Skip to content

Expedia Group

NASDAQ: EXPE · USD

Expedia Group debt and dilution56

Borrowings, liquidity, share count and stock-based dilution.

Total debt

USD millions

$5,459M
Jun 30, 2010 through Jun 30, 2026

Cash & equivalents

USD millions

$6,682M

Net debt

USD millions

$-1,223M

Debt / equity

×

2.21×

Debt / assets

%

18.78%

Net debt / EBITDA

× · TTM

-0.36×

Debt / FCF

× · TTM

1.22×

Interest coverage

× · TTM

7.06×

Current ratio

×

0.8×

Diluted shares

Million shares

122.55M shares

Basic shares

Million shares

120.22M shares

Share count growth

%

-4.93%

Share repurchases

USD millions

$270M

Quarterly data

Expedia Group capital history. Each metric has its own unit. A dash means inputs are missing or the calculation is undefined.
Fiscal periodEndedTotal debtUSD millionsCash & equivalentsUSD millionsNet debtUSD millionsDebt / equity×Debt / assets%Net debt / EBITDA×Debt / FCF×Interest coverage×Current ratio×Diluted sharesMillion sharesBasic sharesMillion sharesShare count growth%Share repurchasesUSD millions
FY 2026 Q2Jun 30, 20265,4596,682-1,2232.21×18.78%-0.36×1.22×7.06×0.8×122.55120.22-4.93%270
FY 2026 Q1Mar 31, 20264,4705,540-1,0702.43×16.89%-0.35×1.09×6.23×0.73×121.83121.83-5.3%788
FY 2025 Q4Dec 31, 20256,1615,4137482.42×25.2%0.27×1.98×6.26×0.73×128.25122.74-4.53%327
FY 2025 Q3Sep 30, 20256,2165,8263902.4×24.76%0.15×2.07×6.95×0.74×131.01123.7-4.67%531
FY 2025 Q2Jun 30, 20256,2136,304-912.98×23.03%-0.04×3.11×5.83×0.75×132.81126.45-4.16%688
FY 2025 Q1Mar 31, 20256,2115,7154962.68×23.78%0.22×2.61×5.62×0.73×128.64128.64-5.06%384
FY 2024 Q4Dec 31, 20246,2664,1832,0832.24×27.99%0.97×2.69×5.36×0.72×135.73128.57-6.96%198
FY 2024 Q3Sep 30, 20246,2634,7221,5412.44×26.76%0.76×3.28×4.93×0.73×135.73129.76-8.77%469
FY 2024 Q2Jun 30, 20246,2596,242172.94×24.17%0.01×3.12×4.28×0.76×137.83131.95-10.34%529
FY 2024 Q1Mar 31, 20246,2565,6865702.93×25.27%0.3×3.86×4.24×0.79×135.5135.5-11.13%643
FY 2023 Q4Dec 31, 20236,2534,2252,0282.24×28.89%1.1×3.39×4.22×0.78×144.46138.18-11.08%468
FY 2023 Q3Sep 30, 20236,2505,0561,1942.14×27.75%0.64×3.29×4.33×0.8×147.75142.23-9.77%607
FY 2023 Q2Jun 30, 20236,2476,274-271.94×24.33%-0.01×2.69×4.89×0.83×151.84147.17-6.44%593
FY 2023 Q1Mar 31, 20236,2435,9043391.9×24.99%0.18×2.18×4.28×0.83×152.48152.48-2.47%469
FY 2022 Q4Dec 31, 20226,2404,0962,1441.67×28.94%1.14×2.25×3.92×0.82×159.54155.41.22%366
FY 2022 Q3Sep 30, 20226,2374,5881,6491.68×28.51%0.86×1.9×3.72×0.83×161.83157.634.38%172
FY 2022 Q2Jun 30, 20226,7275,5681,1591.99×27.19%0.69×2.21×2.77×0.85×157.29157.295.5%22
FY 2022 Q1Mar 31, 20227,7195,5522,1672.16×31.41%1.77×1.98×1.26×0.89×156.37156.347.68%47
FY 2021 Q4Dec 31, 20218,4504,1114,3392.38×39.21%4.34×2.75×0.53×0.87×153.54153.547.79%57
FY 2021 Q3Sep 30, 20218,4655,0313,4342.74×38.58%8.87×3.5×-1.19×0.93×160.46151.026.87%23
FY 2021 Q2Jun 30, 20218,4805,4643,0163.28×35.07%—3×-2.72×0.95×149.09149.095.69%30
FY 2021 Q1Mar 31, 20218,4644,2914,1733.15×38.71%——-4.4×1.01×145.18145.183.09%55
FY 2020 Q4Dec 31, 20208,2163,3634,8532.74×43.96%——-7.55×1.04×142.44142.44-1.52%6
