2020 Q1 Form 10-Q Financial Statement

#000156459020023544 Filed on May 08, 2020

View on sec.gov

Income Statement

Concept 2020 Q1 2019 Q1
Revenue $278.0M $376.0M
YoY Change -26.06% -0.53%
Cost Of Revenue $19.00M $21.00M
YoY Change -9.52% 5.0%
Gross Profit $259.0M $355.0M
YoY Change -27.04% -0.84%
Gross Profit Margin 93.17% 94.41%
Selling, General & Admin $181.0M $220.0M
YoY Change -17.73% -28.34%
% of Gross Profit 69.88% 61.97%
Research & Development
YoY Change
% of Gross Profit
Depreciation & Amortization $25.00M $23.00M
YoY Change 8.7% 15.0%
% of Gross Profit 9.65% 6.48%
Operating Expenses $181.0M $220.0M
YoY Change -17.73% -34.33%
Operating Profit -$27.00M $31.00M
YoY Change -187.1% 34.78%
Interest Expense -$1.000M $2.000M
YoY Change -150.0% -33.33%
% of Operating Profit 6.45%
Other Income/Expense, Net $2.000M
YoY Change -200.0%
Pretax Income -$27.00M $33.00M
YoY Change -181.82% 57.14%
Income Tax -$11.00M $7.000M
% Of Pretax Income 21.21%
Net Earnings -$16.00M $26.00M
YoY Change -161.54% 420.0%
Net Earnings / Revenue -5.76% 6.91%
Basic Earnings Per Share -$0.12 $0.19
Diluted Earnings Per Share -$0.12 $0.18
COMMON SHARES
Basic Shares Outstanding 136.2M 138.4M
Diluted Shares Outstanding 136.2M 141.3M

Balance Sheet

Concept 2020 Q1 2019 Q1
SHORT-TERM ASSETS
Cash & Short-Term Investments $798.0M $811.0M
YoY Change -1.6% 24.77%
Cash & Equivalents $798.0M $771.0M
Short-Term Investments $40.00M
Other Short-Term Assets $29.00M $35.00M
YoY Change -17.14% -32.69%
Inventory
Prepaid Expenses
Receivables $154.0M $227.0M
Other Receivables $26.00M $0.00
Total Short-Term Assets $1.012B $1.082B
YoY Change -6.47% 10.07%
LONG-TERM ASSETS
Property, Plant & Equipment $268.0M $257.0M
YoY Change 4.28% -1.53%
Goodwill $826.0M
YoY Change
Intangibles $101.0M
YoY Change
Long-Term Investments $54.00M
YoY Change
Other Assets $92.00M $100.0M
YoY Change -8.0% 8.7%
Total Long-Term Assets $1.415B $1.313B
YoY Change 7.77% 4.46%
TOTAL ASSETS
Total Short-Term Assets $1.012B $1.082B
Total Long-Term Assets $1.415B $1.313B
Total Assets $2.427B $2.395B
YoY Change 1.34% 6.92%
SHORT-TERM LIABILITIES
YoY Change
Accounts Payable $34.00M $274.0M
YoY Change -87.59% -0.72%
Accrued Expenses $146.0M $150.0M
YoY Change -2.67% 0.0%
Deferred Revenue $62.00M $63.00M
YoY Change -1.59% 6.78%
Short-Term Debt $0.00 $0.00
YoY Change
Long-Term Debt Due $5.000M $5.000M
YoY Change 0.0% -28.57%
Total Short-Term Liabilities $311.0M $530.0M
YoY Change -41.32% -0.75%
LONG-TERM LIABILITIES
Long-Term Debt $700.0M $82.00M
YoY Change 753.66%
Other Long-Term Liabilities $373.0M $254.0M
YoY Change 46.85% -15.33%
Total Long-Term Liabilities $1.073B $336.0M
YoY Change 219.35% 12.0%
TOTAL LIABILITIES
Total Short-Term Liabilities $311.0M $530.0M
Total Long-Term Liabilities $1.073B $336.0M
Total Liabilities $1.400B $888.0M
YoY Change 57.66% 4.47%
SHAREHOLDERS EQUITY
Retained Earnings $662.0M $1.072B
YoY Change -38.25%
Common Stock $1.167B $1.046B
YoY Change 11.57%
Preferred Stock
YoY Change
Treasury Stock (at cost) $722.0M $547.0M
YoY Change 31.99%
Treasury Stock Shares $18.82M
Shareholders Equity $1.027B $1.507B
YoY Change
Total Liabilities & Shareholders Equity $2.427B $2.395B
YoY Change 1.34% 6.92%

Cashflow Statement

Concept 2020 Q1 2019 Q1
OPERATING ACTIVITIES
Net Income -$16.00M $26.00M
YoY Change -161.54% 420.0%
Depreciation, Depletion And Amortization $25.00M $23.00M
YoY Change 8.7% 15.0%
Cash From Operating Activities -$70.00M $182.0M
YoY Change -138.46% 4.6%
INVESTING ACTIVITIES
Capital Expenditures $20.00M $17.00M
YoY Change 17.65% 13.33%
Acquisitions
YoY Change
Other Investing Activities $0.00 -$25.00M
YoY Change -100.0% -158.14%
Cash From Investing Activities -$20.00M -$42.00M
YoY Change -52.38% -250.0%
FINANCING ACTIVITIES
Cash Dividend Paid
YoY Change
Common Stock Issuance & Retirement, Net $115.0M
YoY Change
Debt Paid & Issued, Net
YoY Change
Cash From Financing Activities 570.0M -24.00M
YoY Change -2475.0% -90.24%
NET CHANGE
Cash From Operating Activities -70.00M 182.0M
Cash From Investing Activities -20.00M -42.00M
Cash From Financing Activities 570.0M -24.00M
Net Change In Cash 479.0M 116.0M
YoY Change 312.93% -405.26%
FREE CASH FLOW
Cash From Operating Activities -$70.00M $182.0M
Capital Expenditures $20.00M $17.00M
Free Cash Flow -$90.00M $165.0M
YoY Change -154.55% 3.77%

Facts In Submission

Frame Concept Type Concept / XBRL Key Value Unit
CY2020Q1 us-gaap Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
798000000
CY2020Q1 trip Accounts Receivable And Contract Assets Net Current
AccountsReceivableAndContractAssetsNetCurrent
159000000
CY2020Q1 us-gaap Income Taxes Receivable
IncomeTaxesReceivable
26000000
CY2020Q1 us-gaap Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
29000000
CY2020Q1 us-gaap Assets Current
