XML 58 R41.htm IDEA: XBRL DOCUMENT v2.4.0.8
Segment Information (Detail) (USD $)
In Thousands, unless otherwise specified
3 Months Ended 6 Months Ended
Jun. 30, 2014
Jun. 30, 2013
Jun. 30, 2014
Jun. 30, 2013
Segment Reporting Information [Line Items]        
Revenue $ 1,494,632 $ 1,205,017 $ 2,695,003 $ 2,217,384
Adjusted EBITDA 259,256 191,702 366,027 296,830
Depreciation (65,558) (51,139) (127,692) (100,005)
Amortization of intangible assets (18,264) (18,837) (36,756) (31,407)
Stock-based compensation (21,014) (16,086) (45,835) (91,164)
Legal reserves, occupancy tax and other (31,416) (6,246) (34,955) (67,804)
Acquisition-related and other       (9,829)
Realized (gain) loss on revenue hedges 6,216 (5,108) 5,433 (7,963)
Operating income (loss) 129,220 94,286 126,222 (11,342)
Other expense, net (22,615) (6,863) (39,102) (20,506)
Income (loss) before income taxes 106,605 87,423 87,120 (31,848)
Provision for income taxes (20,751) (24,408) (21,070) (12,505)
Net income (loss) 85,854 63,015 66,050 (44,353)
Net loss attributable to noncontrolling interests 3,519 8,485 9,019 11,627
Net income (loss) attributable to Expedia, Inc. 89,373 71,500 75,069 (32,726)
Operating Segments | Leisure
       
Segment Reporting Information [Line Items]        
Revenue 1,391,518 1,109,709 2,491,651 2,033,557
Adjusted EBITDA 341,794 264,853 523,280 442,951
Depreciation (32,939) (25,507) (63,452) (48,568)
Realized (gain) loss on revenue hedges 6,216 (5,108) 5,433 (7,963)
Operating income (loss) 315,071 234,238 465,261 386,420
Operating Segments | Egencia
       
Segment Reporting Information [Line Items]        
Revenue 103,114 95,308 203,352 183,827
Adjusted EBITDA 17,341 17,562 33,662 29,690
Depreciation (4,501) (3,335) (9,156) (7,032)
Operating income (loss) 12,840 14,227 24,506 22,658
Corporate, Non-Segment
       
Segment Reporting Information [Line Items]        
Adjusted EBITDA (99,879) (90,713) (190,915) (175,811)
Depreciation (28,118) (22,297) (55,084) (44,405)
Amortization of intangible assets (18,264) (18,837) (36,756) (31,407)
Stock-based compensation (21,014) (16,086) (45,835) (91,164)
Legal reserves, occupancy tax and other (31,416) (6,246) (34,955) (67,804)
Acquisition-related and other       (9,829)
Operating income (loss) $ (198,691) $ (154,179) $ (363,545) $ (420,420)