|
☒
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
☐
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
Delaware
|
|
20-2705720
|
(State or other jurisdiction of
incorporation or organization)
|
|
(I.R.S. Employer Identification No.)
|
Large accelerated filer
|
|
☒
|
|
Accelerated filer
|
|
☐
|
|
|
|
|
|||
Non-accelerated filer
|
|
☐ (Do not check if a smaller reporting company)
|
|
Smaller reporting company
|
|
☐
|
|
|
|
|
Emerging growth company
|
|
☐
|
|
Common stock, $0.0001 par value per share
|
|
137,514,137
|
|
shares
|
|
Class B common stock, $0.0001 par value per share
|
|
12,799,999
|
|
shares
|
|
|
|
|
Part I
|
|
|
|
|
|
Item 1
|
|
|
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
Item 2
|
||
|
|
|
Item 3
|
||
|
|
|
Item 4
|
||
|
|
|
Part II
|
|
|
|
|
|
Item 1
|
||
|
|
|
Item 1A
|
||
|
|
|
Item 2
|
||
|
|
|
Item 6
|
||
|
Three months ended
March 31, |
||||||
|
2018
|
|
2017
|
||||
|
|
|
|
||||
Revenue
|
$
|
2,508
|
|
|
$
|
2,189
|
|
Costs and expenses:
|
|
|
|
||||
Cost of revenue
(1)
|
487
|
|
|
422
|
|
||
Selling and marketing
(1)
|
1,516
|
|
|
1,270
|
|
||
Technology and content
(1)
|
396
|
|
|
322
|
|
||
General and administrative
(1)
|
199
|
|
|
158
|
|
||
Amortization of intangible assets
|
72
|
|
|
67
|
|
||
Legal reserves, occupancy tax and other
|
3
|
|
|
21
|
|
||
Restructuring and related reorganization charges
|
—
|
|
|
2
|
|
||
Operating loss
|
(165
|
)
|
|
(73
|
)
|
||
Other income (expense):
|
|
|
|
||||
Interest income
|
11
|
|
|
6
|
|
||
Interest expense
|
(51
|
)
|
|
(43
|
)
|
||
Other, net
|
36
|
|
|
(21
|
)
|
||
Total other expense, net
|
(4
|
)
|
|
(58
|
)
|
||
Loss before income taxes
|
(169
|
)
|
|
(131
|
)
|
||
Provision for income taxes
|
20
|
|
|
47
|
|
||
Net loss
|
(149
|
)
|
|
(84
|
)
|
||
Net (income) loss attributable to non-controlling interests
|
12
|
|
|
(2
|
)
|
||
Net loss attributable to Expedia Group, Inc.
|
$
|
(137
|
)
|
|
$
|
(86
|
)
|
|
|
|
|
||||
Loss per share attributable to Expedia Group, Inc. available to common stockholders:
|
|
|
|
||||
Basic
|
$
|
(0.91
|
)
|
|
$
|
(0.57
|
)
|
Diluted
|
(0.91
|
)
|
|
(0.57
|
)
|
||
Shares used in computing loss per share (000's):
|
|
|
|
||||
Basic
|
151,817
|
|
|
150,531
|
|
||
Diluted
|
151,817
|
|
|
150,531
|
|
||
|
|
|
|
||||
Dividends declared per common share
|
$
|
0.30
|
|
|
$
|
0.28
|
|
(1) Includes stock-based compensation as follows:
|
|
|
|
||||
Cost of revenue
|
$
|
2
|
|
|
$
|
3
|
|
Selling and marketing
|
11
|
|
|
11
|
|
||
Technology and content
|
15
|
|
|
13
|
|
||
General and administrative
|
22
|
|
|
20
|
|
|
Three months ended
March 31, |
||||||
|
2018
|
|
2017
|
||||
Net loss
|
$
|
(149
|
)
|
|
$
|
(84
|
)
|
Currency translation adjustments, net of tax
(1)
|
38
|
|
|
34
|
|
||
Comprehensive loss
|
(111
|
)
|
|
(50
|
)
|
||
Less: Comprehensive income (loss) attributable to non-controlling interests
|
(1
|
)
|
|
7
|
|
||
Comprehensive loss attributable to Expedia Group, Inc.
|
$
|
(110
|
)
|
|
$
|
(57
|
)
|
(1)
|
Currency translation adjustments include a tax benefit of
$5 million
associated with net investment hedges for the
three
months ended
March 31, 2018
and tax benefit of
$4 million
the
three
months ended
March 31, 2017
.
