Company Quick10K Filing
Liberty Expedia
Closing Price ($) Shares Out (MM) Market Cap ($MM)
$0.00 58 $-0
10-Q 2019-05-03 Quarter: 2019-03-31
10-K 2019-02-08 Annual: 2018-12-31
10-Q 2018-11-01 Quarter: 2018-09-30
10-Q 2018-08-02 Quarter: 2018-06-30
10-Q 2018-05-02 Quarter: 2018-03-31
10-K 2018-02-14 Annual: 2017-12-31
10-Q 2017-11-01 Quarter: 2017-09-30
10-Q 2017-08-02 Quarter: 2017-06-30
10-Q 2017-05-03 Quarter: 2017-03-31
10-K 2017-03-01 Annual: 2016-12-31
10-Q 2016-11-03 Quarter: 2016-09-30
8-K 2019-07-26 M&A, Shareholder Rights, Control, Officers, Amend Bylaw, Shareholder Vote, Regulation FD, Exhibits
8-K 2019-06-28 Other Events
8-K 2019-06-05 Enter Agreement, Exhibits
8-K 2019-04-15 Enter Agreement, M&A, Shareholder Rights, Control, Officers, Exhibits
8-K 2018-06-19 Shareholder Vote
8-K 2018-05-18 Regulation FD, Exhibits
8-K 2018-03-06 Enter Agreement, Exhibits

Liberty Expedia Financials

LEXE Metrics, Comps, Filings

Annual | Quarterly

Business

During November 2015, the board of directors of Liberty Interactive Corporation, now known as Qurate Retail, Inc. (“Qurate Retail”) authorized management to pursue a plan to distribute to holders of its Liberty Ventures common stock shares of a newly formed entity, Liberty Expedia Holdings, Inc. ("Expedia Holdings," the "Company," “us,” “we,” or “our” as discussed below) (the "Expedia Holdings Split-Off"). Expedia Holdings was formed as a Delaware Corporation in 2015. Immediately following the Expedia Holdings Split-Off, Expedia Holdings was comprised of, among other things, Qurate Retail's former ownership interest in Expedia Group, Inc. ("Expedia"), as well as Qurate Retail's former wholly-owned subsidiary Vitalize, LLC (which we refer to as Bodybuilding.com (“Bodybuilding”)). As of December 31, 2018, Expedia Holdings beneficially owned approximately 16.2% of the outstanding Expedia common stock and 53.0% of the voting interest in Expedia. Bodybuilding became a wholly owned subsidiary of Qurate Retail in October 2015 when Qurate Retail purchased the remaining ownership interest in Bodybuilding.

The Expedia Holdings Split-Off occurred on November 4, 2016. Following the Expedia Holdings Split-Off, Expedia Holdings and Qurate Retail operate as separate, publicly traded companies. The Expedia Holdings Split-Off was intended to be tax-free to Qurate Retail and the former stockholders of Liberty Ventures. In February 2017, the Internal Revenue Service (the “IRS”) completed its review of the Expedia Holdings Split-Off and informed Qurate Retail that it agreed with the nontaxable characterization of the transactions. Qurate Retail received an Issue Resolution Agreement from the IRS documenting this conclusion.

In connection with the Expedia Holdings Split-Off, (a), the Governance Agreement and Stockholders Agreement were assigned by Qurate Retail to the Company and (b) Mr. Diller ceased to directly control a majority voting interest in Expedia by irrevocably assigning (the “Diller Assignment”) the Diller Proxy to the Company for a period of time up to 18 months following completion of the Expedia Holdings Split-Off (the “Outside Date”), subject to certain termination events as described in the Amended and Restated Transaction Agreement, dated as of September 22, 2016, among Mr. Diller, John C. Malone (“Malone”), Leslie Malone (“Mrs. Malone” and together with Malone, the “Malone Group”), Qurate Retail and the Company (the “Amended and Restated Transaction Agreement” and the date on which such termination event occurs, the “Proxy Arrangement Termination Date”). On March 6, 2018, the Company, Qurate Retail, Mr. Malone, Mrs. Malone and Mr. Diller entered into a letter agreement (the “Letter Agreement”), which amended the termination provisions of the Amended and Restated Transaction Agreement to extend the Outside Date for an additional one year period. As a result, unless sooner terminated upon the occurrence of certain events or the taking of certain actions, in either case, as set forth in the Amended and Restated Transaction Agreement, as amended


Valuation ($BB)

Market Cap, Enterprise Value

Balance Sheet ($BB)

Assets, Stockholders' Equity

Income Statement ($BB Annual)

Revenue, Gross Profit, Net Income

Cash Flow ($BB Annual)

Operating, Investing, Financing

Comps ($MM TTM) Market Cap Gross Margin EV/EBITDA Ret on Assets Assets Liabilities Revenue G Profit Net Income EBITDA EV
US-China Biomedical Technology (UCBB) 0.3 -115% 0 0 0 0 -1 -1 -0
Davey Tree Expert (DAVEY) 9% 1.7 6% 570 398 1,095 98 32 97 161
AEI Income & Growth Fund 25 (AEI25) -6.0 -1% 22 1 0 0 -0 1 -3
DSwiss (DQWS) 21% 0.2 -180% 0 0 0 0 -0 -0 -0
Golden Global (GLDG) 29% 0.0 -750% 1 6 0 0 -5 -5 -0
Western Uranium (WUC) 13% 1.4 -8% 26 4 0 0 -2 -2 -3
United Royale (URYL) 0.5 -132% 0 0 0 0 -0 -0 -0
Solar Quartz Technologies (SQTX) 0.0 -1,337% 0 1 0 0 -1 -1 -0
Monopar Therapeutics (MONO) 1.3 -68% 6 0 0 0 -4 -4 -5
Qurate Retail (QRTE) 0% 4.6 3% 17,721 12,080 13,803 0 551 1,523 6,931
PGI (PGAI) 0% 44.7 -294% 0 92 0 0 -1 0 9
Hunt Mining (HMX) -2.8 -30% 8 14 0 0 -2 -2 4
Liberty Expedia (LEXE) 0% 0.0 -0% 34,646 17,341 11,536 0 -148 1,505 8
Novelis (NVL) 4% 2.8 4% 9,742 8,524 12,154 511 424 1,255 3,518
China Media (CHND) 0.0 -4,568% 0 1 0 0 -1 -1 -0
United States 12 Month Natural Gas Fund (UNL) 0% 36.9 -3% 4 0 1 0 -0 -0 -5
Estre Ambiental (EST) 0% 2,384 0 0 0 0 -0
Apache Offshore Investment Partnership (AOIP) 99% -9.8 3% 9 2 1 1 0 1 -5
Owens-Illinois Group (OW) 19% 5.0 4% 10,723 6,763 1,252 396 1,188 5,894
Pay My Time (PAYT) 0.0 -136% 0 1 0 0 -0 -0 -0

Balance Sheet ($MM)2016-12-312018-12-31
Cash1,8512,774
Accounts Receivable1,3452,154
Inventory40
PP&E8441,043
Assets33,98231,897
Accounts Payable
Long-Term Debt3,795382
Liabilities13,69014,380
Stockholders' Equity2,7632,401
Income Statement ($MM)2016-12-312018-12-31
Revenue1,58111,449
Cost of Revenue223
Gross Profit1,055
R&D
SG&A7766,552
Tax21-214
Net Income2,072-643
Cash Flow ($MM)2016-12-312018-12-31
Cash Operating1661,960
Cash Investing1,593-575
Cash Financing123-1,503