Financhill
Buy
83

EXPE Quote, Financials, Valuation and Earnings

Last price:
$263.36
Seasonality move :
1.17%
Day range:
$258.51 - $266.06
52-week range:
$130.01 - $279.61
Dividend yield:
0.61%
P/E ratio:
25.20x
P/S ratio:
2.42x
P/B ratio:
24.14x
Volume:
1.8M
Avg. volume:
2.4M
1-year change:
37.91%
Market cap:
$32.3B
Revenue:
$13.7B
EPS (TTM):
$10.45
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $5.2B $8.6B $11.7B $12.8B $13.7B
Revenue Growth (YoY) -56.92% 65.38% 35.69% 10.05% 6.64%
 
Cost of Revenues $2.6B $2.3B $2.4B $2.4B $2.3B
Gross Profit $2.6B $6.3B $9.2B $10.5B $11.4B
Gross Profit Margin 50.51% 72.83% 79.01% 81.46% 83.34%
 
R&D Expenses $1B $1.1B $1.2B $1.4B $1.3B
Selling, General & Admin $3.1B $4.9B $6.8B $7.6B $8.4B
Other Inc / (Exp) -$1.3B $42M -$434M -$478M -$117M
Operating Expenses $4.2B $6B $8.1B $9B $9.9B
Operating Income -$1.5B $261M $1.2B $1.5B $1.5B
 
Net Interest Expenses $360M $351M $277M $245M $246M
EBT. Incl. Unusual Items -$3.2B -$38M $538M $1B $1.5B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$423M -$53M $195M $330M $318M
Net Income to Company -$2.7B $15M $343M $688M $1.2B
 
Minority Interest in Earnings -$116M $3M -$9M -$109M -$10M
Net Income to Common Excl Extra Items -$2.7B $15M $343M $688M $1.2B
 
Basic EPS (Cont. Ops) -$19.00 -$1.80 $2.25 $5.50 $9.39
Diluted EPS (Cont. Ops) -$19.00 -$1.80 $2.18 $5.31 $8.95
Weighted Average Basic Share $141.4M $149.7M $156.7M $145M $131.4M
Weighted Average Diluted Share $141.4M $149.7M $161.8M $150.2M $137.9M
 
EBITDA -$646M $1.1B $2B $2.3B $2.4B
EBIT -$1.5B $261M $1.2B $1.5B $1.5B
 
Revenue (Reported) $5.2B $8.6B $11.7B $12.8B $13.7B
Operating Income (Reported) -$1.5B $261M $1.2B $1.5B $1.5B
Operating Income (Adjusted) -$1.5B $261M $1.2B $1.5B $1.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $3B $3.6B $3.9B $4.1B $4.4B
Revenue Growth (YoY) 96.94% 22.18% 8.57% 3.33% 8.67%
 
Cost of Revenues $643M $654M $620M $599M $602M
Gross Profit $2.3B $3B $3.3B $3.5B $3.8B
Gross Profit Margin 78.29% 81.93% 84.22% 85.25% 86.36%
 
R&D Expenses $277M $310M $340M $320M $310M
Selling, General & Admin $1.5B $1.9B $2.1B $2.3B $2.4B
Other Inc / (Exp) $3M -$66M -$469M $8M --
Operating Expenses $1.8B $2.2B $2.4B $2.7B $2.8B
Operating Income $536M $799M $919M $801M $1B
 
Net Interest Expenses $86M $63M $62M $61M $60M
EBT. Incl. Unusual Items $465M $690M $444M $874M $1.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $87M $214M $139M $190M $167M
Net Income to Company $213M $476M $305M $684M $964M
 
Minority Interest in Earnings $2M -$6M -$120M -- $5M
Net Income to Common Excl Extra Items $378M $476M $305M $684M $964M
 
Basic EPS (Cont. Ops) $2.40 $3.06 $2.99 $5.27 $7.75
Diluted EPS (Cont. Ops) $2.26 $2.98 $2.88 $5.04 $7.32
Weighted Average Basic Share $151M $157.6M $142.2M $129.8M $123.7M
Weighted Average Diluted Share $160.5M $161.8M $147.7M $135.7M $131M
 
