XML 70 R59.htm IDEA: XBRL DOCUMENT v3.19.3
Guarantor and Non-Guarantor Supplemental Financial Information - Schedule of Statement of Operations (Details) - USD ($)
$ in Millions
3 Months Ended 9 Months Ended
Sep. 30, 2019
Sep. 30, 2018
Sep. 30, 2019
Sep. 30, 2018
Condensed Income Statements, Captions [Line Items]        
Revenue $ 3,558 $ 3,276 $ 9,320 $ 8,664
Cost of revenue [1] 569 504 1,604 1,489
Selling and marketing [1] 1,660 1,501 4,852 4,558
Technology and content [1] 440 404 1,304 1,200
General and administrative [1] 217 202 622 597
Amortization of intangible assets 50 71 154 215
Impairment of goodwill 0 0 0 61
Legal reserves, occupancy tax and other 11 (78) 25 (74)
Restructuring and related reorganization charges 2 0 16 0
Intercompany (income) expense, net 0 0 0 0
Operating income 609 672 743 618
Equity in pre-tax earnings of consolidated subsidiaries 0 0 0 0
Other, net (48) (60) (88) (189)
Total other expense, net (48) (60) (88) (189)
Income (loss) before income taxes 561 612 655 429
Provision for income taxes (154) (81) (161) (56)
Net income (loss) 407 531 494 373
Net (income) loss attributable to noncontrolling interests 2 (6) (5) 16
Net income attributable to Expedia Group, Inc. 409 525 489 389
Comprehensive income (loss) attributable to Expedia, Inc. 367 514 451 339
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 439 560 582 501
Other, net (40) (46) (122) (146)
Total other expense, net 399 514 460 355
Income (loss) before income taxes 399 514 460 355
Provision for income taxes 10 11 29 34
Net income (loss) 409 525 489 389
Net (income) loss attributable to noncontrolling interests 0 0 0 0
Net income attributable to Expedia Group, Inc. 409 525 489 389
Comprehensive income (loss) attributable to Expedia, Inc. 367 514 451 339
Reportable Legal Entities | Guarantor Subsidiaries        
Condensed Income Statements, Captions [Line Items]        
Revenue 2,733 2,503 7,274 6,643
Cost of revenue 408 362 1,162 1,094
Selling and marketing 1,258 1,096 3,675 3,256
Technology and content 309 287 914 847
General and administrative 140 129 400 375
Amortization of intangible assets 30 44 92 134
Impairment of goodwill       0
Legal reserves, occupancy tax and other 3 (78) 17 (75)
Restructuring and related reorganization charges 0   0  
Intercompany (income) expense, net 250 239 661 654
Operating income 335 424 353 358
Equity in pre-tax earnings of consolidated subsidiaries 170 204 257 223
Other, net 46 (13) 84 (22)
Total other expense, net 216 191 341 201
Income (loss) before income taxes 551 615 694 559
Provision for income taxes (111) (55) (109) (54)
Net income (loss) 440 560 585 505
Net (income) loss attributable to noncontrolling interests 1 1 2 2
Net income attributable to Expedia Group, Inc. 441 561 587 507
Comprehensive income (loss) attributable to Expedia, Inc. 376 545 522 435
Reportable Legal Entities | Non-Guarantor Subsidiaries        
Condensed Income Statements, Captions [Line Items]        
Revenue 916 869 2,313 2,348
Cost of revenue 166 147 459 410
Selling and marketing 488 496 1,427 1,614
Technology and content 131 117 390 353
General and administrative 77 73 222 222
Amortization of intangible assets 20 27 62 81
Impairment of goodwill       61
Legal reserves, occupancy tax and other 8 0 8 1
Restructuring and related reorganization charges 2   16  
Intercompany (income) expense, net (250) (239) (661) (654)
Operating income 274 248 390 260
Equity in pre-tax earnings of consolidated subsidiaries 0 0 0 0
Other, net (54) (1) (50) (21)
Total other expense, net (54) (1) (50) (21)
Income (loss) before income taxes 220 247 340 239
Provision for income taxes (53) (37) (81) (36)
Net income (loss) 167 210 259 203
Net (income) loss attributable to noncontrolling interests 1 (7) (7) 14
Net income attributable to Expedia Group, Inc. 168 203 252 217
Comprehensive income (loss) attributable to Expedia, Inc. 105 186 189 147
Eliminations        
Condensed Income Statements, Captions [Line Items]        
Revenue (91) (96) (267) (327)
Cost of revenue (5) (5) (17) (15)
Selling and marketing (86) (91) (250) (312)
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 (609) (764) (839) (724)
Other, net 0 0 0 0
Total other expense, net (609) (764) (839) (724)
Income (loss) before income taxes (609) (764) (839) (724)
Provision for income taxes 0 0 0 0
Net income (loss) (609) (764) (839) (724)
Net (income) loss attributable to noncontrolling interests 0 0 0 0
Net income attributable to Expedia Group, Inc. (609) (764) (839) (724)
Comprehensive income (loss) attributable to Expedia, Inc. $ (481) $ (731) $ (711) $ (582)
[1]
(1) Includes stock-based compensation as follows:
 
 
 
 
 
 
 
Cost of revenue
$
3

 
$
3

 
$
9

 
$
8

Selling and marketing
11

 
11

 
34

 
34

Technology and content
18

 
15

 
56

 
46

General and administrative
28

 
25

 
76

 
66