8-K

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 8-K

CURRENT REPORT

PURSUANT TO SECTION 13 OR 15(d) OF

THE SECURITIES EXCHANGE ACT OF 1934

DATE OF REPORT (DATE OF EARLIEST EVENT REPORTED) October 29, 2015

EXPEDIA, INC.

(Exact name of registrant as specified in its charter)

Delaware	001-37429	20-2705720
(State or other jurisdiction of incorporation)	(Commission File Number)	(I.R.S. Employer Identification No.)

333 108^th Avenue NE

Bellevue, Washington 98004

(Address of principal executive offices) (Zip code)

(425) 679-7200

Registrant’s telephone number, including area code

Not Applicable

(Former name or former address if changed since last report)

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

¨ Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

¨ Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

¨ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

¨ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Item 2.02. Results of Operations and Financial Condition.

On October 29 2015, Expedia, Inc. announced its financial results for the quarter ended September 30, 2015. The full text of this earnings release is furnished as Exhibit 99.1 hereto.

Expedia makes reference to non-GAAP financial measures in the earnings release, and includes information regarding such measures in the earnings release.

Pursuant to General Instruction B.2. to Form 8-K, the information set forth in this Item 2.02 shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liabilities of that section, or incorporated by reference in any filing under the Securities Act of 1933, as amended (the “Securities Act”), or the Exchange Act, except as shall be expressly set forth by specific reference in such a filing.

Item 7.01. Regulation FD Disclosure.

Expedia management intends to make presentations to various investors, analysts and others during October, November, December of 2015 and January of 2016, using the slides containing company information attached to this report as Exhibit 99.2.

Pursuant to General Instruction B.2. to Form 8-K, the information set forth in this Item 7.01 shall not be deemed “filed” for purposes of Section 18 of the Exchange Act, or otherwise subject to the liabilities of that section, or incorporated by reference in any filing under the Securities Act or the Exchange Act, except as shall be expressly set forth by specific reference in such a filing.

Item 8.01. Other Events.

On October 29, 2015, Expedia announced that its Executive Committee, acting on behalf of its Board of Directors, has declared a quarterly cash dividend of $0.24 per share of outstanding common stock payable on December 10, 2015 to stockholders of record as of the close of business on November 19, 2015.

Item 9.01. Financial Statements and Exhibits.

(d) Exhibits

Exhibit Number	Description
99.1	Press Release of Expedia, Inc., dated October 29, 2015
99.2	Expedia, Inc. Third Quarter 2015 Company Overview

SIGNATURE

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

EXPEDIA, INC.
By:	/s/ MARK D. OKERSTROM
	Mark D. Okerstrom
	Chief Financial Officer

Dated: October 29, 2015

EXHIBIT INDEX

Exhibit Number	Description
99.1	Press Release of Expedia, Inc., dated October 29, 2015
99.2	Expedia, Inc. Third Quarter 2015 Company Overview

EX-99.1

Exhibit 99.1

Expedia, Inc. Reports Third Quarter 2015 Results

BELLEVUE, WA – October 29, 2015 – Expedia, Inc. (NASDAQ: EXPE) today announced financial results for the third quarter ended September 30, 2015.

• Room night growth excluding eLong™ accelerated to 36% year-over-year, with domestic and international room nights growing 25% and 50% year-over-year, respectively.

• Gross bookings excluding eLong increased 21% and revenue excluding eLong increased 16% year-over-year. Excluding the impact of foreign exchange, gross bookings increased 26% and revenue increased 27% year-over-year.

• Solid performance in the Core OTA segment drove growth in Expedia^® (excluding eLong) Adjusted EBITDA⁽¹⁾ of 13% year-over-year.

• Advertising & Media revenue excluding eLong delivered over $538 million in net revenue on a trailing twelve months basis, an increase of 23% year-over-year, driven by growth in trivago and Expedia Media Solutions.

• During the third quarter of 2015, Expedia added more than 14,000 properties to its global supply portfolio, which now stands at approximately 271,000 properties available on Expedia, Inc. sites, an increase of 29% compared to the third quarter of 2014.

• On September 17, 2015, Expedia, Inc. completed its acquisition of Orbitz Worldwide, Inc., including all of its brands and assets, for an enterprise value of approximately $1.6 billion. Results include 14 days of Orbitz financials for the third quarter of 2015 unless otherwise noted.

Financial Summary & Operating Metrics ($ millions except per share amounts)

Metric	Expedia (excluding eLong)									eLong(2)								Expedia, Inc.
	Third Quarter									Third Quarter								Third Quarter
	2015			2014			Change			2015			2014			Change		2015			2014			Change
Room night growth		36	%		24	%		1,223 bps			0	%		22	%		NM		13	%		24	%		(1,100	) bps
Gross bookings	$	15,393.0		$	12,738.2			21	%	$	—		$	731.3			NM	$	15,393.0		$	13,469.6			14	%
Revenue		1,937.8			1,663.6			16	%		—			48.9			NM		1,937.8			1,712.5			13	%
Adjusted EBITDA(1)		469.1			415.1			13	%		—			(6.0	)		NM		469.1			409.1			15	%
Operating income (loss)		345.0			309.7			11	%		—			(12.9	)		NM		345.0			296.8			16	%
Adjusted net income (loss)(1)		276.3			259.8			6	%		—			(3.8	)		NM		276.3			256.0			8	%
Adjusted EPS (1)	$	2.07		$	1.96			6	%	$	—		$	(0.03	)		NM	$	2.07		$	1.93			7	%
Net income (loss) attributable to the Company		283.2			263.3			8	%		—			(6.2	)		NM		283.2			257.1			10	%
Diluted EPS																		$	2.12		$	1.94			9	%
Free cash flow(1)																			(277.0	)	$	1.94			NM

⁽¹⁾  “Adjusted EBITDA” (Adjusted Earnings Before Interest, Taxes, Depreciation and Amortization), “Adjusted net income,” “Adjusted EPS” and “Free cash flow” are non-GAAP measures as defined by the Securities and Exchange Commission (the “SEC”). Please see “Definitions of Non-GAAP Measures” and “Tabular Reconciliations for Non-GAAP Measures” on pages 11-14 herein for an explanation and reconciliations of non-GAAP measures used throughout this release. The definition for adjusted net income was revised in the fourth quarters of 2010, 2011 and 2012 and the definition for Adjusted EBITDA was revised in the fourth quarter of 2012.

⁽²⁾  The classification of certain revenue and expense items as well as foreign exchange rates used for reporting purposes may result in immaterial differences between the above reported amounts and eLong’s standalone results. In addition, Expedia sold its ownership interest in eLong on May 22, 2015 and eLong is excluded from our results from that point forward.

Please refer to the Glossary in the Quarterly Results section on Expedia’s investor relations website  for definitions of the business and financial terms discussed within this release.

Discussion of Results

The results include Brand Expedia (Expedia.com^®), Hotels.com^®, Hotwire.com^®, Expedia^® Affiliate Network (“EAN”), Classic Vacations^®, Expedia Local Expert^®, Expedia^® CruiseShipCenters^®, Egencia^®, eLong (through May 22, 2015), Venere^® Net SpA, trivago GmbH (“trivago^®”), Wotif.com Holdings Limited (“Wotif Group”), Travelocity^®, Orbitz Worldwide, Inc. (“Orbitz^® Worldwide”), AirAsia Expedia™ and CarRentals.com™, in addition to the related international points of sale.

The results include the impact of the strategic marketing agreement with Travelocity launched during the fourth quarter of 2013 and the subsequent acquisition of Travelocity in January 2015, results of Wotif Group following the acquisition by Expedia in November 2014, results of AirAsia Expedia following Expedia’s purchase of an additional 25% equity interest in the joint venture in March 2015, as well as results of Orbitz Worldwide following the acquisition by Expedia in September 2015. The impact from acquisitions noted below excludes Travelocity due to the previously implemented commercial agreement. Unless otherwise noted, all comparisons below are versus the third quarter of 2014.

Due to Expedia’s sale of its eLong ownership stake in May 2015, all discussion below refers to results for Expedia, Inc. excluding eLong unless otherwise noted.

Gross Bookings & Revenue (excluding eLong)

Gross Bookings by Segment (In millions)

	Third Quarter
	2015		2014		D$			D%
Core OTA	$	14,091	$	11,453	$	2,638			23	%
Egencia		1,302		1,285		17			1	%
Expedia (excluding eLong)	$	15,393	$	12,738	$	2,655			21	%
eLong		—		731		(731	)		NM
Total	$	15,393	$	13,470	$	1,923			14	%

Total gross bookings increased 21% (26% excluding foreign exchange) in the third quarter of 2015, driven by growth in the Core OTA business, including strong performance at Brand Expedia and Hotels.com. Robust room night and air ticket growth were partially offset by year-over-year declines in average daily room rates and airfares. Acquisitions added approximately 9 percentage points of inorganic bookings growth for the quarter. Domestic gross bookings increased 22% and international gross bookings increased 19% (37% excluding foreign exchange). International bookings totaled $5.8 billion and accounted for 38% of worldwide bookings, consistent with the third quarter of 2014.

