{ "ticker": "EXPE", "name": "Expedia Group, Inc.", "legal_name": "Expedia Group, Inc.", "cik": "0001324424", "exchange": "Nasdaq", "sic": "4700", "industry": "Transportation Services", "state": "DE", "fiscal_year_end": "1231", "is_financial": false, "is_utility": false, "snapshot_date": "2026-10-26", "price": { "value": 289.01, "as_of": "2026-10-23", "source": "Alpaca Market Data (consolidated SIP daily bar)", "url": "https://docs.alpaca.markets/docs/historical-stock-data-1" }, "market_cap": { "value": 34686790320.43, "as_of": "2026-10-23", "unit": "USD", "meaning": "price on the price date x latest reported point-in-time shares (see inputs.share_count_as_of)", "warning": null, "unavailable_reason": null, "inputs": { "traded_price": { "value": 289.01, "as_of": "2026-10-23", "unit": "USD per traded unit (share or ADS)", "source": "Alpaca Market Data (consolidated SIP daily bar)", "url": "https://docs.alpaca.markets/docs/historical-stock-data-1" }, "sec_shares_outstanding": { "value": 120019343.0, "unit": "underlying shares", "concept": "SEC cover page 10-Q 0001324424-26-000053 (sum of classes (Common stock 114,495,891 x 1; Class B Common Stock 5,523,452 x 1; class economics verified in https://www.sec.gov/Archives/edgar/data/1324424/000132442426000008/expe-20251231.htm)); filing document https://www.sec.gov/Archives/edgar/data/1324424/000132442426000053/expe-20260630.htm", "period_end": "2026-07-24", "accession": "0001324424-26-000053", "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442426000053/R1.htm" }, "depositary_ratio": { "value": 1.0, "unit": "underlying shares per traded unit", "status": "domestic", "source": "10-K filer; SEC shares are the traded units", "evidence_url": null, "evidence_form": null, "evidence_filed": null, "body_snippet": null }, "formula": "market_value = traded_price (price date) / depositary_ratio x latest point-in-time SEC shares outstanding (share-count date shown; from the filing cover page, summed across share classes only where the issuer filing verifies the classes are economically equivalent (rule + evidence URL in the source text), else withheld; priced at the primary listed class, so where other classes trade at a different price the value is an approximation; restated only for issuer-verified splits after the count date); weighted-average share counts are never used", "split_adjustment": null, "share_count_as_of": "2026-07-24", "share_count_age_days_at_price_date": 91, "warning": null, "computed": "289.01 (price 2026-10-23) / 1 x 120,019,343 (shares at 2026-07-24) = 34,686,790,320" } }, "share_basis": { "ratio": 1.0, "status": "domestic", "source": "10-K filer; SEC shares are the traded units", "evidence": null, "meaning": "SEC share counts and per-share figures are per underlying share; ratio = underlying shares per traded unit (1 for domestic common stock; N for an ADS representing N shares)." }, "scores": { "graham": { "score": 37.5, "status": "ok", "complete": true, "missing_tests": [], "passes_all": false, "data_as_of": "2025-12-31", "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [ "Revenue" ], "history_from": "2013", "history_through": "2025", "price_as_of": "2026-10-23", "price_stale": false, "verification": { "verified": 10, "mismatch": 0, "unverified": 21, "not_cross_checked": 2 }, "coverage": null, "computed_on": "2026-10-26", "rules_url": "https://theclaudetrader.com/p/graham", "components": [ { "test": "1", "name": "Adequate size", "value": 14.73, "unit": "revenue $B", "threshold": ">= 1", "points": 5.0, "max": 5 }, { "test": "2a", "name": "Current ratio", "value": 0.8, "threshold": ">= 2.0", "points": 0.0, "max": 15 }, { "test": "2b", "name": "Long-term debt vs working capital", "value": null, "unit": "LTD / WC", "threshold": "<= 1.0", "points": 0.0, "max": 15, "note": "working capital not positive" }, { "test": "3", "name": "Positive earnings each of 10 years", "value": "9 of 10", "threshold": "10 of 10", "points": 13.5, "max": 15 }, { "test": "4", "name": "Dividends every year for 20 years", "value": "12 of 20", "threshold": "20 of 20", "points": 9.0, "max": 15, "missing_years": [ 2006, 2007, 2008, 2009, 2021, 2022, 2023, 2024 ], "cross_check": { "verified_years": [ 2013, 2014, 2015, 2016, 2017, 2018, 2019, 2020, 2025 ], "mismatch_years": [], "unverified_years": [ 2006, 2007, 2008, 2009, 2010, 2011, 2012, 2021, 2022, 2023, 2024 ] }, "note": null }, { "test": "5", "name": "EPS growth, 3-yr avg now vs 10 yrs ago", "value": "3.50 -> 8.02 (+129%)", "threshold": ">= +33%", "points": 10.0, "max": 10 }, { "test": "6", "name": "P/E on 3-year average EPS", "value": 36.0, "threshold": "<= 15", "points": 0.0, "max": 15, "note": null }, { "test": "7", "name": "P/B <= 1.5, or P/E x P/B <= 22.5", "value": "P/B 28.69, product 1033.5", "threshold": "<= 1.5 or <= 22.5", "points": 0.0, "max": 10 } ], "inputs": [ { "name": "Price (close, per traded unit)", "value": 289.01, "kind": "price", "source": "Alpaca Market Data (consolidated SIP daily bar)", "url": "https://docs.alpaca.markets/docs/historical-stock-data-1", "period": "2026-10-23", "age_days": 3, "stale": false }, { "name": "Revenue", "value": 14733000000.0, "kind": "current", "source": "SEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax", "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442426000008/", "period": "2025-12-31", "accession": "0001324424-26-000008", "fact_id": 24291008, "verified": "unverified", "age_days": 299, "stale": true }, { "name": "current_assets", "value": 16302000000.0, "kind": "current", "source": "SEC XBRL AssetsCurrent", "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442426000053/", "period": "2026-06-30", "accession": "0001324424-26-000053", "fact_id": 24341300, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "current_liabilities", "value": 20354000000.0, "kind": "current", "source": "SEC XBRL LiabilitiesCurrent", "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442426000053/", "period": "2026-06-30", "accession": "0001324424-26-000053", "fact_id": 24368207, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "lt_debt", "value": 5459000000.0, "kind": "current", "source": "SEC XBRL LongTermDebtNoncurrent", "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442426000053/", "period": "2026-06-30", "accession": "0001324424-26-000053", "fact_id": 24418164, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "equity", "value": 1209000000.0, "kind": "current", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442426000053/", "period": "2026-06-30", "accession": "0001324424-26-000053", "fact_id": 24501210, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "Net income FY2016", "value": 282000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442419000006/", "period": "2016-12-31", "accession": "0001324424-19-000006", "fact_id": 20689295, "verified": "unverified", "age_days": 3586 }, { "name": "Net income FY2017", "value": 378000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442420000009/", "period": "2017-12-31", "accession": "0001324424-20-000009", "fact_id": 20695865, "verified": "unverified", "age_days": 3221 }, { "name": "Net income FY2018", "value": 406000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442421000015/", "period": "2018-12-31", "accession": "0001324424-21-000015", "fact_id": 20702250, "verified": "unverified", "age_days": 2856 }, { "name": "Net income FY2019", "value": 565000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442422000009/", "period": "2019-12-31", "accession": "0001324424-22-000009", "fact_id": 20708544, "verified": "unverified", "age_days": 2491 }, { "name": "Net income FY2020", "value": -2612000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442423000007/", "period": "2020-12-31", "accession": "0001324424-23-000007", "fact_id": 20714960, "verified": "unverified", "age_days": 2125 }, { "name": "Net income FY2021", "value": 12000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001324424-26-000022)", "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442424000007/", "period": "2021-12-31", "accession": "0001324424-24-000007", "fact_id": 20721568, "verified": "unverified", "age_days": 1760 }, { "name": "Net income FY2022", "value": 352000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001324424-26-000022)", "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442425000008/", "period": "2022-12-31", "accession": "0001324424-25-000008", "fact_id": 20728632, "verified": "unverified", "age_days": 1395 }, { "name": "Net income FY2023", "value": 797000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001324424-26-000022)", "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442426000008/", "period": "2023-12-31", "accession": "0001324424-26-000008", "fact_id": 