Expedia Group Reports First Quarter 2026 Results
Exceeded guidance with 13% gross bookings and 15% revenue growth y/y
Expanded Adj. EBITDA margins y/y
Repurchased
Announces new
First Quarter Highlights (All comparisons year-over-year)
- Booked room nights grew 6%.
- Total gross bookings grew 13%, while B2B gross bookings grew 22% and B2C grew gross bookings 10%.
- Lodging gross bookings grew 13%.
- Revenue grew 15%, driven by B2B, which grew 25%.
- GAAP net loss decreased 97% while Adjusted net income grew 361%. Adjusted EBITDA increased 83% with 591 basis points of margin expansion.
- Diluted GAAP loss per share decreased 97% while Adjusted EPS grew 386%.
-
Repurchased approximately 3.3 million shares for
$700 million in the first quarter. -
Paid quarterly dividend of
$0.48 per share onMarch 26, 2026 and declared quarterly dividend of$0.48 per share onMay 7, 2026 .
"Our first quarter results marked a strong start to the year, as we delivered double-digit bookings and revenue growth and drove meaningful margin expansion despite a dynamic macroeconomic environment,” said
|
Financial Summary & Operating Metrics
|
|||
|
|
|||
|
|
|
||
|
Metric |
Q1 2026 |
Q1 2025 |
Δ Y/Y |
|
Booked room nights |
113.9 |
107.7 |
6% |
|
Gross bookings |
|
|
13% |
|
Revenue |
|
|
15% |
|
Operating income (loss) |
|
|
NM |
|
Net loss attributable to |
|
|
(97)% |
|
Diluted loss per share |
|
|
(97)% |
|
Adjusted EBITDA* |
|
|
83% |
|
Adjusted EPS* |
|
|
386% |
|
Net cash provided by operating activities |
|
|
33% |
|
Free cash flow* |
|
|
36% |
|
* A reconciliation of non-GAAP financial measures to the most comparable GAAP measures is provided at the end of this release. |
|||
|
Business Outlook |
|||
|
|
Fiscal Year 2026 |
Q2 2026 |
|
|
Metric |
Previous Guidance |
Current Guidance |
|
|
Gross bookings |
|
|
|
|
Revenue |
|
|
|
|
Adjusted EBITDA margin expansion** |
+1 - 1.25pts |
+1 - 1.25pts |
|
|
** A reconciliation for the Adjusted EBITDA margin expansion forecast is not provided because we cannot, without unreasonable effort, predict certain items, including but not limited to, foreign exchange rate gains or losses and minority investment gains or losses, and are unable to address the probable significance of the unavailable information. |
|||
Quarterly Dividend
Expedia Group’s Executive Committee, acting on behalf of its Board of Directors, has declared a quarterly cash dividend of
Conference Call
About
Expedia Group’s ecosystem includes three flagship consumer brands – Expedia®, Hotels.com®, and Vrbo® – the largest B2B travel business, and a premier advertising network. Guided by an experienced and passionate global team,
© 2026
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
|
|
|
|
2025 |
|
|
|
2026 |
|
|
|
Y/Y |
|
||||||||||
|
|
|
|
Q1 |
Q2 |
Q3 |
Q4 |
|
|
|
Q1 |
|
|
|
Growth |
|
|||||||
|
Operating metrics |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Booked room nights |
|
|
|
107.7 |
|
105.5 |
|
108.2 |
|
94.0 |
|
|
|
|
113.9 |
|
|
|
6 |
% |
|
|
|
Average Daily Rate ("ADR") Booked |
|
|
$ |
213.9 |
$ |
209.3 |
$ |
209.8 |
$ |
207.0 |
|
|
|
$ |
228.1 |
|
|
|
7 |
% |
|
|
|
Booked air tickets |
|
|
|
14.8 |
|
15.0 |
|
14.4 |
|
12.8 |
|
|
|
|
15.7 |
|
|
|
6 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Gross bookings by business model |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Agency |