EBITDA $737M $998M $1.1B $1B $1.3B
EBIT $536M $799M $919M $801M $1B
 
Revenue (Reported) $3B $3.6B $3.9B $4.1B $4.4B
Operating Income (Reported) $536M $799M $919M $801M $1B
Operating Income (Adjusted) $536M $799M $919M $801M $1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $7.2B $11.3B $12.6B $13.4B $14.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.2B $2.4B $2.4B $2.3B $2.3B
Gross Profit $5B $8.9B $10.1B $11.1B $12B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $1B $1.1B $1.3B $1.3B $1.3B
Selling, General & Admin $4.3B $6.5B $7.4B $8.2B $8.8B
Other Inc / (Exp) -$283M -$155M -$357M -$135M --
Operating Expenses $5.4B $7.7B $8.8B $9.7B $10.2B
Operating Income -$358M $1.2B $1.4B $1.4B $1.9B
 
Net Interest Expenses $369M $301M $244M $245M $238M
EBT. Incl. Unusual Items -$1B $826M $1B $1.4B $1.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$233M $263M $303M $319M $282M
Net Income to Company -$936M $728M $727M $1.1B $1.4B
 
Minority Interest in Earnings -$14M $2M -$115M -$8M $2M
Net Income to Common Excl Extra Items -$771M $563M $727M $1.1B $1.4B
 
Basic EPS (Cont. Ops) -$6.69 $2.90 $5.79 $8.16 $11.13
Diluted EPS (Cont. Ops) -$6.83 $2.73 $5.57 $7.76 $10.45
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $469M $2B $2.2B $2.3B $2.7B
EBIT -$358M $1.2B $1.4B $1.4B $1.9B
 
Revenue (Reported) $7.2B $11.3B $12.6B $13.4B $14.4B
Operating Income (Reported) -$358M $1.2B $1.4B $1.4B $1.9B
Operating Income (Adjusted) -$358M $1.2B $1.4B $1.4B $1.9B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $6.3B $9B $10B $10.5B $11.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.7B $1.8B $1.8B $1.7B $1.8B
Gross Profit $4.6B $7.2B $8.1B $8.8B $9.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $800M $864M $1B $992M $955M
Selling, General & Admin $3.7B $5.3B $5.9B $6.5B $6.8B
Other Inc / (Exp) -$325M -$522M -$445M -$102M -$293M
Operating Expenses $4.5B $6.2B $6.9B $7.6B $7.9B
Operating Income $77M $1B $1.2B $1.2B $1.5B
 
Net Interest Expenses $267M $217M $184M $184M $176M
EBT. Incl. Unusual Items -$509M $355M $847M $1.2B $1.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$129M $187M $295M $284M $248M
Net Income to Company -$545M $168M $552M $923M $1.1B
 
Minority Interest in Earnings -$6M -$7M -$113M -$12M --
Net Income to Common Excl Extra Items -$380M $168M $552M $923M $1.1B
 
Basic EPS (Cont. Ops) -$3.80 $1.10 $4.65 $7.20 $8.81
Diluted EPS (Cont. Ops) -$3.94 $1.02 $4.46 $6.84 $8.25
Weighted Average Basic Share $445.3M $471.3M $441.9M $397.2M $378.8M
Weighted Average Diluted Share $454.7M $475.5M $452.1M $409.1M $392.5M
 
EBITDA $692M $1.6B $1.8B $1.8B $2.2B
EBIT $77M $1B $1.2B $1.2B $1.5B
 
Revenue (Reported) $6.3B $9B $10B $10.5B $11.2B
Operating Income (Reported) $77M $1B $1.2B $1.2B $1.5B
Operating Income (Adjusted) $77M $1B $1.2B $1.2B $1.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $4.2B $6B $5.9B $5.7B $5.9B
Short Term Investments $24M $200M $48M $28M $300M
Accounts Receivable, Net $701M $1.3B $2.1B $2.8B $3.2B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $654M $827M $774M $708M $689M
Total Current Assets $5.6B $8.2B $8.8B $9.2B $9.8B
 
Property Plant And Equipment $2.8B $2.6B $2.6B $2.7B $2.7B
Long-Term Investments $3M -- -- -- $920M
Goodwill $7.4B $7.2B $7.1B $6.8B $6.8B
Other Intangibles $1.5B $1.4B $1.2B $1B $817M
Other Long-Term Assets $671M $1.5B $1.2B $1.2B $1.7B
Total Assets $18.7B $21.5B $21.6B $21.6B $22.4B
 