|
|
March 31,
2018 |
|
December 31,
2017 |
||||
|
(Unaudited)
|
|
|
||||
ASSETS
|
|
|
|
||||
Current assets:
|
|
|
|
||||
Cash and cash equivalents
|
$
|
3,423
|
|
|
$
|
2,847
|
|
Restricted cash and cash equivalents
|
219
|
|
|
69
|
|
||
Short-term investments
|
1,031
|
|
|
468
|
|
||
Accounts receivable, net of allowance of $31 and $31
|
2,253
|
|
|
1,866
|
|
||
Income taxes receivable
|
176
|
|
|
21
|
|
||
Prepaid expenses and other current assets
|
329
|
|
|
269
|
|
||
Total current assets
|
7,431
|
|
|
5,540
|
|
||
Property and equipment, net
|
1,627
|
|
|
1,575
|
|
||
Long-term investments and other assets
|
858
|
|
|
845
|
|
||
Deferred income taxes
|
19
|
|
|
18
|
|
||
Intangible assets, net
|
2,243
|
|
|
2,309
|
|
||
Goodwill
|
8,251
|
|
|
8,229
|
|
||
TOTAL ASSETS
|
$
|
20,429
|
|
|
$
|
18,516
|
|
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
|
|
|
||||
Current liabilities:
|
|
|
|
||||
Accounts payable, merchant
|
$
|
1,713
|
|
|
$
|
1,838
|
|
Accounts payable, other
|
838
|
|
|
698
|
|
||
Deferred merchant bookings
|
5,866
|
|
|
3,219
|
|
||
Deferred revenue
|
469
|
|
|
326
|
|
||
Income taxes payable
|
8
|
|
|
33
|
|
||
Accrued expenses and other current liabilities
|
597
|
|
|
1,265
|
|
||
Current maturities of long-term debt
|
500
|
|
|
500
|
|
||
Total current liabilities
|
9,991
|
|
|
7,879
|
|
||
Long-term debt, excluding current maturities
|
3,771
|
|
|
3,749
|
|
||
Deferred income taxes
|
405
|
|
|
329
|
|
||
Other long-term liabilities
|
432
|
|
|
408
|
|
||
Redeemable non-controlling interests
|
22
|
|
|
22
|
|
||
Commitments and contingencies
|
|
|
|
||||
Stockholders’ equity:
|
|
|
|
||||
Common stock $.0001 par value
|
—
|
|
|
—
|
|
||
Authorized shares: 1,600,000
|
|
|
|
||||
Shares issued: 229,437 and 228,467
|
|
|
|
||||
Shares outstanding: 138,009 and 138,939
|
|
|
|
||||
Class B common stock $.0001 par value
|
—
|
|
|
—
|
|
||
Authorized shares: 400,000
|
|
|
|
||||
Shares issued and outstanding: 12,800 and 12,800
|
|
|
|
||||
Additional paid-in capital
|
9,228
|
|
|
9,163
|
|
||
Treasury stock - Common stock, at cost
|
(5,025
|
)
|
|
(4,822
|
)
|
||
Shares: 91,428 and 89,528
|
|
|
|
||||
Retained earnings
|
117
|
|
|
331
|
|
||
Accumulated other comprehensive income (loss)
|
(125
|
)
|
|
(149
|
)
|
||
Total Expedia Group, Inc. stockholders’ equity
|
4,195
|
|
|
4,523
|
|
||
Non-redeemable non-controlling interests
|
1,613
|
|
|
1,606
|
|
||
Total stockholders’ equity
|
5,808
|
|
|
6,129
|
|
||
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY
|
$
|
20,429
|
|
|
$
|
18,516
|
|
|
Three months ended
March 31, |
||||||
|
2018
|
|
2017
|
||||
Operating activities:
|
|
|
|
||||
Net loss
|
$
|
(149
|
)
|
|
$
|
(84
|
)
|
Adjustments to reconcile net loss to net cash provided by operating activities:
|
|
|
|
||||
Depreciation of property and equipment, including internal-use software and website development
|
167
|
|
|
141
|
|
||
Amortization of stock-based compensation
|
50
|
|
|
47
|
|
||
Amortization of intangible assets
|
72
|
|
|
67
|
|
||
Deferred income taxes
|
88
|
|
|
14
|
|
||
Foreign exchange (gain) loss on cash, restricted cash and short-term investments, net
|
(5
|
)
|
|
(10
|
)
|
||
Realized (gain) loss on foreign currency forwards
|
(8
|
)
|
|
7
|
|
||
(Gain) loss on minority equity investments, net
|