|
|
$ |
13,239 |
$ |
12,376 |
$ |
11,875 |
$ |
10,517 |
|
|
|
$ |
14,357 |
|
|
|
8 |
% |
|
|
|
Merchant |
|
|
|
18,212 |
|
18,033 |
|
18,852 |
|
16,486 |
|
|
|
|
21,173 |
|
|
|
16 |
% |
|
|
|
Total |
|
|
$ |
31,451 |
$ |
30,409 |
$ |
30,727 |
$ |
27,003 |
|
|
|
$ |
35,530 |
|
|
|
13 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Gross bookings by product |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Lodging |
|
|
$ |
23,032 |
$ |
22,073 |
$ |
22,705 |
$ |
19,455 |
|
|
|
$ |
25,977 |
|
|
|
13 |
% |
|
|
|
Non-lodging |
|
|
|
8,419 |
|
8,336 |
|
8,022 |
|
7,548 |
|
|
|
|
9,553 |
|
|
|
13 |
% |
|
|
|
Total |
|
|
$ |
31,451 |
$ |
30,409 |
$ |
30,727 |
$ |
27,003 |
|
|
|
$ |
35,530 |
|
|
|
13 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Revenue by product |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Lodging |
|
|
$ |
2,289 |
$ |
3,040 |
$ |
3,604 |
$ |
2,819 |
|
|
|
$ |
2,610 |
|
|
|
14 |
% |
|
|
|
Air |
|
|
|
107 |
|
105 |
|
101 |
|
94 |
|
|
|
|
107 |
|
|
|
— |
% |
|
|
|
Advertising & Media - EG(1) |
|
|
|
174 |
|
182 |
|
194 |
|
208 |
|
|
|
|
197 |
|
|
|
13 |
% |
|
|
|
Advertising & Media - trivago(1) |
|
|
|
85 |
|
98 |
|
137 |
|
97 |
|
|
|
|
125 |
|
|
|
47 |
% |
|
|
|
Other(2) |
|
|
|
333 |
|
361 |
|
376 |
|
329 |
|
|
|
|
387 |
|
|
|
16 |
% |
|
|
|
Total |
|
|
$ |
2,988 |
$ |
3,786 |
$ |
4,412 |
$ |
3,547 |
|
|
|
$ |
3,426 |
|
|
|
15 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Revenue by geography |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
|
|
|
$ |
1,831 |
$ |
2,303 |
$ |
2,537 |
$ |
2,039 |
|
|
|
$ |
1,990 |
|
|
|
9 |
% |
|
|
|
Non- |
|
|
|
1,157 |
|
1,483 |
|
1,875 |
|
1,508 |
|
|
|
|
1,436 |
|
|
|
24 |
% |
|
|
|
Total |
|
|
$ |
2,988 |
$ |
3,786 |
$ |
4,412 |
$ |
3,547 |
|
|
|
$ |
3,426 |
|
|
|
15 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
(1) Our Advertising & Media business consists of |
||||||||||||||||||||||
|
(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.
|
|
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
y/y growth |
|||||||||||
|
By Segment |
|
Q1-25 |
Q2-25 |
Q3-25 |
Q4-25 |
Q1-26 |
|
Q1-26 |
|||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Gross bookings |
|
$ |
31,451 |
|
$ |
30,409 |
|
$ |
30,727 |
|
$ |
27,003 |
|
$ |
35,530 |
|
|
13 |
% |
|
B2C |
|
$ |
22,615 |
|
$ |
21,565 |
|
$ |
21,343 |
|
$ |
18,344 |
|
$ |
24,784 |
|
|
10 |
% |
|
B2B |
|
$ |
8,836 |
|
$ |
8,844 |
|
$ |
9,384 |
|
$ |
8,659 |
|
$ |
10,746 |
|
|
22 |
% |
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Revenue |
|
$ |
2,988 |
|
$ |
3,786 |
|
$ |
4,412 |
|
$ |
3,547 |
|
$ |
3,426 |
|
|
15 |
% |
|
B2C |
|
$ |
1,956 |
|
$ |
2,479 |
|
$ |
2,883 |
|
$ |
2,156 |
|
$ |
2,118 |
|
|
8 |
% |
|
B2B |
|
$ |
947 |
|
$ |
1,209 |
|
$ |
1,392 |
|
$ |
1,294 |
|
$ |
1,183 |
|
|
25 |
% |
|
Other (1) |
|
$ |
85 |
|
$ |
98 |
|
$ |
137 |
|
$ |
97 |
|
$ |
125 |
|
|
47 |
% |
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Revenue margin (2) |
|
|
9.5 |
% |
|
12.4 |
% |
|
14.4 |
% |
|
13.1 |
% |
|
9.6 |
% |
|
14 bps |
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Adjusted cost of revenue (3) |
|
$ |
354 |
|
$ |
373 |
|
$ |
373 |
|
$ |
342 |
|
$ |
373 |
|
|
5 |
% |
|
% Revenue |
|
|
11.9 |
% |
|
9.8 |
% |
|
8.4 |
% |
|
9.6 |
% |
|
10.9 |
% |
|
(98) bps |
|
|
B2C |
|
$ |
312 |
|
$ |
340 |
|
$ |
