XML 76 R98.htm IDEA: XBRL DOCUMENT v2.4.0.6
Schedule of Statement of Operations 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
Condensed Financial Statements, Captions [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
Costs and expenses:                      
Cost of revenue                 898,604 [1] 761,272 [1] 685,487 [1]
Selling and marketing                 1,721,037 [1] 1,474,641 [1] 1,234,781 [1]
Technology and content                 484,898 [1] 380,999 [1] 308,780 [1]
General and administrative                 345,354 [1] 309,708 [1] 258,604 [1]
Amortization of intangible assets                 31,705 21,925 22,514
Legal reserves, occupancy tax and other                 117,025 20,855 22,692
Operating income 1,510 [2] 227,090 [2] 154,441 [2] 48,683 [2] 91,645 209,099 143,707 35,158 431,724 479,609 500,787
Other income (expense):                      
Other, net                 (81,667) (77,537) (74,948)
Total other expense, net                 (81,667) (77,537) (74,948)
Income 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 [3] 168,188 [3] 106,109 [3] 21,587 [3] 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
Comprehensive income attributable to Expedia, Inc.                 297,543 463,747 409,318
Parent
                     
Other income (expense):                      
Equity in pre-tax earnings of consolidated subsidiaries                 356,110 382,403 341,750
Other, net                 (83,306) (83,421) (56,193)
Total other expense, net                 272,804 298,982 285,557
Income before income taxes                 272,804 298,982 285,557
Provision for income taxes                 29,906 25,050 15,880
Income from continuing operations                 302,710 324,032 301,437
Discontinued operations, net of taxes                 (22,539) 148,262 120,063
Net income                 280,171 472,294 421,500
Net income attributable to Expedia, Inc.                 280,171 472,294 421,500
Comprehensive income attributable to Expedia, Inc.                 280,171 472,294 421,500
Guarantor Subsidiaries
                     
Condensed Financial Statements, Captions [Line Items]                      
Revenue                 3,490,462 3,041,755 2,679,420
Costs and expenses:                      
Cost of revenue                 719,121 648,219 590,236
Selling and marketing                 1,271,163 1,088,145 917,344
Technology and content                 355,567 297,859 255,306
General and administrative                 220,360 213,594 181,920
Amortization of intangible assets                 6,444 4,988 5,071
Legal reserves, occupancy tax and other                 117,025 20,855 22,692
Intercompany (income) expense, net                 692,325 597,105 347,361
Operating income                 108,457 170,990 359,490
Other income (expense):                      
Equity in pre-tax earnings of consolidated subsidiaries                 336,173 244,429 120,085
Other, net                 (25,079) 44,288 (18,358)
Total other expense, net                 311,094 288,717 101,727
Income before income taxes                 419,551 459,707 461,217
Provision for income taxes                 (60,245) (73,165) (115,126)
Income from continuing operations                 359,306 386,542 346,091
Discontinued operations, net of taxes                   140,200 142,150
Net income                 359,306 526,742 488,241
Net income attributable to Expedia, Inc.                 359,306 526,742 488,241
Comprehensive income attributable to Expedia, Inc.                 359,921 522,778 488,589
Non-Guarantor Subsidiaries
                     
Condensed Financial Statements, Captions [Line Items]                      
Revenue                 546,204 424,018 366,408
Costs and expenses:                      
Cost of revenue                 178,010 111,868 96,372
Selling and marketing                 458,565 404,409 328,683
Technology and content                 129,860 83,388 53,416
General and administrative                 123,566 95,902 76,558
Amortization of intangible assets                 25,261 16,937 17,443
Intercompany (income) expense, net                 (692,325) (597,105) (347,361)
Operating income                 323,267 308,619 141,297
Other income (expense):                      
Other, net                 26,718 (38,404) (397)
Total other expense, net                 26,718 (38,404) (397)
Income before income taxes                 349,985 270,215 140,900
Provision for income taxes                 (16,739) (27,616) (21,096)
Income from continuing operations                 333,246 242,599 119,804
Discontinued operations, net of taxes                   32,464 78,470
Net income                 333,246 275,063 198,274
Net income attributable to noncontrolling interests                 (269) (2,309) (4,060)
Net income attributable to Expedia, Inc.                 332,977 272,754 194,214
Comprehensive income attributable to Expedia, Inc.                 349,734 268,171 181,684
Eliminations
                     
Condensed Financial Statements, Captions [Line Items]                      
Revenue                 (6,319) (16,764) (12,183)
Costs and expenses:                      
Cost of revenue                 1,473 1,185 (1,121)
Selling and marketing                 (8,691) (17,913) (11,246)
Technology and content                 (529) (248) 58
General and administrative                 1,428 212 126
Other income (expense):                      
Equity in pre-tax earnings of consolidated subsidiaries                 (692,283) (626,832) (461,835)
Total other expense, net                 (692,283) (626,832) (461,835)
Income before income taxes                 (692,283) (626,832) (461,835)
Income from continuing operations                 (692,283) (626,832) (461,835)
Discontinued operations, net of taxes                   (172,664) (220,620)
Net income                 (692,283) (799,496) (682,455)
Net income attributable to Expedia, Inc.                 (692,283) (799,496) (682,455)
Comprehensive income attributable to Expedia, Inc.                 $ (692,283) $ (799,496) $ (682,455)
[1] Includes stock-based compensation as follows: Cost of revenue $ 3,296 $ 2,971 $ 2,401 Selling and marketing 13,474 13,085 11,766 Technology and content 16,073 13,505 11,665 General and administrative 31,753 34,286 26,675
[2] 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.
[3] 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.