AssetsCurrent
1012000000
CY2020Q1 trip Temporary Benefit Term Of Net Operating Loss Carryback Provisions Under Cares Act
TemporaryBenefitTermOfNetOperatingLossCarrybackProvisionsUnderCARESAct
P5Y
CY2020Q1 us-gaap Commitments And Contingencies
CommitmentsAndContingencies
CY2020Q1 us-gaap Cost Of Goods And Service Excluding Depreciation Depletion And Amortization
CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization
19000000
CY2019Q1 us-gaap Cost Of Goods And Service Excluding Depreciation Depletion And Amortization
CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization
21000000
CY2020Q1 us-gaap Selling And Marketing Expense
SellingAndMarketingExpense
129000000
CY2019Q1 us-gaap Selling And Marketing Expense
SellingAndMarketingExpense
178000000
CY2020Q1 us-gaap Information Technology And Data Processing
InformationTechnologyAndDataProcessing
73000000
CY2020Q1 us-gaap Liabilities Current
LiabilitiesCurrent
311000000
CY2020Q1 us-gaap Long Term Debt Noncurrent
LongTermDebtNoncurrent
700000000
CY2019Q4 us-gaap Commitments And Contingencies
CommitmentsAndContingencies
CY2020Q1 us-gaap Preferred Stock Value
PreferredStockValue
CY2019Q4 us-gaap Preferred Stock Value
PreferredStockValue
CY2020Q1 us-gaap Sharebased Compensation Arrangement By Sharebased Payment Award Fair Value Assumptions Expected Term1
SharebasedCompensationArrangementBySharebasedPaymentAwardFairValueAssumptionsExpectedTerm1
P5Y3M18D
CY2019Q1 us-gaap Sharebased Compensation Arrangement By Sharebased Payment Award Fair Value Assumptions Expected Term1
SharebasedCompensationArrangementBySharebasedPaymentAwardFairValueAssumptionsExpectedTerm1
P5Y2M8D
CY2019Q1 us-gaap Information Technology And Data Processing
InformationTechnologyAndDataProcessing
73000000
CY2020Q1 us-gaap General And Administrative Expense
GeneralAndAdministrativeExpense
52000000
CY2019Q1 us-gaap General And Administrative Expense
GeneralAndAdministrativeExpense
42000000
CY2020Q1 us-gaap Depreciation
Depreciation
25000000
CY2019Q1 us-gaap Depreciation
Depreciation
23000000
CY2020Q1 us-gaap Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
7000000
CY2019Q1 us-gaap Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
8000000
CY2020Q1 us-gaap Investment Income Interest
InvestmentIncomeInterest
1000000
CY2019Q1 us-gaap Investment Income Interest
InvestmentIncomeInterest
4000000
CY2020Q1 us-gaap Earnings Per Share Diluted
EarningsPerShareDiluted
-0.12
CY2020Q1 us-gaap Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
136000000
CY2019Q1 us-gaap Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
138000000
CY2020Q1 us-gaap Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
136000000
CY2019Q1 us-gaap Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
141000000
CY2020Q1 us-gaap Adjustment For Amortization
AdjustmentForAmortization
18000000
CY2019Q1 us-gaap Adjustment For Amortization
AdjustmentForAmortization
18000000
CY2020Q1 us-gaap Other Comprehensive Income Loss Foreign Currency Transaction And Translation Adjustment Net Of Tax
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax
-17000000
CY2019Q1 us-gaap Other Comprehensive Income Loss Foreign Currency Transaction And Translation Adjustment Net Of Tax
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax
-2000000
CY2020Q1 us-gaap Other Comprehensive Income Loss Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToParent
-17000000
CY2019Q1 us-gaap Other Comprehensive Income Loss Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToParent
-2000000
CY2020Q1 us-gaap Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
-33000000
CY2019Q1 us-gaap Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
24000000
CY2019Q4 us-gaap Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
319000000
CY2020Q1 us-gaap Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
25000000
CY2019Q4 us-gaap Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
25000000
CY2019Q4 trip Accounts Receivable And Contract Assets Net Current
AccountsReceivableAndContractAssetsNetCurrent
183000000
CY2019Q4 us-gaap Income Taxes Receivable
IncomeTaxesReceivable
4000000
CY2019Q4 us-gaap Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
27000000
CY2019Q4 us-gaap Assets Current
AssetsCurrent
533000000
CY2020Q1 us-gaap Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
338000000
CY2019Q4 us-gaap Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
319000000
CY2020Q1 us-gaap Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
268000000
CY2019Q4 us-gaap Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
270000000
CY2020Q1 us-gaap Operating Lease Right Of Use Asset
OperatingLeaseRightOfUseAsset
67000000
CY2019Q4 us-gaap Operating Lease Right Of Use Asset
OperatingLeaseRightOfUseAsset
74000000