347 |
|
$ |
307 |
|
$ |
324 |
|
|
4 |
% |
|
% B2C revenue |
|
|
16.0 |
% |
|
13.7 |
% |
|
12.0 |
% |
|
14.2 |
% |
|
15.3 |
% |
|
(64) bps |
|
|
B2B |
|
$ |
38 |
|
$ |
28 |
|
$ |
18 |
|
$ |
27 |
|
$ |
39 |
|
|
2 |
% |
|
% B2B revenue |
|
|
4.0 |
% |
|
2.3 |
% |
|
1.3 |
% |
|
2.0 |
% |
|
3.3 |
% |
|
(76) bps |
|
|
Other (1) |
|
$ |
4 |
|
$ |
5 |
|
$ |
8 |
|
$ |
8 |
|
$ |
10 |
|
|
137 |
% |
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Selling and marketing - direct |
|
$ |
1,757 |
|
$ |
1,920 |
|
$ |
1,976 |
|
$ |
1,696 |
|
$ |
1,856 |
|
|
6 |
% |
|
% Gross bookings |
|
|
5.6 |
% |
|
6.3 |
% |
|
6.4 |
% |
|
6.3 |
% |
|
5.2 |
% |
|
(36) bps |
|
|
B2C |
|
$ |
1,115 |
|
$ |
1,092 |
|
$ |
1,032 |
|
$ |
847 |
|
$ |
1,035 |
|
|
(7 |
)% |
|
% B2C gross bookings |
|
|
4.9 |
% |
|
5.1 |
% |
|
4.8 |
% |
|
4.6 |
% |
|
4.2 |
% |
|
(75) bps |
|
|
B2B |
|
$ |
577 |
|
$ |
752 |
|
$ |
855 |
|
$ |
798 |
|
$ |
726 |
|
|
26 |
% |
|
Other (1) |
|
$ |
65 |
|
$ |
76 |
|
$ |
89 |
|
$ |
51 |
|
$ |
95 |
|
|
45 |
% |
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Other segment items (4) |
|
$ |
581 |
|
$ |
585 |
|
$ |
614 |
|
$ |
661 |
|
$ |
655 |
|
|
13 |
% |
|
% Revenue |
|
|
19.4 |
% |
|
15.5 |
% |
|
13.9 |
% |
|
18.6 |
% |
|
19.1 |
% |
|
(33) bps |
|
|
B2C |
|
$ |
312 |
|
$ |
319 |
|
$ |
330 |
|
$ |
323 |
|
$ |
333 |
|
|
6 |
% |
|
% B2C revenue |
|
|
16.0 |
% |
|
12.8 |
% |
|
11.4 |
% |
|
15.0 |
% |
|
15.7 |
% |
|
(30) bps |
|
|
B2B |
|
$ |
116 |
|
$ |
98 |
|
$ |
117 |
|
$ |
161 |
|
$ |
149 |
|
|
29 |
% |
|
% B2B revenue |
|
|
12.3 |
% |
|
8.2 |
% |
|
8.4 |
% |
|
12.4 |
% |
|
12.6 |
% |
|
37 bps |
|
|
Other (1) |
|
$ |
153 |
|
$ |
168 |
|
$ |
167 |
|
$ |
177 |
|
$ |
173 |
|
|
14 |
% |
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Adjusted EBITDA (3) |
|
$ |
296 |
|
$ |
908 |
|
$ |
1,449 |
|
$ |
848 |
|
$ |
542 |
|
|
83 |
% |
|
% Margin |
|
|
9.9 |
% |
|
24.0 |
% |
|
32.9 |
% |
|
23.9 |
% |
|
15.8 |
% |
|
591 bps |
|
|
B2C |
|
$ |
217 |
|
$ |
728 |
|
$ |
1,174 |
|
$ |
679 |
|
$ |
426 |
|
|
96 |
% |
|
% Margin |
|
|
11.1 |
% |
|
29.4 |
% |
|
40.7 |
% |
|
31.5 |
% |
|
20.1 |
% |
|
902 bps |
|
|
B2B |
|
$ |
216 |
|
$ |
331 |
|
$ |
402 |
|
$ |
308 |
|
$ |
269 |
|
|
24 |
% |
|
% Margin |
|
|
22.8 |
% |
|
27.3 |
% |
|
28.9 |
% |
|
23.9 |
% |
|
22.7 |
% |
|
(8) bps |
|
|
Other (1) |
|
$ |
(137 |
) |
$ |
(151 |
) |
$ |
(127 |
) |
$ |
(139 |
) |
$ |
(153 |
) |
|
12 |
% |
| (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. |
||
|
|
|||||||
|
|
Three months ended
|
||||||
|
|
2026 |
|
2025 |
||||
|
|
|
|
|
||||
|
Revenue |
$ |
3,426 |
|
|
$ |
2,988 |
|
|
Costs and expenses: |
|
|
|
||||
|
Cost of revenue (exclusive of depreciation and amortization shown separately below) (1) |
|
377 |
|
|
|
357 |
|
|
Selling and marketing - direct |
|
1,856 |
|
|
|
1,757 |
|
|
Selling and marketing - indirect (1) |
|
202 |
|
|
|
199 |
|
|
Technology and content (1) |
|
324 |
|
|
|
320 |
|
|
General and administrative (1) |
|
196 |
|
|
|
180 |
|
|
Depreciation and amortization |
|
228 |
|
|
|
219 |
|
|
Legal reserves, occupancy tax and other |
|
(64 |
) |
|
|
— |
|
|
Restructuring and related reorganization charges (1) |
|
56 |
|
|
|
26 |
|
|
Operating income (loss) |
|
251 |
|
|
|
(70 |
) |
|
Other income (expense): |
|
|
|
||||
|
Interest income |
|
60 |
|
|
|
54 |
|
|
Interest expense |
|
(111 |
) |
|
|
