XML 54 R41.htm IDEA: XBRL DOCUMENT v3.22.2.2
Segment Information (Detail) - USD ($)
$ in Millions
 3 Months Ended 9 Months Ended
Sep. 30, 2022
Sep. 30, 2021
Sep. 30, 2022
Sep. 30, 2021
Segment Reporting Information [Line Items]        
Revenue $ 3,619 $ 2,962 $ 9,049 $ 6,319
Adjusted EBITDA 1,079 855 1,900 998
Depreciation (176) (177) (527) (538)
Amortization of intangible assets (23) (24) (66) (77)
Impairment of intangible assets (52) 0 (81) 0
Stock-based compensation (97) (116) (280) (319)
Legal reserves, occupancy tax and other 0 (10) (23) (1)
Restructuring and related reorganization charges 0 (12) 0 (54)
Realized (gain) loss on revenue hedges 16 8 34 14
Operating income 747 524 957 23
Other expense, net (57) (59) (602) (532)
Income (loss) before income taxes 690 465 355 (509)
Provision for income taxes (214) (87) (187) 129
Net income (loss) 476 378 168 (380)
Net (income) loss attributable to non-controlling interests 6 (2) 7 6
Net income (loss) attributable to Expedia Group, Inc. 482 376 175 (374)
Preferred stock dividend 0 (14) 0 (64)
Loss on redemption of preferred stock 0 0 0 (107)
Net income (loss) attributable to Expedia Group, Inc. common stockholders, basic 482 362 175 (545)
Corporate        
Segment Reporting Information [Line Items]        
Revenue 0 0 0 0
Intersegment revenue        
Segment Reporting Information [Line Items]        
Revenue (61) (42) (143) (75)
Corporate & Eliminations        
Segment Reporting Information [Line Items]        
Revenue (61) (42) (143) (75)
Adjusted EBITDA (119) (116) (362) (335)
Depreciation (26) (20) (77) (56)
Amortization of intangible assets (23) (24) (66) (77)
Impairment of intangible assets (52)   (81)  
Stock-based compensation (97) (116) (280) (319)
Legal reserves, occupancy tax and other   (10) (23) (1)
Restructuring and related reorganization charges   (12)   (54)
Realized (gain) loss on revenue hedges 0 0 0 0
Operating income (317) (298) (889) (842)
Retail        
Segment Reporting Information [Line Items]        
Revenue 2,707 2,351 6,867 5,091
Retail | Intersegment revenue        
Segment Reporting Information [Line Items]        
Revenue 0 0 0 0
Retail | Reportable Segments        
Segment Reporting Information [Line Items]        
Revenue 2,707 2,351 6,867 5,091
Adjusted EBITDA 943 879 1,713 1,301
Depreciation (126) (130) (381) (396)
Amortization of intangible assets 0 0 0 0
Impairment of intangible assets 0   0  
Stock-based compensation 0 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 10 8 25 14
Operating income 827 757 1,357 919
B2B        
Segment Reporting Information [Line Items]        
Revenue 788 490 1,870 979
B2B | Intersegment revenue        
Segment Reporting Information [Line Items]        
Revenue 0 0 0 0
B2B | Reportable Segments        
Segment Reporting Information [Line Items]        
Revenue 788 490 1,870 979
Adjusted EBITDA 221 74 457 13
Depreciation (22) (24) (62) (78)
Amortization of intangible assets 0 0 0 0
Impairment of intangible assets 0   0  
Stock-based compensation 0 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 6 0 9 0
Operating income 205 50 404 (65)
trivago        
Segment Reporting Information [Line Items]        
Revenue 124 121 312 249
trivago | Intersegment revenue        
Segment Reporting Information [Line Items]        
Revenue 61 42 143 75
trivago | Reportable Segments        
Segment Reporting Information [Line Items]        
Revenue 185 163 455 324
Adjusted EBITDA 34 18 92 19
Depreciation (2) (3) (7) (8)
Amortization of intangible assets 0 0 0 0
Impairment of intangible assets 0   0  
Stock-based compensation 0 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 0
Operating income $ 32 $ 15 $ 85 $ 11