Accounts Payable $1.1B $2B $2.7B $3.1B $3.1B
Accrued Expenses $979M $824M $787M $752M $766M
Current Portion Of Long-Term Debt -- $735M -- -- $1B
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $5.4B $9.5B $10.8B $11.8B $13.6B
 
Long-Term Debt $8.7B $8.1B $6.6B $6.6B $5.5B
Capital Leases -- -- -- -- --
Total Liabilities $14.7B $18B $17.8B $18.9B $19.6B
 
Common Stock $1B -- -- -- --
Other Common Equity Adj -$178M -$149M -$234M -$209M -$232M
Common Equity $1.5B $2.1B $2.3B $1.5B $1.6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.5B $1.5B $1.4B $1.3B $1.2B
Total Equity $4B $3.6B $3.7B $2.8B $2.8B
 
Total Liabilities and Equity $18.7B $21.5B $21.6B $21.6B $22.4B
Cash and Short Terms $4.2B $6B $5.9B $5.7B $5.9B
Total Debt $8.9B $8.8B $6.6B $6.6B $6.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $6.6B $6.4B $6.5B $6.2B $7.6B
Short Term Investments -- $49M -- $196M --
Accounts Receivable, Net $1.5B $2B $2.8B $3.8B $4.5B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $838M $799M $765M $758M --
Total Current Assets $9B $9.3B $10.1B $10.8B $12.9B
 
Property Plant And Equipment $2.7B $2.5B $2.7B $2.7B $2.8B
Long-Term Investments -- $42M -- $708M $620M
Goodwill $7.3B $7.1B $6.8B $6.9B --
Other Intangibles $1.4B $1.2B $1.1B $947M --
Other Long-Term Assets $655M $1.1B $1.2B $1.5B --
Total Assets $21.9B $21.9B $22.5B $23.4B $25.1B
 
Accounts Payable $2B $2.7B $3B $3.2B $3.2B
Accrued Expenses $915M $789M $874M $887M --
Current Portion Of Long-Term Debt -- -- -- $1B --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $9.8B $11.1B $12.6B $14.8B $17.3B
 
Long-Term Debt $8.1B $6.6B $6.5B $5.5B $4.7B
Capital Leases -- -- -- -- --
Total Liabilities $18.3B $18.2B $19.6B $20.8B $22.5B
 
Common Stock -- -- -- -- --
Other Common Equity Adj -$221M -$317M -$240M -$194M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.5B $1.4B $1.3B $1.2B $1.3B
Total Equity $3.6B $3.7B $2.9B $2.6B $2.6B
 
Total Liabilities and Equity $21.9B $21.9B $22.5B $23.4B $25.1B
Cash and Short Terms $6.6B $6.4B $6.5B $6.2B $7.6B
Total Debt $8.9B $6.6B $6.5B $6.6B $6.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$2.7B $15M $343M $688M $1.2B
Depreciation & Amoritzation $893M $814M $792M $807M $838M
Stock-Based Compensation $205M $418M $374M $413M $458M
Change in Accounts Receivable $1.8B -$721M -$838M -$741M -$467M
Change in Inventories -- -- -- -- --
Cash From Operations -$3.8B $3.7B $3.4B $2.7B $3.1B
 
Capital Expenditures $797M $673M $662M $846M $756M
Cash Acquisitions -- $60M -- -- --
Cash From Investing -$263M -$931M -$580M -$800M -$1.3B
 
Dividends Paid (Ex Special Dividend) $123M $67M -- -- --
Special Dividend Paid
Long-Term Debt Issued $6.6B $2B -- -- --
Long-Term Debt Repaid -$3.4B -$1.7B -$2.1B -- --
Repurchase of Common Stock $425M $1.4B $607M $2.1B $1.8B
Other Financing Activities -$21M -$266M -$7M -$60M -$22M
Cash From Financing $4.1B -$973M -$2.6B -$2.1B -$1.7B
 
Beginning Cash (CF) $4.1B $5.8B $5.9B $5.7B $5.6B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $41M $1.7B $46M -$190M -$87M
Ending Cash (CF) $4.2B $7.3B $5.7B $5.5B $5.3B
 
Levered Free Cash Flow -$4.6B $3.1B $2.8B $1.8B $2.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $213M $476M $305M $684M $964M
Depreciation & Amoritzation $201M $199M $208M $211M $225M
Stock-Based Compensation $116M $97M $105M $147M $90M
Change in Accounts Receivable -$52M $173M $142M $354M $470M
Change in Inventories -- -- -- -- --
Cash From Operations -$1.2B -$999M -$1.4B -$1.5B -$497M
 
