XML 58 R45.htm IDEA: XBRL DOCUMENT v3.10.0.1
Guarantor and Non-Guarantor Supplemental Financial Information - Schedule of Statement of Operations (Details) - USD ($)
$ in Millions
3 Months Ended 6 Months Ended
Jun. 30, 2018
Jun. 30, 2017
Jun. 30, 2018
Jun. 30, 2017
Condensed Income Statements, Captions [Line Items]        
Revenue $ 2,880 $ 2,586 $ 5,388 $ 4,775
Cost of revenue 498 439 [1] 985 [1] 861 [1]
Selling and marketing 1,541 1,443 [1] 3,057 [1] 2,713 [1]
Technology and content 400 343 [1] 796 [1] 665 [1]
General and administrative 196 179 [1] 395 [1] 337 [1]
Amortization of intangible assets 72 66 144 133
Impairment of goodwill 61 0 61 0
Legal reserves, occupancy tax and other 1 3 4 24
Restructuring and related reorganization charges 0 10 0 12
Intercompany (income) expense, net 0 0 0 0
Operating income (loss) 111 103 (54) 30
Equity in pre-tax earnings of consolidated subsidiaries 0 0 0 0
Other, net (125) (46) (129) (104)
Total other expense, net (125) (46) (129) (104)
Income (loss) before income taxes (14) 57 (183) (74)
Provision for income taxes 5 (3) 25 44
Net income (loss) (9) 54 (158) (30)
Net (income) loss attributable to noncontrolling interests 10 3 22 1
Net income (loss) attributable to Expedia, Inc. 1 57 (136) (29)
Comprehensive income (loss) attributable to Expedia, Inc. (65) 120 (175) 63
Reportable Legal Entities | Parent        
Condensed Income Statements, Captions [Line Items]        
Revenue 0 0 0 0
Cost of revenue 0 0 0 0
Selling and marketing 0 0 0 0
Technology and content 0 0 0 0
General and administrative 0 0 0 0
Amortization of intangible assets 0 0 0 0
Impairment of goodwill 0   0  
Legal reserves, occupancy tax and other 0 0 0 0
Restructuring and related reorganization charges   0   0
Intercompany (income) expense, net 0 0 0 0
Operating income (loss) 0 0 0 0
Equity in pre-tax earnings of consolidated subsidiaries 38 83 (59) 23
Other, net (48) (43) (100) (84)
Total other expense, net (10) 40 (159) (61)
Income (loss) before income taxes (10) 40 (159) (61)
Provision for income taxes 11 17 23 32
Net income (loss) 1 57 (136) (29)
Net (income) loss attributable to noncontrolling interests 0 0 0 0
Net income (loss) attributable to Expedia, Inc. 1 57 (136) (29)
Comprehensive income (loss) attributable to Expedia, Inc. (65) 120 (175) 63
Reportable Legal Entities | Guarantor Subsidiaries        
Condensed Income Statements, Captions [Line Items]        
Revenue 2,229 1,946 4,140 3,647
Cost of revenue 366 335 732 670
Selling and marketing 1,112 997 2,160 1,907
Technology and content 280 250 560 487
General and administrative 128 114 246 220
Amortization of intangible assets 45 46 90 92
Impairment of goodwill 0   0  
Legal reserves, occupancy tax and other 0 3 3 24
Restructuring and related reorganization charges   3   4
Intercompany (income) expense, net 231 220 415 386
Operating income (loss) 67 (22) (66) (143)
Equity in pre-tax earnings of consolidated subsidiaries 35 117 19 169
Other, net (61) (13) (9) (45)
Total other expense, net (26) 104 10 124
Income (loss) before income taxes 41 82 (56) (19)
Provision for income taxes (2) 8 1 52
Net income (loss) 39 90 (55) 33
Net (income) loss attributable to noncontrolling interests 0 0 1 0
Net income (loss) attributable to Expedia, Inc. 39 90 (54) 33
Comprehensive income (loss) attributable to Expedia, Inc. (59) 183 (110) 162
Reportable Legal Entities | Non-Guarantor Subsidiaries        
Condensed Income Statements, Captions [Line Items]        
Revenue 758 752 1,479 1,345
Cost of revenue 137 109 263 199
Selling and marketing 531 553 1,118 1,015
Technology and content 120 93 236 178
General and administrative 68 65 149 117
Amortization of intangible assets 27 20 54 41
Impairment of goodwill 61   61  
Legal reserves, occupancy tax and other 1 0 1 0
Restructuring and related reorganization charges   7   8
Intercompany (income) expense, net (231) (220) (415) (386)
Operating income (loss) 44 125 12 173
Equity in pre-tax earnings of consolidated subsidiaries 0 0 0 0
Other, net (16) 10 (20) 25
Total other expense, net (16) 10 (20) 25
Income (loss) before income taxes 28 135 (8) 198
Provision for income taxes (4) (28) 1 (40)
Net income (loss) 24 107 (7) 158
Net (income) loss attributable to noncontrolling interests 10 3 21 1
Net income (loss) attributable to Expedia, Inc. 34 110 14 159
Comprehensive income (loss) attributable to Expedia, Inc. (63) 206 (39) 290
Eliminations        
Condensed Income Statements, Captions [Line Items]        
Revenue (107) (112) (231) (217)
Cost of revenue (5) (5) (10) (8)
Selling and marketing (102) (107) (221) (209)
Technology and content 0 0 0 0
General and administrative 0 0 0 0
Amortization of intangible assets 0 0 0 0
Impairment of goodwill 0   0  
Legal reserves, occupancy tax and other 0 0 0 0
Restructuring and related reorganization charges   0   0
Intercompany (income) expense, net 0 0 0 0
Operating income (loss) 0 0 0 0
Equity in pre-tax earnings of consolidated subsidiaries (73) (200) 40 (192)
Other, net 0 0 0 0
Total other expense, net (73) (200) 40 (192)
Income (loss) before income taxes (73) (200) 40 (192)
Provision for income taxes 0 0 0 0
Net income (loss) (73) (200) 40 (192)
Net (income) loss attributable to noncontrolling interests 0 0 0 0
Net income (loss) attributable to Expedia, Inc. (73) (200) 40 (192)
Comprehensive income (loss) attributable to Expedia, Inc. $ 122 $ (389) $ 149 $ (452)
[1] Includes stock-based compensation as follows: Cost of revenue $3 million, $3 million, $5 million, and $6 million; Selling and marketing $12 million, $10 million, $23 million, and $21 million; Technology and content $16 million, $15 million, $31 million, and $28 million; General and administrative $19 million, $22 million, $41 million, and $42 million.