XML 68 R2.htm IDEA: XBRL DOCUMENT v2.4.1.9
CONSOLIDATED STATEMENTS OF OPERATIONS (USD $)
In Thousands, except Per Share data, unless otherwise specified
 12 Months Ended
Dec. 31, 2014
Dec. 31, 2013
Dec. 31, 2012
Revenue $ 5,763,485us-gaap_SalesRevenueNet $ 4,771,259us-gaap_SalesRevenueNet $ 4,030,347us-gaap_SalesRevenueNet
Costs and expenses:      
Cost of revenue 1,179,081us-gaap_CostOfRevenue [1] 1,038,034us-gaap_CostOfRevenue [1] 898,604us-gaap_CostOfRevenue [1]
Selling and marketing 2,808,329us-gaap_SellingAndMarketingExpense [1] 2,196,145us-gaap_SellingAndMarketingExpense [1] 1,721,037us-gaap_SellingAndMarketingExpense [1]
Technology and content 686,154expe_TechnologyAndContentExpense [1] 577,820expe_TechnologyAndContentExpense [1] 484,898expe_TechnologyAndContentExpense [1]
General and administrative 425,373us-gaap_GeneralAndAdministrativeExpense [1] 377,078us-gaap_GeneralAndAdministrativeExpense [1] 345,354us-gaap_GeneralAndAdministrativeExpense [1]
Amortization of intangible assets 79,615us-gaap_AmortizationOfIntangibleAssets 71,731us-gaap_AmortizationOfIntangibleAssets 31,705us-gaap_AmortizationOfIntangibleAssets
Legal reserves, occupancy tax and other 41,539expe_LegalReservesOccupancyTaxAndOther 77,919expe_LegalReservesOccupancyTaxAndOther 117,025expe_LegalReservesOccupancyTaxAndOther
Restructuring and related reorganization charges 25,630us-gaap_RestructuringCharges    
Acquisition-related and other   66,472expe_AcquisitionRelatedAndOther [1]  
Operating income 517,764us-gaap_OperatingIncomeLoss 366,060us-gaap_OperatingIncomeLoss 431,724us-gaap_OperatingIncomeLoss
Other income (expense):      
Interest income 27,288us-gaap_InvestmentIncomeInterest 24,779us-gaap_InvestmentIncomeInterest 26,396us-gaap_InvestmentIncomeInterest
Interest expense (98,089)us-gaap_InterestExpense (87,358)us-gaap_InterestExpense (87,788)us-gaap_InterestExpense
Other, net 17,678us-gaap_OtherNonoperatingIncomeExpense (2,788)us-gaap_OtherNonoperatingIncomeExpense (20,275)us-gaap_OtherNonoperatingIncomeExpense
Total other income (expense), net (53,123)us-gaap_NonoperatingIncomeExpense (65,367)us-gaap_NonoperatingIncomeExpense (81,667)us-gaap_NonoperatingIncomeExpense
Income from continuing operations before income taxes 464,641us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest 300,693us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest 350,057us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
Provision for income taxes (91,691)us-gaap_IncomeTaxExpenseBenefit (84,335)us-gaap_IncomeTaxExpenseBenefit (47,078)us-gaap_IncomeTaxExpenseBenefit
Income from continuing operations 372,950us-gaap_IncomeLossFromContinuingOperationsIncludingPortionAttributableToNoncontrollingInterest 216,358us-gaap_IncomeLossFromContinuingOperationsIncludingPortionAttributableToNoncontrollingInterest 302,979us-gaap_IncomeLossFromContinuingOperationsIncludingPortionAttributableToNoncontrollingInterest
Discontinued operations, net of taxes     (22,539)us-gaap_IncomeLossFromDiscontinuedOperationsNetOfTax
Net income 372,950us-gaap_ProfitLoss 216,358us-gaap_ProfitLoss 280,440us-gaap_ProfitLoss
Net (income) loss attributable to noncontrolling interests 25,147us-gaap_NetIncomeLossAttributableToNoncontrollingInterest 16,492us-gaap_NetIncomeLossAttributableToNoncontrollingInterest (269)us-gaap_NetIncomeLossAttributableToNoncontrollingInterest
Net income attributable to Expedia, Inc. 398,097us-gaap_NetIncomeLoss 232,850us-gaap_NetIncomeLoss 280,171us-gaap_NetIncomeLoss
Amounts attributable to Expedia, Inc.:      
Income from continuing operations 398,097us-gaap_IncomeLossFromContinuingOperations 232,850us-gaap_IncomeLossFromContinuingOperations 302,710us-gaap_IncomeLossFromContinuingOperations
Discontinued operations, net of taxes     (22,539)us-gaap_IncomeLossFromDiscontinuedOperationsNetOfTaxAttributableToReportingEntity
Net income attributable to Expedia, Inc. $ 398,097us-gaap_NetIncomeLoss $ 232,850us-gaap_NetIncomeLoss $ 280,171us-gaap_NetIncomeLoss
Earnings per share from continuing operations attributable to Expedia, Inc. available to common stockholders:      
Basic $ 3.09us-gaap_IncomeLossFromContinuingOperationsPerBasicShare $ 1.73us-gaap_IncomeLossFromContinuingOperationsPerBasicShare $ 2.26us-gaap_IncomeLossFromContinuingOperationsPerBasicShare
Diluted $ 2.99us-gaap_IncomeLossFromContinuingOperationsPerDilutedShare $ 1.67us-gaap_IncomeLossFromContinuingOperationsPerDilutedShare $ 2.16us-gaap_IncomeLossFromContinuingOperationsPerDilutedShare
Earnings per share attributable to Expedia, Inc. available to common stockholders:      
Basic $ 3.09us-gaap_EarningsPerShareBasic $ 1.73us-gaap_EarningsPerShareBasic $ 2.09us-gaap_EarningsPerShareBasic
Diluted $ 2.99us-gaap_EarningsPerShareDiluted $ 1.67us-gaap_EarningsPerShareDiluted $ 2.00us-gaap_EarningsPerShareDiluted
Shares used in computing earnings per share:      
Basic 128,912us-gaap_WeightedAverageNumberOfSharesOutstandingBasic 134,912us-gaap_WeightedAverageNumberOfSharesOutstandingBasic 134,203us-gaap_WeightedAverageNumberOfSharesOutstandingBasic
Diluted 133,168us-gaap_WeightedAverageNumberOfDilutedSharesOutstanding 139,593us-gaap_WeightedAverageNumberOfDilutedSharesOutstanding 139,929us-gaap_WeightedAverageNumberOfDilutedSharesOutstanding
Dividends declared per common share $ 0.66us-gaap_CommonStockDividendsPerShareDeclared $ 0.56us-gaap_CommonStockDividendsPerShareDeclared $ 0.96us-gaap_CommonStockDividendsPerShareDeclared
[1] Includes stock-based compensation as follows: Cost of revenue $ 3,921 $ 3,752 $ 3,296 Selling and marketing 18,067 16,190 13,474 Technology and content 22,100 20,465 16,073 General and administrative 40,923 33,123 31,753 Acquisition-related and other - 56,643 -