Segment Information | Segment Information We have the following reportable segments: B2C, B2B, and trivago. Our B2C segment provides a full range of travel and advertising services to our worldwide customers through a variety of consumer brands including: Expedia.com, Hotels.com, Vrbo, Orbitz, Travelocity, Wotif Group, ebookers, CheapTickets, Hotwire.com and CarRentals.com. Our B2B segment fuels a wide range of travel and non-travel companies including airlines, offline travel agents, online retailers, corporate travel management and financial institutions, who leverage our leading travel technology and tap into our diverse supply to augment their offerings and market Expedia Group rates and availabilities to their travelers. 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 B2C 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. Our segment disclosure includes intersegment revenues, which primarily consist of advertising and media services provided by our trivago segment to our B2C 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, 2024 and 2023. 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, 2024 B2C B2B trivago Corporate & Total (In millions) Third-party revenue $ 2,780 $ 1,178 $ 102 $ — $ 4,060 Intersegment revenue — — 58 (58) — Revenue $ 2,780 $ 1,178 $ 160 $ (58) $ 4,060 Adjusted EBITDA $ 1,028 $ 338 $ 14 $ (130) $ 1,250 Depreciation (133) (37) (1) (26) (197) Amortization of intangible assets — — — (14) (14) Impairment of intangible assets — — — (33) (33) Stock-based compensation — — — (147) (147) Legal reserves, occupancy tax and other — — — (59) (59) Restructuring and related reorganization charges, excluding stock-based compensation — — — (6) (6) Realized (gain) loss on revenue hedges (16) (16) — — (32) Operating income (loss) $ 879 $ 285 $ 13 $ (415) 762 Other income, net 112 Income before income taxes 874 Provision for income taxes (190) Net income 684 Net loss attributable to non-controlling interests — Net income attributable to Expedia Group, Inc. $ 684 Three months ended September 30, 2023 B2C B2B trivago Corporate & Total (In millions) Third-party revenue $ 2,819 $ 995 $ 115 $ — $ 3,929 Intersegment revenue — — 57 (57) — Revenue $ 2,819 $ 995 $ 172 $ (57) $ 3,929 Adjusted EBITDA $ 1,056 $ 266 $ 18 $ (124) $ 1,216 Depreciation (137) (29) (2) (26) (194) Amortization of intangible assets — — — (14) (14) Impairment of goodwill — — — (297) (297) Impairment of intangible assets — — — (15) (15) Stock-based compensation — — — (105) (105) Realized (gain) loss on revenue hedges 16 — — — 16 Operating income (loss) $ 935 $ 237 $ 16 $ (581) 607 Other expense, net (163) Income before income taxes 444 Provision for income taxes (139) Net income 305 Net loss attributable to non-controlling interests 120 Net income attributable to Expedia Group, Inc. $ 425 Nine months ended September 30, 2024 B2C B2B trivago Corporate & Total (In millions) Third-party revenue $ 7,198 $ 3,060 $ 249 $ — $ 10,507 Intersegment revenue — — 149 (149) — Revenue $ 7,198 $ 3,060 $ 398 $ (149) $ 10,507 Adjusted EBITDA $ 1,897 $ 773 $ — $ (379) $ 2,291 Depreciation (395) (104) (4) (79) (582) Amortization of intangible assets — — — (44) (44) Impairment of intangible assets — — — (33) (33) Stock-based compensation — — — (365) (365) Legal reserves, occupancy tax and other — — — (100) (100) Restructuring and related reorganization charges, excluding stock-based compensation — — — (64) (64) Realized (gain) loss on revenue hedges 5 (5) — — — Operating income (loss) $ 1,507 $ 664 $ (4) $ (1,064) 1,103 Other expense, net 104 Income before income taxes 1,207 Provision for income taxes (284) Net income 923 Net loss attributable to non-controlling interests 12 Net income attributable to Expedia Group, Inc. $ 935 Nine months ended September 30, 2023 B2C B2B trivago Corporate & Total (In millions) Third-party revenue $ 7,155 $ 2,524 $ 273 $ — $ 9,952 Intersegment revenue — — 154 (154) — Revenue $ 7,155 $ 2,524 $ 427 $ (154) $ 9,952 Adjusted EBITDA $ 1,857 $ 605 $ 51 $ (365) $ 2,148 Depreciation (393) (81) (4) (77) (555) Amortization of intangible assets — — — (44) (44) Impairment of goodwill — — — (297) (297) Impairment of intangible assets — — — (15) (15) Stock-based compensation — — — (314) (314) Legal reserves, occupancy tax and other — — — (6) (6) Realized (gain) loss on revenue hedges 18 (6) — — 12 Operating income (loss) $ 1,482 $ 518 $ 47 $ (1,118) 929 Other expense, net (82) Income before income taxes 847 Provision for income taxes (295) Net income 552 Net loss attributable to non-controlling interests 113 Net income attributable to Expedia Group, Inc. $ 665 Revenue by Business Model and Service Type The following table presents revenue by business model and service type: Three months ended Nine months ended 2024 2023 2024 2023 (in millions) Business Model: Merchant $ 2,805 $ 2,739 $ 7,228 $ 6,833 Agency 953 918 2,469 2,408 Advertising, media and other 302 272 810 711 Total revenue $ 4,060 $ 3,929 $ 10,507 $ 9,952 Service Type: Lodging $ 3,317 $ 3,233 $ 8,407 $ 7,960 Air 104 100 330 324 Advertising and media 269 240 713 616 Other (1) 370 356 1,057 1,052 Total revenue $ 4,060 $ 3,929 $ 10,507 $ 9,952 ____________________________ (1) Other includes car rental, insurance, activities and cruise revenue, among other revenue streams, none of which are individually material. |