10-Q

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

FORM 10-Q

x QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended September 30, 2015

OR

¨ TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from                      to                     

Commission File Number: 001-37429

EXPEDIA, INC.

(Exact name of registrant as specified in its charter)

Delaware	20-2705720
(State or other jurisdiction of incorporation or organization)	(I.R.S. Employer Identification No.)

333 108^th Avenue NE

Bellevue, WA 98004

(Address of principal executive office) (Zip Code)

(425) 679-7200

(Registrant’s telephone number, including area code)

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.    Yes  x    No  ¨

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).    Yes  x    No  ¨

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See definitions of “large accelerated filer,” “accelerated filer,” and “smaller reporting company” in Rule 12b-2 of the Exchange Act. (Check one):

Large accelerated filer	x	Accelerated filer	¨
Non-accelerated filer	¨  (Do not check if a smaller reporting company)	Smaller reporting company	¨

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).    Yes  ¨    No  x

The number of shares outstanding of each of the registrant’s classes of common stock as of October 16, 2015 was:

Common stock, $0.0001 par value per share	117,039,127 shares
Class B common stock, $0.0001 par value per share	12,799,999 shares

Expedia, Inc.

Form 10-Q

For the Quarter Ended September 30, 2015

Contents

Part I	Financial Information
Item 1	Consolidated Financial Statements
	Consolidated Statements of Operations for the Three and Nine Months Ended September  30, 2015 and 2014 (unaudited)	2
	Consolidated Statements of Comprehensive Income (Loss) for the Three and Nine Months Ended September  30, 2015 and 2014 (unaudited)	3
	Consolidated Balance Sheets as of September 30, 2015 (unaudited), and December 31, 2014	4
	Consolidated Statements of Cash Flows for the Nine Months Ended September 30, 2015 and 2014 (unaudited)	5
	Notes to Consolidated Financial Statements (unaudited)	6
Item 2	Management’s Discussion and Analysis of Financial Condition and Results of Operations	29
Item 3	Quantitative and Qualitative Disclosures about Market Risk	46
Item 4	Controls and Procedures	47
Part II	Other Information
Item 1	Legal Proceedings	48
Item 1A	Risk Factors	52
Item 6	Exhibits	53
Signature		54

Part I. Item 1. Consolidated Financial Statements

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)		328,066			299,708			971,066			894,828
Selling and marketing (1)		943,289			815,800			2,592,150			2,184,115
Technology and content (1)		202,703			172,754			579,674			504,804
General and administrative (1)		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			—

See accompanying notes.

2

EXPEDIA, INC.

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS)

(In thousands)

(Unaudited)

	Three months ended						Nine months ended
	September 30,						September 30,
	2015			2014			2015			2014
Net income	$	276,237		$	250,621		$	735,634		$	316,671
Other comprehensive income (loss), net of tax
Currency translation adjustments, net of tax (1)		(27,579	)		(77,800	)		(213,992	)		(57,663	)
Net reclassification of foreign currency translation adjustments into total other income (expenses), net		—			—			43,183			—
Unrealized gains (losses) on available for sale securities, net of taxes (2)		31			(356	)		231			(44	)
Other comprehensive income (loss), net of tax		(27,548	)		(78,156	)		(170,578	)		(57,707	)
Comprehensive income		248,689			172,465			565,056			258,964
Less: Comprehensive income (loss) attributable to noncontrolling interests		(6,972	)		(27,754	)		(66,474	)		(23,932	)
Comprehensive income attributable to Expedia, Inc.	$	255,661		$	200,219		$	631,530		$	282,896

(1) Net of tax of $1 million and $8 million for the three and nine months ended September 30, 2015 associated with debt translation losses related to a net investment hedge.

(2) Net gains (losses) recognized and reclassified during the three and nine months ended September 30, 2015 and 2014 were immaterial.

See accompanying notes.

3

EXPEDIA, INC.

CONSOLIDATED BALANCE SHEETS

(In thousands, except per share data)

	September 30,			December 31,
	2015			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

See accompanying notes.

4

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

See accompanying notes.

5

Notes to Consolidated Financial Statements

September 30, 2015

(Unaudited)

Note 1 – Basis of Presentation

Description of Business

Expedia, Inc. and its subsidiaries provide travel products and services to leisure and corporate travelers in the United States and abroad as well as various media and advertising offerings to travel and non-travel advertisers. These travel products and services are offered through a diversified portfolio of brands including: Expedia.com^®, Hotels.com^®, Hotwire.com™, Travelocity^®, Orbitz Worldwide, Inc. (“Orbitz”), Expedia^® Affiliate Network, Classic Vacations^®, Expedia Local Expert^®, Egencia^®, Expedia^® CruiseShipCenters^®, Venere Net SpA (“Venere”), trivago GmbH (“trivago”), CarRentals.com™, Wotif.com Holdings Limited (“Wotif Group”) and eLong ™, Inc. (“eLong”) through its sale on May 22, 2015. In addition, many of these brands have related international points of sale, including those as part of AirAsia-Expedia upon acquisition of controlling interest in March 2015. We refer to Expedia, Inc. and its subsidiaries collectively as “Expedia,” the “Company,” “us,” “we” and “our” in these consolidated financial statements.

Basis of Presentation

These accompanying financial statements present our results of operations, financial position and cash flows on a consolidated basis. The unaudited consolidated financial statements include Expedia, Inc., our wholly-owned subsidiaries, and entities we control, or in which we have a variable interest and are the primary beneficiary of expected cash profits or losses. We have eliminated significant intercompany transactions and accounts.

We have prepared the accompanying unaudited consolidated financial statements in accordance with accounting principles generally accepted in the United States (“GAAP”) for interim financial reporting. We have included all adjustments necessary for a fair presentation of the results of the interim period. These adjustments consist of normal recurring items. Our interim unaudited consolidated financial statements are not necessarily indicative of results that may be expected for any other interim period or for the full year. These interim unaudited consolidated financial statements should be read in conjunction with the audited consolidated financial statements and related notes included in our Annual Report on Form 10-K for the year ended December 31, 2014, previously filed with the Securities and Exchange Commission.

Accounting Estimates

We use estimates and assumptions in the preparation of our interim unaudited consolidated financial statements in accordance with GAAP. Our estimates and assumptions affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities as of the date of our interim unaudited consolidated financial statements. These estimates and assumptions also affect the reported amount of net income or loss during any period. Our actual financial results could differ significantly from these estimates. The significant estimates underlying our interim unaudited consolidated financial statements include revenue recognition; recoverability of current and long-lived assets, intangible assets and goodwill; income and transactional taxes, such as potential settlements related to occupancy and excise taxes; loss contingencies; loyalty program liabilities; redeemable noncontrolling interests; acquisition purchase price allocations; stock-based compensation and accounting for derivative instruments.

6

Notes to Consolidated Financial Statements – (Continued)

Reclassifications

We have reclassified certain amounts related to our prior period results to conform to our current period presentation. We also included a reclassification on our consolidated balance sheet as of December 31, 2014 to correct the immaterial presentation of cash dividends paid as a reduction to retained earnings to the extent the Company maintained retained earnings instead of additional paid-in capital.

Seasonality

We generally experience seasonal fluctuations in the demand for our travel products and services. For example, traditional leisure travel bookings are generally the highest in the first three quarters as travelers plan and book their spring, summer and holiday travel. The number of bookings typically decreases in the fourth quarter. Because revenue for most of our travel products, including merchant and agency hotel, is recognized when the travel takes place rather than when it is booked, revenue typically lags bookings by several weeks or longer. The seasonal revenue impact is exacerbated with respect to income by the nature of our variable cost of revenue and direct sales and marketing costs, which we typically realize in closer alignment to booking volumes, and the more stable nature of our fixed costs. Furthermore, operating profits for our primary advertising business, trivago, are experienced in the second half of the year as selling and marketing costs offset revenue in the first half of the year as we aggressively market during the busy booking period for summer travel. As a result, revenue and income are typically the lowest in the first quarter and highest in the third quarter.

Note 2 – Summary of Significant Accounting Policies

Recently Adopted Accounting Policies

As of January 1, 2015, we adopted the Accounting Standard Update (“ASU”) amending the requirements for reporting discontinued operations, which may include a component of an entity or a group of components of an entity. The amendment limits discontinued operations reporting to disposals of components of an entity that represent strategic shifts that have, or will have, a major effect on an entity’s operations and financial results and it also requires expanded disclosures surrounding discontinued operations. Upon adoption, the standard impacted how we assess and report discontinued operations, including our divestiture of eLong during the second quarter of 2015 as disclosed below in Note 4 – Disposition of Business.

In September 2015, the Financial Accounting Standards Board (“FASB”) issued an ASU that simplifies the accounting for measurement-period adjustments in a business combination. Under the ASU, an acquirer must recognize adjustments to provisional amounts that are identified during the measurement period in the reporting period in which the adjustment amounts are determined. The effect on earnings as a result of the change to the provisional amounts, calculated as if the accounting had been completed as of the acquisition date, must be recorded in the reporting period in which the adjustment amounts are determined rather than retrospectively. The guidance is effective for fiscal years beginning after December 15, 2015, including interim periods within those fiscal years with early adoption permitted for financial statements that have not been issued. We elected to early adopt for the current interim reporting period ending September 30, 2015.

Recent Accounting Policies Not Yet Adopted

In May 2014, the FASB issued an ASU amending revenue recognition guidance and requiring more detailed disclosures to enable users of financial statements to understand the nature, amount, timing, and uncertainty of revenue and cash flows arising from contracts with customers. In August 2015, the FASB issued an ASU deferring the effective date of the revenue standard so it would be effective for annual and interim reporting periods beginning after December 15, 2017, with early adoption prohibited before December 15, 2016. We are in the process of evaluating the impact of the adoption of this new guidance on our consolidated financial statements.

In April 2015, the FASB issued an ASU that requires debt issuance costs related to a recognized debt liability be presented in the balance sheet as a direct deduction from the carrying amount of that debt liability, consistent with debt discounts. The guidance is effective for annual and interim reporting periods beginning after December 15, 2015, but early adoption is permitted. We anticipate adopting this new guidance on January 1, 2016 with no material impact on our consolidated financial statements.

7

Notes to Consolidated Financial Statements – (Continued)

Note 3 – Acquisitions and Other Investments

Orbitz Acquisition. On September 17, 2015, we completed our acquisition of Orbitz Worldwide, Inc., including all of its brands, including Orbitz, ebookers, HotelClub, CheapTickets, Orbitz Partner Network and Orbitz for Business, for a total purchase consideration of $1.8 billion. The acquisition provides Expedia the opportunity to deliver a better customer experience to Orbitz’s loyal customer base and to further enhance the marketing and distribution capabilities we offer to our global supply partners.

The purchase consideration consisted primarily of $1.4 billion in cash, or $12 per share for all shares of Orbitz common stock outstanding as of the purchase date, as well as the settlement of $432 million of pre-existing Orbitz debt at the closing of the acquisition. Purchase consideration also included $17 million for certain employee restricted stock unit awards of Orbitz, measured at fair value on the acquisition date and vested based on pre-combination service, which were replaced with Expedia restricted stock awards in conjunction with the acquisition. The fair value of these awards, which was attributable to post-combination service, was $53 million, of which $30 million was recognized during the third quarter of 2015 and $23 million will be recognized over the requisite remaining service period of approximately 2.6 years from the date of acquisition.

Due to the limited amount of time since the acquisition of Orbitz, the purchase price allocation was based on a preliminary valuation of the assets acquired and liabilities assumed and is subject to revision as more detailed analyses are completed and additional information about the fair value of assets acquired and liabilities assumed become available. The final allocation may include changes to the amount of intangible assets, goodwill, deferred taxes, accounts receivable, loyalty liabilities and other current liabilities as well as other items. The following summarizes the preliminary allocation of the purchase price for Orbitz, in thousands:

Cash consideration for shares	$	1,364,576
Repayment of Orbitz debt		432,231
Replacement restricted stock units attributable to pre-acquisition service		16,717
Total purchase consideration	$	1,813,524
Cash	$	194,515
Accounts receivable, net (1)		151,686
Other current assets		32,550
Long-term assets		119,515
Intangible assets with definite lives (2)		483,639
Intangible assets with indefinite lives (3)		190,900
Goodwill		1,424,903
Current liabilities		(619,499	)
Other long-term liabilities		(57,287	)
Deferred tax liabilities, net		(107,398	)
Total	$	1,813,524

(1) Gross accounts receivable was $160 million, of which $8 million is estimated to be uncollectible.

(2) Acquired definite-lived intangible assets primarily consist of customer relationship assets, developed technology assets and partner relationship assets with average lives ranging from less than one to ten years.

(3) Acquired indefinite-lived intangible assets primarily consist of trade names and trademarks.

8

Notes to Consolidated Financial Statements – (Continued)

The goodwill of $1.4 billion is primarily attributable to operating synergies and is not expected to be deductible for tax purposes. The assignment of goodwill to reporting units was not completed as of the date the financial statements were issued.

Orbitz was consolidated into our financial statements starting on the acquisition date and we have recognized a related $19 million in revenue and $86 million in operating losses for the three and nine months ended September 30, 2015. Supplemental information on an unaudited pro forma basis, as if the Orbitz acquisition had been consummated on January 1, 2014, is presented as follows, in thousands:

	Nine months ended September 30,
	2015		2014
Revenue	$	5,643,060	$	5,102,541
Net income attributable to Expedia, Inc.		848,342		300,083

The pro forma results are not necessarily indicative of our consolidated results of operations in future periods or the results that actually would have been realized had the companies operated on a combined basis during the periods presented. The pro forma results include adjustments primarily related to amortization of acquired intangibles, depreciation of fixed assets, certain accounting policy alignments as well as direct and incremental acquisition related costs reflected in the historical financial statements. The preliminary purchase price allocation was used to prepare the pro forma adjustments. The final allocation could differ materially from the preliminary allocation used in the pro forma adjustments.

In connection with the merger, Orbitz incurred fees paid to financial advisors totaling approximately $25 million, which were contingent upon closing and were excluded from both Expedia’s consolidated statement of operations and the pre-combination financial statements of Orbitz. In addition, Orbitz offered certain employees a continuity incentive of approximately $30 million for continuing employment through the closing date and beyond. The first half of the incentives were contingent and paid upon the closing of the acquisition and thus were also excluded from both our consolidated statement of operations as well as the pre-combination financial statements of Orbitz. The second half of the incentive is payable 180 days after the closing (or upon involuntary termination, if applicable) and will be expensed to restructuring and related reorganization charges over the applicable service period.

Other than costs mentioned above that were contingent upon closing, acquisition-related costs incurred by Expedia, which included legal, finance, consulting and other professional fees, were expensed as incurred within general and administrative expenses and were approximately $6 million and $16 million for the three and nine months ended September 30, 2015.

For information related to restructuring plans as a result of the merger, see Note 11 — Restructuring and Related Reorganization Charges. For information related to claims, proceedings and inquiries related to hotel occupancy and other taxes for Orbitz, see Note 14 — Commitments and Contingencies.

Other Acquisitions. On March 10, 2015, we completed the acquisition of an additional 25% equity interest of AAE Travel Pte. Ltd., the joint venture formed between Expedia and AirAsia Berhad in 2011, for cash consideration of approximately $94 million. This investment increased our total ownership in the venture from 50% to 75% and resulted in the consolidation of the entity. In conjunction with the acquisition of the additional interest, we remeasured our previously held equity interest to fair value, excluding any acquisition premium, and recognized a gain of $77 million in other, net during the period. The fair value of the 25% noncontrolling interest, including an acquisition premium, was estimated to be $64 million at the time of the acquisition. Both fair values were determined based on various valuation techniques, including market comparables and discounted cash flow projections (Level 3 inputs).

On January 23, 2015, we acquired the Travelocity brand and other associated assets from Sabre for $280 million in cash consideration. As a result of the asset acquisition, the strategic marketing and other related agreements were terminated. In conjunction with the acquisition, we did not acquire any cash or working capital assets or assume any liabilities.

9

Notes to Consolidated Financial Statements – (Continued)

In addition, we completed three other acquisitions during the nine months ended September 30, 2015 for a total purchase price of $9 million. The following summarizes the allocation of the purchase price for the 2015 acquisitions, excluding Orbitz, in thousands:

Goodwill	$	196,431
Intangible assets with indefinite lives		163,400
Intangible assets with definite lives (1)		146,126
Net assets and non-controlling interests acquired (2)		(23,366	)
Deferred tax liabilities		(7,910	)
Total (3)	$	474,681

(1) Acquired definite-lived intangible assets primarily consist of customer relationship, reacquired right and supplier relationship assets and have estimated useful lives of between 4 and 10 years with a weighted average life of 5.8 years.

(2) Includes cash acquired of $41 million.

(3) The total purchase price includes noncash consideration of $99 million related to an equity method investment, which is currently consolidated upon our acquisition of a controlling interest, as discussed above, with the remainder paid in cash during the period.

The goodwill of $196 million is primarily attributable to operating synergies and $82 million is expected to be deductible for tax purposes with the remainder not expected to be deductible.

Business combination accounting is preliminary and subject to revision while we accumulate all relevant information regarding the fair values of the net assets acquired. The results of operations of the other acquired companies have been included in our consolidated results from the transaction closing dates forward. Pro forma results of operations have not been presented as such pro forma financial information would not be materially different from historical results.

Other Investments. On March 10, 2015, we announced that Expedia and Decolar.com, Inc. (“Decolar”), the Latin American online travel company that operates the Decolar.com and Despegar.com branded websites, have expanded our partnership to include deeper cooperation on hotel supply and we have made a $270 million cost method investment in Decolar, which is included within long-term investments and other assets on our consolidated balance sheet.

Note 4 – Disposition of Business

On May 22, 2015, we completed the sale of our 62.4% ownership stake in eLong, Inc., which was previously a separate reportable segment, for approximately $671 million (or $666 million net of costs to sell and other transaction expenses) to several purchasers, including Ctrip.com International, Ltd. Of the total sales price, approximately $67 million was remitted directly to escrow for estimated tax obligations, and is recorded in prepaid and other current assets on our consolidated balance sheet as of September 30, 2015 and represents a noncash item in our consolidated statement of cash flows. As a result of the sale, we recognized a pre-tax gain of $509 million ($395 million after tax) during the nine months ended September 30, 2015 included in gain on sale of business in our consolidated statement of operations.

10

Notes to Consolidated Financial Statements – (Continued)

The following table presents the carrying amounts of our eLong business immediately preceding the disposition on May 22, 2015, in thousands:

Total current assets (1)	$	350,196
Total long-term assets		137,709
Total assets divested	$	487,905
Total current liabilities	$	187,296
Total long-term liabilities		5,782
Total liabilities divested	$	193,078
Components of accumulated other comprehensive income divested		45,259
Non-redeemable noncontrolling interest divested		92,550
Net carrying value divested	$	157,018

(1) Includes cash and cash equivalents of approximately $74 million.

We evaluated the disposition of eLong and determined it did not meet the “major effect” criteria for classification as a discontinued operation largely due to how recently it began having material impacts to our quarterly consolidated operating and net income. However, we determined that the disposition does represent an individually significant component of our business. The following table presents certain amounts related to eLong in our consolidated results of operations through its disposal on May 22, 2015:

	Three months ended September 30,					Nine months ended September 30,
	2015		2014			2015			2014
	(In thousands)
Operating income (loss) (1)	$	—	$	(12,873	)	$	(85,536	)	$	(20,439	)
Income (loss) before taxes (2)		—		(10,546	)		438,843			(10,934	)
Income (loss) before taxes attributable to Expedia, Inc. (2)		—		(7,018	)		465,400			(7,216	)
Net income (loss) attributable to Expedia, Inc. (3)		—		(6,215	)		349,183			(6,588	)

(1) Includes stock-based compensation and amortization of intangible assets of approximately $5 million for the three months ended September 30, 2014 and $20 million and $16 million for the nine months ended September 30, 2015 and 2014, which are included within Corporate & Eliminations in Note 15 – Segment Information.

(2) The nine months ended September 30, 2015 includes the pre-tax gain of $509 million related to the gain on sale.

(3) The nine months ended September 30, 2015 includes the after-tax gain of $395 million related to the gain on sale.

11

Notes to Consolidated Financial Statements – (Continued)

Note 5 – Fair Value Measurements

Financial assets measured at fair value on a recurring basis as of September 30, 2015 are classified using the fair value hierarchy in the table below:

	Total		Level 1		Level 2
	(In thousands)
Assets
Cash equivalents:
Money market funds	$	160,028	$	160,028	$	—
Time deposits		15,263		—		15,263
Derivatives:
Foreign currency forward contracts		15,876		—		15,876
Investments:
Corporate debt securities		111,558		—		111,558
Total	$	302,725	$	160,028	$	142,697

Financial assets measured at fair value on a recurring basis as of December 31, 2014 are classified using the fair value hierarchy in the table below:

	Total		Level 1		Level 2
	(In thousands)
Assets
Cash equivalents:
Money market funds	$	161,059	$	161,059	$	—
Time deposits		298,968		—		298,968
Restricted cash:
Time deposits		19,980		—		19,980
Derivatives:
Foreign currency forward contracts		9,176		—		9,176
Investments:
Time deposits		312,762		—		312,762
Corporate debt securities		142,575		—		142,575
Total	$	944,520	$	161,059	$	783,461

We classify our cash equivalents and investments within Level 1 and Level 2 as we value our cash equivalents and investments using quoted market prices or alternative pricing sources and models utilizing market observable inputs. Valuation of the foreign currency forward contracts is based on foreign currency exchange rates in active markets, a Level 2 input.

As of September 30, 2015 and December 31, 2014, our cash and cash equivalents consisted primarily of prime institutional money market funds with maturities of three months or less, time deposits as well as bank account balances.

We invest in investment grade corporate debt securities, all of which are classified as available for sale. As of September 30, 2015, we had $35 million of short-term and $76 million of long-term available for sale investments and the amortized cost basis of the investments approximated their fair value with gross unrealized gains and gross unrealized losses both of less than $1 million. As of December 31, 2014, we had $43 million of short-term and $100 million of long-term available for sale investments and the amortized cost basis of the investments approximated their fair value with both gross unrealized gains and gross unrealized losses of less than $1 million.

We also hold time deposit investments with financial institutions. Time deposits with original maturities of less than three months are classified as cash equivalents and those with remaining maturities of less than one year are classified within short-term investments. Of the total time deposits, $261 million as of December 31, 2014 related to balances held by our majority-owned subsidiaries.

12

Notes to Consolidated Financial Statements – (Continued)

Derivative instruments are carried at fair value on our consolidated balance sheets. We use foreign currency forward contracts to economically hedge certain merchant revenue exposures and in lieu of holding certain foreign currency cash for the purpose of economically hedging our foreign currency-denominated operating liabilities. Our goal in managing our foreign exchange risk is to reduce, to the extent practicable, our potential exposure to the changes that exchange rates might have on our earnings, cash flows and financial position. Our foreign currency forward contracts are typically short-term and, as they do not qualify for hedge accounting treatment, we classify the changes in their fair value in other, net. As of September 30, 2015, we were party to outstanding forward contracts hedging our liability and revenue exposures with a total net notional value of $2.1 billion. We had a net forward asset of $16 million and $9 million as of September 30, 2015 and December 31, 2014 recorded in prepaid expenses and other current assets. We recorded $32 million and $18 million in net gains from foreign currency forward contracts during the three months ended September 30, 2015 and 2014, and $47 million and $2 million in net gains during the nine months ended September 30, 2015 and 2014.

Note 6 – Property and Equipment, Net

On April 30, 2015, we acquired our future corporate headquarters for $229 million, consisting of multiple office and lab buildings located in Seattle, Washington (the “Property”) from Immunex Corporation (“Immunex”), a wholly owned subsidiary of Amgen, Inc., pursuant to a purchase and sale agreement with Immunex. The acquired building assets are included in construction in process and will begin depreciating when the costs incurred related to the build out of the headquarters are complete and the building assets are ready for their intended use.

Note 7 – Debt

The following table sets forth our outstanding debt:

	September 30, 2015		December 31, 2014
	(In thousands)
7.456% senior notes due 2018	$	500,000	$	500,000
5.95% senior notes due 2020, net of discount		749,541		749,485
4.5% senior notes due 2024, net of discount		497,475		497,302
2.5% (€650 million) senior notes due 2022, net of discount		728,409		—
Long-term debt	$	2,475,425	$	1,746,787

Long-term Debt

Our $500 million in registered senior unsecured notes outstanding at September 30, 2015 are due in August 2018 and bear interest at 7.456% (the “7.456% Notes”). Interest is payable semi-annually in February and August of each year. At any time Expedia may redeem the 7.456% Notes at a redemption price of 100% of the principal plus accrued interest, plus a “make-whole” premium, in whole or in part.

Our $750 million in registered senior unsecured notes outstanding at September 30, 2015 are due in August 2020 and bear interest at 5.95% (the “5.95% Notes”). The 5.95% Notes were issued at 99.893% of par resulting in a discount, which is being amortized over their life. Interest is payable semi-annually in February and August of each year. We may redeem the 5.95% Notes at a redemption price of 100% of the principal plus accrued interest, plus a “make-whole” premium, in whole or in part.

Our $500 million in registered senior unsecured notes outstanding at September 30, 2015 are due in August 2024 and bear interest at 4.5% (the “4.5% Notes”). The 4.5% Notes were issued at 99.444% of par resulting in a discount, which is being amortized over their life. Interest is payable semi-annually in February and August of each year, beginning February 15, 2015. We may redeem the 4.5% Notes at our option at any time in whole or from time to time in part. If we elect to redeem the 4.5% Notes prior to May 15, 2024, we may redeem them at a redemption price of 100% of the principal plus accrued interest, plus a “make-whole” premium. If we elect to redeem the 4.5% Notes on or after May 15, 2024, we may redeem them at a redemption price of 100% of the principal plus accrued interest.

13

Notes to Consolidated Financial Statements – (Continued)

In June 2015, we issued Euro 650 million of registered senior unsecured notes that are due in June 2022 and bear interest at 2.5% (the “2.5% Notes”). The 2.5% Notes were issued at 99.525% of par resulting in a discount, which is being amortized over their life. Interest is payable annually in arrears in June of each year, beginning June 3, 2016. We may redeem the 2.5% Notes at our option, at whole or in part, at any time or from time to time. If we elect to redeem the 2.5% Notes prior to March 3, 2022, we may redeem them at a specified “make-whole” premium. If we elect to redeem the 2.5% Notes on or after March 3, 2022, we may redeem them at a redemption price of 100% of the principal plus accrued and unpaid interest. Subject to certain limited exceptions, all payments of interest and principal for the 2.5% Notes will be made in Euros.

The aggregate principal value of the 2.5% Notes is designated as a hedge of our net investment in certain Euro functional currency subsidiaries. The notes are measured at Euro to U.S. Dollar exchange rates at each balance sheet date and transaction gains or losses due to changes in rates are recorded in accumulated other comprehensive income (loss). The Euro-denominated net assets of these subsidiaries are translated into U.S. Dollars at each balance sheet date, with effects of foreign currency changes also reported in accumulated other comprehensive income (loss). Since the notional amount of the recorded Euro-denominated debt is less than the notional amount of our net investment, we do not expect to incur any ineffectiveness on this hedge.

The 7.456%, 5.95%, 4.5% and 2.5% Notes (collectively the “Notes”) are senior unsecured obligations issued by Expedia and guaranteed by certain domestic Expedia subsidiaries. The Notes rank equally in right of payment with all of our existing and future unsecured and unsubordinated obligations of Expedia and the guarantor subsidiaries. For further information, see Note 16 — Guarantor and Non-Guarantor Supplemental Financial Information. In addition, the Notes include covenants that limit our ability to (i) create certain liens, (ii) enter into sale/leaseback transactions and (iii) merge or consolidate with or into another entity or transfer substantially all of our assets. Accrued interest related to the Notes was $19 million and $39 million as of September 30, 2015 and December 31, 2014. The 5.95%, 4.5% and 2.5% Notes are redeemable in whole or in part, at the option of the holders thereof, upon the occurrence of certain change of control triggering events at a purchase price in cash equal to 101% of the principal plus accrued and unpaid interest.

The approximate fair value of 7.456% Notes was $566 million and $581 million as of September 30, 2015 and December 31, 2014. The approximate fair value of 5.95% Notes was $835 million and $840 million as of September 30, 2015 and December 31, 2014. The approximate fair value of 4.5% Notes was $500 million and $504 million as of September 30, 2015 and December 31, 2014. The approximate fair value of 2.5% Notes was Euro 637 million ($717 million) as of September 30, 2015. These fair values were based on quoted market prices in less active markets (Level 2 inputs).

Credit Facility

Expedia, Inc. maintains a $1 billion unsecured revolving credit facility with a group of lenders, which is unconditionally guaranteed by certain domestic Expedia subsidiaries that are the same as under the Notes, that expires in September 2019. As of September 30, 2015 and December 31, 2014, we had no revolving credit facility borrowings outstanding. The facility bears interest based on the Company’s credit ratings, with drawn amounts bearing interest at LIBOR plus 150 basis points and the commitment fee on undrawn amounts at 20 basis points as of September 30, 2015. The facility contains covenants including maximum leverage and minimum interest coverage ratios.

The amount of stand-by letters of credit (“LOC”) issued under the facility reduces the credit amount available. As of September 30, 2015 and December 31, 2014, there was $13 million and $15 million of outstanding stand-by LOCs issued under the facility.

In addition, one of our international subsidiaries maintains a Euro 50 million uncommitted credit facility, which is guaranteed by Expedia, Inc., that may be terminated at any time by the lender. As of September 30, 2015, we had Euro 20 million in borrowings outstanding included in accrued expenses and other current liabilities on the consolidated balance sheet. As of December 31, 2014, we had no borrowings outstanding.

14

Notes to Consolidated Financial Statements – (Continued)

Note 8 – Redeemable Noncontrolling Interests

We have noncontrolling interests in a majority owned entity, which is carried at fair market value as the noncontrolling interests contain certain rights, whereby we may acquire and the minority shareholders may sell to us up to 50% and 100% of the minority shares of the company at fair value during the first quarter of 2016 and 2018, respectively. As the noncontrolling interest is redeemable at the option of the minority holders, we classified the balance as redeemable noncontrolling interest with future changes in the fair value above the initial basis recorded as charges or credits to retained earnings (or additional paid-in capital in absence of retained earnings). The put/call arrangement includes certain rollover provisions that, if triggered, would cause the minority shares to be treated as though they become mandatorily redeemable, and to be reclassified as a liability at the time such trigger becomes certain to occur.

A reconciliation of redeemable noncontrolling interest is as follows, in thousands:

	Nine months ended September 30,
	2015
Balance, beginning of the period	$	560,073
Net loss attributable to noncontrolling interests		(14,911	)
Fair value adjustments		74,226
Currency translation adjustments and other		(51,908	)
Balance, end of period	$	567,480

The fair value of the redeemable noncontrolling interest was determined based on a blended analysis of the present value of future discounted cash flows and market value approach (“Level 3” on the fair value hierarchy). Our significant estimates in the discounted cash flow model include our weighted average cost of capital as well as long-term growth and profitability of the business. Our significant estimates in the market value approach include identifying similar companies with comparable business factors and assessing comparable revenue and operating multiples in estimating the fair value of the business.

Note 9 – Stockholders’ Equity

Dividends on our Common Stock

The Executive Committee, acting on behalf of the Board of Directors, declared the following dividends during the periods presented:

Declaration Date	Dividend Per Share		Record Date		Total Amount (in thousands)		Payment Date
Nine months ended September 30, 2015:
February 4, 2015	$	0.18		March 10, 2015	$	22,895		March 26, 2015
April 29, 2015		0.18		May 28, 2015		23,096		June 18, 2015
July 29, 2015		0.24		August 27, 2015		31,182		September 17, 2015
Nine months ended September 30, 2014:
February 5, 2014	$	0.15		March 10, 2014	$	19,602		March 27, 2014
April 30, 2014		0.15		May 30, 2014		19,231		June 19, 2014
July 30, 2014		0.18		August 27, 2014		22,944		September 17, 2014

In addition, on October 29, 2015, the Executive Committee, acting on behalf of the Board of Directors, 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. Future declarations of dividends are subject to final determination by our Board of Directors.