Revenue by Segment (In millions)

	Third Quarter
	2015			2014			D$			D%
Core OTA	$	1,739		$	1,477		$	262			18	%
trivago		176			139			37			27	%
Egencia		94			97			(2	)		(3	%)
Intercompany Eliminations		(71	)		(49	)		(23	)		(47	%)
Expedia (excluding eLong)	$	1,938		$	1,664		$	274			16	%
eLong		—			49			(49	)		NM
Total	$	1,938		$	1,713		$	225			13	%

Total revenue increased 16% (27% excluding foreign exchange) in the third quarter of 2015, driven primarily by the Core OTA business, including strong performance at Brand Expedia and Hotels.com, as well as at trivago. Acquisitions added approximately 6 percentage points of inorganic revenue growth for the quarter. Domestic revenue increased 18% and international revenue increased 15% (33% excluding foreign exchange). International revenue equaled $890 million, representing 46% of worldwide revenue, compared to 47% in the third quarter of 2014.

Page 2 of 17

Product & Services Detail (excluding eLong)

As a percentage of total worldwide revenue in the third quarter of 2015, hotel accounted for 72%, advertising and media accounted for 8%, air accounted for 7% and all other revenues accounted for the remaining 13%.

Hotel revenue increased 17% in the third quarter of 2015 on a 36% increase in room nights stayed driven by Brand Expedia and Hotels.com, partially offset by a 15% decrease in revenue per room night. Revenue per room night decreased primarily due to an unfavorable foreign exchange impact, both in translation and in book-to-stay, deliberate margin reductions aimed at expanding the size and availability of the global hotel supply portfolio, as well as increased promotional activities such as growing loyalty programs. Revenue per room night is expected to continue to decrease year-over-year in 2015. Average daily room rates (“ADRs”) decreased 6% year-over-year in the third quarter of 2015, as currency-neutral ADR growth was offset by an unfavorable foreign exchange translation impact. ADRs are expected to be negative year-over-year in 2015. Acquisitions added approximately 6 percentage points of inorganic hotel revenue growth and 8 percentage points of room night growth for the quarter.

Air revenue increased 19% in the third quarter of 2015 due to a 31% increase in air tickets sold, partially offset by a 9% decrease in revenue per ticket. Acquisitions added approximately 15 percentage points of inorganic air revenue growth and 12 percentage points of air ticket growth for the quarter.

Advertising and media revenue increased 17% in the third quarter of 2015 due to continued growth in trivago and Expedia^® Media Solutions. All other revenue increased 15% in the third quarter of 2015 primarily on growth in car rental and travel insurance products.

Adjusted Expenses – Expedia (excluding eLong)

	Costs and Expenses							As a % of Revenue
	Three months ended September 30,							Three months ended September 30,
	2015		2014		Growth			2015			2014			D in bps
	($ in millions)
Adjusted cost of revenue *	$	316	$	276		14	%		16.3	%		16.6	%		(29	)
Adjusted selling and marketing *		930		776		20	%		48.0	%		46.6	%		136
Adjusted technology and content *		125		107		18	%		6.5	%		6.4	%		6
Adjusted general and administrative *		112		90		24	%		5.8	%		5.4	%		33
Total adjusted costs and expenses	$	1,483	$	1,249		19	%		76.5	%		75.0	%		146
Total depreciation		87		66		33	%		4.5	%		4.0	%		55
Total stock based compensation		64		17		265	%		3.3	%		1.0	%		224
Total costs and expenses	$	1,633	$	1,332		23	%		84.3	%		80.1	%		425

* Adjusted Expenses are non-GAAP measures. See pages 11-14 below for a description and reconciliation to the corresponding GAAP measures.

Adjusted Cost of Revenue

• Total adjusted cost of revenue increased 14% in the third quarter of 2015, compared to the third quarter of 2014, due to $14 million more in data center and other costs, $14 million more in credit card processing costs, primarily due to an increase in transaction volumes (offset by a decrease in fraud and chargeback expenses), as well as $12 million more in customer operations expenses.

• Acquisitions contributed approximately 9 percentage points of inorganic growth to adjusted cost of revenue growth during the third quarter of 2015.

Adjusted Selling and Marketing

• Total adjusted selling and marketing expense increased 20% in the third quarter of 2015, compared to the third quarter of 2014, due to a $128 million or 20% increase in direct costs, including online and offline marketing expenses. Brand Expedia, trivago, Hotels.com and Hotwire accounted for a majority of the total increase in direct selling and marketing expenses.

• Indirect costs increased $26 million or 21% in the third quarter of 2015, primarily driven by additional personnel due to an accelerated pace of hiring in the lodging supply organization. As a percentage of total adjusted selling and marketing, indirect costs represented 17% in the third quarter of 2015, up from 16% in the third quarter of 2014.

Page 3 of 17

• Acquisitions contributed approximately 6 percentage points of inorganic growth to adjusted selling and marketing growth during the third quarter of 2015.

Adjusted Technology and Content

• Total adjusted technology and content expense increased 18% in the third quarter of 2015, compared to the third quarter of 2014, primarily due to $10 million more in personnel and overhead costs, net of capitalized salary costs, for additional personnel to support key technology projects primarily for Brand Expedia and the corporate technology function, as well as a $9 million increase in costs to support growing technology platforms.

• Acquisitions contributed approximately 5 percentage points of inorganic growth to adjusted technology and content growth during the third quarter of 2015.

Adjusted General and Administrative

• Total adjusted general and administrative expense increased 24% in the third quarter of 2015, compared to the third quarter of 2014, primarily due to a $12 million increase in consulting and legal fees, as well as a $9 million increase in personnel costs.

• Acquisitions contributed approximately 4 percentage points of inorganic growth to adjusted general and administrative growth during the third quarter of 2015.

Depreciation Expense

For the third quarter of 2015, depreciation expense of $87 million increased $21 million or 33%, primarily due to increased expenses related to previously capitalized software development costs for completed technology projects which have been placed into service. Depreciation expense is expected to continue to increase as additional projects are completed.

Adjusted EBITDA*

Adjusted EBITDA by Segment (In millions)

	Third Quarter
	2015			2014			D$			D%
Core OTA	$	589		$	501		$	89			18	%
trivago		(9	)		0			(10	)		NM
Egencia		14			16			(2	)		(12	%)
Unallocated Overhead Costs		(125	)		(102	)		(23	)		(23	%)
Expedia (excluding eLong)	$	469		$	415		$	54			13	%
eLong		—			(6	)		6			NM
Total	$	469		$	409		$	60			15	%

* Adjusted EBITDA is a non-GAAP measure. See pages 11-14 below for a description and reconciliation to the corresponding GAAP measure.

Adjusted EBITDA (excluding eLong) increased 13% in the third quarter of 2015 compared to the third quarter of 2014, driven by growth in the Core OTA business. Excluding the negative impact of consolidating the Orbitz Worldwide financial statements and the negative impacts of related deal and integration costs, Adjusted EBITDA would have increased 17% in the third quarter of 2015. Core OTA Adjusted EBITDA increased 18% in the third quarter of 2015, driven primarily by Brand Expedia, Hotels.com, Expedia Affiliate Network, Travelocity and Wotif Group, partially offset by Hotwire^® and Orbitz Worldwide.

Legal reserves, occupancy tax and other

During the three months ended September 30 2015, we received a refund of prepaid pay-to-play payments of $132 million from the State of Hawaii in connection with the general excise tax litigation. This gain was partially offset by charges for changes in our reserve related to hotel occupancy and other taxes.

Page 4 of 17

Restructuring and Related Reorganization Charges

In connection with the migration of technology platforms and centralization of technology, supply and other operations, primarily related to acquisition integrations including Orbitz Worldwide and the Wotif Group, we recognized $72 million in restructuring and related reorganization charges during the three months ended September 30, 2015. The charges were primarily related to employee severance and benefits related to the Orbitz integration and represent estimated severance amounts under pre-existing written plans and contracts Orbitz had with its employees, as well as stock-compensation charges for acceleration of replacement awards pursuant to certain of these agreements. We expect to incur approximately $20 million to $30 million of restructuring charges for the fourth quarter of 2015 and approximately $40 million to $50 million in 2016 related to these integrations which includes $5 million for our estimate of accelerated stock-based compensation for each period.

Interest and Other

For the third quarter of 2015, consolidated interest income decreased $4 million, or 48%, compared to the third quarter of 2014, primarily due to the sale of eLong and lower rates of return. Consolidated interest expense increased $8 million, or 30%, primarily due to higher long-term debt balances.

For the third quarter of 2015, consolidated other, net was a gain of $26 million compared to a gain of $10 million in the third quarter of 2014. The gains for the third quarter of 2015 and the third quarter of 2014 were primarily related to foreign exchange hedging. Foreign currency rate fluctuations negatively impacted third quarter 2015 revenue growth rates reflecting depreciation in certain foreign currencies compared to the third quarter of 2014. Expedia’s revenue hedging program is designed to offset the book-to-stay impact on merchant hotel revenue. Expedia includes any realized gains or losses from the revenue hedging program in the calculation of Adjusted EBITDA.

Income Taxes

The consolidated effective tax rate on GAAP pre-tax income was 19.3% for the third quarter of 2015, compared with 13.4% in the prior year period. The effective tax rate on pre-tax adjusted net income (“ANI”) was 21.3% for the third quarter of 2015, compared with 20.4% in the prior year period. The year-over-year change in the GAAP and ANI effective tax rates was primarily due to expiration of the statute of limitations for the 2001 – 2005 federal income tax years and the associated release of liabilities related to uncertain tax positions in the third quarter of 2014.

