XML 58 R44.htm IDEA: XBRL DOCUMENT v3.10.0.1
Segment Information (Detail) - USD ($)
$ in Millions
3 Months Ended 9 Months Ended
Sep. 30, 2018
Sep. 30, 2017
Sep. 30, 2018
Sep. 30, 2017
Segment Reporting Information [Line Items]        
Revenue $ 3,276 $ 2,966 $ 8,664 $ 7,741
Intersegment revenue 0 0 0 0
Adjusted EBITDA 912 709 1,499 1,310
Depreciation (171) (156) (507) (449)
Amortization of intangible assets (71) (71) (215) (204)
Impairment of goodwill 0 0 (61) 0
Stock-based compensation (54) (7) (154) (104)
Legal reserves, occupancy tax and other 78 1 74 (23)
Restructuring and related reorganization charges   (4)   (16)
Realized (gain) loss on revenue hedges (22) 9 (18) (3)
Operating income (loss) 672 481 618 511
Other expense, net (60) (66) (189) (170)
Income before income taxes 612 415 429 341
Provision for income taxes (81) (66) (56) (22)
Net income 531 349 373 319
Net (income) loss attributable to non-controlling interests (6) 3 16 4
Net income (loss) attributable to Expedia, Inc. 525 352 389 323
Core OTA        
Segment Reporting Information [Line Items]        
Revenue 2,527 2,314 6,706 6,022
trivago        
Segment Reporting Information [Line Items]        
Revenue 200 221 571 621
HomeAway        
Segment Reporting Information [Line Items]        
Revenue 410 305 941 714
Egencia        
Segment Reporting Information [Line Items]        
Revenue 139 126 446 384
Reportable Segments | Core OTA        
Segment Reporting Information [Line Items]        
Revenue 2,527 2,314 6,706 6,022
Intersegment revenue 0 0 0 0
Adjusted EBITDA 837 734 1,721 1,523
Depreciation (88) (79) (256) (226)
Amortization of intangible assets 0 0 0 0
Impairment of goodwill     0  
Stock-based compensation 0 0 0 0
Legal reserves, occupancy tax and other 0 0 0 0
Restructuring and related reorganization charges   0   0
Realized (gain) loss on revenue hedges (21) 9 (17) (3)
Operating income (loss) 728 664 1,448 1,294
Reportable Segments | trivago        
Segment Reporting Information [Line Items]        
Revenue 295 338 894 952
Intersegment revenue 95 117 323 331
Adjusted EBITDA 31 (8) (17) 14
Depreciation (4) (2) (11) (6)
Amortization of intangible assets 0 0 0 0
Impairment of goodwill     0  
Stock-based compensation 0 0 0 0
Legal reserves, occupancy tax and other 0 0 0 0
Restructuring and related reorganization charges   0   0
Realized (gain) loss on revenue hedges 0 0 0 0
Operating income (loss) 27 (10) (28) 8
Reportable Segments | HomeAway        
Segment Reporting Information [Line Items]        
Revenue 410 305 941 714
Intersegment revenue 0 0 0 0
Adjusted EBITDA 209 126 266 171
Depreciation (17) (11) (46) (27)
Amortization of intangible assets 0 0 0 0
Impairment of goodwill     0  
Stock-based compensation 0 0 0 0
Legal reserves, occupancy tax and other 0 0 0 0
Restructuring and related reorganization charges   0   0
Realized (gain) loss on revenue hedges (1) 0 (1) 0
Operating income (loss) 191 115 219 144
Reportable Segments | Egencia        
Segment Reporting Information [Line Items]        
Revenue 139 126 446 384
Intersegment revenue 0 0 0 0
Adjusted EBITDA 19 20 76 76
Depreciation (12) (11) (35) (30)
Amortization of intangible assets 0 0 0 0
Impairment of goodwill     0  
Stock-based compensation 0 0 0 0
Legal reserves, occupancy tax and other 0 0 0 0
Restructuring and related reorganization charges   0   0
Realized (gain) loss on revenue hedges 0 0 0 0
Operating income (loss) 7 9 41 46
Corporate & Eliminations        
Segment Reporting Information [Line Items]        
Revenue (95) (117) (323) (331)
Intersegment revenue (95) (117) (323) (331)
Adjusted EBITDA (184) (163) (547) (474)
Depreciation (50) (53) (159) (160)
Amortization of intangible assets (71) (71) (215) (204)
Impairment of goodwill     (61)  
Stock-based compensation (54) (7) (154) (104)
Legal reserves, occupancy tax and other 78 1 74 (23)
Restructuring and related reorganization charges   (4)   (16)
Realized (gain) loss on revenue hedges 0 0 0 0
Operating income (loss) $ (281) $ (297) $ (1,062) $ (981)