15

Notes to Consolidated Financial Statements – (Continued)

Share Repurchases

In April 2012, the Executive Committee, acting on behalf of the Board of Directors, authorized a repurchase of up to 20 million outstanding shares of our common stock. In February 2015, the Executive Committee, acting on behalf of the Board of Directors, authorized an additional repurchase of up to 10 million shares of our common stock. There is no fixed termination date for the repurchases. During the nine months ended September 30, 2015, we repurchased, through open market transactions, 0.5 million shares under this authorization for a total cost of $45 million, excluding transaction costs, representing an average repurchase price of $85.27 per share. As of September 30, 2015, 11.2 million shares remain authorized for repurchase under the 2012 and 2015 authorizations.

Other Share Activity

During the nine months ended September 30, 2015, we issued 264,841 shares of common stock from treasury stock to Liberty Interactive Corporation (“Liberty”) at a price per share of $85.24 and an aggregate value of approximately $23 million pursuant to and in accordance with the preemptive rights as detailed by the Amended and Restated Governance Agreement with Liberty dated as of December 20, 2011.

During the nine months ended September 30, 2015, our Chairman and Senior Executive exercised options to purchase 1.9 million shares. 0.5 million shares were withheld and concurrently cancelled by the Company to cover the weighted average exercise price of $30.38 per share and 0.8 million shares were withheld and concurrently cancelled to cover tax obligations, with a net delivery of 0.6 million shares.

Accumulated Other Comprehensive Loss

The balance for each class of accumulated other comprehensive loss as of September 30, 2015 and December 31, 2014 is as follows:

	September 30, 2015			December 31, 2014
	(In thousands)
Foreign currency translation adjustments, net of tax (1)	$	(284,418	)	$	(138,715	)
Net unrealized gain (loss) on available for sale securities, net of tax		172			(59	)
Accumulated other comprehensive loss	$	(284,246	)	$	(138,774	)

(1) Foreign currency translation adjustments, net of tax, includes foreign currency transaction losses at September 30, 2015 of $15 million ($23 million before tax) associated with our 2.5% Notes. The 2.5% Notes are Euro-denominated debt designated as hedges of certain of our Euro-denominated net assets. See Note 7 – Debt for more information. The remaining balance in currency translation adjustments excludes income taxes as a result of our current intention to indefinitely reinvest the earnings of our international subsidiaries outside of the United States.

16

Notes to Consolidated Financial Statements – (Continued)

Note 10 – Earnings Per Share

The following table presents our basic and diluted earnings per share:

	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
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
Weighted average number of shares outstanding:
Basic		129,989		127,911		128,822		129,326
Dilutive effect of:
Options to purchase common stock		3,287		4,269		3,656		4,247
Other dilutive securities		141		94		124		110
Diluted		133,417		132,274		132,602		133,683

Basic earnings per share is calculated using our weighted-average outstanding common shares. The earnings per share amounts are the same for common stock and Class B common stock because the holders of each class are legally entitled to equal per share distributions whether through dividends or in liquidation.

Diluted earnings per share is calculated using our weighted-average outstanding common shares including the dilutive effect of stock awards as determined under the treasury stock method. In periods when we recognize a net loss, we exclude the impact of outstanding stock awards from the diluted loss per share calculation as their inclusion would have an antidilutive effect. For the three and nine months ended September 30, 2015, approximately 7 million of outstanding stock awards for all periods have been excluded from the calculations of diluted earnings (loss) per share attributable to common stockholders because their effect would have been antidilutive. For the three and nine months ended September 30, 2014, approximately 4 million of outstanding stock awards for all periods have been excluded from the calculations of diluted earnings (loss) per share attributable to common stockholders because their effect would have been antidilutive.

Note 11 – 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 and the Wotif Group, we recognized $72 million and $82 million in restructuring and related reorganization charges during the three and nine months ended September 30, 2015 as well as $26 million during the fourth quarter ended December 31, 2014. The third quarter of 2015 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.

17

Notes to Consolidated Financial Statements – (Continued)

The following table summarizes the restructuring and related reorganization activity for the nine months ended September 30, 2015:

	Employee Severance and Benefits			Stock-based compensation			Other			Total
	(In thousands)
Accrued liability as of January 1, 2015	$	10,117		$	—		$	13,658		$	23,775
Charges		50,004			29,230			2,767			82,001
Payments		(11,997	)		—			(15,217	)		(27,214	)
Non-cash items		(1,060	)		(29,230	)		6			(30,284	)
Accrued liability as of September 30, 2015	$	47,064		$	—		$	1,214		$	48,278

The majority of the other activity in the above table relates to Australian stamp duty tax that was paid to certain Australian jurisdictions related to business restructuring events.

Note 12 – Other, net

The following table presents the components of other, net:

	Three months ended September 30,				Nine months ended September 30,
	2015		2014		2015		2014
	(In thousands)
Foreign exchange rate gains (losses), net	$	26,158	$	7,164	$	25,229	$	(10,584	)
Noncontrolling investment basis adjustment		—		—		77,400		—
Other		125		3,008		11,732		13,098
Total	$	26,283	$	10,172	$	114,361	$	2,514

Note 13 – Income Taxes

We determine our provision for income taxes for interim periods using an estimate of our annual effective tax rate. We record any changes affecting the estimated annual tax rate in the interim period in which the change occurs, including discrete tax items. Our effective tax rate was 19.3% and 13.4% for the three months ended September 30, 2015 and 2014, and 21.1% and 15.9% for the nine months ended September 30, 2015 and 2014. The change in the effective tax rate for the three months ended September 30, 2015 compared to the same period in 2014 is 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 2014. The change in effective tax rate for the nine months ended September 30, 2015 compared to the same period in 2014 is due to the gain on the sale of eLong during 2015, and the release of liabilities related to uncertain tax positions in 2014.

Note 14 – Commitments and Contingencies

Legal Proceedings

In the ordinary course of business, we are a party to various lawsuits. Management does not expect these lawsuits to have a material impact on the liquidity, results of operations, or financial condition of Expedia. We also evaluate other potential contingent matters, including value-added tax, excise tax, transient occupancy or accommodation tax and similar matters. In addition, we assumed liability for ongoing lawsuits involving Orbitz Worldwide, Inc. and its subsidiaries in connection with our acquisition of Orbitz on September 17, 2015. We do not believe that the aggregate amount of liability that could be reasonably possible with respect to these matters would have a material adverse effect on our financial results; however, litigation is inherently uncertain and the actual losses incurred in the event that our legal proceedings were to result in unfavorable outcomes could have a material adverse effect on our business and financial performance.

18

Notes to Consolidated Financial Statements – (Continued)

Litigation Relating to Hotel Occupancy Taxes. Eighty-eight lawsuits have been filed by cities, counties and states involving hotel occupancy and other taxes. Twenty-five lawsuits are currently active. These lawsuits are in various stages and we continue to defend against the claims made in them vigorously. With respect to the principal claims in these matters, we believe that the statutes or ordinances at issue do not apply to the services we provide, namely the facilitation of hotel reservations, and, therefore, that we do not owe the taxes that are claimed to be owed. We believe that the statutes or ordinances at issue generally impose occupancy and other taxes on entities that own, operate or control hotels (or similar businesses) or furnish or provide hotel rooms or similar accommodations. To date, thirty-nine of these lawsuits have been dismissed. Some of these dismissals have been without prejudice and, generally, allow the governmental entity or entities to seek administrative remedies prior to pursuing further litigation. Twenty five dismissals were based on a finding that we and the other defendants were not subject to the local hotel occupancy tax ordinance or that the local government lacked standing to pursue their claims. As a result of this litigation and other attempts by certain jurisdictions to levy such taxes, we have established a reserve for the potential settlement of issues related to hotel occupancy taxes, consistent with applicable accounting principles and in light of all current facts and circumstances, in the amount of $47 million as of September 30, 2015 and $62 million as of December 31, 2014. Our settlement reserve is based on our best estimate of probable losses and the ultimate resolution of these contingencies may be greater or less than the liabilities recorded. An estimate for a reasonably possible loss or range of loss in excess of the amount reserved cannot be made. In addition, as of September 30, 2015, we had an accrual totaling $10 million related to court decisions and final settlements. Changes to the settlement reserve are included within legal reserves, occupancy tax and other in the consolidated statements of operations. Orbitz is generally involved in the same claims, proceedings and inquiries as the Expedia companies and the reserve for the potential settlement of issues related to hotel occupancy taxes as of September 30, 2015 above includes an estimate for amounts assumed at the date of acquisition of approximately $6 million related to Orbitz. The Orbitz amounts are provisional and may be adjusted through the purchase price allocation once we complete a more detailed analysis during the purchase accounting measurement period.

Pay-to-Play. Certain jurisdictions may assert that we are required to pay any assessed taxes prior to being allowed to contest or litigate the applicability of the ordinances. This prepayment of contested taxes is referred to as “pay-to-play.” Payment of these amounts is not an admission that we believe we are subject to such taxes and, even when such payments are made, we continue to defend our position vigorously. If we prevail in the litigation, for which a pay-to-play payment was made, the jurisdiction collecting the payment will be required to repay such amounts and also may be required to pay interest.

Hawaii (General Excise Tax). On January 31, 2011, the online travel companies received final notices of assessment from the Hawaii Department of Taxation for general excise taxes for the tax years 2000 to 2011 on their services relating to non-commissioned hotel room reservations. The online travel companies appealed these assessments to the Hawaii tax court. On January 11, 2013, the Hawaii tax court ruled that the online travel companies are obligated to remit past Hawaii general excise taxes with interest both on the amount paid to the online travel companies for their services and the amount paid to the hotel for the room; thus subjecting the hotel’s charge for the room to double taxation because tax amounts on the hotel room had already been paid for all of the years at issue. On March 15, 2013, the Hawaii tax court issued penalties against the online travel companies for their failure to file returns and pay general excise taxes and, on August 12, 2013, the court further held that interest is due on such penalties. On December 24, 2013, the Hawaii Supreme Court agreed to accept transfer and review of the case and, on March 17, 2015, the Court affirmed in part and reversed in part the Hawaii tax court’s decision. The Hawaii Supreme Court ruled that while the online travel companies are obligated to remit past Hawaii general excise taxes with interest on the amount paid to them for their services, along with penalties, the online travel companies are not liable for general excise taxes, interest or penalties on the amount paid to the hotel.

In addition to the above assessment, the Department of Taxation has issued final assessments for general excise taxes against Expedia companies, including Orbitz, for (i) non-commissioned hotel reservations for the tax year 2012 totaling $26 million, which includes $6 million for Orbitz, (ii) non-commissioned travel agency services relating to rental cars for the tax years 2000 through 2012 totaling $39 million, which includes $10 million for Orbitz and a duplicative assessment for Expedia and Hotels.com totaling $9.3 million and thus are overstated, and (iii) non-commissioned travel agency services relating to hotel reservations and car rental for the tax year 2013 totaling $34 million, which includes $5 million for Orbitz. Similar assessments also have been issued against other online travel companies. These assessments are currently under review in tax court and will be considered in light of the Hawaii Supreme Court decision issued on March 17, 2015.

19

Notes to Consolidated Financial Statements – (Continued)

As a pre-condition to appealing the tax court rulings in the Hawaii excise tax proceedings, Expedia and Orbitz were required pay an amount equal to taxes, penalties and interest. During 2012, Expedia expensed $110 million, and during 2013, we expensed an additional $64 million for amounts required or expected to be paid prior to appealing the tax court’s ruling. The total amount that the Expedia companies paid in 2013 was $171 million, which is comprised of $78 million in taxes, $41 million in penalties and $52 million in interest. At a July 20, 2015 hearing to determine the amount of refund of prepaid pay-to-play amounts due to the online travel companies, the Hawaii tax court held that the State of Hawaii was required to refund the Expedia companies approximately $131 million and that the refund of an additional approximately $4 million would be subject to a further hearing. The State of Hawaii and Expedia agreed to a total refund of $132 million of prepaid pay-to-play amounts, which was subsequently paid to Expedia on September 23, 2015. We recognized a gain in legal reserves, occupancy tax and other during the three months ended September 30, 2015 related to this matter. On September 23, 2015, we received a similar refund for Orbitz of $22 million from the State of Hawaii. The amount paid, net of refunds, by the Expedia companies and Orbitz to the State of Hawaii in satisfaction of past general excise taxes on their services was $44 million.

San Francisco. During 2009, we paid $48 million in advance of litigation relating to occupancy tax proceedings with the city of San Francisco. The city of San Francisco subsequently issued additional assessments of tax, penalties and interest for the time period from the fourth quarter of 2007 through the fourth quarter of 2011 against the online travel companies, including against Expedia, Hotels.com and Hotwire. The additional assessments, including the prepayment of such assessments, were contested by the Expedia companies on the basis that the court has already ruled that taxes are not due from the online travel companies and that binding precedent by the California Court of Appeals precludes the city’s claim for taxes. On May 14, 2014, the court heard oral argument on the Expedia companies’ contest of the prepayment requirement for the additional assessments and held that the Expedia companies were required to prepay in order to litigate the legality of the assessments. On May 26, 2014, the Expedia companies paid $25.5 million under protest in order to contest the additional assessments. The additional assessments were expensed during the second quarter of 2014. In addition, Orbitz in total has paid $4.6 million to the city of San Francisco to contest these assessments issued against it by the city. On August 6, 2014, the California Court of Appeals stayed this case pending review and decision by the California Supreme Court of the City of San Diego, California Litigation.

Other Jurisdictions. In December 2014, the City of Portland and Multnomah County, Oregon assessed certain online travel companies, including Expedia, Hotels.com, Hotwire and Orbitz, for hotel occupancy taxes for the period October 7, 2013 to December 31, 2014 based on recent amendments to state legislation. On January 9, 2015, as a pre-condition to challenging the assessments, the Expedia companies paid $2.5 million under protest in alleged taxes, penalties and interest, including amounts paid by Orbitz. In September 2015, the City of Portland and Multnomah County, Oregon assessed the online travel companies, including Expedia, Hotels.com, Hotwire and Orbitz, for hotel occupancy taxes for the period January 1, 2015 to June 30, 2015. On September 11, 2015, as a precondition to challenging the assessments, the Expedia companies paid $1.3 million under protest in alleged taxes, penalties and interest, which includes amounts paid by Orbitz. We are also in various stages of inquiry or audit with domestic and foreign tax authorities, some of which, including in the United Kingdom regarding the application of value added tax (“VAT”) to our European Union related transactions as discussed below, impose a pay-to-play requirement to challenge an adverse inquiry or audit result in court.

The ultimate resolution of these contingencies may be greater or less than the pay-to-play payments made and our estimates of additional assessments mentioned above.

During the nine months ended September 30, 2015, we recorded a $25 million benefit in legal reserves, occupancy tax and other for the recovery of costs related to occupancy tax litigation matters.

Matters Relating to International VAT. We are in various stages of inquiry or audit in multiple European Union jurisdictions, including in the United Kingdom, regarding the application of VAT to our European Union related transactions. While we believe we comply with applicable VAT laws, rules and regulations in the relevant jurisdictions, the tax authorities may determine that we owe additional taxes. In certain jurisdictions, including the United Kingdom, we may be required to pay any VAT assessment prior to contesting its validity. This requirement is commonly referred to as “pay-to-play.” Payment of any such amounts is not an admission by the taxpayer that it believes it is subject to such taxes. While we believe that we will be successful based on the merits of our positions with regard to the U.K. and other VAT audits in pay-to-play

20

Notes to Consolidated Financial Statements – (Continued)

jurisdictions, it is nevertheless reasonably possible that we could be required to pay any assessed amounts in order to contest or litigate the applicability of any assessments and an estimate for a reasonably possible amount of any such payments cannot be made.

Matters Relating to Hotel Booking Practices. On July 31, 2012, the United Kingdom Office of Fair Trading (“OFT”) issued a Statement of Objections alleging that Expedia, Booking.com B.V. and InterContinental Hotels Group PLC (“IHG”) have infringed European Union and United Kingdom competition law in relation to the online supply of hotel room accommodations. The Statement of Objections alleged that Expedia and Booking.com entered into separate agreements with IHG that restricted each online travel company’s ability to discount the price of IHG hotel rooms. The parties proposed to address the OFT’s concerns by offering commitments, and on January 31, 2014, the OFT announced that it had formally accepted the commitments offered by the parties, with no finding of fault or liability. The commitments were intended to be binding on the parties through January 31, 2016. On April 2, 2014, Skyscanner Limited filed an appeal challenging the OFT’s January 31, 2014 decision to accept the parties’ commitments. On September 26, 2014, the United Kingdom’s Competition Appeal Tribunal (“CAT”) granted Skyscanner Limited’s appeal. This judgment required the Competition & Markets Authority (“CMA”), the United Kingdom’s competition authority, to review the decision of its predecessor body, the OFT. The CMA did not appeal the CAT’s decision and subsequently announced that it is considering next steps in the investigation in light of the CAT judgment and market developments, including developments relating to the investigations of other European competition authorities described below. On September 15, 2015, the CMA announced that it has closed its investigation without a finding of infringement on grounds of administrative priority and also that it is not opening a distinct new case into parity provisions in contracts between hotels and online travel companies, including Expedia.

In addition, the Directorate General for Competition, Consumer Affairs and Repression of Fraud (the “DGCCRF”), a directorate of the French Ministry of Economy and Finance with authority over unfair trading practices, brought a lawsuit in France against Expedia entities objecting to certain parity clauses in contracts between Expedia entities and French hotels. In May 2015, the French court ruled that certain of the parity provisions in certain contracts that were the subject of the lawsuit were not in compliance with French commercial law, but imposed no fine and no injunction. A number of competition authorities, such as those in Australia, Austria, Belgium, China, Czech Republic, Denmark, France, Germany, Greece, Hungary, Ireland, Italy, New Zealand, Poland, Sweden and Switzerland, have also inquired or initiated investigations into the travel industry and, in particular, in relation to parity provisions in contracts between hotels and online travel companies, including Expedia. On April 10, 2015, the Swiss competition authority issued a draft decision challenging certain parity provisions in agreements between Swiss hotels and each of Expedia, Booking.com and Hotel Reservation Service (“HRS”). The draft decision is not a final determination by the Swiss competition authority that Expedia has violated any competition laws and did not provide for fines. Expedia subsequently objected to the preliminary findings of the draft decision in writing and at an oral hearing, and the final decision of the Swiss Competition authority is still outstanding.

While the ultimate outcomes of these lawsuits, inquiries or investigations are uncertain and our circumstances are distinguishable from those of other online travel agencies subject to similar lawsuits, inquiries or investigations, we note in this context that on April 21, 2015 the competition authorities in France, Italy and Sweden announced a proposed set of commitments offered by Booking.com to resolve the parity clause cases brought by these authorities against it. The German Federal Cartel Office (“FCO”) also has required another online travel company, HRS, to remove certain clauses from its contracts with hotels. HRS appealed this decision, which the Higher Regional Court Düsseldorf rejected on January 9, 2015. In addition, with effect from August 1, 2015, Expedia waived certain rate, conditions and availability parity clauses in its agreements with its European hotel partners for a period of five years. While Expedia maintains that its parity clauses have always been lawful and in compliance with competition law, Expedia considers that this waiver is a positive step towards facilitating the closure of the open investigations into such clauses on a harmonized pan-European basis. It is not certain what the outcome will be of the competition authorities’ assessment of Expedia’s announcement. Since Expedia’s waivers were implemented, the competition authorities in Denmark, United Kingdom, Greece, Norway, Sweden and Ireland have announced either the closure of their investigation against Expedia or a decision not to open an investigation against Expedia, in each case having had regard to the changes implemented by Expedia.

21

Notes to Consolidated Financial Statements – (Continued)

On July 9, 2015, the French National Assembly adopted Article 133 of the Loi Macron (“Article 133”) that seeks to define the nature of the relationship between online reservation platforms and French hotels. Article 133 became effective on August 8, 2015. Expedia considers that Article 133 was drafted ambiguously and can be interpreted in a way that violates both European Union and French legal principles. Therefore Expedia has initiated a complaint with the European Commission relating to Article 133. However, following the effective date, Expedia has been in contact with its hotel partners in France regarding the impact of Article 133.

Note 15 – Segment Information

Beginning in the first quarter of 2015, we had four reportable segments: Core Online Travel Agencies (“Core OTA”), trivago, Egencia and eLong through its disposal on May 22, 2015. The change from two reportable segments, Leisure and Egencia, resulted in our previously disclosed Leisure reportable segment being disaggregated into three segments as a result of the Company’s focus on providing additional information to reflect the unique market opportunities and competitive dynamics inherent in our eLong and trivago businesses. Our Core OTA segment, which consists of the aggregation of operating segments, 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 and Hotels.com websites throughout the world, Expedia Affiliate Network, Hotwire.com, Travelocity, Venere, Wotif Group, CarRentals.com, and Classic Vacations. The results of Orbitz Worldwide, Inc. were included in their entirety within our Core OTA segment for the three and nine months ended September 30, 2015. We expect to complete our alignment of the Orbitz businesses within our segment structure during the fourth quarter of 2015. Our trivago segment generates advertising revenue primarily from sending referrals to online travel companies and travel service providers from its hotel metasearch websites. Our Egencia segment provides managed travel services to corporate customers worldwide. Our eLong segment specialized in mobile and online travel services in China.

We determined our operating segments based on how our chief operating decision makers manage our business, make operating decisions and evaluate operating performance. Our primary operating metric is adjusted EBITDA. Adjusted EBITDA for our Core OTA and Egencia segments includes allocations of certain expenses, primarily cost of revenue and facilities, and our Core OTA segment includes the total costs of our global supply organizations as well as the realized foreign currency gains or losses related to the forward contracts hedging a component of our net merchant hotel revenue. We base the allocations primarily on transaction volumes and other usage metrics. We do not allocate certain shared expenses such as accounting, human resources, information technology and legal to our reportable segments. We include these expenses in Corporate and Eliminations. Our allocation methodology is periodically evaluated and may change.

Our segment disclosure includes intersegment revenues, which primarily consist of advertising and media services provided by our trivago segment to our Core OTA segment. These intersegment transactions are recorded by each segment at amounts that approximate fair value as if the transactions were between third parties, and therefore, impact segment performance. However, the revenue and corresponding expense are eliminated in consolidation. The elimination of such intersegment transactions is included within Corporate and Eliminations in the table below.

Corporate and Eliminations also includes unallocated corporate functions and expenses. In addition, we record amortization of intangible assets and any related impairment, as well as stock-based compensation expense, restructuring and related reorganization charges, legal reserves, occupancy tax and other, and other items excluded from segment operating performance in Corporate and Eliminations. Such amounts are detailed in our segment reconciliation below. Included with eLong’s standalone financial statements for the three months ended September 30, 2014 was approximately $5 million of stock-based compensation and intangible amortization as well as $20 million and $16 million for the nine months ended September 30, 2015 and 2014.

22

Notes to Consolidated Financial Statements – (Continued)

The following tables present our segment information for the three and nine months ended September 30, 2015 and 2014. As a significant portion of our property and equipment is not allocated to our operating segments and depreciation is not included in our segment measure, we do not report the assets by segment as it would not be meaningful. We do not regularly provide such information to our chief operating decision makers.

	Three months ended September 30, 2015
	Core OTA			trivago			Egencia			eLong			Corporate & Eliminations			Total
	(In thousands)
Third-party revenue	$	1,739,363		$	104,162		$	94,228		$	—		$	—		$	1,937,753
Intersegment revenue		—			71,439			—			—			(71,439	)		—
Revenue	$	1,739,363		$	175,601		$	94,228		$	—		$	(71,439	)	$	1,937,753
Adjusted EBITDA	$	589,433		$	(9,496	)	$	14,140		$	—		$	(125,023	)	$	469,054
Depreciation		(48,269	)		(574	)		(6,086	)		—			(32,227	)		(87,156	)
Amortization of intangible assets		—			—			—			—			(31,400	)		(31,400	)
Stock-based compensation		—			—			—			—			(63,656	)		(63,656	)
Legal reserves, occupancy tax and other		—			—			—			—			114,550			114,550
Restructuring and related reorganization charges		—			—			—			—			(42,449	)		(42,449	)
Realized (gain) loss on revenue hedges		(13,945	)		—			—			—			—			(13,945	)
Operating income (loss)	$	527,219		$	(10,070	)	$	8,054		$	—		$	(180,205	)		344,998
Other income, net																	(2,811	)
Income before income taxes																	342,187
Provision for income taxes																	(65,950	)
Net income																	276,237
Net loss attributable to noncontrolling interests																	6,979
Net income attributable to Expedia, Inc.																$	283,216
	Three months ended September 30, 2014
	Core OTA			trivago			Egencia			eLong			Corporate & Eliminations			Total
	(In thousands)
Third-party revenue	$	1,477,145		$	89,821		$	96,667		$	48,871		$	—		$	1,712,504
Intersegment revenue		—			48,735			—			—			(48,735	)		—
Revenue	$	1,477,145		$	138,556		$	96,667		$	48,871		$	(48,735	)	$	1,712,504
Adjusted EBITDA	$	500,513		$	116		$	16,037		$	(6,042	)	$	(101,554	)	$	409,070
Depreciation		(36,613	)		(380	)		(5,054	)		(1,729	)		(23,693	)		(67,469	)
Amortization of intangible assets		—			—			—			—			(18,519	)		(18,519	)
Stock-based compensation		—			—			—			—			(22,304	)		(22,304	)
Legal reserves, occupancy tax and other		—			—			—			—			(3,888	)		(3,888	)
Realized (gain) loss on revenue hedges		(54	)		—			—			—			—			(54	)
Operating income (loss)	$	463,846		$	(264	)	$	10,983		$	(7,771	)	$	(169,958	)		296,836
Other expense, net																	(7,311	)
Income before income taxes																	289,525
Provision for income taxes																	(38,904	)
Net income																	250,621
Net loss attributable to noncontrolling interests																	6,438
Net income attributable to Expedia, Inc.																$	257,059

23

Notes to Consolidated Financial Statements – (Continued)

	Nine months ended September 30, 2015
	Core OTA			trivago			Egencia			eLong(1)			Corporate & Eliminations			Total
	(In thousands)
Third-party revenue	$	4,372,224		$	266,287		$	293,496		$	41,743		$	—		$	4,973,750
Intersegment revenue		—			170,984			—			—			(170,984	)		—
Revenue	$	4,372,224		$	437,271		$	293,496		$	41,743		$	(170,984	)	$	4,973,750
Adjusted EBITDA	$	1,193,228		$	(13,421	)	$	57,637		$	(62,167	)	$	(352,111	)	$	823,166
Depreciation		(134,527	)		(1,461	)		(17,874	)		(3,263	)		(83,753	)		(240,878	)
Amortization of intangible assets		—			—			—			—			(83,322	)		(83,322	)
Stock-based compensation		—			—			—			—			(134,036	)		(134,036	)
Legal reserves, occupancy tax and other		—			—			—			—			106,511			106,511
Restructuring and related reorganization charges		—			—			—			—			(52,771	)		(52,771	)
Realized (gain) loss on revenue hedges		(34,581	)		—			—			—			—			(34,581	)
Operating income (loss)	$	1,024,120		$	(14,882	)	$	39,763		$	(65,430	)	$	(599,482	)		384,089
Other income, net																	547,806
Income before income taxes																	931,895
Provision for income taxes																	(196,261	)
Net income																	735,634
Net loss attributable to noncontrolling interests																	41,369
Net income attributable to Expedia, Inc.																$	777,003
	Nine months ended September 30, 2014
	Core OTA			trivago			Egencia			eLong			Corporate & Eliminations			Total
	(In thousands)
Third-party revenue	$	3,746,094		$	220,835		$	300,019		$	140,559		$	—		$	4,407,507
Intersegment revenue		—			105,502			—			—			(105,502	)		—
Revenue	$	3,746,094		$	326,337		$	300,019		$	140,559		$	(105,502	)	$	4,407,507
Adjusted EBITDA	$	1,028,393		$	(10,344	)	$	50,236		$	217		$	(293,405	)	$	775,097
Depreciation		(101,823	)		(950	)		(14,747	)		(4,840	)		(72,801	)		(195,161	)
Amortization of intangible assets		—			—			—			—			(55,275	)		(55,275	)
Stock-based compensation		—			—			—			—			(68,139	)		(68,139	)
Legal reserves, occupancy tax and other		—			—			—			—			(38,843	)		(38,843	)
Realized (gain) loss on revenue hedges		5,379			—			—			—			—			5,379
Operating income (loss)	$	931,949		$	(11,294	)	$	35,489		$	(4,623	)	$	(528,463	)		423,058
Other expense, net																	(46,413	)
Income before income taxes																	376,645
Provision for income taxes																	(59,974	)
Net income																	316,671
Net loss attributable to noncontrolling interests																	15,457
Net income attributable to Expedia, Inc.																$	332,128

(1) Includes results through our disposal of eLong on May 22, 2015.

Note 16 – Guarantor and Non-Guarantor Supplemental Financial Information

Condensed consolidating financial information of Expedia, Inc. (the “Parent”), our subsidiaries that are guarantors of our debt facility and instruments (the “Guarantor Subsidiaries”), and our subsidiaries that are not guarantors of our debt facility and instruments (the “Non-Guarantor Subsidiaries”) is shown below. The debt facility and instruments are guaranteed by certain of our wholly-owned domestic subsidiaries and rank equally in right of payment with all of our existing and future unsecured and unsubordinated obligations. The guarantees are full, unconditional, and joint and several with the exception of certain customary automatic subsidiary release provisions. In this financial information, the Parent and Guarantor Subsidiaries account for investments in their wholly-owned subsidiaries using the equity method.

24

Notes to Consolidated Financial Statements – (Continued)

CONDENSED CONSOLIDATING STATEMENT OF OPERATION

Three months ended September 30, 2015

	Parent			Guarantor Subsidiaries			Non-Guarantor Subsidiaries			Eliminations			Consolidated
	(In thousands)
Revenue	$	—		$	1,505,178		$	500,625		$	(68,050	)	$	1,937,753
Costs and expenses:
Cost of revenue		—			263,990			67,155			(3,079	)		328,066
Selling and marketing		—			665,577			342,864			(65,152	)		943,289
Technology and content		—			143,209			59,422			72			202,703
General and administrative		—			87,240			42,819			109			130,168
Amortization of intangible assets		—			9,822			21,578			—			31,400
Legal reserves, occupancy tax and other		—			(114,550	)		—			—			(114,550	)
Restructuring and related reorganization charges		—			70,699			980			—			71,679
Intercompany (income) expense, net		—			198,094			(198,094	)		—			—
Operating income (loss)		—			181,097			163,901			—			344,998
Other income (expense):
Equity in pre-tax earnings of consolidated subsidiaries		302,954			210,173			—			(513,127	)		—
Other, net		(31,304	)		34,669			(6,176	)		—			(2,811	)
Total other income (expense), net		271,650			244,842			(6,176	)		(513,127	)		(2,811	)
Income before income taxes		271,650			425,939			157,725			(513,127	)		342,187
Provision for income taxes		11,566			(120,387	)		42,871			—			(65,950	)
Net income		283,216			305,552			200,596			(513,127	)		276,237
Net loss attributable to noncontrolling interests		—			—			6,979			—			6,979
Net income attributable to Expedia, Inc.	$	283,216		$	305,552		$	207,575		$	(513,127	)	$	283,216
Comprehensive income attributable to Expedia, Inc.	$	281,516		$	305,560		$	181,712		$	(513,127	)	$	255,661

CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS

Three months ended September 30, 2014

	Parent			Guarantor Subsidiaries			Non-Guarantor Subsidiaries			Eliminations			Consolidated
	(In thousands)
Revenue	$	—		$	1,326,985		$	429,197		$	(43,678	)	$	1,712,504
Costs and expenses:
Cost of revenue		—			229,453			68,283			1,972			299,708
Selling and marketing		—			556,757			304,832			(45,789	)		815,800
Technology and content		—			117,933			54,693			128			172,754
General and administrative		—			64,266			40,722			11			104,999
Amortization of intangible assets		—			455			18,064			—			18,519
Legal reserves, occupancy tax and other		—			3,888			—			—			3,888
Intercompany (income) expense, net		—			202,262			(202,262	)		—			—
Operating income		—			151,971			144,865			—			296,836
Other income (expense):
Equity in pre-tax earnings of consolidated subsidiaries		271,928			158,612			—			(430,540	)		—
Other, net		(23,582	)		44,543			(28,272	)		—			(7,311	)
Total other income (expense), net		248,346			203,155			(28,272	)		(430,540	)		(7,311	)
Income before income taxes		248,346			355,126			116,593			(430,540	)		289,525
Provision for income taxes		8,713			(80,882	)		33,265			—			(38,904	)
Net income		257,059			274,244			149,858			(430,540	)		250,621
Discontinued operations, net of taxes		—			—			—			—			—
Net income (loss)		257,059			274,244			149,858			(430,540	)		250,621
Net loss attributable to noncontrolling interests		—			—			6,438			—			6,438
Net income attributable to Expedia, Inc.	$	257,059		$	274,244		$	156,296		$	(430,540	)	$	257,059
Comprehensive income attributable to Expedia, Inc.	$	257,059		$	274,084		$	99,616		$	(430,540	)	$	200,219

25

Notes to Consolidated Financial Statements – (Continued)

CONDENSED CONSOLIDATING STATEMENT OF OPERATION

Nine months ended September 30, 2015

	Parent			Guarantor Subsidiaries			Non-Guarantor Subsidiaries(1)			Eliminations			Consolidated
	(In thousands)
Revenue	$	—		$	3,855,338		$	1,281,688		$	(163,276	)	$	4,973,750
Costs and expenses:
Cost of revenue		—			746,928			230,706			(6,568	)		971,066
Selling and marketing		—			1,788,957			960,444			(157,251	)		2,592,150
Technology and content		—			401,725			177,828			121			579,674
General and administrative		—			239,110			148,427			422			387,959
Amortization of intangible assets		—			14,298			69,024			—			83,322
Legal reserves, occupancy tax and other		—			(106,511	)		—			—			(106,511	)
Restructuring and related reorganization charges		—			70,830			11,171			—			82,001
Intercompany (income) expense, net		—			557,940			(557,940	)		—			—
Operating income (loss)		—			142,061			242,028			—			384,089
Other income (expense):
Equity in pre-tax earnings of consolidated subsidiaries		831,017			806,988			—			(1,638,005	)		—
Other, net		(85,669	)		62,208			571,267			—			547,806
Total other income (expense), net		745,348			869,196			571,267			(1,638,005	)		547,806
Income before income taxes		745,348			1,011,257			813,295			(1,638,005	)		931,895
Provision for income taxes		31,655			(172,858	)		(55,058	)		—			(196,261	)
Net income		777,003			838,399			758,237			(1,638,005	)		735,634
Net loss attributable to noncontrolling interests		—			—			41,369			—			41,369
Net income attributable to Expedia, Inc.	$	777,003		$	838,399		$	799,606		$	(1,638,005	)	$	777,003
Comprehensive income attributable to Expedia, Inc.	$	762,583		$	814,362		$	692,590		$	(1,638,005	)	$	631,530

(1) Includes results through our disposal of eLong on May 22, 2015.

