vs
Side-by-side financial comparison of Expedia Group (EXPE) and GRAPHIC PACKAGING HOLDING CO (GPK). Click either name above to swap in a different company.
Expedia Group is the larger business by last-quarter revenue ($3.5B vs $2.1B, roughly 1.7× GRAPHIC PACKAGING HOLDING CO). Expedia Group runs the higher net margin — 5.8% vs 3.4%, a 2.4% gap on every dollar of revenue. On growth, Expedia Group posted the faster year-over-year revenue change (18.7% vs 0.2%). Over the past eight quarters, Expedia Group's revenue compounded faster (-0.2% CAGR vs -3.5%).
Expedia Inc. is an online travel agency owned by Expedia Group, based in Seattle. The website and mobile app can be used to book airline tickets, hotel reservations, car rentals, cruise ships, activities and vacation rentals. Expedia.com was launched on October 22, 1996 by Microsoft.
Graphic Packaging International is a Fortune 500 corporation based in Atlanta, Georgia, United States. It designs and manufactures packaging solutions for commercial products. GPI manufactures paperboard and folding cartons for a wide range of popular consumer goods, particularly beverages and packaged food. The company operates paperboard mills in Kalamazoo, Michigan; Macon, Georgia; Middletown, Ohio; Prosperity, South Carolina; Texarkana, Texas; and West Monroe, Louisiana, that use recycled...
EXPE vs GPK — Head-to-Head
Income Statement — Q1 FY2026 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $3.5B | $2.1B |
| Net Profit | $205.0M | $71.0M |
| Gross Margin | — | 14.1% |
| Operating Margin | 11.8% | 7.4% |
| Net Margin | 5.8% | 3.4% |
| Revenue YoY | 18.7% | 0.2% |
| Net Profit YoY | 202.5% | -48.6% |
| EPS (diluted) | $1.56 | $0.24 |
Green = leading value per metric. Periods may differ when fiscal calendars don't align.
8-Quarter Revenue & Profit Trend
Side-by-side quarterly history. Quarters aligned by calendar period so offset fiscal years line up.
| Q1 26 | $3.5B | — | ||
| Q4 25 | $3.5B | $2.1B | ||
| Q3 25 | $4.4B | $2.2B | ||
| Q2 25 | $3.8B | $2.2B | ||
| Q1 25 | $3.0B | $2.1B | ||
| Q4 24 | $3.2B | $2.1B | ||
| Q3 24 | $4.1B | $2.2B | ||
| Q2 24 | $3.6B | $2.2B |
| Q1 26 | $205.0M | — | ||
| Q4 25 | $205.0M | $71.0M | ||
| Q3 25 | $959.0M | $142.0M | ||
| Q2 25 | $330.0M | $104.0M | ||
| Q1 25 | $-200.0M | $127.0M | ||
| Q4 24 | $299.0M | $138.0M | ||
| Q3 24 | $684.0M | $165.0M | ||
| Q2 24 | $386.0M | $190.0M |
| Q1 26 | — | — | ||
| Q4 25 | — | 14.1% | ||
| Q3 25 | — | 19.6% | ||
| Q2 25 | — | 18.7% | ||
| Q1 25 | — | 20.6% | ||
| Q4 24 | — | 21.4% | ||
| Q3 24 | — | 22.3% | ||
| Q2 24 | — | 21.2% |
| Q1 26 | 11.8% | — | ||
| Q4 25 | 11.8% | 7.4% | ||
| Q3 25 | 23.5% | 10.7% | ||
| Q2 25 | 12.8% | 8.8% | ||
| Q1 25 | -2.3% | 10.5% | ||
| Q4 24 | 6.8% | 11.4% | ||
| Q3 24 | 18.8% | 12.6% | ||
| Q2 24 | 12.7% | 14.5% |
| Q1 26 | 5.8% | — | ||
| Q4 25 | 5.8% | 3.4% | ||
| Q3 25 | 21.7% | 6.5% | ||
| Q2 25 | 8.7% | 4.7% | ||
| Q1 25 | -6.7% | 6.0% | ||
| Q4 24 | 9.4% | 6.6% | ||
| Q3 24 | 16.8% | 7.5% | ||
| Q2 24 | 10.8% | 8.5% |
| Q1 26 | $1.56 | — | ||
| Q4 25 | $1.56 | $0.24 | ||
| Q3 25 | $7.33 | $0.48 | ||
| Q2 25 | $2.48 | $0.34 | ||
| Q1 25 | $-1.56 | $0.42 | ||
| Q4 24 | $2.10 | $0.46 | ||
| Q3 24 | $5.04 | $0.55 | ||
| Q2 24 | $2.80 | $0.62 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | $5.7B | $261.0M |
| Total DebtLower is stronger | $6.2B | $5.0B |
| Stockholders' EquityBook value | $1.3B | $3.3B |
| Total Assets | $24.5B | $11.8B |
| Debt / EquityLower = less leverage | 4.80× | 1.51× |
8-quarter trend — quarters aligned by calendar period.