Balance Sheet, Cash Flows and Capitalization

Cash, cash equivalents, restricted cash and short-term investments totaled $1.5 billion at September 30, 2015. For the nine months ended September 30, 2015, consolidated net cash provided by operating activities was $1.5 billion and consolidated free cash flow totaled $0.9 billion. Both measures include $0.9 billion from net changes in operating assets and liabilities, primarily driven by an increase in deferred merchant bookings. Consolidated free cash flow decreased $411 million for the nine months ended September 30, 2015, compared to the prior year period primarily due to the acquisition of Expedia’s future corporate headquarters for $229 million, combined with the reduced benefits from working capital changes and increased capital expenditures.

Long-term debt totaled $2.5 billion at September 30, 2015 consisting of $497 million, net of discount, in 4.5% senior notes due 2024; $728 million, net of discount, in 2.5% (€650 million) senior notes due 2022; $750 million, net of discount, in 5.95% senior notes due 2020 and $500 million in 7.456% senior notes due 2018. In addition, Expedia has a $1 billion unsecured revolving credit facility which was essentially untapped as of September 30, 2015.

At September 30, 2015, Expedia, Inc. had stock-based awards outstanding representing approximately 17.7 million shares of Expedia common stock, consisting of options to purchase approximately 16.9 million common shares with a $70.37 weighted average exercise price and weighted average remaining life of 5.1 years, and approximately 0.7 million restricted stock units (“RSUs”).

During the first nine months of 2015, Expedia, Inc. repurchased 0.5 million shares of Expedia, Inc. common stock for an aggregate purchase price of $45 million excluding transaction costs (an average of $85.27 per share). As of September 30, 2015, there were approximately 11.2 million shares remaining under the April 2012 and the February 2015 repurchase authorizations.

On September 17, 2015, Expedia, Inc. paid a quarterly dividend of $31 million ($0.24 per common share). In addition, on October 29, 2015, the Executive Committee of Expedia’s Board of Directors declared a cash dividend of $0.24 per share of outstanding common stock to be paid to stockholders of record as of the close of business on November 19, 2015, with

Page 5 of 17

a payment date of December 10, 2015. Based on current shares outstanding, the total payment for this quarterly dividend is estimated to be approximately $31 million. Future declaration of dividends and the establishment of future record and payment dates are subject to the final determination of Expedia’s Board of Directors.

Page 6 of 17

Recent Highlights

• In September 2015, Expedia, Inc. completed its acquisition of Orbitz Worldwide, Inc., including all of its brands and assets, for US$12.00 per share in cash, representing an enterprise value of approximately $1.6 billion.

Core OTA

• Expedia launched an app exclusively for Samsung Galaxy phones, which features special pricing and a dedicated customer support line.

• Expedia announced new functionality that enables Expedia+ rewards members to redeem earned points towards merchant hotel purchases. Customers paying with points can also now combine them with other Expedia.com promotional coupons. Expedia+ rewards members also receive exclusive savings on standalone U.S. airport car rentals from Avis and Budget, saving anywhere from 10% to 30% off, through a partnership with Avis Budget Group.

• Expedia completed the global migration of its cruise product, ensuring that cruise is well positioned for future growth benefits from the same technological capabilities as all other Expedia products.

• The Hotels.com Rewards program welcomed its 20 millionth loyalty member in September. Since launch, more than 4 million free room nights have been redeemed by members.

• The Hotels.com mobile booking app was recently recognized as the 2015 Travel Weekly Silver Magellan Award Winner in the Online Travel Services App category. The Hotels.com mobile booking apps have been downloaded more than 50 million times and 1 in 3 Hotels.com transactions are now made via mobile devices.

• Hotels.com signed local marketing offers in partnership with SBI Card India. In addition, Hotels.com signed marketing partnerships with Industrial Bank in China, Citibank in Malaysia and BDO Bank in the Philippines.

• The Hotwire mobile app was ranked as one of the “Best Travel Apps of 2015” by PCMag. Additionally, Hotwire launched one-way car booking capabilities for its Android app.

• EAN entered into agreements to power online hotel bookings for Merit Loyalty Services and to provide technology solutions and access to global hotel content for Majid Al Futtaim Finance.

• Travelocity announced the launch of its Travel for Good program, a social media program supporting “voluntourism” efforts through cash and travel awards to charitably-minded travelers.

• Wotif revealed its new brand campaign (‘the home of holidays’) and kicked off its first TV campaign in 3 years.

trivago

• According to a recent company survey, one in two Americans now recognizes trivago, up from roughly 5% three years ago.

• trivago extended the range of tools available for hotelier support, allowing hoteliers to better market their properties directly on the site using the trivago Hotel Manager (tHM) platform.

Egencia

• Egencia signed renewal agreements with Flowserve, a leading manufacturer and aftermarket service provider of comprehensive flow management products and services, and Decathlon, one of the world’s largest sporting goods retailers; and announced new customers, Gentherm, a global developer and marketer of innovative thermal management technologies, and Protein, an advertising and media company.

• Egencia Germany signed 20 new customers in Q3 2015, contributing to its 31% euro-denominated growth in gross bookings for the quarter.

• Traveldoo™, a leading provider of web and mobile platforms for business travel and expense management, signed an agreement to provide travel and expense technology for the world’s 4^th ranked international oil and gas company, Total S.A.

Expedia, Inc.

• During the third quarter of 2015, Expedia added more than 14,000 properties to its global supply portfolio, which now stands at approximately 271,000 properties available on Expedia, Inc. sites.

• Expedia, Inc. entered into a new agreement with Viva Aerobus and renewed agreements with a number of airlines, including Air Berlin, American Airlines, Avianca, British Airways, Iberia and South African Airways.

• The Expedia PartnerCentral App for iPhone and Android was introduced. The app is a new way to help hoteliers manage their business on Expedia, allowing them to receive up-to-the-minute booking information and notifications, view and reply to real-time guest feedback and quickly promote last minute inventory via their mobile device.

Page 7 of 17

EXPEDIA, INC.

CONSOLIDATED STATEMENTS OF OPERATIONS

(In thousands, except for per share data)

(Unaudited)

	Three months ended September 30,						Nine months ended September 30,
	2015			2014			2015			2014
Revenue	$	1,937,753		$	1,712,504		$	4,973,750		$	4,407,507
Costs and expenses:
Cost of revenue (1) (2)		328,066			299,708			971,066			894,828
Selling and marketing (1) (2)		943,289			815,800			2,592,150			2,184,115
Technology and content (1) (2)		202,703			172,754			579,674			504,804
General and administrative (1) (2)		130,168			104,999			387,959			306,584
Amortization of intangible assets		31,400			18,519			83,322			55,275
Legal reserves, occupancy tax and other		(114,550	)		3,888			(106,511	)		38,843
Restructuring and related reorganization charges (1)		71,679			—			82,001			—
Operating income		344,998			296,836			384,089			423,058
Other income (expense):
Interest income		4,165			8,075			14,403			20,756
Interest expense		(33,259	)		(25,558	)		(89,768	)		(69,683	)
Gain on sale of business		—			—			508,810			—
Other, net		26,283			10,172			114,361			2,514
Total other income (expense), net		(2,811	)		(7,311	)		547,806			(46,413	)
Income before income taxes		342,187			289,525			931,895			376,645
Provision for income taxes		(65,950	)		(38,904	)		(196,261	)		(59,974	)
Net income		276,237			250,621			735,634			316,671
Net loss attributable to noncontrolling interests		6,979			6,438			41,369			15,457
Net income attributable to Expedia, Inc.	$	283,216		$	257,059		$	777,003		$	332,128
Earnings per share attributable to Expedia, Inc. available to common stockholders:
Basic	$	2.18		$	2.01		$	6.03		$	2.57
Diluted		2.12			1.94			5.86			2.48
Shares used in computing earnings per share:
Basic		129,989			127,911			128,822			129,326
Diluted		133,417			132,274			132,602			133,683
Dividends declared per common share	$	0.24		$	0.18		$	0.60		$	0.48
(1)    Includes stock-based compensation as follows:
Cost of revenue	$	1,112		$	1,045		$	3,586		$	3,190
Selling and marketing		10,558			3,643			23,890			13,798
Technology and content		7,062			7,374			19,405			17,892
General and administrative		15,694			10,242			57,925			33,259
Restructuring and related reorganization charges		29,230			—			29,230			—
(2)    Includes depreciation as follows:
Cost of revenue	$	11,014		$	9,217		$	32,698		$	25,554
Selling and marketing		2,914			2,086			7,419			5,757
Technology and content		70,255			54,129			191,780			157,890
General and administrative		2,973			2,037			8,981			5,960

Page 8 of 17

EXPEDIA, INC.

