| Cash Flow | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-09-30 |
|---|---|---|---|---|
| Net income | 1,089 | 125 | -197 | 923 |
| Depreciation of property and equipment, including internal-use software and website development | 635 | 420 | 208 | 582 |
| Amortization of intangible assets | 32 | 22 | 11 | 44 |
| Impairment of intangible assets | 0 | - | - | 33 |
| Amortization of stock-based compensation | 293 | 203 | 98 | 365 |
| Deferred income taxes | 102 | 1 | -46 | 66 |
| Foreign exchange (gain) loss on cash, restricted cash and short-term investments, net | 118 | 137 | 37 | 0 |
| Realized gain on foreign currency forwards, net | 163 | 160 | 20 | 21 |
| (gain) loss on minority equity investments, net | -125 | -258 | -156 | 121 |
| Other, net | 36 | 43 | 9 | 69 |
| Accounts receivable | 1,289 | 1,759 | 1,241 | 1,007 |
| Prepaid expenses and other assets | 28 | 250 | 221 | 19 |
| Accounts payable, merchant | 50 | 119 | -219 | -61 |
| Accounts payable, other, accrued expenses and other liabilities | 234 | 296 | 85 | 235 |
| Tax payable/receivable, net | 9 | -6 | -31 | 109 |
| Deferred merchant bookings | 2,569 | 4,898 | 4,397 | 1,690 |
| Net cash provided by operating activities | 3,576 | 4,073 | 2,952 | 2,887 |
| Capital expenditures, including internal-use software and website development | 585 | 396 | 196 | 565 |
| Purchases of investments | 518 | 428 | 329 | 405 |
| Sales and maturities of investments | 616 | 441 | 118 | 43 |
| Other, net | -155 | -163 | -23 | -26 |
| Net cash used in investing activities | -332 | -220 | -384 | -901 |
| Proceeds from issuance of long-term debt, net of issuance costs | 985 | 985 | 985 | - |
| Payment of long-term debt | 1,044 | 1,044 | 1,044 | - |
| Purchases of treasury stock | 1,603 | 1,072 | 384 | 1,641 |
| Payment of dividends to stockholders | 151 | 102 | 51 | - |
| Proceeds from exercise of equity awards and employee stock purchase plan | 50 | 25 | 25 | 77 |
| Other, net | 16 | 28 | 0 | -26 |
| Net cash used in financing activities | -1,747 | -1,180 | -469 | -1,590 |
| Effect of exchange rate changes on cash, cash equivalents and restricted cash and cash equivalents | 191 | 208 | 61 | -11 |
| Net increase in cash, cash equivalents and restricted cash and cash equivalents | 1,688 | 2,881 | 2,160 | 385 |
| Cash and cash equivalents at beginning of period | 5,574 | 5,574 | 5,574 | 5,661 |
| Cash and cash equivalents at end of period | 7,262 | 8,455 | 7,734 | 6,046 |
Expedia Group, Inc. (EXPE)
Expedia Group, Inc. (EXPE)