||
| Prepaid expenses and other assets | (221) | (171) | ||
| Accounts payable, merchant | (219) | (93) | ||
| Accounts payable, other, accrued expenses and other liabilities | 85 | 219 | ||
| Tax payable/receivable, net | (31) | (1) | ||
| Deferred merchant bookings | 4,397 | 3,669 | ||
| Net cash provided by operating activities | 2,952 | 2,879 | ||
| Investing activities: | ||||
| Capital expenditures, including internal-use software and website development | (196) | (177) | ||
| Purchases of investments | (329) | (69) | ||
| Sales and maturities of investments | 118 | 43 | ||
| Other, net | 23 | (37) | ||
| Net cash used in investing activities | (384) | (240) | ||
| Financing activities: | ||||
| Proceeds from issuance of long-term debt, net of issuance costs | 985 | — | ||
| Payment of long-term debt | (1,044) | — | ||
| Purchases of treasury stock | (384) | (643) | ||
| Payment of dividends to stockholders | (51) | — | ||
| Proceeds from exercise of equity awards and employee stock purchase plan | 25 | 32 | ||
| Other, net | — | (20) | ||
| Net cash used in financing activities | (469) | (631) | ||
| Effect of exchange rate changes on cash, cash equivalents and restricted cash and cash equivalents | 61 | (47) | ||
| Net increase in cash, cash equivalents and restricted cash and cash equivalents | 2,160 | 1,961 | ||
| Cash, cash equivalents and restricted cash and cash equivalents at beginning of period | 5,574 | 5,661 | ||
| Cash, cash equivalents and restricted cash and cash equivalents at end of period | $ | 7,734 | $ | 7,622 |
| Supplemental cash flow information | ||||
| Cash paid for interest | $ | 99 | $ | 82 |
| Income tax payments, net | 47 | 26 |
Page 7 of 16
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.
Average Daily Rate (ADR) Booked: Represents the average paid rate per booked room night, calculated as total lodging gross bookings divided by room nights booked.
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.
Page 8 of 16
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 (Adjusted Earnings Before Interest, Taxes, Depreciation & Amortization) 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 9 of 16
Adjusted EBIT (Adjusted Earnings Before Interest & Taxes) 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) 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;
(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, 2025, which is calculated as the three months ended March 31, 2025 plus the year ended December 31, 2024 less the three months ended March 31, 2024. 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
Page 10 of 16
(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) We use a long-term projected tax rate in the calculation of adjusted net income as we believe 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 is a total tax rate, and eliminates the effects of non-recurring and period- specific income tax items which can vary in size and frequency. We apply this tax rate to pretax income, as adjusted commensurate with our Adjusted Net Income definition. Based on our long-term projections, in 2024 and 2025 we are applying a 21.5% effective tax rate to compute Adjusted Net Income.
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 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.
Page 11 of 16
Tabular Reconciliations for Non-GAAP Measures
Adjusted EBITDA by Segment(1)
| Three months ended March 31, 2025 | ||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| B2C | B2B | trivago | Corporate &<br>Eliminations | Total | ||||||||||||||||||
| (In millions) | ||||||||||||||||||||||
| Operating income (loss) | $ | 67 | $ | 164 | $ | (6) | $ | (295) | $ | (70) | ||||||||||||
| Realized gain (loss) on revenue hedges | 15 | 8 | — | — | 23 | |||||||||||||||||
| Restructuring and related reorganization charges | — | — | — | 26 | 26 | |||||||||||||||||
| Stock-based compensation | — | — | — | 98 | 98 | |||||||||||||||||
| Amortization of intangible assets | — | — | — | 11 | 11 | |||||||||||||||||
| Depreciation | 135 | 44 | 1 | 28 | 208 | |||||||||||||||||
| Adjusted EBITDA(1) | $ | 217 | $ | 216 | $ | (5) | $ | (132) | $ | 296 | Three months ended March 31, 2024 | |||||||||||
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | ||||||||||||