CONSOLIDATED BALANCE SHEETS

(In thousands, except per share data)

	September 30, 2015			December 31, 2014
	(Unaudited)
ASSETS
Current assets:
Cash and cash equivalents	$	1,455,339		$	1,402,700
Restricted cash and cash equivalents		10,015			34,888
Short-term investments		35,478			355,780
Accounts receivable, net of allowance of $25,033 and $13,760		1,242,303			778,334
Deferred income taxes		180,951			169,269
Income taxes receivable		32,964			17,161
Prepaid expenses and other current assets		216,422			166,357
Total current assets		3,173,472			2,924,489
Property and equipment, net		966,560			553,126
Long-term investments and other assets		602,145			286,882
Deferred income taxes		137,358			10,053
Intangible assets, net		2,122,770			1,290,087
Goodwill		5,400,968			3,955,901
TOTAL ASSETS	$	12,403,273		$	9,020,538
LIABILITIES AND STOCKHOLDERS’ EQUITY
Current liabilities:
Accounts payable, merchant	$	1,442,350		$	1,188,483
Accounts payable, other		549,735			361,382
Deferred merchant bookings		2,804,413			1,761,258
Deferred revenue		58,249			62,206
Income taxes payable		131,411			59,661
Accrued expenses and other current liabilities		940,198			753,625
Deferred income taxes		14,890			—
Total current liabilities		5,941,246			4,186,615
Long-term debt		2,475,425			1,746,787
Deferred income taxes		628,019			452,958
Other long-term liabilities		284,905			180,376
Commitments and contingencies
Redeemable noncontrolling interests		567,480			560,073
Stockholders’ equity:
Common stock $.0001 par value		20			20
Authorized shares: 1,600,000
Shares issued: 199,842 and 196,802
Shares outstanding: 117,011 and 114,267
Class B common stock $.0001 par value		1			1
Authorized shares: 400,000
Shares issued and outstanding: 12,800 and 12,800
Additional paid-in capital		6,102,152			5,921,140
Treasury stock - Common stock, at cost		(4,043,056	)		(3,998,120	)
Shares: 82,831 and 82,535
Retained earnings		666,177			—
Accumulated other comprehensive loss		(284,246	)		(138,774	)
Total Expedia, Inc. stockholders’ equity		2,441,048			1,784,267
Non-redeemable noncontrolling interests		65,150			109,462
Total stockholders’ equity		2,506,198			1,893,729
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY	$	12,403,273		$	9,020,538

Page 9 of 17

EXPEDIA, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands)

(Unaudited)

	Nine months ended September 30,
	2015			2014
Operating activities:
Net income	$	735,634		$	316,671
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation of property and equipment, including internal-use software and website development		240,878			195,161
Amortization of stock-based compensation		134,036			68,139
Amortization of intangible assets		83,322			55,275
Deferred income taxes		(42,628	)		(27,371	)
Foreign exchange (gain) loss on cash, cash equivalents and short-term investments, net		75,289			44,484
Realized (gain) loss on foreign currency forwards		(39,975	)		11,267
Gain on sale of business		(508,810	)		—
Noncontrolling investment basis adjustment		(77,400	)		—
Other		15,237			4,919
Changes in operating assets and liabilities, net of effects from acquisitions and disposals:
Accounts receivable		(381,618	)		(277,056	)
Prepaid expenses and other current assets		27,183			(55,810	)
Accounts payable, merchant		202,883			226,362
Accounts payable, other, accrued expenses and other current liabilities		233,350			289,525
Taxes payable/receivable, net		64,897			3,704
Deferred merchant bookings		772,787			694,830
Deferred revenue		6,461			16,702
Net cash provided by operating activities		1,541,526			1,566,802
Investing activities:
Capital expenditures, including internal-use software and website development		(625,439	)		(239,678	)
Purchases of investments		(512,329	)		(1,044,665	)
Sales and maturities of investments		392,271			957,347
Acquisitions, net of cash acquired		(1,933,821	)		(25,177	)
Proceeds from sale of business, net of cash divested and disposal costs		523,882			—
Net settlement of foreign currency forwards		39,975			(11,267	)
Other, net		11,665			2,188
Net cash used in investing activities		(2,103,796	)		(361,252	)
Financing activities:
Proceeds from issuance of long-term debt, net of issuance costs		700,454			493,630
Purchases of treasury stock		(48,694	)		(469,267	)
Proceeds from issuance of treasury stock		22,575			—
Payment of dividends to stockholders		(77,173	)		(61,777	)
Proceeds from exercise of equity awards and employee stock purchase plan		83,298			79,490
Excess tax benefit on equity awards		85,463			38,352
Withholding taxes for stock option exercises		(85,033	)		—
Other, net		43,918			(1,591	)
Net cash provided by financing activities		724,808			78,837
Effect of exchange rate changes on cash and cash equivalents		(109,899	)		(52,672	)
Net increase (decrease) in cash and cash equivalents		52,639			1,231,715
Cash and cash equivalents at beginning of period		1,402,700			1,021,033
Cash and cash equivalents at end of period	$	1,455,339		$	2,252,748
Supplemental cash flow information
Cash paid for interest		106,444		$	86,349
Income tax payments, net		87,708			42,428

Page 10 of 17

Expedia, Inc. (excluding eLong)

Trended Metrics

(All figures in millions)

• The following metrics are intended as a supplement to the financial statements found in this release and in our filings with the SEC. In the event of discrepancies between amounts in these tables and our historical financial statements, readers should rely on our filings with the SEC and financial statements in our most recent earnings release.

• We intend to periodically review and refine the definition, methodology and appropriateness of each of our supplemental metrics. As a result, metrics are subject to removal and/or change, and such changes could be material.

• These metrics do not include adjustments for one-time items, acquisitions, foreign exchange or other adjustments.

• Some numbers may not add due to rounding.

	2013						2014												2015									Y / Y
	Q3			Q4			Q1			Q2			Q3			Q4			Q1			Q2			Q3			Growth
Gross Bookings by Segment
Core OTA	$	8,679		$	7,493		$	10,811		$	11,174		$	11,453		$	9,431		$	12,907		$	13,692		$	14,091			23	%
Egencia		1,125			1,104			1,310			1,328			1,285			1,226			1,366			1,371			1,302			1	%
Total	$	9,803		$	8,597		$	12,121		$	12,502		$	12,738		$	10,657		$	14,273		$	15,063		$	15,393			21	%
Gross Bookings by Geography
Domestic	$	5,828		$	4,982		$	7,427		$	7,889		$	7,861		$	6,432		$	8,887		$	9,301		$	9,584			22	%
International		3,976			3,615			4,693			4,613			4,877			4,226			5,386			5,762			5,809			19	%
Total	$	9,803		$	8,597		$	12,121		$	12,502		$	12,738		$	10,657		$	14,273		$	15,063		$	15,393			21	%
Gross Bookings by Agency/Merchant
Agency	$	5,090		$	4,763		$	6,848		$	7,003		$	6,894		$	5,851		$	7,737		$	8,175		$	8,206			19	%
Merchant		4,713			3,834			5,272			5,499			5,844			4,807			6,536			6,888			7,187			23	%
Total	$	9,803		$	8,597		$	12,121		$	12,502		$	12,738		$	10,657		$	14,273		$	15,063		$	15,393			21	%
Revenue by Segment
Core OTA	$	1,197		$	970		$	1,001		$	1,268		$	1,477		$	1,159		$	1,170		$	1,463		$	1,739			18	%
trivago		92			55			83			104			139			87			119			143			176			27	%
Egencia		85			96			100			103			97			100			98			101			94			-3	%
Intercompany Eliminations		(21	)		(12	)		(24	)		(32	)		(49	)		(27	)		(47	)		(52	)		(71	)		-47	%
Total	$	1,354		$	1,109		$	1,160		$	1,443		$	1,664		$	1,318		$	1,340		$	1,654		$	1,938			16	%
Revenue by Geography
Domestic	$	717		$	585		$	642		$	789		$	888		$	728		$	768		$	910		$	1,047			18	%
International		637			524			518			654			775			591			572			745			890			15	%
Total	$	1,354		$	1,109		$	1,160		$	1,443		$	1,664		$	1,318		$	1,340		$	1,654		$	1,938			16	%
Revenue by Agency/Merchant/Advertising
Agency	$	289		$	258		$	297		$	357		$	436		$	346		$	360		$	452		$	555			27	%
Merchant		958			769			766			965			1,090			858			858			1,060			1,222			12	%
Advertising & Media		107			82			97			120			138			114			121			143			161			17	%
Total	$	1,354		$	1,109		$	1,160		$	1,443		$	1,664		$	1,318		$	1,340		$	1,654		$	1,938			16	%
Adjusted EBITDA by Segment
Core OTA	$	419		$	302		$	183		$	345		$	501		$	359		$	219		$	384		$	589			18	%
trivago		6			18			(1	)		(10	)		0			14			5			(9	)		(9	)		NM
Egencia		12			18			17			18			16			11			20			24			14			-12	%
Unallocated Overhead Costs		(91	)		(92	)		(91	)		(101	)		(102	)		(107	)		(109	)		(118	)		(125	)		-23	%
Total	$	345		$	245		$	108		$	252		$	415		$	277		$	135		$	281		$	469			13	%
Worldwide Hotel (Merchant & Agency)
Room Nights		36.4			29.7			28.9			37.6			45.1			37.9			38.3			50.6			61.5
Room Night Growth		13	%		20	%		20	%		25	%		24	%		28	%		32	%		35	%		36	%
Domestic Room Night Growth		12	%		18	%		20	%		24	%		24	%		25	%		23	%		24	%		25	%
International Room Night Growth		14	%		22	%		19	%		25	%		25	%		32	%		46	%		50	%		50	%
ADR Growth		4	%		3	%		3	%		4	%		4	%		0	%		-3	%		-6	%		-6	%
Revenue per Night Growth		-3	%		-6	%		-7	%		-1	%		-2	%		-9	%		-13	%		-16	%		-15	%
Revenue Growth		10	%		13	%		12	%		23	%		22	%		16	%		15	%		14	%		17	%
Worldwide Air (Merchant & Agency)
Tickets Sold Growth		5	%		11	%		32	%		30	%		34	%		26	%		17	%		26	%		31	%
Airfare Growth		5	%		2	%		0	%		2	%		-2	%		-4	%		-7	%		-12	%		-12	%
Revenue per Ticket Growth		12	%		6	%		-2	%		-5	%		-7	%		-5	%		-5	%		-10	%		-9	%
Revenue Growth		17	%		17	%		29	%		23	%		24	%		20	%		12	%		14	%		19	%

Notes:

• The metrics above exclude eLong for all periods presented due to Expedia’s sale of its eLong stake on May 22, 2015.

