EXPEDIA INC

EDGAR

31 filing records in this dataset, filed from 2000-02-14 to 2021-05-07. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

199 million USD

2003-03-31 · USD

Exact inputs and evidence

Operating margin

21.07%

2003-03-31 · %

Exact inputs and evidence
  • Operating Income: 41885000 USD Source
  • Revenue: 198760000 USD Source

Operating cash flow

209 million USD

2003-03-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: 209426000 USD Source

Free cash flow

204 million USD

2003-03-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: 209426000 USD Source
  • Capital Expenditure: 5489000 USD Source
Cash and cash equivalents
270 million USD Source
Exact value

269641000 USD

Long-term debt including current maturities
Not available
Shares outstanding
Not available

Company performance

Up to ten complete financial years · consolidated figures

Includes later revisions to earlier periods. Annual charts exclude incomplete years.

Latest filing recorded: 2021-05-07.

Financial data available through: 2001-12-31.

Financial coverage is incomplete. Newer filings are recorded, but comparable financial figures for those periods are not available here yet.

Coverage by financial measure
  • Revenue: 7 of 11 periods available· newest 2001-12-31
  • Operating income: 7 of 11 periods available· newest 2001-12-31
  • Net income: 7 of 11 periods available· newest 2001-12-31
  • Operating cash flow: 5 of 11 periods available· newest 2001-12-31
  • Capital expenditure: 5 of 11 periods available· newest 2001-12-31
  • Total assets: 6 of 11 periods available· newest 2001-12-31
  • Total liabilities: 6 of 11 periods available· newest 2001-12-31
  • Current assets: 6 of 11 periods available· newest 2001-12-31
  • Current liabilities: 6 of 11 periods available· newest 2001-12-31
  • Cash and cash equivalents: 7 of 11 periods available· newest 2001-12-31
  • long term debt: No compatible figures in this window
  • shares outstanding: No compatible figures in this window

Coverage describes values retained in this snapshot. Missing values are not zero; loading limits are reported separately.

What changed year over year

Latest complete year compared with the corresponding period one year earlier. These are measured changes; they do not establish their business causes.

  • Revenue

    +134.8%

    Prior period

    USD 94.63 million

    –

    Current period

    USD 222.22 million

    –

    Exact inputs and evidence

    222220000 − 94631000 = 127589000 USD

    94631000 USD · 2000-01-01 – 2000-12-31

    Inspect prior input Prior source

    222220000 USD · 2001-01-01 – 2001-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Net income

    +USD 40.26 million

    Prior period

    −USD 118.32 million

    –

    Current period

    −USD 78.05 million

    –

    Exact inputs and evidence

    -78053000 − -118315000 = 40262000 USD

    -118315000 USD · 2000-01-01 – 2000-12-31

    Inspect prior input Prior source

    -78053000 USD · 2001-01-01 – 2001-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

Comparable inputs unavailable for: Operating cash flow, Capital expenditure.

Where revenue goes

How a period’s revenue divides into costs and what remains as profit. Items marked Derived are calculated by subtraction from reported figures.

2001 2001-01-01 – 2001-12-31

  • Revenue USD 222.22 million 100% of revenue
  • Cost of revenue USD 74.27 million 33% of revenue
  • Operating expenses USD 230.59 million 104% of revenue
  • Operating income −USD 82.64 million −37% of revenue
  • Tax, interest and other Derived −USD 4.59 million −2.1% of revenue
  • Net income −USD 78.05 million −35% of revenue

Cash

  • Operating cash flow USD 63.49 million 29% of revenue
  • Capital expenditure USD 17.02 million 7.7% of revenue
  • Free cash flow Derived USD 46.47 million 21% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1998 Operating loss: operating costs were 313% of revenue.
  • 1999 Operating loss: operating costs were 151% of revenue.
  • 1999 Operating loss: operating costs were 151% of revenue.
  • 2000 Operating loss: operating costs were 228% of revenue.
  • 2000 Operating loss: operating costs were 228% of revenue.
  • 2001 Operating loss: operating costs were 137% of revenue.
  • 2001 Operating loss: operating costs were 137% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1998 1997-07-01 – 1998-06-3013827000 43305000 Derived -29478000 0 Derived -29478000 -30107000 Derived
Source
1999 1998-07-01 – 1999-06-3038699000 58301000 Derived -19602000 0 Derived -19602000 -18019000 Derived
Source
1999 1999-01-01 – 1999-12-3138699000 58301000 Derived -19602000 0 Derived -19602000 Unavailable
Source
2000 1999-07-01 – 2000-06-3094631000 215299000 Derived -120668000 -2353000 Derived -118315000 -36118000 Derived
Source
2000 2000-01-01 – 2000-12-3194631000 215299000 Derived -120668000 -2353000 Derived -118315000 Unavailable
Source
2001 2000-07-01 – 2001-06-30222220000 304864000 Derived -82644000 -4591000 Derived -78053000 46469000 Derived
Source
2001 2001-01-01 – 2001-12-31222220000 304864000 Derived -82644000 -4591000 Derived -78053000 46469000 Derived
Source