CONDENSED CONSOLIDATING STATEMENT OF OPERATION

Nine months ended September 30, 2014

	Parent			Guarantor Subsidiaries			Non-Guarantor Subsidiaries			Eliminations			Consolidated
	(In thousands)
Revenue	$	—		$	3,442,808		$	1,063,992		$	(99,293	)	$	4,407,507
Costs and expenses:
Cost of revenue		—			697,059			193,209			4,560			894,828
Selling and marketing		—			1,483,710			804,435			(104,030	)		2,184,115
Technology and content		—			351,336			153,333			135			504,804
General and administrative		—			182,407			124,135			42			306,584
Amortization of intangible assets		—			1,392			53,883			—			55,275
Legal reserves, occupancy tax and other		—			38,843			—			—			38,843
Intercompany (income) expense, net		—			561,806			(561,806	)		—			—
Operating income (loss)		—			126,255			296,803			—			423,058
Other income (expense):
Equity in pre-tax earnings of consolidated subsidiaries		373,081			291,048			—			(664,129	)		—
Other, net		(64,953	)		19,664			(1,124	)		—			(46,413	)
Total other income (expense), net		308,128			310,712			(1,124	)		(664,129	)		(46,413	)
Income before income taxes		308,128			436,967			295,679			(664,129	)		376,645
Provision for income taxes		24,000			(56,780	)		(27,194	)		—			(59,974	)
Net income		332,128			380,187			268,485			(664,129	)		316,671
Net loss attributable to noncontrolling interests		—			—			15,457			—			15,457
Net income attributable to Expedia, Inc.	$	332,128		$	380,187		$	283,942		$	(664,129	)	$	332,128
Comprehensive income attributable to Expedia, Inc.	$	332,128		$	380,334		$	234,563		$	(664,129	)	$	282,896

26

Notes to Consolidated Financial Statements – (Continued)

CONDENSED CONSOLIDATING BALANCE SHEET

September 30, 2015

	Parent		Guarantor Subsidiaries		Non-Guarantor Subsidiaries		Eliminations			Consolidated
	(In thousands)
ASSETS
Total current assets	$	220,857	$	3,317,856	$	1,169,969	$	(1,535,210	)	$	3,173,472
Investment in subsidiaries		6,060,698		2,159,200		—		(8,219,898	)		—
Intangible assets, net		—		1,527,390		595,380		—			2,122,770
Goodwill		—		3,915,096		1,485,872		—			5,400,968
Other assets, net		10,287		1,385,095		351,462		(40,781	)		1,706,063
TOTAL ASSETS	$	6,291,842	$	12,304,637	$	3,602,683	$	(9,795,889	)	$	12,403,273
LIABILITIES AND STOCKHOLDERS’ EQUITY
Total current liabilities	$	1,310,219	$	5,500,799	$	665,438	$	(1,535,210	)	$	5,941,246
Long-term debt		2,475,425		—		—		—			2,475,425
Other liabilities		—		714,211		239,494		(40,781	)		912,924
Redeemable noncontrolling interests		—		—		567,480		—			567,480
Stockholders’ equity		2,506,198		6,089,627		2,130,271		(8,219,898	)		2,506,198
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY	$	6,291,842	$	12,304,637	$	3,602,683	$	(9,795,889	)	$	12,403,273

CONDENSED CONSOLIDATING BALANCE SHEET

December 31, 2014

	Parent		Guarantor Subsidiaries		Non-Guarantor Subsidiaries		Eliminations			Consolidated
	(In thousands)
ASSETS
Total current assets	$	189,203	$	3,938,831	$	1,064,981	$	(2,268,526)		$	2,924,489
Investment in subsidiaries		4,689,302		1,338,089		—		(6,027,391	)		—
Intangible assets, net		—		637,986		652,101		—			1,290,087
Goodwill		—		2,436,533		1,519,368		—			3,955,901
Other assets, net		7,082		583,782		259,197		—			850,061
TOTAL ASSETS	$	4,885,587	$	8,935,221	$	3,495,647	$	(8,295,917)		$	9,020,538
LIABILITIES AND STOCKHOLDERS’ EQUITY
Total current liabilities	$	1,245,071	$	3,707,638	$	1,502,432	$	(2,268,526)		$	4,186,615
Long-term debt		1,746,787		—		—		—			1,746,787
Other liabilities		—		516,365		116,969		—			633,334
Redeemable noncontrolling interests		—		—		560,073		—			560,073
Stockholders’ equity		1,893,729		4,711,218		1,316,173		(6,027,391	)		1,893,729
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY	$	4,885,587	$	8,935,221	$	3,495,647	$	(8,295,917)		$	9,020,538

27

Notes to Consolidated Financial Statements – (Continued)

CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS

Nine months ended September 30, 2015

	Parent			Guarantor Subsidiaries			Non-Guarantor Subsidiaries			Consolidated
	(In thousands)
Operating activities:
Net cash provided by operating activities	$	—		$	911,173		$	630,353		$	1,541,526
Investing activities:
Capital expenditures, including internal-use software and website development		—			(570,619	)		(54,820	)		(625,439	)
Purchases of investments		—			(464,538	)		(47,791	)		(512,329	)
Sales and maturities of investments		—			308,539			83,732			392,271
Acquisitions, net of cash acquired		—			(1,870,030	)		(63,791	)		(1,933,821	)
Proceeds from sale of business, net of cash divested and disposal costs		—			—			523,882			523,882
Other, net		—			39,975			11,665			51,640
Net cash provided by (used in) investing activities		—			(2,556,673	)		452,877			(2,103,796	)
Financing activities:
Proceeds from issuance of long-term debt, net of debt issuance costs		700,454			—			—			700,454
Purchases of treasury stock		(48,694	)		—			—			(48,694	)
Issuance of treasury stock		22,575			—			—			22,575
Proceeds from exercise of equity awards		82,108			—			1,190			83,298
Withholding taxes for stock option exercises		(85,033	)		—			—			(85,033	)
Transfers (to) from related parties		(679,700	)		1,579,045			(899,345	)		—
Other, net		8,290			23,196			20,722			52,208
Net cash provided by (used in) financing activities		—			1,602,241			(877,433	)		724,808
Effect of exchange rate changes on cash and cash equivalents		—			(70,026	)		(39,873	)		(109,899	)
Net increase in cash and cash equivalents		—			(113,285	)		165,924			52,639
Cash and cash equivalents at beginning of period		—			943,976			458,724			1,402,700
Cash and cash equivalents at end of period	$	—		$	830,691		$	624,648		$	1,455,339

CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS

Nine months ended September 30, 2014

	Parent			Guarantor Subsidiaries			Non-Guarantor Subsidiaries			Consolidated
	(In thousands)
Operating activities:
Net cash provided by operating activities	$	—		$	1,296,752		$	270,050		$	1,566,802
Investing activities:
Capital expenditures, including internal-use software and website development		—			(201,544	)		(38,134	)		(239,678	)
Purchases of investments		—			(803,933	)		(240,732	)		(1,044,665	)
Sales and maturities of investments		—			734,390			222,957			957,347
Acquisitions, net of cash acquired		—			—			(25,177	)		(25,177	)
Other, net		—			(8,591	)		(488	)		(9,079	)
Net cash used in investing activities		—			(279,678	)		(81,574	)		(361,252	)
Financing activities:
Proceeds from issuance of long-term debt, net of issuance costs		493,630			—			—			493,630
Purchases of treasury stock		(469,267	)		—			—			(469,267	)
Proceeds from exercise of equity awards		76,676			—			2,814			79,490
Transfers (to) from related parties		(77,614	)		211,438			(133,824	)		—
Other, net		(23,425	)		1,548			(3,139	)		(25,016	)
Net cash provided by (used) in financing activities		—			212,986			(134,149	)		78,837
Effect of exchange rate changes on cash and cash equivalents		—			(26,616	)		(26,056	)		(52,672	)
Net increase in cash and cash equivalents		—			1,203,444			28,271			1,231,715
Cash and cash equivalents at beginning of period		—			606,683			414,350			1,021,033
Cash and cash equivalents at end of period	$	—		$	1,810,127		$	442,621		$	2,252,748

28

Part I. Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

Forward-Looking Statements

This Quarterly Report on Form 10-Q contains “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. These forward-looking statements reflect the views of our management regarding current expectations and projections about future events and are based on currently available information. Actual results could differ materially from those contained in these forward-looking statements for a variety of reasons, including, but not limited to, those discussed in our Annual Report on Form 10-K for the year ended December 31, 2014, Part I, Item 1A, “Risk Factors,” as well as those discussed elsewhere in this report. Other unknown or unpredictable factors also could have a material adverse effect on our business, financial condition and results of operations. Accordingly, readers should not place undue reliance on these forward-looking statements. The use of words such as “anticipates,” “estimates,” “expects,” “intends,” “plans” and “believes,” 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. These forward-looking statements are inherently subject to uncertainties, risks and changes in circumstances that are difficult to predict. We are not under any obligation to, and do not intend to, publicly update or review any of these forward-looking statements, whether as a result of new information, future events or otherwise, even if experience or future events make it clear that any expected results expressed or implied by those forward-looking statements will not be realized. Please carefully review and consider the various disclosures made in this report and in our other reports filed with the Securities and Exchange Commission (“SEC”) that attempt to advise interested parties of the risks and factors that may affect our business, prospects and results of operations.

The information included in this management’s discussion and analysis of financial condition and results of operations should be read in conjunction with our consolidated financial statements and the notes included in this Quarterly Report, and the audited consolidated financial statements and notes and Management’s Discussion and Analysis of Financial Condition and Results of Operations contained in our Annual Report on Form 10-K for the year ended December 31, 2014.

Overview

Expedia, Inc. is an online travel company, empowering business and leisure travelers with the tools and information they need to efficiently research, plan, book and experience travel. We have created a global travel marketplace used by a broad range of leisure and corporate travelers, offline retail travel agents and travel service providers. We make available, on a stand-alone and package basis, travel products and services provided by numerous airlines, lodging properties, car rental companies, destination service providers, cruise lines and other travel product and service companies. We also offer travel and non-travel advertisers access to a potential source of incremental traffic and transactions through our various media and advertising offerings.

Our portfolio of brands includes Expedia.com^®, Hotels.com^®, Hotwire.com^TM, Travelocity^®, Expedia^® Affiliate Network (“EAN”), Classic Vacations^®, Expedia Local Expert^TM, Expedia^® CruiseShipCenters^®, Egencia ^®, Venere Net SpA (“Venere”), trivago GmbH (“trivago”), CarRentals.com^TM , Wotif.com Holdings Limited (“Wotif Group”) and Orbitz Worldwide, Inc., acquired during the third quarter of 2015. In addition, many of these brands have related international points of sale, including those as part of AirAsia-Expedia upon acquisition of controlling interest in March 2015. For additional information about our portfolio of brands, see “Portfolio of Brands” in Part I, Item 1, “Business,” in our Annual Report on Form 10-K for the year ended December 31, 2014.

All percentages within this section are calculated on actual, unrounded numbers.

Trends

The travel industry, including offline agencies, online agencies and other suppliers of travel products and services, has historically been characterized by intense competition, as well as rapid and significant change. Generally, 2013 and 2014 represented years of continuing improvement for the travel industry. However, geopolitical conflicts, significant fluctuations in currency values, sovereign debt issues and macroeconomic concerns are examples of events that contribute to a somewhat uncertain environment, which could have a negative impact on the travel industry in the future.

29

Online Travel

Increased usage and familiarity with the internet have driven rapid growth in online penetration of travel expenditures. According to Phocuswright, an independent travel, tourism and hospitality research firm, in 2014, over 50% of U.S. and European leisure, unmanaged and corporate travel expenditures occur online. Online penetration rates in the emerging markets, such as Asia Pacific and Latin American regions are lagging behind that of the United States and Europe, and are estimated to be in the range of 20% to 30%. These penetration rates have increased over the past few years, and are expected to continue growing, which has attracted many competitors to online travel. This competition intensified in recent years, and the industry is expected to remain highly competitive for the foreseeable future. In addition to the growth of online travel agencies, airlines and lodging companies have aggressively pursued direct online distribution of their products and services. Competitive entrants such as “metasearch” companies, including Kayak.com (which The Priceline Group acquired in May 2013), trivago (in which Expedia acquired a majority ownership interest in March 2013) as well as TripAdvisor (which completed its conversion to a metasearch site in June 2013), introduced differentiated features, pricing and content compared with the legacy online travel agency companies. In addition, certain metasearch companies adopted or intend to adopt various forms of direct or assisted-booking tools, the impact of which is currently uncertain. Furthermore, we have seen increased interest in the online travel industry from search engine companies as evidenced by recent innovations, licensing deals and proposed and actual acquisitions by companies such as Google. Finally, traditional consumer eCommerce and group buying websites have been expanding their local offerings into the travel market by adding hotel offers to their sites.

The online travel industry has also seen the development of alternative business models and variations in the timing of payment by travelers and to suppliers, which in some cases place pressure on historical business models. In particular, the agency hotel model saw rapid adoption in Europe. Expedia has both merchant (Expedia Collect) and agency (Hotel Collect) hotel offerings for our hotel supply partners and we expect our use of these models to continue to evolve. Beginning in 2012, Expedia rolled out the Expedia Traveler Preference (“ETP”) program to hotel suppliers globally. ETP offers travelers the choice of whether to pay Expedia at the time of booking or pay the hotel at the time of stay.

Intense competition also historically led to aggressive marketing efforts by the travel suppliers and intermediaries, and a meaningful unfavorable impact on our overall marketing efficiencies and operating margins. We manage our selling and marketing spending on a brand basis at the local or regional level, making decisions in each market that we think are appropriate based on the relative growth opportunity, the expected returns and the competitive environment. In certain cases, particularly in emerging markets, we are pursuing and expect to continue to pursue long-term growth opportunities for which our marketing efficiency is less favorable than that for our consolidated business, but for which we still believe the opportunity to be attractive. The crowded online travel environment is now driving certain secondary and tertiary online travel companies to establish marketing agreements with global players in order to leverage distribution and technology capabilities while focusing resources on capturing consumer mind share.

In May 2015, Expedia sold its 62.4% equity stake in eLong for approximately $671 million to several purchasers including Ctrip.com International, Ltd (“Ctrip”). Expedia and Ctrip also reached agreement on cooperation for certain travel products in specified geographic markets. The transaction closed on May 22, 2015. Unless otherwise noted, all discussion in the “Trends” and “Growth Strategy” sections refers to results for Expedia, Inc. excluding eLong.

Hotel

We generate the majority of our revenue through the facilitation of hotel reservations (stand-alone and package bookings). Although our relationships with our hotel supply partners have remained broadly stable in the past few years, as part of the global rollout of ETP, we reduced negotiated economics in certain instances to compensate for hotel supply partners absorbing expenses such as credit card fees and customer service costs, which has negatively impacted the margin of revenue we earn per booking. In addition, as we continue to expand the breadth and depth of our global hotel offering, in some cases we have reduced and expect to continue to reduce our economics in various geographies based on local market conditions. These impacts are due to specific initiatives intended to drive greater global size and scale through faster overall room night growth. Lastly, currency exchange rate fluctuations have had a negative effect on unit economics due to unfavorable book-to-stay as well as translation impacts. Based on these dynamics, our average revenue per room night declined in each quarter of 2013, 2014 and for the first three quarters of 2015 and we expect it to remain under pressure in the future.

30

Since our hotel supplier agreements are generally negotiated on a percentage basis, any increase or decrease in average daily rates (“ADRs”) has an impact on the revenue we earn per room night. Over the course of the last several years, occupancies and ADRs in the lodging industry have generally increased on a currency-neutral basis in a gradually improving overall travel environment. However, U.S. dollar-denominated ADRs declined in the first three quarters of 2015 due to the currency translation impact. ADRs are expected to be negative year-over-year in 2015 primarily due to foreign exchange. Current occupancy rates are at record highs and there is very little new, net hotel supply being added in the U.S. lodging market with large chains focusing their development opportunities in international markets. This may help U.S. hoteliers with their objective of continuing to grow ADRs and tends to lead to pressure in our negotiations and terms with hoteliers. In international markets, hotel supply is being added at a much faster rate as hotel owners and operators try to take advantage of opportunities in faster growing regions such as China and India, among others. We have had success adding supply to our marketplace with approximately 271,000 properties on our global websites as of September 30, 2015. In addition, our room night growth has been healthy, with room nights excluding eLong growing 16% in 2013, 24% in 2014, and 35% in the nine months ended September 30, 2015. ADRs for rooms booked on Expedia sites excluding eLong increased 4% in 2013, 3% in 2014, and declined 5% in the nine months ended September 30, 2015.

Air

The airline sector in particular has historically experienced significant turmoil, including significant air carrier consolidation in the United States, which has generally resulted in lower overall capacity and higher fares. As the demand for travel continued to increase in 2014 and 2015, air carriers kept capacity growth relatively low. The significant decline in fuel prices that started in the second half of 2014 did not immediately translate into reduced air fares, resulting in record levels of profitability for the U.S. air carriers, further strengthening their position. However, in the first nine months of 2015, there has been evidence of discounting by the U.S. carriers while currency headwinds, fuel surcharges and weaker macroeconomic trends put pressure on international results. Ticket prices on Expedia sites excluding eLong increased 2% in 2013, declined 1% in 2014 and declined 10% in the nine months ended September 30, 2015 as short-haul traffic and low cost carriers grew alongside increasingly competitive airline pricing. We continue to encounter pressure on air remuneration as air carriers combine and as certain supply agreements renew.

Air ticket volumes excluding eLong increased 24% in the nine months ended September 30, 2015 primarily due to strong growth on Brand Expedia sites. Air volumes improved 30% in 2014 primarily due to volume driven by Brand Expedia’s marketing agreement with Travelocity along with ongoing improvements for the Brand Expedia sites themselves. Air volumes improved 7% in 2013 largely due to strong growth in corporate ticket volumes at Egencia.

From a product perspective in the nine months ended September 30, 2015, 70% of our revenue came from the booking of hotel reservations, with 8% of our revenue derived from the sale of airline tickets. We believe that the hotel product is the most profitable of the travel products we distribute and represents our best overall growth opportunity.

Advertising & Media

Our advertising and media business is principally driven by revenue generated by trivago, a leading hotel metasearch site, in addition to Expedia Media Solutions, which is responsible for generating advertising revenue on our global online travel brands. In the nine months ended September 30, 2015, we generated a total of $425 million of advertising and media revenue excluding eLong representing 9% of total revenue for the nine months ended September 30, 2015, up from $355 million in the same period of 2014.

Growth Strategy

Product Innovation. Each of our leading brands was a pioneer in online travel and has been responsible for driving key innovations in the space over the past two decades. Each Expedia technology platform is operated by a dedicated technology team, which drives innovations that make researching and shopping for travel increasingly easier and help customers find and book the best possible travel options. In the past several years, we made key investments in technology, including significant development of our technical platforms that makes it possible for us to deliver innovations at a faster pace. For example, we launched new global platforms for Hotels.com and Brand Expedia, enabling us to significantly increase the innovation cycle,

31

thereby improving conversion and driving faster growth rates for those brands. In 2013, Expedia signed an agreement to power the technology, supply and customer service platforms for Travelocity-branded sites in the United States and Canada, enabling Expedia to leverage its investments in each of these key areas. The shift of Travelocity-branded sites to the Expedia technology platform was successfully completed over the course of 2014. In November 2014, Expedia completed the acquisition of Wotif Group and subsequently converted the Wotif.com site to the Expedia platform. In January 2015, we acquired the Travelocity brand and other associated assets from Sabre. The strategic marketing and other related agreements previously entered into were terminated. In September 2015, Expedia completed the acquisition of Orbitz Worldwide, including all of its brands. We intend to continue leveraging these investments when launching additional points of sale in new countries, introducing new website features, adding supplier products and services including new business model offerings, as well as proprietary and user-generated content for travelers.

Global Expansion. Our Expedia, Hotels.com, Egencia, EAN, and Hotwire brands operate both domestically and through international points of sale, including in Europe, Asia Pacific, Canada and Latin America. We own Venere, a European brand, which focuses on marketing hotel rooms in Southern Europe. Egencia, our corporate travel business, operates in more than 60 countries around the world and continues to expand, including its 2012 acquisition of VIA Travel. We own a majority share of trivago, a leading hotel metasearch company. Officially launched in 2005, trivago is one of the best known travel brands in Europe. trivago continues to operate independently, and plans to rapidly grow revenue through global expansion, including aggressive expansion in the United States and Canada, among other countries. In addition, we have commercial agreements in place with Ctrip and eLong in China, as well as Decolar.com, Inc. in Latin America. In the nine months ended September 30, 2015, approximately 38% of our worldwide gross bookings excluding eLong and 45% of worldwide revenue were through international points of sale compared to just 21% for both worldwide gross bookings and revenue in 2005. We have a goal of generating at least 65% of our revenue through businesses and points of sale outside of the United States.

During July 2014, we completed the acquisition of Auto Escape Group, one of Europe’s leading online car rental reservation companies. Auto Escape Group has joined with the CarRentals.com brand, allowing it to expand internationally to provide our customers more choices across the globe and help our supply partners expand their marketing reach.

During November 2014, we completed the acquisition of Wotif Group, an Australian online travel company. Wotif Group adds to our collection of travel’s most trusted brands and enhances our supply in the Asia-Pacific region, while allowing Expedia to expose the Wotif Group to our world-class technology and its customers to our extensive global supply.

During January 2015, we acquired the Travelocity brand and other associated assets from Sabre. As a result of the acquisition, the strategic marketing agreement previously entered into during 2013, which joined Travelocity’s strong brand with our best-in-class booking platform, supply base and customer service, was terminated. Evolving this relationship strengthens Expedia, Inc.’s ability to continue to innovate and deliver the best travel experiences to the widest set of travelers, all over the world.

In March 2015, we completed the acquisition of an additional 25% equity interest of AAE Travel Pte. Ltd., the joint venture formed between Expedia and AirAsia Berhad in 2011. This investment increases our total ownership in the venture to 75% and we consider this business to be a key part of our Asia Pacific strategy. Following the close of the transaction in March 2015, the financial results of the AirAsia-Expedia venture are included in Expedia’s consolidated financial statements.

In March 2015, Expedia and Decolar.com, Inc., the Latin American online travel company that operates the Decolar.com and Despegar.com branded websites, announced that the two companies have expanded their partnership to include deeper cooperation on hotel supply and a minority equity investment by Expedia. Building on the commercial relationship the two companies have had since 2002, the expanded agreement broadens Expedia’s powering of Decolar’s hotel supply and introduces the opportunity for Decolar to provide Expedia access to its hotel supply in Latin America. The customers of both companies will benefit from the broad, shared selection of hotels, and hotel partners will gain increased access to travelers in Latin America and around the world.

In September 2015, we completed the acquisition of Orbitz Worldwide, a leading global portfolio of travel brands and business-to-business offerings. The addition of Orbitz Worldwide brings Expedia an attractive set of well-recognized brands built by a talented team that is passionate about travel.

32

In expanding our global reach, we leverage significant investments in technology, operations, brand building, supplier relationships and other initiatives that we have made since the launch of Expedia.com in 1996. Our scale of operations enhances the value of technology innovations we introduce on behalf of our travelers and suppliers. We believe that our size and scale afford the company the ability to negotiate competitive rates with our supply partners, provide breadth of choice and travel deals to our traveling customers through an expanding supply portfolio and create opportunities for new value added offers for our customers such as our loyalty programs. The size of Expedia’s worldwide traveler base makes our sites an increasingly appealing channel for travel suppliers to reach customers. In addition, the sheer size of our user base and search query volume allows us to test new technologies very quickly in order to determine which innovations are most likely to improve the travel research and booking process, and then roll those features out to our worldwide audience in order to drive improvements in conversion.

New Channel Penetration. Today, the majority of online travel bookings are generated through typical desktop and laptop computers. However, technological innovations and developments are creating new opportunities including travel bookings made through mobile devices. In the past few years, each of our brands made significant progress creating new mobile websites and mobile/tablet applications that are receiving strong reviews and solid download trends. We believe mobile bookings via smartphones present an opportunity for incremental growth as they are often completed within one or two days of the travel or stay, which is a much shorter booking window than we have historically experienced via more traditional online booking methods. During the last few years, customers’ behaviors and preferences on tablet devices began to show differences from trends seen on smartphones. For example, the booking window on a smartphone typically is much shorter than the emerging trend on the tablet device and historical average on a desktop or laptop. In addition, we are seeing increasing cross-device usage among our customers, who connect to our websites and apps across multiple devices and platforms throughout their travel planning process. We also believe in the future mobile is likely to represent an efficient marketing channel given the opportunity for direct traffic acquisition, increase in share of wallet and in repeat customers, particularly through mobile applications. During the nine months ended September 30, 2015, more than one in five Expedia, Inc. transactions were booked globally on a mobile device.

Seasonality

We generally experience seasonal fluctuations in the demand for our travel products and services. For example, traditional leisure travel bookings are generally the highest in the first three quarters as travelers plan and book their spring, summer and holiday travel. The number of bookings typically decreases in the fourth quarter. Because revenue for most of our travel products, including merchant and agency hotel, is recognized when the travel takes place rather than when it is booked, revenue typically lags bookings by several weeks or longer. The seasonal revenue impact is exacerbated with respect to income by the nature of our variable cost of revenue and direct sales and marketing costs, which we typically realize in closer alignment to booking volumes, and the more stable nature of our fixed costs. Furthermore, operating profits for our primary advertising business, trivago, are experienced in the second half of the year as selling and marketing costs offset revenue in the first half of the year as we aggressively market during the busy booking period for summer travel. As a result, revenue and income are typically the lowest in the first quarter and highest in the third quarter. The continued growth of our international operations or a change in our product mix may influence the typical trend of the seasonality in the future.

Critical Accounting Policies and Estimates

Critical accounting policies and estimates are those that we believe are important in the preparation of our consolidated financial statements because they require that we use judgment and estimates in applying those policies. We prepare our consolidated financial statements and accompanying notes in accordance with generally accepted accounting principles in the United States (“GAAP”). Preparation of the consolidated financial statements and accompanying notes requires that we make estimates and assumptions that affect the reported amounts of assets and liabilities and the disclosure of contingent assets and liabilities as of the date of the consolidated financial statements as well as revenue and expenses during the periods reported. We base our estimates on historical experience, where applicable, and on other assumptions that we believe are reasonable under the circumstances. Actual results may differ from our estimates under different assumptions or conditions.

33

There are certain critical estimates that we believe require significant judgment in the preparation of our consolidated financial statements. We consider an accounting estimate to be critical if:

• It requires us to make an assumption because information was not available at the time or it included matters that were highly uncertain at the time we were making the estimate; and

• Changes in the estimate or different estimates that we could have selected may have had a material impact on our financial condition or results of operations.

For additional information about our critical accounting policies and estimates, see the disclosure included in our Annual Report on Form 10-K for the year ended December 31, 2014.

Occupancy and Other Taxes

We are currently involved in twenty-nine lawsuits brought by or against states, cities and counties over issues involving the payment of hotel occupancy and other taxes. The following describes these cases and also the cases brought against Orbitz prior to its merger with Expedia. We continue to defend these lawsuits vigorously. With respect to the principal claims in these matters, we believe that the statutes and ordinances at issue do not apply to the services we provide, namely the facilitation of hotel reservations, and, therefore, that we do not owe the taxes that are claimed to be owed. We believe that the statutes and ordinances at issue generally impose occupancy and other taxes on entities that own, operate or control hotels (or similar businesses) or furnish or provide hotel rooms or similar accommodations.

Recent developments include:

• City of Atlanta, Georgia Litigation. On October 5, 2015, the Georgia Supreme Court denied the city’s petition for a writ of certiorari from the Georgia Court of Appeals’ ruling affirming the trial court’s decision granting summary judgment in favor of the online travel companies on the city’s remaining common law claims for recovery of taxes, thereby ending the case.

• Hawaii (General Excise Tax). At a July 20, 2015 hearing to determine the amount of refund of prepaid pay-to-play amounts due to the online travel companies, the Hawaii tax court held that the State of Hawaii was required to refund the Expedia companies approximately $131 million and that the refund of an additional approximately $4.0 million would be subject to a further hearing. The State of Hawaii and Expedia agreed to a total refund of $132 million of prepaid pay-to-play amounts, which was subsequently paid to Expedia on September 23, 2015. On September 23, 2015, we received a similar refund for Orbitz of $22 million from the State of Hawaii. The amount paid, net of refunds, by the Expedia companies and Orbitz to the State of Hawaii in satisfaction of past general excise taxes on their services was $44 million.

• State of Montana Litigation. On August 12, 2015, the Montana Supreme Court held that the online travel companies’ compensation is not subject to the Montana Lodging Use Tax, but is subject to the Montana Sales Tax, on both hotel and car rental transactions, from the date the State of Montana filed its lawsuit (November 8, 2010) forward.

• Puerto Rico Litigation. In early September 2015, the parties reached a settlement and on September 21, 2015, the court entered a judgment closing the case.

• Minnesota Cities Litigation. On October 19, 2015, the Expedia companies appealed to the Minnesota Tax Court from orders of assessment by the Minnesota Commissioner of Revenue for local lodging taxes administered by the Commissioner for the cities of Minneapolis, St. Paul and Rochester, Minnesota.

• Miami-Dade County, Florida Litigation. On October 21, 2015, the parties filed a joint dismissal with prejudice of the lawsuit in light the Florida Supreme Court decision in the Leon County, Florida et al. Litigation holding that online travel companies are not liable for hotel taxes.

For additional information on these and other legal proceedings, see Part II, Item 1, Legal Proceedings.

We have established a reserve for the potential settlement of issues related to hotel occupancy tax litigation, consistent with applicable accounting principles and in light of all current facts and circumstances, in the amount of $47 million as of September 30, 2015 and $62 million as of December 31, 2014. In addition, as of September 30, 2015, we had an accrual totaling $10 million related to court decisions and final settlements.