(37
|
)
|
|
1
|
|
||
Other
|
(3
|
)
|
|
(10
|
)
|
||
Changes in operating assets and liabilities, net of effects from acquisitions:
|
|
|
|
||||
Accounts receivable
|
(345
|
)
|
|
(232
|
)
|
||
Prepaid expenses and other assets
|
(57
|
)
|
|
(38
|
)
|
||
Accounts payable, merchant
|
(127
|
)
|
|
(87
|
)
|
||
Accounts payable, other, accrued expenses and other current liabilities
|
38
|
|
|
65
|
|
||
Tax payable/receivable, net
|
(178
|
)
|
|
(86
|
)
|
||
Deferred merchant bookings
|
2,027
|
|
|
1,807
|
|
||
Deferred revenue
|
143
|
|
|
86
|
|
||
Net cash provided by operating activities
|
1,676
|
|
|
1,688
|
|
||
Investing activities:
|
|
|
|
||||
Capital expenditures, including internal-use software and website development
|
(192
|
)
|
|
(167
|
)
|
||
Purchases of investments
|
(867
|
)
|
|
(780
|
)
|
||
Sales and maturities of investments
|
317
|
|
|
6
|
|
||
Net settlement of foreign currency forwards
|
8
|
|
|
(7
|
)
|
||
Other, net
|
6
|
|
|
(2
|
)
|
||
Net cash used in investing activities
|
(728
|
)
|
|
(950
|
)
|
||
Financing activities:
|
|
|
|
||||
Purchases of treasury stock
|
(202
|
)
|
|
(45
|
)
|
||
Payment of dividends to stockholders
|
(46
|
)
|
|
(42
|
)
|
||
Proceeds from exercise of equity awards and employee stock purchase plan
|
20
|
|
|
58
|
|
||
Other, net
|
(8
|
)
|
|
(19
|
)
|
||
Net cash used in financing activities
|
(236
|
)
|
|
(48
|
)
|
||
Effect of exchange rate changes on cash, cash equivalents and restricted cash and cash equivalents
|
17
|
|
|
31
|
|
||
Net increase in cash, cash equivalents and restricted cash and cash equivalents
|
729
|
|
|
721
|
|
||
Cash, cash equivalents and restricted cash and cash equivalents at beginning of period
|
2,917
|
|
|
1,818
|
|
||
Cash, cash equivalents and restricted cash and cash equivalents at end of period
|
$
|
3,646
|
|
|
$
|
2,539
|
|
Supplemental cash flow information
|
|
|
|
||||
Cash paid for interest
|
$
|
86
|
|
|
$
|
72
|
|
Income tax payments, net
|
67
|
|
|
25
|
|
|
Balance at December 31, 2017
|
|
Adjustments
|
|
Balance at January 1, 2018
|
||||||
|
(in millions)
|
||||||||||
Current and long-term assets:
|
|
|
|
|
|
||||||
Accounts receivable, net
|
$
|
1,866
|
|
|
$
|
(40
|
)
|
|
$
|
1,826
|
|
Prepaid expenses and other current assets
|
269
|
|
|
(1
|
)
|
|
268
|
|
|||
Long-term investments and other assets
|
845
|
|
|
(3
|
)
|
|
842
|
|
|||
Current and long-term liabilities:
|
|
|
|
|
|
||||||
Deferred merchant bookings
|
3,219
|
|
|
619
|
|
|
3,838
|
|
|||
Accrued expenses and other current liabilities
|
1,265
|
|
|
(564
|
)
|
|
701
|
|
|||
Deferred income taxes
|
329
|
|
|
(3
|
)
|
|
326
|
|
|||
Stockholders' equity:
|
|
|
|
|
|
||||||
Retained earnings
|
331
|
|
|
(8
|
)
|
|
323
|
|
|
Three months ended
|
||
|
March 31, 2018
|
||
|
(in millions)
|
||
Business Model:
|
|
||
Merchant
|
$
|
1,334
|
|
Agency
|
658
|
|
|
Advertising and media
|
282
|
|
|
HomeAway
|
234
|
|
|
Total revenue
|
$
|
2,508
|
|
|
|
||
Product and Service Type:
|
|
||
Lodging
|
$
|
1,612
|
|
Air
|
242
|
|
|
Advertising and media
|
282
|
|
|
Other
(1)
|
372
|
|
|
Total revenue
|
$
|
2,508
|
|
(1)
|
Other includes car rental, insurance, destination services, cruise and fee revenue related to our corporate travel business, among other revenue streams, none of which are individually material.