Amounts are exact, in USD.

Growth

Sales over time and how quickly they are changing.

Revenue

Revenue reported for each complete financial period.

USD 222.2M 2001
Revenue historyRevenue reported for each complete financial period. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.240.0M180.0M120.0M60.0M0.0199820002001
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1998Revenue13827000
1999Revenue38699000
1999Revenue38699000
2000Revenue94631000
2000Revenue94631000
2001Revenue222220000
2001Revenue222220000

Revenue growth

Change in revenue from the same financial period one year earlier.

134.8% 2001
Revenue growth historyChange in revenue from the same financial period one year earlier. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.194%146%97%49%0%199820002001
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1998Year over yearNo prior comparable period
1999Year over year179.9%
1999Year over yearNo prior comparable period
2000Year over year144.5%
2000Year over year144.5%
2001Year over year134.8%
2001Year over year134.8%

Profit and cash

How much revenue becomes profit, and how much cash operations generate.

Profit margins

Operating income, net income and free cash flow as a share of revenue.

Operating margin -37.2% 2001
Net margin -35.1% 2001
Free cash flow margin 20.9% 2001
Profit margins historyOperating income, net income and free cash flow as a share of revenue. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.40%-29%-98%-168%-237%199820002001
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1998Operating margin-213.2%
1999Operating margin-50.7%
1999Operating margin-50.7%
2000Operating margin-127.5%
2000Operating margin-127.5%
2001Operating margin-37.2%
2001Operating margin-37.2%
1998Net margin-213.2%
1999Net margin-50.7%
1999Net margin-50.7%
2000Net margin-125%
2000Net margin-125%
2001Net margin-35.1%
2001Net margin-35.1%
1998Free cash flow margin-217.7%
1999Free cash flow margin-46.6%
1999Free cash flow marginNot reported
2000Free cash flow margin-38.2%
2000Free cash flow marginNot reported
2001Free cash flow margin20.9%
2001Free cash flow margin20.9%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 63.5M 2001
Operating cash flow historyCash generated by the company’s normal business operations. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.71.0M43.7M16.3M-11.1M-38.5M199820002001
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1998Operating cash flow-29476000
1999Operating cash flow-17369000
1999Operating cash flowNot reportedNo source recorded
2000Operating cash flow-30934000
2000Operating cash flowNot reportedNo source recorded
2001Operating cash flow63487000
2001Operating cash flow63487000

Free cash flow

Operating cash flow minus capital expenditure for the same period and unit.

USD 46.5M 2001
Free cash flow historyOperating cash flow minus capital expenditure for the same period and unit. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.53.1M29.1M5.2M-18.8M-42.7M199820002001
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1998Free cash flow-30107000
1999Free cash flow-18019000
1999Free cash flowUnavailableNo source recorded
2000Free cash flow-36118000
2000Free cash flowUnavailableNo source recorded
2001Free cash flow46469000
2001Free cash flow46469000

Balance sheet

Liabilities and short-term ability to meet obligations at each period end.

Liabilities to assets

Total liabilities as a share of total assets.

38.4% 2001
Liabilities to assets historyTotal liabilities as a share of total assets. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.139%105%70%35%0%1998-06-3020002001
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1998-06-30Liabilities / assetsNot reportedNo source recorded
1999Liabilities / assets129.1%
1999Liabilities / assets17%
2000Liabilities / assets24%
2000Liabilities / assets22.6%
2001Liabilities / assets40.7%
2001Liabilities / assets38.4%

Current assets to current liabilities

Current assets divided by current liabilities.