(58 |
) |
|
Other, net |
|
(175 |
) |
|
|
(143 |
) |
|
Total other expense, net |
|
(226 |
) |
|
|
(147 |
) |
|
Income (loss) before income taxes |
|
25 |
|
|
|
(217 |
) |
|
Provision for income taxes |
|
(37 |
) |
|
|
20 |
|
|
Net loss |
|
(12 |
) |
|
|
(197 |
) |
|
Net (income) loss attributable to non-controlling interests |
|
6 |
|
|
|
(3 |
) |
|
Net loss attributable to |
$ |
(6 |
) |
|
$ |
(200 |
) |
|
|
|
|
|
||||
|
Loss per share attributable to |
|
|
|
||||
|
Basic |
$ |
(0.05 |
) |
|
$ |
(1.56 |
) |
|
Diluted |
|
(0.05 |
) |
|
|
(1.56 |
) |
|
Shares used in computing earnings (loss) per share (000's): |
|
|
|
||||
|
Basic |
|
121,827 |
|
|
|
128,641 |
|
|
Diluted |
|
121,827 |
|
|
|
128,641 |
|
|
|
|
|
|
||||
|
(1) Includes stock-based compensation as follows: |
|
|
|
||||
|
Cost of revenue |
$ |
4 |
|
|
$ |
3 |
|
|
Selling and marketing |
|
18 |
|
|
|
20 |
|
|
Technology and content |
|
38 |
|
|
|
38 |
|
|
General and administrative |
|
39 |
|
|
|
37 |
|
|
Restructuring and related reorganization charges |
|
4 |
|
|
|
— |
|
|
|
|||||||
|
|
|
|
|
||||
|
|
(Unaudited) |
|
|
||||
|
ASSETS |
|||||||
|
Current assets: |
|
|
|
||||
|
Cash and cash equivalents |
$ |
5,540 |
|
|
$ |
5,413 |
|
|
Restricted cash and cash equivalents |
|
2,249 |
|
|
|
1,563 |
|
|
Short-term investments |
|
254 |
|
|
|
320 |
|
|
Accounts receivable, net of allowance of |
|
5,149 |
|
|
|
4,166 |
|
|
Income taxes receivable |
|
55 |
|
|
|
38 |
|
|
Prepaid expenses and other current assets |
|
906 |
|
|
|
699 |
|
|
Total current assets |
|
14,153 |
|
|
|
12,199 |
|
|
Property and equipment, net |
|
2,430 |
|
|
|
2,447 |
|
|
Operating lease right-of-use assets |
|
279 |
|
|
|
296 |
|
|
Long-term investments and other assets |
|
1,282 |
|
|
|
1,387 |
|
|
Deferred income taxes |
|
412 |
|
|
|
432 |
|
|
Intangible assets, net |
|
887 |
|
|
|
819 |
|
|
|
|
7,016 |
|
|
|
6,872 |
|
|
TOTAL ASSETS |
$ |
26,459 |
|
|
$ |
24,452 |
|
|
|
|
|
|
||||
|
LIABILITIES AND STOCKHOLDERS’ EQUITY |
|||||||
|
Current liabilities: |
|
|
|
||||
|
Accounts payable, merchant |
$ |
2,139 |
|
|
$ |
2,188 |
|
|
Accounts payable, other |
|
1,176 |
|
|
|
1,103 |
|
|
Deferred merchant bookings |
|
15,000 |
|
|
|
10,428 |
|
|
Deferred revenue |
|
174 |
|
|
|
163 |
|
|
Income taxes payable |
|
29 |
|
|
|
56 |
|
|
Accrued expenses and other current liabilities |
|
844 |
|
|
|
1,027 |
|
|
Current maturities of long-term debt |
|
— |
|
|
|
1,692 |
|
|
Total current liabilities |
|
19,362 |
|
|
|
16,657 |
|
|
Long-term debt, excluding current maturities |
|
4,470 |
|
|
|
4,469 |
|
|
Deferred income taxes |
|
31 |
|
|
|
20 |
|
|
Operating lease liabilities |
|
236 |
|
|
|
254 |
|
|
Other long-term liabilities |
|
524 |
|
|
|
505 |
|
|
Commitments and contingencies |
|
|
|
||||
|
Stockholders’ equity: |
|
|
|
||||
|
Common stock: |
|
— |
|
|
|
— |
|
|
Shares issued: 292,659 and 291,448; Shares outstanding: 114,476 and 116,975 |
|
|
|
||||
|
Class B common stock: |
|
— |
|
|
|
— |
|
|
Shares issued: 12,800; Shares outstanding: 5,523 |
|
|
|
||||
|
Additional paid-in capital |
|
16,709 |
|
|
|
16,565 |
|
|
|
|
(17,577 |
) |
|
|
(16,786 |
) |
|
Retained earnings |
|
1,632 |
|
|
|
1,696 |
|
|
Accumulated other comprehensive income (loss) |
|
(188 |
) |
|
|
(191 |
) |
|
|
|
576 |
|
|
|
1,284 |
|
|
Non-redeemable non-controlling interests |
|