34

Certain jurisdictions, including the states of New York, North Carolina, Minnesota, Oregon and Rhode Island, the city of New York, and the District of Columbia, have enacted legislation seeking to tax online travel company services as part of sales taxes for hotel occupancy. We are currently remitting taxes to a number of jurisdictions, including to the states of New York, South Carolina, North Carolina, Minnesota, Georgia, Wyoming, Oregon, Rhode Island, the District of Columbia and the city of New York, as well as certain other county and local jurisdictions.

Pay-to-Play

Certain jurisdictions may require us to pay tax assessments prior to contesting any such assessments. This requirement is commonly referred to as “pay-to-play.” Payment of these amounts is not an admission that we believe we are subject to such taxes and, even when such payments are made, we continue to defend our position vigorously.

Hawaii (General Excise Tax). On January 31, 2011, the online travel companies received final notices of assessment from the Hawaii Department of Taxation for general excise taxes for the tax years 2000 to 2011 on their services relating to non-commissioned hotel room reservations. The online travel companies appealed these assessments to the Hawaii tax court. On January 11, 2013, the Hawaii tax court ruled that the online travel companies are obligated to remit past Hawaii general excise taxes with interest both on the amount paid to the online travel companies for their services and the amount paid to the hotel for the room; thus subjecting the hotel’s charge for the room to double taxation because tax amounts on the hotel room had already been paid for all of the years at issue. On March 15, 2013, the Hawaii tax court issued penalties against the online travel companies for their failure to file returns and pay general excise taxes and on August 12, 2013, the court further held that interest is due on such penalties. On December 24, 2013, the Hawaii Supreme Court agreed to accept transfer and review of the case and on March 17, 2015, the Court affirmed in part and reversed in part the Hawaii tax court’s decision. The Hawaii Supreme Court ruled that while the online travel companies are obligated to remit past Hawaii general excise taxes with interest on the amount paid to them for their services, along with penalties, the online travel companies are not liable for general excise taxes, interest or penalties on the amount paid to the hotel.

In addition to the above assessment, the Department of Taxation has issued final assessments for general excise taxes against Expedia companies, including Orbitz, for (i) non-commissioned hotel reservations for the tax year 2012 totaling $26 million, which includes $6 million for Orbitz, (ii) non-commissioned travel agency services relating to rental cars for the tax years 2000 through 2012 totaling $39 million, which includes $10 million for Orbitz and a duplicative assessment for Expedia and Hotels.com totaling $9.3 million and thus are overstated, and (iii) non-commissioned travel agency services relating to hotel reservations and car rental for the tax year 2013 totaling $34 million, which includes $5 million for Orbitz. Similar assessments also have been issued against other online travel companies. These assessments are currently under review in tax court and will be considered in light of the Hawaii Supreme Court decision issued on March 17, 2015.

As a pre-condition to appealing the tax court rulings in the Hawaii excise tax proceedings, Expedia and Orbitz were required pay an amount equal to taxes, penalties and interest. During 2012, Expedia expensed $110 million, and during 2013, we expensed an additional $64 million for amounts required or expected to be paid prior to appealing the tax court’s ruling. The total amount that the Expedia companies paid in 2013 was $171 million, which is comprised of $78 million in taxes, $41 million in penalties and $52 million in interest. At a July 20, 2015 hearing to determine the amount of refund of prepaid pay-to-play amounts due to the online travel companies, the Hawaii tax court held that the State of Hawaii was required to refund the Expedia companies approximately $131 million and that the refund of an additional approximately $4.0 million would be subject to a further hearing. The State of Hawaii and Expedia agreed to a total refund of $132 million of prepaid pay-to-play amounts, which was subsequently paid to Expedia on September 23, 2015. We recognized a gain in legal reserves, occupancy tax and other during the three months ended September 30, 2015 related to this matter. On September 23, 2015, we received a similar refund for Orbitz of $22 million from the State of Hawaii. The amount paid, net of refunds, by the Expedia companies and Orbitz to the State of Hawaii in satisfaction of past general excise taxes on their services is $44 million.

San Francisco. During 2009, we paid $48 million in advance of litigation relating to occupancy tax proceedings with the city of San Francisco. The city of San Francisco subsequently issued additional assessments of tax, penalties and interest for the time period from the fourth quarter of 2007 through the fourth quarter of 2011 against the online travel companies,

35

including against Expedia, Hotels.com and Hotwire. The additional assessments, including the prepayment of such assessments, were contested by the Expedia companies on the basis that the court has already ruled that taxes are not due from the online travel companies and that binding precedent by the California Court of Appeals precludes the city’s claim for taxes. On May 14, 2014, the court heard oral argument on the Expedia companies’ contest of the prepayment requirement for the additional assessments and held that the Expedia companies were required to prepay in order to litigate the legality of the assessments. On May 26, 2014, the Expedia companies paid $25.5 million under protest in order to contest the additional assessments. The additional assessments were expensed during the second quarter of 2014. In addition, Orbitz in total has paid $4.6 million to the city of San Francisco in prepayment of taxes to contest these assessments issued against it by the city. On August 6, 2014, the California Court of Appeals stayed this case pending review and decision by the California Supreme Court of the City of San Diego, California Litigation.

Other Jurisdictions. In December 2014, the City of Portland and Multnomah County, Oregon assessed certain online travel companies, including Expedia, Hotels.com, Hotwire and Orbitz, for hotel occupancy taxes for the period October 7, 2013 to December 31, 2014 based on recent amendments to state legislation. On January 9, 2015, as a pre-condition to challenging the assessments, the Expedia companies paid $2.5 million under protest in alleged taxes, penalties and interest, including amounts paid by Orbitz. In September 2015, the City of Portland and Multnomah County, Oregon assessed the online travel companies, including Expedia, Hotels.com, Hotwire and Orbitz, for hotel occupancy taxes for the period January 1, 2015 to June 30, 2015. On September 11, 2015, as a precondition to challenging the assessments, the Expedia companies paid $1.3 million under protest in alleged taxes, penalties and interest, which includes amounts paid by Orbitz. We are also in various stages of inquiry or audit with domestic and foreign tax authorities, some of which, including in the United Kingdom regarding the application of value added tax (“VAT”) to our European Union related transactions, impose a pay-to-play requirement to challenge an adverse inquiry or audit result in court.

If we prevail in the litigation, for which a pay-to-play payment was made, the jurisdiction collecting the payment will be required to repay such amounts and also may be required to pay interest. However, any significant pay-to-play payment or litigation loss could negatively impact our liquidity.

Segments

Beginning in the first quarter of 2015, we had four reportable segments: Core Online Travel Agencies (“Core OTA”), trivago, Egencia and eLong through its disposal on May 22, 2015. Our 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 and Hotels.com websites throughout the world, EAN, Hotwire.com, Travelocity, Venere, Wotif Group, CarRentals.com, and Classic Vacations. The results of Orbitz Worldwide, Inc. were included in its entirety within our Core OTA segment during the three and nine months ended September 31, 2015. Our trivago segment generates advertising revenue primarily from sending referrals to online travel companies and travel service providers from its hotel metasearch websites. Our Egencia segment provides managed travel services to corporate customers worldwide.

36

Operating Metrics

Our operating results are affected by certain metrics, such as gross bookings and revenue margin, which we believe are necessary for understanding and evaluating us. Gross bookings represent the total retail value of transactions booked for both agency and merchant transactions, recorded at the time of booking reflecting the total price due for travel by travelers, including taxes, fees and other charges, and are generally reduced for cancellations and refunds. As travelers have increased their use of the internet to book travel arrangements, we have generally seen our gross bookings increase, reflecting the growth in the online travel industry, our organic market share gains and our business acquisitions. Revenue margin is defined as revenue as a percentage of gross bookings.

Gross Bookings and Revenue Margin

	Three months ended September 30,									Nine months ended September 30,
	2015			2014			% Change			2015			2014			% Change
	($ in millions)									($ in millions)
Gross Bookings
Core OTA	$	14,091		$	11,454			23	%	$	40,689		$	33,438			22	%
trivago (1)		—			—			N/A			—			—			N/A
Egencia		1,302			1,285			1	%		4,040			3,923			3	%
eLong (2)		—			731			(100	%)		1,151			1,779			(35	%)
Total gross bookings	$	15,393		$	13,470			14	%	$	45,880		$	39,140			17	%
Revenue Margin
Core OTA		12.3	%		12.9	%					10.7	%		11.2	%
trivago (1)		N/A			N/A						N/A			N/A
Egencia		7.2	%		7.5	%					7.3	%		7.6	%
eLong (2)		N/A			6.7	%					3.6	%		7.9	%
Total revenue margin		12.6	%		12.7	%					10.8	%		11.3	%

(1) trivago, which is comprised of a hotel metasearch business that differs from our transaction-based websites, does not have associated gross bookings or revenue margin. However, third-party revenue from trivago is included in revenue used to calculate total revenue margin.

(2) Includes results for eLong through its disposal on May 22, 2015.

The increase in worldwide gross bookings for the three and nine months ended September 30, 2015, as compared to the same periods in 2014, was primarily driven by growth in the Core OTA segment, including strong performance at Brand Expedia and Hotels.com. Acquisitions added approximately 8% and 4% of inorganic gross bookings growth for the three and nine months ended September 30, 2015. Impacts from acquisitions exclude Travelocity due to the previously implemented commercial agreement.

Revenue margin for the three months ended September 30, 2015, as compared to the same period in 2014, remained relatively consistent. The decrease in revenue margin for the nine months ended September 30, 2015, as compared to the same period in 2014, was primarily due to lower revenue per room night. These impacts were partially offset by a mix shift to higher margin products, including advertising and media revenue, and a favorable impact of lower air ticket prices.

Results of Operations

On May 22, 2015, we completed the sale of our 62.4% ownership stake in eLong. The below discussion of the results of operations for the nine months ended September 30, 2015 include results for eLong through its disposal on May 22, 2015. Operating expense tables below present total expenses including eLong as well as eLong specific amounts included within the consolidated total.

On September 17, 2015, we completed our acquisition of Orbitz. Orbitz was consolidated into our results of operations starting on the acquisition date and we have recognized $19 million in revenue and $86 million in operating losses, including restructuring charges of $69 million, for the three months ended September 30, 2015. The results of Orbitz did not have a material impact on our results of operations, except the restructuring charges as noted.

37

Revenue

	Three months ended September 30,							Nine months ended September 30,
	2015		2014		% Change			2015		2014		% Change
	($ in millions)							($ in millions)
Revenue by Segment
Core OTA	$	1,739	$	1,477		18	%	$	4,372	$	3,746		17	%
trivago (Third-party revenue)		104		90		16	%		266		221		21	%
Egencia		94		97		(3	%)		293		300		(2	%)
eLong		—		49		(100	%)		42		141		(70	%)
Total revenue	$	1,938	$	1,713		13	%	$	4,974	$	4,408		13	%

Revenue increased for the three and nine months ended September 30, 2015, compared to the same periods in 2014, primarily driven by growth in the Core OTA segment, including strong performance at Brand Expedia and Hotels.com, as well as growth at trivago. Acquisitions added approximately 6% and 4% of inorganic revenue growth for the three and nine months ended September 30, 2015.

Worldwide hotel revenue increased 13% and 12% for the three and nine months ended September 30, 2015, compared to the same periods in 2014. The increases were primarily due to a 13% and 22% increase in room nights stayed driven by Brand Expedia and Hotels.com, partially offset by a 23% and 12% detriment to the room nights stayed growth rate due to the disposal of eLong on May 22, 2015 as well as an 8% decrease in revenue per room night for the nine months ended September 30, 2015. 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. ADRs increased 7% and 1% year-over-year in the three and nine months ended September 30, 2015, due to the impact of the disposal of eLong. Absent impacts due to the sale of eLong, ADRs decreased for the respective periods by 6% and 5% 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 primarily due to foreign exchange. Acquisitions added approximately 5% and 4% of inorganic hotel revenue growth for the three and nine months ended September 30, 2015 compared to prior year and 6% and 3% of room night growth for same periods.

Worldwide air revenue increased 14% and 11% for the three and nine months ended September 30, 2015, compared to the same periods in 2014, due to a 21% and 20% increase in air tickets sold primarily due to strong growth on Brand Expedia sites, partially offset by an 6% and 8% decrease in revenue per air ticket. Acquisitions added approximately 14% and 5% of inorganic air revenue growth for the three and nine months ended September 30, 2015 compared to prior year and 11% and 4% of air ticket growth for same periods.

The remaining worldwide revenue, other than hotel and air discussed above, increased by 15% and 16% for the three and nine months ended September 30, 2015, compared to the same periods in 2014, primarily due to strong growth in advertising and media revenue as well as growth in our car rental and travel insurance products.

In addition to the above segment and product revenue discussion, our revenue by business model is as follows:

	Three months ended September 30,							Nine months ended September 30,
	2015		2014		% Change			2015		2014		% Change
	($ in millions)							($ in millions)
Revenue by Business Model
Merchant	$	1,222	$	1,105		11	%	$	3,160	$	2,871		10	%
Agency		555		467		19	%		1,388		1,174		18	%
Advertising and media (1)		161		141		15	%		426		363		18	%
Total revenue	$	1,938	$	1,713		13	%	$	4,974	$	4,408		13	%

(1) Includes third-party revenue from trivago as well as our transaction-based websites.

Merchant revenue increased for the three and nine months ended September 30, 2015, compared to the same periods in 2014, primarily due to the increase in merchant hotel revenue driven by an increase in room nights stayed.

Agency revenue increased for the three and nine months ended September 30, 2015, compared to the same periods in 2014, primarily due to the growth in agency hotel.

Advertising and media revenue increased for the three and nine months ended September 30, 2015, compared to the same periods in 2014, primarily due to growth in revenue at trivago and Expedia Media Solutions.

38

Cost of Revenue

	Three months ended September 30,									Nine months ended September 30,
	2015			2014			% Change			2015			2014			% Change
	($ in millions)									($ in millions)
Customer operations	$	140		$	138			2	%	$	415		$	408			2	%
Credit card processing		115			102			13	%		343			322			7	%
Data center and other		73			60			21	%		213			165			29	%
Total cost of revenue (1)	$	328		$	300			9	%	$	971		$	895			9	%
% of revenue		16.9	%		17.5	%					19.5	%		20.3	%
(1) Includes the following eLong amounts:	$	—		$	15			N/A		$	37		$	38			N/A

Cost of revenue primarily consists of (1) customer operations, including our customer support and telesales as well as fees to air ticket fulfillment vendors, (2) credit card processing, including merchant fees, fraud and charge backs, and (3) other costs, primarily including data center costs to support our websites, supplier operations, destination supply, certain pre-purchased hotel supply at eLong and stock-based compensation.

During the three and nine months ended September 30, 2015, the increase in cost of revenue expense as compared to the same periods in 2014 was driven by $13 million and $48 million of higher data center and other costs, including the cost of pre-purchased hotel supply at eLong of $13 million for the nine months ended September 30, 2015, as well as increased credit card processing expenses of $13 million and $21 million primarily due to an increase in transaction volumes partially offset by a decrease in fraud and chargeback expenses for both periods. Acquisitions added approximately 8% and 6% of inorganic cost of revenue growth for the three and nine months ended September 30, 2015.

Selling and Marketing

	Three months ended September 30,									Nine months ended September 30,
	2015			2014			% Change			2015			2014			% Change
	($ in millions)									($ in millions)
Direct costs	$	776		$	677			15	%	$	2,114		$	1,778			19	%
Indirect costs		167			139			20	%		478			406			18	%
Total selling and marketing (1)	$	943		$	816			16	%	$	2,592		$	2,184			19	%
% of revenue		48.7	%		47.6	%					52.1	%		49.6	%
(1) Includes the following eLong amounts:	$	—		$	34			N/A		$	54		$	87			N/A

Selling and marketing expense primarily relates to direct costs, including traffic generation costs from search engines and internet portals, television, radio and print spending, private label and affiliate program commissions, public relations and other costs. The remainder of the expense relates to indirect costs, including personnel and related overhead in our various Core OTA brands, global supply organization, Egencia and trivago as well as stock-based compensation costs.

Selling and marketing expenses increased $127 million and $408 million during the three and nine months ended September 30, 2015, compared to the same periods in 2014, driven by increases of $99 million and $336 million of direct costs, including online and offline marketing expenses. Brand Expedia, trivago, Hotels.com and Hotwire accounted for the majority of the total direct cost increase. In addition, higher personnel expenses of $28 million and $72 million also contributed to the increase and were driven by the additional personnel due to an accelerated pace of hiring in the lodging supply organization as well as an increase of stock-based compensation of $7 million and $10 million. Acquisitions added approximately 6% and 5% of inorganic selling and marketing growth for both the three and nine months ended September 30, 2015.

39

Technology and Content

	Three months ended September 30,									Nine months ended September 30,
	2015			2014			% Change			2015			2014			% Change
	($ in millions)									($ in millions)
Personnel and overhead	$	99		$	93			6	%	$	297		$	272			9	%
Depreciation and amortization of technology assets		70			54			30	%		192			158			21	%
Other		34			26			33	%		91			75			22	%
Total technology and content(1)	$	203		$	173			17	%	$	580		$	505			15	%
% of revenue		10.5	%		10.1	%					11.7	%		11.5	%
(1) Includes the following eLong amounts:	$	—		$	6			N/A		$	11		$	15			N/A

Technology and content expense includes product development and content expense, as well as information technology costs to support our infrastructure, back-office applications and overall monitoring and security of our networks, and is principally comprised of personnel and overhead, depreciation and amortization of technology assets including hardware, and purchased and internally developed software, and other costs including licensing and maintenance expense and stock-based compensation.

Technology and content expense increased $30 million during the three months ended September 30, 2015, compared to the same period in 2014, primarily due to increased depreciation and amortization of technology assets of $16 million. Technology and content expense increased $75 million during the nine months ended September 30, 2015, compared to the same period in 2014, primarily due to increased depreciation and amortization of technology assets of $34 million as well as increased personnel and overhead costs of $25 million for additional personnel to support key technology projects primarily for Brand Expedia and our corporate technology function. Acquisitions added approximately 3% and 2% of inorganic technology and content growth for both the three and nine months ended September 30, 2015.

General and Administrative

	Three months ended September 30,									Nine months ended September 30,
	2015			2014			% Change			2015			2014			% Change
	($ in millions)									($ in millions)
Personnel and overhead	$	76		$	68			12	%	$	227		$	203			12	%
Professional fees and other		54			37			46	%		161			104			55	%
Total general and administrative(1)	$	130		$	105			24	%	$	388		$	307			27	%
% of revenue		6.7	%		6.1	%					7.8	%		7.0	%
(1) Includes the following eLong amounts:	$	—		$	6			N/A		$	23		$	18			N/A

General and administrative expense consists primarily of personnel-related costs, including our executive leadership, finance, legal and human resource functions as well as fees for external professional services including legal, tax and accounting, and other costs including stock-based compensation.

General and administrative expense increased $25 million and $81 million during the three and nine months ended September 30, 2015, compared to the same periods in 2014, due primarily to higher professional fees and other of $17 million and $57 million driven mostly by higher consulting and legal fees, higher stock-based compensation of $5 million and $25 million and an increase in acquisition-related expenses of $1 million and $14 million. Stock-based compensation for nine months ended September 30, 2015 included $12 million in expense related to the acceleration of an eLong executive’s stock-based awards. In addition, personnel and overhead expenses increased $8 million and $24 million during the three and nine months ended September 30, 2015, compared to the same periods in 2014. Acquisitions, including acquisition-related expenses, added approximately 5% and 9% of inorganic general and administrative growth for the three and nine months ended September 30, 2015.

40

Amortization of Intangible Assets

	Three months ended September 30,									Nine months ended September 30,
	2015			2014			% Change			2015			2014			% Change
	($ in millions)									($ in millions)
Amortization of intangible assets	$	31		$	19			70	%	$	83		$	55			51	%
% of revenue		1.6	%		1.1	%					1.7	%		1.3	%

Amortization of intangible assets increased $12 million and $28 million during the three and nine months ended September 30, 2015, compared to the same periods in 2014, primarily due to amortization related to new business acquisitions.

Legal Reserves, Occupancy Tax and Other

	Three months ended September 30,								Nine months ended September 30,
	2015			2014			% Change		2015			2014			% Change
	($ in millions)								($ in millions)
Legal reserves, occupancy tax and other	$	(115	)	$	4			N/A	$	(107	)	$	39			N/A
% of revenue		(5.9	%)		0.2	%				(2.1	%)		0.9	%

Legal reserves, occupancy tax and other consists of changes in our reserves for court decisions and the potential and final settlement of issues related to hotel occupancy taxes, expenses recognized related to monies paid in advance of occupancy and other tax proceedings (“pay-to-play”) as well as certain other legal reserves.

During the three and nine 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. In addition, during the nine months ended September 30 2015, we recorded a $25 million benefit in legal reserves, occupancy tax and other for the recovery of costs related to occupancy tax litigation matters.

During the nine months ended September 30, 2014, we recognized approximately $25.5 million related to monies paid in advance of litigation in the San Francisco occupancy tax proceedings.

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 and the Wotif Group, we recognized $72 million and $82 million in restructuring and related reorganization charges during the three and nine months ended September 30, 2015. The third quarter of 2015 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 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. For additional information, see Note 11 — Restructuring and Related Reorganization Charges in the notes to the consolidated financial statements.

Operating Income

	Three months ended September 30,									Nine months ended September 30,
	2015			2014			% Change			2015			2014			% Change
	($ in millions)									($ in millions)
Operating income	$	345		$	297			16	%	$	384		$	423			(9	%)
% of revenue		17.8	%		17.3	%					7.7	%		9.6	%

Operating income increased for the three months ended September 30, 2015, compared to the same period in 2014, primarily due to gain related to the Hawaii pay-to-play refunds discussed above, partially offset by increased costs and expenses, including growth in selling and marketing expense in excess of revenue growth and an increase in restructuring and related reorganization charges. Operating income decreased for the nine months ended September 30, 2015, compared to the same period in 2014, primarily due to increased costs and expenses, including growth in selling and marketing expense in excess of revenue growth and an increase in restructuring and related reorganization charges, partially offset by the gain related to the Hawaii pay-to-play refunds discussed above.

41

Included in our consolidated operating income for the nine months ended September 30, 2015 is operating losses for eLong through its disposition date of May 22, 2015 of $86 million. In the prior year periods, eLong had operating losses of $13 million for the three months ended September 30, 2014 and operating losses of $20 million for the nine months ended September 30, 2014.

Interest Income and Expense

	Three months ended September 30,									Nine months ended September 30,
	2015			2014			% Change			2015			2014			% Change
	($ in millions)									($ in millions)
Interest income	$	4		$	8			(48	%)	$	14		$	21			(31	%)
Interest expense		(33	)		(26	)		30	%		(90	)		(70	)		29	%

Interest income decreased for the three and nine months ended September 30, 2015, compared to the same periods in 2014, primarily due to lower interest income at eLong due to its sale on May 22, 2015 and to a lesser extent lower rates of return. Interest expense increased for the three and nine months ended September 30, 2015, compared to the same periods in 2014, primarily as a result of additional interest on the $500 million senior unsecured notes issued in August 2014 as well as the Euro 650 million of senior unsecured notes issued in June 2015.

Gain on Sale of Business

On May 22, 2015, we completed the sale of our 62.4% ownership stake in eLong, Inc. for approximately $671 million to several purchasers, including Ctrip. As a result of the sale, we recognized a pre-tax gain of $509 million ($395 million after tax) during the nine months ended September 30, 2015. For additional information, see Note 4 — Disposition of Business in the notes to the consolidated financial statements.

Other, Net

Other, net is comprised of the following:

	Three months ended September 30,				Nine months ended September 30,
	2015		2014		2015		2014
	($ in millions)
Foreign exchange rate gains (losses), net	$	26	$	7	$	25	$	(10	)
Noncontrolling investment basis adjustment		—		—		77		—
Other		—		3		12		13
Total other, net	$	26	$	10	$	114	$	3

During the nine months ended September 30, 2015, in conjunction with the acquisition of additional interest in one of our equity method investments, we remeasured our previously held equity interest to fair value and recognized a gain of $77 million in other, net. For additional information, see Note 3 — Acquisitions and Other Investments in the notes to the consolidated financial statements.

Provision for Income Taxes

	Three months ended September 30,									Nine months ended September 30,
	2015			2014			% Change			2015			2014			% Change
	($ in millions)									($ in millions)
Provision for income taxes	$	66		$	39			70	%	$	196		$	60			227	%
Effective tax rate		19.3	%		13.4	%					21.1	%		15.9	%

We determine our provision for income taxes for interim periods using an estimate of our annual effective tax rate. We record any changes affecting the estimated annual tax rate in the interim period in which the change occurs, including discrete tax items.

42

Our effective tax rate was 19.3% and 13.4% for the three months ended September 30, 2015 and 2014, and 21.1% and 15.9% for the nine months ended September 30, 2015 and 2014. The change in the effective tax rate for the three months ended September 30, 2015 compared to the same period in 2014 is 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 2014. The change in effective tax rate for the nine months ended September 30, 2015 compared to the same period in 2014 is due to the gain on the sale of eLong during 2015, and the release of liabilities related to uncertain tax positions in 2014. 

In addition to the above, our effective tax rate for all periods was lower than the 35% federal statutory rate due to earnings in foreign jurisdictions outside of the United States, predominately Switzerland, where our statutory income tax rate is lower.

Financial Position, Liquidity and Capital Resources

Our principal sources of liquidity are cash flows generated from operations; our cash and cash equivalents and short-term investment balances, which were $1.5 billion and $1.8 billion at September 30, 2015 and December 31, 2014, including $578 million and $369 million of cash and short-term investment balances held in wholly-owned foreign subsidiaries (which includes $364 million and $190 million related to earnings indefinitely invested outside the United States) as well as $64 million and $304 million of majority-owned subsidiaries, which is also indefinitely invested outside the United States; and our $1 billion revolving credit facility, which expires in September 2019. As of September 30, 2015, $987 million was available under the facility representing the total $1 billion facility less $13 million of outstanding letters of credit. The revolving credit facility bears interest based on the Company’s credit ratings, with drawn amounts bearing interest at LIBOR plus 150 basis points, and the commitment fee on undrawn amounts at 20 basis points as of September 30, 2015.

In June 2015, we issued Euro 650 million of registered senior unsecured notes that are due in June 2022 and bear interest at 2.5% (the “2.5% Notes”). The 2.5% Notes were issued at 99.525% of par resulting in a discount, which is being amortized over their life. Interest is payable annually in arrears in June of each year, beginning June 3, 2016.

Our credit ratings are periodically reviewed by rating agencies. As of September 30, 2015, Moody’s rating was Ba1 with an outlook of “stable,” S&P’s rating was BBB- with an outlook of “stable” and Fitch’s rating was BBB- with an outlook of “stable.” Changes in our operating results, cash flows, financial position, capital structure, financial policy or capital allocations to share repurchase, dividends, investments and acquisitions could impact the ratings assigned by the various rating agencies. Should our credit ratings be adjusted downward, we may incur higher costs to borrow and/or limited access to capital markets, which could have a material impact on our financial condition and results of operations.

As of September 30, 2015, we were in compliance with the covenants and conditions in our revolving credit facility and outstanding debt, which was comprised of $500 million in registered senior unsecured notes due in August 2018 that bear interest at 7.456%, $750 million in registered senior unsecured notes due in August 2020 that bear interest at 5.95%, $500 million in registered senior unsecured notes due in August 2024 that bear interest at 4.5%, and Euro 650 million in registered senior unsecured notes due in June 2022 that bear interest at 2.5%.

Under the merchant model, we receive cash from travelers at the time of booking and we record these amounts on our consolidated balance sheets as deferred merchant bookings. We pay our airline suppliers related to these merchant model bookings generally within a few weeks after completing the transaction, but we are liable for the full value of such transactions until the flights are completed. For most other merchant bookings, which is primarily our merchant hotel business, we generally pay after the travelers’ use and, in some cases, subsequent billing from the hotel suppliers. Therefore, generally we receive cash from the traveler prior to paying our supplier, and this operating cycle represents a working capital source of cash to us. As long as the merchant hotel business grows, we expect that changes in working capital related to merchant hotel transactions will positively impact operating cash flows. However, we are using both the merchant model and the agency model in many of our markets. If the merchant hotel model declines relative to our other business models that generally consume working capital such as agency hotel, managed corporate travel, advertising or certain Expedia Affiliate Network relationships, or if there are changes to the merchant model, supplier payment terms, or booking patterns that compress the time period between our receipt of cash from travelers and our payment to suppliers, such as with mobile bookings via smartphones, our overall working capital benefits could be reduced, eliminated or even reversed.

43

For example, we have continued to see positive momentum in the global roll out of the ETP program launched in 2012. As this program continues to expand, and depending on relative traveler and supplier adoption rates and customer payment preferences, among other things, the scaling up of ETP has and will continue to negatively impact near term working capital cash balances, cash flow, relative liquidity during the transition, and hotel revenue margins.

Seasonal fluctuations in our merchant hotel bookings affect the timing of our annual cash flows. During the first half of the year, hotel bookings have traditionally exceeded stays, resulting in much higher cash flow related to working capital. During the second half of the year, this pattern reverses and cash flows are typically negative. While we expect the impact of seasonal fluctuations to continue, merchant hotel growth rates, changes to the model or booking patterns, as well as changes in the relative mix of merchant hotel transactions compared with transactions in our working capital consuming businesses, including ETP, may counteract or intensify the anticipated seasonal fluctuations.

As of September 30, 2015, we had a deficit in our working capital of $2.8 billion, compared to a deficit of $1.3 billion as of December 31, 2014. The change in deficit is primarily due to financing and investing activities, including cash paid for the business acquisitions and capital expenditures, partially offset by proceeds from the issuance of the Euro 650 million 2.5% Notes and proceeds from the sale of eLong. Business acquisitions in the current year included Orbitz Worldwide, AirAsia and Travelocity and capital expenditures included our new corporate headquarters.

We continue to invest in the development and expansion of our operations. Ongoing investments include but are not limited to improvements in infrastructure, which include our servers, networking equipment and software, release improvements to our software code, platform migrations and consolidation and search engine marketing and optimization efforts. Our future capital requirements may include capital needs for acquisitions (including purchases of non-controlling interest), share repurchases, dividend payments or expenditures in support of our business strategy; thus reducing our cash balance and/or increasing our debt. Our capital expenditures for full year 2015 will increase meaningfully in comparison to 2014 spending levels, due in large part to various real estate projects including $229 million for our new corporate headquarters.

Our cash flows are as follows:

	Nine months ended September 30,
	2015			2014			$ Change
	(In millions)
Cash provided by (used in):
Operating activities	$	1,542		$	1,567		$	(25	)
Investing activities		(2,104	)		(361	)		(1,743	)
Financing activities		725			79			646
Effect of foreign exchange rate changes on cash and cash equivalents		(110	)		(53	)		(57	)

For the nine months ended September 30, 2015, net cash provided by operating activities decreased by $25 million primarily due to decreased benefits from working capital changes and increase in income tax and interest payments, partially offset by a net refund of hotel occupancy and other taxes.

For the nine months ended September 30, 2015, cash used in investing activities increased by $1.7 billion primarily due to an increase of cash used for acquisitions of $1.9 billion due primarily to our acquisition of Orbitz in September 2015 and higher capital expenditures of $386 million, including amounts paid for our new corporate headquarters, partially offset by net proceeds from the sale of eLong of $524 million.

For the nine months ended September 30, 2015, cash provided by financing activities primarily included $700 million of net proceeds for the issuance of 2.5% Notes in June 2015, $106 million of proceeds from the exercise of options and employee stock purchase plans as well as the issuance of treasury stock, and $85 million in excess tax benefit on equity awards, of which

44

approximately $47 million related to the excess tax benefit associated with the stock options exercised by our Chairman and Senior Executive. These financing inflows were offset in part by $85 million of withholding taxes for stock option exercises paid on behalf of our Chairman and Senior Executive in exchange for surrendering a portion of his vested shares, which were concurrently cancelled, as well as cash paid to acquire shares of $49 million primarily under the repurchase authorizations discussed below, and $77 million cash dividend payments. For the nine months ended September 30, 2014, cash provided by financing activities primarily included $494 million of net proceeds for the issuance of 4.5% Notes in August 2014 as well as $79 million of proceeds from the exercise of options and employee stock purchase plans, partially offset by cash paid to acquire shares of $469 million, including the repurchased shares under the 2012 authorization discussed below, and $62 million cash dividend payment.