• The metrics above include trivago following the acquisition of a controlling interest on March 8, 2013, Travelocity following the strategic marketing agreement launched during the fourth quarter of 2013, as well as the subsequent acquisition of Travelocity on January 23, 2015, Wotif Group following the acquisition on November 13, 2014, AirAsia Expedia following Expedia’s purchase of an additional 25% equity interest in the former joint venture on March 10, 2015, and Orbitz Worldwide following the acquisition on September 17, 2015.

• Advertising & Media Revenue includes revenue from trivago. All trivago revenue is classified as international.

• Beginning in Q1 2014, Expedia moved to a new Enterprise Accounting System of Record, which caused immaterial changes to some of the metrics above due to remapping.

Page 11 of 17

Notes & Definitions:

Gross Bookings – Total retail value of transactions booked for both agency and merchant transactions, recorded at the time of booking. Bookings include the total price due for travel, including taxes, fees and other charges, and are generally reduced for cancellations and refunds.

Core OTA: Core Online Travel Agencies (“Core OTA”) segment provides a full range of travel and advertising services to our worldwide customers through a variety of brands including: Expedia.com and Hotels.com in the United States and localized Expedia.com and Hotels.com websites throughout the world, Expedia Affiliate Network, Hotwire.com, Travelocity, Venere, Wotif Group, AirAsia Expedia, CarRentals.com, and Classic Vacations. The results of Orbitz Worldwide, were included in their entirety within our Core OTA segment.

trivago: trivago segment generates advertising revenue primarily from sending referrals to online travel companies and travel service providers from its localized hotel metasearch websites.

Egencia: Egencia segment provides managed travel services to corporate customers worldwide.

eLong: eLong segment consists of Expedia’s majority ownership interest in eLong, Inc., prior to the sale by Expedia of its stake in eLong on May 22, 2015.

Corporate – Includes unallocated corporate expenses.

Worldwide Hotel metrics – Reported on a stayed basis and includes both merchant and agency model hotel stays.

Worldwide Air metrics – Reported on a booked basis and includes both merchant and agency air bookings.

Definitions of Non-GAAP Measures

Expedia, Inc. reports Adjusted EBITDA, Adjusted Net Income, Adjusted EPS, Free Cash Flow and Adjusted Expenses (non-GAAP cost of revenue, non-GAAP selling and marketing, non-GAAP technology and content and non-GAAP general and administrative), all of which are supplemental measures to GAAP and are defined by the SEC as non-GAAP financial measures. These measures are among the primary metrics by which management evaluates the performance of the business and on which internal budgets are based. Management believes that investors should have access to the same set of tools that management uses to analyze our results. These non-GAAP measures should be considered in addition to results prepared in accordance with GAAP, but should not be considered a substitute for or superior to GAAP. Adjusted EBITDA, Adjusted Net Income, Adjusted EPS have certain limitations in that they do not take into account the impact of certain expenses to our consolidated statements of operations. We endeavor to compensate for the limitation of the non-GAAP measures presented by also providing the most directly comparable GAAP measures and descriptions of the reconciling items and adjustments to derive the non-GAAP measures. Adjusted EBITDA, Adjusted Net Income and Adjusted EPS also exclude certain items related to transactional tax matters, which may ultimately be settled in cash, and we urge investors to review the detailed disclosure regarding these matters in the Management Discussion and Analysis, Legal Proceedings sections, as well as the notes to the financial statements, included in the Company’s annual and quarterly reports filed with the Securities and Exchange Commission. The non-GAAP financial measures used by the Company may be calculated differently from, and therefore may not be comparable to, similarly titled measures used by other companies. The definition of Adjusted Net Income was revised in the fourth quarters of 2010, 2011 and 2012 and the definition for Adjusted Earnings Before Interest, Taxes, Depreciation and Amortization was revised in the fourth quarter of 2012. The definition of Adjusted Expenses was revised in the first quarter of 2014 and in the second quarter 2015.

Adjusted EBITDA is defined as operating income / (loss) plus: (1) stock-based compensation expense, including compensation expense related to certain subsidiary equity plans; (2) acquisition-related impacts, including (i) amortization of intangible assets and goodwill and intangible asset impairment, (ii) gains (losses) recognized on changes in the value of contingent consideration arrangements; and (iii) upfront consideration paid to settle employee compensation plans of the acquiree; (3) certain infrequently occurring items, including restructuring; (4) items included in Legal reserves, occupancy tax and other, which includes reserves for potential settlement of issues related to transactional taxes (e.g. hotel and excise taxes), related to court decisions and final settlements, and charges incurred, if any, for monies that may be required to be paid in advance of litigation in certain transactional tax proceedings; (5) gains (losses) realized on revenue hedging activities that are included in other, net; and (6) depreciation.

The above items are excluded from our Adjusted EBITDA measure because these items are noncash in nature, or because the amount and timing of these items is unpredictable, not driven by core operating results and renders comparisons with prior periods and competitors less meaningful. We believe Adjusted EBITDA is a useful measure for analysts and investors to evaluate our future on-going performance as this measure allows a more meaningful comparison of our

Page 12 of 17

performance and projected cash earnings with our historical results from prior periods and to the results of our competitors. Moreover, our management uses this measure internally to evaluate the performance of our business as a whole and our individual business segments. In addition, we believe that by excluding certain items, such as stock-based compensation and acquisition-related impacts, Adjusted EBITDA corresponds more closely to the cash operating income generated from our business and allows investors to gain an understanding of the factors and trends affecting the ongoing cash earnings capabilities of our business, from which capital investments are made and debt is serviced.

Adjusted Net Income generally captures all items on the statements of operations that occur in normal course operations and have been, or ultimately will be, settled in cash and is defined as net income/(loss) attributable to Expedia, Inc. plus net of tax: (1) stock-based compensation expense, including compensation expense related to equity plans of certain subsidiaries and equity-method investments; (2) acquisition-related impacts, including (i) amortization of intangible assets, including as part of equity-method investments, and goodwill and intangible asset impairment, (ii) gains (losses) recognized on changes in the value of contingent consideration arrangements, and (iii) upfront consideration paid to settle employee compensation plans of the acquiree and (iv) gains (losses) recognized on noncontrolling investment basis adjustments when we acquire controlling interests; (3) currency gains or losses on U.S. dollar denominated cash or investments held by eLong; (4) certain other infrequently occurring items, including restructuring charges; (5) items included in Legal reserves, occupancy tax and other, which includes reserves for potential settlement of issues related to transactional taxes (e.g., hotel occupancy and excise taxes), related court decisions and final settlements, and charges incurred, if any, for monies that may be required to be paid in advance of litigation in certain transactional tax proceedings, including as part of equity method investments; (6) discontinued operations; (7) the noncontrolling interest impact of the aforementioned adjustment items and (8) unrealized gains (losses) on revenue hedging activities that are included in other, net. We believe Adjusted Net Income is useful to investors because it represents Expedia, Inc.’s combined results, taking into account depreciation, which management believes is an ongoing cost of doing business, but excluding the impact of certain expenses, infrequently occurring items and items not directly tied to the core operations of our businesses.

Adjusted EPS is defined as Adjusted Net Income divided by adjusted weighted average shares outstanding, which include dilution from options per the treasury stock method and include all shares relating to RSUs in shares outstanding for Adjusted EPS. This differs from the GAAP method for including RSUs, which treats them on a treasury method basis. Shares outstanding for Adjusted EPS purposes are therefore higher than shares outstanding for GAAP EPS purposes. We believe Adjusted EPS is useful to investors because it represents, on a per share basis, Expedia’s consolidated results, taking into account depreciation, which we believe is an ongoing cost of doing business, as well as other items which are not allocated to the operating businesses such as interest expense, taxes, foreign exchange gains or losses, and minority interest, but excluding the effects of certain expenses not directly tied to the core operations of our businesses. Adjusted Net Income and Adjusted EPS have similar limitations as Adjusted EBITDA. In addition, Adjusted Net Income does not include all items that affect our net income / (loss) and net income / (loss) per share for the period. Therefore, we think it is important to evaluate these measures along with our consolidated statements of operations.

Free Cash Flow is defined as net cash flow provided by operating activities less capital expenditures. Management believes Free Cash Flow is useful to investors because it represents the operating cash flow that our operating businesses generate, less capital expenditures but before taking into account other cash movements that are not directly tied to the core operations of our businesses, such as financing activities, foreign exchange or certain investing activities. Free Cash Flow has certain limitations in that it does not represent the total increase or decrease in the cash balance for the period, nor does it represent the residual cash flow for discretionary expenditures. Therefore, it is important to evaluate Free Cash Flow along with the consolidated statements of cash flows.

