XML 63 R47.htm IDEA: XBRL DOCUMENT v3.21.2
Segment Information (Detail) - USD ($)
$ in Millions
3 Months Ended 6 Months Ended
Jun. 30, 2021
Jun. 30, 2020
Jun. 30, 2021
Jun. 30, 2020
Segment Reporting Information [Line Items]        
Revenue $ (2,111) $ (566) $ (3,357) $ (2,775)
Adjusted EBITDA 201 (436) 143 (512)
Depreciation (179) (191) (361) (376)
Amortization of intangible assets (26) (41) (53) (85)
Impairment of goodwill 0 (20) 0 (785)
Impairment of intangible assets 0 (10) 0 (131)
Stock-based compensation (120) (54) (203) (109)
Legal reserves, occupancy tax and other 8 (8) 9 13
Restructuring and related reorganization charges (13) (53) (42) (128)
Realized (gain) loss on revenue hedges (3) (36) 6 (30)
Operating income (loss) (132) (849) (501) (2,143)
Other expense, net (92) (104) (473) (289)
Loss before income taxes (224) (953) (974) (2,432)
Provision for income taxes 47 213 216 295
Net loss (177) (740) (758) (2,137)
Net loss attributable to non-controlling interests 5 4 8 100
Net loss attributable to Expedia Group, Inc. (172) (736) (750) (2,037)
Preferred stock dividend (22) (17) (50) (17)
Loss on redemption of preferred stock (107)   (107)  
Net loss attributable to Expedia Group, Inc. common stockholders (301) (753) (907) (2,054)
Intersegment revenue        
Segment Reporting Information [Line Items]        
Revenue 24 3 33 (54)
Corporate        
Segment Reporting Information [Line Items]        
Revenue 0 (20) 0 (59)
Corporate & Eliminations        
Segment Reporting Information [Line Items]        
Revenue 24 (17) 33 (5)
Adjusted EBITDA (99) (89) (187) (212)
Depreciation (18) (18) (36) (40)
Amortization of intangible assets (26) (41) (53) (85)
Impairment of goodwill   (20)   (785)
Impairment of intangible assets   (10)   (131)
Stock-based compensation (120) (54) (203) (109)
Legal reserves, occupancy tax and other 8 (8) 9 13
Restructuring and related reorganization charges (13) (53) (42) (128)
Realized (gain) loss on revenue hedges 0 0 0 0
Operating income (loss) (268) (293) (512) (1,477)
Retail        
Segment Reporting Information [Line Items]        
Revenue (1,715) (463) (2,740) (2,045)
Retail | Reportable Segments        
Segment Reporting Information [Line Items]        
Revenue (1,715) (463) (2,740) (2,045)
Adjusted EBITDA 303 (203) 397 (181)
Depreciation (133) (136) (266) (264)
Amortization of intangible assets 0 0 0 0
Impairment of goodwill   0   0
Impairment of intangible assets   0   0
Stock-based compensation 0 0 0 0
Legal reserves, occupancy tax and other 0 0 0 0
Restructuring and related reorganization charges 0 0 0 0
Realized (gain) loss on revenue hedges (3) (36) 6 (27)
Operating income (loss) 167 (375) 137 (472)
Retail | Intersegment revenue        
Segment Reporting Information [Line Items]        
Revenue 0 0 0 0
B2B        
Segment Reporting Information [Line Items]        
Revenue (305) (68) (489) (553)
B2B | Reportable Segments        
Segment Reporting Information [Line Items]        
Revenue (305) (68) (489) (553)
Adjusted EBITDA (8) (128) (68) (102)
Depreciation (26) (34) (54) (66)
Amortization of intangible assets 0 0 0 0
Impairment of goodwill   0   0
Impairment of intangible assets   0   0
Stock-based compensation 0 0 0 0
Legal reserves, occupancy tax and other 0 0 0 0
Restructuring and related reorganization charges 0 0 0 0
Realized (gain) loss on revenue hedges 0 0 0 (3)
Operating income (loss) (34) (162) (122) (171)
B2B | Intersegment revenue        
Segment Reporting Information [Line Items]        
Revenue 0 0 0 0
trivago        
Segment Reporting Information [Line Items]        
Revenue (91) (15) (128) (118)
trivago | Reportable Segments        
Segment Reporting Information [Line Items]        
Revenue (115) (18) (161) (172)
Adjusted EBITDA 5 (16) 1 (17)
Depreciation (2) (3) (5) (6)
Amortization of intangible assets 0 0 0 0
Impairment of goodwill   0   0
Impairment of intangible assets   0   0
Stock-based compensation 0 0 0 0
Legal reserves, occupancy tax and other 0 0 0 0
Restructuring and related reorganization charges 0 0 0 0
Realized (gain) loss on revenue hedges 0 0 0 0
Operating income (loss) 3 (19) (4) (23)
trivago | Intersegment revenue        
Segment Reporting Information [Line Items]        
Revenue $ 24 $ 3 $ 33 $ 54