Expedia Group (EXPE) Q3 FY2021 earnings: revenue $3.0 billion, up 96.9% on the year
Expedia Group, Inc. (EXPE) reported revenue of $3.0 billion for Q3 FY2021, the quarter ended 30 September 2021, up 96.9% on the same quarter a year earlier. Net income was $376 million, and diluted earnings per share $2.26. The figures are the company's own, from the 10-Q it filed with the SEC on 5 November 2021.
this quarterthe same quarter a year earlierHover a bar for its figure.
Income statement (profit and loss)
| $ million | Q3 FY2021 | Q2 FY2021 | Q3 FY2020 | On the quarter | On the year | Last 8 quarters |
|---|---|---|---|---|---|---|
| Revenue | 2,962 | 2,111 | 1,504 | +40.3% | +96.9% | |
| Cost of revenue | 442 | 374 | 363 | +18.2% | +21.8% | |
| Gross profit | 2,520 | 1,737 | 1,141 | +45.1% | +120.9% | |
| Gross margin | 85.1% | 82.3% | 75.9% | |||
| Operating income | 524 | -132 | -113 | |||
| Operating margin | 17.7% | -6.3% | -7.5% | |||
| Interest expense | 86.0 | 83.0 | 113 | +3.6% | -23.9% | |
| Pre-tax income | 465 | -224 | -224 | |||
| Income tax | 87.0 | -47.0 | -24.0 | |||
| Effective tax rate | 18.7% | n/a | n/a | |||
| Net income | 376 | -172 | -192 | |||
| Net margin | 12.7% | -8.1% | -12.8% | |||
| Diluted EPS | $2.26 | -$2.02 | -$1.56 |
$ million except per share.
Read more
Free cash flow is operating cash flow less capital expenditure; the effective tax rate is income tax over pre-tax income; margins are the line over revenue. Gross profit is revenue less cost of revenue, and operating income is revenue less the company's own total costs, where the statement does not print those lines. Those four are arithmetic on the filed numbers; everything else is as filed. Money is in $ million as the company files it, or in $ billion by the switch above the tables; per share figures and share counts are as they are. A quarter marked † is shown as the company last restated it in a later filing, so it compares with the quarters around it on one basis; rest on a figure for the one first filed. EPS is as filed.Cash flow
| $ million | Q3 FY2021 | Q2 FY2021 | Q3 FY2020 | On the quarter | On the year | Last 8 quarters |
|---|---|---|---|---|---|---|
| Operating cash flow | -1,221 | 2,514 | -819 | |||
| Capital expenditure | 179 | 183 | 176 | -2.2% | +1.7% | |
| Free cash flow | -1,400 | 2,331 | -995 | |||
| Free cash flow margin | -47.3% | 110.4% | -66.2% | |||
| Cash from investing | -93.0 | -233 | 234 | |||
| Cash from financing | 27.0 | -588 | -762 | |||
| Depreciation and amortisation | 201 | 205 | 220 | -2.0% | -8.6% | |
| Depreciation | 177 | 179 | 183 | -1.1% | -3.3% | |
| Share-based compensation | 116 | 120 | 47.0 | -3.3% | +146.8% | |
| Buybacks | 23.0 | 30.0 | 5.0 | -23.3% | +360.0% | |
| Dividends paid | 0.0 | 0.0 | 0.0 | |||
| Dividend per share | n/a | n/a | $0.00 | |||
| Diluted shares, weighted | 160m | 149m | 141m | +7.6% | +13.6% | |
| Shares outstanding at period end | 146m | n/a | n/a |
Cash flow lines for the quarter; where the company files them year to date, the quarter is the difference between two filings.