Adjusted Expenses (cost of revenue, selling and marketing, technology and content and general and administrative expenses) exclude stock-based compensation related to expenses for stock options, restricted stock units and other equity compensation under applicable stock-based compensation accounting standards as well as depreciation expense. Expedia, Inc. excludes stock-based compensation and depreciation expenses from these measures primarily because they are non-cash expenses that we do not believe are necessarily reflective of our ongoing cash operating expenses and cash operating income. Moreover, because of varying available valuation methodologies, subjective assumptions and the variety of award types that companies can use when adopting applicable stock-based compensation accounting standards, management believes that providing non-GAAP financial measures that exclude stock-based compensation allows investors to make meaningful comparisons between our recurring core business operating results and those of other

Page 13 of 17

companies, as well as providing management with an important tool for financial operational decision making and for evaluating our own recurring core business operating results over different periods of time. Exclusion of depreciation expense also allows the year-over-year comparison of expenses on a basis that is consistent with the year-over-year comparison of Adjusted EBITDA. There are certain limitations in using financial measures that do not take into account stock-based compensation and depreciation expense, including the fact that stock-based compensation is a recurring expense and a valued part of employees’ compensation and depreciation expense is also a recurring expense and is a direct result of previous capital investment decisions made by management. Therefore it is important to evaluate both our GAAP and non-GAAP measures. See the Notes to the Consolidated Statements of Operations for stock-based compensation and depreciation expense by line item. In addition, in the second quarter of 2015, we included an adjustment to remove operating expenses related to eLong due to our sale on May 22, 2015.

Tabular Reconciliations for Non-GAAP Measures

Adjusted EBITDA (Adjusted Earnings Before Interest, Taxes, Depreciation & Amortization)

	Three months ended September 30,						Nine months ended September 30,
	2015			2014			2015			2014
	(In thousands)
Adjusted EBITDA	$	469,054		$	409,070		$	823,166		$	775,097
Depreciation		(87,156	)		(67,469	)		(240,878	)		(195,161	)
Amortization of intangible assets		(31,400	)		(18,519	)		(83,322	)		(55,275	)
Stock-based compensation		(63,656	)		(22,304	)		(134,036	)		(68,139	)
Legal reserves, occupancy tax and other		114,550			(3,888	)		106,511			(38,843	)
Restructuring and related reorganization charges		(42,449	)		—			(52,771	)		—
Realized (gain) loss on revenue hedges		(13,945	)		(54	)		(34,581	)		5,379
Operating income		344,998			296,836			384,089			423,058
Interest expense, net		(29,094	)		(17,483	)		(75,365	)		(48,927	)
Gain on sale of business		—			—			508,810			—
Other, net		26,283			10,172			114,361			2,514
Income before income taxes		342,187			289,525			931,895			376,645
Provision for income taxes		(65,950	)		(38,904	)		(196,261	)		(59,974	)
Net income		276,237			250,621			735,634			316,671
Net loss attributable to noncontrolling interests		6,979			6,438			41,369			15,457
Net income attributable to Expedia, Inc.	$	283,216		$	257,059		$	777,003		$	332,128

Adjusted Net Income (Loss) & Adjusted EPS

	Three months ended September 30,						Nine months ended September 30,
	2015			2014			2015			2014
	(in thousands, except per share data)
Net income attributable to Expedia, Inc.	$	283,216		$	257,059		$	777,003		$	332,128
Amortization of intangible assets		31,400			18,519			83,322			55,275
Stock-based compensation		63,656			22,304			134,036			68,139
Legal reserves, occupancy tax and other		(114,550	)		3,888			(106,511	)		38,843
Restructuring and related reorganization charges		42,449			—			52,771			—
Foreign currency (gain) loss on U.S. dollar cash balances held by eLong		—			272			(13	)		(16	)
Unrealized (gain) loss on revenue hedges		(13,912	)		(14,914	)		(3,191	)		(9,835	)
Stock-based compensation as part of equity method investments		—			74			—			219
Gain on sale of asset		—			—			(11,501	)		—
Gain on sale of business		—			—			(508,810	)
Noncontrolling interest basis adjustment		—			—			(77,400	)		—
Provision for income taxes		(8,721	)		(26,454	)		72,399			(55,612	)
Noncontrolling interests		(7,211	)		(4,738	)		(21,388	)		(14,015	)
Adjusted Net Income	$	276,327		$	256,010		$	390,717		$	415,126
GAAP diluted weighted average shares outstanding		133,417			132,274			132,602			133,683
Additional dilutive securities		170			230			201			246
Adjusted weighted average shares outstanding		133,587			132,504			132,803			133,929
Diluted earnings per share	$	2.12		$	1.94		$	5.86		$	2.48
Adjusted earnings per share		2.07			1.93			2.94			3.10

Page 14 of 17

Free Cash Flow

	Three months ended September 30,						Nine months ended September 30,
	2015			2014			2015			2014
	(in thousands)						(in thousands)
Net cash provided by operating activities	$	(120,505	)	$	101,860		$	1,541,526		$	1,566,802
Less: capital expenditures		(156,712	)		(82,465	)		(625,439	)		(239,678	)
Free cash flow	$	(277,217	)	$	19,395		$	916,087		$	1,327,124

Adjusted Expenses (cost of revenue, selling and marketing, technology and content and general and administrative expenses)

	Three months ended September 30,						Nine months ended September 30,
	2015			2014			2015			2014
	(in thousands)
Cost of revenue	$	328,066		$	299,708		$	971,066		$	894,828
Less: stock-based compensation		(1,112	)		(1,045	)		(3,586	)		(3,190	)
Less: depreciation		(11,014	)		(9,217	)		(32,698	)		(25,554	)
Less: eLong(1)		—			(13,322	)		(34,358	)		(33,204	)
Adjusted cost of revenue	$	315,940		$	276,124		$	900,424		$	832,880
Selling and marketing expense	$	943,289		$	815,800		$	2,592,150		$	2,184,115
Less: stock-based compensation		(10,558	)		(3,643	)		(23,890	)		(13,798	)
Less: depreciation		(2,914	)		(2,086	)		(7,419	)		(5,757	)
Less: eLong(1)		—			(34,406	)		(54,080	)		(87,337	)
Adjusted selling and marketing expense	$	929,817		$	775,665		$	2,506,761		$	2,077,223
Technology and content expense	$	202,703		$	172,754		$	579,674		$	504,804
Less: stock-based compensation		(7,062	)		(7,374	)		(19,405	)		(17,892	)
Less: depreciation		(70,255	)		(54,129	)		(191,780	)		(157,890	)
Less: eLong(1)		—			(4,672	)		(10,072	)		(12,391	)
Adjusted technology and content expense	$	125,386		$	106,579		$	358,417		$	316,631
General and administrative expense	$	130,168		$	104,999		$	387,959		$	306,584
Less: stock-based compensation		(15,694	)		(10,242	)		(57,925	)		(33,259	)
Less: depreciation		(2,973	)		(2,037	)		(8,981	)		(5,960	)
Less: eLong(1)		—			(2,512	)		(5,399	)		(7,410	)
Adjusted general and administrative expense	$	111,501		$	90,208		$	315,654		$	259,955

(1) eLong amount presented without stock-based compensation and depreciation as those are included within the consoldiated totals above.

Conference Call

Expedia, Inc. will webcast a conference call to discuss third quarter 2015 financial results and certain forward-looking information on Thursday, October 29, 2015 at 1:30 p.m. Pacific Time (PT). The webcast will be open to the public and available via http://ir.expediainc.com. Expedia, Inc. expects to maintain access to the webcast on the IR website for approximately three months subsequent to the initial broadcast.

Safe Harbor Statement Under the Private Securities Litigation Reform Act of 1995

This release contains “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. These statements are not guarantees of future performance. These forward-looking statements are based on management’s expectations as of October 29, 2015 and assumptions which are inherently subject to uncertainties, risks and changes in circumstances that are difficult to predict. The use of words such as “intends” and “expects,” among others, generally identify forward-looking statements. However, these words are not the exclusive means of identifying such statements. In addition, any statements that refer to expectations, projections or other characterizations of future events or circumstances are forward-looking statements and may include statements relating to future revenues, expenses, margins, profitability, net income / (loss), earnings per share and other measures of results of operations and the prospects for future growth of Expedia, Inc.’s business.

Page 15 of 17

Actual results and the timing and outcome of events may differ materially from those expressed or implied in the forward-looking statements for a variety of reasons, including, among others:

• an increasingly competitive global environment;

• our failure to modify to our current business models and practices or adopt new business models or practices in order to compete in a dynamic industry;

• changes in search engine algorithms and dynamics or other traffic-generating arrangements;

• our failure to maintain and expand our relationships and contractual agreements with travel suppliers or travel distribution partners;

• our failure to maintain and expand our brand awareness or increased costs to do so;

• our failure to adapt to technological developments or industry trends;

• risks related to our acquisitions, investments or significant commercial arrangements;

• risks relating to our operations in international markets, including China;

• our failure to comply with current laws, rules and regulations, or changes to such laws, rules and regulations;

• adverse application of existing tax or unclaimed property laws, rules or regulations or implementation;

• unfavorable amendment to existing tax laws, rules or regulations or enactment of new unfavorable laws, rules or regulations;

• adverse outcomes in legal proceedings to which we are a party;

• declines or disruptions in the travel industry;

• risks related to payments and fraud;

• fluctuations in foreign exchange rates;

• volatility in our stock price;

• liquidity constraints or our inability to access the capital markets when necessary;

• interruption, security breached or lack of redundancy in our information systems;

• our failure to comply with governmental regulation and other legal obligations related to our processing, storage, use and disclosure of personal information, payment card information and other consumer data;

• our failure to retain or motivate key personnel or hire, retain and motivate qualified personnel, including senior management;

• changes in control of the Company;

• management and director conflicts of interest;

• risks related to actions taken by our business partners and third party service providers, including failure to comply with our requirements or standards or the requirements or standards of governmental authorities, or any cessation of their operations;

• risks related to the failure of counterparties to perform on financial obligations;

• risks related to our long-term indebtedness;

• our failure to effectively operate our businesses due to restrictive covenants in the agreements governing our indebtedness;

• our failure to protect our intellectual property from copying or use by others, including competitors; as well as other risks detailed in our public filings with the SEC, including our quarterly report on Form 10-Q for the quarter ended September 30, 2015. Except as required by law, we undertake no obligation to update any forward-looking or other statements in this release, whether as a result of new information, future events or otherwise.

