XML 31 R46.htm IDEA: XBRL DOCUMENT v2.4.0.8
Schedule of Statement of Operations Information (Detail) (USD $)
In Thousands, unless otherwise specified
3 Months Ended 6 Months Ended
Jun. 30, 2013
Jun. 30, 2012
Jun. 30, 2013
Jun. 30, 2012
Condensed Financial Statements, Captions [Line Items]        
Revenue $ 1,205,017 $ 1,039,980 $ 2,217,384 $ 1,856,468
Costs and expenses:        
Cost of revenue 262,607 [1] 229,741 [1] 513,188 [1] 429,839 [1]
Selling and marketing 590,468 [1],[2] 444,573 [1],[2] 1,086,623 [1],[2] 821,645 [1],[2]
Technology and content 140,682 [1] 116,026 [1] 278,965 [1] 224,937 [1]
General and administrative 91,891 [1] 83,218 [1] 184,267 [1] 161,796 [1]
Amortization of intangible assets 18,837 8,631 31,407 12,053
Legal reserves, occupancy tax and other 6,246 3,350 67,804 3,074
Acquistion-related and other     66,472 [1]  
Operating income (loss) 94,286 154,441 (11,342) 203,124
Other income (expense):        
Other, net (6,863) (19,577) (20,506) (41,433)
Total other expense, net (6,863) (19,577) (20,506) (41,433)
Income (loss) before income taxes 87,423 134,864 (31,848) 161,691
Provision for income taxes (24,408) (28,755) (12,505) (33,995)
Income (loss) from continuing operations 63,015 106,109 (44,353) 127,696
Discontinued operations, net of taxes       (23,889)
Net income (loss) 63,015 106,109 (44,353) 103,807
Net (income) loss attributable to noncontrolling interests 8,485 (868) 11,627 (1,847)
Net income (loss) attributable to Expedia, Inc. 71,500 105,241 (32,726) 101,960
Comprehensive income (loss) attributable to Expedia, Inc. 73,668 81,488 (49,362) 92,549
Parent
       
Other income (expense):        
Equity in pre-tax earnings (losses) of consolidated subsidiaries 84,609 117,025 (8,666) 149,369
Other, net (20,797) (20,895) (41,680) (41,701)
Total other expense, net 63,812 96,130 (50,346) 107,668
Income (loss) before income taxes 63,812 96,130 (50,346) 107,668
Provision for income taxes 7,688 9,111 17,620 18,181
Income (loss) from continuing operations       125,849
Discontinued operations, net of taxes       (23,889)
Net income (loss) 71,500 105,241 (32,726) 101,960
Net income (loss) attributable to Expedia, Inc. 71,500 105,241 (32,726) 101,960
Comprehensive income (loss) attributable to Expedia, Inc. 71,500 105,241 (32,726) 101,960
Guarantor Subsidiaries
       
Condensed Financial Statements, Captions [Line Items]        
Revenue 974,513 901,215 1,824,612 1,624,735
Costs and expenses:        
Cost of revenue 205,011 186,929 400,491 356,026
Selling and marketing 392,961 335,070 748,927 616,118
Technology and content 94,046 87,071 193,009 169,804
General and administrative 47,198 54,733 104,827 106,458
Amortization of intangible assets 1,168 1,573 2,481 3,333
Legal reserves, occupancy tax and other 6,246 3,350 67,804 3,074
Intercompany (income) expense, net 236,796 171,914 399,240 314,661
Operating income (loss) (8,913) 60,575 (92,167) 55,261
Other income (expense):        
Equity in pre-tax earnings (losses) of consolidated subsidiaries 79,229 104,448 40,901 138,610
Other, net 15,238 (35,556) 18,205 (35,693)
Total other expense, net 94,467 68,892 59,106 102,917
Income (loss) before income taxes 85,554 129,467 (33,061) 158,178
Provision for income taxes (2,825) (11,324) 23,880 (7,005)
Income (loss) from continuing operations       151,173
Net income (loss) 82,729 118,143 (9,181) 151,173
Net income (loss) attributable to Expedia, Inc. 82,729 118,143 (9,181) 151,173
Comprehensive income (loss) attributable to Expedia, Inc. 81,568 117,868 (10,558) 151,659
Non-Guarantor Subsidiaries
       
Condensed Financial Statements, Captions [Line Items]        
Revenue 242,095 139,728 409,230 234,400
Costs and expenses:        
Cost of revenue 56,126 42,680 110,548 73,358
Selling and marketing 210,580 111,085 356,363 209,226
Technology and content 46,637 29,344 85,954 55,541
General and administrative 44,680 27,609 79,382 54,353
Amortization of intangible assets 17,669 7,058 28,926 8,720
Acquistion-related and other     66,472  
Intercompany (income) expense, net (236,796) (171,914) (399,240) (314,661)
Operating income (loss) 103,199 93,866 80,825 147,863
Other income (expense):        
Other, net (1,304) 36,874 2,969 35,961
Total other expense, net (1,304) 36,874 2,969 35,961
Income (loss) before income taxes 101,895 130,740 83,794 183,824
Provision for income taxes (29,271) (26,542) (54,005) (45,171)
Income (loss) from continuing operations       138,653
Net income (loss) 72,624 104,198 29,789 138,653
Net (income) loss attributable to noncontrolling interests 8,485 (868) 11,627 (1,847)
Net income (loss) attributable to Expedia, Inc. 81,109 103,330 41,416 136,806
Comprehensive income (loss) attributable to Expedia, Inc. 84,438 79,852 26,157 126,909
Eliminations
       
Condensed Financial Statements, Captions [Line Items]        
Revenue (11,591) (963) (16,458) (2,667)
Costs and expenses:        
Cost of revenue 1,470 132 2,149 455
Selling and marketing (13,073) (1,582) (18,667) (3,699)
Technology and content (1) (389) 2 (408)
General and administrative 13 876 58 985
Other income (expense):        
Equity in pre-tax earnings (losses) of consolidated subsidiaries (163,838) (221,473) (32,235) (287,979)
Total other expense, net (163,838) (221,473) (32,235) (287,979)
Income (loss) before income taxes (163,838) (221,473) (32,235) (287,979)
Income (loss) from continuing operations       (287,979)
Net income (loss) (163,838) (221,473) (32,235) (287,979)
Net income (loss) attributable to Expedia, Inc. (163,838) (221,473) (32,235) (287,979)
Comprehensive income (loss) attributable to Expedia, Inc. $ (163,838) $ (221,473) $ (32,235) $ (287,979)
[1] Includes stock-based compensation as follows: Cost of revenue $ 764 $ 803 $ 1,825 $ 1,722 Selling and marketing 3,649 3,248 7,914 7,693 Technology and content 4,692 3,874 10,087 8,158 General and administrative 6,981 8,696 14,695 15,999 Acquisition-related and other - - 56,643 -
[2] Includes related party amounts as follows: $ 54,053 $ 55,720 $ 115,124 $ 107,081