Financhill
Buy
86

EXPE Quote, Financials, Valuation and Earnings

Last price:
$189.86
Seasonality move :
1.93%
Day range:
$183.38 - $189.47
52-week range:
$107.25 - $192.34
Dividend yield:
0%
P/E ratio:
24.30x
P/S ratio:
1.95x
P/B ratio:
18.33x
Volume:
1.4M
Avg. volume:
1.3M
1-year change:
21.59%
Market cap:
$24.2B
Revenue:
$12.8B
EPS (TTM):
$7.77
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $12.1B $5.2B $8.6B $11.7B $12.8B
Revenue Growth (YoY) 7.52% -56.92% 65.38% 35.69% 10.05%
 
Cost of Revenues $2.1B $1.6B $1.5B $1.7B $1.6B
Gross Profit $10B $3.6B $7.1B $10B $11.3B
Gross Profit Margin 82.88% 68.28% 82.3% 85.8% 87.75%
 
R&D Expenses $1.3B $1.1B $1.1B $1.2B $1.4B
Selling, General & Admin $6.9B $3.1B $4.9B $6.8B $7.6B
Other Inc / (Exp) -$72M -$1.3B $42M -$434M -$411M
Operating Expenses $9B $5.1B $6.8B $8.8B $9.8B
Operating Income $961M -$1.5B $262M $1.2B $1.5B
 
Net Interest Expenses $114M $342M $342M $217M $38M
EBT. Incl. Unusual Items $775M -$3.2B -$38M $538M $1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $203M -$423M -$53M $195M $330M
Net Income to Company $572M -$2.7B $15M $343M $688M
 
Minority Interest in Earnings -$7M $116M -$3M $9M $109M
Net Income to Common Excl Extra Items $565M -$2.6B $12M $352M $797M
 
Basic EPS (Cont. Ops) $3.84 -$19.00 -$1.80 $2.24 $5.50
Diluted EPS (Cont. Ops) $3.77 -$19.00 -$1.80 $2.17 $5.31
Weighted Average Basic Share $147.2M $141.4M $149.7M $156.7M $145M
Weighted Average Diluted Share $149.9M $141.4M $149.7M $161.8M $150.2M
 
EBITDA $1.9B -$1.9B $1.1B $1.6B $2.1B
EBIT $948M -$2.8B $313M $815M $1.3B
 
Revenue (Reported) $12.1B $5.2B $8.6B $11.7B $12.8B
Operating Income (Reported) $961M -$1.5B $262M $1.2B $1.5B
Operating Income (Adjusted) $948M -$2.8B $313M $815M $1.3B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.5B $3B $3.6B $3.9B $4.1B
Revenue Growth (YoY) -57.73% 96.94% 22.18% 8.57% 3.33%
 
Cost of Revenues $363M $442M $455M $412M $388M
Gross Profit $1.1B $2.5B $3.2B $3.5B $3.7B
Gross Profit Margin 75.86% 85.08% 87.43% 89.51% 90.44%
 
R&D Expenses $242M $277M $310M $340M $320M
Selling, General & Admin $657M $1.5B $1.9B $2.1B $2.3B
Other Inc / (Exp) -$136M $3M -$66M -$469M $8M
Operating Expenses $1.1B $2B $2.4B $2.6B $2.8B
Operating Income $22M $546M $799M $919M $860M
 
Net Interest Expenses $110M $84M $43M $6M --
EBT. Incl. Unusual Items -$224M $465M $690M $444M $874M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$24M $87M $214M $139M $190M
Net Income to Company -$200M $378M $476M $305M $684M
 
Minority Interest in Earnings $8M -$2M $6M $120M --
Net Income to Common Excl Extra Items -$192M $376M $482M $425M $684M
 
Basic EPS (Cont. Ops) -$1.56 $2.40 $3.05 $2.98 $5.28
Diluted EPS (Cont. Ops) -$1.56 $2.26 $2.98 $2.87 $5.04
Weighted Average Basic Share $141.3M $151M $157.6M $142.2M $129.8M
Weighted Average Diluted Share $141.3M $160.5M $161.8M $147.7M $135.7M
 