About Expedia, Inc.

Expedia, Inc. (NASDAQ: EXPE) is one of the world’s leading travel companies, with an extensive brand portfolio that includes leading online travel brands, such as:

• Expedia.com^®, a leading full service online travel agency with localized sites in 32 countries

• Hotels.com^®, the hotel specialist that offers Hotels.com^® Rewards and Secret Prices through its mobile booking apps and localized websites in more than 65 countries

• Hotwire^®, a leading discount travel site that offers Hot Rate^® Hotels, Hot Rate^® Cars and Hot Rate^® Airfares, as well as vacation packages

• Orbitz Worldwide, a global travel portfolio including Orbitz, ebookers, HotelClub and CheapTickets, brands and business-to-business offerings, including Orbitz Partner Network and Orbitz for Business

Page 16 of 17

• Travelocity^®, a pioneer in online travel and a leading online travel agency in the US and Canada

• Egencia^®, a leading corporate travel management company

• Venere.com™, an online hotel reservation specialist in Europe

• trivago^®, a leading online hotel search with sites in 52 countries worldwide

• Wotif Group, a leading portfolio of travel brands operating in the Australia/New Zealand region, including Wotif.com^®, Wotif.co.nz, lastminute.com.au^®, lastminute.com.nz and travel.com.au^®

• Expedia Local Expert^®, a provider of online and in-market concierge services, activities, experiences and ground transportation in hundreds of destinations worldwide

• Classic Vacations^®, a top luxury travel specialist

• Expedia^® CruiseShipCenters^®, a provider of exceptional value and expert advice for travelers booking cruises and vacations through its network of 200 retail travel agency franchises across North America

• CarRentals.com™, the premier car rental booking company on the web

The company delivers consumers value in leisure and business travel, drives incremental demand and direct bookings to travel suppliers and provides advertisers the opportunity to reach a highly valuable audience of in-market consumers through Expedia^® Media Solutions. Expedia also powers bookings for thousands of affiliates, including some of the world’s leading airlines, top consumer brands and high traffic websites through Expedia^® Affiliate Network. For corporate and industry news and views, visit us at www.expediainc.com or follow us on Twitter @expediainc.

Trademarks and logos are the property of their respective owners. ^© 2015 Expedia, Inc. All rights reserved. CST: 2029030-50

Contacts
Investor Relations	Communications
(425) 679-3759	(425) 679-4317
ir@expedia.com	press@expedia.com

Page 17 of 17

EX-99.2

Investor PRESENTATION October 29, 2015 Exhibit 99.2

Safe Harbor Forward-Looking Statements. This presentation contains "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995. These statements are not guarantees of future performance. These forward-looking statements are based on management’s expectations as of October 29, 2015 and assumptions which are inherently subject to uncertainties, risks and changes in circumstances that are difficult to predict. The use of words such as "intends" and “expects,” among others, generally identifies forward-looking statements. However, these words are not the exclusive means of identifying such statements. In addition, any statements that refer to expectations, projections or other characterizations of future events or circumstances are forward-looking statements and may include statements relating to future revenues, expenses, margins, profitability, net income / (loss), earnings per share and other measures of results of operations and the prospects for future growth of Expedia, Inc.’s business. Actual results and the timing and outcome of events may differ materially from those expressed or implied in the forward-looking statements for a variety of reasons, including, among others: an increasingly competitive global environment; modifications to our current business models and practices or our adoption of new business models or practices in order to compete; changes in search engine algorithms and dynamics or other traffic-generating arrangements; declines or disruptions in the travel industry; our failure to maintain and expand our relationships and contractual agreements with travel suppliers or travel distribution partners; our failure to maintain and expand our brand awareness or increased costs to do so; our failure to adapt to technological developments or industry trends; risks relating to our operations in international markets, including China; adverse application of existing tax or unclaimed property laws, rules or regulations or implementation of new unfavorable laws, rules or regulations; adverse outcomes in legal proceedings to which we are a party; our failure to comply with current laws, rules and regulations, or changes to such laws, rules and regulations; determinations by U.S. and foreign tax authorities regarding our worldwide tax provision for income taxes; payments related risks, including credit card fraud; volatility in our stock price; liquidity constraints or our inability to access the capital markets when necessary; interruption or lack of redundancy in our information systems; failure to retain or motivate key personnel or hire, retain and motivate qualified personnel, including senior management; changes in control of the Company; management and director conflicts of interest; risks related to actions taken by our business partners and third party service providers, including failure to comply with our requirements or standards or the requirements or standards of governmental authorities, or any cessation of their operations; risks related to the failure of counterparties to perform on financial obligations; fluctuations in foreign exchange rates; our failure to comply with governmental regulation and other legal obligations related to our processing, storage, use and disclosure of personal data, and liabilities related to security breaches; risks related to our acquisitions, investments or significant commercial arrangements; risks related to our long-term indebtedness; our failure to effectively operate our businesses due to restrictive covenants in the agreements governing our indebtedness; our failure to protect our intellectual property from copying or use by others, including competitors; and other risks detailed in Expedia, Inc.’s public filings with the SEC, including our quarterly report on Form 10-Q for the quarter ended September 30, 2015.  Except as required by law, we undertake no obligation to update any forward-looking or other statements in this presentation, whether as a result of new information, future events or otherwise. Non-GAAP Measures.  Reconciliations to GAAP measures of non-GAAP measures included in this presentation are included in the Appendix.  These measures are intended to supplement, not substitute for, GAAP comparable measures.  Investors are urged to consider carefully the comparable GAAP measures and reconciliations. Industry / Market Data.  Industry and market data used in this presentation have been obtained from industry publications and sources as well as from research reports prepared for other purposes. We have not independently verified the data obtained from these sources and cannot assure you of the data’s accuracy or completeness. Trademarks & Logos. Trademarks and logos are the property of their respective owners. © 2015 Expedia, Inc. All rights reserved. CST: 2029030-50 July 2014

Important Note In May 2015, Expedia sold its 62.4% equity stake in eLong for approximately $671 million to several purchasers including Ctrip. Expedia and Ctrip also reached agreement on cooperation for certain travel products in specified geographic markets. Unless otherwise noted, due to Expedia’s sale of its eLong stake, all discussion in these slides refers to results for Expedia, Inc. excluding eLong. July 2014

Investment Highlights A Leading Global Player in ~$1.3 Trillion Travel Market Significant Growth Opportunities Across Geographies Consistently Strong Financial Execution Technology Platform Innovation Driving Higher Conversion Success in Growing Mobile Channels A Growth Company High Growth Advertising & Media Business Rapid Expansion in Highly Fragmented Hotel Industry Supported by Multi-Product Offering Solid Track Record of Disciplined Capital Allocation

One of the Largest Travel Companies in the World VOLUME AND GLOBAL REACH MULTI-CHANNEL, MULTI-PLATFORM GLOBAL MARKETPLACE Mutually Beneficial Supply Agreements Value to Travelers Scale Enables Virtuous Circle Diverse Demand: Geography AND Travel Type SUPPLY Depth and Breadth of ~271,000 Hotels in 200+ Countries 400+ Airlines 6.8 Million Packages Volume and Diversity of Global Travel DEMAND 7 Billion+ Flight Searches Travelers in ~75 Countries Corporate and Leisure Travel; Online and Offline

Established Brands With Global Reach Trusted Brands Brand Recognition in Every Established Market Solid Foothold in Emerging Markets 89 Sites in 68 Countries A Leading Hotel Specialist Globally 33 Sites in 32 Countries A Leading Full-Service Online Travel Agency Sites in 52 Countries A Leading Hotel Metasearch Company Presence in 65 Countries A Leader in Global Corporate Travel

Diversifying Revenue Mix Reduces Risk and Positions the Business for Growth 2005 Revenue1 Revenue TTM 2 9/30/15 PRODUCT Hotels 63% Hotels 69% Car, Cruise & Other 14% Air 8% Air 22% GEOGRAPHY International 21% Domestic 79% International 45% Domestic 55% Ad & Media 9% Ad & Media 2% Car, Cruise & Other 13% 1 2005 Geography excludes eLong; Product includes eLong 2 Trailing Twelve Months

Expedia 6% Other Expedia 6% Other Expedia 18% Other Expedia 5% Other Online Travel Segment 56% 23% 44% 32% 43% of Total Travel Market Global Leader and Significant Headroom for Further Growth Sources: Phocuswright estimates and Expedia data; travel market size estimates based on Phocuswright data for full year 2015. Note: Expedia’s share of travel market defined by TTM gross bookings as of September 30, 2015. Beginning in Q4 2014, total travel market definition was expanded to include Canada, Eastern Europe and Middle East. Expedia Share: United States + . Canada LATIN America EMEA Expedia 10% Other 2015 Total Travel Market Expedia 1% Expedia 2% Expedia 2% Other Other $374B $92B $476B $367B Total Travel Market ~$1.3T ASIA PACIFIC