20735528, "verified": "unverified", "age_days": 1030 }, { "name": "Net income FY2024", "value": 1234000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001324424-26-000022)", "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442426000008/", "period": "2024-12-31", "accession": "0001324424-26-000008", "fact_id": 20742008, "verified": "unverified", "age_days": 664 }, { "name": "Net income FY2025", "value": 1294000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001324424-26-000022)", "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442426000008/", "period": "2025-12-31", "accession": "0001324424-26-000008", "fact_id": 24294562, "verified": "unverified", "age_days": 299 }, { "name": "Dividend years (Yahoo)", "value": [ 2010, 2011, 2012, 2013, 2014, 2015, 2016, 2017, 2018, 2019, 2020, 2025, 2026 ], "kind": "history", "source": "Yahoo Finance dividend history", "url": "https://finance.yahoo.com/quote/EXPE/history?filter=div", "period": null, "verified": "verified (partly: XBRL covers 9 of 20 years)", "note": "XBRL dividends-per-share facts cover 9 of the 20 years" }, { "name": "Dividends per share FY2013 (XBRL)", "value": 0.56, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/1324424/000119312516457822/", "period": "2013-12-31", "accession": "0001193125-16-457822", "fact_id": 20886832, "verified": "verified", "age_days": 4682 }, { "name": "Dividends per share FY2014 (XBRL)", "value": 0.66, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442417000006/", "period": "2014-12-31", "accession": "0001324424-17-000006", "fact_id": 20888675, "verified": "verified", "age_days": 4317 }, { "name": "Dividends per share FY2015 (XBRL)", "value": 0.84, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442418000006/", "period": "2015-12-31", "accession": "0001324424-18-000006", "fact_id": 20890490, "verified": "verified", "age_days": 3952 }, { "name": "Dividends per share FY2016 (XBRL)", "value": 1.0, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442419000006/", "period": "2016-12-31", "accession": "0001324424-19-000006", "fact_id": 20892300, "verified": "verified", "age_days": 3586 }, { "name": "Dividends per share FY2017 (XBRL)", "value": 1.16, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442420000009/", "period": "2017-12-31", "accession": "0001324424-20-000009", "fact_id": 20894070, "verified": "verified", "age_days": 3221 }, { "name": "Dividends per share FY2018 (XBRL)", "value": 1.24, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442421000015/", "period": "2018-12-31", "accession": "0001324424-21-000015", "fact_id": 20895788, "verified": "verified", "age_days": 2856 }, { "name": "Dividends per share FY2019 (XBRL)", "value": 1.32, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442422000009/", "period": "2019-12-31", "accession": "0001324424-22-000009", "fact_id": 20897449, "verified": "verified", "age_days": 2491 }, { "name": "Dividends per share FY2020 (XBRL)", "value": 0.34, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442423000007/", "period": "2020-12-31", "accession": "0001324424-23-000007", "fact_id": 20899067, "verified": "verified", "age_days": 2125 }, { "name": "Dividends per share FY2025 (XBRL)", "value": 1.6, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442426000008/", "period": "2025-12-31", "accession": "0001324424-26-000008", "fact_id": 24309672, "verified": "verified", "age_days": 299 }, { "name": "EPS diluted FY2014", "value": 2.99, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442417000006/", "period": "2014-12-31", "accession": "0001324424-17-000006", "fact_id": 20759741, "verified": "unverified", "age_days": 4317 }, { "name": "EPS diluted FY2015", "value": 5.7, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442418000006/", "period": "2015-12-31", "accession": "0001324424-18-000006", "fact_id": 20763970, "verified": "unverified", "age_days": 3952 }, { "name": "EPS diluted FY2016", "value": 1.82, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442419000006/", "period": "2016-12-31", "accession": "0001324424-19-000006", "fact_id": 20768007, "verified": "unverified", "age_days": 3586 }, { "name": "EPS diluted FY2023", "value": 5.31, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442426000008/", "period": "2023-12-31", "accession": "0001324424-26-000008", "fact_id": 20800281, "verified": "unverified", "age_days": 1030 }, { "name": "EPS diluted FY2024", "value": 8.95, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442426000008/", "period": "2024-12-31", "accession": "0001324424-26-000008", "fact_id": 20806102, "verified": "unverified", "age_days": 664 }, { "name": "EPS diluted FY2025", "value": 9.81, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442426000008/", "period": "2025-12-31", "accession": "0001324424-26-000008", "fact_id": 24300590, "verified": "unverified", "age_days": 299 }, { "name": "Shares outstanding", "value": 120019343.0, "kind": "current", "source": "SEC cover page 10-Q 0001324424-26-000053 (sum of classes (Common stock 114,495,891 x 1; Class B Common Stock 5,523,452 x 1; class economics verified in https://www.sec.gov/Archives/edgar/data/1324424/000132442426000008/expe-20251231.htm)); filing document https://www.sec.gov/Archives/edgar/data/1324424/000132442426000053/expe-20260630.htm", "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442426000053/R1.htm", "period": "2026-07-24", "accession": "0001324424-26-000053", "fact_id": 24599788, "age_days": 94, "stale": false } ] }, "magic_formula": { "score": null, "status": "insufficient data (invested capital not positive (negative working capital exceeds fixed assets))", "complete": null, "missing_tests": [], "passes_all": null, "data_as_of": null, "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [], "history_from": null, "history_through": null, "price_as_of": null, "price_stale": null, "verification": null, "coverage": null, "computed_on": "2026-10-26", "rules_url": "https://theclaudetrader.com/p/magic_formula", "components": [], "inputs": [] }, "momentum": { "score": 64.0, "status": "ok", "complete": true, "missing_tests": [], "passes_all": null, "data_as_of": "2026-10-23", "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [], "history_from": null, "history_through": null, "price_as_of": "2026-10-23", "price_stale": null, "verification": null, "coverage": null, "computed_on": "2026-10-26", "rules_url": "https://theclaudetrader.com/p/momentum", "components": [ { "name": "12-1 month return", "value": 21.0, "unit": "%", "percentile": 68.1, "points": 34.1, "max": 50 }, { "name": "6 month return", "value": 15.8, "unit": "%", "percentile": 74.2, "points": 14.8, "max": 20 }, { "name": "Price / 52-week high", "value": 0.853, "points": 12.8, "max": 15 }, { "name": "Volatility penalty (60d annualised)", "value": 45.1, "unit": "%", "points": 2.3, "max": 15 } ], "inputs": [ { "name": "Adjusted close series (14 months)", "value": 289.01, "kind": "price", "source": "Yahoo Finance / Alpaca Market Data daily history", "url": null, "period": "2026-10-23", "age_days": 3, "stale": false } ] }, "insider": { "score": 0.0, "status": "ok", "complete": true, "missing_tests": [], "passes_all": null, "data_as_of": "2026-10-23", "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [], "history_from": null, "history_through": null, "price_as_of": null, "price_stale": null, "verification": null, "coverage": { "window_start": "2026-07-28", "through": "2026-10-23", "missing_days": 3, "note": "Form 4 data loaded through 2026-10-23" }, "computed_on": "2026-10-26", "rules_url": "https://theclaudetrader.com/p/insider", "components": [ { "name": "Open-market buy value / market cap (percentile among buyers)", "value": 0.0, "unit": "bp", "points": 0.0, "max": 35 }, { "name": "Distinct buyers", "value": 0, "points": 0.0, "max": 25 }, { "name": "Buyer seniority", "value": 0.0, "points": 0.0, "max": 20 }, { "name": "Recency (half-life 30d)", "value": 0.0, "points": 0.0, "max": 10 }, { "name": "Sales penalty (excludes 10b5-1 plan sales)", "value": 1.12, "unit": "bp", "points": -7.4, "max": 0 } ], "inputs": [ { "name": "Form 4 S Dzielak Robert J 2026-08-24", "value": 336340.0, "shares": 1004.0, "price": 335.0, "role": "officer", "period": "2026-08-24", "source": "SEC Form 4 (insider transactions data set)", "url": "https://www.sec.gov/Archives/edgar/data/1324424/000122520826007317/" }, { "name": "Form 4 S Soliday Lance A 2026-08-18", "value": 909456.4999999999, "shares": 2810.0, "price": 323.65, "role": "officer", "period": "2026-08-18", "source": "SEC Form 4 (insider transactions data set)", "url": "https://www.sec.gov/Archives/edgar/data/1324424/000122520826007235/" }, { "name": "Form 4 S Dzielak Robert J 