XML 54 R41.htm IDEA: XBRL DOCUMENT v3.23.3
Segment Information - Operating Segment Information (Details) - USD ($)
$ in Thousands
 3 Months Ended 9 Months Ended
Sep. 30, 2023
Sep. 30, 2022
Sep. 30, 2023
Sep. 30, 2022
Segment Reporting Information [Line Items]        
Revenue $ 3,929,000 $ 3,619,000 $ 9,952,000 $ 9,049,000
Adjusted EBITDA 1,216,000 1,079,000 2,148,000 1,900,000
Depreciation (194,000) (176,000) (555,000) (527,000)
Amortization of intangible assets (14,000) (23,000) (44,000) (66,000)
Impairment of goodwill (297,000) 0 (297,000) 0
Impairment of intangible assets (15,000) (52,000) (15,000) (81,000)
Stock-based compensation (105,000) (97,000) (314,000) (280,000)
Legal reserves, occupancy tax and other 0 0 (6,000) (23,000)
Realized (gain) loss on revenue hedges 16,000 16,000 12,000 34,000
Operating income (loss) 607,000 747,000 929,000 957,000
Other expense, net (163,000) (57,000) (82,000) (602,000)
Income before income taxes 444,000 690,000 847,000 355,000
Provision for income taxes (139,000) (214,000) (295,000) (187,000)
Net income 305,000 476,000 552,000 168,000
Net loss attributable to non-controlling interests 120,000 6,000 113,000 7,000
Net income attributable to Expedia Group, Inc. 425,000 482,000 665,000 175,000
Corporate        
Segment Reporting Information [Line Items]        
Revenue 0 0 0 0
Intersegment revenue        
Segment Reporting Information [Line Items]        
Revenue (57,000) (61,000) (154,000) (143,000)
Corporate & Eliminations        
Segment Reporting Information [Line Items]        
Revenue (57,000) (61,000) (154,000) (143,000)
Adjusted EBITDA (124,000) (119,000) (365,000) (362,000)
Depreciation (26,000) (26,000) (77,000) (77,000)
Amortization of intangible assets (14,000) (23,000) (44,000) (66,000)
Impairment of goodwill (297,000)   (297,000)  
Impairment of intangible assets (15,000) (52,000) (15,000) (81,000)
Stock-based compensation (105,000) (97,000) (314,000) (280,000)
Legal reserves, occupancy tax and other     (6,000) (23,000)
Realized (gain) loss on revenue hedges 0 0 0 0
Operating income (loss) (581,000) (317,000) (1,118,000) (889,000)
B2C        
Segment Reporting Information [Line Items]        
Revenue 2,819,000 2,707,000 7,155,000 6,867,000
B2C | Intersegment revenue        
Segment Reporting Information [Line Items]        
Revenue 0 0 0 0
B2C | Reportable Segments        
Segment Reporting Information [Line Items]        
Revenue 2,819,000 2,707,000 7,155,000 6,867,000
Adjusted EBITDA 1,056,000 943,000 1,857,000 1,713,000
Depreciation (137,000) (126,000) (393,000) (381,000)
Amortization of intangible assets 0 0 0 0
Impairment of goodwill 0   0  
Impairment of intangible assets 0 0 0 0
Stock-based compensation 0 0 0 0
Legal reserves, occupancy tax and other     0 0
Realized (gain) loss on revenue hedges 16,000 10,000 18,000 25,000
Operating income (loss) 935,000 827,000 1,482,000 1,357,000
B2B        
Segment Reporting Information [Line Items]        
Revenue 995,000 788,000 2,524,000 1,870,000
B2B | Intersegment revenue        
Segment Reporting Information [Line Items]        
Revenue 0 0 0 0
B2B | Reportable Segments        
Segment Reporting Information [Line Items]        
Revenue 995,000 788,000 2,524,000 1,870,000
Adjusted EBITDA 266,000 221,000 605,000 457,000
Depreciation (29,000) (22,000) (81,000) (62,000)
Amortization of intangible assets 0 0 0 0
Impairment of goodwill 0   0  
Impairment of intangible assets 0 0 0 0
Stock-based compensation 0 0 0 0
Legal reserves, occupancy tax and other     0 0
Realized (gain) loss on revenue hedges 0 6,000 (6,000) 9,000
Operating income (loss) 237,000 205,000 518,000 404,000
trivago        
Segment Reporting Information [Line Items]        
Revenue 115,000 124,000 273,000 312,000
Impairment of goodwill (297,000)      
trivago | Intersegment revenue        
Segment Reporting Information [Line Items]        
Revenue 57,000 61,000 154,000 143,000
trivago | Reportable Segments        
Segment Reporting Information [Line Items]        
Revenue 172,000 185,000 427,000 455,000
Adjusted EBITDA 18,000 34,000 51,000 92,000
Depreciation (2,000) (2,000) (4,000) (7,000)
Amortization of intangible assets 0 0 0 0
Impairment of goodwill 0   0  
Impairment of intangible assets 0 0 0 0
Stock-based compensation 0 0 0 0
Legal reserves, occupancy tax and other     0 0
Realized (gain) loss on revenue hedges 0 0 0 0
Operating income (loss) $ 16,000 $ 32,000 $ 47,000 $ 85,000