FY 2020 Q3Sep 30, 20208,1764,3533,8232.63×41.55%——-6.74×1.19×141.31141.31-4.02%5
FY 2020 Q2Jun 30, 20207,6535,0532,6002.39×34.94%——-5.77×1.14×141.07141.07-5.35%4
FY 2020 Q1Mar 31, 20204,9303,9051,0251.32×24.15%1.57×—-1.43×0.8×140.82140.82-4.77%410
FY 2019 Q4Dec 31, 20194,9383,3151,6230.89×23.06%0.9×3.07×5.22×0.72×146.83144.65-2.6%391
FY 2019 Q3Sep 30, 20194,9193,7971,1220.86×23.01%0.64×4.19×5.21×0.75×150.64147.23-1.51%323
FY 2019 Q2Jun 30, 20193,7154,258-5430.63×16.73%-0.3×2.15×5.37×0.76×151.56149.05-0.68%4
FY 2019 Q1Mar 31, 20193,7043,708-40.66×17.67%-0×2.49×4.16×0.72×147.88147.88-2.59%25
FY 2018 Q4Dec 31, 20183,7172,4431,2740.66×20.61%0.76×3.39×3.76×0.64×151.36148.51-2.46%303
FY 2018 Q3Sep 30, 20183,7272,9208070.63×19.47%0.48×3.23×3.64×0.7×153.15149.48-1.71%194
FY 2018 Q2Jun 30, 20184,2313,0721,1590.76×20.58%0.78×3.72×2.73×0.74×152.62150.08-0.99%224
FY 2018 Q1Mar 31, 20184,2713,4238480.74×20.91%0.58×4.1×2.81×0.74×151.82151.820.85%202
FY 2017 Q4Dec 31, 20174,249.052,846.731,402.330.69×22.95%0.93×3.9×3.44×0.7×155.98152.251.08%158.04
FY 2017 Q3Sep 30, 20174,235.743,239.89995.850.68×22.25%0.66×—3.82×0.72×157.76152.091.23%39.72
FY 2017 Q2Jun 30, 2017—2,874.82—————3.28×0.69×157.03151.581.36%69.15
FY 2017 Q1Mar 31, 2017—2,503.23—————2.82×0.66×150.53150.53-0.34%45.18
FY 2016 Q4Dec 31, 20163,159.341,796.811,362.520.55×20.02%1.08×3.88×2.67×0.56×155.07150.6212.3%89.02
FY 2016 Q3Sep 30, 2016—1,844.48—————2.03×0.55×154.24150.2415.58%38.41
FY 2016 Q2Jun 30, 2016—2,296.52—————1.9×0.56×153.53149.5516.03%141.29
FY 2016 Q1Mar 31, 2016—2,063.33—————2.55×0.55×151.05151.0518.41%187.02
FY 2015 Q4Dec 31, 2015—1,676.3—————3.28×0.5×138.22134.135.05%11.85
FY 2015 Q3Sep 30, 2015—1,455.34—————4.05×0.53×133.42129.991.62%3.77
FY 2015 Q2Jun 30, 2015—3,187.13—————3.9×0.84×132.96128.89-0.5%0
FY 2015 Q1Mar 31, 2015—1,735.28—————4.5×0.65×131.4127.56-2.29%44.92
FY 2014 Q4Dec 31, 2014—1,402.7—————5.28×0.7×131.64127.68-2.2%68.59
FY 2014 Q3Sep 30, 2014—2,252.75—————6.13×0.84×132.27127.91-6.21%130.25
FY 2014 Q2Jun 30, 2014—1,433.82—————5.72×0.75×133.67129.54-5%217.16
FY 2014 Q1Mar 31, 2014—1,484.07—————5.36×0.75×130.56130.56-3.75%121.87
FY 2013 Q4Dec 31, 2013—1,021.03—————4.19×0.67×134.82130.55-3.33%167.21
FY 2013 Q3Sep 30, 2013—1,394.5—————2.61×0.73×140.45136.380.3%221.45
FY 2013 Q2Jun 30, 2013—1,311.82—————2.47×0.78×141.11136.352.86%16.57
FY 2013 Q1Mar 31, 2013—1,082.8—————3.15×0.75×135.64135.641.83%117.67
FY 2012 Q4Dec 31, 2012—1,293.16—————4.92×0.88×140.76135.05—51.53
FY 2012 Q3Sep 30, 2012—1,314.73—————8.46×0.94×141.42135.97-0.15%68.33
FY 2012 Q2Jun 30, 2012—1,343.35—————8.16×0.89×138.19132.56-3.1%99.54
FY 2012 Q1Mar 31, 2012—1,272.51—————8.12×0.86×139.31133.2-2.72%198.16
FY 2011 Q4Dec 31, 2011—689.13—————5.29×0.89×———85.33
FY 2011 Q3Sep 30, 2011—1,453.51—————5.79×0.99×139.68136.18-3.15%159.47
FY 2011 Q2Jun 30, 2011—1,409.01—————5.92×0.99×139.05136.8-3.69%1.3
FY 2011 Q1Mar 31, 2011—953.17—————6.21×0.92×139.08136.93—47.93
FY 2010 Q4Dec 31, 2010—714.33—————7.23×0.9×141.25138.05—107.59
FY 2010 Q3Sep 30, 2010—950.87——————0.93×143.14140.61—195.9
FY 2010 Q2Jun 30, 2010—795.85——————0.7×144.49142.04—0.95
Sources and calculations