1.75× 2001
Current assets to current liabilities historyCurrent assets divided by current liabilities. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.8.15×6.12×4.08×2.04×0.00×1998-06-3020002001
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1998-06-30Current assets / current liabilitiesNot reportedNo source recorded
1999Current assets / current liabilities1.39×
1999Current assets / current liabilities7.55×
2000Current assets / current liabilities1.33×
2000Current assets / current liabilities2.07×
2001Current assets / current liabilities1.61×
2001Current assets / current liabilities1.75×

Cash generation

Compare reported profit with operating cash and capital spending. Free cash flow is calculated as operating cash flow minus capital expenditure when both exact, consolidated amounts match the same period and unit.

Cash generation by annual reporting period
PeriodNet incomeOperating cash flowCapital expenditureFree cash flow
1998 1997-07-01 – 1998-06-30
−USD 29.48 million
Exact value

Exact value: -29478000 USD

1997-07-01 – 1998-06-30: -29478000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 29.48 million
Exact value

Exact value: -29476000 USD

1997-07-01 – 1998-06-30: -29476000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 631,000
Exact value

Exact value: 631000 USD

1997-07-01 – 1998-06-30: 631000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 30.11 million
Calculation and evidence

-29476000 − 631000 USD

Exact free cash flow: -30107000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

1999 1998-07-01 – 1999-06-30
−USD 19.6 million
Exact value

Exact value: -19602000 USD

1998-07-01 – 1999-06-30: -19602000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 17.37 million
Exact value

Exact value: -17369000 USD

1998-07-01 – 1999-06-30: -17369000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 650,000
Exact value

Exact value: 650000 USD

1998-07-01 – 1999-06-30: 650000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 18.02 million
Calculation and evidence

-17369000 − 650000 USD

Exact free cash flow: -18019000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

1999 1999-01-01 – 1999-12-31
−USD 19.6 million
Exact value

Exact value: -19602000 USD

1999-01-01 – 1999-12-31: -19602000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unavailable Not reported for this period.
Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Operating cash flow + Capital expenditure is unavailable for this period.

2000 1999-07-01 – 2000-06-30
−USD 118.32 million
Exact value

Exact value: -118315000 USD

1999-07-01 – 2000-06-30: -118315000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 30.93 million
Exact value

Exact value: -30934000 USD

1999-07-01 – 2000-06-30: -30934000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 5.18 million
Exact value

Exact value: 5184000 USD

1999-07-01 – 2000-06-30: 5184000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 36.12 million
Calculation and evidence

-30934000 − 5184000 USD

Exact free cash flow: -36118000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2000 2000-01-01 – 2000-12-31
−USD 118.32 million
Exact value

Exact value: -118315000 USD

2000-01-01 – 2000-12-31: -118315000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unavailable Not reported for this period.
Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Operating cash flow + Capital expenditure is unavailable for this period.

2001 2000-07-01 – 2001-06-30
−USD 78.05 million
Exact value

Exact value: -78053000 USD

2000-07-01 – 2001-06-30: -78053000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 63.49 million
Exact value

Exact value: 63487000 USD

2000-07-01 – 2001-06-30: 63487000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 17.02 million
Exact value

Exact value: 17018000 USD

2000-07-01 – 2001-06-30: 17018000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 46.47 million
Calculation and evidence

63487000 − 17018000 USD

Exact free cash flow: 46469000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2001 2001-01-01 – 2001-12-31
−USD 78.05 million
Exact value

Exact value: -78053000 USD

2001-01-01 – 2001-12-31: -78053000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 63.49 million
Exact value

Exact value: 63487000 USD

2001-01-01 – 2001-12-31: 63487000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 17.02 million
Exact value

Exact value: 17018000 USD

2001-01-01 – 2001-12-31: 17018000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 46.47 million
Calculation and evidence

63487000 − 17018000 USD

Exact free cash flow: 46469000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

Capital expenditure uses the canonical mapped positive-spending convention. A missing, ambiguous, incompatible, or negative-sign input is left blank. Values use the latest reported version.

Dataset coverage and company identifiers

Coverage reflects filings processed into this Fundies dataset; it does not imply every source filing is loaded.

31 filings · 0 latest values · 0 originally reported values

Dataset published . Source filing dates and reporting periods are shown separately.

Identifiers: 0001095357, 1095357, edgar:1095357