CY2020Q1 us-gaap Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
176000000
CY2019Q4 us-gaap Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
173000000
CY2020Q1 us-gaap Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
101000000
CY2019Q4 us-gaap Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
110000000
CY2020Q1 us-gaap Goodwill
Goodwill
826000000
CY2019Q4 us-gaap Goodwill
Goodwill
840000000
CY2020Q1 us-gaap Deferred Income Tax Assets Net
DeferredIncomeTaxAssetsNet
7000000
CY2019Q4 us-gaap Deferred Income Tax Assets Net
DeferredIncomeTaxAssetsNet
7000000
CY2020Q1 trip Non Marketable Investments
NonMarketableInvestments
54000000
CY2019Q4 trip Non Marketable Investments
NonMarketableInvestments
55000000
CY2020Q1 us-gaap Other Assets Noncurrent
OtherAssetsNoncurrent
92000000
CY2019Q4 us-gaap Other Assets Noncurrent
OtherAssetsNoncurrent
95000000
CY2020Q1 us-gaap Assets
Assets
2427000000
CY2019Q4 us-gaap Assets
Assets
1984000000
CY2020Q1 us-gaap Accounts Payable Current
AccountsPayableCurrent
34000000
CY2019Q4 us-gaap Accounts Payable Current
AccountsPayableCurrent
11000000
CY2020Q1 trip Deferred Customer Advances Current
DeferredCustomerAdvancesCurrent
71000000
CY2019Q4 trip Deferred Customer Advances Current
DeferredCustomerAdvancesCurrent
159000000
CY2020Q1 us-gaap Contract With Customer Liability Current
ContractWithCustomerLiabilityCurrent
60000000
CY2019Q4 us-gaap Contract With Customer Liability Current
ContractWithCustomerLiabilityCurrent
62000000
CY2020Q1 us-gaap Accrued Liabilities Current
AccruedLiabilitiesCurrent
146000000
CY2019Q4 us-gaap Accrued Liabilities Current
AccruedLiabilitiesCurrent
203000000
CY2019Q4 us-gaap Liabilities Current
LiabilitiesCurrent
435000000
CY2020Q1 us-gaap Deferred Tax Liabilities Noncurrent
DeferredTaxLiabilitiesNoncurrent
16000000
CY2019Q4 us-gaap Deferred Tax Liabilities Noncurrent
DeferredTaxLiabilitiesNoncurrent
8000000
CY2020Q1 us-gaap Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
373000000
CY2019Q4 us-gaap Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
380000000
CY2020Q1 us-gaap Liabilities
Liabilities
1400000000
CY2019Q4 us-gaap Liabilities
Liabilities
823000000
CY2020Q1 us-gaap Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
0.001
CY2019Q4 us-gaap Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
0.001
CY2020Q1 us-gaap Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
100000000
CY2019Q4 us-gaap Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
100000000
CY2020Q1 us-gaap Preferred Stock Shares Issued
PreferredStockSharesIssued
0
CY2019Q4 us-gaap Preferred Stock Shares Issued
PreferredStockSharesIssued
0
CY2020Q1 us-gaap Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
0
CY2019Q4 us-gaap Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
0
CY2020Q1 us-gaap Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
0.001
CY2019Q4 us-gaap Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
0.001
CY2020Q1 us-gaap Common Stock Shares Authorized
CommonStockSharesAuthorized
1600000000
CY2019Q4 us-gaap Common Stock Shares Authorized
CommonStockSharesAuthorized
1600000000
CY2020Q1 us-gaap Common Stock Shares Issued
CommonStockSharesIssued
140109681
CY2019Q4 us-gaap Common Stock Shares Issued
CommonStockSharesIssued
138698307
CY2020Q1 us-gaap Common Stock Shares Outstanding
CommonStockSharesOutstanding
121285697
CY2019Q4 us-gaap Common Stock Shares Outstanding
CommonStockSharesOutstanding
124581773
CY2020Q1 us-gaap Additional Paid In Capital Common Stock
AdditionalPaidInCapitalCommonStock
1167000000
CY2019Q4 us-gaap Additional Paid In Capital Common Stock
AdditionalPaidInCapitalCommonStock
1150000000
CY2020Q1 us-gaap Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
662000000
CY2019Q4 us-gaap Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
681000000
CY2020Q1 us-gaap Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
-80000000
CY2019Q4 us-gaap Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
-63000000
CY2020Q1 us-gaap Treasury Stock Shares
TreasuryStockShares
18823984
CY2019Q4 us-gaap Treasury Stock Shares
TreasuryStockShares
14116534
CY2020Q1 us-gaap Treasury Stock Value
TreasuryStockValue
722000000
CY2019Q4 us-gaap Treasury Stock Value
TreasuryStockValue
607000000
CY2020Q1 us-gaap Stockholders Equity
StockholdersEquity
1027000000
CY2019Q4 us-gaap Stockholders Equity
StockholdersEquity
1161000000
CY2020Q1 us-gaap Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
2427000000
CY2019Q4 us-gaap Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
1984000000
CY2020Q1 us-gaap Net Income Loss
NetIncomeLoss
-16000000
CY2020Q1 us-gaap Cumulative Effect On Retained Earnings Net Of Tax1
CumulativeEffectOnRetainedEarningsNetOfTax1
-3000000
CY2020Q1 us-gaap Other Comprehensive Income Loss Net Of Tax
