XML 51 R9.htm IDEA: XBRL DOCUMENT v2.4.1.9
CONSOLIDATED STATEMENTS OF CASH FLOWS (USD $)
In Thousands, unless otherwise specified
12 Months Ended
Dec. 31, 2014
Dec. 31, 2013
Dec. 31, 2012
Operating activities:      
Net income $ 372,950us-gaap_ProfitLoss $ 216,358us-gaap_ProfitLoss $ 280,440us-gaap_ProfitLoss
Less: Discontinued operations, net of tax     (22,539)us-gaap_IncomeLossFromDiscontinuedOperationsNetOfTax
Net income from continuing operations 372,950us-gaap_IncomeLossFromContinuingOperationsIncludingPortionAttributableToNoncontrollingInterest 216,358us-gaap_IncomeLossFromContinuingOperationsIncludingPortionAttributableToNoncontrollingInterest 302,979us-gaap_IncomeLossFromContinuingOperationsIncludingPortionAttributableToNoncontrollingInterest
Adjustments to reconcile net income from continuing operations to net cash provided by operating activities:      
Depreciation of property and equipment, including internal-use software and website development 265,817us-gaap_Depreciation 211,744us-gaap_Depreciation 164,247us-gaap_Depreciation
Amortization of stock-based compensation 85,011us-gaap_ShareBasedCompensation 130,173us-gaap_ShareBasedCompensation 64,596us-gaap_ShareBasedCompensation
Amortization of intangible assets 79,615us-gaap_AmortizationOfIntangibleAssets 71,731us-gaap_AmortizationOfIntangibleAssets 31,705us-gaap_AmortizationOfIntangibleAssets
Deferred income taxes (79,031)us-gaap_DeferredIncomeTaxExpenseBenefit (772)us-gaap_DeferredIncomeTaxExpenseBenefit (55,120)us-gaap_DeferredIncomeTaxExpenseBenefit
Foreign exchange (gain) loss on cash, cash equivalents and short-term investments, net 79,410expe_ForeignExchangeGainLossOnCashCashEquivalentsAndShortTermInvestmentsNet 56,822expe_ForeignExchangeGainLossOnCashCashEquivalentsAndShortTermInvestmentsNet (19,904)expe_ForeignExchangeGainLossOnCashCashEquivalentsAndShortTermInvestmentsNet
Realized (gain) loss on foreign currency forwards 5,481us-gaap_GainLossOnSaleOfDerivatives (40,850)us-gaap_GainLossOnSaleOfDerivatives 12,954us-gaap_GainLossOnSaleOfDerivatives
Other 8,966us-gaap_OtherNoncashIncomeExpense 10,576us-gaap_OtherNoncashIncomeExpense 17,521us-gaap_OtherNoncashIncomeExpense
Changes in operating assets and liabilities, net of effects from acquisitions:      
Accounts receivable (157,957)us-gaap_IncreaseDecreaseInAccountsReceivable (127,327)us-gaap_IncreaseDecreaseInAccountsReceivable (84,017)us-gaap_IncreaseDecreaseInAccountsReceivable
Prepaid expenses and other current assets (65,203)us-gaap_IncreaseDecreaseInPrepaidExpense (18,724)us-gaap_IncreaseDecreaseInPrepaidExpense (3,386)us-gaap_IncreaseDecreaseInPrepaidExpense
Accounts payable, merchant 110,603expe_IncreaseDecreaseInAccountsPayableMerchant 91,503expe_IncreaseDecreaseInAccountsPayableMerchant 146,469expe_IncreaseDecreaseInAccountsPayableMerchant
Accounts payable, other, accrued expenses and other current liabilities 271,454us-gaap_IncreaseDecreaseInOtherAccountsPayableAndAccruedLiabilities (68,239)us-gaap_IncreaseDecreaseInOtherAccountsPayableAndAccruedLiabilities 294,466us-gaap_IncreaseDecreaseInOtherAccountsPayableAndAccruedLiabilities
Tax payable/receivable, net 39,971us-gaap_IncreaseDecreaseInIncomeTaxes (29,746)us-gaap_IncreaseDecreaseInIncomeTaxes 51,472us-gaap_IncreaseDecreaseInIncomeTaxes
Deferred merchant bookings 331,133expe_IncreaseDecreaseInDeferredMerchantBookings 246,229expe_IncreaseDecreaseInDeferredMerchantBookings 312,059expe_IncreaseDecreaseInDeferredMerchantBookings
Deferred revenue 18,739us-gaap_IncreaseDecreaseInDeferredRevenue 13,722us-gaap_IncreaseDecreaseInDeferredRevenue 1,141us-gaap_IncreaseDecreaseInDeferredRevenue
Net cash provided by operating activities from continuing operations 1,366,959us-gaap_NetCashProvidedByUsedInOperatingActivitiesContinuingOperations 763,200us-gaap_NetCashProvidedByUsedInOperatingActivitiesContinuingOperations 1,237,182us-gaap_NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
Investing activities:      
Capital expenditures, including internal-use software and website development (328,387)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment (308,581)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment (235,697)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment
Purchases of investments (1,194,210)us-gaap_PaymentsToAcquireInvestments (1,216,591)us-gaap_PaymentsToAcquireInvestments (1,873,519)us-gaap_PaymentsToAcquireInvestments