EBITDA $109M $752M $952M $714M $1.1B
EBIT -$111M $551M $753M $506M $935M
 
Revenue (Reported) $1.5B $3B $3.6B $3.9B $4.1B
Operating Income (Reported) $22M $546M $799M $919M $860M
Operating Income (Adjusted) -$111M $551M $753M $506M $935M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $7B $7.2B $11.3B $12.6B $13.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.9B $1.4B $1.6B $1.6B $1.4B
Gross Profit $5.1B $5.8B $9.7B $10.9B $11.9B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $1.2B $1B $1.1B $1.3B $1.3B
Selling, General & Admin $3.9B $4.3B $6.5B $7.4B $8.2B
Other Inc / (Exp) -$1.3B -$283M -$155M -$290M -$135M
Operating Expenses $6B $6.2B $8.4B $9.6B $10.4B
Operating Income -$913M -$359M $1.2B $1.4B $1.5B
 
Net Interest Expenses $281M $362M $264M $55M $15M
EBT. Incl. Unusual Items -$2.5B -$1B $826M $1B $1.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$277M -$233M $263M $303M $319M
Net Income to Company -$2.3B -$771M $563M $727M $1.1B
 
Minority Interest in Earnings $106M $14M -$2M $115M $8M
Net Income to Common Excl Extra Items -$2.2B -$757M $561M $842M $1.1B
 
Basic EPS (Cont. Ops) -$15.62 -$6.68 $2.90 $5.79 $8.17
Diluted EPS (Cont. Ops) -$15.62 -$6.82 $2.73 $5.57 $7.77
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -$1.3B $192M $1.9B $2.1B $2.5B
EBIT -$2.2B -$635M $1.1B $1.3B $1.6B
 
Revenue (Reported) $7B $7.2B $11.3B $12.6B $13.4B
Operating Income (Reported) -$913M -$359M $1.2B $1.4B $1.5B
Operating Income (Adjusted) -$2.2B -$635M $1.1B $1.3B $1.6B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $4.3B $6.3B $9B $10B $10.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.4B $1.1B $1.2B $1.2B $1.1B
Gross Profit $2.9B $5.2B $7.8B $8.7B $9.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $828M $800M $864M $1B $992M
Selling, General & Admin $2.5B $3.7B $5.3B $5.9B $6.5B
Other Inc / (Exp) -$1.3B -$325M -$522M -$378M -$102M
Operating Expenses $4B $5.1B $6.7B $7.5B $8.1B
Operating Income -$1.1B $78M $1.1B $1.2B $1.3B
 
Net Interest Expenses $242M $262M $184M $24M $11M
EBT. Incl. Unusual Items -$2.7B -$509M $355M $847M $1.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$319M -$129M $187M $295M $284M
Net Income to Company -$2.3B -$380M $168M $552M $923M
 
Minority Interest in Earnings $108M $6M $7M $113M $12M
Net Income to Common Excl Extra Items -$2.2B -$374M $175M $665M $935M
 
Basic EPS (Cont. Ops) -$16.14 -$3.79 $1.10 $4.65 $7.21
Diluted EPS (Cont. Ops) -$16.14 -$3.93 $1.03 $4.46 $6.85
Weighted Average Basic Share $423.2M $445.3M $471.3M $441.9M $397.2M
Weighted Average Diluted Share $423.2M $454.7M $475.5M $452.1M $409.1M
 
EBITDA -$1.7B $373M $1.2B $1.6B $2B
EBIT -$2.4B -$242M $572M $1B $1.4B
 
Revenue (Reported) $4.3B $6.3B $9B $10B $10.5B
Operating Income (Reported) -$1.1B $78M $1.1B $1.2B $1.3B
Operating Income (Adjusted) -$2.4B -$242M $572M $1B $1.4B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $3.3B $3.4B $4.1B $4.1B $4.2B
Short Term Investments $526M $24M $200M $48M $28M
Accounts Receivable, Net $2.5B $701M $1.3B $2.1B $2.8B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $521M $654M $827M $774M $708M
Total Current Assets $7.7B $5.6B $8.2B $8.8B $9.2B
 
Property Plant And Equipment $2.8B $2.8B $2.6B $2.6B $2.7B
Long-Term Investments -- -- -- -- --
Goodwill $8.1B $7.4B $7.2B $7.1B $6.8B
Other Intangibles $1.8B $1.5B $1.4B $1.2B $1B
Other Long-Term Assets $796M $671M $1.5B $1.2B $1.2B
Total Assets $21.4B $18.7B $21.5B $21.6B $21.6B
 
Accounts Payable $2.8B $1.1B $2B $2.7B $3.1B
Accrued Expenses $1.1B $979M $824M $787M $752M
Current Portion Of Long-Term Debt $749M -- $735M -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $10.7B $5.4B $9.5B $10.8B $11.8B
 