Financial inputs from company filings. Last checked Oct 18, 2026. A dash means missing inputs or an undefined calculation.

Period changes use the preceding fiscal quarter or year. Percentage changes divide by the absolute prior value; a zero or missing baseline has no percentage change. Percentage metrics show changes in percentage points.

The SBC option subtracts reported share-based compensation from FCF as an economic-cost scenario. Missing SBC never becomes zero.

Debt uses reported borrowings, with overlapping concepts treated as alternatives. Cash excludes restricted cash and short-term investments. Dilution compares split-normalized weighted average basic shares year over year. Share buyback spending does not by itself measure shares retired.

Market prices: Yahoo Finance · EXPE, USD. Latest completed close Sep 25, 2026. Price data retrieved Sep 28, 2026.

Total debt
Reported borrowing balances. Uses an aggregate including current maturities, or current plus noncurrent debt. Adds separately disclosed short-term borrowings, with commercial paper as a fallback, unless the selected current/aggregate concept already includes them. Finance leases are included when part of the reported debt concept; undisclosed components are not estimated.
Cash & equivalents
Unrestricted reported cash and cash equivalents. Excludes short-term investments and restricted cash.
Net debt
Total debt − cash and equivalents. Negative means net cash.
Debt / equity
Total debt / equity including noncontrolling interests. Nonpositive equity yields unavailable.
Debt / assets
Total debt / total assets × 100.
Net debt / EBITDA
Period-end net debt / (TTM operating income + TTM depreciation and amortization). Negative net debt is retained.
Debt / FCF
Period-end reported debt / positive TTM free cash flow. Reflects the selected reported capex scope and SBC option.
Interest coverage
TTM operating income / positive TTM interest expense. IFRS finance costs can include more than interest.
Current ratio
Current assets / positive current liabilities.
Diluted shares
Reported weighted average diluted shares, normalized for subsequent recorded stock splits. Fourth-quarter counts use a day-weighted annual/nine-month reconstruction where possible.
Basic shares
Reported weighted average basic shares, normalized for subsequent recorded stock splits.
Share count growth
Year-over-year change in split-normalized weighted average basic shares × 100. A dilution proxy; negative means a lower share count.
Share repurchases
Reported cash payments for repurchase of common shares. This is spending, not a buyback yield.