1,260 |
|
|
|
1,263 |
|
|
Total stockholders’ equity |
|
1,836 |
|
|
|
2,547 |
|
|
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY |
$ |
26,459 |
|
|
$ |
24,452 |
|
|
|
|||||||
|
Three months ended
|
|||||||
|
|
2026 |
|
2025 |
||||
|
Operating activities: |
|
|
|
||||
|
Net loss |
$ |
(12 |
) |
|
$ |
(197 |
) |
|
Adjustments to reconcile net loss to net cash provided by operating activities: |
|
|
|
||||
|
Depreciation of property and equipment, including internal-use software and website development |
|
221 |
|
|
|
208 |
|
|
Amortization of intangible assets |
|
7 |
|
|
|
11 |
|
|
Amortization of stock-based compensation |
|
103 |
|
|
|
98 |
|
|
Deferred income taxes |
|
1 |
|
|
|
(46 |
) |
|
Foreign exchange (gain) loss on cash, restricted cash and short-term investments, net |
|
23 |
|
|
|
(37 |
) |
|
Realized (gain) loss on foreign currency forwards, net |
|
63 |
|
|
|
(20 |
) |
|
Loss on minority equity investments, net |
|
155 |
|
|
|
156 |
|
|
Other, net |
|
71 |
|
|
|
9 |
|
|
Changes in operating assets and liabilities: |
|
|
|
||||
|
Accounts receivable |
|
(1,006 |
) |
|
|
(1,241 |
) |
|
Prepaid expenses and other assets |
|
(198 |
) |
|
|
(221 |
) |
|
Accounts payable, merchant |
|
(43 |
) |
|
|
(219 |
) |
|
Accounts payable, other, accrued expenses and other liabilities |
|
1 |
|
|
|
85 |
|
|
Tax payable/receivable, net |
|
(27 |
) |
|
|
(31 |
) |
|
Deferred merchant bookings |
|
4,572 |
|
|
|
4,397 |
|
|
Net cash provided by operating activities |
|
3,931 |
|
|
|
2,952 |
|
|
Investing activities: |
|
|
|
||||
|
Capital expenditures, including internal-use software and website development |
|
(184 |
) |
|
|
(196 |
) |
|
Purchases of investments |
|
(174 |
) |
|
|
(329 |
) |
|
Sales and maturities of investments |
|
197 |
|
|
|
118 |
|
|
Proceeds from exchange of cross-currency interest rate swaps |
|
692 |
|
|
|
— |
|
|
Payments for exchange of cross-currency interest rate swaps |
|
(692 |
) |
|
|
— |
|
|
Acquisitions and other, net |
|
(279 |
) |
|
|
23 |
|
|
Net cash used in investing activities |
|
(440 |
) |
|
|
(384 |
) |
|
Financing activities: |
|
|
|
||||
|
Proceeds from issuance of long-term debt, net of issuance costs |
|
— |
|
|
|
985 |
|
|
Payments related to long-term debt |
|
(1,828 |
) |
|
|
(1,044 |
) |
|
Purchases of treasury stock |
|
(788 |
) |
|
|
(384 |
) |
|
Payment of dividends to stockholders |
|
(58 |
) |
|
|
(51 |
) |
|
Proceeds from exercise of equity awards and employee stock purchase plan |
|
25 |
|
|
|
25 |
|
|
Other, net |
|
(1 |
) |
|
|
— |
|
|
Net cash used in financing activities |
|
(2,650 |
) |
|
|
(469 |
) |
|
Effect of exchange rate changes on cash, cash equivalents and restricted cash and cash equivalents |
|
(28 |
) |
|
|
61 |
|
|
Net increase in cash, cash equivalents and restricted cash and cash equivalents |
|
813 |
|
|
|
2,160 |
|
|
Cash, cash equivalents and restricted cash and cash equivalents at beginning of period |
|
6,976 |
|
|
|
5,574 |
|
|
Cash, cash equivalents and restricted cash and cash equivalents at end of period |
$ |
7,789 |
|
|
$ |
7,734 |
|
Notes & Definitions:
Booked Room Nights: Represents booked hotel room nights and property nights. 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,
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
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.