Balance sheet
| $ million | Q3 FY2021 | Q2 FY2021 | Q3 FY2020 | On the quarter | On the year | Last 8 quarters |
|---|---|---|---|---|---|---|
| Shareholders' equity | 1,603 | 1,096 | 1,632 | +46.3% | -1.8% | |
| Non-controlling interest | 1,488 | 1,486 | 1,480 | +0.1% | +0.5% | |
| Debt | 8,465 | 8,480 | 8,176 | -0.2% | +3.5% | |
| Operating lease liabilities | 386 | 408 | 522 | -5.4% | -26.1% | |
| Other liabilities | 10,002 | 12,711 | 7,869 | -21.3% | +27.1% | |
| Total liabilities and equity | 21,944 | 24,181 | 19,679 | -9.3% | +11.5% | |
| Fixed assets | 2,264 | 2,261 | 2,303 | +0.1% | -1.7% | |
| Goodwill | 7,318 | 7,370 | 7,343 | -0.7% | -0.3% | |
| Intangible assets | 1,425 | 1,457 | 1,537 | -2.2% | -7.3% | |
| Investments | 0.0 | 11.0 | 23.0 | |||
| Cash and equivalents | 5,031 | 5,464 | 4,353 | -7.9% | +15.6% | |
| Receivables | 1,485 | 1,440 | 839 | +3.1% | +77.0% | |
| Other assets | 4,421 | 6,178 | 3,281 | -28.4% | +34.7% | |
| Total assets | 21,944 | 24,181 | 19,679 | -9.3% | +11.5% |
Questions
What was Expedia Group's revenue in Q3 FY2021?
Expedia Group (EXPE) reported revenue of $3.0 billion for Q3 FY2021, the quarter ended 30 September 2021, up 96.9% on the same quarter a year earlier.
How much did Expedia Group earn in Q3 FY2021?
Net income for Q3 FY2021 was $376 million, and diluted earnings per share $2.26.
When did Expedia Group report Q3 FY2021 results?
Expedia Group filed its 10-Q for the quarter ended 30 September 2021 with the SEC on 5 November 2021.
Quarterly results, the last 20 quarters
| Q4 FY2021 * | Q1 FY2022 | Q2 FY2022 | Q3 FY2022 | Q4 FY2022 * | Q1 FY2023 | Q2 FY2023 | Q3 FY2023 | Q4 FY2023 * | Q1 FY2024 | Q2 FY2024 | Q3 FY2024 | Q4 FY2024 * | Q1 FY2025 | Q2 FY2025 | Q3 FY2025 | Q4 FY2025 * | Q1 FY2026 | Q2 FY2026 | Q3 FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2,279 | 2,249 | 3,181 | 3,619 | 2,618 | 2,665 | 3,358 | 3,929 | 2,887 | 2,889 | 3,558 | 4,060 | 3,184 | 2,988 | 3,786 | 4,412 | 3,547 | 3,426 | 4,315 | 4,938 |
| Cost of revenue | 395 | 371 | 419 | 455 | 412 | 414 | 407 | 412 | 340 | 358 | 362 | 388 | 335 | 357 | 377 | 376 | 346 | 377 | 403 | 419 |
| Gross profit | 1,884 | 1,878 | 2,762 | 3,164 | 2,206 | 2,251 | 2,951 | 3,517 | 2,547 | 2,531 | 3,196 | 3,672 | 2,849 | 2,631 | 3,409 | 4,036 | 3,201 | 3,049 | 3,912 | 4,519 |
| Gross margin | 83% | 84% | 87% | 87% | 84% | 84% | 88% | 90% | 88% | 88% | 90% | 90% | 89% | 88% | 90% | 91% | 90% | 89% | 91% | 92% |
| Operating income | 163 | -135 | 345 | 747 | 128 | -121 | 443 | 607 | 104 | -110 | 451 | 762 | 216 | -70.0 | 485 | 1,036 | 420 | 251 | 800 | 1,326 |
| Operating margin | 7% | -6% | 11% | 21% | 5% | -5% | 13% | 15% | 4% | -4% | 13% | 19% | 7% | -2% | 13% | 23% | 12% | 7% | 19% | 27% |
| Interest expense | 84.0 | 81.0 | 73.0 | 63.0 | 60.0 | 61.0 | 61.0 | 62.0 | 61.0 | 62.0 | 61.0 | 61.0 | 62.0 | 58.0 | 58.0 | 62.0 | 121 | 111 | 61.0 | 63.0 |