In 2012, the Executive Committee, acting on behalf of the Board of Directors, authorized a repurchase of up to 20 million outstanding shares of our common stock. In February 2015, the Executive Committee, acting on behalf of the Board of Directors, authorized an additional repurchase of up to 10 million shares of our common stock. During the nine months ended September 30, 2015 and 2014, we repurchased, through open market transactions, 0.5 million and 6.3 million shares under these authorizations for a total cost of $45 million and $469 million, excluding transaction costs. As of September 30, 2015, 11.2 million shares remain authorized for repurchase under these authorizations with no fixed termination date for the repurchases.

During the nine months ended September 30, 2015 and 2014, the Executive Committee, acting on behalf of the Board of Directors, declared and we paid the following dividends:

Declaration Date	Dividend Per Share		Record Date		Total Amount (in thousands)		Payment Date
Nine months ended September 30, 2015:
February 4, 2015	$	0.18		March 10, 2015	$	22,895		March 26, 2015
April 29, 2015		0.18		May 28, 2015		23,096		June 18, 2015
July 29, 2015		0.24		August 27, 2015		31,182		September 17, 2015
Nine months ended September 30, 2014:
February 5, 2014	$	0.15		March 10, 2014	$	19,602		March 27, 2014
April 30, 2014		0.15		May 30, 2014		19,231		June 19, 2014
July 30, 2014		0.18		August 27, 2014		22,944		September 17, 2014

In addition, on October 29, 2015, the Executive Committee, acting on behalf of the Board of Directors, 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. Future declarations of dividends are subject to final determination by our Board of Directors.

The effect of foreign exchange on our cash balances denominated in foreign currency for the nine months ended September 30, 2015, compared to the same period in 2014, showed a net change of $57 million reflecting higher depreciations in foreign currencies in the current year period compared to the prior year period.

In our opinion, available cash, funds from operations and available borrowings will provide sufficient capital resources to meet our foreseeable liquidity needs. There can be no assurance, however, that the cost or availability of future borrowings, including refinancings, if any, will be available on terms acceptable to us.

Contractual Obligations, Commercial Commitments and Off-balance Sheet Arrangements

There have been no other material changes outside the normal course of business to our contractual obligations and commercial commitments since December 31, 2014. Other than our contractual obligations and commercial commitments, we did not have any off-balance sheet arrangements as of September 30, 2015 or December 31, 2014.

45

Part I. Item 3. Quantitative and Qualitative Disclosures About Market Risk

Market Risk Management

There has been no material changes in our market risk during the three and nine months ended September 30, 2015. For additional information, see Item 7A, Quantitative and Qualitative Disclosures About Market Risk, in Part II of our Annual Report on Form 10-K for the year ended December 31, 2014.

46

Part I. Item 4. Controls and Procedures

Evaluation of disclosure controls and procedures.

As required by Rule 13a-15(b) under the Securities Exchange Act of 1934, as amended (the “Exchange Act”), our management, including our Chairman and Senior Executive, Chief Executive Officer and Chief Financial Officer, evaluated the effectiveness of our disclosure controls and procedures (as defined in Rule 13a-15(e) and 15d-15(e) under the Exchange Act). Based upon that evaluation, our Chairman and Senior Executive, Chief Executive Officer and Chief Financial Officer concluded that, as of the end of the period covered by this report, our disclosure controls and procedures were effective.

Changes in internal control over financial reporting.

There were no changes to our internal control over financial reporting that occurred during the quarter ended September 30, 2015 that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting. However, on September 17, 2015, we acquired Orbitz Worldwide, Inc. (“Orbitz”). See Note 3 — Acquisitions and Other Investments in the Notes to Consolidated Financial Statements included in Item 1 of Part I of this Form 10-Q. Orbitz represented $1.8 billion of our consolidated total net assets as of September 30, 2015, and $19 million and $86 million to our consolidated revenue and operating loss, respectively, for the quarter ended September 30, 2015. As permitted by the Securities and Exchange Commission’s guidance on newly acquired entities, management’s assessment and conclusion on the effectiveness of the Expedia’s disclosure controls and procedures as of September 30, 2015 excluded an assessment of the internal control over financial reporting of Orbitz.

47

Part II. Item 1. Legal Proceedings

In the ordinary course of business, Expedia and its subsidiaries are parties to legal proceedings and claims involving property, personal injury, contract, alleged infringement of third party intellectual property rights and other claims. A discussion of certain legal proceedings can be found in the section titled “Legal Proceedings,” of our Annual Report on Form 10-K for the year ended December 31, 2014 and our Quarterly Reports on Form 10-Q for the quarters ended March 31, 2015 and June 30, 2015. In addition, we assumed liability for ongoing lawsuits involving Orbitz Worldwide, Inc. and its subsidiaries in connection with our acquisition of Orbitz on September 17, 2015. Orbitz is generally involved in the same claims, proceedings and inquiries as the Expedia companies unless otherwise noted below. The following are recent developments regarding such legal proceedings:

Litigation Relating to Hotel Occupancy Taxes

Actions Filed by Individual States, Cities and Counties

City of Chicago, Illinois Litigation. On October 27, 2015, the court entered final judgment.

City of Atlanta, Georgia Litigation. On October 5, 2015, the Georgia Supreme Court denied the city’s petition for a writ of certiorari from the Georgia Court of Appeals’ ruling affirming the trial court’s decision granting summary judgment in favor of the online travel companies on the city’s remaining common law claims for recovery of taxes, thereby ending the case.

Nassau County, New York Litigation. On September 11, 2015, the parties filed cross motions for summary judgment. The court has scheduled oral argument on the motions for December 1, 2015. On September 25, 2015, Erie County, Orange County, Rensselaer County and Saratoga County, New York filed a motion seeking leave to intervene as plaintiffs in the lawsuit; the defendant online travel companies are opposing the motion.

Leon County, Florida et al. Litigation. On September 22, 2015, the Florida Supreme Court denied the counties’ motion for rehearing of the Court’s decision holding that online travel companies have no obligation to remit hotel occupancy taxes, thereby ending the case.

Leon County v. Expedia, Inc., Florida Department of Revenue, et al. Litigation. On September 25, 2015, the Florida Supreme Court ordered the county to show cause why the Court’s decision in the Leon County case is not controlling in this case and why the Court should not decline to accept jurisdiction in this case.

State of Montana Litigation. On August 12, 2015, the Montana Supreme Court held that the online travel companies’ compensation is not subject to the Montana Lodging Use Tax but is subject to the Montana Sales Tax, on both hotel and car rental transactions, but only from the date the State of Montana filed its lawsuit (November 8, 2010) forward.

City of Fargo, North Dakota Litigation. On August 11, 2015, the trial court entered final judgment dismissing the city’s claims, thereby ending the case.

State of Kentucky Litigation. Oral argument on the parties’ cross motions for summary judgment was held on October 28, 2015.

Village of Bedford Park, Illinois Litigation. On September 28, 2015, the trial court denied plaintiffs’ renewed motion for class certification. The case will now proceed only on the claims brought by the individual plaintiff municipalities named in the suit.

Puerto Rico Litigation. In September 2015, the parties reached a settlement, and on September 21, 2015, the court entered a judgment closing the case.

Arizona Cities Litigation. On August 31, 2015, the cities filed a motion for summary judgment. On September 30, 2015, the online travel companies filed a response to the cities’ motion and their own cross motion for summary judgment.

In addition, Orbitz is a party in the following proceedings:

State of Indiana Litigation. On March 3, 2009, Orbitz filed an appeal to Indiana Tax Court for review of the Indiana Department of Revenue’s assessment of hotel taxes against it. Orbitz, LLC v. State of Indiana, Case No. 49T10-0903-TA-10 (Indiana Tax Court 2009). Both Orbitz and the Department of Revenue filed cross motions for summary judgment in August 2013. A decision on the cross- motions remains pending before the Tax Court.

48

Part II. Item 1. Legal Proceedings

State of Wisconsin Litigation. On June 13, 2014, the Wisconsin Department of Revenue filed an appeal of the Wisconsin Tax Appeal Commission’s decision in favor of Orbitz that hotel taxes are not due on Orbitz’s travel services. State of Wisconsin v. Orbitz, Case No. 14-CV-1708 (2014). On December 11, 2014, the Circuit Court of Dane County affirmed the Wisconsin Tax Appeal Commission’s ruling in favor of Orbitz. On January 2, 2015, the Wisconsin Department of Revenue filed an appeal to the court of appeals. A decision by the court of appeals is pending.

Notices of Audit or Tax Assessments

At various times, the Company has also received notices of audit, or tax assessments from municipalities and other taxing jurisdictions concerning our possible obligations with respect to state and local hotel occupancy or related taxes, which are listed in the section titled “Legal Proceedings” of our Annual Report on Form 10-K for the year ended December 31, 2014.

The Company believes that the hotel occupancy tax claims discussed above lack merit and will continue to defend vigorously against them.

Actions Filed by Expedia and Other Tax Litigation

Broward County, Florida Litigation. On September 25, 2015, the Florida Supreme Court ordered the county to show cause why the Court’s decision in the Leon County case is not controlling in this case and why the Court should not decline to accept jurisdiction in this case.

Miami-Dade County, Florida Litigation. On October 21, 2015, the parties filed a joint dismissal with prejudice of the lawsuit in light the Florida Supreme Court decision in the Leon County, Florida et al. Litigation holding that online travel companies are not liable for hotel taxes.

Hawaii (General Excise Tax and Transient Accommodation Tax). On March 17, 2015, the Hawaii Supreme Court issued a decision on the parties’ pending appeals. The Court affirmed the Hawaii Tax Appeal Court’s decision that transient accommodation taxes are not due on the online travel companies’ services. With respect to the general excise tax, the Court affirmed in part and reversed in part the lower court’s decision. The Court ruled that while the online travel companies are obligated to remit past Hawaii general excise taxes with interest on the amount paid to them for their services, along with penalties, the online travel companies are not liable for general excise taxes, interest or penalties on the amount paid to the hotel for the hotel room. At a July 20, 2015 hearing to determine the amount of refund of prepaid pay-to-play amounts due to the online travel companies, the Hawaii tax court held that the State of Hawaii was required to refund the Expedia companies approximately $131 million and that the refund of an additional approximately $4.0 million would be subject to a further hearing. The State of Hawaii and Expedia agreed to a total refund of $132 million of prepaid pay-to-play amounts, which was paid to Expedia on September 23, 2015. On September 23, 2015, we received a similar refund for Orbitz of $22 million from the State of Hawaii.

City of Portland, Oregon Litigation. A trial date of February 22, 2016 has been set.

Denver, Colorado Litigation. On September 8, 2015, the Colorado Supreme Court granted the City and County of Denver’s petition for a writ of certiorari seeking discretionary review of the Court of Appeals decision that the online travel companies are not liable for hotel occupancy taxes.

In addition, the following new case has been filed:

Minnesota Cities Litigation. In July 2015, the Minnesota Commissioner of Revenue assessed the Expedia companies, including Travelscape, Hotels.com and Egencia, for local lodging taxes administered by the Commissioner that are imposed by the cities of Minneapolis (including the Minneapolis Entertainment Tax), St. Paul and Rochester, Minnesota. On October 19, 2015, Expedia filed an appeal from the orders of assessment with the Minnesota Tax Court.

49

Part II. Item 1. Legal Proceedings

Hotel Booking Practices Proceedings and Litigation

Matters relating to Hotel Booking Practices. On July 31, 2012, the United Kingdom Office of Fair Trading (“OFT”) issued a Statement of Objections alleging that Expedia, Booking.com B.V. and InterContinental Hotels Group PLC (“IHG”) have infringed European Union and United Kingdom competition law in relation to the online supply of hotel room accommodations. The Statement of Objections alleged that Expedia and Booking.com entered into separate agreements with IHG that restricted each online travel company’s ability to discount the price of IHG hotel rooms. The parties proposed to address the OFT’s concerns by offering commitments, and on January 31, 2014, the OFT announced that it had formally accepted the commitments offered by the parties, with no finding of fault or liability. The commitments were intended to be binding on the parties through January 31, 2016. On April 2, 2014, Skyscanner Limited filed an appeal challenging the OFT’s January 31, 2014 decision to accept the parties’ commitments. On September 26, 2014, the United Kingdom’s Competition Appeal Tribunal (“CAT”) granted Skyscanner Limited’s appeal. This judgment required the Competition & Markets Authority (“CMA”), the United Kingdom’s competition authority, to review the decision of its predecessor body, the OFT. The CMA did not appeal the CAT’s decision and subsequently announced that it is considering next steps in the investigation in light of the CAT judgment and market developments, including developments relating to the investigations of other European competition authorities described below. On September 15, 2015, the CMA announced that it has closed its investigation without a finding of infringement on grounds of administrative priority and also that it is not opening a distinct new case into parity provisions in contracts between hotels and online travel companies, including Expedia.

In addition, the Directorate General for Competition, Consumer Affairs and Repression of Fraud (the “DGCCRF”), a directorate of the French Ministry of Economy and Finance with authority over unfair trading practices, brought a lawsuit in France against Expedia entities objecting to certain parity clauses in contracts between Expedia entities and French hotels. In May 2015, the French court ruled that certain of the parity provisions in certain contracts that were the subject of the lawsuit were not in compliance with French commercial law, but imposed no fine and no injunction. A number of competition authorities, such as those in Australia, Austria, Belgium, China, Czech Republic, Denmark, France, Germany, Greece, Hungary, Ireland, Italy, New Zealand, Poland, Sweden and Switzerland, have also inquired or initiated investigations into the travel industry and, in particular, in relation to parity provisions in contracts between hotels and online travel companies, including Expedia. On April 10, 2015, the Swiss competition authority issued a draft decision challenging certain parity provisions in agreements between Swiss hotels and each of Expedia, Booking.com and Hotel Reservation Service (“HRS”). The draft decision is not a final determination by the Swiss competition authority that Expedia has violated any competition laws and did not provide for fines. Expedia subsequently objected to the preliminary findings of the draft decision in writing and at an oral hearing, and the final decision of the Swiss Competition authority is still outstanding.

While the ultimate outcomes of these lawsuits, inquiries or investigations are uncertain and our circumstances are distinguishable from those of other online travel agencies subject to similar lawsuits, inquiries or investigations, we note in this context that on April 21, 2015 the competition authorities in France, Italy and Sweden announced a proposed set of commitments offered by Booking.com to resolve the parity clause cases brought by these authorities against it. The German Federal Cartel Office (“FCO”) also has required another online travel company, HRS, to remove certain clauses from its contracts with hotels. HRS appealed this decision, which the Higher Regional Court Düsseldorf rejected on January 9, 2015. In addition, with effect from August 1, 2015, Expedia waived certain rate, conditions and availability parity clauses in its agreements with its European hotel partners for a period of five years. While Expedia maintains that its parity clauses have always been lawful and in compliance with competition law, Expedia considers that this waiver is a positive step towards facilitating the closure of the open investigations into such clauses on a harmonized pan-European basis. It is not certain what the outcome will be of the competition authorities’ assessment of Expedia’s announcement. Since Expedia’s waivers were implemented, the competition authorities in Denmark, United Kingdom, Greece, Norway, Sweden and Ireland have announced either the closure of their investigation against Expedia or a decision not to open an investigation against Expedia, in each case having had regard to the changes implemented by Expedia.

On July 9, 2015, the French National Assembly adopted Article 133 of the Loi Macron (“Article 133”) that seeks to define the nature of the relationship between online reservation platforms and French hotels. Article 133 became effective on

50

Part II. Item 1. Legal Proceedings

August 8, 2015. Expedia considers that Article 133 was drafted ambiguously and can be interpreted in a way that violates both European Union and French legal principles. Therefore Expedia has initiated a complaint with the European Commission relating to Article 133. However, following the effective date, Expedia has been in contact with its hotel partners in France regarding the impact of Article 133.

51

Part II. Item 1A. Risk Factors

In addition to the other information set forth in this report, you should carefully consider the factors discussed in Part I, Item 1A, “Risk Factors,” in our Annual Report on Form 10-K for the year ended December 31, 2014, which could materially affect our business, financial condition or future results. The risks described in our Annual Report on Form 10-K are not the only risks facing the Company. Additional risks and uncertainties not currently known to us or that we currently deem to be immaterial also may materially adversely affect our business, financial condition and/or operating results.

52

Part II. Item 6. Exhibits

The exhibits listed below are filed as part of this Quarterly Report on Form 10-Q.

Exhibit		Filed		Incorporated by Reference
No.	Exhibit Description	Herewith		Form	SEC File No.	Exhibit	Filing Date
31.1	Certification of the Chairman and Senior Executive pursuant to Section 302 of the Sarbanes-Oxley Act of 2002		X
31.2	Certification of the Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002		X
31.3	Certification of the Chief Financial Officer pursuant Section 302 of the Sarbanes-Oxley Act of 2002		X
32.1	Certification of the Chairman and Senior Executive pursuant Section 906 of the Sarbanes-Oxley Act of 2002		X
32.2	Certification of the Chief Executive Officer pursuant Section 906 of the Sarbanes-Oxley Act of 2002		X
32.3	Certification of the Chief Financial Officer pursuant Section 906 of the Sarbanes-Oxley Act of 2002		X
101	The following financial statements from the Company’s Quarterly Report on Form 10-Q for the quarter ended September 30, 2015, formatted in XBRL: (i) Consolidated Statements of Operations, (ii) Consolidated Statements of Comprehensive Income (Loss), (iii) Consolidated Balance Sheets, (iv) Consolidated Statements of Cash Flows, and (v) Notes to Consolidated Financial Statements.		X

53

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.

October 29, 2015	Expedia, Inc.
	By:	/s/ MARK D. OKERSTROM
		Mark D. Okerstrom
		Chief Financial Officer

54

EX-31.1

Exhibit 31.1

Certification

I, Barry Diller, Chairman and Senior Executive of Expedia, Inc., certify that:

1. I have reviewed this quarterly report on Form 10-Q of Expedia, Inc.;

2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

4. The registrant’s other certifying officers and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and we have:

a. designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

b. designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

c. evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

d. disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

5. The registrant’s other certifying officers and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):

a. all significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

b. any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

Date: October 29, 2015	/s/ BARRY DILLER
	Barry Diller
	Chairman and Senior Executive

EX-31.2

Exhibit 31.2

Certification

I, Dara Khosrowshahi, Chief Executive Officer of Expedia, Inc., certify that:

1. I have reviewed this quarterly report on Form 10-Q of Expedia, Inc.;

2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

4. The registrant’s other certifying officers and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and we have:

a. designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

b. designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

c. evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

d. disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

5. The registrant’s other certifying officers and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):

a. all significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

b. any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

Date: October 29, 2015	/s/ DARA KHOSROWSHAHI
	Dara Khosrowshahi
	Chief Executive Officer

EX-31.3

Exhibit 31.3

Certification

I, Mark D. Okerstrom, Chief Financial Officer of Expedia, Inc., certify that:

1. I have reviewed this quarterly report on Form 10-Q of Expedia, Inc.;

2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

4. The registrant’s other certifying officers and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and we have:

a. designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

b. designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

c. evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

d. disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

5. The registrant’s other certifying officers and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):

a. all significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

b. any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

Date: October 29, 2015	/s/ MARK D. OKERSTROM
	Mark D. Okerstrom
	Chief Financial Officer

EX-32.1

Exhibit 32.1

CERTIFICATION PURSUANT TO

18 U.S.C. SECTION 1350,

AS ADOPTED PURSUANT TO

SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

I, Barry Diller, Chairman and Senior Executive of Expedia, Inc. (the “Company”), certify, pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, 18 U.S.C. Section 1350, that, to my knowledge:

1) the Quarterly Report on Form 10-Q of the Company for the quarter ended September 30, 2015 (the “Report”) which this statement accompanies fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934 (15 U.S.C. 78m or 78o(d)); and

2) the information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

Date: October 29, 2015	/s/ BARRY DILLER
	Barry Diller
	Chairman and Senior Executive

EX-32.2

Exhibit 32.2

CERTIFICATION PURSUANT TO

18 U.S.C. SECTION 1350,

AS ADOPTED PURSUANT TO

SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

I, Dara Khosrowshahi, Chief Executive Officer of Expedia, Inc. (the “Company”), certify, pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, 18 U.S.C. Section 1350, that, to my knowledge:

1) the Quarterly Report on Form 10-Q of the Company for the quarter ended September 30, 2015 (the “Report”) which this statement accompanies fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934 (15 U.S.C. 78m or 78o(d)); and

2) the information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

Date: October 29, 2015	/s/ DARA KHOSROWSHAHI
	Dara Khosrowshahi
	Chief Executive Officer

EX-32.3

Exhibit 32.3

CERTIFICATION PURSUANT TO

18 U.S.C. SECTION 1350,

AS ADOPTED PURSUANT TO

SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

I, Mark D. Okerstrom, Chief Financial Officer of Expedia, Inc. (the “Company”), certify, pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, 18 U.S.C. Section 1350, that, to my knowledge:

1) the Quarterly Report on Form 10-Q of the Company for the quarter ended September 30, 2015 (the “Report”) which this statement accompanies fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934 (15 U.S.C. 78m or 78o(d)); and

2) the information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

Date: October 29, 2015	/s/ MARK D. OKERSTROM
	Mark D. Okerstrom
	Chief Financial Officer

XML

Summary of Fair Value of Assets Acquired and Liabilities Assumed in Conjunction with Acquisition (Parenthetical) (Detail) - USD ($) $ in Millions		9 Months Ended
	Sep. 17, 2015	Sep. 30, 2015
Orbitz Worldwide, Inc.
Business Acquisition [Line Items]
Business combination, accounts receivable gross	$ 160
Business combination, accounts receivable estimated to uncollectible	$ 8
Orbitz Worldwide, Inc. | Minimum
Business Acquisition [Line Items]
Estimated useful lives of acquired intangible assets	1 year
Orbitz Worldwide, Inc. | Maximum
Business Acquisition [Line Items]
Estimated useful lives of acquired intangible assets	10 years
Acquisitions During Period
Business Acquisition [Line Items]
Weighted average life of acquired intangible assets		5 years 9 months 18 days
Business acquisition, cash acquired		$ 41
Equity method investment, non-cash consideration		$ 99
Acquisitions During Period | Minimum
Business Acquisition [Line Items]
Estimated useful lives of acquired intangible assets		4 years
Acquisitions During Period | Maximum
Business Acquisition [Line Items]
Estimated useful lives of acquired intangible assets		10 years

XML

Summary of Dividends Declared (Detail) - USD ($) $ / shares in Units, $ in Thousands	9 Months Ended
	Sep. 30, 2015	Sep. 30, 2014
Dividends Payable [Line Items]
Payment of dividends to stockholders	$ 77,173	$ 61,777
February 4, 2015
Dividends Payable [Line Items]
Declaration Date	Feb. 04, 2015
Dividend Per Share	$ 0.18
Record Date	Mar. 10, 2015
Payment of dividends to stockholders	$ 22,895
Payment Date	Mar. 26, 2015
April 29, 2015
Dividends Payable [Line Items]
Declaration Date	Apr. 29, 2015
Dividend Per Share	$ 0.18
Record Date	May 28, 2015
Payment of dividends to stockholders	$ 23,096
Payment Date	Jun. 18, 2015
July 29, 2015
Dividends Payable [Line Items]
Declaration Date	Jul. 29, 2015
Dividend Per Share	$ 0.24
Record Date	Aug. 27, 2015
Payment of dividends to stockholders	$ 31,182
Payment Date	Sep. 17, 2015
February 5, 2014
Dividends Payable [Line Items]
Declaration Date		Feb. 05, 2014
Dividend Per Share		$ 0.15
Record Date		Mar. 10, 2014
Payment of dividends to stockholders		$ 19,602
Payment Date		Mar. 27, 2014
April 30, 2014
Dividends Payable [Line Items]
Declaration Date		Apr. 30, 2014
Dividend Per Share		$ 0.15
Record Date		May 30, 2014
Payment of dividends to stockholders		$ 19,231
Payment Date		Jun. 19, 2014
July 30, 2014
Dividends Payable [Line Items]
Declaration Date		Jul. 30, 2014
Dividend Per Share		$ 0.18
Record Date		Aug. 27, 2014
Payment of dividends to stockholders		$ 22,944
Payment Date		Sep. 17, 2014

XML

Property and Equipment Net - Additional Information (Detail) - USD ($) $ in Thousands		9 Months Ended
	Apr. 30, 2015	Sep. 30, 2015	Sep. 30, 2014
Property, Plant and Equipment [Line Items]
Capital expenditures, including internal-use software and website development		$ 625,439	$ 239,678
New Corporate Headquarters | Purchase and Sale Agreement
Property, Plant and Equipment [Line Items]
Capital expenditures, including internal-use software and website development	$ 229,000

XML

Stockholders Equity - Additional Information (Detail) - USD ($) $ / shares in Units, $ in Millions		9 Months Ended
	Oct. 29, 2015	Sep. 30, 2015	Feb. 28, 2015	Apr. 30, 2012
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]
Authorized share repurchase			10,000,000	20,000,000
Stock repurchased, shares		500,000
Stock repurchased, value		$ 45
Average repurchase price per share		$ 85.27
Shares authorized and remaining under the repurchase program		11,200,000
Liberty
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]
Common stock issued from treasury stock		264,841
Common stock price per share		$ 85.24
Stock issued, aggregate value		$ 23
Chairman And Senior Executive | Stock Options
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]
Options, exercisable, number of shares		1,900,000
Share-based payment award, options, exercises in period, weighted average exercise price		$ 30.38
Share-based compensation, net of forfeitures		600,000
Chairman And Senior Executive | Stock Options | Withheld and Concurrently Cancelled by the Company to Cover the Weighted Average Exercise Price
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]
Shares withheld and cancelled to cover the weighted average exercise price		500,000
Chairman And Senior Executive | Stock Options | Withheld and Concurrently Cancelled to Cover Tax Obligations
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]
Shares withheld and cancelled to cover the weighted average exercise price		800,000
Subsequent Event | Dividend Declared
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]
Declaration Date	Oct. 29, 2015
Dividend Per Share	$ 0.24
Payment Date	Dec. 10, 2015
Record Date	Nov. 19, 2015

XML

Financial Assets and Liabilities Measured at Fair Value on Recurring Basis (Detail) - Recurring Basis - USD ($) $ in Thousands	Sep. 30, 2015	Dec. 31, 2014
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]
Total	$ 302,725	$ 944,520
Foreign Exchange Forward Contracts
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]
Foreign currency forward contracts, Assets	15,876	9,176
Money Market Funds
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]
Cash equivalents	160,028	161,059
Time Deposits
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]
Cash equivalents	15,263	298,968
Restricted cash		19,980
Investments		312,762
Corporate Debt Securities
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]
Investments	111,558	142,575
Fair Value, Inputs, Level 1
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]
Total	160,028	161,059
Fair Value, Inputs, Level 1 | Money Market Funds
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]
Cash equivalents	160,028	161,059
Fair Value, Inputs, Level 2
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]
Total	142,697	783,461
Fair Value, Inputs, Level 2 | Foreign Exchange Forward Contracts
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]
Foreign currency forward contracts, Assets	15,876	9,176
Fair Value, Inputs, Level 2 | Time Deposits
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]
Cash equivalents	15,263	298,968
Restricted cash		19,980
Investments		312,762
Fair Value, Inputs, Level 2 | Corporate Debt Securities
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]
Investments	$ 111,558	$ 142,575

XML

Restructuring and Related Reorganization Charges (Tables)

9 Months Ended

Sep. 30, 2015

Restructuring and Related Reorganization Activity

The following table summarizes the restructuring and related reorganization activity for the nine months ended September 30, 2015:

	Employee Severance and Benefits			Stock-based compensation			Other			Total
	(In thousands)
Accrued liability as of January 1, 2015	$	10,117		$	—		$	13,658		$	23,775
Charges		50,004			29,230			2,767			82,001
Payments		(11,997	)		—			(15,217	)		(27,214	)
Non-cash items		(1,060	)		(29,230	)		6			(30,284	)
Accrued liability as of September 30, 2015	$	47,064		$	—		$	1,214		$	48,278

XML

Accumulated Other Comprehensive Loss (Parenthetical) (Detail) - 2.5% Senior Notes Due 2022 $ in Millions	Sep. 30, 2015 USD ($)
Accumulated Other Comprehensive Income (Loss) [Line Items]
Foreign currency translation losses, net of tax	$ (15)
Foreign currency translation losses, before tax	$ (23)

XML

Basis of Presentation (Policies)

9 Months Ended

Sep. 30, 2015

Basis of Presentation

Basis of Presentation

These accompanying financial statements present our results of operations, financial position and cash flows on a consolidated basis. The unaudited consolidated financial statements include Expedia, Inc., our wholly-owned subsidiaries, and entities we control, or in which we have a variable interest and are the primary beneficiary of expected cash profits or losses. We have eliminated significant intercompany transactions and accounts.

We have prepared the accompanying unaudited consolidated financial statements in accordance with accounting principles generally accepted in the United States (“GAAP”) for interim financial reporting. We have included all adjustments necessary for a fair presentation of the results of the interim period. These adjustments consist of normal recurring items. Our interim unaudited consolidated financial statements are not necessarily indicative of results that may be expected for any other interim period or for the full year. These interim unaudited consolidated financial statements should be read in conjunction with the audited consolidated financial statements and related notes included in our Annual Report on Form 10-K for the year ended December 31, 2014, previously filed with the Securities and Exchange Commission.

Accounting Estimates

Accounting Estimates

We use estimates and assumptions in the preparation of our interim unaudited consolidated financial statements in accordance with GAAP. Our estimates and assumptions affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities as of the date of our interim unaudited consolidated financial statements. These estimates and assumptions also affect the reported amount of net income or loss during any period. Our actual financial results could differ significantly from these estimates. The significant estimates underlying our interim unaudited consolidated financial statements include revenue recognition; recoverability of current and long-lived assets, intangible assets and goodwill; income and transactional taxes, such as potential settlements related to occupancy and excise taxes; loss contingencies; loyalty program liabilities; redeemable noncontrolling interests; acquisition purchase price allocations; stock-based compensation and accounting for derivative instruments.

Reclassifications

Reclassifications

We have reclassified certain amounts related to our prior period results to conform to our current period presentation. We also included a reclassification on our consolidated balance sheet as of December 31, 2014 to correct the immaterial presentation of cash dividends paid as a reduction to retained earnings to the extent the Company maintained retained earnings instead of additional paid-in capital.

Recently Adopted Accounting Policies

Recently Adopted Accounting Policies

As of January 1, 2015, we adopted the Accounting Standard Update (“ASU”) amending the requirements for reporting discontinued operations, which may include a component of an entity or a group of components of an entity. The amendment limits discontinued operations reporting to disposals of components of an entity that represent strategic shifts that have, or will have, a major effect on an entity’s operations and financial results and it also requires expanded disclosures surrounding discontinued operations. Upon adoption, the standard impacted how we assess and report discontinued operations, including our divestiture of eLong during the second quarter of 2015 as disclosed below in Note 4 – Disposition of Business.

In September 2015, the Financial Accounting Standards Board (“FASB”) issued an ASU that simplifies the accounting for measurement-period adjustments in a business combination. Under the ASU, an acquirer must recognize adjustments to provisional amounts that are identified during the measurement period in the reporting period in which the adjustment amounts are determined. The effect on earnings as a result of the change to the provisional amounts, calculated as if the accounting had been completed as of the acquisition date, must be recorded in the reporting period in which the adjustment amounts are determined rather than retrospectively. The guidance is effective for fiscal years beginning after December 15, 2015, including interim periods within those fiscal years with early adoption permitted for financial statements that have not been issued. We elected to early adopt for the current interim reporting period ending September 30, 2015.

Recent Accounting Policies Not Yet Adopted

Recent Accounting Policies Not Yet Adopted

In May 2014, the FASB issued an ASU amending revenue recognition guidance and requiring more detailed disclosures to enable users of financial statements to understand the nature, amount, timing, and uncertainty of revenue and cash flows arising from contracts with customers. In August 2015, the FASB issued an ASU deferring the effective date of the revenue standard so it would be effective for annual and interim reporting periods beginning after December 15, 2017, with early adoption prohibited before December 15, 2016. We are in the process of evaluating the impact of the adoption of this new guidance on our consolidated financial statements.

