XML 21 R57.htm IDEA: XBRL DOCUMENT v3.19.3
- Segment Information (Detail) - USD ($)
$ in Millions
3 Months Ended 9 Months Ended
Sep. 30, 2019
Sep. 30, 2018
Sep. 30, 2019
Sep. 30, 2018
Segment Reporting Information [Line Items]        
Revenue $ 3,558 $ 3,276 $ 9,320 $ 8,664
Intersegment revenue 0 0 0 0
Adjusted EBITDA 912 912 1,656 1,499
Depreciation (178) (171) (530) (507)
Amortization of intangible assets (50) (71) (154) (215)
Impairment of goodwill 0 0 0 (61)
Stock-based compensation (60) (54) (175) (154)
Legal reserves, occupancy tax and other (11) 78 (25) 74
Restructuring and related reorganization charges (2)   (16)  
Realized (gain) loss on revenue hedges (2) (22) (13) (18)
Operating income (loss) 609 672 743 618
Other expense, net (48) (60) (88) (189)
Income before income taxes 561 612 655 429
Provision for income taxes (154) (81) (161) (56)
Net income 407 531 494 373
Net (income) loss attributable to non-controlling interests 2 (6) (5) 16
Net income attributable to Expedia Group, Inc. 409 525 489 389
Corporate & Eliminations        
Segment Reporting Information [Line Items]        
Revenue (65) (95) (238) (323)
Intersegment revenue (89) (95) (262) (323)
Adjusted EBITDA (199) (184) (576) (547)
Depreciation (42) (50) (129) (159)
Amortization of intangible assets (50) (71) (154) (215)
Impairment of goodwill       (61)
Stock-based compensation (60) (54) (175) (154)
Legal reserves, occupancy tax and other (11) 78 (25) 74
Restructuring and related reorganization charges (2)   (16)  
Realized (gain) loss on revenue hedges 0 0 0 0
Operating income (loss) (364) (281) (1,075) (1,062)
Corporate & Eliminations | Bodybuilding.com        
Segment Reporting Information [Line Items]        
Revenue 24   24  
Core OTA        
Segment Reporting Information [Line Items]        
Revenue 2,732 2,527 7,249 6,706
Core OTA | Reportable Segments        
Segment Reporting Information [Line Items]        
Revenue 2,732 2,527 7,249 6,706
Intersegment revenue 0 0 0 0
Adjusted EBITDA 865 837 1,832 1,721
Depreciation (95) (88) (281) (256)
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) (21) (12) (17)
Operating income (loss) 769 728 1,539 1,448
trivago        
Segment Reporting Information [Line Items]        
Revenue 190 200 505 571
trivago | Reportable Segments        
Segment Reporting Information [Line Items]        
Revenue 279 295 767 894
Intersegment revenue 89 95 262 323
Adjusted EBITDA 12 31 56 (17)
Depreciation (3) (4) (9) (11)
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) 9 27 47 (28)
Vrbo        
Segment Reporting Information [Line Items]        
Revenue 467 410 1,081 941
Vrbo | Reportable Segments        
Segment Reporting Information [Line Items]        
Revenue 467 410 1,081 941
Intersegment revenue 0 0 0 0
Adjusted EBITDA 215 209 259 266
Depreciation (26) (17) (73) (46)
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) (1) (1) (1)
Operating income (loss) 188 191 185 219
Egencia        
Segment Reporting Information [Line Items]        
Revenue 145 139 461 446
Egencia | Reportable Segments        
Segment Reporting Information [Line Items]        
Revenue 145 139 461 446
Intersegment revenue 0 0 0 0
Adjusted EBITDA 19 19 85 76
Depreciation (12) (12) (38) (35)
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 $ 7 $ 47 $ 41