Non-GAAP Measures
Adjusted EBITDA
(Adjusted Earnings Before Interest, Taxes, Depreciation & Amortization)
is defined as net income (loss) attributable to
(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;
(iii) upfront consideration paid to settle employee compensation plans of the acquiree; and
(iv) related transaction fees;
(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.
Trailing Twelve Month Financial Information
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
(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
(4) the changes in fair value of equity investments;
(5) certain other items, including restructuring charges;
(6) items included in legal reserves, occupancy tax and other, which includes reserves for potential settlement of issues related to transactional taxes (e.g., hotel occupancy and excise taxes), related court decisions and final settlements, and charges incurred, if any, for monies that may be required to be paid in advance of litigation in certain transactional tax proceedings, including as part of equity method investments;
(7) discontinued operations;
(8) the non-controlling interest impact of the aforementioned adjustment items; and
(9) unrealized gains (losses) on revenue hedging activities that are included in other, net.
During the fourth quarter of 2025 and first quarter of 2026, an adjustment for the loss related to the conversion option on our Convertible Notes, including amortization of the debt discount and change in fair value of the embedded derivative, was excluded from net income to calculate Adjusted Net Income.
We believe Adjusted Net Income (Loss) is useful to investors because it represents
(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 long-term projected 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. In 2024 and through the second quarter of 2025, we applied a 21.5% long-term projected tax rate to compute Adjusted Net Income. We adjusted our long-term projected tax rate to 20.0% to consider the net effect of
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,
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.
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 our outlook, expectations, projections or other characterizations of future events or circumstances are forward-looking statements and may include statements relating to future gross bookings; revenues; expenses; margins and margin expansion, including adjusted EBITDA margin expansion; profitability; net income (loss); earnings per share and other measures of results of operations and the prospects for future growth of Expedia Group’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:
- intense competition from online travel agencies, suppliers, search engines, B2B businesses offering competing travel technology solutions and services, and emerging AI-powered platforms;
- declines or disruptions in the travel industry due to economic conditions, geopolitical events, or public health issues;
- dependence on relationships with travel suppliers and other B2B partners;
- dependence on search engines and changes to search algorithms or traffic acquisition costs;
- costs of maintaining brand awareness and marketing effectiveness;
- payment processing risks, fraud, and third-party payment provider dependencies;
- reliance on third-party business partners and service providers;
- challenges in international operations and regulatory compliance;
- risks from acquisitions, investments, divestitures, and commercial arrangements;
- ability to retain and attract qualified personnel and key executives;
- execution risks from strategic initiatives and operational transformations;
- counterparty risks and foreign exchange exposure;
- regulatory risks in alternative accommodations and evolving legal requirements;
- tax law changes and interpretation uncertainties;
- litigation and unfavorable legal outcomes;
- intellectual property protection and infringement risks;
- technology system failures, cybersecurity breaches, and data protection compliance;
- privacy regulation compliance across multiple jurisdictions;
- liquidity constraints and limited access to capital markets;
- substantial indebtedness and covenant restrictions;
- concentrated voting control and potential conflicts of interest;
- ESG-related costs, risks, and stakeholder expectations;
- climate change impacts on travel and operations; and
- stock price volatility.