| Pre-tax income | 471 | -208 | -127 | 690 | 183 | -61.0 | 464 | 444 | 171 | -155 | 488 | 874 | 335 | -217 | 423 | 1,131 | 254 | 25.0 | 1,027 | 1,303 |
| Tax rate | 16% | n/a | n/a | 31% | 4% | n/a | 17% | 31% | 20% | n/a | 23% | 22% | 10% | n/a | 24% | 15% | 17% | 148% | 15% | 20% |
| Net income | 386 | -122 | -185 | 482 | 177 | -145 | 385 | 425 | 132 | -135 | 386 | 684 | 299 | -200 | 330 | 959 | 205 | -6.0 | 878 | 1,030 |
| Net margin | 17% | -5% | -6% | 13% | 7% | -5% | 11% | 11% | 5% | -5% | 11% | 17% | 9% | -7% | 9% | 22% | 6% | -0% | 20% | 21% |
| Diluted EPS | $2.13 | -$0.78 | -$1.17 | $2.98 | $1.11 | -$0.95 | $2.54 | $2.87 | $0.92 | -$0.99 | $2.80 | $5.04 | $2.20 | -$1.56 | $2.48 | $7.33 | $1.60 | -$0.05 | $7.16 | $8.42 |
| Operating cash flow | 285 | 2,991 | 1,628 | -997 | -182 | 3,157 | 1,146 | -1,375 | -238 | 2,879 | 1,501 | -1,493 | 198 | 2,952 | 1,121 | -497 | 304 | 3,931 | 1,478 | -1,157 |
| Capital expenditure | 143 | 156 | 159 | 170 | 177 | 233 | 223 | 213 | 177 | 177 | 194 | 194 | 191 | 196 | 200 | 189 | 185 | 184 | 199 | 242 |
| Free cash flow | 142 | 2,835 | 1,469 | -1,167 | -359 | 2,924 | 923 | -1,588 | -415 | 2,702 | 1,307 | -1,687 | 7.0 | 2,756 | 921 | -686 | 119 | 3,747 | 1,279 | -1,399 |
| Buybacks | 57.0 | 47.0 | 22.0 | 172 | 366 | 469 | 593 | 607 | 468 | 643 | 529 | 469 | 198 | 384 | 688 | 531 | 327 | 788 | 270 | 669 |
| Dividends paid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 51.0 | 51.0 | 49.0 | 49.0 | 58.0 | 58.0 | 57.0 |
| Shares outstanding | 150m | 152m | 152m | 151m | 148m | 144m | 139m | 134m | 132m | 128m | 125m | 123m | 123m | 122m | 119m | 118m | 117m | 114m | 114m | 113m |
| Filing | 10-K | 10-Q | 10-Q | 10-Q | 10-K | 10-Q | 10-Q | 10-Q | 10-K | 10-Q | 10-Q | 10-Q | 10-K | 10-Q | 10-Q | 10-Q | 10-K | 10-Q | 10-Q | 10-Q |
Each quarter as filed, linked to its filing.
Read more
* The fourth quarter is the full year less the first three quarters, because the company files the year and not the quarter on its own. A fourth quarter's EPS, and its diluted share count where shown, are from the company's results press release for that quarter, checked against the company's filed figures or a second data source. Money is in $ million as the company files it, or in $ billion by the switch above the tables; per share figures and the share count are as they are. Free cash flow is operating cash flow less capital expenditure; the effective tax rate is income tax over pre-tax income; margins are the line over revenue. Gross profit is revenue less cost of revenue, and operating income is revenue less the company's own total costs, where the statement does not print those lines. Cash flow lines filed year to date are the difference between two filings. Shares outstanding are at the period end where the balance sheet tags them, otherwise the count on the filing's cover page. A derived fourth-quarter EPS is left blank when a split in the year makes the arithmetic meaningless.10-Q for the period ended 30 September 2021, filed 5 November 2021: the filing.