XML 68 R52.htm IDEA: XBRL DOCUMENT v3.20.2
Segment Information (Detail) - USD ($)
$ in Millions
3 Months Ended 9 Months Ended
Sep. 30, 2020
Sep. 30, 2019
Sep. 30, 2020
Sep. 30, 2019
Segment Reporting Information [Line Items]        
Revenue $ 1,504 $ 3,558 $ 4,279 $ 9,320
Intersegment revenue 0 0 0 0
Adjusted EBITDA 304 912 (208) 1,656
Depreciation (183) (178) (559) (530)
Amortization of intangible assets (37) (50) (122) (154)
Impairment of goodwill (14) 0 (799) 0
Impairment of intangible assets (41) 0 (172) 0
Stock-based compensation (47) (60) (156) (175)
Legal reserves, occupancy tax and other (2) (11) 11 (25)
Restructuring and related reorganization charges (78) (2) (206) (16)
Realized (gain) loss on revenue hedges (15) (2) (45) (13)
Operating income (loss) (113) 609 (2,256) 743
Other expense, net (111) (48) (400) (88)
Income before income taxes (224) 561 (2,656) 655
Provision for income taxes 24 (154) 319 (161)
Net income (loss) (200) 407 (2,337) 494
Net (income) loss attributable to non-controlling interests 8 2 108 (5)
Net income (loss) attributable to Expedia Group, Inc. (192) 409 (2,229) 489
Preferred stock dividend (29) 0 (46) 0
Net income (loss) attributable to Expedia Group, Inc. common stockholders (221) 409 (2,275) 489
Corporate & Eliminations        
Segment Reporting Information [Line Items]        
Revenue (15) (65) (10) (238)
Intersegment revenue (15) (89) (69) (262)
Adjusted EBITDA (80) (125) (292) (370)
Depreciation (13) (20) (53) (57)
Amortization of intangible assets (37) (50) (122) (154)
Impairment of goodwill (14)   (799)  
Impairment of intangible assets (41)   (172)  
Stock-based compensation (47) (60) (156) (175)
Legal reserves, occupancy tax and other (2) (11) 11 (25)
Restructuring and related reorganization charges (78) (2) (206) (16)
Realized (gain) loss on revenue hedges 0 0 0 0
Operating income (loss) (312) (268) (1,789) (797)
Corporate & Eliminations | Bodybuilding.com        
Segment Reporting Information [Line Items]        
Revenue 0 24 59 24
Retail        
Segment Reporting Information [Line Items]        
Revenue 1,246 2,613 3,291 6,847
Retail | Reportable Segments        
Segment Reporting Information [Line Items]        
Revenue 1,246 2,613 3,291 6,847
Intersegment revenue 0 0 0 0
Adjusted EBITDA 429 876 248 1,619
Depreciation (136) (128) (400) (383)
Amortization of intangible assets 0 0 0 0
Impairment of goodwill 0   0  
Impairment of intangible assets 0   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 0 0
Realized (gain) loss on revenue hedges (15) 4 (42) (2)
Operating income (loss) 278 752 (194) 1,234
B2B        
Segment Reporting Information [Line Items]        
Revenue 203 731 756 1,944
B2B | Reportable Segments        
Segment Reporting Information [Line Items]        
Revenue 203 731 756 1,944
Intersegment revenue 0 0 0 0
Adjusted EBITDA (52) 149 (154) 351
Depreciation (30) (27) (96) (81)
Amortization of intangible assets 0 0 0 0
Impairment of goodwill 0   0  
Impairment of intangible assets 0   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 0 0
Realized (gain) loss on revenue hedges 0 (6) (3) (11)
Operating income (loss) (82) 116 (253) 259
trivago        
Segment Reporting Information [Line Items]        
Revenue 55 190 173 505
trivago | Reportable Segments        
Segment Reporting Information [Line Items]        
Revenue 70 279 242 767
Intersegment revenue 15 89 69 262
Adjusted EBITDA 7 12 (10) 56
Depreciation (4) (3) (10) (9)
Amortization of intangible assets 0 0 0 0
Impairment of goodwill 0   0  
Impairment of intangible assets 0   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 0 0
Realized (gain) loss on revenue hedges 0 0 0 0
Operating income (loss) $ 3 $ 9 $ (20) $ 47