OtherComprehensiveIncomeLossNetOfTax
-17000000
CY2020Q1 us-gaap Treasury Stock Value Acquired Cost Method
TreasuryStockValueAcquiredCostMethod
115000000
CY2020Q1 us-gaap Adjustments Related To Tax Withholding For Share Based Compensation
AdjustmentsRelatedToTaxWithholdingForShareBasedCompensation
14000000
CY2020Q1 us-gaap Adjustments To Additional Paid In Capital Sharebased Compensation Requisite Service Period Recognition Value
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue
31000000
CY2020Q1 us-gaap Stockholders Equity
StockholdersEquity
1027000000
CY2019Q1 us-gaap Stockholders Equity
StockholdersEquity
1507000000
CY2020Q1 us-gaap Profit Loss
ProfitLoss
-16000000
CY2019Q1 us-gaap Profit Loss
ProfitLoss
26000000
CY2020Q1 us-gaap Depreciation
Depreciation
25000000
CY2019Q1 us-gaap Depreciation
Depreciation
23000000
CY2020Q1 us-gaap Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
7000000
CY2019Q1 us-gaap Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
8000000
CY2019Q1 us-gaap Share Based Compensation
ShareBasedCompensation
27000000
CY2020Q1 trip Deferred Tax Expense Benefit And Other Net
DeferredTaxExpenseBenefitAndOtherNet
12000000
CY2019Q1 trip Deferred Tax Expense Benefit And Other Net
DeferredTaxExpenseBenefitAndOtherNet
14000000
CY2020Q1 us-gaap Increase Decrease In Accounts Receivable And Other Operating Assets
IncreaseDecreaseInAccountsReceivableAndOtherOperatingAssets
-14000000
CY2019Q1 us-gaap Increase Decrease In Accounts Receivable And Other Operating Assets
IncreaseDecreaseInAccountsReceivableAndOtherOperatingAssets
27000000
CY2020Q1 trip Increase Decrease In Deferred Customer Advances
IncreaseDecreaseInDeferredCustomerAdvances
-86000000
CY2019Q1 trip Increase Decrease In Deferred Customer Advances
IncreaseDecreaseInDeferredCustomerAdvances
99000000
CY2019Q1 us-gaap Increase Decrease In Income Taxes Payable Net Of Income Taxes Receivable
IncreaseDecreaseInIncomeTaxesPayableNetOfIncomeTaxesReceivable
-8000000
CY2020Q1 us-gaap Increase Decrease In Contract With Customer Liability
IncreaseDecreaseInContractWithCustomerLiability
-1000000
CY2019Q1 us-gaap Increase Decrease In Contract With Customer Liability
IncreaseDecreaseInContractWithCustomerLiability
38000000
CY2020Q1 us-gaap Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
-70000000
CY2019Q1 us-gaap Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
182000000
CY2019Q1 us-gaap Proceeds From Maturities Prepayments And Calls Of Available For Sale Securities
ProceedsFromMaturitiesPrepaymentsAndCallsOfAvailableForSaleSecurities
15000000
CY2020Q1 us-gaap Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
-20000000
CY2019Q1 us-gaap Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
-42000000
CY2020Q1 us-gaap Payments For Repurchase Of Common Stock
PaymentsForRepurchaseOfCommonStock
115000000
CY2020Q1 us-gaap Payments Related To Tax Withholding For Share Based Compensation
PaymentsRelatedToTaxWithholdingForShareBasedCompensation
14000000
CY2020Q1 us-gaap Finance Lease Principal Payments
FinanceLeasePrincipalPayments
1000000
CY2019Q1 us-gaap Finance Lease Principal Payments
FinanceLeasePrincipalPayments
1000000
CY2020Q1 us-gaap Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
570000000
CY2019Q1 us-gaap Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
-24000000
CY2020Q1 us-gaap Effect Of Exchange Rate On Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
EffectOfExchangeRateOnCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
-1000000
CY2020Q1 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Including Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect
479000000
CY2019Q1 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Including Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect
116000000
CY2019Q4 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
319000000
CY2018Q4 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
655000000
CY2020Q1 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
798000000
CY2019Q1 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
771000000
CY2020Q1 trip Number Of Markets With Localized Websites
NumberOfMarketsWithLocalizedWebsites
48
CY2020Q1 trip Number Of Languages Worldwide
NumberOfLanguagesWorldwide
28
CY2020Q1 trip Description Of User Generated Reviews And Opinions Across Broad Base Of Global Travel Related Brands
DescriptionOfUserGeneratedReviewsAndOpinionsAcrossBroadBaseOfGlobalTravelRelatedBrands
Tripadvisor features 860 million reviews and opinions on 8.7 million places to stay, places to eat and things to do – including 1.5 million hotels, inns, B&Bs and specialty lodging, 784,000 rental properties, 4.6 million restaurants, 1.3 million travel activities and experiences worldwide, 500,000 airlines, and 70,000 cruises.