|
|
March 31,
2018 |
|
December 31,
2017 |
||||
|
(in millions)
|
||||||
Cash and cash equivalents
|
$
|
3,423
|
|
|
$
|
2,847
|
|
Restricted cash and cash equivalents
|
219
|
|
|
69
|
|
||
Restricted cash included within long-term investments and other assets
|
4
|
|
|
1
|
|
||
Total cash, cash equivalents and restricted cash and cash equivalents in the consolidated statement of cash flow
|
$
|
3,646
|
|
|
$
|
2,917
|
|
|
Total
|
|
Level 1
|
|
Level 2
|
||||||
|
(In millions)
|
||||||||||
Assets
|
|
|
|
|
|
||||||
Cash equivalents:
|
|
|
|
|
|
||||||
Money market funds
|
$
|
11
|
|
|
$
|
11
|
|
|
$
|
—
|
|
Time deposits
|
1,210
|
|
|
—
|
|
|
1,210
|
|
|||
Derivatives:
|
|
|
|
|
|
||||||
Foreign currency forward contracts
|
13
|
|
|
—
|
|
|
13
|
|
|||
Investments:
|
|
|
|
|
|
||||||
Time deposits
|
1,031
|
|
|
—
|
|
|
1,031
|
|
|||
Marketable equity securities
|
300
|
|
|
300
|
|
|
—
|
|
|||
Total assets
|
$
|
2,565
|
|
|
$
|
311
|
|
|
$
|
2,254
|
|
|
Total
|
|
Level 1
|
|
Level 2
|
||||||
|
(In millions)
|
||||||||||
Assets
|
|
|
|
|
|
||||||
Cash equivalents:
|
|
|
|
|
|
||||||
Money market funds
|
$
|
16
|
|
|
$
|
16
|
|
|
$
|
—
|
|
Time deposits
|
552
|
|
|
—
|
|
|
552
|
|
|||
Derivatives:
|
|
|
|
|
|
||||||
Foreign currency forward contracts
|
6
|
|
|
—
|
|
|
6
|
|
|||
Investments:
|
|
|
|
|
|
||||||
Time deposits
|
469
|
|
|
—
|
|
|
469
|
|
|||
Marketable equity securities
|
263
|
|
|
263
|
|
|
—
|
|
|||
Total assets
|
$
|
1,306
|
|
|
$
|
279
|
|
|
$
|
1,027
|
|
|
March 31,
2018 |
|
December 31,
2017 |
||||
|
(In millions)
|
||||||
7.456% senior notes due 2018
|
$
|
500
|
|
|
$
|
500
|
|
5.95% senior notes due 2020
|
748
|
|
|
748
|
|
||
2.5% (€650 million) senior notes due 2022
|
796
|
|
|
775
|
|
||
4.5% senior notes due 2024
|
495
|
|
|
495
|
|
||
5.0% senior notes due 2026
|
742
|
|
|
741
|
|
||
3.8% senior notes due 2028
|
990
|
|
|
990
|
|
||
Total debt
(1)
|
4,271
|
|
|
4,249
|
|
||
Current maturities of long-term debt
|
(500
|
)
|
|
(500
|
)
|
||
Long-term debt, excluding current maturities
|
$
|
3,771
|
|
|
$
|
3,749
|
|
(1)
|
Net of applicable discounts and debt issuance costs.
|
|
March 31,
2018 |
|
December 31,
2017 |
||||
|
(In millions)
|
||||||
7.456% senior notes due 2018
|
$
|
509
|
|
|
$
|
516
|
|
5.95% senior notes due 2020
|
795
|
|
|
810
|
|
||
2.5% (€650 million) senior notes due 2022
(1)
|
843
|
|
|
828
|
|
||
4.5% senior notes due 2024
|
507
|
|
|
528
|
|
||
5.0% senior notes due 2026
|
775
|
|
|
807
|
|
||
3.8% senior notes due 2028
|
933
|
|
|
969
|
|
(1)
|
Approximately
684 million
Euro as of
March 31, 2018
and
690 million
Euro as of
December 31, 2017
.
|
Declaration Date
|
Dividend
Per Share
|
|
Record Date
|
|
Total Amount
(in millions)
|
|
Payment Date
|
||||
February 7, 2018
|
$
|
0.30
|
|
|
March 8, 2018
|
|
$
|
46
|
|
|
March 28, 2018
|
February 7, 2017
|
0.28
|
|
|
March 9, 2017
|
|
42
|
|
|
March 30, 2017
|
|
March 31,
2018 |
|
December 31,
2017 |
||||
|
(In millions)
|
||||||
Foreign currency translation adjustments, net of tax
(1)
|
$
|
(125
|
)
|
|
$
|
(142
|
)
|
Net unrealized loss on available for sale securities, net of tax
(2)
|
—
|
|
|
(7
|
)
|
||
Accumulated other comprehensive loss
|
$
|
(125
|
)
|
|
$
|
(149
|
)
|
(1)
|
Foreign currency translation adjustments, net of tax, include foreign currency transaction losses at
March 31, 2018
of
$71 million
(
$92 million
before tax) and
$45 million
(
$71 million
before tax) at
December 31, 2017
associated with our
2.5%
Notes. The 2.5% Notes are Euro-denominated debt designated as hedges of certain of our Euro-denominated net assets. See
Note 4 – Debt
for more information.
|
(2)
|
The net unrealized loss on available for sale securities before tax at December 31, 2017 was
$9 million
, which was reclassified to retained earnings as of January 1, 2018 upon adoption of the relevant new accounting guidance.
