| Schedule of Operating Segment Information |
The following tables present our segment information for the three and six months ended June 30, 2026 and 2025. As a significant portion of our property and equipment is not allocated to our reportable segments and depreciation is not included in our segment measure, we do not report assets by segment as it would not be meaningful. We do not regularly provide such information to our CODMs. | | | | | | | | | | | | | | | | | | | | | | | | | Three months ended June 30, 2026 | | B2C | | B2B | | trivago | | Total | | (In millions) | | Third-party revenue | $ | 2,677 | | | $ | 1,493 | | | $ | 145 | | | $ | 4,315 | | | Intersegment revenue | — | | | — | | | 51 | | | 51 | | | $ | 2,677 | | | $ | 1,493 | | | $ | 196 | | | $ | 4,366 | | | Reconciliation of revenue: | | | | | | | | | Elimination of intersegment revenue | | | | | | | (51) | | | Total consolidated revenue | | | | | | | $ | 4,315 | | Less: (1) | | | | | | | | | Cost of revenue | 346 | | | 39 | | | 13 | | | | | Selling and marketing - direct | 1,101 | | | 915 | | | 154 | | | | Other segment items (2) | 341 | | | 170 | | | 28 | | | | | Segment Adjusted EBITDA | $ | 889 | | | $ | 369 | | | $ | 1 | | | $ | 1,259 | | Unallocated corporate and other expenses (3) | | | | | | | (140) | | | Depreciation and amortization | | | | | | | (228) | | | | | | | | | | | | | | | | | | | Stock-based compensation | | | | | | | (114) | | | Legal reserves, occupancy tax and other | | | | | | | (6) | | | Restructuring and related reorganization charges, excluding stock-based compensation | | | | | | | (11) | | Other income, net, excluding realized gain/loss on revenue hedges (4) | | | | | | | 267 | | | Income before income taxes | | | | | | | $ | 1,027 | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Three months ended June 30, 2025 | | B2C | | B2B | | trivago | | Total | | (In millions) | | Third-party revenue | $ | 2,479 | | | $ | 1,209 | | | $ | 98 | | | $ | 3,786 | | | Intersegment revenue | — | | | — | | | 60 | | | 60 | | | $ | 2,479 | | | $ | 1,209 | | | $ | 158 | | | $ | 3,846 | | | Reconciliation of revenue: | | | | | | | | | Elimination of intersegment revenue | | | | | | | (60) | | | Total consolidated revenue | | | | | | | $ | 3,786 | | Less: (1) | | | | | | | | | Cost of revenue | 340 | | | 28 | | | 4 | | | | | Selling and marketing - direct | 1,092 | | | 752 | | | 136 | | | | Other segment items (2) | 319 | | | 98 | | | 24 | | | | | Segment Adjusted EBITDA | $ | 728 | | | $ | 331 | | | $ | (6) | | | $ | 1,053 | | Unallocated corporate and other expenses (3) | | | | | | | (145) | | | Depreciation and amortization | | | | | | | (223) | | | | | | | | | | | | | | | | | | | Stock-based compensation | | | | | | | (105) | | | Legal reserves, occupancy tax and other | | | | | | | (2) | | | Restructuring and related reorganization charges, excluding stock-based compensation | | | | | | | (41) | | Other expense, net, excluding realized gain/loss on revenue hedges (4) | | | | | | | (114) | | | Income before income taxes | | | | | | | $ | 423 | |
| | | | | | | | | | | | | | | | | | | | | | | | | Six months ended June 30, 2026 | | B2C | | B2B | | trivago | | Total | | (In millions) | | Third-party revenue | $ | 4,795 | | | $ | 2,676 | | | $ | 270 | | | $ | 7,741 | | | Intersegment revenue | — | | | — | | | 93 | | | 93 | | | $ | 4,795 | | | $ | 2,676 | | | $ | 363 | | | $ | 7,834 | | | Reconciliation of revenue: | | | | | | | | | Elimination of intersegment revenue | | | | | | | (93) | | | Total consolidated revenue | | | | | | | $ | 7,741 | | Less: (1) | | | | | | | | | Cost of revenue | 670 | | | 78 | | | 22 | | | | | Selling and marketing - direct | 2,136 | | | 1,641 | | | 291 | | | | Other segment items (2) | 674 | | | 319 | | | 56 | | | | | Segment Adjusted EBITDA | $ | 1,315 | | | $ | 638 | | | $ | (6) | | | $ | 1,947 | | Unallocated corporate and other expenses (3) | | | | | | | (286) | | | Depreciation and amortization | | | | | | | (456) | | | | | | | | | | | | | | | | | | | Stock-based compensation | | | | | | | (217) | | | Legal reserves, occupancy tax and other | | | | | | | 58 | | | Restructuring and related reorganization charges, excluding stock-based compensation | | | | | | | (63) | | Other income, net, excluding realized gain/loss on revenue hedges (4) | | | | | | | 69 | | | Income before income taxes | | | | | | | $ | 1,052 | |