2026-08-17", "value": 661000.0, "shares": 2000.0, "price": 330.5, "role": "officer", "period": "2026-08-17", "source": "SEC Form 4 (insider transactions data set)", "url": "https://www.sec.gov/Archives/edgar/data/1324424/000122520826007164/" }, { "name": "Form 4 S Jacobson Craig A 2026-08-13", "value": 1029253.1599999999, "shares": 3133.0, "price": 328.52, "role": "director", "period": "2026-08-13", "source": "SEC Form 4 (insider transactions data set)", "url": "https://www.sec.gov/Archives/edgar/data/1324424/000122520826007141/" }, { "name": "Form 4 S Dzielak Robert J 2026-08-11", "value": 945945.0, "shares": 3003.0, "price": 315.0, "role": "officer", "period": "2026-08-11", "source": "SEC Form 4 (insider transactions data set)", "url": "https://www.sec.gov/Archives/edgar/data/1324424/000122520826007100/" } ] }, "buffett": { "score": 76.0, "status": "ok", "complete": true, "missing_tests": [], "passes_all": false, "data_as_of": "2026-06-30", "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [], "history_from": "2016", "history_through": "2025", "price_as_of": "2026-10-23", "price_stale": false, "verification": { "verified": 0, "mismatch": 0, "unverified": 47, "not_cross_checked": 2 }, "coverage": null, "computed_on": "2026-10-26", "rules_url": "https://theclaudetrader.com/p/buffett", "components": [ { "test": "1", "name": "Average return on equity (net income / year-end equity)", "value": "12.4% over 8 yrs", "threshold": ">= 15%", "points": 15.7, "max": 25 }, { "test": "2", "name": "Profitable every year", "value": "9 of 10", "threshold": "all years", "points": 13.5, "max": 15 }, { "test": "3", "name": "Net income growth, 3-yr average now vs start of window", "value": "+17.6% a year", "threshold": ">= +10%", "points": 10.0, "max": 10 }, { "test": "4", "name": "Borrowings / 3-yr average earnings (years to repay)", "value": 4.9, "threshold": "<= 4", "points": 11.5, "max": 15, "unit": "years", "note": "LongTermDebt (incl. current maturities)" }, { "test": "5", "name": "Operating margin, 5-yr average", "value": "8.4%", "threshold": ">= 20%", "points": 0.3, "max": 10 }, { "test": "6", "name": "Free cash flow / net income, 5-yr (operating cash flow minus capex)", "value": "3.56", "threshold": ">= 1.0", "points": 10.0, "max": 10 }, { "test": "7", "name": "Owner-earnings yield (3-yr avg free cash flow / market cap)", "value": "7.0%", "threshold": ">= 7%", "points": 15.0, "max": 15 } ], "inputs": [ { "name": "Price (close, per traded unit)", "value": 289.01, "kind": "price", "source": "Alpaca Market Data (consolidated SIP daily bar)", "url": "https://docs.alpaca.markets/docs/historical-stock-data-1", "period": "2026-10-23", "age_days": 3, "stale": false }, { "name": "Net income FY2018", "value": 406000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442421000015/", "period": "2018-12-31", "accession": "0001324424-21-000015", "fact_id": 20702250, "verified": "unverified", "age_days": 2856 }, { "name": "Equity at FY2018 end", "value": 4104000000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442420000009/", "period": "2018-12-31", "accession": "0001324424-20-000009", "fact_id": 22763360, "verified": "unverified", "age_days": 2856 }, { "name": "Net income FY2019", "value": 565000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442422000009/", "period": "2019-12-31", "accession": "0001324424-22-000009", "fact_id": 20708544, "verified": "unverified", "age_days": 2491 }, { "name": "Equity at FY2019 end", "value": 3967000000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442421000015/", "period": "2019-12-31", "accession": "0001324424-21-000015", "fact_id": 22788304, "verified": "unverified", "age_days": 2491 }, { "name": "Net income FY2020", "value": -2612000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442423000007/", "period": "2020-12-31", "accession": "0001324424-23-000007", "fact_id": 20714960, "verified": "unverified", "age_days": 2125 }, { "name": "Equity at FY2020 end", "value": 1510000000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442422000009/", "period": "2020-12-31", "accession": "0001324424-22-000009", "fact_id": 22812967, "verified": "unverified", "age_days": 2125 }, { "name": "Net income FY2021", "value": 12000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001324424-26-000022)", "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442424000007/", "period": "2021-12-31", "accession": "0001324424-24-000007", "fact_id": 20721568, "verified": "unverified", "age_days": 1760 }, { "name": "Equity at FY2021 end", "value": 2057000000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442423000007/", "period": "2021-12-31", "accession": "0001324424-23-000007", "fact_id": 22838877, "verified": "unverified", "age_days": 1760 }, { "name": "Net income FY2022", "value": 352000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001324424-26-000022)", "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442425000008/", "period": "2022-12-31", "accession": "0001324424-25-000008", "fact_id": 20728632, "verified": "unverified", "age_days": 1395 }, { "name": "Equity at FY2022 end", "value": 2283000000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442424000007/", "period": "2022-12-31", "accession": "0001324424-24-000007", "fact_id": 22866972, "verified": "unverified", "age_days": 1395 }, { "name": "Net income FY2023", "value": 797000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001324424-26-000022)", "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442426000008/", "period": "2023-12-31", "accession": "0001324424-26-000008", "fact_id": 20735528, "verified": "unverified", "age_days": 1030 }, { "name": "Equity at FY2023 end", "value": 1534000000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442425000008/", "period": "2023-12-31", "accession": "0001324424-25-000008", "fact_id": 22894544, "verified": "unverified", "age_days": 1030 }, { "name": "Net income FY2024", "value": 1234000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001324424-26-000022)", "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442426000008/", "period": "2024-12-31", "accession": "0001324424-26-000008", "fact_id": 20742008, "verified": "unverified", "age_days": 664 }, { "name": "Equity at FY2024 end", "value": 1557000000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442426000008/", "period": "2024-12-31", "accession": "0001324424-26-000008", "fact_id": 22920081, "verified": "unverified", "age_days": 664 }, { "name": "Net income FY2025", "value": 1294000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001324424-26-000022)", "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442426000008/", "period": "2025-12-31", "accession": "0001324424-26-000008", "fact_id": 24294562, "verified": "unverified", "age_days": 299 }, { "name": "Equity at FY2025 end", "value": 1284000000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442426000053/", "period": "2025-12-31", "accession": "0001324424-26-000053", "fact_id": 24477758, "verified": "unverified", "age_days": 299 }, { "name": "Net income FY2016", "value": 282000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442419000006/", "period": "2016-12-31", "accession": "0001324424-19-000006", "fact_id": 20689295, "verified": "unverified", "age_days": 3586 }, { "name": "Net income FY2017", "value": 378000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442420000009/", "period": "2017-12-31", "accession": "0001324424-20-000009", "fact_id": 20695865, "verified": "unverified", "age_days": 3221 }, { "name": "Net income FY2018", "value": 406000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442421000015/", "period": "2018-12-31", "accession": "0001324424-21-000015", "fact_id": 20702250, "verified": "unverified", "age_days": 2856 }, { "name": "Net income FY2019", "value": 565000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442422000009/", "period": "2019-12-31", "accession": "0001324424-22-000009", "fact_id": 20708544, "verified": "unverified", "age_days": 2491 }, { "name": "Net income FY2020", "value": -2612000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442423000007/", "period": "2020-12-31", "accession": "0001324424-23-000007", "fact_id": 20714960, "verified": "unverified", "age_days": 2125 }, { "name": "Net income FY2021", "value": 12000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001324424-26-000022)", "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442424000007/", "period": "2021-12-31", "accession": "0001324424-24-000007", "fact_id": 20721568, "verified": "unverified", "age_days": 1760 }, { "name": "Net income FY2022", "value": 352000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001324424-26-000022)", "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442425000008/", "period": "2022-12-31", "accession": "0001324424-25-000008", "fact_id": 