XML 104 R92.htm IDEA: XBRL DOCUMENT v2.4.0.6
Segment Information (Detail) (USD $)
In Thousands, unless otherwise specified
3 Months Ended 12 Months Ended
Dec. 31, 2012
Sep. 30, 2012
Jun. 30, 2012
Mar. 31, 2012
Dec. 31, 2011
Sep. 30, 2011
Jun. 30, 2011
Mar. 31, 2011
Dec. 31, 2012
Dec. 31, 2011
Dec. 31, 2010
Segment Reporting Information [Line Items]                      
Revenue $ 974,859 $ 1,199,020 $ 1,039,980 $ 816,488 $ 787,133 $ 1,020,450 $ 913,591 $ 727,835 $ 4,030,347 $ 3,449,009 $ 3,033,645
Adjusted EBITDA                 802,875 710,835 700,482
Depreciation                 (164,247) (133,009) (105,531)
Amortization of intangible assets                 (31,705) (21,925) (22,514)
Stock-based compensation                 (64,596) (63,847) (52,507)
Legal reserves, occupancy tax and other                 (117,025) (20,855) (22,692)
Realized loss on revenue hedges                 6,422 8,410 3,549
Operating income 1,510 [1] 227,090 [1] 154,441 [1] 48,683 [1] 91,645 209,099 143,707 35,158 431,724 479,609 500,787
Other expense, net                 (81,667) (77,537) (74,948)
Income from continuing operations before income taxes                 350,057 402,072 425,839
Provision for income taxes                 (47,078) (75,731) (120,342)
Income from continuing operations 7,095 [2] 168,188 [2] 106,109 [2] 21,587 [2] 60,465 171,840 88,133 5,903 302,979 326,341 305,497
Discontinued operations, net of taxes                 (22,539) 148,262 120,063
Net income                 280,440 474,603 425,560
Net income attributable to noncontrolling interests                 (269) (2,309) (4,060)
Net income attributable to Expedia, Inc. 6,734 171,477 105,241 (3,281) 70,328 209,534 140,393 52,039 280,171 472,294 421,500
Leisure
                     
Segment Reporting Information [Line Items]                      
Revenue                 3,738,955 3,269,721 2,890,611
Adjusted EBITDA                 1,073,226 982,339 945,596
Depreciation                 (74,982) (56,593) (44,198)
Realized loss on revenue hedges                 6,422 8,410 3,549
Operating income                 1,004,666 934,156 904,947
Egencia
                     
Segment Reporting Information [Line Items]                      
Revenue                 291,392 179,288 143,034
Adjusted EBITDA                 53,207 28,789 25,076
Depreciation                 (12,031) (8,349) (7,506)
Operating income                 41,176 20,440 17,570
Corporate
                     
Segment Reporting Information [Line Items]                      
Adjusted EBITDA                 (323,558) (300,293) (270,190)
Depreciation                 (77,234) (68,067) (53,827)
Amortization of intangible assets                 (31,705) (21,925) (22,514)
Stock-based compensation                 (64,596) (63,847) (52,507)
Legal reserves, occupancy tax and other                 (117,025) (20,855) (22,692)
Operating income                 $ (614,118) $ (474,987) $ (421,730)
[1] During the fourth quarter of 2012, we recognized $110 million related to monies expected to be paid in advance of litigation related to Hawaii's General Excise Tax.
[2] The effective tax rate for the fourth quarter of 2012 was 144.4% primarily due to lower than previously estimated full year pre-tax income, driven by the tax reserves accrued during the quarter related to Hawaii.