CY2020Q1 trip Number Of Hotels And Accommodations Reviews And Opinions
NumberOfHotelsAndAccommodationsReviewsAndOpinions
1500000
CY2020Q1 trip Number Of Vacation Rentals Reviews And Opinions
NumberOfVacationRentalsReviewsAndOpinions
784000
CY2020Q1 trip Number Of Restaurant Reviews And Opinions
NumberOfRestaurantReviewsAndOpinions
4600000
CY2020Q1 trip Number Of Travel Activities And Experiences Reviews And Opinions
NumberOfTravelActivitiesAndExperiencesReviewsAndOpinions
1300000
CY2020Q1 trip Number Of Airlines Reviews And Opinions
NumberOfAirlinesReviewsAndOpinions
500000
CY2020Q1 trip Number Of Cruises Reviews And Opinions
NumberOfCruisesReviewsAndOpinions
70000
CY2019Q3 trip Number Of Average Monthly Unique Visitors
NumberOfAverageMonthlyUniqueVisitors
463
CY2020Q1 us-gaap Use Of Estimates
UseOfEstimates
<p style="margin-bottom:0pt;margin-top:18pt;text-indent:0%;font-weight:bold;font-size:10pt;font-family:Times New Roman;font-style:normal;text-transform:none;font-variant: normal;">Accounting Estimates </p> <p style="margin-bottom:0pt;margin-top:6pt;text-indent:4.54%;font-size:10pt;font-family:Times New Roman;font-weight:normal;font-style:normal;text-transform:none;font-variant: normal;">We use estimates and assumptions in the preparation of our unaudited condensed consolidated financial statements in accordance with GAAP. Our estimates and assumptions affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities as of the date of our unaudited condensed consolidated financial statements. These estimates and assumptions also affect the reported amount of net income or loss during any period. Our actual financial results could differ significantly from these estimates. The significant estimates underlying our unaudited condensed consolidated financial statements include: (i) recognition and recoverability of goodwill, definite-lived intangibles and other long-lived assets; and (ii) accounting for income taxes.</p>
CY2020Q1 us-gaap Available For Sale Securities Debt Securities
AvailableForSaleSecuritiesDebtSecurities
0
CY2020Q1 us-gaap Number Of Reportable Segments
NumberOfReportableSegments
2
CY2020Q1 us-gaap Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
278000000
CY2019Q1 us-gaap Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
376000000
CY2020Q1 us-gaap Accounts Receivable Net Current
AccountsReceivableNetCurrent
154000000
CY2019Q4 us-gaap Accounts Receivable Net Current
AccountsReceivableNetCurrent
176000000
CY2020Q1 us-gaap Contract With Customer Asset Net Current
ContractWithCustomerAssetNetCurrent
5000000
CY2019Q4 us-gaap Contract With Customer Asset Net Current
ContractWithCustomerAssetNetCurrent
7000000
CY2020Q1 trip Accounts Receivable And Contract Assets Net Current
AccountsReceivableAndContractAssetsNetCurrent
159000000
CY2019Q4 trip Accounts Receivable And Contract Assets Net Current
AccountsReceivableAndContractAssetsNetCurrent
183000000
CY2020Q1 us-gaap Contract With Customer Liability Current
ContractWithCustomerLiabilityCurrent
62000000
CY2019Q1 us-gaap Contract With Customer Liability Current
ContractWithCustomerLiabilityCurrent
63000000
CY2020Q1 us-gaap Contract With Customer Liability Revenue Recognized
ContractWithCustomerLiabilityRevenueRecognized
32000000
CY2019Q1 us-gaap Contract With Customer Liability Revenue Recognized
ContractWithCustomerLiabilityRevenueRecognized
34000000
CY2020Q1 us-gaap Contract With Customer Refund Liability Current
ContractWithCustomerRefundLiabilityCurrent
6000000
CY2019Q1 us-gaap Contract With Customer Refund Liability Current
ContractWithCustomerRefundLiabilityCurrent
1000000
CY2020Q1 us-gaap Net Income Loss
NetIncomeLoss
-16000000
CY2019Q1 us-gaap Net Income Loss
NetIncomeLoss
26000000