In April 2015, the FASB issued an ASU that requires debt issuance costs related to a recognized debt liability be presented in the balance sheet as a direct deduction from the carrying amount of that debt liability, consistent with debt discounts. The guidance is effective for annual and interim reporting periods beginning after December 15, 2015, but early adoption is permitted. We anticipate adopting this new guidance on January 1, 2016 with no material impact on our consolidated financial statements.

Fair Value Measurements

We classify our cash equivalents and investments within Level 1 and Level 2 as we value our cash equivalents and investments using quoted market prices or alternative pricing sources and models utilizing market observable inputs. Valuation of the foreign currency forward contracts is based on foreign currency exchange rates in active markets, a Level 2 input.

As of September 30, 2015 and December 31, 2014, our cash and cash equivalents consisted primarily of prime institutional money market funds with maturities of three months or less, time deposits as well as bank account balances.

We invest in investment grade corporate debt securities, all of which are classified as available for sale. As of September 30, 2015, we had $35 million of short-term and $76 million of long-term available for sale investments and the amortized cost basis of the investments approximated their fair value with gross unrealized gains and gross unrealized losses both of less than $1 million. As of December 31, 2014, we had $43 million of short-term and $100 million of long-term available for sale investments and the amortized cost basis of the investments approximated their fair value with both gross unrealized gains and gross unrealized losses of less than $1 million.

We also hold time deposit investments with financial institutions. Time deposits with original maturities of less than three months are classified as cash equivalents and those with remaining maturities of less than one year are classified within short-term investments. Of the total time deposits, $261 million as of December 31, 2014 related to balances held by our majority-owned subsidiaries.

Derivative instruments are carried at fair value on our consolidated balance sheets. We use foreign currency forward contracts to economically hedge certain merchant revenue exposures and in lieu of holding certain foreign currency cash for the purpose of economically hedging our foreign currency-denominated operating liabilities. Our goal in managing our foreign exchange risk is to reduce, to the extent practicable, our potential exposure to the changes that exchange rates might have on our earnings, cash flows and financial position. Our foreign currency forward contracts are typically short-term and, as they do not qualify for hedge accounting treatment, we classify the changes in their fair value in other, net. As of September 30, 2015, we were party to outstanding forward contracts hedging our liability and revenue exposures with a total net notional value of $2.1 billion. We had a net forward asset of $16 million and $9 million as of September 30, 2015 and December 31, 2014 recorded in prepaid expenses and other current assets. We recorded $32 million and $18 million in net gains from foreign currency forward contracts during the three months ended September 30, 2015 and 2014, and $47 million and $2 million in net gains during the nine months ended September 30, 2015 and 2014.

XML

Long Term Debt Outstanding (Parenthetical) (Detail) - EUR (€) € in Millions	Sep. 30, 2015	Jun. 30, 2015
2.5% Senior Notes Due 2022
Debt Instrument [Line Items]
Senior unsecured notes principal amount	€ 650	€ 650

XML

Carrying Amounts of Assets and Liabilities Immediately Preceding Disposition (Detail) - USD ($) $ in Thousands		Sep. 30, 2015	May. 22, 2015	Dec. 31, 2014
Income Statement, Balance Sheet and Additional Disclosures by Disposal Groups, Including Discontinued Operations [Line Items]
Non-redeemable noncontrolling interest divested		$ 65,150		$ 109,462
Disposal Group, Not Discontinued Operations | eLong, Inc
Income Statement, Balance Sheet and Additional Disclosures by Disposal Groups, Including Discontinued Operations [Line Items]
Total current assets	[1]		$ 350,196
Total long-term assets			137,709
Total assets divested			487,905
Total current liabilities			187,296
Total long-term liabilities			5,782
Total liabilities divested			193,078
Components of accumulated other comprehensive income divested			45,259
Non-redeemable noncontrolling interest divested			92,550
Net carrying value divested			$ 157,018

[1] Includes cash and cash equivalents of approximately $74 million.

XML

Acquisitions and Other Investments - Additional Information (Detail) $ / shares in Units, $ in Thousands				3 Months Ended		9 Months Ended
	Sep. 17, 2015 USD ($) $ / shares	Mar. 10, 2015 USD ($)	Jan. 23, 2015 USD ($)	Sep. 30, 2015 USD ($)	Sep. 30, 2014 USD ($)	Sep. 30, 2015 USD ($) Business	Sep. 30, 2014 USD ($)	Dec. 31, 2014 USD ($)
Business Acquisitions And Investments [Line Items]
Goodwill				$ 5,400,968		$ 5,400,968		$ 3,955,901
Revenue				1,937,753	$ 1,712,504	4,973,750	$ 4,407,507
Operating loss				344,998	$ 296,836	384,089	$ 423,058
Noncontrolling investment basis adjustment						77,400
Decolar.com, Inc.
Business Acquisitions And Investments [Line Items]
Cost method investment		$ 270,000
Orbitz Worldwide, Inc.
Business Acquisitions And Investments [Line Items]
Business acquisition, total	$ 1,813,524
Business acquisition, total cash paid	$ 1,364,576
Business acquisitions, cash price per share | $ / shares	$ 12
Business acquisitions, debt repayment	$ 432,231
Replacement restricted stock units attributable to pre-acquisition service	16,717
Post acquisition employee restricted stock award, fair value	$ 53,000			23,000		23,000
Post acquisition employee restricted stock award, remaining requisite service period	2 years 7 months 6 days
Stock-based compensation recognized				30,000
Goodwill	$ 1,424,903
Revenue				19,000		19,000
Operating loss				(86,000)		(86,000)
Fees contingent upon change of control	25,000
Business combination, continuity incentive	$ 30,000
Business combination, continuity incentive remaining payment period	180 days
Acquisition-related costs				6,000		16,000
AAE Travel Private Limited
Business Acquisitions And Investments [Line Items]
Percentage of equity interest acquired		25.00%
Additional equity interest, approximate cash consideration		$ 94,000
Total ownership in venture before acquisition of additional equity interest		50.00%
Total ownership in venture after acquisition of additional equity interest		75.00%
Noncontrolling investment basis adjustment		$ 77,000
Percentage of noncontrolling interest		25.00%
Fair value of noncontrolling interest		$ 64,000
Travelocity
Business Acquisitions And Investments [Line Items]
Business acquisition, total cash paid			$ 280,000
Acquisitions During Period
Business Acquisitions And Investments [Line Items]
Business acquisition, total cash paid						9,000
Goodwill				196,431		$ 196,431
Number of business acquisition | Business						3
Deductible for tax purposes				$ 82,000		$ 82,000

XML

Redeemable Noncontrolling Interests - Additional Information (Detail) - Maximum	9 Months Ended
	Sep. 30, 2015
During the first quarter of 2016
Noncontrolling Interest [Line Items]
Minority shareholders right to sell on remaining shares of trivago	50.00%
During the first quarter of 2018
Noncontrolling Interest [Line Items]
Minority shareholders right to sell on remaining shares of trivago	100.00%

XML

Schedule of Statement of Operations Information (Detail) - USD ($) $ in Thousands		3 Months Ended				9 Months Ended
		Sep. 30, 2015		Dec. 31, 2014	Sep. 30, 2014	Sep. 30, 2015		Sep. 30, 2014
Condensed Financial Statements, Captions [Line Items]
Revenue		$ 1,937,753			$ 1,712,504	$ 4,973,750		$ 4,407,507
Costs and expenses:
Cost of revenue	[1]	328,066			299,708	971,066		894,828
Selling and marketing	[1]	943,289			815,800	2,592,150		2,184,115
Technology and content	[1]	202,703			172,754	579,674		504,804
General and administrative	[1]	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		71,679	[1]	$ 26,000		82,001	[1]
Operating income (loss)		344,998			296,836	384,089		423,058
Other income (expense):
Other, net		(2,811)			(7,311)	547,806		(46,413)
Other income (expense), net		(2,811)			(7,311)	547,806		(46,413)
Income (loss) before income taxes		342,187			289,525	931,895		376,645
Benefit (provision) for income taxes		(65,950)			(38,904)	(196,261)		(59,974)
Net income		276,237			250,621	735,634		316,671
Discontinued operations, net of taxes					0
Net income (loss)		276,237			250,621	735,634		316,671
Net income (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
Comprehensive income attributable to Expedia, Inc.		255,661			200,219	631,530		282,896
Parent
Other income (expense):
Equity in pre-tax earnings of consolidated subsidiaries		302,954			271,928	831,017		373,081
Other, net		(31,304)			(23,582)	(85,669)		(64,953)
Other income (expense), net		271,650			248,346	745,348		308,128
Income (loss) before income taxes		271,650			248,346	745,348		308,128
Benefit (provision) for income taxes		11,566			8,713	31,655		24,000
Net income		283,216			257,059	777,003		332,128
Discontinued operations, net of taxes					0
Net income (loss)		283,216			257,059	777,003		332,128
Net income attributable to Expedia, Inc.		283,216			257,059	777,003		332,128
Comprehensive income attributable to Expedia, Inc.		281,516			257,059	762,583		332,128
Guarantor Subsidiaries
Condensed Financial Statements, Captions [Line Items]
Revenue		1,505,178			1,326,985	3,855,338		3,442,808
Costs and expenses:
Cost of revenue		263,990			229,453	746,928		697,059
Selling and marketing		665,577			556,757	1,788,957		1,483,710
Technology and content		143,209			117,933	401,725		351,336
General and administrative		87,240			64,266	239,110		182,407
Amortization of intangible assets		9,822			455	14,298		1,392
Legal reserves, occupancy tax and other		(114,550)			3,888	(106,511)		38,843
Restructuring and related reorganization charges		70,699				70,830
Intercompany (income) expense, net		198,094			202,262	557,940		561,806
Operating income (loss)		181,097			151,971	142,061		126,255
Other income (expense):
Equity in pre-tax earnings of consolidated subsidiaries		210,173			158,612	806,988		291,048
Other, net		34,669			44,543	62,208		19,664
Other income (expense), net		244,842			203,155	869,196		310,712
Income (loss) before income taxes		425,939			355,126	1,011,257		436,967
Benefit (provision) for income taxes		(120,387)			(80,882)	(172,858)		(56,780)
Net income		305,552			274,244	838,399		380,187
Discontinued operations, net of taxes					0
Net income (loss)		305,552			274,244	838,399		380,187
Net income attributable to Expedia, Inc.		305,552			274,244	838,399		380,187
Comprehensive income attributable to Expedia, Inc.		305,560			274,084	814,362		380,334
Non-Guarantor Subsidiaries
Condensed Financial Statements, Captions [Line Items]
Revenue		500,625			429,197	1,281,688	[2]	1,063,992
Costs and expenses:
Cost of revenue		67,155			68,283	230,706	[2]	193,209
Selling and marketing		342,864			304,832	960,444	[2]	804,435
Technology and content		59,422			54,693	177,828	[2]	153,333
General and administrative		42,819			40,722	148,427	[2]	124,135
Amortization of intangible assets		21,578			18,064	69,024	[2]	53,883
Restructuring and related reorganization charges		980				11,171	[2]
Intercompany (income) expense, net		(198,094)			(202,262)	(557,940)	[2]	(561,806)
Operating income (loss)		163,901			144,865	242,028	[2]	296,803
Other income (expense):
Other, net		(6,176)			(28,272)	571,267	[2]	(1,124)
Other income (expense), net		(6,176)			(28,272)	571,267	[2]	(1,124)
Income (loss) before income taxes		157,725			116,593	813,295	[2]	295,679
Benefit (provision) for income taxes		42,871			33,265	(55,058)	[2]	(27,194)
Net income		200,596			149,858	758,237	[2]	268,485
Discontinued operations, net of taxes					0
Net income (loss)		200,596			149,858	758,237	[2]	268,485
Net income (loss) attributable to noncontrolling interests		6,979			6,438	41,369	[2]	15,457
Net income attributable to Expedia, Inc.		207,575			156,296	799,606	[2]	283,942
Comprehensive income attributable to Expedia, Inc.		181,712			99,616	692,590	[2]	234,563
Eliminations
Condensed Financial Statements, Captions [Line Items]
Revenue		(68,050)			(43,678)	(163,276)		(99,293)
Costs and expenses:
Cost of revenue		(3,079)			1,972	(6,568)		4,560
Selling and marketing		(65,152)			(45,789)	(157,251)		(104,030)
Technology and content		72			128	121		135
General and administrative		109			11	422		42
Other income (expense):
Equity in pre-tax earnings of consolidated subsidiaries		(513,127)			(430,540)	(1,638,005)		(664,129)
Other income (expense), net		(513,127)			(430,540)	(1,638,005)		(664,129)
Income (loss) before income taxes		(513,127)			(430,540)	(1,638,005)		(664,129)
Net income		(513,127)			(430,540)	(1,638,005)		(664,129)
Discontinued operations, net of taxes					0
Net income (loss)		(513,127)			(430,540)	(1,638,005)		(664,129)
Net income attributable to Expedia, Inc.		(513,127)			(430,540)	(1,638,005)		(664,129)
Comprehensive income attributable to Expedia, Inc.		$ (513,127)			$ (430,540)	$ (1,638,005)		$ (664,129)

[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 results through our disposal of eLong on May 22, 2015.

XML

Restructuring and Related Reorganization Activity (Detail) - USD ($) $ in Thousands	3 Months Ended			9 Months Ended
	Sep. 30, 2015		Dec. 31, 2014	Sep. 30, 2015
Restructuring Cost and Reserve [Line Items]
Accrued liability Beginning Balance				$ 23,775
Charges	$ 71,679	[1]	$ 26,000	82,001	[1]
Payments				(27,214)
Non-cash items				(30,284)
Accrued liability Ending Balance	48,278		23,775	48,278
Employee Severance and Benefits
Restructuring Cost and Reserve [Line Items]
Accrued liability Beginning Balance				10,117
Charges				50,004
Payments				(11,997)
Non-cash items				(1,060)
Accrued liability Ending Balance	47,064		10,117	47,064
Stock Based Compensation
Restructuring Cost and Reserve [Line Items]
Charges				29,230
Non-cash items				(29,230)
Other
Restructuring Cost and Reserve [Line Items]
Accrued liability Beginning Balance				13,658
Charges				2,767
Payments				(15,217)
Non-cash items				6
Accrued liability Ending Balance	$ 1,214		$ 13,658	$ 1,214

[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 -

XML

Fair Value Measurements - Additional Information (Detail) - USD ($)	3 Months Ended		9 Months Ended
	Sep. 30, 2015	Sep. 30, 2014	Sep. 30, 2015	Sep. 30, 2014	Dec. 31, 2014
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]
Available for sale investments, short-term	$ 35,000,000		$ 35,000,000		$ 43,000,000
Available for sale investments, long-term	76,000,000		76,000,000		100,000,000
Gross unrealized gains	1,000,000		1,000,000		1,000,000
Gross unrealized losses	1,000,000		1,000,000		1,000,000
Net gains from foreign currency forward contracts	32,000,000	$ 18,000,000	47,000,000	$ 2,000,000
Foreign Exchange Forward Contracts
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]
Notional amount of foreign currency derivatives	2,100,000,000		2,100,000,000
Recurring Basis | Foreign Exchange Forward Contracts
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]
Foreign currency forward contracts, Assets	$ 15,876,000		$ 15,876,000		9,176,000
Balance held by majority-owned subsidiaries
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]
Time deposits held by company's majority-owned subsidiaries					$ 261,000,000

XML

Basis of Presentation

9 Months Ended

Sep. 30, 2015

Basis of Presentation

Note 1 – Basis of Presentation

Description of Business

Expedia, Inc. and its subsidiaries provide travel products and services to leisure and corporate travelers in the United States and abroad as well as various media and advertising offerings to travel and non-travel advertisers. These travel products and services are offered through a diversified portfolio of brands including: Expedia.com^®, Hotels.com^®, Hotwire.com™, Travelocity^®, Orbitz Worldwide, Inc. (“Orbitz”), Expedia^® Affiliate Network, Classic Vacations^®, Expedia Local Expert^®, Egencia^®, Expedia^® CruiseShipCenters^®, Venere Net SpA (“Venere”), trivago GmbH (“trivago”), CarRentals.com™, Wotif.com Holdings Limited (“Wotif Group”) and eLong ™, Inc. (“eLong”) through its sale on May 22, 2015. In addition, many of these brands have related international points of sale, including those as part of AirAsia-Expedia upon acquisition of controlling interest in March 2015. We refer to Expedia, Inc. and its subsidiaries collectively as “Expedia,” the “Company,” “us,” “we” and “our” in these consolidated financial statements.

Basis of Presentation

These accompanying financial statements present our results of operations, financial position and cash flows on a consolidated basis. The unaudited consolidated financial statements include Expedia, Inc., our wholly-owned subsidiaries, and entities we control, or in which we have a variable interest and are the primary beneficiary of expected cash profits or losses. We have eliminated significant intercompany transactions and accounts.

We have prepared the accompanying unaudited consolidated financial statements in accordance with accounting principles generally accepted in the United States (“GAAP”) for interim financial reporting. We have included all adjustments necessary for a fair presentation of the results of the interim period. These adjustments consist of normal recurring items. Our interim unaudited consolidated financial statements are not necessarily indicative of results that may be expected for any other interim period or for the full year. These interim unaudited consolidated financial statements should be read in conjunction with the audited consolidated financial statements and related notes included in our Annual Report on Form 10-K for the year ended December 31, 2014, previously filed with the Securities and Exchange Commission.

Accounting Estimates

We use estimates and assumptions in the preparation of our interim unaudited consolidated financial statements in accordance with GAAP. Our estimates and assumptions affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities as of the date of our interim unaudited consolidated financial statements. These estimates and assumptions also affect the reported amount of net income or loss during any period. Our actual financial results could differ significantly from these estimates. The significant estimates underlying our interim unaudited consolidated financial statements include revenue recognition; recoverability of current and long-lived assets, intangible assets and goodwill; income and transactional taxes, such as potential settlements related to occupancy and excise taxes; loss contingencies; loyalty program liabilities; redeemable noncontrolling interests; acquisition purchase price allocations; stock-based compensation and accounting for derivative instruments.

Reclassifications

We have reclassified certain amounts related to our prior period results to conform to our current period presentation. We also included a reclassification on our consolidated balance sheet as of December 31, 2014 to correct the immaterial presentation of cash dividends paid as a reduction to retained earnings to the extent the Company maintained retained earnings instead of additional paid-in capital.

Seasonality

We generally experience seasonal fluctuations in the demand for our travel products and services. For example, traditional leisure travel bookings are generally the highest in the first three quarters as travelers plan and book their spring, summer and holiday travel. The number of bookings typically decreases in the fourth quarter. Because revenue for most of our travel products, including merchant and agency hotel, is recognized when the travel takes place rather than when it is booked, revenue typically lags bookings by several weeks or longer. The seasonal revenue impact is exacerbated with respect to income by the nature of our variable cost of revenue and direct sales and marketing costs, which we typically realize in closer alignment to booking volumes, and the more stable nature of our fixed costs. Furthermore, operating profits for our primary advertising business, trivago, are experienced in the second half of the year as selling and marketing costs offset revenue in the first half of the year as we aggressively market during the busy booking period for summer travel. As a result, revenue and income are typically the lowest in the first quarter and highest in the third quarter.

XML

Other Income Expense (Detail) - USD ($) $ in Thousands	3 Months Ended		9 Months Ended
	Sep. 30, 2015	Sep. 30, 2014	Sep. 30, 2015	Sep. 30, 2014
Component Of Other Income And Expense [Line Items]
Foreign exchange rate gains (losses), net	$ 26,158	$ 7,164	$ 25,229	$ (10,584)
Noncontrolling investment basis adjustment			77,400
Other	125	3,008	11,732	13,098
Total	$ 26,283	$ 10,172	$ 114,361	$ 2,514

XML

Carrying Amounts of Assets and Liabilities Immediately Preceding Disposition (Parenthetical) (Detail) $ in Millions	May. 22, 2015 USD ($)
Disposal Group, Not Discontinued Operations | eLong, Inc
Income Statement, Balance Sheet and Additional Disclosures by Disposal Groups, Including Discontinued Operations [Line Items]
Cash and cash equivalents	$ 74

XML

Debt (Tables)

9 Months Ended

Sep. 30, 2015

Long Term Debt Outstanding

The following table sets forth our outstanding debt:

	September 30, 2015		December 31, 2014
	(In thousands)
7.456% senior notes due 2018	$	500,000	$	500,000
5.95% senior notes due 2020, net of discount		749,541		749,485
4.5% senior notes due 2024, net of discount		497,475		497,302
2.5% (€650 million) senior notes due 2022, net of discount		728,409		—
Long-term debt	$	2,475,425	$	1,746,787

XML

Fair Value Measurements (Tables)

9 Months Ended

Sep. 30, 2015

Financial Assets and Liabilities Measured at Fair Value on Recurring Basis

Financial assets measured at fair value on a recurring basis as of September 30, 2015 are classified using the fair value hierarchy in the table below:

	Total		Level 1		Level 2
	(In thousands)
Assets
Cash equivalents:
Money market funds	$	160,028	$	160,028	$	—
Time deposits		15,263		—		15,263
Derivatives:
Foreign currency forward contracts		15,876		—		15,876
Investments:
Corporate debt securities		111,558		—		111,558
Total	$	302,725	$	160,028	$	142,697

Financial assets measured at fair value on a recurring basis as of December 31, 2014 are classified using the fair value hierarchy in the table below:

	Total		Level 1		Level 2
	(In thousands)
Assets
Cash equivalents:
Money market funds	$	161,059	$	161,059	$	—
Time deposits		298,968		—		298,968
Restricted cash:
Time deposits		19,980		—		19,980
Derivatives:
Foreign currency forward contracts		9,176		—		9,176
Investments:
Time deposits		312,762		—		312,762
Corporate debt securities		142,575		—		142,575
Total	$	944,520	$	161,059	$	783,461

XML

Accumulated Other Comprehensive Loss (Detail) - USD ($) $ in Thousands		Sep. 30, 2015	Dec. 31, 2014
Accumulated Other Comprehensive Income (Loss) [Line Items]
Foreign currency translation adjustments, net of tax	[1]	$ (284,418)	$ (138,715)
Net unrealized gain (loss) on available for sale securities, net of tax		172	(59)
Accumulated other comprehensive loss		$ (284,246)	$ (138,774)

[1] Foreign currency translation adjustments, net of tax, includes foreign currency transaction losses at September 30, 2015 of $15 million ($23 million before tax) associated with our 2.5% Notes. The 2.5% Notes are Euro-denominated debt designated as hedges of certain of our Euro-denominated net assets. See Note 7 - Debt for more information. The remaining balance in currency translation adjustments excludes income taxes as a result of our current intention to indefinitely reinvest the earnings of our international subsidiaries outside of the United States.

XML

Amounts Related to eLong in Consolidated Results of Operations (Detail) - Disposal Group, Not Discontinued Operations - eLong, Inc - USD ($) $ in Thousands		3 Months Ended	9 Months Ended
		Sep. 30, 2014	Sep. 30, 2015	Sep. 30, 2014
Income Statement, Balance Sheet and Additional Disclosures by Disposal Groups, Including Discontinued Operations [Line Items]
Operating income (loss)	[1]	$ (12,873)	$ (85,536)	$ (20,439)
Income (loss) before taxes	[2]	(10,546)	438,843	(10,934)
Income (loss) before taxes attributable to Expedia, Inc.	[2]	(7,018)	465,400	(7,216)
Net income (loss) attributable to Expedia, Inc.	[3]	$ (6,215)	$ 349,183	$ (6,588)

[1] Includes stock-based compensation and amortization of intangible assets of approximately $5 million for the three months ended September 30, 2014 and $20 million and $16 million for the nine months ended September 30, 2015 and 2014, which are included within Corporate & Eliminations in Note 15 - Segment Information.

[2] The nine months ended September 30, 2015 includes the pre-tax gain of $509 million related to the gain on sale.

[3] The nine months ended September 30, 2015 includes the after-tax gain of $395 million related to the gain on sale.

XML

Redeemable Noncontrolling Interests (Tables)

9 Months Ended

Sep. 30, 2015

Reconciliation of Redeemable Noncontrolling Interest

A reconciliation of redeemable noncontrolling interest is as follows, in thousands:

	Nine months ended September 30,
	2015
Balance, beginning of the period	$	560,073
Net loss attributable to noncontrolling interests		(14,911	)
Fair value adjustments		74,226
Currency translation adjustments and other		(51,908	)
Balance, end of period	$	567,480

XML

Stockholders' Equity (Tables)

9 Months Ended

Sep. 30, 2015

Summary Of Dividends Declared

The Executive Committee, acting on behalf of the Board of Directors, declared the following dividends during the periods presented:

Declaration Date	Dividend Per Share		Record Date		Total Amount (in thousands)		Payment Date
Nine months ended September 30, 2015:
February 4, 2015	$	0.18		March 10, 2015	$	22,895		March 26, 2015
April 29, 2015		0.18		May 28, 2015		23,096		June 18, 2015
July 29, 2015		0.24		August 27, 2015		31,182		September 17, 2015
Nine months ended September 30, 2014:
February 5, 2014	$	0.15		March 10, 2014	$	19,602		March 27, 2014
April 30, 2014		0.15		May 30, 2014		19,231		June 19, 2014
July 30, 2014		0.18		August 27, 2014		22,944		September 17, 2014

Accumulated Other Comprehensive Loss , Net of Taxes

The balance for each class of accumulated other comprehensive loss as of September 30, 2015 and December 31, 2014 is as follows:

	September 30, 2015			December 31, 2014
	(In thousands)
Foreign currency translation adjustments, net of tax (1)	$	(284,418	)	$	(138,715	)
Net unrealized gain (loss) on available for sale securities, net of tax		172			(59	)
Accumulated other comprehensive loss	$	(284,246	)	$	(138,774	)

(1) Foreign currency translation adjustments, net of tax, includes foreign currency transaction losses at September 30, 2015 of $15 million ($23 million before tax) associated with our 2.5% Notes. The 2.5% Notes are Euro-denominated debt designated as hedges of certain of our Euro-denominated net assets. See Note 7 – Debt for more information. The remaining balance in currency translation adjustments excludes income taxes as a result of our current intention to indefinitely reinvest the earnings of our international subsidiaries outside of the United States.

XML

CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($) $ in Thousands	9 Months Ended
	Sep. 30, 2015	Sep. 30, 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 (used in) 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 provided by (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 (used in) 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

XML

Earnings Per Share (Tables)

9 Months Ended

Sep. 30, 2015

Basic and Diluted Earnings Per Share

The following table presents our basic and diluted earnings per share:

	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
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
Weighted average number of shares outstanding:
Basic		129,989		127,911		128,822		129,326
Dilutive effect of:
Options to purchase common stock		3,287		4,269		3,656		4,247
Other dilutive securities		141		94		124		110
Diluted		133,417		132,274		132,602		133,683

XML

Supplemental Pro Forma Information (Detail) - Orbitz Worldwide, Inc. - USD ($) $ in Thousands	9 Months Ended
	Sep. 30, 2015	Sep. 30, 2014
Business Acquisition, Pro Forma Information, Nonrecurring Adjustment [Line Items]
Revenue	$ 5,643,060	$ 5,102,541
Net income attributable to Expedia, Inc.	$ 848,342	$ 300,083

XML

Reconciliation of Redeemable Noncontrolling Interest (Detail) $ in Thousands	9 Months Ended
	Sep. 30, 2015 USD ($)
Redeemable Noncontrolling Interest [Line Items]
Balance, beginning of the period	$ 560,073
Net loss attributable to noncontrolling interests	(14,911)
Fair value adjustments	74,226
Currency translation adjustments and other	(51,908)
Balance, end of period	$ 567,480

XML

CONSOLIDATED STATEMENTS OF OPERATIONS - USD ($) shares in Thousands, $ in Thousands		3 Months Ended		9 Months Ended
		Sep. 30, 2015	Sep. 30, 2014	Sep. 30, 2015	Sep. 30, 2014
Revenue		$ 1,937,753	$ 1,712,504	$ 4,973,750	$ 4,407,507
Costs and expenses:
Cost of revenue	[1]	328,066	299,708	971,066	894,828
Selling and marketing	[1]	943,289	815,800	2,592,150	2,184,115
Technology and content	[1]	202,703	172,754	579,674	504,804
General and administrative	[1]	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 (loss)		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
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 -

XML

Amounts Related to eLong in Consolidated Results of Operations (Parenthetical) (Detail) - USD ($) $ in Thousands	3 Months Ended	9 Months Ended
	Sep. 30, 2014	Sep. 30, 2015	Sep. 30, 2014
Income Statement, Balance Sheet and Additional Disclosures by Disposal Groups, Including Discontinued Operations [Line Items]
Pre-tax gain on disposal of business		$ 508,810
Gain on disposal of business, after-tax		395,000
eLong, Inc
Income Statement, Balance Sheet and Additional Disclosures by Disposal Groups, Including Discontinued Operations [Line Items]
Stock-based compensation and intangible amortization	$ 5,000	$ 20,000	$ 16,000

XML

CONSOLIDATED BALANCE SHEETS - USD ($) $ in Thousands	Sep. 30, 2015	Dec. 31, 2014
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
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:
Additional paid-in capital	6,102,152	5,921,140
Treasury stock - Common stock, at cost	(4,043,056)	(3,998,120)
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
Common Stock
Stockholders' equity:
Common stock	20	20
Class B Common Stock
Stockholders' equity:
Common stock	$ 1	$ 1

XML

Earnings Per Share - Additional Information (Detail) - shares shares in Millions	3 Months Ended		9 Months Ended
	Sep. 30, 2015	Sep. 30, 2014	Sep. 30, 2015	Sep. 30, 2014
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items]
Outstanding stock awards excluded from calculation of diluted earnings per share	7	4	7	4

XML

Segment Information (Tables)

9 Months Ended

Sep. 30, 2015

Operating Segment Information

The following tables present our segment information for the three and nine months ended September 30, 2015 and 2014. As a significant portion of our property and equipment is not allocated to our operating segments and depreciation is not included in our segment measure, we do not report the assets by segment as it would not be meaningful. We do not regularly provide such information to our chief operating decision makers.

