Financhill
Buy
72

EXPE Quote, Financials, Valuation and Earnings

Last price:
$160.03
Seasonality move :
12.87%
Day range:
$155.07 - $163.75
52-week range:
$107.25 - $207.73
Dividend yield:
0.26%
P/E ratio:
17.27x
P/S ratio:
1.55x
P/B ratio:
12.93x
Volume:
1.5M
Avg. volume:
2.5M
1-year change:
15.74%
Market cap:
$20.1B
Revenue:
$13.7B
EPS (TTM):
$9.05
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 $1.6B $1.5B $1.7B $1.6B $1.4B
Gross Profit $3.6B $7.1B $10B $11.3B $12.2B
Gross Profit Margin 68.28% 82.3% 85.8% 87.75% 89.46%
 
R&D Expenses $1.1B $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 $5.1B $6.8B $8.8B $9.7B $10.6B
Operating Income -$1.5B $262M $1.2B $1.5B $1.7B
 
Net Interest Expenses $342M $342M $217M $38M $11M
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 -$2.6B $12M $352M $797M $1.2B
 
Basic EPS (Cont. Ops) -$19.00 -$1.80 $2.24 $5.50 $9.39
Diluted EPS (Cont. Ops) -$19.00 -$1.80 $2.17 $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 -$1.9B $1.1B $1.6B $2.1B $2.6B
EBIT -$2.8B $313M $815M $1.3B $1.8B
 
Revenue (Reported) $5.2B $8.6B $11.7B $12.8B $13.7B
Operating Income (Reported) -$1.5B $262M $1.2B $1.5B $1.7B
Operating Income (Adjusted) -$2.8B $313M $815M $1.3B $1.8B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $920M $2.3B $2.6B $2.9B $3.2B
Revenue Growth (YoY) -66.51% 147.72% 14.88% 10.28% 10.29%
 
Cost of Revenues $276M $395M $412M $340M $335M
Gross Profit $644M $1.9B $2.2B $2.5B $2.8B
Gross Profit Margin 70% 82.67% 84.26% 88.22% 89.48%
 
R&D Expenses $240M $274M $317M $357M $322M
Selling, General & Admin $629M $1.2B $1.6B $1.8B $2B
Other Inc / (Exp) $42M $367M $88M -$33M -$9M
Operating Expenses $1.1B $1.7B $2.1B $2.3B $2.5B
Operating Income -$437M $184M $128M $220M $356M
 
Net Interest Expenses $100M $80M $33M $16M $12M
EBT. Incl. Unusual Items -$495M $471M $183M $171M $335M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$104M $76M $8M $35M $34M
Net Income to Company -$391M $395M $175M $136M $301M
 
Minority Interest in Earnings $8M -$9M $2M -$4M -$2M
Net Income to Common Excl Extra Items -$383M $386M $177M $132M $299M
 
Basic EPS (Cont. Ops) -$2.89 $1.80 $1.14 $0.96 $2.32
Diluted EPS (Cont. Ops) -$2.89 $1.70 $1.11 $0.92 $2.20
Weighted Average Basic Share $142.5M $153.6M $155.4M $138.1M $128.5M
Weighted Average Diluted Share $142.5M $153.6M $159.5M $144.4M $135.7M
 
EBITDA -$181M $754M $442M $440M $609M
EBIT -$393M $555M $243M $232M $397M
 
Revenue (Reported) $920M $2.3B $2.6B $2.9B $3.2B
Operating Income (Reported) -$437M $184M $128M $220M $356M
Operating Income (Adjusted) -$393M $555M $243M $232M $397M
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) -- -- -- -- --
 
Cost of Revenues $1.6B $1.5B $1.7B $1.6B $1.4B
Gross Profit $3.6B $7.1B $10B $11.3B $12.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $1.1B $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 $5.1B $6.8B $8.8B $9.7B $10.6B
Operating Income -$1.5B $262M $1.2B $1.5B $1.7B
 
Net Interest Expenses $342M $342M $217M $38M $11M
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 -$2.6B $12M $352M $797M $1.2B
 
Basic EPS (Cont. Ops) -$19.03 -$1.99 $2.24 $5.61 $9.53
Diluted EPS (Cont. Ops) -$19.03 -$2.23 $2.14 $5.38 $9.05
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$1.9B $1.1B $1.6B $2.1B $2.6B
EBIT -$2.8B $313M $815M $1.3B $1.8B
 
Revenue (Reported) $5.2B $8.6B $11.7B $12.8B $13.7B
Operating Income (Reported) -$1.5B $262M $1.2B $1.5B $1.7B
Operating Income (Adjusted) -$2.8B $313M $815M $1.3B $1.8B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $8.6B $11.7B $12.8B $13.7B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.5B $1.7B $1.6B $1.4B --
Gross Profit $7.1B $10B $11.3B $12.2B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $1.1B $1.2B $1.4B $1.3B --
Selling, General & Admin $4.9B $6.8B $7.6B $8.4B --
Other Inc / (Exp) $42M -$434M -$478M -$117M --
Operating Expenses $6.8B $8.8B $9.7B $10.6B --
Operating Income $262M $1.2B $1.5B $1.7B --
 
Net Interest Expenses $342M $217M $40M $23M --
EBT. Incl. Unusual Items -$38M $538M $1B $1.5B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$53M $195M $330M $318M --
Net Income to Company $15M $343M $688M $1.2B --
 
