XML 110 R103.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Guarantor and Non-Guarantor Supplemental Financial Information - Schedule of Statement of Operations Information (Details) - USD ($)
$ in Millions
3 Months Ended 12 Months Ended
Dec. 31, 2019
Sep. 30, 2019
Jun. 30, 2019
Mar. 31, 2019
Dec. 31, 2018
Sep. 30, 2018
Jun. 30, 2018
Mar. 31, 2018
Dec. 31, 2019
Dec. 31, 2018
Dec. 31, 2017
Condensed Income Statements, Captions [Line Items]                      
Revenue $ 2,747 $ 3,558 $ 3,153 $ 2,609 $ 2,559 $ 3,276 $ 2,880 $ 2,508 $ 12,067 $ 11,223 $ 10,060
Costs and expenses:                      
Cost of revenue [1]                 2,163 1,965 1,757
Selling and marketing [1]                 6,135 5,767 5,298
Technology and content [1]                 1,763 1,617 1,387
General and administrative [1]                 847 808 676
Amortization of intangible assets                 198 283 275
Impairment of goodwill                 0 86 0
Impairment of intangible assets                 0 42 0
Legal reserves, occupancy tax and other                 34 (59) 25
Restructuring and related reorganization charges                 24 0 17
Intercompany (income) expense, net                 0 0 0
Operating income (loss) 160 609 265 (131) 96 672 111 (165) 903 714 625
Other income (expense):                      
Equity in pre-tax earnings of consolidated subsidiaries                 0 0 0
Other, net                 (128) (229) (208)
Total other expense, net                 (128) (229) (208)
Income before income taxes                 775 485 417
Provision for income taxes                 (203) (87) (45)
Net income                 572 398 372
Net income (loss) attributable to noncontrolling interests                 (7) 8 6
Net income attributable to Expedia, Inc. $ 76 $ 409 $ 183 $ (103) $ 17 $ 525 $ 1 $ (137) 565 406 378
Comprehensive income attributable to Expedia, Inc.                 568 338 509
Reportable Legal Entities | Parent                      
Condensed Income Statements, Captions [Line Items]                      
Revenue                 0 0 0
Costs and expenses:                      
Cost of revenue                 0 0 0
Selling and marketing                 0 0 0
Technology and content                 0 0 0
General and administrative                 0 0 0
Amortization of intangible assets                 0 0 0
Impairment of goodwill                   0  
Impairment of intangible assets                   0  
Legal reserves, occupancy tax and other                 0 0 0
Restructuring and related reorganization charges                 0   0
Intercompany (income) expense, net                 2 0 0
Operating income (loss)                 (2) 0 0
Other income (expense):                      
Equity in pre-tax earnings of consolidated subsidiaries                 702 549 493
Other, net                 (176) (187) (179)
Total other expense, net                 526 362 314
Income before income taxes                 524 362 314
Provision for income taxes                 41 44 64
Net income                 565 406 378
Net income (loss) attributable to noncontrolling interests                 0 0 0
Net income attributable to Expedia, Inc.                 565 406 378
Comprehensive income attributable to Expedia, Inc.                 568 338 509
Reportable Legal Entities | Guarantor Subsidiaries                      
Condensed Income Statements, Captions [Line Items]                      
Revenue                 9,463 8,650 7,662
Costs and expenses:                      
Cost of revenue                 1,569 1,436 1,343
Selling and marketing                 4,666 4,153 3,715
Technology and content                 1,247 1,143 991
General and administrative                 557 515 409
Amortization of intangible assets                 117 174 182
Impairment of goodwill                   0  
Impairment of intangible assets                   42  
Legal reserves, occupancy tax and other                 16 (60) 25
Restructuring and related reorganization charges                 13   5
Intercompany (income) expense, net                 856 808 695
Operating income (loss)                 422 439 297
Other income (expense):                      
Equity in pre-tax earnings of consolidated subsidiaries                 372 209 336
Other, net                 39 (81) (60)
Total other expense, net                 411 128 276
Income before income taxes                 833 567 573
Provision for income taxes                 (129) (12) (67)
Net income                 704 555 506
Net income (loss) attributable to noncontrolling interests                 3 2 1
Net income attributable to Expedia, Inc.                 707 557 507
Comprehensive income attributable to Expedia, Inc.                 696 459 698
Reportable Legal Entities | Non-Guarantor Subsidiaries                      
Condensed Income Statements, Captions [Line Items]                      
Revenue                 2,929 2,973 2,817
Costs and expenses:                      
Cost of revenue                 616 550 431
Selling and marketing                 1,772 1,993 1,985
Technology and content                 516 474 396
General and administrative                 290 293 267
Amortization of intangible assets                 81 109 93
Impairment of goodwill                   86  
Impairment of intangible assets                   0  
Legal reserves, occupancy tax and other                 18 1 0
Restructuring and related reorganization charges                 11   12
Intercompany (income) expense, net                 (858) (808) (695)
Operating income (loss)                 483 275 328
Other income (expense):                      
Equity in pre-tax earnings of consolidated subsidiaries                 0 0 0
Other, net                 9 39 31
Total other expense, net                 9 39 31
Income before income taxes                 492 314 359
Provision for income taxes                 (115) (119) (42)
Net income                 377 195 317
Net income (loss) attributable to noncontrolling interests                 (10) 6 5
Net income attributable to Expedia, Inc.                 367 201 322
Comprehensive income attributable to Expedia, Inc.                 359 103 564
Eliminations                      
Condensed Income Statements, Captions [Line Items]                      
Revenue                 (325) (400) (419)
Costs and expenses:                      
Cost of revenue                 (22) (21) (17)
Selling and marketing                 (303) (379) (402)
Technology and content                 0 0 0
General and administrative                 0 0 0
Amortization of intangible assets                 0 0 0
Impairment of goodwill                   0  
Impairment of intangible assets                   0  
Legal reserves, occupancy tax and other                 0 0 0
Restructuring and related reorganization charges                 0   0
Intercompany (income) expense, net                 0 0 0
Operating income (loss)                 0 0 0
Other income (expense):                      
Equity in pre-tax earnings of consolidated subsidiaries                 (1,074) (758) (829)
Other, net                 0 0 0
Total other expense, net                 (1,074) (758) (829)
Income before income taxes                 (1,074) (758) (829)
Provision for income taxes                 0 0 0
Net income                 (1,074) (758) (829)
Net income (loss) attributable to noncontrolling interests                 0 0 0
Net income attributable to Expedia, Inc.                 (1,074) (758) (829)
Comprehensive income attributable to Expedia, Inc.                 $ (1,055) $ (562) $ (1,262)
[1]
(1) Includes stock-based compensation as follows:
 
 
 
 
 
Cost of revenue
$
12

 
$
11

 
$
10

Selling and marketing
45

 
44

 
40

Technology and content
74

 
61

 
55

General and administrative
110

 
87

 
44