XML 23 R43.htm IDEA: XBRL DOCUMENT v2.4.0.6
Segment Information (Detail) (USD $)
In Thousands, unless otherwise specified
3 Months Ended 9 Months Ended
Sep. 30, 2012
Sep. 30, 2011
Sep. 30, 2012
Sep. 30, 2011
Segment Reporting Information [Line Items]        
Revenue $ 1,199,020 $ 1,020,450 $ 3,055,488 $ 2,661,876
Adjusted EBITDA 293,576 277,677 618,295 548,700
Depreciation (43,874) (36,791) (116,854) (97,627)
Amortization of intangible assets (9,474) (5,564) (21,527) (17,312)
Stock-based compensation (15,338) (13,023) (48,910) (39,334)
Legal reserves, occupancy tax and other (2,310) (14,015) (5,384) (18,904)
Realized (gain) loss on revenue hedges 4,510 815 4,594 12,441
Operating income 227,090 209,099 430,214 387,964
Other expense, net (22,752) (6,660) (64,185) (55,471)
Income from continuing operations before income taxes 204,338 202,439 366,029 332,493
Provision for income taxes (36,150) (30,599) (70,145) (66,617)
Income from continuing operations 168,188 171,840 295,884 265,876
Discontinued operations, net of taxes 1,543 38,566 (22,346) 137,629
Net income 169,731 210,406 273,538 403,505
Net income attributable to noncontrolling interests 1,746 (872) (101) (1,539)
Net income attributable to Expedia, Inc. 171,477 209,534 273,437 401,966
Leisure
       
Segment Reporting Information [Line Items]        
Revenue 1,121,267 976,148 2,849,332 2,527,964
Adjusted EBITDA 357,032 344,417 811,307 748,270
Depreciation (20,323) (15,649) (53,580) (41,915)
Realized (gain) loss on revenue hedges 4,510 815 4,594 12,441
Operating income 341,219 329,583 762,321 718,796
Egencia
       
Segment Reporting Information [Line Items]        
Revenue 77,753 44,302 206,156 133,912
Adjusted EBITDA 12,446 5,117 40,168 22,410
Depreciation (3,051) (2,187) (7,796) (6,355)
Operating income 9,395 2,930 32,372 16,055
Corporate
       
Segment Reporting Information [Line Items]        
Adjusted EBITDA (75,902) (71,857) (233,180) (221,980)
Depreciation (20,500) (18,955) (55,478) (49,357)
Amortization of intangible assets (9,474) (5,564) (21,527) (17,312)
Stock-based compensation (15,338) (13,023) (48,910) (39,334)
Legal reserves, occupancy tax and other (2,310) (14,015) (5,384) (18,904)
Operating income $ (123,524) $ (123,414) $ (364,479) $ (346,887)