|
|
Three months ended March 31, 2018
|
||||||||||||||||||||||
|
Core OTA
|
|
trivago
|
|
HomeAway
|
|
Egencia
|
|
Corporate &
Eliminations |
|
Total
|
||||||||||||
|
(In millions)
|
||||||||||||||||||||||
Third-party revenue
|
$
|
1,926
|
|
|
$
|
197
|
|
|
$
|
234
|
|
|
$
|
151
|
|
|
$
|
—
|
|
|
$
|
2,508
|
|
Intersegment revenue
|
—
|
|
|
122
|
|
|
—
|
|
|
—
|
|
|
(122
|
)
|
|
—
|
|
||||||
Revenue
|
$
|
1,926
|
|
|
$
|
319
|
|
|
$
|
234
|
|
|
$
|
151
|
|
|
$
|
(122
|
)
|
|
$
|
2,508
|
|
Adjusted EBITDA
|
$
|
323
|
|
|
$
|
(28
|
)
|
|
$
|
(21
|
)
|
|
$
|
27
|
|
|
$
|
(177
|
)
|
|
$
|
124
|
|
Depreciation
|
(83
|
)
|
|
(3
|
)
|
|
(14
|
)
|
|
(11
|
)
|
|
(56
|
)
|
|
(167
|
)
|
||||||
Amortization of intangible assets
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(72
|
)
|
|
(72
|
)
|
||||||
Stock-based compensation
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(50
|
)
|
|
(50
|
)
|
||||||
Legal reserves, occupancy tax and other
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(3
|
)
|
|
(3
|
)
|
||||||
Realized (gain) loss on revenue hedges
|
3
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3
|
|
||||||
Operating income (loss)
|
$
|
243
|
|
|
$
|
(31
|
)
|
|
$
|
(35
|
)
|
|
$
|
16
|
|
|
$
|
(358
|
)
|
|
(165
|
)
|
|
Other expense, net
|
|
|
|
|
|
|
|
|
|
|
(4
|
)
|
|||||||||||
Loss before income taxes
|
|
|
|
|
|
|
|
|
|
|
(169
|
)
|
|||||||||||
Provision for income taxes
|
|
|
|
|
|
|
|
|
|
|
20
|
|
|||||||||||
Net loss
|
|
|
|
|
|
|
|
|
|
|
(149
|
)
|
|||||||||||
Net loss attributable to non-controlling interests
|
|
|
|
|
|
|
|
12
|
|
||||||||||||||
Net loss attributable to Expedia Group, Inc.
|
|
|
|
|
|
|
|
|
$
|
(137
|
)
|
|
Three Months Ended March 31, 2017
|
||||||||||||||||||||||
|
Core OTA
|
|
trivago
|
|
HomeAway
|
|
Egencia
|
|
Corporate &
Eliminations |
|
Total
|
||||||||||||
|
(In millions)
|
||||||||||||||||||||||
Third-party revenue
|
$
|
1,700
|
|
|
$
|
181
|
|
|
$
|
185
|
|
|
$
|
123
|
|
|
$
|
—
|
|
|
$
|
2,189
|
|
Intersegment revenue
|
—
|
|
|
104
|
|
|
—
|
|
|
—
|
|
|
(104
|
)
|
|
—
|
|
||||||
Revenue
|
$
|
1,700
|
|
|
$
|
285
|
|
|
$
|
185
|
|
|
$
|
123
|
|
|
$
|
(104
|
)
|
|
$
|
2,189
|
|
Adjusted EBITDA
|
$
|
303
|
|
|
$
|
21
|
|
|
$
|
6
|
|
|
$
|
27
|
|
|
$
|
(149
|
)
|
|
$
|
208
|
|
Depreciation
|
(71
|
)
|
|
(2
|
)
|
|
(8
|
)
|
|
(9
|
)
|
|
(51
|
)
|
|
(141
|
)
|
||||||
Amortization of intangible assets
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(67
|
)
|
|
(67
|
)
|
||||||
Stock-based compensation
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(47
|
)
|
|
(47
|
)
|
||||||
Legal reserves, occupancy tax and other
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(21
|
)
|
|
(21
|
)
|
||||||
Restructuring and related reorganization charges
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2
|
)
|
|
(2
|
)
|
||||||
Realized (gain) loss on revenue hedges
|
(3
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(3
|
)
|
||||||
Operating income (loss)
|
$
|
229
|
|
|
$
|
19
|
|
|
$
|
(2
|
)
|
|
$
|
18
|
|
|
$
|
(337
|
)
|
|
(73
|
)
|
|
Other expense, net
|
|
|
|
|
|
|
|
|
|
|
(58
|
)
|
|||||||||||
Loss before income taxes
|
|
|
|
|
|
|
|
|
|
|
(131
|
)
|
|||||||||||
Provision for income taxes
|
|
|
|
|
|
|
|
|
|
|
47
|
|
|||||||||||
Net loss
|
|
|
|
|
|
|
|
|
|
|
(84
|
)
|
|||||||||||
Net income attributable to non-controlling interests
|
|
|
|
|
|
|
|
(2
|
)
|
||||||||||||||
Net loss attributable to Expedia Group, Inc.
