XML 69 R34.htm IDEA: XBRL DOCUMENT v3.19.3
Segment Information (Tables)
9 Months Ended
Sep. 30, 2019
Segment Reporting [Abstract]  
Summary of Segment Information

 

 

Three months ended September 30, 2019

 

 

 

 

 

 

 

Hotels, Media & Platform (1)

 

 

Experiences & Dining

 

 

Other (3)

 

 

Corporate and

Unallocated

 

 

Total

 

 

 

(in millions)

 

Revenue

 

$

238

 

 

$

141

 

 

$

49

 

 

$

-

 

 

$

428

 

Adjusted EBITDA

 

93

 

 

 

15

 

 

 

21

 

 

 

-

 

 

 

129

 

Depreciation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(23

)

 

 

(23

)

Amortization of intangible assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(9

)

 

 

(9

)

Stock-based compensation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(29

)

 

 

(29

)

Operating income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

68

 

Other income, net

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

5

 

Income before income taxes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

73

 

Provision for income taxes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(23

)

Net income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

50

 

 

 

 

Three months ended September 30, 2018

 

 

 

 

 

 

 

Hotels, Media & Platform (2)

 

 

Experiences & Dining

 

 

Other (3)

 

 

Corporate and

Unallocated

 

 

Total

 

 

 

(in millions)

 

Revenue

 

$

270

 

 

$

118

 

 

$

70

 

 

$

-

 

 

$

458

 

Adjusted EBITDA

 

97

 

 

 

28

 

 

 

21

 

 

 

-

 

 

 

146

 

Depreciation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(20

)

 

 

(20

)

Amortization of intangible assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(8

)

 

 

(8

)

Stock-based compensation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(29

)

 

 

(29

)

Operating income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

89

 

Other expense, net

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(2

)

Income before income taxes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

87

 

Provision for income taxes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(18

)

Net income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

69

 

 

 

 

Nine months ended September 30, 2019

 

 

 

 

 

 

 

Hotels, Media & Platform (1)

 

 

Experiences & Dining

 

 

Other (3)

 

 

Corporate and

Unallocated

 

 

Total

 

 

 

(in millions)

 

Revenue

 

$

746

 

 

$

346

 

 

$

133

 

 

$

-

 

 

$

1,225

 

Adjusted EBITDA

 

306

 

 

 

(1

)

 

 

42

 

 

 

-

 

 

 

347

 

Depreciation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(69

)

 

 

(69

)

Amortization of intangible assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(23

)

 

 

(23

)

Stock-based compensation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(91

)

 

 

(91

)

Operating income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

164

 

Other income, net

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

9

 

Income before income taxes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

173

 

Provision for income taxes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(63

)

Net income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

110

 

 

 

 

Nine months ended September 30, 2018

 

 

 

 

 

 

 

Hotels, Media & Platform (2)

 

 

Experiences & Dining

 

 

Other (3)

 

 

Corporate and

Unallocated

 

 

Total

 

 

 

(in millions)

 

Revenue

 

$

795

 

 

$

278

 

 

$

196

 

 

$

-

 

 

$

1,269

 

Adjusted EBITDA

 

259

 

 

 

39

 

 

 

37

 

 

 

-

 

 

 

335

 

Depreciation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(61

)

 

 

(61

)

Amortization of intangible assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(24

)

 

 

(24

)

Stock-based compensation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(90

)

 

 

(90

)

Operating income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

160

 

Other expense, net

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(10

)

Income before income taxes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

150

 

Provision for income taxes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(45

)

Net income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

105

 

 

(1)

Includes unallocated corporate general and administrative costs of $20 million and $51 million and TripAdvisor-branded advertising expenses (primarily television advertising) of $18 million and $73 million for the three and nine months ended September 30, 2019, respectively.

(2)

Includes unallocated corporate general and administrative costs of $18 million and $57 million and TripAdvisor-branded advertising expenses (primarily television advertising) of $37 million and $98 million for the three and nine months ended September 30, 2018, respectively.

(3)

Other consists of the combination of our Rentals, Flights/Cruises/Car Rentals, SmarterTravel and TripAdvisor China business units and does not constitute a reportable segment.