XML 59 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 9 Months Ended
Sep. 30, 2018
Sep. 30, 2017
Sep. 30, 2018
Sep. 30, 2017
Condensed Income Statements, Captions [Line Items]        
Revenue $ 3,276 $ 2,966 $ 8,664 $ 7,741
Cost of revenue 504 459 [1] 1,489 [1] 1,320 [1]
Selling and marketing 1,501 1,461 [1] 4,558 [1] 4,174 [1]
Technology and content 404 350 [1] 1,200 [1] 1,015 [1]
General and administrative 202 141 [1] 597 [1] 478 [1]
Amortization of intangible assets 71 71 215 204
Impairment of goodwill 0 0 61 0
Legal reserves, occupancy tax and other (78) (1) (74) 23
Restructuring and related reorganization charges 0 4 0 16
Intercompany (income) expense, net 0 0 0 0
Operating income 672 481 618 511
Equity in pre-tax earnings of consolidated subsidiaries 0 0 0 0
Other, net (60) (66) (189) (170)
Total other expense, net (60) (66) (189) (170)
Income (loss) before income taxes 612 415 429 341
Provision for income taxes (81) (66) (56) (22)
Net income (loss) 531 349 373 319
Net (income) loss attributable to noncontrolling interests (6) 3 16 4
Net income (loss) attributable to Expedia, Inc. 525 352 389 323
Comprehensive income (loss) attributable to Expedia, Inc. 514 417 339 480
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  
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 0 0 0 0
Equity in pre-tax earnings of consolidated subsidiaries 560 380 501 403
Other, net (46) (44) (146) (128)
Total other expense, net 514 336 355 275
Income (loss) before income taxes 514 336 355 275
Provision for income taxes 11 16 34 48
Net income (loss) 525 352 389 323
Net (income) loss attributable to noncontrolling interests 0 0 0 0
Net income (loss) attributable to Expedia, Inc. 525 352 389 323
Comprehensive income (loss) attributable to Expedia, Inc. 514 417 339 480
Reportable Legal Entities | Guarantor Subsidiaries        
Condensed Income Statements, Captions [Line Items]        
Revenue 2,503 2,227 6,643 5,874
Cost of revenue 362 348 1,094 1,018
Selling and marketing 1,096 1,012 3,256 2,919
Technology and content 287 250 847 737
General and administrative 129 72 375 292
Amortization of intangible assets 44 45 134 137
Impairment of goodwill     0  
Legal reserves, occupancy tax and other (78) (1) (75) 23
Restructuring and related reorganization charges   1   5
Intercompany (income) expense, net 239 205 654 591
Operating income 424 295 358 152
Equity in pre-tax earnings of consolidated subsidiaries 204 162 223 331
Other, net (13) (32) (22) (77)
Total other expense, net 191 130 201 254
Income (loss) before income taxes 615 425 559 406
Provision for income taxes (55) (43) (54) 9
Net income (loss) 560 382 505 415
Net (income) loss attributable to noncontrolling interests 1 0 2 0
Net income (loss) attributable to Expedia, Inc. 561 382 507 415
Comprehensive income (loss) attributable to Expedia, Inc. 545 462 435 624
Reportable Legal Entities | Non-Guarantor Subsidiaries        
Condensed Income Statements, Captions [Line Items]        
Revenue 869 857 2,348 2,202
Cost of revenue 147 116 410 315
Selling and marketing 496 562 1,614 1,577
Technology and content 117 100 353 278
General and administrative 73 69 222 186
Amortization of intangible assets 27 26 81 67
Impairment of goodwill     61  
Legal reserves, occupancy tax and other 0 0 1 0
Restructuring and related reorganization charges   3   11
Intercompany (income) expense, net (239) (205) (654) (591)
Operating income 248 186 260 359
Equity in pre-tax earnings of consolidated subsidiaries 0 0 0 0
Other, net (1) 10 (21) 35
Total other expense, net (1) 10 (21) 35
Income (loss) before income taxes 247 196 239 394
Provision for income taxes (37) (39) (36) (79)
Net income (loss) 210 157 203 315
Net (income) loss attributable to noncontrolling interests (7) 3 14 4
Net income (loss) attributable to Expedia, Inc. 203 160 217 319
Comprehensive income (loss) attributable to Expedia, Inc. 186 261 147 551
Eliminations        
Condensed Income Statements, Captions [Line Items]        
Revenue (96) (118) (327) (335)
Cost of revenue (5) (5) (15) (13)
Selling and marketing (91) (113) (312) (322)
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  
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 0 0 0 0
Equity in pre-tax earnings of consolidated subsidiaries (764) (542) (724) (734)
Other, net 0 0 0 0
Total other expense, net (764) (542) (724) (734)
Income (loss) before income taxes (764) (542) (724) (734)
Provision for income taxes 0 0 0 0
Net income (loss) (764) (542) (724) (734)
Net (income) loss attributable to noncontrolling interests 0 0 0 0
Net income (loss) attributable to Expedia, Inc. (764) (542) (724) (734)
Comprehensive income (loss) attributable to Expedia, Inc. $ (731) $ (723) $ (582) $ (1,175)
[1] Includes stock-based compensation as follows: Cost of revenue $3 million, $2 million, $8 million, and $8 million; Selling and marketing $11 million, $10 million, $34 million, and $31 million; Technology and content $15 million, $14 million, $46 million, and $42 million; General and administrative $25 million, $(19) million, $66 million, and $23 million.