XML 73 R55.htm IDEA: XBRL DOCUMENT v3.19.1
Guarantor and Non-Guarantor Supplemental Financial Information - Schedule of Statement of Operations (Details) - USD ($)
$ in Millions
3 Months Ended
Mar. 31, 2019
Mar. 31, 2018
Condensed Income Statements, Captions [Line Items]    
Revenue $ 2,609 $ 2,508
Cost of revenue [1] 513 487
Selling and marketing [1] 1,535 1,516
Technology and content [1] 429 396
General and administrative [1] 191 199
Amortization of intangible assets 52 72
Legal reserves, occupancy tax and other 10 3
Restructuring and related reorganization charges 10 0
Intercompany (income) expense, net 0 0
Operating loss (131) (165)
Equity in pre-tax earnings of consolidated subsidiaries 0 0
Other, net (10) (4)
Total other expense, net (10) (4)
Income (loss) before income taxes (141) (169)
Provision for income taxes 41 20
Net income (loss) (100) (149)
Net (income) loss attributable to noncontrolling interests (3) 12
Net income (loss) attributable to Expedia, Inc. (103) (137)
Comprehensive income (loss) attributable to Expedia, Inc. (100) (110)
Reportable Legal Entities | Parent    
Condensed Income Statements, Captions [Line Items]    
Revenue 0 0
Cost of revenue 0 0
Selling and marketing 0 0
Technology and content 0 0
General and administrative 0 0
Amortization of intangible assets 0 0
Legal reserves, occupancy tax and other 0 0
Restructuring and related reorganization charges 0  
Intercompany (income) expense, net 0 0
Operating loss 0 0
Equity in pre-tax earnings of consolidated subsidiaries (72) (97)
Other, net (40) (52)
Total other expense, net (112) (149)
Income (loss) before income taxes (112) (149)
Provision for income taxes 9 12
Net income (loss) (103) (137)
Net (income) loss attributable to noncontrolling interests 0 0
Net income (loss) attributable to Expedia, Inc. (103) (137)
Comprehensive income (loss) attributable to Expedia, Inc. (100) (110)
Reportable Legal Entities | Guarantor Subsidiaries    
Condensed Income Statements, Captions [Line Items]    
Revenue 2,058 1,911
Cost of revenue 376 366
Selling and marketing 1,150 1,048
Technology and content 294 280
General and administrative 107 118
Amortization of intangible assets 30 45
Legal reserves, occupancy tax and other 11 3
Restructuring and related reorganization charges 0  
Intercompany (income) expense, net 212 184
Operating loss (122) (133)
Equity in pre-tax earnings of consolidated subsidiaries (29) (16)
Other, net 52 52
Total other expense, net 23 36
Income (loss) before income taxes (99) (97)
Provision for income taxes 27 3
Net income (loss) (72) (94)
Net (income) loss attributable to noncontrolling interests 1 1
Net income (loss) attributable to Expedia, Inc. (71) (93)
Comprehensive income (loss) attributable to Expedia, Inc. (80) (51)
Reportable Legal Entities | Non-Guarantor Subsidiaries    
Condensed Income Statements, Captions [Line Items]    
Revenue 638 721
Cost of revenue 143 126
Selling and marketing 466 587
Technology and content 135 116
General and administrative 84 81
Amortization of intangible assets 22 27
Legal reserves, occupancy tax and other (1) 0
Restructuring and related reorganization charges 10  
Intercompany (income) expense, net (212) (184)
Operating loss (9) (32)
Equity in pre-tax earnings of consolidated subsidiaries 0 0
Other, net (22) (4)
Total other expense, net (22) (4)
Income (loss) before income taxes (31) (36)
Provision for income taxes 5 5
Net income (loss) (26) (31)
Net (income) loss attributable to noncontrolling interests (4) 11
Net income (loss) attributable to Expedia, Inc. (30) (20)
Comprehensive income (loss) attributable to Expedia, Inc. (38) 24
Eliminations    
Condensed Income Statements, Captions [Line Items]    
Revenue (87) (124)
Cost of revenue (6) (5)
Selling and marketing (81) (119)
Technology and content 0 0
General and administrative 0 0
Amortization of intangible assets 0 0
Legal reserves, occupancy tax and other 0 0
Restructuring and related reorganization charges 0  
Intercompany (income) expense, net 0 0
Operating loss 0 0
Equity in pre-tax earnings of consolidated subsidiaries 101 113
Other, net 0 0
Total other expense, net 101 113
Income (loss) before income taxes 101 113
Provision for income taxes 0 0
Net income (loss) 101 113
Net (income) loss attributable to noncontrolling interests 0 0
Net income (loss) attributable to Expedia, Inc. 101 113
Comprehensive income (loss) attributable to Expedia, Inc. $ 118 $ 27
[1] (1) Includes stock-based compensation as follows: Cost of revenue$3 $2Selling and marketing11 11Technology and content19 15General and administrative23 22