|
|
|
|
|
|
|
|
|
$
|
(86
|
)
|
|
Parent
|
|
Guarantor
Subsidiaries
|
|
Non-Guarantor
Subsidiaries
|
|
Eliminations
|
|
Consolidated
|
||||||||||
|
(In millions)
|
||||||||||||||||||
Revenue
|
$
|
—
|
|
|
$
|
1,911
|
|
|
$
|
721
|
|
|
$
|
(124
|
)
|
|
$
|
2,508
|
|
Costs and expenses:
|
|
|
|
|
|
|
|
|
|
||||||||||
Cost of revenue
|
—
|
|
|
366
|
|
|
126
|
|
|
(5
|
)
|
|
487
|
|
|||||
Selling and marketing
|
—
|
|
|
1,048
|
|
|
587
|
|
|
(119
|
)
|
|
1,516
|
|
|||||
Technology and content
|
—
|
|
|
280
|
|
|
116
|
|
|
—
|
|
|
396
|
|
|||||
General and administrative
|
—
|
|
|
118
|
|
|
81
|
|
|
—
|
|
|
199
|
|
|||||
Amortization of intangible assets
|
—
|
|
|
45
|
|
|
27
|
|
|
—
|
|
|
72
|
|
|||||
Legal reserves, occupancy tax and other
|
—
|
|
|
3
|
|
|
—
|
|
|
—
|
|
|
3
|
|
|||||
Intercompany (income) expense, net
|
—
|
|
|
184
|
|
|
(184
|
)
|
|
—
|
|
|
—
|
|
|||||
Operating loss
|
—
|
|
|
(133
|
)
|
|
(32
|
)
|
|
—
|
|
|
(165
|
)
|
|||||
Other income (expense):
|
|
|
|
|
|
|
|
|
|
||||||||||
Equity in pre-tax losses of consolidated subsidiaries
|
(97
|
)
|
|
(16
|
)
|
|
—
|
|
|
113
|
|
|
—
|
|
|||||
Other, net
|
(52
|
)
|
|
52
|
|
|
(4
|
)
|
|
—
|
|
|
(4
|
)
|
|||||
Total other income (expense), net
|
(149
|
)
|
|
36
|
|
|
(4
|
)
|
|
113
|
|
|
(4
|
)
|
|||||
Loss before income taxes
|
(149
|
)
|
|
(97
|
)
|
|
(36
|
)
|
|
113
|
|
|
(169
|
)
|
|||||
Provision for income taxes
|
12
|
|
|
3
|
|
|
5
|
|
|
—
|
|
|
20
|
|
|||||
Net loss
|
(137
|
)
|
|
(94
|
)
|
|
(31
|
)
|
|
113
|
|
|
(149
|
)
|
|||||
Net loss attributable to non-controlling interests
|
—
|
|
|
1
|
|
|
11
|
|
|
—
|
|
|
12
|
|
|||||
Net loss attributable to Expedia Group, Inc.
|
$
|
(137
|
)
|
|
$
|
(93
|
)
|
|
$
|
(20
|
)
|
|
$
|
113
|
|
|
$
|
(137
|
)
|
Comprehensive income (loss) attributable to Expedia Group, Inc.
|
$
|
(110
|
)
|
|
$
|
(51
|
)
|
|
$
|
24
|
|
|
$
|
27
|
|
|
$
|
(110
|
)
|
|
Parent
|
|
Guarantor
Subsidiaries
|
|
Non-Guarantor
Subsidiaries
|
|
Eliminations
|
|
Consolidated
|
||||||||||
|
(In millions)
|
||||||||||||||||||
Revenue
|
$
|
—
|
|
|
$
|
1,701
|
|
|
$
|
593
|
|
|
$
|
(105
|
)
|
|
$
|
2,189
|
|
Costs and expenses:
|
|
|
|
|
|
|
|
|
|
||||||||||
Cost of revenue
|
—
|
|
|
335
|
|
|
90
|
|
|
(3
|
)
|
|
422
|
|
|||||
Selling and marketing
|
—
|
|
|
910
|
|
|
462
|
|
|
(102
|
)
|
|
1,270
|
|
|||||
Technology and content
|
—
|
|
|
237
|
|
|
85
|
|
|
—
|
|
|
322
|
|
|||||
General and administrative
|
—
|
|
|
106
|
|
|
52
|
|
|
—
|
|
|
158
|
|
|||||
Amortization of intangible assets
|
—
|
|
|
46
|
|
|
21
|
|
|
—
|
|
|
67
|
|
|||||
Legal reserves, occupancy tax and other
|
—
|
|
|
21
|
|
|
—
|
|
|
—
|
|
|
21
|
|
|||||
Restructuring and related reorganization charges
|
—
|
|
|
1
|
|
|
1
|
|
|
—
|
|
|
2
|
|
|||||
Intercompany (income) expense, net
|
—
|
|
|
166
|
|
|
(166
|
)
|
|
—
|
|
|
—
|
|
|||||
Operating income (loss)
|
—
|
|
|
(121
|
)
|
|
48
|
|
|
—
|
|
|
(73
|
)
|
|||||
Other income (expense):