| Q1 26 | $5.7B | — | ||
| Q4 25 | $5.7B | $261.0M | ||
| Q3 25 | $6.2B | $120.0M | ||
| Q2 25 | $6.7B | $120.0M | ||
| Q1 25 | $6.1B | $129.0M | ||
| Q4 24 | $4.5B | $157.0M | ||
| Q3 24 | $4.9B | $126.0M | ||
| Q2 24 | $6.3B | $125.0M |
| Q1 26 | $6.2B | — | ||
| Q4 25 | $6.2B | $5.0B | ||
| Q3 25 | $6.2B | $5.5B | ||
| Q2 25 | $6.2B | $5.4B | ||
| Q1 25 | $6.2B | $5.7B | ||
| Q4 24 | $6.3B | $5.1B | ||
| Q3 24 | $6.3B | $5.4B | ||
| Q2 24 | $6.3B | $4.9B |
| Q1 26 | $1.3B | — | ||
| Q4 25 | $1.3B | $3.3B | ||
| Q3 25 | $1.3B | $3.3B | ||
| Q2 25 | $836.0M | $3.2B | ||
| Q1 25 | $1.1B | $3.2B | ||
| Q4 24 | $1.6B | $3.0B | ||
| Q3 24 | $1.3B | $3.0B | ||
| Q2 24 | $889.0M | $2.8B |
| Q1 26 | $24.5B | — | ||
| Q4 25 | $24.5B | $11.8B | ||
| Q3 25 | $25.1B | $11.9B | ||
| Q2 25 | $27.0B | $11.8B | ||
| Q1 25 | $26.1B | $11.5B | ||
| Q4 24 | $22.4B | $11.1B | ||
| Q3 24 | $23.4B | $11.2B | ||
| Q2 24 | $25.9B | $10.8B |
| Q1 26 | 4.80× | — | ||
| Q4 25 | 4.80× | 1.51× | ||
| Q3 25 | 4.65× | 1.67× | ||
| Q2 25 | 7.43× | 1.68× | ||
| Q1 25 | 5.79× | 1.80× | ||
| Q4 24 | 4.02× | 1.71× | ||
| Q3 24 | 4.74× | 1.79× | ||
| Q2 24 | 7.04× | 1.75× |
Cash Flow & Capital Efficiency
How much cash each business actually produces after reinvestment. Cash flow is harder to manipulate than net income.
| Metric | | |
|---|---|---|
| Operating Cash FlowLast quarter | — | $521.0M |
| Free Cash FlowOCF − Capex | — | — |
| FCF MarginFCF / Revenue | — | — |
| Capex IntensityCapex / Revenue | — | — |
| Cash ConversionOCF / Net Profit | — | 7.34× |
| TTM Free Cash FlowTrailing 4 quarters | — | — |
8-quarter trend — quarters aligned by calendar period.
| Q1 26 | — | — | ||
| Q4 25 | $304.0M | $521.0M | ||
| Q3 25 | $-497.0M | $227.0M | ||
| Q2 25 | $1.1B | $267.0M | ||
| Q1 25 | $3.0B | $-174.0M | ||
| Q4 24 | $198.0M | $489.0M | ||
| Q3 24 | $-1.5B | $187.0M | ||
| Q2 24 | $1.5B | $161.0M |
| Q1 26 | — | — | ||
| Q4 25 | $119.0M | — | ||
| Q3 25 | $-686.0M | — | ||
| Q2 25 | $921.0M | — | ||
| Q1 25 | $2.8B | — | ||
| Q4 24 | $7.0M | — | ||
| Q3 24 | $-1.7B | — | ||
| Q2 24 | $1.3B | — |
| Q1 26 | — | — | ||
| Q4 25 | 3.4% | — | ||
| Q3 25 | -15.5% | — | ||
| Q2 25 | 24.3% | — | ||
| Q1 25 | 92.2% | — | ||
| Q4 24 | 0.2% | — | ||
| Q3 24 | -41.6% | — | ||
| Q2 24 | 36.7% | — |
| Q1 26 | — | — | ||
| Q4 25 | 5.2% | — | ||
| Q3 25 | 4.3% | — | ||
| Q2 25 | 5.3% | — | ||
| Q1 25 | 6.6% | — | ||
| Q4 24 | 6.0% | — | ||
| Q3 24 | 4.8% | — | ||
| Q2 24 | 5.5% | — |
| Q1 26 | — | — | ||
| Q4 25 | 1.48× | 7.34× | ||
| Q3 25 | -0.52× | 1.60× | ||
| Q2 25 | 3.40× | 2.57× | ||
| Q1 25 | — | -1.37× | ||
| Q4 24 | 0.66× | 3.54× | ||
| Q3 24 | -2.18× | 1.13× | ||
| Q2 24 | 3.89× | 0.85× |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
EXPE
Segment breakdown not available.
GPK
| Americas Paperboard Packaging | $1.4B | 68% |
| Other | $667.0M | 32% |