Long-Term Debt $4.2B $8.2B $7.7B $6.2B $6.3B
Capital Leases -- -- -- -- --
Total Liabilities $15.9B $14.7B $18B $17.8B $18.9B
 
Common Stock -- $1B -- -- --
Other Common Equity Adj -$217M -$178M -$149M -$234M -$209M
Common Equity $4B $1.5B $2.1B $2.3B $1.5B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.6B $1.5B $1.5B $1.4B $1.3B
Total Equity $5.5B $4B $3.6B $3.7B $2.8B
 
Total Liabilities and Equity $21.4B $18.7B $21.5B $21.6B $21.6B
Cash and Short Terms $3.8B $3.4B $4.3B $4.1B $4.3B
Total Debt $4.9B $8.2B $8.5B $6.2B $6.3B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $4.4B $5B $4.6B $5.1B $4.7B
Short Term Investments $23M -- $49M -- $196M
Accounts Receivable, Net $839M $1.5B $2B $2.8B $3.8B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $685M $838M $799M $765M $758M
Total Current Assets $6.7B $9B $9.3B $10.1B $10.8B
 
Property Plant And Equipment $2.9B $2.7B $2.5B $2.7B $2.7B
Long-Term Investments -- -- -- -- --
Goodwill $7.3B $7.3B $7.1B $6.8B $6.9B
Other Intangibles $1.5B $1.4B $1.2B $1.1B $947M
Other Long-Term Assets $606M $655M $1.1B $1.2B $1.5B
Total Assets $19.7B $21.9B $21.9B $22.5B $23.4B
 
Accounts Payable $1.1B $2B $2.7B $3B $3.2B
Accrued Expenses $1.1B $915M $789M $874M $887M
Current Portion Of Long-Term Debt -- -- -- -- $1B
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $5.6B $9.8B $11.1B $12.6B $14.8B
 
Long-Term Debt $8.8B $7.7B $6.2B $6.3B $5.2B
Capital Leases -- -- -- -- --
Total Liabilities $15.5B $18.3B $18.2B $19.6B $20.8B
 
Common Stock -- $511M -- -- --
Other Common Equity Adj -$239M -$221M -$317M -$240M -$194M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2.5B $1.5B $1.4B $1.3B $1.2B
Total Equity $4.1B $3.6B $3.7B $2.9B $2.6B
 
Total Liabilities and Equity $19.7B $21.9B $21.9B $22.5B $23.4B
Cash and Short Terms $4.4B $5B $4.6B $5.1B $4.9B
Total Debt $8.8B $8.5B $6.2B $6.3B $6.3B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $572M -$2.7B $15M $343M $688M
Depreciation & Amoritzation $910M $893M $814M $792M $807M
Stock-Based Compensation $241M $205M $418M $374M $413M
Change in Accounts Receivable -$368M $1.8B -$721M -$838M -$741M
Change in Inventories -- -- -- -- --
Cash From Operations $2.8B -$3.8B $3.7B $3.4B $2.7B
 
Capital Expenditures $1.2B $797M $673M $662M $846M
Cash Acquisitions -- -$21M -$60M $4M $25M
Cash From Investing -$1.6B -$263M -$931M -$580M -$800M
 
Dividends Paid (Ex Special Dividend) -$195M -$123M -$67M -- --
Special Dividend Paid
Long-Term Debt Issued $1.2B $6.6B $2B -- --
Long-Term Debt Repaid -$400M -$3.4B -$1.7B -$2.1B --
Repurchase of Common Stock -$743M -$425M -$1.4B -$607M -$2.1B
Other Financing Activities -$19M -$21M -$266M -$7M -$60M
Cash From Financing $175M $4.1B -$973M -$2.6B -$2.1B
 
Beginning Cash (CF) $2.7B $4.1B $4.1B $5.8B $5.9B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.4B -$20M $1.8B $236M -$206M
Ending Cash (CF) $4.1B $4.1B $5.8B $5.9B $5.7B
 
Levered Free Cash Flow $1.6B -$4.6B $3.1B $2.8B $1.8B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$200M $378M $476M $305M $684M
Depreciation & Amoritzation $220M $201M $199M $208M $211M
Stock-Based Compensation $47M $116M $97M $105M $147M
Change in Accounts Receivable $157M -$52M $173M $142M $354M
Change in Inventories -- -- -- -- --
Cash From Operations -$819M -$1.2B -$997M -$1.4B -$1.5B
 