| | | | | | | | | | | | | | | | | | | | | | | | | Six months ended June 30, 2025 | | B2C | | B2B | | trivago | | Total | | (In millions) | | Third-party revenue | $ | 4,435 | | | $ | 2,156 | | | $ | 183 | | | $ | 6,774 | | | Intersegment revenue | — | | | — | | | 106 | | | 106 | | | $ | 4,435 | | | $ | 2,156 | | | $ | 289 | | | $ | 6,880 | | | Reconciliation of revenue: | | | | | | | | | Elimination of intersegment revenue | | | | | | | (106) | | | Total consolidated revenue | | | | | | | $ | 6,774 | | Less: (1) | | | | | | | | | Cost of revenue | 652 | | | 66 | | | 8 | | | | | Selling and marketing - direct | 2,207 | | | 1,329 | | | 247 | | | | Other segment items (2) | 631 | | | 214 | | | 45 | | | | | Segment Adjusted EBITDA | $ | 945 | | | $ | 547 | | | $ | (11) | | | $ | 1,481 | | Unallocated corporate and other expenses (3) | | | | | | | (277) | | | Depreciation and amortization | | | | | | | (442) | | | | | | | | | | | | | | | | | | | Stock-based compensation | | | | | | | (203) | | | Legal reserves, occupancy tax and other | | | | | | | (2) | | | Restructuring and related reorganization charges, excluding stock-based compensation | | | | | | | (67) | | Other expense, net, excluding realized gain/loss on revenue hedges (4) | | | | | | | (284) | | | Income before income taxes | | | | | | | $ | 206 | | | | | | | | | | | | |
___________________________________ (1) The significant expense categories and amounts align with the segment-level information that is regularly provided to the CODMs, exclusive of stock-based compensation. Intersegment expenses are included within the amounts shown. (2) Other segment items for each reportable segment primarily include selling and marketing - indirect, technology and content and general and administrative expenses as well as the realized foreign currency gains or losses related to the forward contracts hedging a component of our net merchant lodging revenue for our B2C and B2B segments. (3) Unallocated corporate and other expenses include certain shared expenses such as accounting, human resources, certain information and technology and legal costs. (4) Other expense, net is adjusted to exclude the realized foreign currency gains (losses) related to the forward contracts hedging a component of our net merchant lodging revenue for our B2C and B2B segments of $(40) million and $52 million of gains (losses) for the three months ended June 30, 2026 and 2025 and $(68) million and $75 million of gains (losses) for the six months ended June 30, 2026 and 2025, respectively, which are included within our Segment Adjusted EBITDA.
|
| Schedule of Revenue by Services |
The following table presents revenue by business model and service type: | | | | | | | | | | | | | | | | | | | | | | | | | | Three months ended June 30, | | Six months ended June 30, | | | 2026 | | 2025 | | 2026 | | 2025 | | | (in millions) | | | Business Model: | | | | | | | | | | Merchant | $ | 3,065 | | | $ | 2,624 | | | $ | 5,466 | | | $ | 4,670 | | | | Agency | 872 | | | 852 | | | 1,547 | | | 1,504 | | | | Advertising, media and other | 378 | | | 310 | | | 728 | | | 600 | | | Total revenue | $ | 4,315 | | | $ | 3,786 | | | $ | 7,741 | | | $ | 6,774 | | | | Service Type: | | | | | | | | | | Lodging | $ | 3,429 | | | $ | 3,040 | | | $ | 6,039 | | | $ | 5,329 | | | | Air | 91 | | | 105 | | | 198 | | | 212 | | | | Expedia Group (“EG”) Advertising | 206 | | | 182 | | | 403 | | | 356 | | | trivago Advertising | 145 | | | 98 | | | 270 | | | 183 | | Other(1) | 444 | | | 361 | | | 831 | | | 694 | | | Total revenue | $ | 4,315 | | | $ | 3,786 | | | $ | 7,741 | | | $ | 6,774 | | |
____________________________ (1)Other includes revenue from insurance, car rental, activities and cruise revenue, among other revenue streams, none of which are individually material.
|