For more information about risks and uncertainties associated with Expedia Group’s business, please refer to the “Management’s Discussion and Analysis of Financial Condition and Results of Operations” and “Risk Factors” 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
Tabular Reconciliations for Non-GAAP Measures
|
Adjusted EBITDA |
||||||||||||||||
|
|
|
Three months ended
|
|
Year Ended
|
|
TTM
|
||||||||||
|
|
|
2026 |
|
2025 |
|
2025 |
|
2026 |
||||||||
|
|
|
($ in millions) |
||||||||||||||
|
Net income (loss) attributable to |
|
$ |
(6 |
) |
|
$ |
(200 |
) |
|
$ |
1,294 |
|
|
$ |
1,488 |
|
|
Net income (loss) attributable to non-controlling interests |
|
|
(6 |
) |
|
|
3 |
|
|
|
7 |
|
|
|
(2 |
) |
|
Provision for income taxes |
|
|
37 |
|
|
|
(20 |
) |
|
|
290 |
|
|
|
347 |
|
|
Total other (income) expense, net |
|
|
226 |
|
|
|
147 |
|
|
|
280 |
|
|
|
359 |
|
|
Operating income (loss) |
|
|
251 |
|
|
|
(70 |
) |
|
|
1,871 |
|
|
|
2,192 |
|
|
Gain (loss) on revenue hedges related to revenue recognized |
|
|
(28 |
) |
|
|
23 |
|
|
|
60 |
|
|
|
9 |
|
|
Restructuring and related reorganization charges, excluding stock-based compensation |
|
|
52 |
|
|
|
26 |
|
|
|
100 |
|
|
|
126 |
|
|
Legal reserves, occupancy tax and other |
|
|
(64 |
) |
|
|
— |
|
|
|
185 |
|
|
|
121 |
|
|
Stock-based compensation |
|
|
103 |
|
|
|
98 |
|
|
|
398 |
|
|
|
403 |
|
|
Depreciation and amortization |
|
|
228 |
|
|
|
219 |
|
|
|
887 |
|
|
|
896 |
|
|
Adjusted EBITDA |
|
$ |
542 |
|
|
$ |
296 |
|
|
$ |
3,501 |
|
|
$ |
3,747 |
|
|
Net income margin(1) |
|
|
(0.2 |
)% |
|
|
(6.7 |
)% |
|
|
8.8 |
% |
|
|
9.8 |
% |
|
Adjusted EBITDA margin(1) |
|
|
15.8 |
% |
|
|
9.9 |
% |
|
|
23.8 |
% |
|
|
24.7 |
% |
|
|
|
|
|
|
|
|
|
|
||||||||
|
Adjusted EBITDA by segment: |
|
|
|
|
|
|
|
|
||||||||
|
B2C |
|
$ |
426 |
|
|
$ |
217 |
|
|
$ |
2,798 |
|
|
$ |
3,007 |
|
|
B2B |
|
|
269 |
|
|
|
216 |
|
|
|
1,257 |
|
|
|
1,310 |
|
|
trivago |
|
|
(7 |
) |
|
|
(5 |
) |
|
|
20 |
|
|
|
18 |
|
|
Segment Adjusted EBITDA |
|
|
688 |
|
|
|
428 |
|
|
|
4,075 |
|
|
|
4,335 |
|
|
Unallocated corporate and other expenses (2) |
|
|
(146 |
) |
|
|
(132 |
) |
|
|
(574 |
) |
|
|
(588 |
) |
|
Adjusted EBITDA |
|
$ |
542 |
|
|
$ |
296 |
|
|
$ |
3,501 |
|
|
$ |
3,747 |
|
|
(1) Net income and Adjusted EBITDA margins represent net income (loss) attributable to |
||||||||||||||||
|
(2) Unallocated corporate and other expenses include certain shared expenses such as accounting, human resources and certain information and technology and legal costs. |
||||||||||||||||
|
Adjusted Net Income (Loss) & Adjusted EPS |
||||||||
|
|
|
Three months ended |
||||||
|
|
|
2026 |
|
2025 |
||||
|
|
|
(In millions, except share and per share data) |
||||||
|
Net loss attributable to |
|
$ |
(6 |
) |
|
$ |
(200 |
) |
|
Less: Net (income) loss attributable to non-controlling interests |
|
|
6 |
|
|
|
(3 |
) |
|
Less: Provision for income taxes |
|
|
(37 |
) |
|
|
20 |
|
|
Income (loss) before income taxes |
|
|
25 |
|
|
|
(217 |
) |
|
Amortization of intangible assets |
|
|
7 |
|
|
|
11 |
|
|
Stock-based compensation |
|
|
103 |
|
|
|
98 |
|
|
Legal reserves, occupancy tax and other |
|
|
(64 |
) |
|
|
— |
|
|
Restructuring and related reorganization charges, excluding stock-based compensation |
|
|
52 |
|
|
|
26 |
|
|
Unrealized (gain) loss on revenue hedges |
|
|
12 |
|
|
|
1 |
|
|
Loss on minority equity investments, net |
|
|
155 |
|
|
|
156 |
|
|
Loss related to the conversion option on convertible notes |
|
|
10 |
|
|
|
— |
|
|
Other adjustments |
|
|
— |
|
|
|
(2 |
) |
|
Adjusted income before income taxes |
|
|
300 |
|
|
|
73 |
|
|
|
|
|
|
|
||||
|
GAAP Provision for income taxes |
|
|
(37 |
) |
|
|
20 |
|