20728632, "verified": "unverified", "age_days": 1395 }, { "name": "Net income FY2023", "value": 797000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001324424-26-000022)", "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442426000008/", "period": "2023-12-31", "accession": "0001324424-26-000008", "fact_id": 20735528, "verified": "unverified", "age_days": 1030 }, { "name": "Net income FY2024", "value": 1234000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001324424-26-000022)", "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442426000008/", "period": "2024-12-31", "accession": "0001324424-26-000008", "fact_id": 20742008, "verified": "unverified", "age_days": 664 }, { "name": "Net income FY2025", "value": 1294000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001324424-26-000022)", "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442426000008/", "period": "2025-12-31", "accession": "0001324424-26-000008", "fact_id": 24294562, "verified": "unverified", "age_days": 299 }, { "name": "debt_incl_current", "value": 5459000000.0, "kind": "current", "source": "SEC XBRL LongTermDebt", "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442426000053/", "period": "2026-06-30", "accession": "0001324424-26-000053", "fact_id": 24429459, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "Operating income FY2021", "value": 186000000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442424000007/", "period": "2021-12-31", "accession": "0001324424-24-000007", "fact_id": 20861185, "verified": "unverified", "age_days": 1760 }, { "name": "Revenue FY2021", "value": 8598000000.0, "kind": "history", "source": "SEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax", "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442424000007/", "period": "2021-12-31", "accession": "0001324424-24-000007", "fact_id": 20642609, "verified": "unverified", "age_days": 1760 }, { "name": "Operating income FY2022", "value": 1085000000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442425000008/", "period": "2022-12-31", "accession": "0001324424-25-000008", "fact_id": 20866937, "verified": "unverified", "age_days": 1395 }, { "name": "Revenue FY2022", "value": 11667000000.0, "kind": "history", "source": "SEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax", "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442425000008/", "period": "2022-12-31", "accession": "0001324424-25-000008", "fact_id": 20647794, "verified": "unverified", "age_days": 1395 }, { "name": "Operating income FY2023", "value": 1033000000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442426000008/", "period": "2023-12-31", "accession": "0001324424-26-000008", "fact_id": 20872533, "verified": "unverified", "age_days": 1030 }, { "name": "Revenue FY2023", "value": 12839000000.0, "kind": "history", "source": "SEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax", "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442426000008/", "period": "2023-12-31", "accession": "0001324424-26-000008", "fact_id": 20652837, "verified": "unverified", "age_days": 1030 }, { "name": "Operating income FY2024", "value": 1319000000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442426000008/", "period": "2024-12-31", "accession": "0001324424-26-000008", "fact_id": 20877753, "verified": "unverified", "age_days": 664 }, { "name": "Revenue FY2024", "value": 13691000000.0, "kind": "history", "source": "SEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax", "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442426000008/", "period": "2024-12-31", "accession": "0001324424-26-000008", "fact_id": 20657649, "verified": "unverified", "age_days": 664 }, { "name": "Operating income FY2025", "value": 1871000000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442426000008/", "period": "2025-12-31", "accession": "0001324424-26-000008", "fact_id": 24305770, "verified": "unverified", "age_days": 299 }, { "name": "Revenue FY2025", "value": 14733000000.0, "kind": "history", "source": "SEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax", "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442426000008/", "period": "2025-12-31", "accession": "0001324424-26-000008", "fact_id": 24291008, "verified": "unverified", "age_days": 299 }, { "name": "Operating cash flow FY2021", "value": 3748000000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442424000007/", "period": "2021-12-31", "accession": "0001324424-24-000007", "fact_id": 20958412, "verified": "unverified", "age_days": 1760 }, { "name": "Capital expenditure FY2021", "value": 673000000.0, "kind": "history", "source": "SEC XBRL PaymentsToAcquirePropertyPlantAndEquipment", "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442424000007/", "period": "2021-12-31", "accession": "0001324424-24-000007", "fact_id": 21026206, "verified": "unverified", "age_days": 1760 }, { "name": "Operating cash flow FY2022", "value": 3440000000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442425000008/", "period": "2022-12-31", "accession": "0001324424-25-000008", "fact_id": 20965344, "verified": "unverified", "age_days": 1395 }, { "name": "Capital expenditure FY2022", "value": 662000000.0, "kind": "history", "source": "SEC XBRL PaymentsToAcquirePropertyPlantAndEquipment", "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442425000008/", "period": "2022-12-31", "accession": "0001324424-25-000008", "fact_id": 21030583, "verified": "unverified", "age_days": 1395 }, { "name": "Operating cash flow FY2023", "value": 2690000000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442426000008/", "period": "2023-12-31", "accession": "0001324424-26-000008", "fact_id": 20972117, "verified": "unverified", "age_days": 1030 }, { "name": "Capital expenditure FY2023", "value": 846000000.0, "kind": "history", "source": "SEC XBRL PaymentsToAcquirePropertyPlantAndEquipment", "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442426000008/", "period": "2023-12-31", "accession": "0001324424-26-000008", "fact_id": 21034848, "verified": "unverified", "age_days": 1030 }, { "name": "Operating cash flow FY2024", "value": 3085000000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442426000008/", "period": "2024-12-31", "accession": "0001324424-26-000008", "fact_id": 20978495, "verified": "unverified", "age_days": 664 }, { "name": "Capital expenditure FY2024", "value": 756000000.0, "kind": "history", "source": "SEC XBRL PaymentsToAcquirePropertyPlantAndEquipment", "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442426000008/", "period": "2024-12-31", "accession": "0001324424-26-000008", "fact_id": 21038936, "verified": "unverified", "age_days": 664 }, { "name": "Operating cash flow FY2025", "value": 3880000000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442426000008/", "period": "2025-12-31", "accession": "0001324424-26-000008", "fact_id": 24312647, "verified": "unverified", "age_days": 299 }, { "name": "Capital expenditure FY2025", "value": 770000000.0, "kind": "history", "source": "SEC XBRL PaymentsToAcquirePropertyPlantAndEquipment", "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442426000008/", "period": "2025-12-31", "accession": "0001324424-26-000008", "fact_id": 24317990, "verified": "unverified", "age_days": 299 }, { "name": "Shares outstanding", "value": 120019343.0, "kind": "current", "source": "SEC cover page 10-Q 0001324424-26-000053 (sum of classes (Common stock 114,495,891 x 1; Class B Common Stock 5,523,452 x 1; class economics verified in https://www.sec.gov/Archives/edgar/data/1324424/000132442426000008/expe-20251231.htm)); filing document https://www.sec.gov/Archives/edgar/data/1324424/000132442426000053/expe-20260630.htm", "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442426000053/R1.htm", "period": "2026-07-24", "accession": "0001324424-26-000053", "fact_id": 24599788, "age_days": 94, "stale": false } ] }, "lynch": { "score": 15.2, "status": "partial: 5", "complete": false, "missing_tests": [ "5" ], "passes_all": false, "data_as_of": "2026-06-30", "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [], "history_from": "2020", "history_through": "2025", "price_as_of": "2026-10-23", "price_stale": false, "verification": { "verified": 0, "mismatch": 0, "unverified": 5, "not_cross_checked": 1 }, "coverage": null, "computed_on": "2026-10-26", "rules_url": "https://theclaudetrader.com/p/lynch", "components": [ { "test": "1", "name": "PEG: P/E divided by 5-yr EPS growth (in % points)", "value": null, "threshold": "<= 1.0", "points": 0.0, "max": 30, "note": "earnings not positive in both years, or growth not positive: PEG