|
|
|
|
|
|
|
|
|
|
||||||||||
Equity in pre-tax earnings (loss) of consolidated subsidiaries
|
(60
|
)
|
|
52
|
|
|
—
|
|
|
8
|
|
|
—
|
|
|||||
Other, net
|
(41
|
)
|
|
(32
|
)
|
|
15
|
|
|
—
|
|
|
(58
|
)
|
|||||
Total other income (loss), net
|
(101
|
)
|
|
20
|
|
|
15
|
|
|
8
|
|
|
(58
|
)
|
|||||
Income (loss) before income taxes
|
(101
|
)
|
|
(101
|
)
|
|
63
|
|
|
8
|
|
|
(131
|
)
|
|||||
Provision for income taxes
|
15
|
|
|
44
|
|
|
(12
|
)
|
|
—
|
|
|
47
|
|
|||||
Net income (loss)
|
(86
|
)
|
|
(57
|
)
|
|
51
|
|
|
8
|
|
|
(84
|
)
|
|||||
Net income attributable to non-controlling interests
|
—
|
|
|
—
|
|
|
(2
|
)
|
|
—
|
|
|
(2
|
)
|
|||||
Net income (loss) attributable to Expedia Group, Inc.
|
$
|
(86
|
)
|
|
$
|
(57
|
)
|
|
$
|
49
|
|
|
$
|
8
|
|
|
$
|
(86
|
)
|
Comprehensive income (loss) attributable to Expedia Group, Inc.
|
$
|
(57
|
)
|
|
$
|
(21
|
)
|
|
$
|
84
|
|
|
$
|
(63
|
)
|
|
$
|
(57
|
)
|
|
Parent
|
|
Guarantor
Subsidiaries
|
|
Non-Guarantor
Subsidiaries
|
|
Eliminations
|
|
Consolidated
|
||||||||||
|
(In millions)
|
||||||||||||||||||
ASSETS
|
|
|
|
|
|
|
|
|
|
||||||||||
Total current assets
|
$
|
370
|
|
|
$
|
5,351
|
|
|
$
|
2,541
|
|
|
$
|
(831
|
)
|
|
$
|
7,431
|
|
Investment in subsidiaries
|
10,187
|
|
|
4,317
|
|
|
—
|
|
|
(14,504
|
)
|
|
—
|
|
|||||
Intangible assets, net
|
—
|
|
|
1,691
|
|
|
552
|
|
|
—
|
|
|
2,243
|
|
|||||
Goodwill
|
—
|
|
|
6,366
|
|
|
1,885
|
|
|
—
|
|
|
8,251
|
|
|||||
Other assets, net
|
—
|
|
|
1,738
|
|
|
785
|
|
|
(19
|
)
|
|
2,504
|
|
|||||
TOTAL ASSETS
|
$
|
10,557
|
|
|
$
|
19,463
|
|
|
$
|
5,763
|
|
|
$
|
(15,354
|
)
|
|
$
|
20,429
|
|
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
|
|
|
|
|
|
|
|
|
||||||||||
Total current liabilities
|
$
|
978
|
|
|
$
|
8,735
|
|
|
$
|
1,109
|
|
|
$
|
(831
|
)
|
|
$
|
9,991
|
|
Long-term debt, excluding current maturities
|
3,771
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3,771
|
|
|||||
Other long-term liabilities
|
—
|
|
|
573
|
|
|
283
|
|
|
(19
|
)
|
|
837
|
|
|||||
Redeemable non-controlling interests
|
—
|
|
|
9
|
|
|
13
|
|
|
—
|
|
|
22
|
|
|||||
Stockholders’ equity
|
5,808
|
|
|
10,146
|
|
|
4,358
|
|
|
(14,504
|
)
|
|
5,808
|
|
|||||
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY
|
$
|
10,557
|
|
|
$
|
19,463
|
|
|
$
|
5,763
|
|
|
$
|
(15,354
|
)
|
|
$
|
20,429
|
|
|
Parent
|
|
Guarantor
Subsidiaries
|
|
Non-Guarantor
Subsidiaries
|
|
Eliminations
|
|
Consolidated
|
||||||||||
|
(In millions)
|
||||||||||||||||||
ASSETS
|
|
|
|
|
|
|
|
|
|
||||||||||
Total current assets
|
$
|
359
|
|
|
$
|
3,493
|
|
|
$
|
2,263
|
|
|
$
|
(575
|
)
|
|
$
|
5,540
|
|
Investment in subsidiaries
|
10,265
|
|
|
4,249
|
|
|
—
|
|
|
(14,514
|
)
|
|
—
|
|
|||||
Intangible assets, net
|
—
|
|
|
1,736
|
|
|
573
|
|
|
—
|
|
|
2,309
|
|
|||||
Goodwill
|
—
|
|
|
6,366
|
|
|
1,863
|
|
|
—
|
|
|
8,229
|
|
|||||
Other assets, net
|
5
|
|
|
1,677
|
|
|
775
|
|
|
(19
