XML 28 R49.htm IDEA: XBRL DOCUMENT v2.4.0.8
Schedule of Statement of Operations Information (Detail) (USD $)
In Thousands, unless otherwise specified
3 Months Ended 9 Months Ended
Sep. 30, 2013
Sep. 30, 2012
Sep. 30, 2013
Sep. 30, 2012
Condensed Financial Statements, Captions [Line Items]        
Revenue $ 1,401,860 $ 1,199,020 $ 3,619,244 $ 3,055,488
Costs and expenses:        
Cost of revenue 276,318 [1] 243,633 [1] 789,506 [1] 673,472 [1]
Selling and marketing 625,296 [1],[2] 505,756 [1],[2] 1,711,919 [1],[2] 1,327,401 [1],[2]
Technology and content 143,816 [1] 125,617 [1] 422,781 [1] 350,554 [1]
General and administrative 92,351 [1] 85,140 [1] 276,618 [1] 246,936 [1]
Amortization of intangible assets 18,514 9,474 49,921 21,527
Legal reserves, occupancy tax and other 6,874 2,310 74,678 5,384
Acquistion-related and other     66,472 [1]  
Operating income 238,691 227,090 227,349 430,214
Other income (expense):        
Other, net (26,611) (22,752) (47,117) (64,185)
Total other expense, net (26,611) (22,752) (47,117) (64,185)
Income before income taxes 212,080 204,338 180,232 366,029
Provision for income taxes (45,356) (36,150) (57,861) (70,145)
Income (loss) from continuing operations 166,724 168,188 122,371 295,884
Discontinued operations, net of taxes   1,543   (22,346)
Net income 166,724 169,731 122,371 273,538
Net (income) loss attributable to noncontrolling interests 4,135 1,746 15,762 (101)
Net income (loss) attributable to Expedia, Inc. 170,859 171,477 138,133 273,437
Comprehensive income (loss) attributable to Expedia, Inc. 196,662 185,654 147,300 278,203
Parent
       
Other income (expense):        
Equity in pre-tax earnings (losses) of consolidated subsidiaries 184,034 183,803 175,368 333,172
Other, net (20,698) (20,835) (62,378) (62,536)
Total other expense, net 163,336 162,968 112,990 270,636
Income before income taxes 163,336 162,968 112,990 270,636
Provision for income taxes 7,523 6,966 25,143 25,147
Income (loss) from continuing operations   169,934   295,783
Discontinued operations, net of taxes   1,543   (22,346)
Net income 170,859 171,477 138,133 273,437
Net income (loss) attributable to Expedia, Inc. 170,859 171,477 138,133 273,437
Comprehensive income (loss) attributable to Expedia, Inc. 170,859 171,477 138,133 273,437
Guarantor Subsidiaries
       
Condensed Financial Statements, Captions [Line Items]        
Revenue 1,109,955 1,039,520 2,934,567 2,664,255
Costs and expenses:        
Cost of revenue 213,432 194,103 613,923 550,129
Selling and marketing 408,946 374,409 1,157,873 990,527
Technology and content 99,450 90,427 292,459 260,231
General and administrative 55,772 55,112 160,599 161,570
Amortization of intangible assets 280 1,555 2,761 4,888
Legal reserves, occupancy tax and other 6,874 2,310 74,678 5,384
Intercompany (income) expense, net 134,901 207,291 534,141 521,952
Operating income 190,300 114,313 98,133 169,574
Other income (expense):        
Equity in pre-tax earnings (losses) of consolidated subsidiaries 75,000 112,800 115,901 251,410
Other, net 2,676 (3,871) 20,881 (39,564)
Total other expense, net 77,676 108,929 136,782 211,846
Income before income taxes 267,976 223,242 234,915 381,420
Provision for income taxes (78,275) (38,609) (54,395) (45,614)
Income (loss) from continuing operations   184,633   335,806
Net income 189,701 184,633 180,520 335,806
Net income (loss) attributable to Expedia, Inc. 189,701 184,633 180,520 335,806
Comprehensive income (loss) attributable to Expedia, Inc. 190,388 184,921 179,830 336,580
Non-Guarantor Subsidiaries
       
Condensed Financial Statements, Captions [Line Items]        
Revenue 310,177 160,882 719,407 395,282
Costs and expenses:        
Cost of revenue 61,517 48,996 172,065 122,354
Selling and marketing 235,871 133,420 592,234 342,646
Technology and content 44,355 35,232 130,309 90,773
General and administrative 36,710 29,829 116,092 84,182
Amortization of intangible assets 18,234 7,919 47,160 16,639
Acquistion-related and other     66,472  
Intercompany (income) expense, net (134,901) (207,291) (534,141) (521,952)
Operating income 48,391 112,777 129,216 260,640
Other income (expense):        
Other, net (8,589) 1,954 (5,620) 37,915
Total other expense, net (8,589) 1,954 (5,620) 37,915
Income before income taxes 39,802 114,731 123,596 298,555
Provision for income taxes 25,396 (4,507) (28,609) (49,678)
Income (loss) from continuing operations   110,224   248,877
Net income 65,198 110,224 94,987 248,877
Net (income) loss attributable to noncontrolling interests 4,135 1,746 15,762 (101)
Net income (loss) attributable to Expedia, Inc. 69,333 111,970 110,749 248,776
Comprehensive income (loss) attributable to Expedia, Inc. 94,449 125,859 120,606 252,768
Eliminations
       
Condensed Financial Statements, Captions [Line Items]        
Revenue (18,272) (1,382) (34,730) (4,049)
Costs and expenses:        
Cost of revenue 1,369 534 3,518 989
Selling and marketing (19,521) (2,073) (38,188) (5,772)
Technology and content 11 (42) 13 (450)
General and administrative (131) 199 (73) 1,184
Other income (expense):        
Equity in pre-tax earnings (losses) of consolidated subsidiaries (259,034) (296,603) (291,269) (584,582)
Total other expense, net (259,034) (296,603) (291,269) (584,582)
Income before income taxes (259,034) (296,603) (291,269) (584,582)
Income (loss) from continuing operations   (296,603)   (584,582)
Net income (259,034) (296,603) (291,269) (584,582)
Net income (loss) attributable to Expedia, Inc. (259,034) (296,603) (291,269) (584,582)
Comprehensive income (loss) attributable to Expedia, Inc. $ (259,034) $ (296,603) $ (291,269) $ (584,582)
[1] Includes stock-based compensation as follows: Cost of revenue $ 887 $ 781 $ 2,712 $ 2,503 Selling and marketing 3,943 2,881 11,857 10,574 Technology and content 5,372 3,957 15,459 12,115 General and administrative 7,837 7,719 22,532 23,718 Acquisition-related and other - - 56,643 -
[2] Includes related party amounts as follows: $ 56,162 $ 57,258 $ 171,286 $ 164,339