undefined" }, { "test": "2", "name": "EPS growth, 5-yr compound rate", "value": null, "threshold": "12% to 35% a year", "points": 0.0, "max": 20, "note": "earnings not positive in both years" }, { "test": "3", "name": "P/E on latest annual EPS", "value": 29.5, "threshold": "<= 25", "points": 7.0, "max": 10 }, { "test": "4", "name": "Borrowings / equity", "value": 4.52, "threshold": "<= 0.5", "points": 0.0, "max": 15, "note": "LongTermDebt (incl. current maturities)" }, { "test": "5", "name": "Years of the last 5 in which EPS rose", "value": null, "threshold": "5 of 5", "points": null, "max": 15, "note": "needs six consecutive fiscal years of diluted EPS" }, { "test": "6", "name": "Net cash (cash minus borrowings) / market cap", "value": "+3.5%", "threshold": ">= +10%", "points": 8.2, "max": 10 } ], "inputs": [ { "name": "Price (close, per traded unit)", "value": 289.01, "kind": "price", "source": "Alpaca Market Data (consolidated SIP daily bar)", "url": "https://docs.alpaca.markets/docs/historical-stock-data-1", "period": "2026-10-23", "age_days": 3, "stale": false }, { "name": "EPS diluted FY2025", "value": 9.81, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442426000008/", "period": "2025-12-31", "accession": "0001324424-26-000008", "fact_id": 24300590, "verified": "unverified", "age_days": 299 }, { "name": "EPS diluted FY2020", "value": -19.0, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442423000007/", "period": "2020-12-31", "accession": "0001324424-23-000007", "fact_id": 20783543, "verified": "unverified", "age_days": 2125 }, { "name": "debt_incl_current", "value": 5459000000.0, "kind": "current", "source": "SEC XBRL LongTermDebt", "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442426000053/", "period": "2026-06-30", "accession": "0001324424-26-000053", "fact_id": 24429459, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "equity", "value": 1209000000.0, "kind": "current", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442426000053/", "period": "2026-06-30", "accession": "0001324424-26-000053", "fact_id": 24501210, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "cash", "value": 6682000000.0, "kind": "current", "source": "SEC XBRL CashAndCashEquivalentsAtCarryingValue", "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442426000053/", "period": "2026-06-30", "accession": "0001324424-26-000053", "fact_id": 24534758, "verified": "unverified", "age_days": 118, "stale": false } ] }, "graham_enterprising": { "score": 35.0, "status": "ok", "complete": true, "missing_tests": [], "passes_all": false, "data_as_of": "2026-06-30", "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [], "history_from": "2020", "history_through": "2025", "price_as_of": "2026-10-23", "price_stale": false, "verification": { "verified": 0, "mismatch": 0, "unverified": 10, "not_cross_checked": 3 }, "coverage": null, "computed_on": "2026-10-26", "rules_url": "https://theclaudetrader.com/p/graham_enterprising", "components": [ { "test": "1", "name": "Current ratio", "value": 0.8, "threshold": ">= 1.5", "points": 0.0, "max": 15 }, { "test": "2", "name": "Borrowings vs working capital", "value": null, "threshold": "<= 1.1x", "points": 0.0, "max": 15, "note": "working capital not positive" }, { "test": "3", "name": "No earnings deficit in the last 5 years", "value": "5 of 5 profitable", "threshold": "5 of 5", "points": 15.0, "max": 15 }, { "test": "4", "name": "Pays a current dividend", "value": "yes", "threshold": "yes", "points": 10.0, "max": 10 }, { "test": "5", "name": "EPS higher than five years earlier", "value": "-19.00 -> 9.81", "threshold": "higher", "points": 10.0, "max": 10 }, { "test": "6", "name": "Price / book value per share", "value": 28.69, "threshold": "<= 1.2", "points": 0.0, "max": 20, "note": "book value used because intangibles are not separated in the dataset (Graham uses net tangible assets)" }, { "test": "7", "name": "Price / net current asset value per share (current assets minus all liabilities)", "value": null, "threshold": "<= 0.67", "points": 0.0, "max": 15, "note": "net current asset value not positive" } ], "inputs": [ { "name": "Price (close, per traded unit)", "value": 289.01, "kind": "price", "source": "Alpaca Market Data (consolidated SIP daily bar)", "url": "https://docs.alpaca.markets/docs/historical-stock-data-1", "period": "2026-10-23", "age_days": 3, "stale": false }, { "name": "current_assets", "value": 16302000000.0, "kind": "current", "source": "SEC XBRL AssetsCurrent", "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442426000053/", "period": "2026-06-30", "accession": "0001324424-26-000053", "fact_id": 24341300, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "current_liabilities", "value": 20354000000.0, "kind": "current", "source": "SEC XBRL LiabilitiesCurrent", "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442426000053/", "period": "2026-06-30", "accession": "0001324424-26-000053", "fact_id": 24368207, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "Net income FY2021", "value": 12000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001324424-26-000022)", "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442424000007/", "period": "2021-12-31", "accession": "0001324424-24-000007", "fact_id": 20721568, "verified": "unverified", "age_days": 1760 }, { "name": "Net income FY2022", "value": 352000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001324424-26-000022)", "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442425000008/", "period": "2022-12-31", "accession": "0001324424-25-000008", "fact_id": 20728632, "verified": "unverified", "age_days": 1395 }, { "name": "Net income FY2023", "value": 797000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001324424-26-000022)", "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442426000008/", "period": "2023-12-31", "accession": "0001324424-26-000008", "fact_id": 20735528, "verified": "unverified", "age_days": 1030 }, { "name": "Net income FY2024", "value": 1234000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001324424-26-000022)", "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442426000008/", "period": "2024-12-31", "accession": "0001324424-26-000008", "fact_id": 20742008, "verified": "unverified", "age_days": 664 }, { "name": "Net income FY2025", "value": 1294000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001324424-26-000022)", "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442426000008/", "period": "2025-12-31", "accession": "0001324424-26-000008", "fact_id": 24294562, "verified": "unverified", "age_days": 299 }, { "name": "Dividend years (Yahoo)", "value": [ 2015, 2016, 2017, 2018, 2019, 2020, 2025, 2026 ], "kind": "history", "source": "Yahoo Finance dividend history", "url": "https://finance.yahoo.com/quote/EXPE/history?filter=div", "period": null }, { "name": "EPS diluted FY2025", "value": 9.81, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442426000008/", "period": "2025-12-31", "accession": "0001324424-26-000008", "fact_id": 24300590, "verified": "unverified", "age_days": 299 }, { "name": "EPS diluted FY2020", "value": -19.0, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442423000007/", "period": "2020-12-31", "accession": "0001324424-23-000007", "fact_id": 20783543, "verified": "unverified", "age_days": 2125 }, { "name": "equity", "value": 1209000000.0, "kind": "current", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442426000053/", "period": "2026-06-30", "accession": "0001324424-26-000053", "fact_id": 24501210, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "Shares outstanding", "value": 120019343.0, "kind": "current", "source": "SEC cover page 10-Q 0001324424-26-000053 (sum of classes (Common stock 114,495,891 x 1; Class B Common Stock 5,523,452 x 1; class economics verified in https://www.sec.gov/Archives/edgar/data/1324424/000132442426000008/expe-20251231.htm)); filing document https://www.sec.gov/Archives/edgar/data/1324424/000132442426000053/expe-20260630.htm", "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442426000053/R1.htm", "period": "2026-07-24", "accession": "0001324424-26-000053", "fact_id": 24599788, "age_days": 94, "stale": false } ] }, "piotroski": { "score": 66.7, "status": "ok", "complete": true, "missing_tests": [], "passes_all": false, "data_as_of": null, "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [], "history_from": "2024", "history_through": "2026", "price_as_of": null, "price_stale": false, "verification": { "verified": 0, "mismatch": 0, "unverified": 27, "not_cross_checked": 0 }, "coverage": null, "computed_on": "2026-10-26", "rules_url": "https://theclaudetrader.com/p/piotroski", "components": [ { "test": "1", "name": "Return on