Minority Interest in Earnings -$3M $9M $109M $10M --
Net Income to Common Excl Extra Items $12M $352M $797M $1.2B --
 
Basic EPS (Cont. Ops) -$1.99 $2.24 $5.61 $9.53 --
Diluted EPS (Cont. Ops) -$2.23 $2.14 $5.38 $9.05 --
Weighted Average Basic Share $598.9M $626.6M $580M $525.8M --
Weighted Average Diluted Share $608.3M $635M $596.5M $544.8M --
 
EBITDA $1.1B $1.6B $2.1B $2.6B --
EBIT $313M $815M $1.3B $1.8B --
 
Revenue (Reported) $8.6B $11.7B $12.8B $13.7B --
Operating Income (Reported) $262M $1.2B $1.5B $1.7B --
Operating Income (Adjusted) $313M $815M $1.3B $1.8B --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $3.4B $4.1B $4.1B $4.2B $4.2B
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 -- -- -- -- --
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 $8.2B $7.7B $6.2B $6.3B $5.2B
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 $3.4B $4.3B $4.1B $4.3B $4.5B
Total Debt $8.2B $8.5B $6.2B $6.3B $6.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $3.4B $4.1B $4.1B $4.2B $4.2B
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 -- -- -- -- --
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 $8.2B $7.7B $6.2B $6.3B $5.2B
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 -- -- -- -- --
Total Preferred Equity -- -$618M -- -- --
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 $3.4B $4.3B $4.1B $4.3B $4.5B
Total Debt $8.2B $8.5B $6.2B $6.3B $6.3B
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 -$21M -$60M $4M $25M --
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 $4.1B $5.8B $5.9B $5.7B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$20M $1.8B $236M -$206M $78M
Ending Cash (CF) $4.1B $5.8B $5.9B $5.7B $5.6B
 
Levered Free Cash Flow -$4.6B $3.1B $2.8B $1.8B $2.3B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$581M -$123M -$140M -$136M --
Depreciation & Amoritzation $209M $197M $192M $210M --
Stock-Based Compensation $83M $90M $103M $104M --
Change in Accounts Receivable -$300M -$476M -$456M -$974M --
Change in Inventories -- -- -- -- --
Cash From Operations $2.2B $3B $3.2B $2.9B --
 
Capital Expenditures $168M $156M $233M $177M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$180M $13M -$195M -$240M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2B -- -- -- --
Long-Term Debt Repaid -$1.7B -$724M -- -- --
Repurchase of Common Stock -$55M -$47M -$469M -$643M --
Other Financing Activities -$265M $7M $3M -$20M --
Cash From Financing $210M -$663M -$437M -$631M --
 
Beginning Cash (CF) $4.1B $5.8B $5.9B $5.7B --
Foreign Exchange Rate Adjustment -$73M -$11M $11M -$47M --
Additions / Reductions $2.2B $2.3B $2.5B $2B --
Ending Cash (CF) $6.3B $8.1B $8.4B $7.6B --
 
Levered Free Cash Flow $2B $2.8B $2.9B $2.7B --
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 -- -- -- -- --
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) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$20M $1.8B $236M -$206M $78M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$4.6B $3.1B $2.8B $1.8B $2.3B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$581M -$123M -$140M -$136M --
Depreciation & Amoritzation $209M $197M $192M $210M --
Stock-Based Compensation $83M $90M $103M $104M --
Change in Accounts Receivable -$300M -$476M -$456M -$974M --
Change in Inventories -- -- -- -- --
Cash From Operations $2.2B $3B $3.2B $2.9B --
 
Capital Expenditures $168M $156M $233M $177M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$180M $13M -$195M -$240M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2B -- -- -- --
Long-Term Debt Repaid -$1.7B -$724M -- -- --
Repurchase of Common Stock -$55M -$47M -$469M -$643M --
Other Financing Activities -$265M $7M $3M -$20M --
Cash From Financing $210M -$663M -$437M -$631M --
 
Beginning Cash (CF) $4.1B $5.8B $5.9B $5.7B --
Foreign Exchange Rate Adjustment -$73M -$11M $11M -$47M --
Additions / Reductions $2.2B $2.3B $2.5B $2B --
Ending Cash (CF) $6.3B $8.1B $8.4B $7.6B --
 
Levered Free Cash Flow $2B $2.8B $2.9B $2.7B --

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

GET BETTER TRADE IDEAS

Popular

Should You Buy Alibaba Stock Despite the Risks?
Should You Buy Alibaba Stock Despite the Risks?

Markets rebounded slightly after U.S. President Donald Trump announced a…

Why Is Intel Struggling Against AMD?
Why Is Intel Struggling Against AMD?

Due to its disappointing reports, so-so management, and lack of…

Will PayPal Stock Recover or Keep Sliding?
Will PayPal Stock Recover or Keep Sliding?

Payments platform behemoth PayPal Holdings, Inc. (NASDAQ:PYPL) is going through…

Stock Ideas

Buy
56
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 34x

Buy
51
Is MSFT Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 32x

Sell
49
Is NVDA Stock a Buy?

Market Cap: $2.5T
P/E Ratio: 35x

Alerts

Buy
71
PEGA alert for Apr 24

Pegasystems [PEGA] is up 3.13% over the past day.

Buy
67
SMMT alert for Apr 24

Summit Therapeutics [SMMT] is up 10.38% over the past day.

Sell
36
ENPH alert for Apr 24

Enphase Energy [ENPH] is up 1.44% over the past day.

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

Show me the best stock