XML 78 R36.htm IDEA: XBRL DOCUMENT v2.4.1.9
Goodwill and Intangible Assets, Net (Tables)
12 Months Ended
Dec. 31, 2014
Schedule of Goodwill and Intangible Assets

The following table presents our goodwill and intangible assets as of December 31, 2014 and 2013:

 

     December 31,  
     2014      2013  
     (In thousands)  

Goodwill

   $ 3,955,901       $ 3,663,674   

Intangible assets with indefinite lives

     976,638         875,688   

Intangible assets with definite lives, net

     313,449         235,353   
  

 

 

    

 

 

 
   $ 5,245,988       $ 4,774,715   
  

 

 

    

 

 

 
Changes in Goodwill by Reportable Segment

The following table presents the changes in goodwill by reportable segment:

 

     Leisure     Egencia     Total  
     (In thousands)  

Balance as of January 1, 2013

   $ 2,822,388      $ 193,282      $ 3,015,670   

Additions

     636,445        —          636,445   

Foreign exchange translation

     10,190        1,369        11,559   
  

 

 

   

 

 

   

 

 

 

Balance as of December 31, 2013

     3,469,023        194,651        3,663,674   

Additions

     418,408        —          418,408   

Foreign exchange translation

     (87,854     (38,327     (126,181
  

 

 

   

 

 

   

 

 

 

Balance as of December 31, 2014

   $ 3,799,577      $ 156,324      $ 3,955,901   
  

 

 

   

 

 

   

 

 

 
Components of Intangible Assets with Definite Lives

The following table presents the components of our intangible assets with definite lives as of December 31, 2014 and 2013:

 

     December 31, 2014      December 31, 2013  
     Cost      Accumulated
Amortization
    Net      Cost      Accumulated
Amortization
    Net  
     (In thousands)  

Supplier relationships

   $ 357,022       $ (200,257   $ 156,765       $ 258,973       $ (186,625   $ 72,348   

Technology

     257,045         (216,841     40,204         253,371         (190,479     62,892   

Customer lists

     110,302         (29,225     81,077         93,412         (23,884     69,528   

Affiliate agreements

     157,540         (154,825     2,715         159,110         (154,209     4,901   

Other

     298,493         (265,805     32,688         286,287         (260,603     25,684   
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

Total

   $ 1,180,402       $ (866,953   $ 313,449       $ 1,051,153       $ (815,800   $ 235,353   
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 
Estimated Future Amortization Expense Related to Intangible Assets

The estimated future amortization expense related to intangible assets with definite lives as of December 31, 2014, assuming no subsequent impairment of the underlying assets, is as follows, in thousands:

 

2015

   $ 86,753   

2016

     56,781   

2017

     42,161   

2018

     35,123   

2019

     24,997   

2020 and thereafter

     67,634   
  

 

 

 

Total

   $ 313,449