assets is positive", "value": "5.3%", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 }, { "test": "2", "name": "Operating cash flow is positive", "value": "3,880M", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 }, { "test": "3", "name": "Return on assets improved on the prior year", "value": "5.5% -> 5.3%", "threshold": "pass = 1", "points": 0.0, "max": 11.11111111111111 }, { "test": "4", "name": "Operating cash flow exceeds net income (accruals)", "value": "3,880M vs 1,294M", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 }, { "test": "5", "name": "Long-term debt / assets fell", "value": "23.3% -> 18.3%", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 }, { "test": "6", "name": "Current ratio improved", "value": "0.72 -> 0.73", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 }, { "test": "7", "name": "No new shares issued (share count did not rise)", "value": "119M -> 120M", "threshold": "pass = 1", "points": 0.0, "max": 11.11111111111111 }, { "test": "8", "name": "Operating margin improved (stand-in for gross margin, which the dataset does not carry)", "value": "9.6% -> 12.7%", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 }, { "test": "9", "name": "Asset turnover (revenue / assets) improved", "value": "0.61 -> 0.60", "threshold": "pass = 1", "points": 0.0, "max": 11.11111111111111 } ], "inputs": [ { "name": "net_income 2025-12-31", "value": 1294000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001324424-26-000022)", "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442426000008/", "period": "2025-12-31", "accession": "0001324424-26-000008", "fact_id": 24294562, "verified": "unverified", "age_days": 299 }, { "name": "total_assets 2025-12-31", "value": 24452000000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442426000053/", "period": "2025-12-31", "accession": "0001324424-26-000053", "fact_id": 24377444, "verified": "unverified", "age_days": 299 }, { "name": "cfo 2025-12-31", "value": 3880000000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442426000008/", "period": "2025-12-31", "accession": "0001324424-26-000008", "fact_id": 24312647, "verified": "unverified", "age_days": 299 }, { "name": "net_income 2025-12-31", "value": 1294000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001324424-26-000022)", "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442426000008/", "period": "2025-12-31", "accession": "0001324424-26-000008", "fact_id": 24294562, "verified": "unverified", "age_days": 299 }, { "name": "net_income 2024-12-31", "value": 1234000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001324424-26-000022)", "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442426000008/", "period": "2024-12-31", "accession": "0001324424-26-000008", "fact_id": 20742008, "verified": "unverified", "age_days": 664 }, { "name": "total_assets 2025-12-31", "value": 24452000000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442426000053/", "period": "2025-12-31", "accession": "0001324424-26-000053", "fact_id": 24377444, "verified": "unverified", "age_days": 299 }, { "name": "total_assets 2024-12-31", "value": 22388000000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442426000008/", "period": "2024-12-31", "accession": "0001324424-26-000008", "fact_id": 21930163, "verified": "unverified", "age_days": 664 }, { "name": "cfo 2025-12-31", "value": 3880000000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442426000008/", "period": "2025-12-31", "accession": "0001324424-26-000008", "fact_id": 24312647, "verified": "unverified", "age_days": 299 }, { "name": "net_income 2025-12-31", "value": 1294000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001324424-26-000022)", "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442426000008/", "period": "2025-12-31", "accession": "0001324424-26-000008", "fact_id": 24294562, "verified": "unverified", "age_days": 299 }, { "name": "lt_debt 2025-12-31", "value": 4469000000.0, "kind": "history", "source": "SEC XBRL LongTermDebtNoncurrent", "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442426000053/", "period": "2025-12-31", "accession": "0001324424-26-000053", "fact_id": 24410515, "verified": "unverified", "age_days": 299 }, { "name": "lt_debt 2024-12-31", "value": 5223000000.0, "kind": "history", "source": "SEC XBRL LongTermDebtNoncurrent", "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442426000008/", "period": "2024-12-31", "accession": "0001324424-26-000008", "fact_id": 22085785, "verified": "unverified", "age_days": 664 }, { "name": "total_assets 2025-12-31", "value": 24452000000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442426000053/", "period": "2025-12-31", "accession": "0001324424-26-000053", "fact_id": 24377444, "verified": "unverified", "age_days": 299 }, { "name": "total_assets 2024-12-31", "value": 22388000000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442426000008/", "period": "2024-12-31", "accession": "0001324424-26-000008", "fact_id": 21930163, "verified": "unverified", "age_days": 664 }, { "name": "current_assets 2025-12-31", "value": 12199000000.0, "kind": "history", "source": "SEC XBRL AssetsCurrent", "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442426000053/", "period": "2025-12-31", "accession": "0001324424-26-000053", "fact_id": 24323107, "verified": "unverified", "age_days": 299 }, { "name": "current_assets 2024-12-31", "value": 9815000000.0, "kind": "history", "source": "SEC XBRL AssetsCurrent", "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442426000008/", "period": "2024-12-31", "accession": "0001324424-26-000008", "fact_id": 21324125, "verified": "unverified", "age_days": 664 }, { "name": "current_liabilities 2025-12-31", "value": 16657000000.0, "kind": "history", "source": "SEC XBRL LiabilitiesCurrent", "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442426000053/", "period": "2025-12-31", "accession": "0001324424-26-000053", "fact_id": 24350069, "verified": "unverified", "age_days": 299 }, { "name": "current_liabilities 2024-12-31", "value": 13611000000.0, "kind": "history", "source": "SEC XBRL LiabilitiesCurrent", "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442426000008/", "period": "2024-12-31", "accession": "0001324424-26-000008", "fact_id": 21597017, "verified": "unverified", "age_days": 664 }, { "name": "shares_out 2026-07-24", "value": 120019343.0, "kind": "history", "source": "SEC cover page 10-Q 0001324424-26-000053 (sum of classes (Common stock 114,495,891 x 1; Class B Common Stock 5,523,452 x 1; class economics verified in https://www.sec.gov/Archives/edgar/data/1324424/000132442426000008/expe-20251231.htm)); filing document https://www.sec.gov/Archives/edgar/data/1324424/000132442426000053/expe-20260630.htm", "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442426000053/R1.htm", "period": "2026-07-24", "accession": "0001324424-26-000053", "fact_id": 24599788, "verified": "unverified", "age_days": 94 }, { "name": "shares_out 2025-06-30", "value": 118969000.0, "kind": "history", "source": "SEC XBRL CommonStockSharesOutstanding", "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442425000042/", "period": "2025-06-30", "accession": "0001324424-25-000042", "fact_id": 24581645, "verified": "unverified", "age_days": 483 }, { "name": "operating_income 2025-12-31", "value": 1871000000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442426000008/", "period": "2025-12-31", "accession": "0001324424-26-000008", "fact_id": 24305770, "verified": "unverified", "age_days": 299 }, { "name": "operating_income 2024-12-31", "value": 1319000000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442426000008/", "period": "2024-12-31", "accession": "0001324424-26-000008", "fact_id": 20877753, "verified": "unverified", "age_days": 664 }, { "name": "revenue 2025-12-31", "value": 14733000000.0, "kind": "history", "source": "SEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax", "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442426000008/", "period": "2025-12-31", "accession": "0001324424-26-000008", "fact_id": 24291008, "verified": "unverified", "age_days": 299 }, { "name": "revenue 2024-12-31", "value": 13691000000.0, "kind": "history", "source": "SEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax", "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442426000008/", "period": "2024-12-31", "accession": "0001324424-26-000008", "fact_id": 20657649, "verified": "unverified", "age_days": 664 }, { "name": "revenue 2025-12-31", "value": 14733000000.0, "kind": "history", "source": "SEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax", "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442426000008/", "period": "2025-12-31", "accession": "0001324424-26-000008", "fact_id": 