XML 114 R93.htm IDEA: XBRL DOCUMENT v3.10.0.1
Segment Information - Schedule of Segment Information (Detail) - USD ($)
$ in Millions
3 Months Ended 12 Months Ended
Dec. 31, 2018
Sep. 30, 2018
Jun. 30, 2018
Mar. 31, 2018
Dec. 31, 2017
Sep. 30, 2017
Jun. 30, 2017
Mar. 31, 2017
Dec. 31, 2018
Dec. 31, 2017
Dec. 31, 2016
Segment Reporting Information [Line Items]                      
Revenue $ 2,559 $ 3,276 $ 2,880 $ 2,508 $ 2,319 $ 2,966 $ 2,586 $ 2,189 $ 11,223 $ 10,060 $ 8,774
Intersegment revenue                 0 0 0
Adjusted EBITDA                 1,970 1,713 1,616
Depreciation                 (676) (614) (477)
Amortization of intangible assets                 (283) (275) (317)
Impairment of goodwill                 (86) 0 0
Impairment of intangible assets                 (42) 0 (35)
Stock-based compensation                 (203) (149) (242)
Legal reserves, occupancy tax and other                 59 (25) (27)
Restructuring and related reorganization charges                 0 (17) (43)
Realized (gain) loss on revenue hedges                 (25) (8) (13)
Operating income 96 672 111 (165) 114 481 103 (73) 714 625 462
Other income (expense), net                 (229) (208) (185)
Income before income taxes                 485 417 277
Provision for income taxes                 (87) (45) (16)
Net income                 398 372 261
Net loss attributable to non-controlling interests                 8 6 21
Net income attributable to Expedia Group, Inc. 17 $ 525 $ 1 $ (137) $ 55 $ 352 $ 57 $ (86) 406 378 282
Corporate & Eliminations                      
Segment Reporting Information [Line Items]                      
Revenue                 (393) (414) (297)
Intersegment revenue                 (393) (414) (297)
Adjusted EBITDA                 (746) (646) (631)
Depreciation                 (204) (214) (165)
Amortization of intangible assets                 (283) (275) (317)
Impairment of goodwill                 (86)    
Impairment of intangible assets                 (42)   (35)
Stock-based compensation                 (203) (149) (242)
Legal reserves, occupancy tax and other                 59 (25) (27)
Restructuring and related reorganization charges                 0 (17) (43)
Realized (gain) loss on revenue hedges                 0 0 0
Operating income                 (1,505) (1,326) (1,460)
Core OTA                      
Segment Reporting Information [Line Items]                      
Revenue                 8,760 7,881 7,084
Impairment of goodwill                 (86)    
Impairment of intangible assets $ (42)                    
Core OTA | Operating Segments                      
Segment Reporting Information [Line Items]                      
Revenue                 8,760 7,881 7,084
Intersegment revenue                 0 0 0
Adjusted EBITDA                 2,305 2,057 1,956
Depreciation                 (344) (310) (256)
Amortization of intangible assets                 0 0 0
Impairment of goodwill                 0    
Impairment of intangible assets                 0   0
Stock-based compensation                 0 0 0
Legal reserves, occupancy tax and other                 0 0 0
Restructuring and related reorganization charges                 0 0 0
Realized (gain) loss on revenue hedges                 (24) (8) (13)
Operating income                 1,937 1,739 1,687
trivago                      
Segment Reporting Information [Line Items]                      
Revenue                 691 752 539
Impairment of goodwill                 0    
trivago | Operating Segments                      
Segment Reporting Information [Line Items]                      
Revenue                 1,084 1,166 836
Intersegment revenue                 393 414 297
Adjusted EBITDA                 16 5 35
Depreciation                 (15) (9) (7)
Amortization of intangible assets                 0 0 0
Impairment of goodwill                 0    
Impairment of intangible assets                 0   0
Stock-based compensation                 0 0 0
Legal reserves, occupancy tax and other                 0 0 0
Restructuring and related reorganization charges                 0 0 0
Realized (gain) loss on revenue hedges                 0 0 0
Operating income                 1 (4) 28
HomeAway                      
Segment Reporting Information [Line Items]                      
Revenue                 1,171 906 689
Impairment of goodwill                 0    
HomeAway | Operating Segments                      
Segment Reporting Information [Line Items]                      
Revenue                 1,171 906 689
Intersegment revenue                 0 0 0
Adjusted EBITDA                 288 202 175
Depreciation                 (66) (40) (18)
Amortization of intangible assets                 0 0 0
Impairment of goodwill                 0    
Impairment of intangible assets                 0   0
Stock-based compensation                 0 0 0
Legal reserves, occupancy tax and other                 0 0 0
Restructuring and related reorganization charges                 0 0 0
Realized (gain) loss on revenue hedges                 (1) 0 0
Operating income                 221 162 157
Egencia                      
Segment Reporting Information [Line Items]                      
Revenue                 601 521 462
Impairment of goodwill                 0    
Egencia | Operating Segments                      
Segment Reporting Information [Line Items]                      
Revenue                 601 521 462
Intersegment revenue                 0 0 0
Adjusted EBITDA                 107 95 81
Depreciation                 (47) (41) (31)
Amortization of intangible assets                 0 0 0
Impairment of goodwill                 0    
Impairment of intangible assets                 0   0
Stock-based compensation                 0 0 0
Legal reserves, occupancy tax and other                 0 0 0
Restructuring and related reorganization charges                 0 0 0
Realized (gain) loss on revenue hedges                 0 0 0
Operating income                 $ 60 $ 54 $ 50