XML 21 R3.htm IDEA: XBRL DOCUMENT v3.24.0.1
CONSOLIDATED STATEMENTS OF OPERATIONS - USD ($)
shares in Thousands
12 Months Ended
Dec. 31, 2023
Dec. 31, 2022
Dec. 31, 2021
Income Statement [Abstract]      
Revenue $ 12,839,000,000 $ 11,667,000,000 $ 8,598,000,000
Costs and expenses:      
Cost of revenue (exclusive of depreciation and amortization shown separately below) [1] 1,573,000,000 1,657,000,000 1,522,000,000
Selling and marketing - direct 6,107,000,000 5,428,000,000 3,499,000,000
Selling and marketing - indirect [1] 756,000,000 672,000,000 722,000,000
Technology and content [1] 1,358,000,000 1,181,000,000 1,074,000,000
General and administrative [1] 771,000,000 748,000,000 705,000,000
Depreciation and amortization 807,000,000 792,000,000 814,000,000
Impairment of goodwill 297,000,000 0 14,000,000
Intangible and other long-term asset impairment 129,000,000 81,000,000 6,000,000
Legal reserves, occupancy tax and other 8,000,000 23,000,000 1,000,000
Restructuring and related reorganization charges 0 0 55,000,000
Operating income 1,033,000,000 1,085,000,000 186,000,000
Other income (expense):      
Interest income 207,000,000 60,000,000 9,000,000
Interest expense (245,000,000) (277,000,000) (351,000,000)
Gain (loss) on debt extinguishment, net 0 49,000,000 (280,000,000)
Gain on sale of business, net 25,000,000 6,000,000 456,000,000
Other, net (2,000,000) (385,000,000) (58,000,000)
Total other expense, net (15,000,000) (547,000,000) (224,000,000)
Income (loss) before income taxes 1,018,000,000 538,000,000 (38,000,000)
Provision for income taxes (330,000,000) (195,000,000) 53,000,000
Net income 688,000,000 343,000,000 15,000,000
Net (income) loss attributable to non-controlling interests 109,000,000 9,000,000 (3,000,000)
Net income attributable to Expedia Group, Inc. 797,000,000 352,000,000 12,000,000
Preferred stock dividend 0 0 (67,000,000)
Loss on redemption of preferred stock 0 0 (214,000,000)
Net income (loss) attributable to Expedia Group, Inc. common stockholders, basic 797,000,000 352,000,000 (269,000,000)
Net income (loss) attributable to Expedia Group, Inc. common stockholders, diluted $ 797,000,000 $ 352,000,000 $ (269,000,000)
Earnings (loss) per share attributable to Expedia Group, Inc. available to common stockholders:      
Basic (in dollars per share) $ 5.50 $ 2.24 $ (1.80)
Diluted (in dollars per share) $ 5.31 $ 2.17 $ (1.80)
Shares used in computing earnings (loss) per share (000's):      
Basic (in shares) 144,967 156,672 149,734
Diluted (in shares) 150,228 161,751 149,734
[1]
 (1) Includes stock-based compensation as follows:
Cost of revenue$14 $14 $22 
Selling and marketing79 67 96 
Technology and content138 111 117 
General and administrative182 182 183