|
Provision for income taxes for adjustments |
|
|
(23 |
) |
|
|
(36 |
) |
|
Total Adjusted provision for income taxes |
|
|
(60 |
) |
|
|
(16 |
) |
|
Total Adjusted income tax rate |
|
|
20.0 |
% |
|
|
21.5 |
% |
|
|
|
|
|
|
||||
|
Non-controlling interests |
|
|
5 |
|
|
|
(4 |
) |
|
Adjusted net income |
|
$ |
245 |
|
|
$ |
53 |
|
|
|
|
|
|
|
||||
|
GAAP diluted loss per share |
|
$ |
(0.05 |
) |
|
$ |
(1.56 |
) |
|
Amortization of intangible assets |
|
|
0.06 |
|
|
|
0.09 |
|
|
Stock-based compensation |
|
|
0.82 |
|
|
|
0.74 |
|
|
Legal reserves, occupancy tax and other |
|
|
(0.52 |
) |
|
|
— |
|
|
Restructuring and related reorganization charges, excluding stock-based compensation |
|
|
0.42 |
|
|
|
0.20 |
|
|
Unrealized (gain) loss on revenue hedges |
|
|
0.10 |
|
|
|
— |
|
|
Loss on minority equity investments, net |
|
|
1.24 |
|
|
|
1.18 |
|
|
Loss related to the conversion option on convertible notes |
|
|
0.08 |
|
|
|
— |
|
|
Other adjustments |
|
|
— |
|
|
|
(0.01 |
) |
|
Income tax effects and adjustments |
|
|
(0.18 |
) |
|
|
(0.27 |
) |
|
Non-controlling interests |
|
|
(0.01 |
) |
|
|
(0.01 |
) |
|
Adjustment to GAAP dilutive securities (1) |
|
|
— |
|
|
|
0.04 |
|
|
Adjusted earnings per share(2) |
|
$ |
1.96 |
|
|
$ |
0.40 |
|
|
|
|
|
|
|
||||
|
GAAP diluted weighted average shares outstanding (000's) |
|
|
121,827 |
|
|
|
128,641 |
|
|
Adjustment to dilutive securities (000's)(1) |
|
|
3,141 |
|
|
|
3,230 |
|
|
Adjusted weighted average shares outstanding (000's) (2) |
|
|
124,969 |
|
|
|
131,871 |
|
|
(1) In periods for which we have Adjusted net income, the GAAP diluted average shares and diluted earnings (loss) per share is presented. In addition, we adjusted for our convertible debt instruments, during the period outstanding prior to |
||||||||
|
(2) Share and per share numbers may not add due to rounding. |
||||||||
|
Free Cash Flow |
||||||||
|
|
|
Three months ended
|
||||||
|
|
|
2026 |
|
2025 |
||||
|
|
|
(In millions) |
||||||
|
Net cash provided by operating activities |
|
$ |
3,931 |
|
|
$ |
2,952 |
|
|
Less: Total capital expenditures |
|
|
(184 |
) |
|
|
(196 |
) |
|
Free cash flow |
|
$ |
3,747 |
|
|
$ |
2,756 |
|
|
Adjusted Expenses (Cost of revenue, direct and indirect selling and marketing, technology and content and general and administrative expenses) |
||||||
|
|
|
Three months ended
|
||||
|
|
|
2026 |
|
2025 |
||
|
|
|
(In millions) |
||||
|
Cost of revenue |
|
$ |
377 |
|
$ |
357 |
|
Less: stock-based compensation |
|
|
4 |
|
|
3 |
|
Adjusted cost of revenue |
|
$ |
373 |
|
$ |
354 |
|
|
|
|
|
|
||
|
Selling and marketing - direct |
|
$ |
1,856 |
|
$ |
1,757 |
|
|
|
|
|
|
||
|
Selling and marketing - indirect |
|
$ |
202 |
|
$ |
199 |
|
Less: stock-based compensation |
|
|
18 |
|
|
20 |
|
Adjusted selling and marketing - indirect |
|
$ |
184 |
|
$ |
179 |
|
|
|
|
|
|
||
|
Technology and content |
|
$ |
324 |
|
$ |
320 |
|
Less: stock-based compensation |
|
|
38 |
|
|
38 |
|
Adjusted technology and content |
|
$ |
286 |
|
$ |
282 |
|
|
|
|
|
|
||
|
General and administrative |
|
$ |
196 |
|
$ |
180 |
|
Less: stock-based compensation |
|
|
39 |
|
|
37 |
|
Adjusted general and administrative |
|
$ |
157 |
|
$ |
143 |
|
|
|
|
|
|
||
|
Total adjusted overhead expenses(1) |
|
$ |
627 |
|
$ |
604 |
|
Note: Some numbers may not add due to rounding. |
||||||
|
(1) Total adjusted overhead expenses is the sum of adjusted expenses for Selling and marketing - indirect, Technology and content, and General and administrative. |
||||||
View source version on businesswire.com: https://www.businesswire.com/news/home/20260507466383/en/
Investor Relations
ir@expediagroup.com
Communications
press@expediagroup.com
Source: