XML 32 R19.htm IDEA: XBRL DOCUMENT v3.22.2.2
Segment Information
 9 Months Ended
Sep. 30, 2022
Segment Reporting [Abstract]  
Segment Information Segment Information
We have the following reportable segments: Retail, B2B, and trivago. Our Retail segment provides a full range of travel and advertising services to our worldwide customers through a variety of consumer brands including: Expedia.com and Hotels.com in the United States and localized Expedia and Hotels.com websites throughout the world, Vrbo, Orbitz, Travelocity, Wotif Group, ebookers, CheapTickets, Hotwire.com, CarRentals.com and Expedia Cruises. Our B2B segment is comprised of our Expedia Business Services organization including Expedia Partner Solutions, which offers private label and co-branded products to make travel services available to travelers through third-party company branded websites, and Egencia (until its sale in November 2021), a full-service travel management company that provides travel services to businesses and their corporate customers. Our trivago segment generates advertising revenue primarily from sending referrals to online travel companies and travel service providers from its hotel metasearch websites.
We determined our operating segments based on how our chief operating decision makers manage our business, make operating decisions and evaluate operating performance. Our primary operating metric is Adjusted EBITDA. Adjusted EBITDA for our Retail and B2B segments includes allocations of certain expenses, primarily related to our global travel supply organization and the majority of costs from our product and technology platform, as well as facility costs and the realized foreign currency gains or losses related to the forward contracts hedging a component of our net merchant lodging revenue. We base the allocations primarily on transaction volumes and other usage metrics. We do not allocate certain shared expenses such as accounting, human resources, certain information technology and legal to our reportable segments. We include these expenses in Corporate and Eliminations. Our allocation methodology is periodically evaluated and may change. During the fourth quarter of 2021, we consolidated our divisional finance teams into one global finance organization, which resulted in the reclassification of expenses from Retail and B2B into our Corporate function. We have reclassified prior period segment information to conform to our current period presentation.
Our segment disclosure includes intersegment revenues, which primarily consist of advertising and media services provided by our trivago segment to our Retail segment. These intersegment transactions are recorded by each segment at amounts that approximate fair value as if the transactions were between third parties, and therefore, impact segment performance. However, the revenue and corresponding expense are eliminated in consolidation. The elimination of such intersegment transactions is included within Corporate and Eliminations in the table below.
Corporate and Eliminations also includes unallocated corporate functions and expenses. In addition, we record amortization of intangible assets and any related impairment, as well as stock-based compensation expense, restructuring and related reorganization charges, legal reserves, occupancy tax and other, and other items excluded from segment operating performance in Corporate and Eliminations. Such amounts are detailed in our segment reconciliation below.
The following tables present our segment information for the three and nine months ended September 30, 2022 and 2021. As a significant portion of our property and equipment is not allocated to our operating segments and depreciation is not included in our segment measure, we do not report the assets by segment as it would not be meaningful. We do not regularly provide such information to our chief operating decision makers.
 Three months ended September 30, 2022
 RetailB2BtrivagoCorporate &
Eliminations		Total
 (In millions)
Third-party revenue$2,707 $788 $124 $— $3,619 
Intersegment revenue— — 61 (61)— 
Revenue$2,707 $788 $185 $(61)$3,619 
Adjusted EBITDA$943 $221 $34 $(119)$1,079 
Depreciation(126)(22)(2)(26)(176)
Amortization of intangible assets— — — (23)(23)
Impairment of intangible assets— — — (52)(52)
Stock-based compensation— — — (97)(97)
Realized (gain) loss on revenue hedges10 6 — — 16 
Operating income$827 $205 $32 $(317)747 
Other expense, net(57)
Income before income taxes690 
Provision for income taxes(214)
Net income476 
Net loss attributable to non-controlling interests6 
Net income attributable to Expedia Group, Inc.$482 

 Three months ended September 30, 2021
 RetailB2BtrivagoCorporate &
Eliminations		Total
 (In millions)
Third-party revenue$2,351 $490 $121 $— $2,962 
Intersegment revenue— — 42 (42)— 
Revenue$2,351 $490 $163 $(42)$2,962 
Adjusted EBITDA$879 $74 $18 $(116)$855 
Depreciation(130)(24)(3)(20)(177)
Amortization of intangible assets— — — (24)(24)
Stock-based compensation— — — (116)(116)
Legal reserves, occupancy tax and other— — — (10)(10)
Restructuring and related reorganization charges— — — (12)(12)
Realized (gain) loss on revenue hedges8 — — — 8 
Operating income$757 $50 $15 $(298)524 
Other expense, net(59)
Income before income taxes465 
Provision for income taxes(87)
Net income378 
Net income attributable to non-controlling interests(2)
Net income attributable to Expedia Group, Inc.376 
Preferred stock dividend(14)
Net income attributable to Expedia Group, Inc. common stockholders$362 
 Nine months ended September 30, 2022
 RetailB2BtrivagoCorporate &
Eliminations		Total
 (In millions)
Third-party revenue$6,867 $1,870 $312 $— $9,049 
Intersegment revenue— — 143 (143)— 
Revenue$6,867 $1,870 $455 $(143)$9,049 
Adjusted EBITDA$1,713 $457 $92 $(362)$1,900 
Depreciation(381)(62)(7)(77)(527)
Amortization of intangible assets— — — (66)(66)
Impairment of intangible assets— — — (81)(81)
Stock-based compensation— — — (280)(280)
Legal reserves, occupancy tax and other— — — (23)(23)
Realized (gain) loss on revenue hedges25 9 — — 34 
Operating income$1,357 $404 $85 $(889)957 
Other expense, net(602)
Income before income taxes355 
Provision for income taxes(187)
Net income168 
Net loss attributable to non-controlling interests7 
Net income attributable to Expedia Group, Inc.$175 
 Nine months ended September 30, 2021
 RetailB2BtrivagoCorporate &
Eliminations		Total
 (In millions)
Third-party revenue$5,091 $979 $249 $— $6,319 
Intersegment revenue— — 75 (75)— 
Revenue$5,091 $979 $324 $(75)$6,319 
Adjusted EBITDA$1,301 $13 $19 $(335)$998 
Depreciation(396)(78)(8)(56)(538)
Amortization of intangible assets— — — (77)(77)
Stock-based compensation— — — (319)(319)
Legal reserves, occupancy tax and other— — — (1)(1)
Restructuring and related reorganization charges— — — (54)(54)
Realized (gain) loss on revenue hedges14 — — — 14 
Operating income (loss)$919 $(65)$11 $(842)23 
Other expense, net(532)
Loss before income taxes(509)
Provision for income taxes129 
Net loss(380)
Net loss attributable to non-controlling interests6 
Net loss attributable to Expedia Group, Inc.(374)
Preferred stock dividend(64)
Loss on redemption of preferred stock(107)
Net loss attributable to Expedia Group, Inc. common stockholders$(545)
Revenue by Business Model and Service Type
The following table presents revenue by business model and service type:
Three months ended
September 30,		Nine months ended
September 30,
2022202120222021
(in millions)
Business Model:
Merchant $2,427 $1,923 $6,037 $4,057 
Agency935 800 2,309 1,696 
Advertising, media and other257 239 703 566 
Total revenue
$3,619 $2,962 $9,049 $6,319 
Service Type:
Lodging$2,881 $2,300 $6,891 $4,736 
Air100 61 269 189 
Advertising and media222 202 601 451 
Other(1)
416 399 1,288 943 
Total revenue
$3,619 $2,962 $9,049 $6,319 
____________________________
(1)Other includes car rental, insurance, destination services, cruise and fee revenue related to our corporate travel business prior to our sale of Egencia in November 2021, among other revenue streams, none of which are individually material.
Our Retail and B2B segments generate revenue from the merchant, agency and advertising, media and other business models as well as all service types. trivago segment revenue is generated through advertising and media.