| B2C | B2B | trivago | Corporate &<br>Eliminations | Total | ||||||||||||||||||
| (In millions) | ||||||||||||||||||||||
| Operating income (loss) | $ | 95 | $ | 142 | $ | (10) | $ | (337) | $ | (110) | ||||||||||||
| Realized gain (loss) on revenue hedges | (13) | (4) | — | — | (17) | |||||||||||||||||
| Restructuring and related reorganization charges | — | — | — | 48 | 48 | |||||||||||||||||
| Legal reserves, occupancy tax and other | — | — | — | 20 | 20 | |||||||||||||||||
| Stock-based compensation | — | — | — | 104 | 104 | |||||||||||||||||
| Amortization of intangible assets | — | — | — | 15 | 15 | |||||||||||||||||
| Depreciation | 133 | 34 | 1 | 27 | 195 | |||||||||||||||||
| Adjusted EBITDA(1) | $ | 215 | $ | 172 | $ | (9) | $ | (123) | $ | 255 |
(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 product and 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 12 of 16
Adjusted EBIT and Adjusted EBITDA
| Three months endedMarch 31, | Year Ended December 31, | TTM <br>March 31, | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | 2024 | 2025 | |||||||||
| ( in millions) | ||||||||||||
| Net income (loss) attributable to Expedia Group, Inc. | $ | (135) | $ | 1,234 | $ | 1,169 | ||||||
| Net income (loss) attributable to non-controlling interests | 3 | (1) | (10) | $ | (6) | |||||||
| Provision for income taxes | (20) | (19) | 318 | $ | 317 | |||||||
| Total other (income) expense, net | 147 | 45 | (223) | $ | (121) | |||||||
| Operating income (loss) | (70) | (110) | 1,319 | $ | 1,359 | |||||||
| Gain (loss) on revenue hedges related to revenue recognized | 23 | (17) | (18) | $ | 22 | |||||||
| Restructuring and related reorganization charges, including stock-based compensation | 26 | 48 | 80 | $ | 58 | |||||||
| Legal reserves, occupancy tax and other | — | 20 | 118 | $ | 98 | |||||||
| Impairment of intangible assets | — | — | 147 | $ | 147 | |||||||
| Adjusted EBIT | (21) | (59) | 1,646 | $ | 1,684 | |||||||
| Stock-based compensation, excluding restructuring and related reorganization charges | 98 | 104 | 450 | $ | 444 | |||||||
| Depreciation and amortization | 219 | 210 | 838 | $ | 847 | |||||||
| Adjusted EBITDA | $ | 255 | $ | 2,934 | $ | 2,975 | ||||||
| Net income margin(1) | (6.7) | % | (4.7) | % | 9.0 | % | 8.5 | % | ||||
| Adjusted EBIT margin(1) | (0.7) | % | (2.1) | % | 12.0 | % | 12.2 | % | ||||
| Adjusted EBITDA margin(1) | 9.9 | % | 8.8 | % | 21.4 | % | 21.6 | % | ||||
| Long-term debt, including current maturities | $ | 6,211 | ||||||||||
| Long-term debt to net income ratio | 5.3 | |||||||||||
| Long-term debt, including current maturities | $ | 6,211 | ||||||||||
| Unamortized discounts and debt issuance costs | 39 | |||||||||||
| Adjusted debt | $ | 6,250 | ||||||||||
| Leverage ratio(2) | 2.1 |
All values are in US Dollars.
(1) Net income, Adjusted EBIT and Adjusted EBITDA margins represent net income (loss) attributable to Expedia Group, Inc., Adjusted EBIT or Adjusted EBITDA divided by revenue.
(2) Leverage ratio represents adjusted debt divided by TTM Adjusted EBITDA.
Page 13 of 16
Adjusted Net Income (Loss) & Adjusted EPS
| Three months ended<br>March 31, | ||||||
|---|---|---|---|---|---|---|
| 2025 | 2024 | |||||
| (In millions, except share and per share data) | ||||||
| Net loss attributable to Expedia Group, Inc. | $ | (200) | $ | (135) | ||
| Less: Net (income) loss attributable to non-controlling interests | (3) | 1 | ||||
| Less: Provision for income taxes | 20 | 19 | ||||
| Loss before income taxes | (217) | (155) | ||||
| Amortization of intangible assets | 11 | 15 | ||||
| Stock-based compensation | 98 | 104 | ||||
| Legal reserves, occupancy tax and other | — | 20 | ||||
| Restructuring and related reorganization charges, excluding stock-based compensation | 26 | 48 | ||||
| Unrealized (gain) loss on revenue hedges | 1 | (1) | ||||
| (Gain) loss on minority equity investments, net | 156 | 9 | ||||
| Loss on debt extinguishment | 1 | — | ||||
| Gain on sale of businesses | (3) | (3) | ||||
| Adjusted income before income taxes | 73 | 37 | ||||
| GAAP Provision for income taxes | 20 | 19 | ||||
| Provision for income taxes for adjustments | (36) | (27) | ||||