Sales and maturities of investments 1,162,557us-gaap_ProceedsFromSaleAndMaturityOfOtherInvestments 1,502,576us-gaap_ProceedsFromSaleAndMaturityOfOtherInvestments 1,955,955us-gaap_ProceedsFromSaleAndMaturityOfOtherInvestments
Acquisitions, net of cash acquired (560,668)us-gaap_PaymentsToAcquireBusinessesNetOfCashAcquired (541,247)us-gaap_PaymentsToAcquireBusinessesNetOfCashAcquired (199,360)us-gaap_PaymentsToAcquireBusinessesNetOfCashAcquired
Net settlement of foreign currency forwards (5,481)us-gaap_PaymentsForProceedsFromDerivativeInstrumentFinancingActivities 40,850us-gaap_PaymentsForProceedsFromDerivativeInstrumentFinancingActivities (12,954)us-gaap_PaymentsForProceedsFromDerivativeInstrumentFinancingActivities
Other, net 1,932us-gaap_PaymentsForProceedsFromOtherInvestingActivities (2,520)us-gaap_PaymentsForProceedsFromOtherInvestingActivities (2,250)us-gaap_PaymentsForProceedsFromOtherInvestingActivities
Net cash provided by (used in) investing activities from continuing operations (924,257)us-gaap_NetCashProvidedByUsedInInvestingActivitiesContinuingOperations (525,513)us-gaap_NetCashProvidedByUsedInInvestingActivitiesContinuingOperations (367,825)us-gaap_NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
Financing activities:      
Proceeds from issuance of long-term debt, net of issuance costs 492,894us-gaap_ProceedsFromIssuanceOfLongTermDebt    
Purchases of treasury stock (537,861)us-gaap_PaymentsForRepurchaseOfCommonStock (522,900)us-gaap_PaymentsForRepurchaseOfCommonStock (417,571)us-gaap_PaymentsForRepurchaseOfCommonStock
Proceeds from issuance of treasury stock 20,404us-gaap_ProceedsFromSaleOfTreasuryStock 25,273us-gaap_ProceedsFromSaleOfTreasuryStock  
Payment of dividends to stockholders (84,697)us-gaap_PaymentsOfOrdinaryDividends (75,760)us-gaap_PaymentsOfOrdinaryDividends (130,423)us-gaap_PaymentsOfOrdinaryDividends
Proceeds from exercise of equity awards and employee stock purchase plan 108,121us-gaap_ProceedsFromIssuanceOrSaleOfEquity 56,836us-gaap_ProceedsFromIssuanceOrSaleOfEquity 241,193us-gaap_ProceedsFromIssuanceOrSaleOfEquity
Excess tax benefit on equity awards 58,156us-gaap_ExcessTaxBenefitFromShareBasedCompensationFinancingActivities 39,606us-gaap_ExcessTaxBenefitFromShareBasedCompensationFinancingActivities 41,100us-gaap_ExcessTaxBenefitFromShareBasedCompensationFinancingActivities
Other, net (8,868)us-gaap_ProceedsFromPaymentsForOtherFinancingActivities (15,571)us-gaap_ProceedsFromPaymentsForOtherFinancingActivities (7,086)us-gaap_ProceedsFromPaymentsForOtherFinancingActivities
Net cash provided by (used in) financing activities from continuing operations 48,149us-gaap_NetCashProvidedByUsedInFinancingActivitiesContinuingOperations (492,516)us-gaap_NetCashProvidedByUsedInFinancingActivitiesContinuingOperations (272,787)us-gaap_NetCashProvidedByUsedInFinancingActivitiesContinuingOperations
Net cash provided by (used in) continuing operations 490,851us-gaap_NetCashProvidedByUsedInContinuingOperations (254,829)us-gaap_NetCashProvidedByUsedInContinuingOperations 596,570us-gaap_NetCashProvidedByUsedInContinuingOperations
Net cash provided by (used in) discontinued operations   13,637us-gaap_NetCashProvidedByUsedInDiscontinuedOperations (7,607)us-gaap_NetCashProvidedByUsedInDiscontinuedOperations
Effect of exchange rate changes on cash and cash equivalents (109,184)us-gaap_EffectOfExchangeRateOnCashAndCashEquivalents (30,936)us-gaap_EffectOfExchangeRateOnCashAndCashEquivalents 15,064us-gaap_EffectOfExchangeRateOnCashAndCashEquivalents
Net increase (decrease) in cash and cash equivalents 381,667us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease (272,128)us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease 604,027us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease
Cash and cash equivalents at beginning of year 1,021,033us-gaap_CashAndCashEquivalentsAtCarryingValue 1,293,161us-gaap_CashAndCashEquivalentsAtCarryingValue 689,134us-gaap_CashAndCashEquivalentsAtCarryingValue
Cash and cash equivalents at end of year 1,402,700us-gaap_CashAndCashEquivalentsAtCarryingValue 1,021,033us-gaap_CashAndCashEquivalentsAtCarryingValue 1,293,161us-gaap_CashAndCashEquivalentsAtCarryingValue
Supplemental cash flow information      
Cash paid for interest from continuing operations 87,555us-gaap_InterestPaid 84,136us-gaap_InterestPaid 86,024us-gaap_InterestPaid
Income tax payments, net from continuing operations $ 70,339us-gaap_IncomeTaxesPaidNet $ 73,439us-gaap_IncomeTaxesPaidNet $ 9,632us-gaap_IncomeTaxesPaidNet