24291008, "verified": "unverified", "age_days": 299 }, { "name": "revenue 2024-12-31", "value": 13691000000.0, "kind": "history", "source": "SEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax", "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442426000008/", "period": "2024-12-31", "accession": "0001324424-26-000008", "fact_id": 20657649, "verified": "unverified", "age_days": 664 }, { "name": "total_assets 2025-12-31", "value": 24452000000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442426000053/", "period": "2025-12-31", "accession": "0001324424-26-000053", "fact_id": 24377444, "verified": "unverified", "age_days": 299 }, { "name": "total_assets 2024-12-31", "value": 22388000000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442426000008/", "period": "2024-12-31", "accession": "0001324424-26-000008", "fact_id": 21930163, "verified": "unverified", "age_days": 664 } ] } }, "net_income_by_fy": [ { "fy": 2013, "period_end": "2013-12-31", "sec_frame": "CY2013", "value": 232850000.0, "url": "https://www.sec.gov/Archives/edgar/data/1324424/000119312516457822/", "accession": "0001193125-16-457822" }, { "fy": 2014, "period_end": "2014-12-31", "sec_frame": "CY2014", "value": 398097000.0, "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442417000006/", "accession": "0001324424-17-000006" }, { "fy": 2015, "period_end": "2015-12-31", "sec_frame": "CY2015", "value": 764465000.0, "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442418000006/", "accession": "0001324424-18-000006" }, { "fy": 2016, "period_end": "2016-12-31", "sec_frame": "CY2016", "value": 282000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442419000006/", "accession": "0001324424-19-000006" }, { "fy": 2017, "period_end": "2017-12-31", "sec_frame": "CY2017", "value": 378000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442420000009/", "accession": "0001324424-20-000009" }, { "fy": 2018, "period_end": "2018-12-31", "sec_frame": "CY2018", "value": 406000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442421000015/", "accession": "0001324424-21-000015" }, { "fy": 2019, "period_end": "2019-12-31", "sec_frame": "CY2019", "value": 565000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442422000009/", "accession": "0001324424-22-000009" }, { "fy": 2020, "period_end": "2020-12-31", "sec_frame": "CY2020", "value": -2612000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442423000007/", "accession": "0001324424-23-000007" }, { "fy": 2021, "period_end": "2021-12-31", "sec_frame": "CY2021", "value": 12000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442424000007/", "accession": "0001324424-24-000007" }, { "fy": 2022, "period_end": "2022-12-31", "sec_frame": "CY2022", "value": 352000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442425000008/", "accession": "0001324424-25-000008" }, { "fy": 2023, "period_end": "2023-12-31", "sec_frame": "CY2023", "value": 797000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442426000008/", "accession": "0001324424-26-000008" }, { "fy": 2024, "period_end": "2024-12-31", "sec_frame": "CY2024", "value": 1234000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442426000008/", "accession": "0001324424-26-000008" }, { "fy": 2025, "period_end": "2025-12-31", "sec_frame": "CY2025", "value": 1294000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442426000008/", "accession": "0001324424-26-000008" } ], "eps_diluted_by_fy": [ { "fy": 2013, "period_end": "2013-12-31", "sec_frame": "CY2013", "value": 1.67, "url": "https://www.sec.gov/Archives/edgar/data/1324424/000119312516457822/", "accession": "0001193125-16-457822", "value_reported": 1.67, "split_factor": 1.0, "split_basis": "filed between 2016-01-01 and 2016-12-31" }, { "fy": 2014, "period_end": "2014-12-31", "sec_frame": "CY2014", "value": 2.99, "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442417000006/", "accession": "0001324424-17-000006", "value_reported": 2.99, "split_factor": 1.0, "split_basis": "filed between 2017-01-01 and 2017-12-31" }, { "fy": 2015, "period_end": "2015-12-31", "sec_frame": "CY2015", "value": 5.7, "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442418000006/", "accession": "0001324424-18-000006", "value_reported": 5.7, "split_factor": 1.0, "split_basis": "filed 2018-02-09" }, { "fy": 2016, "period_end": "2016-12-31", "sec_frame": "CY2016", "value": 1.82, "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442419000006/", "accession": "0001324424-19-000006", "value_reported": 1.82, "split_factor": 1.0, "split_basis": "filed 2019-02-08" }, { "fy": 2017, "period_end": "2017-12-31", "sec_frame": "CY2017", "value": 2.42, "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442420000009/", "accession": "0001324424-20-000009", "value_reported": 2.42, "split_factor": 1.0, "split_basis": "filed 2020-02-14" }, { "fy": 2018, "period_end": "2018-12-31", "sec_frame": "CY2018", "value": 2.65, "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442421000015/", "accession": "0001324424-21-000015", "value_reported": 2.65, "split_factor": 1.0, "split_basis": "filed 2021-02-12" }, { "fy": 2019, "period_end": "2019-12-31", "sec_frame": "CY2019", "value": 3.77, "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442422000009/", "accession": "0001324424-22-000009", "value_reported": 3.77, "split_factor": 1.0, "split_basis": "filed 2022-02-11" }, { "fy": 2020, "period_end": "2020-12-31", "sec_frame": "CY2020", "value": -19.0, "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442423000007/", "accession": "0001324424-23-000007", "value_reported": -19.0, "split_factor": 1.0, "split_basis": "filed 2023-02-10" }, { "fy": 2021, "period_end": "2021-12-31", "sec_frame": "CY2021", "value": -1.8, "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442424000007/", "accession": "0001324424-24-000007", "value_reported": -1.8, "split_factor": 1.0, "split_basis": "filed 2024-02-09" }, { "fy": 2022, "period_end": "2022-12-31", "sec_frame": "CY2022", "value": 2.17, "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442425000008/", "accession": "0001324424-25-000008", "value_reported": 2.17, "split_factor": 1.0, "split_basis": "filed 2025-02-07" }, { "fy": 2023, "period_end": "2023-12-31", "sec_frame": "CY2023", "value": 5.31, "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442426000008/", "accession": "0001324424-26-000008", "value_reported": 5.31, "split_factor": 1.0, "split_basis": "filed 2026-02-13" }, { "fy": 2024, "period_end": "2024-12-31", "sec_frame": "CY2024", "value": 8.95, "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442426000008/", "accession": "0001324424-26-000008", "value_reported": 8.95, "split_factor": 1.0, "split_basis": "filed 2026-02-13" }, { "fy": 2025, "period_end": "2025-12-31", "sec_frame": "CY2025", "value": 9.81, "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442426000008/", "accession": "0001324424-26-000008", "value_reported": 9.81, "split_factor": 1.0, "split_basis": "filed 2026-02-13" } ], "revenue_by_fy": [ { "fy": 2013, "period_end": "2013-12-31", "sec_frame": "CY2013", "value": 4771259000.0, "url": "https://www.sec.gov/Archives/edgar/data/1324424/000119312516457822/", "accession": "0001193125-16-457822" }, { "fy": 2014, "period_end": "2014-12-31", "sec_frame": "CY2014", "value": 5763485000.0, "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442417000006/", "accession": "0001324424-17-000006" }, { "fy": 2015, "period_end": "2015-12-31", "sec_frame": "CY2015", "value": 6672317000.0, "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442418000006/", "accession": "0001324424-18-000006" }, { "fy": 2016, "period_end": "2016-12-31", "sec_frame": "CY2016", "value": 8773564000.0, "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442418000006/", "accession": "0001324424-18-000006" }, { "fy": 2017, "period_end": "2017-12-31", "sec_frame": "CY2017", "value": 10060000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442420000009/", "accession": "0001324424-20-000009" }, { "fy": 2018, "period_end": "2018-12-31", "sec_frame": "CY2018", "value": 11223000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442421000015/", "accession": "0001324424-21-000015" }, { "fy": 2019, "period_end": "2019-12-31", "sec_frame": "CY2019", "value": 12067000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442422000009/", "accession": "0001324424-22-000009" }, { "fy": 2020, "period_end": "2020-12-31", "sec_frame": "CY2020", "value": 5199000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442423000007/", "accession": "0001324424-23-000007" }, { "fy": 2021, "period_end": "2021-12-31", "sec_frame": "CY2021", "value": 8598000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442424000007/", "accession": "0001324424-24-000007" }, { "fy": 