Capital Expenditures $176M $179M $170M $213M $194M
Cash Acquisitions -- -- -- -- --
Cash From Investing $234M -$93M -$266M -$247M -$452M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2B -- -- -- --
Long-Term Debt Repaid -$2.8B -- -$417M -- --
Repurchase of Common Stock -$5M -$23M -$172M -$607M -$469M
Other Financing Activities $2M $8M $20M $13M -$1M
Cash From Financing -$762M $27M -$558M -$581M -$441M
 
Beginning Cash (CF) $6.4B $8B $8.3B $8.8B $8.4B
Foreign Exchange Rate Adjustment $62M -$100M -$137M -$63M $70M
Additions / Reductions -$1.3B -$1.3B -$1.8B -$2.2B -$2.4B
Ending Cash (CF) $5.1B $6.6B $6.4B $6.5B $6B
 
Levered Free Cash Flow -$995M -$1.4B -$1.2B -$1.6B -$1.7B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$2.3B -$771M $563M $727M $1.1B
Depreciation & Amoritzation $907M $827M $792M $798M $834M
Stock-Based Compensation $222M $368M $379M $408M $464M
Change in Accounts Receivable $1.8B -$636M -$688M -$794M -$1B
Change in Inventories -- -- -- -- --
Cash From Operations -$3.1B $3.1B $3.9B $2.7B $2.6B
 
Capital Expenditures $965M $658M $628M $846M $742M
Cash Acquisitions -$80M -- -- -- --
Cash From Investing -$231M -$662M -$939M -$701M -$1.1B
 
Dividends Paid (Ex Special Dividend) -$115M -$108M -$17M -- --
Special Dividend Paid
Long-Term Debt Issued $6.6B $2B -- -- --
Long-Term Debt Repaid -$2.8B -$2.4B -$2.1B -- --
Repurchase of Common Stock -$810M -$732M -$916M -$2B -$2.1B
Other Financing Activities -$39M -$247M -- -$2M -$103M
Cash From Financing $4.1B -$845M -$2.9B -$2B -$2.1B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $800M $1.6B $101M $67M -$504M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$4.1B $2.4B $3.3B $1.9B $1.9B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$2.3B -$380M $168M $552M $923M
Depreciation & Amoritzation $681M $615M $593M $599M $626M
Stock-Based Compensation $156M $319M $280M $314M $365M
Change in Accounts Receivable $1.6B -$781M -$748M -$704M -$1B
Change in Inventories -- -- -- -- --
Cash From Operations -$3.4B $3.5B $3.6B $2.9B $2.9B
 
Capital Expenditures $669M $530M $485M $669M $565M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$107M -$506M -$514M -$635M -$901M
 
Dividends Paid (Ex Special Dividend) -$65M -$50M -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $6.6B $2B -- -- --
Long-Term Debt Repaid -$2.8B -$1.7B -$2.1B -- --
Repurchase of Common Stock -$419M -$726M -$241M -$1.7B -$1.6B
Other Financing Activities -$28M -$254M $12M $17M -$26M
Cash From Financing $4.6B -$351M -$2.2B -$1.6B -$1.6B
 
Beginning Cash (CF) $15.2B $18.4B $22.3B $23B $21.6B
Foreign Exchange Rate Adjustment -$31M -$126M -$302M -$53M -$11M
Additions / Reductions $1B $2.6B $863M $694M $396M
Ending Cash (CF) $16.2B $20.9B $22.8B $23.6B $22B
 
Levered Free Cash Flow -$4.1B $2.9B $3.1B $2.3B $2.3B

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

GET BETTER TRADE IDEAS

Popular

Is Alphabet an Undervalued Growth Stock to Buy?
Is Alphabet an Undervalued Growth Stock to Buy?

Alphabet (NASDAQ:GOOGL) is easily one of the most successful companies…

Is Tesla Going to Buy Uber?
Is Tesla Going to Buy Uber?

Tesla has always been in the habit of making large,…

NVIDIA vs Broadcom Stock: Which Is Best?
NVIDIA vs Broadcom Stock: Which Is Best?

If you want to invest in an AI-leading tech company,…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 42x

Buy
57
Is NVDA Stock a Buy?

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

Buy
53
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
52
TSLL alert for Dec 24

Direxion Daily TSLA Bull 2X Shares [TSLL] is up 19.46% over the past day.

Buy
73
PSIX alert for Dec 24

Power Solutions International [PSIX] is up 27.42% over the past day.

Sell
31
SOXL alert for Dec 24

Direxion Daily Semiconductor Bull 3X Shares [SOXL] is up 11.87% over the past day.

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

Show me the best stock