BCO vs EXPE
Brinks Co. and Expedia Group, Inc., side by side — 10 fiscal years reported in USD, drawn from SEC filings.
Most recent reported year
| Metric | BCO | EXPE |
|---|---|---|
| Revenue | $5.3B | $14.7B |
| Net income | $199.7M | $1.3B |
| Gross margin | 25.8% | 90.1% |
| Net margin | 4.0% | 8.8% |
| Return on equity | 86.3% | 91.1% |
| Diluted EPS | $4.69 | $9.81 |
| Dividend / share | $1.01 | $1.60 |
| Payout ratio | 21.2% | 15.5% |
| Free cash flow | $436.4M | $3.1B |
| Equity | $277.7M | $1.3B |
| Net debt / equity | 8.09× | 0.58× |
| Current ratio | 1.51× | 0.73× |
| Revenue CAGR 5y | 7.3% | 23.2% |
| Profit CAGR 5y | 65.7% | · |
EXPE bills 2.8× the revenue of BCO, and keeps more of each dollar of revenue as profit (8.8% against 4.0%).
The stronger figure of the pair is set in bold. That is arithmetic, not a recommendation — this page does not pick a winner. "·" marks a figure not available in our data.
10 years side by side
| Fiscal year | BCO | EXPE |
|---|---|---|
| FY2025 | $5.3B | $14.7B |
| FY2024 | $5.0B | $13.7B |
| FY2023 | $4.9B | $12.8B |
| FY2022 | $4.5B | $11.7B |
| FY2021 | $4.2B | $8.6B |
| FY2020 | $3.7B | $5.2B |
| FY2019 | $3.7B | $12.1B |
| FY2018 | $3.5B | $11.2B |
| FY2017 | $3.3B | $10.1B |
| FY2016 | $3.0B | $8.8B |
Bottom line
| Fiscal year | BCO | EXPE |
|---|---|---|
| FY2025 | $199.7M | $1.3B |
| FY2024 | $162.9M | $1.2B |
| FY2023 | $87.7M | $797.0M |
| FY2022 | $170.6M | $352.0M |
| FY2021 | $105.2M | $12.0M |
| FY2020 | $16.0M | $-2.6B |
| FY2019 | $29.0M | $565.0M |
| FY2018 | $-33.3M | $406.0M |
| FY2017 | $16.7M | $378.0M |
| FY2016 | $34.5M | $282.0M |
18 fiscal years
| Fiscal year | Difference | Ahead |
|---|---|---|
| FY2025 | −$9,471,800,000 | EXPE |
| FY2024 | −$8,679,100,000 | EXPE |
| FY2023 | −$7,964,400,000 | EXPE |
| FY2022 | −$7,131,500,000 | EXPE |
| FY2021 | −$4,397,800,000 | EXPE |
| FY2020 | −$1,508,100,000 | EXPE |
| FY2019 | −$8,383,800,000 | EXPE |
| FY2018 | −$7,734,100,000 | EXPE |
| FY2017 | −$6,713,000,000 | EXPE |
| FY2016 | −$5,753,400,000 | EXPE |
| FY2015 | −$3,610,917,000 | EXPE |
| FY2014 | −$2,201,185,000 | EXPE |
| FY2013 | −$992,659,000 | EXPE |
| FY2012 | −$452,747,000 | EXPE |
| FY2011 | +$213,891,000 | BCO |
| FY2010 | −$57,445,000 | EXPE |
| FY2009 | +$391,949,000 | BCO |
| FY2008 | +$226,487,000 | BCO |
The higher-revenue side has changed between BCO and EXPE over this period. The gap has widened since the earliest year compared.
18 of 18 comparable fiscal years — a year missing data on either side is not counted.
18 fiscal years
| Fiscal year | Difference | Ahead |
|---|---|---|
| FY2025 | −4.8 pp | EXPE |
| FY2024 | −5.5 pp | EXPE |
| FY2023 | −3.3 pp | EXPE |
| FY2022 | +1.1 pp | BCO |
| FY2021 | +2.6 pp | BCO |
| FY2020 | +53.1 pp | BCO |
| FY2019 | −3.8 pp | EXPE |
| FY2018 | −4.3 pp | EXPE |
| FY2017 | −3.0 pp | EXPE |
| FY2016 | −1.5 pp | EXPE |
| FY2015 | −11.8 pp | EXPE |
| FY2014 | −9.7 pp | EXPE |
| FY2013 | −2.4 pp | EXPE |
| FY2012 | −3.9 pp | EXPE |
| FY2011 | −11.1 pp | EXPE |
| FY2010 | −11.6 pp | EXPE |
| FY2009 | −3.7 pp | EXPE |
| FY2008 | +92.9 pp | BCO |
The higher net margin has changed hands between BCO and EXPE over this period.
18 of 18 comparable fiscal years — a year missing data on either side is not counted.
Standard deviation, each side
EXPE's net margin has been more volatile than BCO's over the 18 comparable fiscal years — 24.8 percentage points of standard deviation against 2.5.
18 of 18 comparable fiscal years — a year missing data on either side is not counted.
Year by year
The lead in net margin changed hands between BCO and EXPE over these 18 fiscal years — BCO led in 4 and EXPE in 14.
18 of 18 comparable fiscal years — a year missing data on either side is not counted.
Standard deviation, each side
EXPE's return on equity has been more volatile than BCO's over the 17 comparable fiscal years — 37.1 percentage points of standard deviation against 29.6.
17 of 18 comparable fiscal years — a year missing data on either side is not counted.
Year by year
The lead in return on equity changed hands between BCO and EXPE over these 17 fiscal years — BCO led in 7 and EXPE in 10.
17 of 18 comparable fiscal years — a year missing data on either side is not counted.