	Three months ended September 30, 2015
	Core OTA			trivago			Egencia			eLong			Corporate & Eliminations			Total
	(In thousands)
Third-party revenue	$	1,739,363		$	104,162		$	94,228		$	—		$	—		$	1,937,753
Intersegment revenue		—			71,439			—			—			(71,439	)		—
Revenue	$	1,739,363		$	175,601		$	94,228		$	—		$	(71,439	)	$	1,937,753
Adjusted EBITDA	$	589,433		$	(9,496	)	$	14,140		$	—		$	(125,023	)	$	469,054
Depreciation		(48,269	)		(574	)		(6,086	)		—			(32,227	)		(87,156	)
Amortization of intangible assets		—			—			—			—			(31,400	)		(31,400	)
Stock-based compensation		—			—			—			—			(63,656	)		(63,656	)
Legal reserves, occupancy tax and other		—			—			—			—			114,550			114,550
Restructuring and related reorganization charges		—			—			—			—			(42,449	)		(42,449	)
Realized (gain) loss on revenue hedges		(13,945	)		—			—			—			—			(13,945	)
Operating income (loss)	$	527,219		$	(10,070	)	$	8,054		$	—		$	(180,205	)		344,998
Other income, net																	(2,811	)
Income before income taxes																	342,187
Provision for income taxes																	(65,950	)
Net income																	276,237
Net loss attributable to noncontrolling interests																	6,979
Net income attributable to Expedia, Inc.																$	283,216
	Three months ended September 30, 2014
	Core OTA			trivago			Egencia			eLong			Corporate & Eliminations			Total
	(In thousands)
Third-party revenue	$	1,477,145		$	89,821		$	96,667		$	48,871		$	—		$	1,712,504
Intersegment revenue		—			48,735			—			—			(48,735	)		—
Revenue	$	1,477,145		$	138,556		$	96,667		$	48,871		$	(48,735	)	$	1,712,504
Adjusted EBITDA	$	500,513		$	116		$	16,037		$	(6,042	)	$	(101,554	)	$	409,070
Depreciation		(36,613	)		(380	)		(5,054	)		(1,729	)		(23,693	)		(67,469	)
Amortization of intangible assets		—			—			—			—			(18,519	)		(18,519	)
Stock-based compensation		—			—			—			—			(22,304	)		(22,304	)
Legal reserves, occupancy tax and other		—			—			—			—			(3,888	)		(3,888	)
Realized (gain) loss on revenue hedges		(54	)		—			—			—			—			(54	)
Operating income (loss)	$	463,846		$	(264	)	$	10,983		$	(7,771	)	$	(169,958	)		296,836
Other expense, net																	(7,311	)
Income before income taxes																	289,525
Provision for income taxes																	(38,904	)
Net income																	250,621
Net loss attributable to noncontrolling interests																	6,438
Net income attributable to Expedia, Inc.																$	257,059

	Nine months ended September 30, 2015
	Core OTA			trivago			Egencia			eLong(1)			Corporate & Eliminations			Total
	(In thousands)
Third-party revenue	$	4,372,224		$	266,287		$	293,496		$	41,743		$	—		$	4,973,750
Intersegment revenue		—			170,984			—			—			(170,984	)		—
Revenue	$	4,372,224		$	437,271		$	293,496		$	41,743		$	(170,984	)	$	4,973,750
Adjusted EBITDA	$	1,193,228		$	(13,421	)	$	57,637		$	(62,167	)	$	(352,111	)	$	823,166
Depreciation		(134,527	)		(1,461	)		(17,874	)		(3,263	)		(83,753	)		(240,878	)
Amortization of intangible assets		—			—			—			—			(83,322	)		(83,322	)
Stock-based compensation		—			—			—			—			(134,036	)		(134,036	)
Legal reserves, occupancy tax and other		—			—			—			—			106,511			106,511
Restructuring and related reorganization charges		—			—			—			—			(52,771	)		(52,771	)
Realized (gain) loss on revenue hedges		(34,581	)		—			—			—			—			(34,581	)
Operating income (loss)	$	1,024,120		$	(14,882	)	$	39,763		$	(65,430	)	$	(599,482	)		384,089
Other income, net																	547,806
Income before income taxes																	931,895
Provision for income taxes																	(196,261	)
Net income																	735,634
Net loss attributable to noncontrolling interests																	41,369
Net income attributable to Expedia, Inc.																$	777,003
	Nine months ended September 30, 2014
	Core OTA			trivago			Egencia			eLong			Corporate & Eliminations			Total
	(In thousands)
Third-party revenue	$	3,746,094		$	220,835		$	300,019		$	140,559		$	—		$	4,407,507
Intersegment revenue		—			105,502			—			—			(105,502	)		—
Revenue	$	3,746,094		$	326,337		$	300,019		$	140,559		$	(105,502	)	$	4,407,507
Adjusted EBITDA	$	1,028,393		$	(10,344	)	$	50,236		$	217		$	(293,405	)	$	775,097
Depreciation		(101,823	)		(950	)		(14,747	)		(4,840	)		(72,801	)		(195,161	)
Amortization of intangible assets		—			—			—			—			(55,275	)		(55,275	)
Stock-based compensation		—			—			—			—			(68,139	)		(68,139	)
Legal reserves, occupancy tax and other		—			—			—			—			(38,843	)		(38,843	)
Realized (gain) loss on revenue hedges		5,379			—			—			—			—			5,379
Operating income (loss)	$	931,949		$	(11,294	)	$	35,489		$	(4,623	)	$	(528,463	)		423,058
Other expense, net																	(46,413	)
Income before income taxes																	376,645
Provision for income taxes																	(59,974	)
Net income																	316,671
Net loss attributable to noncontrolling interests																	15,457
Net income attributable to Expedia, Inc.																$	332,128

(1) Includes results through our disposal of eLong on May 22, 2015.

XML

Segment Information - Additional Information (Detail) $ in Millions	3 Months Ended		9 Months Ended
	Mar. 31, 2015 Segment	Sep. 30, 2014 USD ($)	Sep. 30, 2015 USD ($)	Sep. 30, 2014 USD ($)
Segment Reporting Information [Line Items]
Number of reportable segments | Segment	4
eLong, Inc
Segment Reporting Information [Line Items]
Stock-based compensation and intangible amortization		$ 5	$ 20	$ 16

XML

Commitments and Contingencies

9 Months Ended

Sep. 30, 2015

Commitments and Contingencies

Note 14 – Commitments and Contingencies

Legal Proceedings

In the ordinary course of business, we are a party to various lawsuits. Management does not expect these lawsuits to have a material impact on the liquidity, results of operations, or financial condition of Expedia. We also evaluate other potential contingent matters, including value-added tax, excise tax, transient occupancy or accommodation tax and similar matters. In addition, we assumed liability for ongoing lawsuits involving Orbitz Worldwide, Inc. and its subsidiaries in connection with our acquisition of Orbitz on September 17, 2015. We do not believe that the aggregate amount of liability that could be reasonably possible with respect to these matters would have a material adverse effect on our financial results; however, litigation is inherently uncertain and the actual losses incurred in the event that our legal proceedings were to result in unfavorable outcomes could have a material adverse effect on our business and financial performance.

Litigation Relating to Hotel Occupancy Taxes. Eighty-eight lawsuits have been filed by cities, counties and states involving hotel occupancy and other taxes. Twenty-five lawsuits are currently active. These lawsuits are in various stages and we continue to defend against the claims made in them vigorously. With respect to the principal claims in these matters, we believe that the statutes or ordinances at issue do not apply to the services we provide, namely the facilitation of hotel reservations, and, therefore, that we do not owe the taxes that are claimed to be owed. We believe that the statutes or ordinances at issue generally impose occupancy and other taxes on entities that own, operate or control hotels (or similar businesses) or furnish or provide hotel rooms or similar accommodations. To date, thirty-nine of these lawsuits have been dismissed. Some of these dismissals have been without prejudice and, generally, allow the governmental entity or entities to seek administrative remedies prior to pursuing further litigation. Twenty five dismissals were based on a finding that we and the other defendants were not subject to the local hotel occupancy tax ordinance or that the local government lacked standing to pursue their claims. As a result of this litigation and other attempts by certain jurisdictions to levy such taxes, we have established a reserve for the potential settlement of issues related to hotel occupancy taxes, consistent with applicable accounting principles and in light of all current facts and circumstances, in the amount of $47 million as of September 30, 2015 and $62 million as of December 31, 2014. Our settlement reserve is based on our best estimate of probable losses and the ultimate resolution of these contingencies may be greater or less than the liabilities recorded. An estimate for a reasonably possible loss or range of loss in excess of the amount reserved cannot be made. In addition, as of September 30, 2015, we had an accrual totaling $10 million related to court decisions and final settlements. Changes to the settlement reserve are included within legal reserves, occupancy tax and other in the consolidated statements of operations. Orbitz is generally involved in the same claims, proceedings and inquiries as the Expedia companies and the reserve for the potential settlement of issues related to hotel occupancy taxes as of September 30, 2015 above includes an estimate for amounts assumed at the date of acquisition of approximately $6 million related to Orbitz. The Orbitz amounts are provisional and may be adjusted through the purchase price allocation once we complete a more detailed analysis during the purchase accounting measurement period.

Pay-to-Play. Certain jurisdictions may assert that we are required to pay any assessed taxes prior to being allowed to contest or litigate the applicability of the ordinances. This prepayment of contested taxes is referred to as “pay-to-play.” Payment of these amounts is not an admission that we believe we are subject to such taxes and, even when such payments are made, we continue to defend our position vigorously. If we prevail in the litigation, for which a pay-to-play payment was made, the jurisdiction collecting the payment will be required to repay such amounts and also may be required to pay interest.

Hawaii (General Excise Tax). On January 31, 2011, the online travel companies received final notices of assessment from the Hawaii Department of Taxation for general excise taxes for the tax years 2000 to 2011 on their services relating to non-commissioned hotel room reservations. The online travel companies appealed these assessments to the Hawaii tax court. On January 11, 2013, the Hawaii tax court ruled that the online travel companies are obligated to remit past Hawaii general excise taxes with interest both on the amount paid to the online travel companies for their services and the amount paid to the hotel for the room; thus subjecting the hotel’s charge for the room to double taxation because tax amounts on the hotel room had already been paid for all of the years at issue. On March 15, 2013, the Hawaii tax court issued penalties against the online travel companies for their failure to file returns and pay general excise taxes and, on August 12, 2013, the court further held that interest is due on such penalties. On December 24, 2013, the Hawaii Supreme Court agreed to accept transfer and review of the case and, on March 17, 2015, the Court affirmed in part and reversed in part the Hawaii tax court’s decision. The Hawaii Supreme Court ruled that while the online travel companies are obligated to remit past Hawaii general excise taxes with interest on the amount paid to them for their services, along with penalties, the online travel companies are not liable for general excise taxes, interest or penalties on the amount paid to the hotel.

In addition to the above assessment, the Department of Taxation has issued final assessments for general excise taxes against Expedia companies, including Orbitz, for (i) non-commissioned hotel reservations for the tax year 2012 totaling $26 million, which includes $6 million for Orbitz, (ii) non-commissioned travel agency services relating to rental cars for the tax years 2000 through 2012 totaling $39 million, which includes $10 million for Orbitz and a duplicative assessment for Expedia and Hotels.com totaling $9.3 million and thus are overstated, and (iii) non-commissioned travel agency services relating to hotel reservations and car rental for the tax year 2013 totaling $34 million, which includes $5 million for Orbitz. Similar assessments also have been issued against other online travel companies. These assessments are currently under review in tax court and will be considered in light of the Hawaii Supreme Court decision issued on March 17, 2015.

As a pre-condition to appealing the tax court rulings in the Hawaii excise tax proceedings, Expedia and Orbitz were required pay an amount equal to taxes, penalties and interest. During 2012, Expedia expensed $110 million, and during 2013, we expensed an additional $64 million for amounts required or expected to be paid prior to appealing the tax court’s ruling. The total amount that the Expedia companies paid in 2013 was $171 million, which is comprised of $78 million in taxes, $41 million in penalties and $52 million in interest. At a July 20, 2015 hearing to determine the amount of refund of prepaid pay-to-play amounts due to the online travel companies, the Hawaii tax court held that the State of Hawaii was required to refund the Expedia companies approximately $131 million and that the refund of an additional approximately $4 million would be subject to a further hearing. The State of Hawaii and Expedia agreed to a total refund of $132 million of prepaid pay-to-play amounts, which was subsequently paid to Expedia on September 23, 2015. We recognized a gain in legal reserves, occupancy tax and other during the three months ended September 30, 2015 related to this matter. On September 23, 2015, we received a similar refund for Orbitz of $22 million from the State of Hawaii. The amount paid, net of refunds, by the Expedia companies and Orbitz to the State of Hawaii in satisfaction of past general excise taxes on their services was $44 million.

San Francisco. During 2009, we paid $48 million in advance of litigation relating to occupancy tax proceedings with the city of San Francisco. The city of San Francisco subsequently issued additional assessments of tax, penalties and interest for the time period from the fourth quarter of 2007 through the fourth quarter of 2011 against the online travel companies, including against Expedia, Hotels.com and Hotwire. The additional assessments, including the prepayment of such assessments, were contested by the Expedia companies on the basis that the court has already ruled that taxes are not due from the online travel companies and that binding precedent by the California Court of Appeals precludes the city’s claim for taxes. On May 14, 2014, the court heard oral argument on the Expedia companies’ contest of the prepayment requirement for the additional assessments and held that the Expedia companies were required to prepay in order to litigate the legality of the assessments. On May 26, 2014, the Expedia companies paid $25.5 million under protest in order to contest the additional assessments. The additional assessments were expensed during the second quarter of 2014. In addition, Orbitz in total has paid $4.6 million to the city of San Francisco to contest these assessments issued against it by the city. On August 6, 2014, the California Court of Appeals stayed this case pending review and decision by the California Supreme Court of the City of San Diego, California Litigation.

Other Jurisdictions. In December 2014, the City of Portland and Multnomah County, Oregon assessed certain online travel companies, including Expedia, Hotels.com, Hotwire and Orbitz, for hotel occupancy taxes for the period October 7, 2013 to December 31, 2014 based on recent amendments to state legislation. On January 9, 2015, as a pre-condition to challenging the assessments, the Expedia companies paid $2.5 million under protest in alleged taxes, penalties and interest, including amounts paid by Orbitz. In September 2015, the City of Portland and Multnomah County, Oregon assessed the online travel companies, including Expedia, Hotels.com, Hotwire and Orbitz, for hotel occupancy taxes for the period January 1, 2015 to June 30, 2015. On September 11, 2015, as a precondition to challenging the assessments, the Expedia companies paid $1.3 million under protest in alleged taxes, penalties and interest, which includes amounts paid by Orbitz. We are also in various stages of inquiry or audit with domestic and foreign tax authorities, some of which, including in the United Kingdom regarding the application of value added tax (“VAT”) to our European Union related transactions as discussed below, impose a pay-to-play requirement to challenge an adverse inquiry or audit result in court.

The ultimate resolution of these contingencies may be greater or less than the pay-to-play payments made and our estimates of additional assessments mentioned above.

During the nine months ended September 30, 2015, we recorded a $25 million benefit in legal reserves, occupancy tax and other for the recovery of costs related to occupancy tax litigation matters.

Matters Relating to International VAT. We are in various stages of inquiry or audit in multiple European Union jurisdictions, including in the United Kingdom, regarding the application of VAT to our European Union related transactions. While we believe we comply with applicable VAT laws, rules and regulations in the relevant jurisdictions, the tax authorities may determine that we owe additional taxes. In certain jurisdictions, including the United Kingdom, we may be required to pay any VAT assessment prior to contesting its validity. This requirement is commonly referred to as “pay-to-play.” Payment of any such amounts is not an admission by the taxpayer that it believes it is subject to such taxes. While we believe that we will be successful based on the merits of our positions with regard to the U.K. and other VAT audits in pay-to-play jurisdictions, it is nevertheless reasonably possible that we could be required to pay any assessed amounts in order to contest or litigate the applicability of any assessments and an estimate for a reasonably possible amount of any such payments cannot be made.

Matters Relating to Hotel Booking Practices. On July 31, 2012, the United Kingdom Office of Fair Trading (“OFT”) issued a Statement of Objections alleging that Expedia, Booking.com B.V. and InterContinental Hotels Group PLC (“IHG”) have infringed European Union and United Kingdom competition law in relation to the online supply of hotel room accommodations. The Statement of Objections alleged that Expedia and Booking.com entered into separate agreements with IHG that restricted each online travel company’s ability to discount the price of IHG hotel rooms. The parties proposed to address the OFT’s concerns by offering commitments, and on January 31, 2014, the OFT announced that it had formally accepted the commitments offered by the parties, with no finding of fault or liability. The commitments were intended to be binding on the parties through January 31, 2016. On April 2, 2014, Skyscanner Limited filed an appeal challenging the OFT’s January 31, 2014 decision to accept the parties’ commitments. On September 26, 2014, the United Kingdom’s Competition Appeal Tribunal (“CAT”) granted Skyscanner Limited’s appeal. This judgment required the Competition & Markets Authority (“CMA”), the United Kingdom’s competition authority, to review the decision of its predecessor body, the OFT. The CMA did not appeal the CAT’s decision and subsequently announced that it is considering next steps in the investigation in light of the CAT judgment and market developments, including developments relating to the investigations of other European competition authorities described below. On September 15, 2015, the CMA announced that it has closed its investigation without a finding of infringement on grounds of administrative priority and also that it is not opening a distinct new case into parity provisions in contracts between hotels and online travel companies, including Expedia.

In addition, the Directorate General for Competition, Consumer Affairs and Repression of Fraud (the “DGCCRF”), a directorate of the French Ministry of Economy and Finance with authority over unfair trading practices, brought a lawsuit in France against Expedia entities objecting to certain parity clauses in contracts between Expedia entities and French hotels. In May 2015, the French court ruled that certain of the parity provisions in certain contracts that were the subject of the lawsuit were not in compliance with French commercial law, but imposed no fine and no injunction. A number of competition authorities, such as those in Australia, Austria, Belgium, China, Czech Republic, Denmark, France, Germany, Greece, Hungary, Ireland, Italy, New Zealand, Poland, Sweden and Switzerland, have also inquired or initiated investigations into the travel industry and, in particular, in relation to parity provisions in contracts between hotels and online travel companies, including Expedia. On April 10, 2015, the Swiss competition authority issued a draft decision challenging certain parity provisions in agreements between Swiss hotels and each of Expedia, Booking.com and Hotel Reservation Service (“HRS”). The draft decision is not a final determination by the Swiss competition authority that Expedia has violated any competition laws and did not provide for fines. Expedia subsequently objected to the preliminary findings of the draft decision in writing and at an oral hearing, and the final decision of the Swiss Competition authority is still outstanding.

While the ultimate outcomes of these lawsuits, inquiries or investigations are uncertain and our circumstances are distinguishable from those of other online travel agencies subject to similar lawsuits, inquiries or investigations, we note in this context that on April 21, 2015 the competition authorities in France, Italy and Sweden announced a proposed set of commitments offered by Booking.com to resolve the parity clause cases brought by these authorities against it. The German Federal Cartel Office (“FCO”) also has required another online travel company, HRS, to remove certain clauses from its contracts with hotels. HRS appealed this decision, which the Higher Regional Court Düsseldorf rejected on January 9, 2015. In addition, with effect from August 1, 2015, Expedia waived certain rate, conditions and availability parity clauses in its agreements with its European hotel partners for a period of five years. While Expedia maintains that its parity clauses have always been lawful and in compliance with competition law, Expedia considers that this waiver is a positive step towards facilitating the closure of the open investigations into such clauses on a harmonized pan-European basis. It is not certain what the outcome will be of the competition authorities’ assessment of Expedia’s announcement. Since Expedia’s waivers were implemented, the competition authorities in Denmark, United Kingdom, Greece, Norway, Sweden and Ireland have announced either the closure of their investigation against Expedia or a decision not to open an investigation against Expedia, in each case having had regard to the changes implemented by Expedia.

On July 9, 2015, the French National Assembly adopted Article 133 of the Loi Macron (“Article 133”) that seeks to define the nature of the relationship between online reservation platforms and French hotels. Article 133 became effective on August 8, 2015. Expedia considers that Article 133 was drafted ambiguously and can be interpreted in a way that violates both European Union and French legal principles. Therefore Expedia has initiated a complaint with the European Commission relating to Article 133. However, following the effective date, Expedia has been in contact with its hotel partners in France regarding the impact of Article 133.

XML

Guarantor and Non-Guarantor Supplemental Financial Information (Tables)

9 Months Ended

Sep. 30, 2015

Schedule of Statement of Operations Information

CONDENSED CONSOLIDATING STATEMENT OF OPERATION

Three months ended September 30, 2015

	Parent			Guarantor Subsidiaries			Non-Guarantor Subsidiaries			Eliminations			Consolidated
	(In thousands)
Revenue	$	—		$	1,505,178		$	500,625		$	(68,050	)	$	1,937,753
Costs and expenses:
Cost of revenue		—			263,990			67,155			(3,079	)		328,066
Selling and marketing		—			665,577			342,864			(65,152	)		943,289
Technology and content		—			143,209			59,422			72			202,703
General and administrative		—			87,240			42,819			109			130,168
Amortization of intangible assets		—			9,822			21,578			—			31,400
Legal reserves, occupancy tax and other		—			(114,550	)		—			—			(114,550	)
Restructuring and related reorganization charges		—			70,699			980			—			71,679
Intercompany (income) expense, net		—			198,094			(198,094	)		—			—
Operating income (loss)		—			181,097			163,901			—			344,998
Other income (expense):
Equity in pre-tax earnings of consolidated subsidiaries		302,954			210,173			—			(513,127	)		—
Other, net		(31,304	)		34,669			(6,176	)		—			(2,811	)
Total other income (expense), net		271,650			244,842			(6,176	)		(513,127	)		(2,811	)
Income before income taxes		271,650			425,939			157,725			(513,127	)		342,187
Provision for income taxes		11,566			(120,387	)		42,871			—			(65,950	)
Net income		283,216			305,552			200,596			(513,127	)		276,237
Net loss attributable to noncontrolling interests		—			—			6,979			—			6,979
Net income attributable to Expedia, Inc.	$	283,216		$	305,552		$	207,575		$	(513,127	)	$	283,216
Comprehensive income attributable to Expedia, Inc.	$	281,516		$	305,560		$	181,712		$	(513,127	)	$	255,661

CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS

Three months ended September 30, 2014

	Parent			Guarantor Subsidiaries			Non-Guarantor Subsidiaries			Eliminations			Consolidated
	(In thousands)
Revenue	$	—		$	1,326,985		$	429,197		$	(43,678	)	$	1,712,504
Costs and expenses:
Cost of revenue		—			229,453			68,283			1,972			299,708
Selling and marketing		—			556,757			304,832			(45,789	)		815,800
Technology and content		—			117,933			54,693			128			172,754
General and administrative		—			64,266			40,722			11			104,999
Amortization of intangible assets		—			455			18,064			—			18,519
Legal reserves, occupancy tax and other		—			3,888			—			—			3,888
Intercompany (income) expense, net		—			202,262			(202,262	)		—			—
Operating income		—			151,971			144,865			—			296,836
Other income (expense):
Equity in pre-tax earnings of consolidated subsidiaries		271,928			158,612			—			(430,540	)		—
Other, net		(23,582	)		44,543			(28,272	)		—			(7,311	)
Total other income (expense), net		248,346			203,155			(28,272	)		(430,540	)		(7,311	)
Income before income taxes		248,346			355,126			116,593			(430,540	)		289,525
Provision for income taxes		8,713			(80,882	)		33,265			—			(38,904	)
Net income		257,059			274,244			149,858			(430,540	)		250,621
Discontinued operations, net of taxes		—			—			—			—			—
Net income (loss)		257,059			274,244			149,858			(430,540	)		250,621
Net loss attributable to noncontrolling interests		—			—			6,438			—			6,438
Net income attributable to Expedia, Inc.	$	257,059		$	274,244		$	156,296		$	(430,540	)	$	257,059
Comprehensive income attributable to Expedia, Inc.	$	257,059		$	274,084		$	99,616		$	(430,540	)	$	200,219

CONDENSED CONSOLIDATING STATEMENT OF OPERATION

Nine months ended September 30, 2015

	Parent			Guarantor Subsidiaries			Non-Guarantor Subsidiaries(1)			Eliminations			Consolidated
	(In thousands)
Revenue	$	—		$	3,855,338		$	1,281,688		$	(163,276	)	$	4,973,750
Costs and expenses:
Cost of revenue		—			746,928			230,706			(6,568	)		971,066
Selling and marketing		—			1,788,957			960,444			(157,251	)		2,592,150
Technology and content		—			401,725			177,828			121			579,674
General and administrative		—			239,110			148,427			422			387,959
Amortization of intangible assets		—			14,298			69,024			—			83,322
Legal reserves, occupancy tax and other		—			(106,511	)		—			—			(106,511	)
Restructuring and related reorganization charges		—			70,830			11,171			—			82,001
Intercompany (income) expense, net		—			557,940			(557,940	)		—			—
Operating income (loss)		—			142,061			242,028			—			384,089
Other income (expense):
Equity in pre-tax earnings of consolidated subsidiaries		831,017			806,988			—			(1,638,005	)		—
Other, net		(85,669	)		62,208			571,267			—			547,806
Total other income (expense), net		745,348			869,196			571,267			(1,638,005	)		547,806
Income before income taxes		745,348			1,011,257			813,295			(1,638,005	)		931,895
Provision for income taxes		31,655			(172,858	)		(55,058	)		—			(196,261	)
Net income		777,003			838,399			758,237			(1,638,005	)		735,634
Net loss attributable to noncontrolling interests		—			—			41,369			—			41,369
Net income attributable to Expedia, Inc.	$	777,003		$	838,399		$	799,606		$	(1,638,005	)	$	777,003
Comprehensive income attributable to Expedia, Inc.	$	762,583		$	814,362		$	692,590		$	(1,638,005	)	$	631,530

(1) Includes results through our disposal of eLong on May 22, 2015.

CONDENSED CONSOLIDATING STATEMENT OF OPERATION

Nine months ended September 30, 2014

	Parent			Guarantor Subsidiaries			Non-Guarantor Subsidiaries			Eliminations			Consolidated
	(In thousands)
Revenue	$	—		$	3,442,808		$	1,063,992		$	(99,293	)	$	4,407,507
Costs and expenses:
Cost of revenue		—			697,059			193,209			4,560			894,828
Selling and marketing		—			1,483,710			804,435			(104,030	)		2,184,115
Technology and content		—			351,336			153,333			135			504,804
General and administrative		—			182,407			124,135			42			306,584
Amortization of intangible assets		—			1,392			53,883			—			55,275
Legal reserves, occupancy tax and other		—			38,843			—			—			38,843
Intercompany (income) expense, net		—			561,806			(561,806	)		—			—
Operating income (loss)		—			126,255			296,803			—			423,058
Other income (expense):
Equity in pre-tax earnings of consolidated subsidiaries		373,081			291,048			—			(664,129	)		—
Other, net		(64,953	)		19,664			(1,124	)		—			(46,413	)
Total other income (expense), net		308,128			310,712			(1,124	)		(664,129	)		(46,413	)
Income before income taxes		308,128			436,967			295,679			(664,129	)		376,645
Provision for income taxes		24,000			(56,780	)		(27,194	)		—			(59,974	)
Net income		332,128			380,187			268,485			(664,129	)		316,671
Net loss attributable to noncontrolling interests		—			—			15,457			—			15,457
Net income attributable to Expedia, Inc.	$	332,128		$	380,187		$	283,942		$	(664,129	)	$	332,128
Comprehensive income attributable to Expedia, Inc.	$	332,128		$	380,334		$	234,563		$	(664,129	)	$	282,896

Schedule of Balance Sheet Information

CONDENSED CONSOLIDATING BALANCE SHEET

September 30, 2015

	Parent		Guarantor Subsidiaries		Non-Guarantor Subsidiaries		Eliminations			Consolidated
	(In thousands)
ASSETS
Total current assets	$	220,857	$	3,317,856	$	1,169,969	$	(1,535,210	)	$	3,173,472
Investment in subsidiaries		6,060,698		2,159,200		—		(8,219,898	)		—
Intangible assets, net		—		1,527,390		595,380		—			2,122,770
Goodwill		—		3,915,096		1,485,872		—			5,400,968
Other assets, net		10,287		1,385,095		351,462		(40,781	)		1,706,063
TOTAL ASSETS	$	6,291,842	$	12,304,637	$	3,602,683	$	(9,795,889	)	$	12,403,273
LIABILITIES AND STOCKHOLDERS’ EQUITY
Total current liabilities	$	1,310,219	$	5,500,799	$	665,438	$	(1,535,210	)	$	5,941,246
Long-term debt		2,475,425		—		—		—			2,475,425
Other liabilities		—		714,211		239,494		(40,781	)		912,924
Redeemable noncontrolling interests		—		—		567,480		—			567,480
Stockholders’ equity		2,506,198		6,089,627		2,130,271		(8,219,898	)		2,506,198
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY	$	6,291,842	$	12,304,637	$	3,602,683	$	(9,795,889	)	$	12,403,273

CONDENSED CONSOLIDATING BALANCE SHEET

December 31, 2014

	Parent		Guarantor Subsidiaries		Non-Guarantor Subsidiaries		Eliminations			Consolidated
	(In thousands)
ASSETS
Total current assets	$	189,203	$	3,938,831	$	1,064,981	$	(2,268,526)		$	2,924,489
Investment in subsidiaries		4,689,302		1,338,089		—		(6,027,391	)		—
Intangible assets, net		—		637,986		652,101		—			1,290,087
Goodwill		—		2,436,533		1,519,368		—			3,955,901
Other assets, net		7,082		583,782		259,197		—			850,061
TOTAL ASSETS	$	4,885,587	$	8,935,221	$	3,495,647	$	(8,295,917)		$	9,020,538
LIABILITIES AND STOCKHOLDERS’ EQUITY
Total current liabilities	$	1,245,071	$	3,707,638	$	1,502,432	$	(2,268,526)		$	4,186,615
Long-term debt		1,746,787		—		—		—			1,746,787
Other liabilities		—		516,365		116,969		—			633,334
Redeemable noncontrolling interests		—		—		560,073		—			560,073
Stockholders’ equity		1,893,729		4,711,218		1,316,173		(6,027,391	)		1,893,729
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY	$	4,885,587	$	8,935,221	$	3,495,647	$	(8,295,917)		$	9,020,538

Schedule of Cash Flow Statement Information

CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS

Nine months ended September 30, 2015

	Parent			Guarantor Subsidiaries			Non-Guarantor Subsidiaries			Consolidated
	(In thousands)
Operating activities:
Net cash provided by operating activities	$	—		$	911,173		$	630,353		$	1,541,526
Investing activities:
Capital expenditures, including internal-use software and website development		—			(570,619	)		(54,820	)		(625,439	)
Purchases of investments		—			(464,538	)		(47,791	)		(512,329	)
Sales and maturities of investments		—			308,539			83,732			392,271
Acquisitions, net of cash acquired		—			(1,870,030	)		(63,791	)		(1,933,821	)
Proceeds from sale of business, net of cash divested and disposal costs		—			—			523,882			523,882
Other, net		—			39,975			11,665			51,640
Net cash provided by (used in) investing activities		—			(2,556,673	)		452,877			(2,103,796	)
Financing activities:
Proceeds from issuance of long-term debt, net of debt issuance costs		700,454			—			—			700,454
Purchases of treasury stock		(48,694	)		—			—			(48,694	)
Issuance of treasury stock		22,575			—			—			22,575
Proceeds from exercise of equity awards		82,108			—			1,190			83,298
Withholding taxes for stock option exercises		(85,033	)		—			—			(85,033	)
Transfers (to) from related parties		(679,700	)		1,579,045			(899,345	)		—
Other, net		8,290			23,196			20,722			52,208
Net cash provided by (used in) financing activities		—			1,602,241			(877,433	)		724,808
Effect of exchange rate changes on cash and cash equivalents		—			(70,026	)		(39,873	)		(109,899	)
Net increase in cash and cash equivalents		—			(113,285	)		165,924			52,639
Cash and cash equivalents at beginning of period		—			943,976			458,724			1,402,700
Cash and cash equivalents at end of period	$	—		$	830,691		$	624,648		$	1,455,339

CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS

Nine months ended September 30, 2014

	Parent			Guarantor Subsidiaries			Non-Guarantor Subsidiaries			Consolidated
	(In thousands)
Operating activities:
Net cash provided by operating activities	$	—		$	1,296,752		$	270,050		$	1,566,802
Investing activities:
Capital expenditures, including internal-use software and website development		—			(201,544	)		(38,134	)		(239,678	)
Purchases of investments		—			(803,933	)		(240,732	)		(1,044,665	)
Sales and maturities of investments		—			734,390			222,957			957,347
Acquisitions, net of cash acquired		—			—			(25,177	)		(25,177	)
Other, net		—			(8,591	)		(488	)		(9,079	)
Net cash used in investing activities		—			(279,678	)		(81,574	)		(361,252	)
Financing activities:
Proceeds from issuance of long-term debt, net of issuance costs		493,630			—			—			493,630
Purchases of treasury stock		(469,267	)		—			—			(469,267	)
Proceeds from exercise of equity awards		76,676			—			2,814			79,490
Transfers (to) from related parties		(77,614	)		211,438			(133,824	)		—
Other, net		(23,425	)		1,548			(3,139	)		(25,016	)
Net cash provided by (used) in financing activities		—			212,986			(134,149	)		78,837
Effect of exchange rate changes on cash and cash equivalents		—			(26,616	)		(26,056	)		(52,672	)
Net increase in cash and cash equivalents		—			1,203,444			28,271			1,231,715
Cash and cash equivalents at beginning of period		—			606,683			414,350			1,021,033
Cash and cash equivalents at end of period	$	—		$	1,810,127		$	442,621		$	2,252,748

XML

Guarantor and Non-Guarantor Supplemental Financial Information

9 Months Ended

Sep. 30, 2015

Guarantor and Non-Guarantor Supplemental Financial Information

Note 16 – Guarantor and Non-Guarantor Supplemental Financial Information

Condensed consolidating financial information of Expedia, Inc. (the “Parent”), our subsidiaries that are guarantors of our debt facility and instruments (the “Guarantor Subsidiaries”), and our subsidiaries that are not guarantors of our debt facility and instruments (the “Non-Guarantor Subsidiaries”) is shown below. The debt facility and instruments are guaranteed by certain of our wholly-owned domestic subsidiaries and rank equally in right of payment with all of our existing and future unsecured and unsubordinated obligations. The guarantees are full, unconditional, and joint and several with the exception of certain customary automatic subsidiary release provisions. In this financial information, the Parent and Guarantor Subsidiaries account for investments in their wholly-owned subsidiaries using the equity method.

