XML 122 R98.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Segment Information - Schedule of Segment 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
Segment Reporting Information [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
Intersegment revenue                 0 0 0
Adjusted EBITDA                 2,134 1,970 1,713
Depreciation                 (712) (676) (614)
Amortization of intangible assets                 (198) (283) (275)
Impairment of goodwill                 0 (86) 0
Impairment of intangible assets                   (42)  
Stock-based compensation                 (241) (203) (149)
Legal reserves, occupancy tax and other                 (34) 59 (25)
Restructuring and related reorganization charges                 (24)   (17)
Realized (gain) loss on revenue hedges                 (22) (25) (8)
Operating income (loss) 160 609 265 (131) 96 672 111 (165) 903 714 625
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 non-controlling interests                 (7) 8 6
Net income attributable to Expedia Group, Inc. $ 76 $ 409 $ 183 $ (103) $ 17 $ 525 $ 1 $ (137) 565 406 378
Corporate & Eliminations                      
Segment Reporting Information [Line Items]                      
Revenue                 (258) (393) (414)
Intersegment revenue                 (316) (393) (414)
Adjusted EBITDA                 (795) (746) (646)
Depreciation                 (172) (204) (214)
Amortization of intangible assets                 (198) (283) (275)
Impairment of goodwill                   (86)  
Impairment of intangible assets                   (42)  
Stock-based compensation                 (241) (203) (149)
Legal reserves, occupancy tax and other                 (34) 59 (25)
Restructuring and related reorganization charges                 (24)   (17)
Realized (gain) loss on revenue hedges                 0 0 0
Operating income (loss)                 (1,464) (1,505) (1,326)
Corporate & Eliminations | Bodybuilding.com                      
Segment Reporting Information [Line Items]                      
Revenue                 58    
Core OTA                      
Segment Reporting Information [Line Items]                      
Revenue                 9,427 8,760 7,881
Impairment of goodwill                   (86)  
Core OTA | Operating Segments                      
Segment Reporting Information [Line Items]                      
Revenue                 9,427 8,760 7,881
Intersegment revenue                 0 0 0
Adjusted EBITDA                 2,447 2,305 2,057
Depreciation                 (379) (344) (310)
Amortization of intangible assets                 0 0 0
Impairment of goodwill                   0  
Impairment of intangible assets                   0  
Stock-based compensation                 0 0 0
Legal reserves, occupancy tax and other                 0 0 0
Restructuring and related reorganization charges                 0   0
Realized (gain) loss on revenue hedges                 (21) (24) (8)
Operating income (loss)                 2,047 1,937 1,739
trivago                      
Segment Reporting Information [Line Items]                      
Revenue                 622 691 752
Impairment of goodwill                   0  
trivago | Operating Segments                      
Segment Reporting Information [Line Items]                      
Revenue                 938 1,084 1,166
Intersegment revenue                 316 393 414
Adjusted EBITDA                 85 16 5
Depreciation                 (11) (15) (9)
Amortization of intangible assets                 0 0 0
Impairment of goodwill                   0  
Impairment of intangible assets                   0  
Stock-based compensation                 0 0 0
Legal reserves, occupancy tax and other                 0 0 0
Restructuring and related reorganization charges                 0   0
Realized (gain) loss on revenue hedges                 0 0 0
Operating income (loss)                 74 1 (4)
Vrbo                      
Segment Reporting Information [Line Items]                      
Revenue                 1,340 1,171 906
Impairment of goodwill                   0  
Vrbo | Operating Segments                      
Segment Reporting Information [Line Items]                      
Revenue                 1,340 1,171 906
Intersegment revenue                 0 0 0
Adjusted EBITDA                 281 288 202
Depreciation                 (100) (66) (40)
Amortization of intangible assets                 0 0 0
Impairment of goodwill                   0  
Impairment of intangible assets                   0  
Stock-based compensation                 0 0 0
Legal reserves, occupancy tax and other                 0 0 0
Restructuring and related reorganization charges                 0   0
Realized (gain) loss on revenue hedges                 (1) (1) 0
Operating income (loss)                 180 221 162
Egencia                      
Segment Reporting Information [Line Items]                      
Revenue                 620 601 521
Impairment of goodwill                   0  
Egencia | Operating Segments                      
Segment Reporting Information [Line Items]                      
Revenue                 620 601 521
Intersegment revenue                 0 0 0
Adjusted EBITDA                 116 107 95
Depreciation                 (50) (47) (41)
Amortization of intangible assets                 0 0 0
Impairment of goodwill                   0  
Impairment of intangible assets                   0  
Stock-based compensation                 0 0 0
Legal reserves, occupancy tax and other                 0 0 0
Restructuring and related reorganization charges                 0   0
Realized (gain) loss on revenue hedges                 0 0 0
Operating income (loss)                 $ 66 $ 60 $ 54