XML 21 R42.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, 2014
Jun. 30, 2013
Jun. 30, 2014
Jun. 30, 2013
Condensed Financial Statements, Captions [Line Items]        
Revenue $ 1,494,632 $ 1,205,017 $ 2,695,003 $ 2,217,384
Costs and expenses:        
Cost of revenue 300,501 [1] 262,607 [1] 595,120 [1] 513,188 [1]
Selling and marketing 743,616 [1] 590,468 [1] 1,368,315 [1] 1,086,623 [1]
Technology and content 169,075 [1] 140,682 [1] 332,050 [1] 278,965 [1]
General and administrative 102,540 [1] 91,891 [1] 201,585 [1] 184,267 [1]
Amortization of intangible assets 18,264 18,837 36,756 31,407
Legal reserves, occupancy tax and other 31,416 6,246 34,955 67,804
Acquisition-related and other       66,472 [1]
Operating income (loss) 129,220 94,286 126,222 (11,342)
Other income (expense):        
Other, net (22,615) (6,863) (39,102) (20,506)
Total 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 (income) 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)
Comprehensive income (loss) attributable to Expedia, Inc. 86,886 73,668 82,677 (49,362)
Parent
       
Other income (expense):        
Equity in pre-tax earnings (losses) of consolidated subsidiaries 102,419 84,609 101,153 (8,666)
Other, net (20,692) (20,797) (41,371) (41,680)
Total other expense, net 81,727 63,812 59,782 (50,346)
Income (loss) before income taxes 81,727 63,812 59,782 (50,346)
Provision for income taxes 7,646 7,688 15,287 17,620
Net income (loss) 89,373 71,500 75,069 (32,726)
Net income (loss) attributable to Expedia, Inc. 89,373 71,500 75,069 (32,726)
Comprehensive income (loss) attributable to Expedia, Inc. 89,373 71,500 75,069 (32,726)
Guarantor Subsidiaries
       
Condensed Financial Statements, Captions [Line Items]        
Revenue 1,166,139 974,513 2,115,823 1,824,612
Costs and expenses:        
Cost of revenue 235,625 205,011 467,606 400,491
Selling and marketing 502,818 392,961 926,953 748,927
Technology and content 118,478 94,046 233,403 193,009
General and administrative 63,752 47,198 97,229 104,827
Amortization of intangible assets 455 1,168 937 2,481
Legal reserves, occupancy tax and other 31,416 6,246 34,955 67,804
Intercompany (income) expense, net 192,233 236,796 380,456 399,240
Operating income (loss) 21,362 (8,913) (25,716) (92,167)
Other income (expense):        
Equity in pre-tax earnings (losses) of consolidated subsidiaries 92,650 79,229 132,436 40,901
Other, net 11,380 15,238 (24,879) 18,205
Total other expense, net 104,030 94,467 107,557 59,106
Income (loss) before income taxes 125,392 85,554 81,841 (33,061)
Provision for income taxes (20,625) (2,825) 24,102 23,880
Net income (loss) 104,767 82,729 105,943 (9,181)
Net income (loss) attributable to Expedia, Inc. 104,767 82,729 105,943 (9,181)
Comprehensive income (loss) attributable to Expedia, Inc. 104,834 81,568 106,250 (10,558)
Non-Guarantor Subsidiaries
       
Condensed Financial Statements, Captions [Line Items]        
Revenue 358,318 242,095 634,795 409,230
Costs and expenses:        
Cost of revenue 63,612 56,126 124,926 110,548
Selling and marketing 271,831 210,580 499,603 356,363
Technology and content 50,819 46,637 98,640 85,954
General and administrative 38,622 44,680 104,325 79,382
Amortization of intangible assets 17,809 17,669 35,819 28,926
Acquisition-related and other       66,472
Intercompany (income) expense, net (192,233) (236,796) (380,456) (399,240)
Operating income (loss) 107,858 103,199 151,938 80,825
Other income (expense):        
Other, net (13,303) (1,304) 27,148 2,969
Total other expense, net (13,303) (1,304) 27,148 2,969
Income (loss) before income taxes 94,555 101,895 179,086 83,794
Provision for income taxes (7,772) (29,271) (60,459) (54,005)
Net income (loss) 86,783 72,624 118,627 29,789
Net (income) loss attributable to noncontrolling interests 3,519 8,485 9,019 11,627
Net income (loss) attributable to Expedia, Inc. 90,302 81,109 127,646 41,416
Comprehensive income (loss) attributable to Expedia, Inc. 87,748 84,438 134,947 26,157
Eliminations
       
Condensed Financial Statements, Captions [Line Items]        
Revenue (29,825) (11,591) (55,615) (16,458)
Costs and expenses:        
Cost of revenue 1,264 1,470 2,588 2,149
Selling and marketing (31,033) (13,073) (58,241) (18,667)
Technology and content (222) (1) 7 2
General and administrative 166 13 31 58
Other income (expense):        
Equity in pre-tax earnings (losses) of consolidated subsidiaries (195,069) (163,838) (233,589) (32,235)
Total other expense, net (195,069) (163,838) (233,589) (32,235)
Income (loss) before income taxes (195,069) (163,838) (233,589) (32,235)
Net income (loss) (195,069) (163,838) (233,589) (32,235)
Net income (loss) attributable to Expedia, Inc. (195,069) (163,838) (233,589) (32,235)
Comprehensive income (loss) attributable to Expedia, Inc. $ (195,069) $ (163,838) $ (233,589) $ (32,235)
[1] Includes stock-based compensation as follows: Cost of revenue $ 943 $ 764 $ 2,145 $ 1,825 Selling and marketing 4,820 3,649 10,155 7,914 Technology and content 4,960 4,692 10,518 10,087 General and administrative 10,291 6,981 23,017 14,695 Acquisition-related and other - - - 56,643