CY2020Q1 us-gaap Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
136240000
CY2019Q1 us-gaap Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
138417000
CY2020Q1 us-gaap Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
136240000
CY2019Q1 us-gaap Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
141269000
CY2020Q1 us-gaap Earnings Per Share Basic
EarningsPerShareBasic
-0.12
CY2019Q1 us-gaap Earnings Per Share Basic
EarningsPerShareBasic
0.19
CY2020Q1 us-gaap Earnings Per Share Diluted
EarningsPerShareDiluted
-0.12
CY2019Q1 us-gaap Earnings Per Share Diluted
EarningsPerShareDiluted
0.18
CY2020Q1 us-gaap Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
26000000
CY2019Q1 us-gaap Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
27000000
CY2020Q1 us-gaap Employee Service Share Based Compensation Allocation Of Recognized Period Costs Capitalized Amount
EmployeeServiceShareBasedCompensationAllocationOfRecognizedPeriodCostsCapitalizedAmount
4000000
CY2019Q1 us-gaap Employee Service Share Based Compensation Allocation Of Recognized Period Costs Capitalized Amount
EmployeeServiceShareBasedCompensationAllocationOfRecognizedPeriodCostsCapitalizedAmount
4000000
CY2020Q1 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Risk Free Interest Rate
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsRiskFreeInterestRate
0.0118
CY2019Q1 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Risk Free Interest Rate
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsRiskFreeInterestRate
0.0247
CY2020Q1 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Expected Volatility Rate
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedVolatilityRate
0.4264
CY2019Q1 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Expected Volatility Rate
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedVolatilityRate
0.4251
CY2020Q1 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Grants In Period Weighted Average Grant Date Fair Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageGrantDateFairValue
10.18
CY2019Q1 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Grants In Period Weighted Average Grant Date Fair Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageGrantDateFairValue
22.32
CY2020Q1 trip Income Tax Benefits Associated With Exercise Settlement Of Stock Based Awards
IncomeTaxBenefitsAssociatedWithExerciseSettlementOfStockBasedAwards
12000000
CY2019Q1 trip Income Tax Benefits Associated With Exercise Settlement Of Stock Based Awards
IncomeTaxBenefitsAssociatedWithExerciseSettlementOfStockBasedAwards
18000000
CY2020Q1 trip Cash Equivalents Amortized Cost
CashEquivalentsAmortizedCost
507000000
CY2020Q1 us-gaap Cash And Cash Equivalents Fair Value Disclosure
CashAndCashEquivalentsFairValueDisclosure
507000000
CY2020Q1 us-gaap Cash And Cash Equivalents Fair Value Disclosure
CashAndCashEquivalentsFairValueDisclosure
507000000
CY2020Q1 trip Cash And Cash Equivalents Maximum Maturity Period
CashAndCashEquivalentsMaximumMaturityPeriod
P90D
CY2020Q1 us-gaap Marketable Securities Current
MarketableSecuritiesCurrent
0
CY2019Q4 us-gaap Marketable Securities Current
MarketableSecuritiesCurrent
0
CY2020Q1 us-gaap Marketable Securities Noncurrent
MarketableSecuritiesNoncurrent
0
CY2019Q4 us-gaap Marketable Securities Noncurrent
MarketableSecuritiesNoncurrent
0
CY2020Q1 us-gaap Derivative Instruments Not Designated As Hedging Instruments Purpose
DerivativeInstrumentsNotDesignatedAsHedgingInstrumentsPurpose
We use forward contracts to reduce the effects of foreign currency exchange rate fluctuations on our cash flows. For the three months ended March 31, 2020 and 2019, respectively, our forward contracts have not been designated as hedges and generally had maturities of less than 90 days.