| Total Adjusted provision for income taxes | (16) | (8) | ||||
| Total Adjusted income tax rate | 21.5 | % | 21.5 | % | ||
| Non-controlling interests | (4) | — | ||||
| Adjusted net income attributable to Expedia Group, Inc. | $ | 53 | $ | 29 | ||
| GAAP diluted loss per share | $ | (1.56) | $ | (0.99) | ||
| Amortization of intangible assets | 0.09 | 0.11 | ||||
| Stock-based compensation | 0.74 | 0.75 | ||||
| Legal reserves, occupancy tax and other | — | 0.14 | ||||
| Restructuring and related reorganization charges | 0.20 | 0.34 | ||||
| Unrealized (gain) loss on revenue hedges | — | (0.01) | ||||
| Loss on minority equity investments, net | 1.18 | 0.06 | ||||
| Loss on debt extinguishment | 0.01 | — | ||||
| Gain on sale of businesses | (0.02) | (0.02) | ||||
| Income tax effects and adjustments | (0.27) | (0.20) | ||||
| Non-controlling interests | (0.01) | — | ||||
| Adjustment to GAAP dilutive securities (1) | 0.04 | 0.02 | ||||
| Adjusted earnings per share(2) | $ | 0.40 | $ | 0.21 | ||
| GAAP diluted weighted average shares outstanding (000's) | 128,641 | 135,501 | ||||
| Adjustment to dilutive securities (000's)(1) | 3,230 | 3,008 | ||||
| Adjusted weighted average shares outstanding (000's) (2) | 131,871 | 138,509 | ||||
| Ex-trivago Adjusted Net Income and Adjusted EPS | ||||||
| Adjusted net income attributable to Expedia Group, Inc. | $ | 53 | $ | 29 | ||
| Less: Adjusted net income (loss) attributable to trivago | (9) | (7) | ||||
| Adjusted net income excluding trivago | $ | 62 | $ | 36 |
Page 14 of 16
| Adjusted earnings per share | $ | 0.40 | $ | 0.21 |
|---|---|---|---|---|
| Less: Adjusted loss per share attributable to trivago | (0.07) | (0.05) | ||
| Adjusted earnings per share excluding trivago(2) | $ | 0.47 | $ | 0.26 |
(1) In periods for which we have Adjusted net income, the GAAP diluted average shares and diluted earnings (loss) per share is presented adjusted for our convertible debt instruments per the treasury stock method.
(2) Share and per share numbers may not add due to rounding.
Free Cash Flow
| Three months ended<br>March 31, | ||||
|---|---|---|---|---|
| 2025 | 2024 | |||
| (In millions) | ||||
| Net cash provided by operating activities | $ | 2,952 | $ | 2,879 |
| Less: Total capital expenditures | (196) | (177) | ||
| Free cash flow | $ | 2,756 | $ | 2,702 |
Adjusted Expenses (Cost of revenue, direct and indirect selling and marketing, technology and content and general and administrative expenses)
| Three months ended<br>March 31, | ||||
|---|---|---|---|---|
| 2025 | 2024 | |||
| (In millions) | ||||
| Cost of revenue | $ | 357 | $ | 358 |
| Less: stock-based compensation | 3 | 2 | ||
| Adjusted cost of revenue | $ | 354 | $ | 356 |
| Less: trivago cost of revenue(1) | 4 | 4 | ||
| Adjusted cost of revenue excluding trivago | $ | 350 | $ | 352 |
| Selling and marketing - direct | $ | 1,757 | $ | 1,650 |
| Less: trivago selling and marketing - direct(2) | 65 | 53 | ||
| Adjusted selling and marketing excluding trivago - direct | $ | 1,692 | $ | 1,597 |
| Selling and marketing - indirect | $ | 199 | $ | 186 |
| Less: stock-based compensation | 20 | 19 | ||
| Adjusted selling and marketing - indirect | $ | 179 | $ | 167 |
| Less: trivago selling and marketing - indirect(1) | 3 | 3 | ||
| Adjusted selling and marketing excluding trivago - indirect | $ | 176 | $ | 164 |
| Technology and content | $ | 320 | $ | 341 |
| Less: stock-based compensation | 38 | 40 | ||
| Adjusted technology and content | $ | 282 | $ | 301 |
| Less: trivago technology and content(1) | 12 | 12 | ||
| Adjusted technology and content excluding trivago | $ | 270 | $ | 289 |
| General and administrative | $ | 180 | $ | 186 |
| Less: stock-based compensation | 37 | 43 | ||
| Adjusted general and administrative | $ | 143 | $ | 143 |
| Less: trivago general and administrative(1) | 6 | 8 | ||
| Adjusted general and administrative excluding trivago | $ | 137 | $ | 135 |
| Total adjusted overhead expenses(3) | $ | 604 | $ | 611 |
Page 15 of 16
Note: Some numbers may not add due to rounding.
(1) trivago amounts 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.
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 May 8, 2025. 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 16 of 16