Capital Expenditures $179M $170M $213M $194M $189M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$93M -$266M -$247M -$452M -$112M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- $49M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$417M -- -- --
Repurchase of Common Stock $23M $172M $607M $469M $531M
Other Financing Activities $8M $20M $13M -$1M --
Cash From Financing $27M -$556M -$581M -$441M -$567M
 
Beginning Cash (CF) $6.6B $6.4B $6.5B $6B $7.3B
Foreign Exchange Rate Adjustment -$100M -$137M -$63M $70M -$17M
Additions / Reductions -$1.4B -$2B -$2.3B -$2.3B -$1.2B
Ending Cash (CF) $5.1B $4.3B $4.2B $3.8B $6.1B
 
Levered Free Cash Flow -$1.4B -$1.2B -$1.6B -$1.7B -$686M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$936M $728M $727M $1.1B $1.4B
Depreciation & Amoritzation $827M $792M $798M $834M $879M
Stock-Based Compensation $368M $379M $408M $464M $386M
Change in Accounts Receivable -$636M -$688M -$794M -$1B -$749M
Change in Inventories -- -- -- -- --
Cash From Operations $3.1B $3.9B $2.8B $2.6B $3.8B
 
Capital Expenditures $658M $628M $846M $742M $776M
Cash Acquisitions -- $60M -- -- --
Cash From Investing -$662M -$939M -$701M -$1.1B -$693M
 
Dividends Paid (Ex Special Dividend) $108M $17M -- -- $151M
Special Dividend Paid
Long-Term Debt Issued $2B -- -- -- --
Long-Term Debt Repaid -$2.4B -$2.1B -- -- --
Repurchase of Common Stock $732M $916M $2B $2.1B $1.8B
Other Financing Activities -$247M -- -$2M -$103M --
Cash From Financing -$845M -$2.8B -$2B -$2.1B -$1.9B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.5B -$252M $126M -$446M $1.2B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $2.4B $3.3B $1.9B $1.9B $3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$545M $168M $552M $923M $1.1B
Depreciation & Amoritzation $615M $593M $599M $626M $667M
Stock-Based Compensation $319M $280M $314M $365M $293M
Change in Accounts Receivable -$781M -$748M -$704M -$1B -$1.3B
Change in Inventories -- -- -- -- --
Cash From Operations $3.5B $3.6B $2.9B $2.9B $3.6B
 
Capital Expenditures $530M $485M $669M $565M $585M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$506M -$514M -$635M -$901M -$332M
 
Dividends Paid (Ex Special Dividend) $50M -- -- -- $151M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2B -- -- -- $985M
Long-Term Debt Repaid -$1.7B -$2.1B -- -- -$1B
Repurchase of Common Stock $726M $241M $1.7B $1.6B $1.6B
Other Financing Activities -$254M $12M $17M -$26M $28M
Cash From Financing -$351M -$2.2B -$1.6B -$1.6B -$1.7B
 
Beginning Cash (CF) $20.9B $22.8B $23.6B $22B $23.5B
Foreign Exchange Rate Adjustment -$126M -$302M -$53M -$11M $191M
Additions / Reductions $2.5B $561M $641M $385M $1.7B
Ending Cash (CF) $23.2B $23.1B $24.2B $22.4B $25.3B
 
Levered Free Cash Flow $2.9B $3.1B $2.3B $2.3B $3B

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

GET BETTER TRADE IDEAS

Popular

Will Robinhood Win AI Investing?
Will Robinhood Win AI Investing?

Recently, online brokerage Robinhood (NASDAQ:HOOD) has been focused on introducing…

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Google Vs NVIDIA Stock: Which Is Best?
Google Vs NVIDIA Stock: Which Is Best?

Alphabet (NASDAQ:GOOGL) and NVIDIA (NASDAQ:NVIDIA) are two of the market’s…

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 62x

Buy
56
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 37x

Buy
81
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Buy
56
SMX alert for Dec 6

SMX (Security Matters) Plc [SMX] is up 134.09% over the past day.

Buy
62
PRAX alert for Dec 6

Praxis Precision Medicines, Inc. [PRAX] is up 30.47% over the past day.

Sell
13
PSN alert for Dec 6

Parsons Corp. [PSN] is down 21.1% over the past day.

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

Show me the best stock