Expedia, Inc. Has Scale in Hotels … Rapidly Expanding in Fragmented Hotel Segment of the Travel Industry 1Other includes Car, Advertising, Destination Services, Insurance, Cruise, Agency Packages, and Other 2Sources: Smith Travel Research and Expedia data 3Hotel data for TripAdvisor and Booking.com obtained from respective company websites. Booking.com number includes ~375,000 vacation rental properties. … And Significant Room for Additional Growth Hotels 70% $6.3B TTM 9/30/15 Revenues ~271k Hotels in 200+ Countries ~Only 8% Share of Rooms Booked in the US2 Number of Hotels3 Global Team Accelerating Pace of Hotel Acquisition

CENTRALIZED Customer Operations Technology CENTRALIZED Transactional Infrastructure: Financials / Order Management / Inventory Management Have Completed Significant Technology Investments That Fortify the Business CUSTOMIZED Front-End Technology for Rapid Innovation and Powerful Analytics … Improving Conversion

Opening Up Significant Opportunities in Travel Industry Leading Mobile Initiatives Drive Traffic and Revenue Expedia PartnerCentral App for Hoteliers Expedia, Inc. Leads the Way in Mobile Innovation The World Is Changing … PC-Connected Users 24 x 7 Mobile Users Exclusive Expedia App for Samsung More than 50% of Mobile Bookings2 Completed within Two Days of Travel / Stay More than One in Four Room Nights1 Booked on a Mobile Device The new Samsung app includes Galaxy-exclusive hotel pricing, a dedicated customer support line and a curated travel-discovery experience for users Helping hoteliers manage their Expedia business and solve everyday problems via Apple and Android mobile devices 1Based on global mobile bookings in Q3 2015. 2Based on Brand Expedia global bookings on a mobile phone and Hotels.com global bookings on a mobile device.

Significant Acceleration in the Advertising and Media Business Advertising & Media revenue $ Millions ’12-’14 CAGR : 94.6% 3Q15 TTM YOY Growth: 23.3% Note: Reported numbers are net of any intercompany revenue 1 Controlling interest in trivago GmbH (”trivago”) acquired in March 2013 #1 hotel metasearch in Europe

Consistent Financial Execution Adjusted ebitda1 ROOM NIGHTS $ Millions REVENUE $ Billions 1 Non-GAAP measure. See Appendix A for Non-GAAP to GAAP Reconciliation ’12-’14 CAGR: 19.5% 3Q15 TTM YOY Growth: 16.3% ’12-’14 CAGR: 14.3% 3Q15 TTM YOY Growth: 13.9% ’12-’14 CAGR: 20.3% 3Q15 TTM YOY Growth: 33.3% Millions GROSS BOOKINGS $ Billions

Solid Track Record of Disciplined Capital Allocation Free cash flow1 1 Non-GAAP measure, including eLong. See Appendix for Non-GAAP to GAAP Reconciliation. 2 Expedia acquired Orbitz Worldwide on September 17. 3 Expedia acquired an additional 25% equity interest in the former joint venture in March 2015. 4 On May 22, Expedia sold its 62.4% ownership in eLong to a group of purchasers based in China $ Millions ’09-’14 CAGR: 16% Share repurchases and Dividends Key Transactions 2011 | 2012 | 2013 | 2014 | 2015 $ in Millions 2 3 4

Orbitz Worldwide Impact to Adjusted EBITDA Q3 2015 $ millions Q3 2015 Y/Y Growth Expedia (excluding eLong) Adjusted EBITDA* 469 13% Orbitz Worldwide deal and integration costs (7) n/a Negative impact of consolidating the Orbitz Worldwide financial statements (10) n/a Total impact from Orbitz Worldwide (17) n/a Expedia (excluding eLong) Adjusted EBITDA excluding the impacts of Orbitz Worldwide* 486 17% Orbitz Worldwide had a negative impact on adjusted EBITDA in Q3 2015, primarily as a result of the purchase accounting impacts, which when taken with approximately $7 million of deal and integration costs, resulted in a negative impact of approximately $17 million in adjusted EBITDA for the quarter. 2015 Guidance: Full Year 2015 Expedia (excluding eLong) Adjusted EBITDA growth of 12%-15%. Excluding eLong and all impacts of the Orbitz transaction in Q3 and Q4, we are forecasting full year 2015 Adjusted EBITDA growth to come in near the high end of the 12%-15% guidance range. Excluding eLong and including all impacts of Orbitz for both Q3 and Q4, we expect full year adjusted EBITDA growth to be near the lower end of the 12%-15% guidance range. We expect a full year negative Adjusted EBITDA impact from Orbitz of over $32 million, with $15 million coming in the Q4 2015. * Non-GAAP measure. See Appendix A for Non-GAAP to GAAP Reconciliation.

Investment Highlights A Leading Global Player in ~$1.3 Trillion Travel Market Significant Growth Opportunities Across Geographies Consistently Strong Financial Execution Technology Platform Innovation Driving Higher Conversion Success in Growing Mobile Channels A Growth Company High Growth Advertising & Media Business Rapid Expansion in Highly Fragmented Hotel Industry Supported by Multi-Product Offering Solid Track Record of Disciplined Capital Allocation

APPENDICES

Non-GAAP Definitions Adjusted EBITDA is defined as operating income plus: (1) stock-based compensation expense, including compensation expense related to certain subsidiary equity plans; (2) acquisition-related impacts, including (i) amortization of intangible assets and goodwill and intangible asset impairment, (ii) gains (losses) recognized on changes in the value of contingent consideration arrangements; and (iii) upfront consideration paid to settle employee compensation plans of the acquiree; (3) certain infrequently occurring items, including restructuring; (4) items included in Legal reserves, occupancy tax and other, which includes reserves for potential settlement of issues related to transactional taxes (e.g. hotel and excise taxes), related to court decisions and final settlements, and charges incurred, if any, for monies that may be required to be paid in advance of litigation in certain transactional tax proceedings; (5) gains (losses) realized on revenue hedging activities that are included in other, net; and (6) depreciation. The above items are excluded from our Adjusted EBITDA measure because these items are noncash in nature, or because the amount and timing of these items is unpredictable, not driven by core operating results and renders comparisons with prior periods and competitors less meaningful. We believe Adjusted EBITDA is a useful measure for analysts and investors to evaluate our future on-going performance as this measure allows a more meaningful comparison of our performance and projected cash earnings with our historical results from prior periods and to the results of our competitors. Moreover, our management uses this measure internally to evaluate the performance of our business as a whole and our individual business segments. In addition, we believe that by excluding certain items, such as stock-based compensation and acquisition-related impacts, Adjusted EBITDA corresponds more closely to the cash operating income generated from our business and allows investors to gain an understanding of the factors and trends affecting the ongoing cash earnings capabilities of our business, from which capital investments are made and debt is serviced.

$ Millions 2012 2013 2014 TTM 3Q15 Adjusted EBITDA excluding eLong $804 $891 $1,051 $1,162 eLong Adjusted EBITDA (1) (12) (27) (89) Adjusted EBITDA $803 $879 $1,025 $1,073 Depreciation (164) (212) (266) (312) Amortization of Intangible Assets (32) (72) (80) (108) Legal Reserves , Occupancy Tax and Other (117) (78) (42) 104 Stock-Based Compensation (65) (130) (85) (151) Acquisition-related and Other - (10) - - Restructuring Charges - - (26) (78) Realized Loss (Gain) on Revenue Hedges 6 (11) (9) (49) Operating Income (Loss) $432 $366 $518 $479 Gain on Sale of Business - - - 509 Total Other Expense, Net (82) (65) (53) 32 Income (Loss) from Continuing Operations before Income Taxes 350 301 465 1,020 Provision for Income Taxes (47) (84) (92) (228) Income (Loss) from Continuing Operations 303 216 373 792 Discontinued Operations, Net of Taxes (23) - - - Net Income (Loss) 280 216 373 792 Net (Income) Loss Attributable to Noncontrolling Interests - 16 25 51 Net Income (Loss) Attributable to Expedia, Inc. $280 $233 $398 $843 Non-GAAP / GAAP Reconciliation: Adjusted EBITDA Note: Numbers may not sum due to rounding

Non-GAAP / GAAP Reconciliation: Free Cash Flow Note: Numbers may not sum due to rounding and include eLong $ Millions 2009 2010 2011 2012 2013 2014 TTM 3Q15 Cash provided by operations $574 $605 $826 $1,237 $763 $1,367 $1,342 Capital expenditures (79) (136) (208) (236) (309) (328) (714) Free cash flow $495 $469 $618 $1,001 $455 $1,039 $628

$ Millions 3Q15 Expedia (excluding eLong) Adjusted EBITDA excluding the Impacts of Orbitz Worldwide $486 Orbitz Worldwide Deal and Integration Costs (7) Negative Impact of Consolidating the Orbitz Worldwide Financial Statements (10) Expedia (excluding eLong) Adjusted EBITDA $469 eLong Adjusted EBITDA - Adjusted EBITDA $469 Depreciation (87) Amortization of Intangible Assets (31) Legal Reserves , Occupancy Tax and Other 115 Stock-Based Compensation (64) Restructuring Charges (42) Realized Loss (Gain) on Revenue Hedges (14) Operating Income (Loss) $345 Interest Expense, Net (29) Other Expense, Net 26 Income (Loss) from Continuing Operations before Income Taxes 342 Provision for Income Taxes (66) Income (Loss) from Continuing Operations 276 Net (Income) Loss Attributable to Noncontrolling Interests 7 Net Income (Loss) Attributable to Expedia, Inc. $283 Non-GAAP / GAAP Reconciliation: Adjusted EBITDA Note: Numbers may not sum due to rounding