CY2020Q1 us-gaap Derivative Gain Loss On Derivative Net
DerivativeGainLossOnDerivativeNet
1000000
CY2020Q1 trip Outstanding Derivatives Not Designated As Hedging Instruments Maximum Maturity Period
OutstandingDerivativesNotDesignatedAsHedgingInstrumentsMaximumMaturityPeriod
P90D
CY2020Q1 trip Foreign Exchange Contracts Translation Maximum Maturity Period
ForeignExchangeContractsTranslationMaximumMaturityPeriod
P90D
CY2019Q4 us-gaap Equity Securities Without Readily Determinable Fair Value Amount
EquitySecuritiesWithoutReadilyDeterminableFairValueAmount
14000000
CY2020Q1 us-gaap Equity Securities Without Readily Determinable Fair Value Amount
EquitySecuritiesWithoutReadilyDeterminableFairValueAmount
14000000
CY2019Q4 us-gaap Goodwill
Goodwill
840000000
CY2020Q1 us-gaap Goodwill Foreign Currency Translation Gain Loss
GoodwillForeignCurrencyTranslationGainLoss
-14000000
CY2020Q1 us-gaap Goodwill
Goodwill
826000000
CY2020Q1 trip Term Of Qualified Leasehold Improvements Property Prior To Enactment Of Cares Act
TermOfQualifiedLeaseholdImprovementsPropertyPriorToEnactmentOfCARESAct
P39Y
CY2020Q1 trip Term Of Qualified Leasehold Improvements Property After Enactment Of Cares Act
TermOfQualifiedLeaseholdImprovementsPropertyAfterEnactmentOfCARESAct
P15Y
CY2020Q1 trip Percentage Eligible For Tax Bonus Depreciation And Potentially Other Provisions Under Cares Act
PercentageEligibleForTaxBonusDepreciationAndPotentiallyOtherProvisionsUnderCARESAct
1
CY2020Q1 us-gaap Income Tax Expense Benefit
IncomeTaxExpenseBenefit
-11000000
CY2019Q1 us-gaap Income Tax Expense Benefit
IncomeTaxExpenseBenefit
7000000
CY2020Q1 us-gaap Income Tax Reconciliation State And Local Income Taxes
IncomeTaxReconciliationStateAndLocalIncomeTaxes
-14000000
CY2020Q1 us-gaap Unrecognized Tax Benefits Interest On Income Taxes Accrued
UnrecognizedTaxBenefitsInterestOnIncomeTaxesAccrued
22000000
CY2020Q1 us-gaap Unrecognized Tax Benefits Income Tax Penalties Accrued
UnrecognizedTaxBenefitsIncomeTaxPenaltiesAccrued
0
CY2019 us-gaap Tax Adjustments Settlements And Unusual Provisions
TaxAdjustmentsSettlementsAndUnusualProvisions
15000000
CY2020Q1 us-gaap Employee Related Liabilities Current
EmployeeRelatedLiabilitiesCurrent
30000000
CY2019Q4 us-gaap Employee Related Liabilities Current
EmployeeRelatedLiabilitiesCurrent
74000000
CY2020Q1 us-gaap Accrued Marketing Costs Current
AccruedMarketingCostsCurrent
17000000
CY2019Q4 us-gaap Accrued Marketing Costs Current
AccruedMarketingCostsCurrent
27000000
CY2020Q1 us-gaap Accrued Income Taxes Current
AccruedIncomeTaxesCurrent
4000000
CY2019Q4 us-gaap Accrued Income Taxes Current
AccruedIncomeTaxesCurrent
14000000
CY2020Q1 us-gaap Finance Lease Liability Current
FinanceLeaseLiabilityCurrent
5000000
CY2019Q4 us-gaap Finance Lease Liability Current
FinanceLeaseLiabilityCurrent
5000000
CY2020Q1 us-gaap Operating Lease Liability Current
OperatingLeaseLiabilityCurrent
20000000
CY2019Q4 us-gaap Operating Lease Liability Current
OperatingLeaseLiabilityCurrent
20000000
CY2020Q1 us-gaap Other Accrued Liabilities Current
OtherAccruedLiabilitiesCurrent
70000000
CY2019Q4 us-gaap Other Accrued Liabilities Current
OtherAccruedLiabilitiesCurrent
63000000
CY2020Q1 us-gaap Accrued Liabilities Current
AccruedLiabilitiesCurrent
146000000
CY2019Q4 us-gaap Accrued Liabilities Current
AccruedLiabilitiesCurrent
203000000
CY2020Q1 us-gaap Restructuring And Related Cost Incurred Cost
RestructuringAndRelatedCostIncurredCost
9000000
CY2020Q1 us-gaap Payments For Restructuring
PaymentsForRestructuring
7000000
CY2019Q1 us-gaap Treasury Stock Shares Acquired
TreasuryStockSharesAcquired
0
CY2019Q4 us-gaap Stock Repurchase Program Remaining Authorized Repurchase Amount1
StockRepurchaseProgramRemainingAuthorizedRepurchaseAmount1
190000000
CY2020Q1 us-gaap Treasury Stock Shares Acquired
TreasuryStockSharesAcquired
4707450
CY2020Q1 us-gaap Treasury Stock Acquired Average Cost Per Share
TreasuryStockAcquiredAverageCostPerShare
24.32
CY2020Q1 us-gaap Treasury Stock Value Acquired Cost Method
TreasuryStockValueAcquiredCostMethod
115000000
CY2020Q1 us-gaap Stock Repurchase Program Remaining Authorized Repurchase Amount1
StockRepurchaseProgramRemainingAuthorizedRepurchaseAmount1
75000000
CY2020Q1 us-gaap Number Of Reportable Segments
NumberOfReportableSegments
2