2022, "period_end": "2022-12-31", "sec_frame": "CY2022", "value": 11667000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442425000008/", "accession": "0001324424-25-000008" }, { "fy": 2023, "period_end": "2023-12-31", "sec_frame": "CY2023", "value": 12839000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442426000008/", "accession": "0001324424-26-000008" }, { "fy": 2024, "period_end": "2024-12-31", "sec_frame": "CY2024", "value": 13691000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442426000008/", "accession": "0001324424-26-000008" }, { "fy": 2025, "period_end": "2025-12-31", "sec_frame": "CY2025", "value": 14733000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442426000008/", "accession": "0001324424-26-000008" } ], "dividend_years": [ 2010, 2011, 2012, 2013, 2014, 2015, 2016, 2017, 2018, 2019, 2020, 2025, 2026 ], "insider_transactions_recent": [ { "txn_date": "2026-08-24", "insider_name": "Dzielak Robert J", "role": "officer", "code": "S", "shares": 1004.0, "price": 335.0, "value": 336340.0, "is_10b5_1": 0, "source_url": "https://www.sec.gov/Archives/edgar/data/1324424/000122520826007317/" }, { "txn_date": "2026-08-18", "insider_name": "Soliday Lance A", "role": "officer", "code": "S", "shares": 2810.0, "price": 323.65, "value": 909456.4999999999, "is_10b5_1": 0, "source_url": "https://www.sec.gov/Archives/edgar/data/1324424/000122520826007235/" }, { "txn_date": "2026-08-17", "insider_name": "Dzielak Robert J", "role": "officer", "code": "S", "shares": 2000.0, "price": 330.5, "value": 661000.0, "is_10b5_1": 0, "source_url": "https://www.sec.gov/Archives/edgar/data/1324424/000122520826007164/" }, { "txn_date": "2026-08-13", "insider_name": "Jacobson Craig A", "role": "director", "code": "S", "shares": 3133.0, "price": 328.52, "value": 1029253.1599999999, "is_10b5_1": 0, "source_url": "https://www.sec.gov/Archives/edgar/data/1324424/000122520826007141/" }, { "txn_date": "2026-08-11", "insider_name": "Dzielak Robert J", "role": "officer", "code": "S", "shares": 3003.0, "price": 315.0, "value": 945945.0, "is_10b5_1": 0, "source_url": "https://www.sec.gov/Archives/edgar/data/1324424/000122520826007100/" }, { "txn_date": "2026-06-05", "insider_name": "Dzielak Robert J", "role": "officer", "code": "S", "shares": 4702.0, "price": 233.0, "value": 1095566.0, "is_10b5_1": 0, "source_url": "https://www.sec.gov/Archives/edgar/data/1324424/000122520826005877/" }, { "txn_date": "2026-05-26", "insider_name": "Soliday Lance A", "role": "officer", "code": "S", "shares": 940.0, "price": 221.86, "value": 208548.40000000002, "is_10b5_1": 0, "source_url": "https://www.sec.gov/Archives/edgar/data/1324424/000122520826005627/" } ], "links": { "sec_filings": "https://www.sec.gov/edgar/browse/?CIK=0001324424", "sec_xbrl_companyfacts": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001324424.json", "sec_form4": "https://www.sec.gov/cgi-bin/browse-edgar?action=getcompany&CIK=0001324424&type=4", "sec_8k": "https://www.sec.gov/cgi-bin/browse-edgar?action=getcompany&CIK=0001324424&type=8-K", "yahoo": "https://finance.yahoo.com/quote/EXPE", "stooq": "https://stooq.com/q/d/?s=expe.us", "external_views_link_only": { "morningstar": "https://www.morningstar.com/search?query=EXPE", "finviz": "https://finviz.com/quote.ashx?t=EXPE", "stockanalysis": "https://stockanalysis.com/stocks/expe/", "seeking_alpha": "https://seekingalpha.com/symbol/EXPE", "openinsider": "http://openinsider.com/search?q=EXPE", "google_news": "https://news.google.com/rss/search?q=EXPE+stock" } }, "machine_readable": { "json": "https://theclaudetrader.com/s/EXPE.json", "markdown": "https://theclaudetrader.com/s/EXPE.md", "research_packet": "https://theclaudetrader.com/r/EXPE.json", "index": "https://theclaudetrader.com/llms.txt" }, "dossier": null, "cite_as": "The Claude Trader snapshot 2026-10-26, https://theclaudetrader.com/s/EXPE; data from SEC EDGAR XBRL and market prices (Alpaca Market Data, Yahoo Finance) to 2026-10-23.", "disclaimer": "Scores are deterministic rule outputs from public filings. fair_value_model is a labelled model estimate from the same filings (method at /fair-value), not an opinion or recommendation.", "fair_value_model": { "fair_value": 286.72, "fv_low": 47.15, "fv_high": 486.13, "fv_gap_pct": -0.8, "fv_verdict": "amber", "fv_methods": 3, "fv_as_of": "2026-10-23", "fv_calculated_on": "2026-10-26", "fv_inputs_through": "2026-08-06", "fv_skipped": null, "unit": "per traded unit (share or ADS), same currency as the price", "methods": { "dcf": { "value": 486.1295013253155, "growth_used": 0.1, "fcf_avg": 2427666666.6666665, "inputs": { "fcf": { "value": 2427666666.6666665, "years": [ 2023, 2024, 2025 ], "by_year": [ 1844000000.0, 2329000000.0, 3110000000.0 ], "cfo": [ { "value": 2690000000.0, "tag": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "period_end": "2023-12-31", "accession": "0001324424-26-000008", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442426000008/" }, { "value": 3085000000.0, "tag": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "period_end": "2024-12-31", "accession": "0001324424-26-000008", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442426000008/" }, { "value": 3880000000.0, "tag": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "period_end": "2025-12-31", "accession": "0001324424-26-000008", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442426000008/" } ], "capex": [ { "value": 846000000.0, "tag": "SEC XBRL PaymentsToAcquirePropertyPlantAndEquipment", "period_end": "2023-12-31", "accession": "0001324424-26-000008", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442426000008/" }, { "value": 756000000.0, "tag": "SEC XBRL PaymentsToAcquirePropertyPlantAndEquipment", "period_end": "2024-12-31", "accession": "0001324424-26-000008", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442426000008/" }, { "value": 770000000.0, "tag": "SEC XBRL PaymentsToAcquirePropertyPlantAndEquipment", "period_end": "2025-12-31", "accession": "0001324424-26-000008", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442426000008/" } ] }, "revenue_cagr_5y": { "value": 0.23161302817574048, "from": { "value": 5199000000.0, "tag": "SEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax", "period_end": "2020-12-31", "accession": "0001324424-23-000007", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442423000007/" }, "to": { "value": 14733000000.0, "tag": "SEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax", "period_end": "2025-12-31", "accession": "0001324424-26-000008", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442426000008/" } }, "shares": { "value": 120019343.0, "tag": "SEC cover page 10-Q 0001324424-26-000053 (sum of classes (Common stock 114,495,891 x 1; Class B Common Stock 5,523,452 x 1; class economics verified in https://www.sec.gov/Archives/edgar/data/1324424/000132442426000008/expe-20251231.htm)); filing document https://www.sec.gov/Archives/edgar/data/1324424/000132442426000053/expe-20260630.htm", "period_end": "2026-07-24", "accession": "0001324424-26-000053", "filed": "2026-08-06", "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442426000053/R1.htm" } } }, "earnings": { "value": 286.72416149068323, "pe_used": 29.22774327122153, "pe_raw": 29.22774327122153, "pe_basis": "SIC 47 peer median excluding itself (3 peers)", "inputs": { "eps": { "fy": 2025, "value": 9.81, "tag": "SEC XBRL EarningsPerShareDiluted", "period_end": "2025-12-31", "accession": "0001324424-26-000008", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442426000008/", "value_reported": 9.81, "split_factor": 1.0 } } }, "graham": { "value": 47.153430140740575, "inputs": { "eps": { "fy": 2025, "value": 9.81, "tag": "SEC XBRL EarningsPerShareDiluted", "period_end": "2025-12-31", "accession": "0001324424-26-000008", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442426000008/", "value_reported": 9.81, "split_factor": 1.0 }, "bvps": { "value": 10.073376255692384, "equity": { "value": 1209000000.0, "tag": "SEC XBRL StockholdersEquity", "period_end": "2026-06-30", "accession": "0001324424-26-000053", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442426000053/" }, "shares": 120019343.0 } } } }, "method_note": "Median of up to three methods from SEC filings: owner-earnings DCF (3-yr avg FCF, 10-yr two-stage, growth = min(5-yr revenue CAGR, 10%) fading to 2.5%, 9% discount), trailing EPS x SIC-peer median P/E (8-35), Graham number. Model estimate, not advice.", "discount_rate": 0.09, "terminal_growth": 0.025, "verdict_rule": "green: fair value more than 10% above price; red: more than 10% below; amber: within 10%", "page": "https://theclaudetrader.com/fair-value" } }