|
)
|
|
2,438
|
|
|||||
TOTAL ASSETS
|
$
|
10,629
|
|
|
$
|
17,521
|
|
|
$
|
5,474
|
|
|
$
|
(15,108
|
)
|
|
$
|
18,516
|
|
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
|
|
|
|
|
|
|
|
|
||||||||||
Total current liabilities
|
$
|
751
|
|
|
$
|
6,798
|
|
|
$
|
905
|
|
|
$
|
(575
|
)
|
|
$
|
7,879
|
|
Long-term debt, excluding current maturities
|
3,749
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3,749
|
|
|||||
Other long-term liabilities
|
—
|
|
|
494
|
|
|
262
|
|
|
(19
|
)
|
|
737
|
|
|||||
Redeemable non-controlling interests
|
—
|
|
|
9
|
|
|
13
|
|
|
—
|
|
|
22
|
|
|||||
Stockholders’ equity
|
6,129
|
|
|
10,220
|
|
|
4,294
|
|
|
(14,514
|
)
|
|
6,129
|
|
|||||
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY
|
$
|
10,629
|
|
|
$
|
17,521
|
|
|
$
|
5,474
|
|
|
$
|
(15,108
|
)
|
|
$
|
18,516
|
|
|
Parent
|
|
Guarantor
Subsidiaries
|
|
Non-Guarantor
Subsidiaries
|
|
Consolidated
|
||||||||
|
(In millions)
|
||||||||||||||
Operating activities:
|
|
|
|
|
|
|
|
||||||||
Net cash provided by operating activities
|
$
|
—
|
|
|
$
|
1,418
|
|
|
$
|
258
|
|
|
$
|
1,676
|
|
Investing activities:
|
|
|
|
|
|
|
|
||||||||
Capital expenditures, including internal-use software and website development
|
—
|
|
|
(151
|
)
|
|
(41
|
)
|
|
(192
|
)
|
||||
Purchases of investments
|
—
|
|
|
(867
|
)
|
|
—
|
|
|
(867
|
)
|
||||
Sales and maturities of investments
|
—
|
|
|
273
|
|
|
44
|
|
|
317
|
|
||||
Transfers (to) from related parties
|
—
|
|
|
(60
|
)
|
|
60
|
|
|
—
|
|
||||
Other, net
|
—
|
|
|
11
|
|
|
3
|
|
|
14
|
|
||||
Net cash provided by (used in) investing activities
|
—
|
|
|
(794
|
)
|
|
66
|
|
|
(728
|
)
|
||||
Financing activities:
|
|
|
|
|
|
|
|
||||||||
Purchases of treasury stock
|
(202
|
)
|
|
—
|
|
|
—
|
|
|
(202
|
)
|
||||
Payment of dividends to stockholders
|
(46
|
)
|
|
—
|
|
|
—
|
|
|
(46
|
)
|
||||
Proceeds from exercise of equity awards and employee stock purchase plan
|
20
|
|
|
—
|
|
|
—
|
|
|
20
|
|
||||
Transfers (to) from related parties
|
230
|
|
|
120
|
|
|
(350
|
)
|
|
—
|
|
||||
Other, net
|
(2
|
)
|
|
(5
|
)
|
|
(1
|
)
|
|
(8
|
)
|
||||
Net provided by (used in) financing activities
|
—
|
|
|
115
|
|
|
(351
|
)
|
|
(236
|
)
|
||||
Effect of exchange rate changes on cash, cash equivalents and restricted cash and cash equivalents
|
—
|
|
|
(10
|
)
|
|
27
|
|
|
17
|
|
||||
Net increase (decrease) in cash, cash equivalents and restricted cash and cash equivalents
|
—
|
|
|
729
|
|
|
—
|
|
|
729
|
|
||||
Cash, cash equivalents and restricted cash and cash equivalents at beginning of the period
|
—
|
|
|
1,321
|
|
|
1,596
|
|
|
2,917
|
|
||||
Cash, cash equivalents and restricted cash and cash equivalents at end of the period
|
$
|
—
|
|
|
$
|
2,050
|
|
|
$
|
1,596
|
|
|
$
|
3,646
|
|
|
Parent
|
|
Guarantor
Subsidiaries
|
|
Non-Guarantor
Subsidiaries
|
|
Consolidated
|
||||||||
|
(In millions)
|
||||||||||||||
Operating activities:
|