CY2020Q1 us-gaap Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
278000000
CY2020Q1 us-gaap Treasury Stock Shares
TreasuryStockShares
18823984
CY2020Q1 us-gaap Treasury Stock Value
TreasuryStockValue
722000000
CY2020Q1 trip Adjusted Earnings Before Interest Taxes Depreciation And Amortization
AdjustedEarningsBeforeInterestTaxesDepreciationAndAmortization
40000000
CY2020Q1 us-gaap Depreciation
Depreciation
25000000
CY2020Q1 us-gaap Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
7000000
CY2020Q1 us-gaap Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
26000000
CY2020Q1 us-gaap Restructuring Charges
RestructuringCharges
9000000
CY2020Q1 us-gaap Operating Income Loss
OperatingIncomeLoss
-27000000
CY2020Q1 us-gaap Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
-27000000
CY2020Q1 us-gaap Income Tax Expense Benefit
IncomeTaxExpenseBenefit
-11000000
CY2020Q1 us-gaap Net Income Loss
NetIncomeLoss
-16000000
CY2019Q1 us-gaap Depreciation
Depreciation
23000000
CY2019Q1 us-gaap Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
8000000
CY2019Q1 us-gaap Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
27000000
CY2019Q1 us-gaap Operating Income Loss
OperatingIncomeLoss
31000000
CY2019Q1 us-gaap Nonoperating Income Expense
NonoperatingIncomeExpense
2000000
CY2019Q1 us-gaap Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
33000000
CY2019Q1 us-gaap Income Tax Expense Benefit
IncomeTaxExpenseBenefit
7000000
CY2019Q1 us-gaap Net Income Loss
NetIncomeLoss
26000000

Files In Submission

Name View Source Status
0001564590-20-023544-index-headers.html Edgar Link pending
0001564590-20-023544-index.html Edgar Link pending
0001564590-20-023544.txt Edgar Link pending
0001564590-20-023544-xbrl.zip Edgar Link pending
FilingSummary.xml Edgar Link unprocessable
Financial_Report.xlsx Edgar Link pending
MetaLinks.json Edgar Link pending
R1.htm Edgar Link pending
R10.htm Edgar Link pending
R11.htm Edgar Link pending
R12.htm Edgar Link pending
R13.htm Edgar Link pending
R14.htm Edgar Link pending
R15.htm Edgar Link pending
R16.htm Edgar Link pending
R17.htm Edgar Link pending
R18.htm Edgar Link pending
R19.htm Edgar Link pending
R2.htm Edgar Link pending
R20.htm Edgar Link pending
R21.htm Edgar Link pending
R22.htm Edgar Link pending
R23.htm Edgar Link pending
R24.htm Edgar Link pending
R25.htm Edgar Link pending
R26.htm Edgar Link pending
R27.htm Edgar Link pending
R28.htm Edgar Link pending
R29.htm Edgar Link pending
R3.htm Edgar Link pending
R30.htm Edgar Link pending
R31.htm Edgar Link pending
R32.htm Edgar Link pending
R33.htm Edgar Link pending
R34.htm Edgar Link pending
R35.htm Edgar Link pending
R36.htm Edgar Link pending
R37.htm Edgar Link pending
R38.htm Edgar Link pending
R39.htm Edgar Link pending
R4.htm Edgar Link pending
R40.htm Edgar Link pending
R41.htm Edgar Link pending
R42.htm Edgar Link pending
R43.htm Edgar Link pending
R44.htm Edgar Link pending
R45.htm Edgar Link pending
R46.htm Edgar Link pending
R47.htm Edgar Link pending
R48.htm Edgar Link pending
R49.htm Edgar Link pending
R5.htm Edgar Link pending
R50.htm Edgar Link pending
R51.htm Edgar Link pending
R52.htm Edgar Link pending
R53.htm Edgar Link pending
R54.htm Edgar Link pending
R55.htm Edgar Link pending
R56.htm Edgar Link pending
R57.htm Edgar Link pending
R58.htm Edgar Link pending
R59.htm Edgar Link pending
R6.htm Edgar Link pending
R60.htm Edgar Link pending
R61.htm Edgar Link pending
R7.htm Edgar Link pending
R8.htm Edgar Link pending
R9.htm Edgar Link pending
report.css Edgar Link pending
Show.js Edgar Link pending
trip-10q_20200331.htm Edgar Link pending
trip-10q_20200331_htm.xml Edgar Link completed
trip-20200331.xsd Edgar Link pending
trip-20200331_cal.xml Edgar Link unprocessable
trip-20200331_def.xml Edgar Link unprocessable
trip-20200331_lab.xml Edgar Link unprocessable
trip-20200331_pre.xml Edgar Link unprocessable
trip-ex101_118.htm Edgar Link pending
trip-ex102_117.htm Edgar Link pending
trip-ex103_116.htm Edgar Link pending
trip-ex104_115.htm Edgar Link pending
trip-ex105_114.htm Edgar Link pending
trip-ex106_112.htm Edgar Link pending
trip-ex107_113.htm Edgar Link pending
trip-ex109_212.htm Edgar Link pending
trip-ex311_14.htm Edgar Link pending
trip-ex312_12.htm Edgar Link pending
trip-ex321_15.htm Edgar Link pending
trip-ex322_9.htm Edgar Link pending