CONDENSED CONSOLIDATING STATEMENT OF OPERATION

Three months ended September 30, 2015

	Parent			Guarantor Subsidiaries			Non-Guarantor Subsidiaries			Eliminations			Consolidated
	(In thousands)
Revenue	$	—		$	1,505,178		$	500,625		$	(68,050	)	$	1,937,753
Costs and expenses:
Cost of revenue		—			263,990			67,155			(3,079	)		328,066
Selling and marketing		—			665,577			342,864			(65,152	)		943,289
Technology and content		—			143,209			59,422			72			202,703
General and administrative		—			87,240			42,819			109			130,168
Amortization of intangible assets		—			9,822			21,578			—			31,400
Legal reserves, occupancy tax and other		—			(114,550	)		—			—			(114,550	)
Restructuring and related reorganization charges		—			70,699			980			—			71,679
Intercompany (income) expense, net		—			198,094			(198,094	)		—			—
Operating income (loss)		—			181,097			163,901			—			344,998
Other income (expense):
Equity in pre-tax earnings of consolidated subsidiaries		302,954			210,173			—			(513,127	)		—
Other, net		(31,304	)		34,669			(6,176	)		—			(2,811	)
Total other income (expense), net		271,650			244,842			(6,176	)		(513,127	)		(2,811	)
Income before income taxes		271,650			425,939			157,725			(513,127	)		342,187
Provision for income taxes		11,566			(120,387	)		42,871			—			(65,950	)
Net income		283,216			305,552			200,596			(513,127	)		276,237
Net loss attributable to noncontrolling interests		—			—			6,979			—			6,979
Net income attributable to Expedia, Inc.	$	283,216		$	305,552		$	207,575		$	(513,127	)	$	283,216
Comprehensive income attributable to Expedia, Inc.	$	281,516		$	305,560		$	181,712		$	(513,127	)	$	255,661

CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS

Three months ended September 30, 2014

	Parent			Guarantor Subsidiaries			Non-Guarantor Subsidiaries			Eliminations			Consolidated
	(In thousands)
Revenue	$	—		$	1,326,985		$	429,197		$	(43,678	)	$	1,712,504
Costs and expenses:
Cost of revenue		—			229,453			68,283			1,972			299,708
Selling and marketing		—			556,757			304,832			(45,789	)		815,800
Technology and content		—			117,933			54,693			128			172,754
General and administrative		—			64,266			40,722			11			104,999
Amortization of intangible assets		—			455			18,064			—			18,519
Legal reserves, occupancy tax and other		—			3,888			—			—			3,888
Intercompany (income) expense, net		—			202,262			(202,262	)		—			—
Operating income		—			151,971			144,865			—			296,836
Other income (expense):
Equity in pre-tax earnings of consolidated subsidiaries		271,928			158,612			—			(430,540	)		—
Other, net		(23,582	)		44,543			(28,272	)		—			(7,311	)
Total other income (expense), net		248,346			203,155			(28,272	)		(430,540	)		(7,311	)
Income before income taxes		248,346			355,126			116,593			(430,540	)		289,525
Provision for income taxes		8,713			(80,882	)		33,265			—			(38,904	)
Net income		257,059			274,244			149,858			(430,540	)		250,621
Discontinued operations, net of taxes		—			—			—			—			—
Net income (loss)		257,059			274,244			149,858			(430,540	)		250,621
Net loss attributable to noncontrolling interests		—			—			6,438			—			6,438
Net income attributable to Expedia, Inc.	$	257,059		$	274,244		$	156,296		$	(430,540	)	$	257,059
Comprehensive income attributable to Expedia, Inc.	$	257,059		$	274,084		$	99,616		$	(430,540	)	$	200,219

CONDENSED CONSOLIDATING STATEMENT OF OPERATION

Nine months ended September 30, 2015

	Parent			Guarantor Subsidiaries			Non-Guarantor Subsidiaries(1)			Eliminations			Consolidated
	(In thousands)
Revenue	$	—		$	3,855,338		$	1,281,688		$	(163,276	)	$	4,973,750
Costs and expenses:
Cost of revenue		—			746,928			230,706			(6,568	)		971,066
Selling and marketing		—			1,788,957			960,444			(157,251	)		2,592,150
Technology and content		—			401,725			177,828			121			579,674
General and administrative		—			239,110			148,427			422			387,959
Amortization of intangible assets		—			14,298			69,024			—			83,322
Legal reserves, occupancy tax and other		—			(106,511	)		—			—			(106,511	)
Restructuring and related reorganization charges		—			70,830			11,171			—			82,001
Intercompany (income) expense, net		—			557,940			(557,940	)		—			—
Operating income (loss)		—			142,061			242,028			—			384,089
Other income (expense):
Equity in pre-tax earnings of consolidated subsidiaries		831,017			806,988			—			(1,638,005	)		—
Other, net		(85,669	)		62,208			571,267			—			547,806
Total other income (expense), net		745,348			869,196			571,267			(1,638,005	)		547,806
Income before income taxes		745,348			1,011,257			813,295			(1,638,005	)		931,895
Provision for income taxes		31,655			(172,858	)		(55,058	)		—			(196,261	)
Net income		777,003			838,399			758,237			(1,638,005	)		735,634
Net loss attributable to noncontrolling interests		—			—			41,369			—			41,369
Net income attributable to Expedia, Inc.	$	777,003		$	838,399		$	799,606		$	(1,638,005	)	$	777,003
Comprehensive income attributable to Expedia, Inc.	$	762,583		$	814,362		$	692,590		$	(1,638,005	)	$	631,530

(1) Includes results through our disposal of eLong on May 22, 2015.

CONDENSED CONSOLIDATING STATEMENT OF OPERATION

Nine months ended September 30, 2014

	Parent			Guarantor Subsidiaries			Non-Guarantor Subsidiaries			Eliminations			Consolidated
	(In thousands)
Revenue	$	—		$	3,442,808		$	1,063,992		$	(99,293	)	$	4,407,507
Costs and expenses:
Cost of revenue		—			697,059			193,209			4,560			894,828
Selling and marketing		—			1,483,710			804,435			(104,030	)		2,184,115
Technology and content		—			351,336			153,333			135			504,804
General and administrative		—			182,407			124,135			42			306,584
Amortization of intangible assets		—			1,392			53,883			—			55,275
Legal reserves, occupancy tax and other		—			38,843			—			—			38,843
Intercompany (income) expense, net		—			561,806			(561,806	)		—			—
Operating income (loss)		—			126,255			296,803			—			423,058
Other income (expense):
Equity in pre-tax earnings of consolidated subsidiaries		373,081			291,048			—			(664,129	)		—
Other, net		(64,953	)		19,664			(1,124	)		—			(46,413	)
Total other income (expense), net		308,128			310,712			(1,124	)		(664,129	)		(46,413	)
Income before income taxes		308,128			436,967			295,679			(664,129	)		376,645
Provision for income taxes		24,000			(56,780	)		(27,194	)		—			(59,974	)
Net income		332,128			380,187			268,485			(664,129	)		316,671
Net loss attributable to noncontrolling interests		—			—			15,457			—			15,457
Net income attributable to Expedia, Inc.	$	332,128		$	380,187		$	283,942		$	(664,129	)	$	332,128
Comprehensive income attributable to Expedia, Inc.	$	332,128		$	380,334		$	234,563		$	(664,129	)	$	282,896

CONDENSED CONSOLIDATING BALANCE SHEET

September 30, 2015

	Parent		Guarantor Subsidiaries		Non-Guarantor Subsidiaries		Eliminations			Consolidated
	(In thousands)
ASSETS
Total current assets	$	220,857	$	3,317,856	$	1,169,969	$	(1,535,210	)	$	3,173,472
Investment in subsidiaries		6,060,698		2,159,200		—		(8,219,898	)		—
Intangible assets, net		—		1,527,390		595,380		—			2,122,770
Goodwill		—		3,915,096		1,485,872		—			5,400,968
Other assets, net		10,287		1,385,095		351,462		(40,781	)		1,706,063
TOTAL ASSETS	$	6,291,842	$	12,304,637	$	3,602,683	$	(9,795,889	)	$	12,403,273
LIABILITIES AND STOCKHOLDERS’ EQUITY
Total current liabilities	$	1,310,219	$	5,500,799	$	665,438	$	(1,535,210	)	$	5,941,246
Long-term debt		2,475,425		—		—		—			2,475,425
Other liabilities		—		714,211		239,494		(40,781	)		912,924
Redeemable noncontrolling interests		—		—		567,480		—			567,480
Stockholders’ equity		2,506,198		6,089,627		2,130,271		(8,219,898	)		2,506,198
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY	$	6,291,842	$	12,304,637	$	3,602,683	$	(9,795,889	)	$	12,403,273

CONDENSED CONSOLIDATING BALANCE SHEET

December 31, 2014

	Parent		Guarantor Subsidiaries		Non-Guarantor Subsidiaries		Eliminations			Consolidated
	(In thousands)
ASSETS
Total current assets	$	189,203	$	3,938,831	$	1,064,981	$	(2,268,526)		$	2,924,489
Investment in subsidiaries		4,689,302		1,338,089		—		(6,027,391	)		—
Intangible assets, net		—		637,986		652,101		—			1,290,087
Goodwill		—		2,436,533		1,519,368		—			3,955,901
Other assets, net		7,082		583,782		259,197		—			850,061
TOTAL ASSETS	$	4,885,587	$	8,935,221	$	3,495,647	$	(8,295,917)		$	9,020,538
LIABILITIES AND STOCKHOLDERS’ EQUITY
Total current liabilities	$	1,245,071	$	3,707,638	$	1,502,432	$	(2,268,526)		$	4,186,615
Long-term debt		1,746,787		—		—		—			1,746,787
Other liabilities		—		516,365		116,969		—			633,334
Redeemable noncontrolling interests		—		—		560,073		—			560,073
Stockholders’ equity		1,893,729		4,711,218		1,316,173		(6,027,391	)		1,893,729
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY	$	4,885,587	$	8,935,221	$	3,495,647	$	(8,295,917)		$	9,020,538

CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS

Nine months ended September 30, 2015

	Parent			Guarantor Subsidiaries			Non-Guarantor Subsidiaries			Consolidated
	(In thousands)
Operating activities:
Net cash provided by operating activities	$	—		$	911,173		$	630,353		$	1,541,526
Investing activities:
Capital expenditures, including internal-use software and website development		—			(570,619	)		(54,820	)		(625,439	)
Purchases of investments		—			(464,538	)		(47,791	)		(512,329	)
Sales and maturities of investments		—			308,539			83,732			392,271
Acquisitions, net of cash acquired		—			(1,870,030	)		(63,791	)		(1,933,821	)
Proceeds from sale of business, net of cash divested and disposal costs		—			—			523,882			523,882
Other, net		—			39,975			11,665			51,640
Net cash provided by (used in) investing activities		—			(2,556,673	)		452,877			(2,103,796	)
Financing activities:
Proceeds from issuance of long-term debt, net of debt issuance costs		700,454			—			—			700,454
Purchases of treasury stock		(48,694	)		—			—			(48,694	)
Issuance of treasury stock		22,575			—			—			22,575
Proceeds from exercise of equity awards		82,108			—			1,190			83,298
Withholding taxes for stock option exercises		(85,033	)		—			—			(85,033	)
Transfers (to) from related parties		(679,700	)		1,579,045			(899,345	)		—
Other, net		8,290			23,196			20,722			52,208
Net cash provided by (used in) financing activities		—			1,602,241			(877,433	)		724,808
Effect of exchange rate changes on cash and cash equivalents		—			(70,026	)		(39,873	)		(109,899	)
Net increase in cash and cash equivalents		—			(113,285	)		165,924			52,639
Cash and cash equivalents at beginning of period		—			943,976			458,724			1,402,700
Cash and cash equivalents at end of period	$	—		$	830,691		$	624,648		$	1,455,339

CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS

Nine months ended September 30, 2014

	Parent			Guarantor Subsidiaries			Non-Guarantor Subsidiaries			Consolidated
	(In thousands)
Operating activities:
Net cash provided by operating activities	$	—		$	1,296,752		$	270,050		$	1,566,802
Investing activities:
Capital expenditures, including internal-use software and website development		—			(201,544	)		(38,134	)		(239,678	)
Purchases of investments		—			(803,933	)		(240,732	)		(1,044,665	)
Sales and maturities of investments		—			734,390			222,957			957,347
Acquisitions, net of cash acquired		—			—			(25,177	)		(25,177	)
Other, net		—			(8,591	)		(488	)		(9,079	)
Net cash used in investing activities		—			(279,678	)		(81,574	)		(361,252	)
Financing activities:
Proceeds from issuance of long-term debt, net of issuance costs		493,630			—			—			493,630
Purchases of treasury stock		(469,267	)		—			—			(469,267	)
Proceeds from exercise of equity awards		76,676			—			2,814			79,490
Transfers (to) from related parties		(77,614	)		211,438			(133,824	)		—
Other, net		(23,425	)		1,548			(3,139	)		(25,016	)
Net cash provided by (used) in financing activities		—			212,986			(134,149	)		78,837
Effect of exchange rate changes on cash and cash equivalents		—			(26,616	)		(26,056	)		(52,672	)
Net increase in cash and cash equivalents		—			1,203,444			28,271			1,231,715
Cash and cash equivalents at beginning of period		—			606,683			414,350			1,021,033
Cash and cash equivalents at end of period	$	—		$	1,810,127		$	442,621		$	2,252,748

XML

Schedule of Balance Sheet Information (Detail) - USD ($) $ in Thousands	Sep. 30, 2015	Dec. 31, 2014
ASSETS
Total current assets	$ 3,173,472	$ 2,924,489
Intangible assets, net	2,122,770	1,290,087
Goodwill	5,400,968	3,955,901
Other assets, net	1,706,063	850,061
TOTAL ASSETS	12,403,273	9,020,538
LIABILITIES AND STOCKHOLDERS' EQUITY
Total current liabilities	5,941,246	4,186,615
Long-term debt	2,475,425	1,746,787
Other liabilities	912,924	633,334
Redeemable noncontrolling interests	567,480	560,073
Stockholders' equity	2,506,198	1,893,729
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY	12,403,273	9,020,538
Eliminations
ASSETS
Total current assets	(1,535,210)	(2,268,526)
Investment in subsidiaries	(8,219,898)	(6,027,391)
Other assets, net	(40,781)
TOTAL ASSETS	(9,795,889)	(8,295,917)
LIABILITIES AND STOCKHOLDERS' EQUITY
Total current liabilities	(1,535,210)	(2,268,526)
Other liabilities	(40,781)
Stockholders' equity	(8,219,898)	(6,027,391)
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY	(9,795,889)	(8,295,917)
Parent
ASSETS
Total current assets	220,857	189,203
Investment in subsidiaries	6,060,698	4,689,302
Other assets, net	10,287	7,082
TOTAL ASSETS	6,291,842	4,885,587
LIABILITIES AND STOCKHOLDERS' EQUITY
Total current liabilities	1,310,219	1,245,071
Long-term debt	2,475,425	1,746,787
Stockholders' equity	2,506,198	1,893,729
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY	6,291,842	4,885,587
Guarantor Subsidiaries
ASSETS
Total current assets	3,317,856	3,938,831
Investment in subsidiaries	2,159,200	1,338,089
Intangible assets, net	1,527,390	637,986
Goodwill	3,915,096	2,436,533
Other assets, net	1,385,095	583,782
TOTAL ASSETS	12,304,637	8,935,221
LIABILITIES AND STOCKHOLDERS' EQUITY
Total current liabilities	5,500,799	3,707,638
Other liabilities	714,211	516,365
Stockholders' equity	6,089,627	4,711,218
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY	12,304,637	8,935,221
Non-Guarantor Subsidiaries
ASSETS
Total current assets	1,169,969	1,064,981
Intangible assets, net	595,380	652,101
Goodwill	1,485,872	1,519,368
Other assets, net	351,462	259,197
TOTAL ASSETS	3,602,683	3,495,647
LIABILITIES AND STOCKHOLDERS' EQUITY
Total current liabilities	665,438	1,502,432
Other liabilities	239,494	116,969
Redeemable noncontrolling interests	567,480	560,073
Stockholders' equity	2,130,271	1,316,173
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY	$ 3,602,683	$ 3,495,647

XML

CONSOLIDATED BALANCE SHEETS (Parenthetical) - USD ($) $ in Thousands	Sep. 30, 2015	Dec. 31, 2014
Accounts receivable, allowance	$ 25,033	$ 13,760
Treasury stock - Common stock, Shares	82,831,000	82,535,000
Class B Common Stock
Common stock, par value	$ 0.0001	$ 0.0001
Common stock, Authorized	400,000,000	400,000,000
Common stock, Shares issued	12,800,000	12,800,000
Common stock, Shares outstanding	12,800,000	12,800,000
Common Stock
Common stock, par value	$ 0.0001	$ 0.0001
Common stock, Authorized	1,600,000,000	1,600,000,000
Common stock, Shares issued	199,842,000	196,802,000
Common stock, Shares outstanding	117,011,000	114,267,000

XML

CONSOLIDATED STATEMENTS OF OPERATIONS (Parenthetical) - USD ($) $ in Thousands	3 Months Ended		9 Months Ended
	Sep. 30, 2015	Sep. 30, 2014	Sep. 30, 2015	Sep. 30, 2014
Stock-based compensation	$ 63,656	$ 22,304	$ 134,036	$ 68,139
Cost of revenue
Stock-based compensation	1,112	1,045	3,586	3,190
Selling and marketing
Stock-based compensation	10,558	3,643	23,890	13,798
Technology and content
Stock-based compensation	7,062	7,374	19,405	17,892
General and administrative
Stock-based compensation	15,694	$ 10,242	57,925	$ 33,259
Restructuring and related reorganization charges
Stock-based compensation	$ 29,230		$ 29,230

XML

Stockholders' Equity

9 Months Ended

Sep. 30, 2015

Stockholders' Equity

Note 9 – Stockholders’ Equity

Dividends on our Common Stock

The Executive Committee, acting on behalf of the Board of Directors, declared the following dividends during the periods presented:

Declaration Date	Dividend Per Share		Record Date		Total Amount (in thousands)		Payment Date
Nine months ended September 30, 2015:
February 4, 2015	$	0.18		March 10, 2015	$	22,895		March 26, 2015
April 29, 2015		0.18		May 28, 2015		23,096		June 18, 2015
July 29, 2015		0.24		August 27, 2015		31,182		September 17, 2015
Nine months ended September 30, 2014:
February 5, 2014	$	0.15		March 10, 2014	$	19,602		March 27, 2014
April 30, 2014		0.15		May 30, 2014		19,231		June 19, 2014
July 30, 2014		0.18		August 27, 2014		22,944		September 17, 2014

In addition, on October 29, 2015, the Executive Committee, acting on behalf of the Board of Directors, 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. Future declarations of dividends are subject to final determination by our Board of Directors.

Share Repurchases

In April 2012, the Executive Committee, acting on behalf of the Board of Directors, authorized a repurchase of up to 20 million outstanding shares of our common stock. In February 2015, the Executive Committee, acting on behalf of the Board of Directors, authorized an additional repurchase of up to 10 million shares of our common stock. There is no fixed termination date for the repurchases. During the nine months ended September 30, 2015, we repurchased, through open market transactions, 0.5 million shares under this authorization for a total cost of $45 million, excluding transaction costs, representing an average repurchase price of $85.27 per share. As of September 30, 2015, 11.2 million shares remain authorized for repurchase under the 2012 and 2015 authorizations.

Other Share Activity

During the nine months ended September 30, 2015, we issued 264,841 shares of common stock from treasury stock to Liberty Interactive Corporation (“Liberty”) at a price per share of $85.24 and an aggregate value of approximately $23 million pursuant to and in accordance with the preemptive rights as detailed by the Amended and Restated Governance Agreement with Liberty dated as of December 20, 2011.

During the nine months ended September 30, 2015, our Chairman and Senior Executive exercised options to purchase 1.9 million shares. 0.5 million shares were withheld and concurrently cancelled by the Company to cover the weighted average exercise price of $30.38 per share and 0.8 million shares were withheld and concurrently cancelled to cover tax obligations, with a net delivery of 0.6 million shares.

Accumulated Other Comprehensive Loss

The balance for each class of accumulated other comprehensive loss as of September 30, 2015 and December 31, 2014 is as follows:

	September 30, 2015			December 31, 2014
	(In thousands)
Foreign currency translation adjustments, net of tax (1)	$	(284,418	)	$	(138,715	)
Net unrealized gain (loss) on available for sale securities, net of tax		172			(59	)
Accumulated other comprehensive loss	$	(284,246	)	$	(138,774	)

(1) Foreign currency translation adjustments, net of tax, includes foreign currency transaction losses at September 30, 2015 of $15 million ($23 million before tax) associated with our 2.5% Notes. The 2.5% Notes are Euro-denominated debt designated as hedges of certain of our Euro-denominated net assets. See Note 7 – Debt for more information. The remaining balance in currency translation adjustments excludes income taxes as a result of our current intention to indefinitely reinvest the earnings of our international subsidiaries outside of the United States.

XML

Document and Entity Information - shares	9 Months Ended
	Sep. 30, 2015	Oct. 16, 2015
Document Information [Line Items]
Document Type	10-Q
Amendment Flag	false
Document Period End Date	Sep. 30, 2015
Document Fiscal Year Focus	2015
Document Fiscal Period Focus	Q3
Trading Symbol	EXPE
Entity Registrant Name	EXPEDIA, INC.
Entity Central Index Key	0001324424
Current Fiscal Year End Date	--12-31
Entity Filer Category	Large Accelerated Filer
Common Stock
Document Information [Line Items]
Entity Common Stock, Shares Outstanding		117,039,127
Class B Common Stock
Document Information [Line Items]
Entity Common Stock, Shares Outstanding		12,799,999

XML

Earnings Per Share

9 Months Ended

Sep. 30, 2015

Earnings Per Share

Note 10 – Earnings Per Share

The following table presents our basic and diluted earnings per share:

	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
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
Weighted average number of shares outstanding:
Basic		129,989		127,911		128,822		129,326
Dilutive effect of:
Options to purchase common stock		3,287		4,269		3,656		4,247
Other dilutive securities		141		94		124		110
Diluted		133,417		132,274		132,602		133,683

Basic earnings per share is calculated using our weighted-average outstanding common shares. The earnings per share amounts are the same for common stock and Class B common stock because the holders of each class are legally entitled to equal per share distributions whether through dividends or in liquidation.

Diluted earnings per share is calculated using our weighted-average outstanding common shares including the dilutive effect of stock awards as determined under the treasury stock method. In periods when we recognize a net loss, we exclude the impact of outstanding stock awards from the diluted loss per share calculation as their inclusion would have an antidilutive effect. For the three and nine months ended September 30, 2015, approximately 7 million of outstanding stock awards for all periods have been excluded from the calculations of diluted earnings (loss) per share attributable to common stockholders because their effect would have been antidilutive. For the three and nine months ended September 30, 2014, approximately 4 million of outstanding stock awards for all periods have been excluded from the calculations of diluted earnings (loss) per share attributable to common stockholders because their effect would have been antidilutive.

XML

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS) - USD ($) $ in Thousands		3 Months Ended		9 Months Ended
		Sep. 30, 2015	Sep. 30, 2014	Sep. 30, 2015	Sep. 30, 2014
Net income		$ 276,237	$ 250,621	$ 735,634	$ 316,671
Other comprehensive income (loss), net of tax
Currency translation adjustments, net of tax	[1]	(27,579)	(77,800)	(213,992)	(57,663)
Net reclassification of foreign currency translation adjustments into total other income (expenses), net				43,183
Unrealized gains (losses) on available for sale securities, net of taxes	[2]	31	(356)	231	(44)
Other comprehensive income (loss), net of tax		(27,548)	(78,156)	(170,578)	(57,707)
Comprehensive income		248,689	172,465	565,056	258,964
Less: Comprehensive income (loss) attributable to noncontrolling interests		(6,972)	(27,754)	(66,474)	(23,932)
Comprehensive income attributable to Expedia, Inc.		$ 255,661	$ 200,219	$ 631,530	$ 282,896

[1] Net of tax of $1 million and $8 million for the three and nine months ended September 30, 2015 associated with debt translation losses related to a net investment hedge.

[2] Net gains (losses) recognized and reclassified during the three and nine months ended September 30, 2015 and 2014 were immaterial.

XML

Disposition of Business

9 Months Ended

Sep. 30, 2015

Disposition of Business

Note 4 – Disposition of Business

On May 22, 2015, we completed the sale of our 62.4% ownership stake in eLong, Inc., which was previously a separate reportable segment, for approximately $671 million (or $666 million net of costs to sell and other transaction expenses) to several purchasers, including Ctrip.com International, Ltd. Of the total sales price, approximately $67 million was remitted directly to escrow for estimated tax obligations, and is recorded in prepaid and other current assets on our consolidated balance sheet as of September 30, 2015 and represents a noncash item in our consolidated statement of cash flows. As a result of the sale, we recognized a pre-tax gain of $509 million ($395 million after tax) during the nine months ended September 30, 2015 included in gain on sale of business in our consolidated statement of operations.

The following table presents the carrying amounts of our eLong business immediately preceding the disposition on May 22, 2015, in thousands:

Total current assets (1)	$	350,196
Total long-term assets		137,709
Total assets divested	$	487,905
Total current liabilities	$	187,296
Total long-term liabilities		5,782
Total liabilities divested	$	193,078
Components of accumulated other comprehensive income divested		45,259
Non-redeemable noncontrolling interest divested		92,550
Net carrying value divested	$	157,018

(1) Includes cash and cash equivalents of approximately $74 million.

We evaluated the disposition of eLong and determined it did not meet the “major effect” criteria for classification as a discontinued operation largely due to how recently it began having material impacts to our quarterly consolidated operating and net income. However, we determined that the disposition does represent an individually significant component of our business. The following table presents certain amounts related to eLong in our consolidated results of operations through its disposal on May 22, 2015:

	Three months ended September 30,					Nine months ended September 30,
	2015		2014			2015			2014
	(In thousands)
Operating income (loss) (1)	$	—	$	(12,873	)	$	(85,536	)	$	(20,439	)
Income (loss) before taxes (2)		—		(10,546	)		438,843			(10,934	)
Income (loss) before taxes attributable to Expedia, Inc. (2)		—		(7,018	)		465,400			(7,216	)
Net income (loss) attributable to Expedia, Inc. (3)		—		(6,215	)		349,183			(6,588	)

(1) Includes stock-based compensation and amortization of intangible assets of approximately $5 million for the three months ended September 30, 2014 and $20 million and $16 million for the nine months ended September 30, 2015 and 2014, which are included within Corporate & Eliminations in Note 15 – Segment Information.

(2) The nine months ended September 30, 2015 includes the pre-tax gain of $509 million related to the gain on sale.

(3) The nine months ended September 30, 2015 includes the after-tax gain of $395 million related to the gain on sale.

XML

Acquisitions and Other Investments

9 Months Ended

Sep. 30, 2015

Acquisitions and Other Investments

Note 3 – Acquisitions and Other Investments

Orbitz Acquisition. On September 17, 2015, we completed our acquisition of Orbitz Worldwide, Inc., including all of its brands, including Orbitz, ebookers, HotelClub, CheapTickets, Orbitz Partner Network and Orbitz for Business, for a total purchase consideration of $1.8 billion. The acquisition provides Expedia the opportunity to deliver a better customer experience to Orbitz’s loyal customer base and to further enhance the marketing and distribution capabilities we offer to our global supply partners.

The purchase consideration consisted primarily of $1.4 billion in cash, or $12 per share for all shares of Orbitz common stock outstanding as of the purchase date, as well as the settlement of $432 million of pre-existing Orbitz debt at the closing of the acquisition. Purchase consideration also included $17 million for certain employee restricted stock unit awards of Orbitz, measured at fair value on the acquisition date and vested based on pre-combination service, which were replaced with Expedia restricted stock awards in conjunction with the acquisition. The fair value of these awards, which was attributable to post-combination service, was $53 million, of which $30 million was recognized during the third quarter of 2015 and $23 million will be recognized over the requisite remaining service period of approximately 2.6 years from the date of acquisition.

Due to the limited amount of time since the acquisition of Orbitz, the purchase price allocation was based on a preliminary valuation of the assets acquired and liabilities assumed and is subject to revision as more detailed analyses are completed and additional information about the fair value of assets acquired and liabilities assumed become available. The final allocation may include changes to the amount of intangible assets, goodwill, deferred taxes, accounts receivable, loyalty liabilities and other current liabilities as well as other items. The following summarizes the preliminary allocation of the purchase price for Orbitz, in thousands:

Cash consideration for shares	$	1,364,576
Repayment of Orbitz debt		432,231
Replacement restricted stock units attributable to pre-acquisition service		16,717
Total purchase consideration	$	1,813,524
Cash	$	194,515
Accounts receivable, net (1)		151,686
Other current assets		32,550
Long-term assets		119,515
Intangible assets with definite lives (2)		483,639
Intangible assets with indefinite lives (3)		190,900
Goodwill		1,424,903
Current liabilities		(619,499	)
Other long-term liabilities		(57,287	)
Deferred tax liabilities, net		(107,398	)
Total	$	1,813,524

(1) Gross accounts receivable was $160 million, of which $8 million is estimated to be uncollectible.

(2) Acquired definite-lived intangible assets primarily consist of customer relationship assets, developed technology assets and partner relationship assets with average lives ranging from less than one to ten years.

(3) Acquired indefinite-lived intangible assets primarily consist of trade names and trademarks.

The goodwill of $1.4 billion is primarily attributable to operating synergies and is not expected to be deductible for tax purposes. The assignment of goodwill to reporting units was not completed as of the date the financial statements were issued.

Orbitz was consolidated into our financial statements starting on the acquisition date and we have recognized a related $19 million in revenue and $86 million in operating losses for the three and nine months ended September 30, 2015. Supplemental information on an unaudited pro forma basis, as if the Orbitz acquisition had been consummated on January 1, 2014, is presented as follows, in thousands:

	Nine months ended September 30,
	2015		2014
Revenue	$	5,643,060	$	5,102,541
Net income attributable to Expedia, Inc.		848,342		300,083

The pro forma results are not necessarily indicative of our consolidated results of operations in future periods or the results that actually would have been realized had the companies operated on a combined basis during the periods presented. The pro forma results include adjustments primarily related to amortization of acquired intangibles, depreciation of fixed assets, certain accounting policy alignments as well as direct and incremental acquisition related costs reflected in the historical financial statements. The preliminary purchase price allocation was used to prepare the pro forma adjustments. The final allocation could differ materially from the preliminary allocation used in the pro forma adjustments.

In connection with the merger, Orbitz incurred fees paid to financial advisors totaling approximately $25 million, which were contingent upon closing and were excluded from both Expedia’s consolidated statement of operations and the pre-combination financial statements of Orbitz. In addition, Orbitz offered certain employees a continuity incentive of approximately $30 million for continuing employment through the closing date and beyond. The first half of the incentives were contingent and paid upon the closing of the acquisition and thus were also excluded from both our consolidated statement of operations as well as the pre-combination financial statements of Orbitz. The second half of the incentive is payable 180 days after the closing (or upon involuntary termination, if applicable) and will be expensed to restructuring and related reorganization charges over the applicable service period.

Other than costs mentioned above that were contingent upon closing, acquisition-related costs incurred by Expedia, which included legal, finance, consulting and other professional fees, were expensed as incurred within general and administrative expenses and were approximately $6 million and $16 million for the three and nine months ended September 30, 2015.

For information related to restructuring plans as a result of the merger, see Note 11 — Restructuring and Related Reorganization Charges. For information related to claims, proceedings and inquiries related to hotel occupancy and other taxes for Orbitz, see Note 14 — Commitments and Contingencies.

Other Acquisitions. On March 10, 2015, we completed the acquisition of an additional 25% equity interest of AAE Travel Pte. Ltd., the joint venture formed between Expedia and AirAsia Berhad in 2011, for cash consideration of approximately $94 million. This investment increased our total ownership in the venture from 50% to 75% and resulted in the consolidation of the entity. In conjunction with the acquisition of the additional interest, we remeasured our previously held equity interest to fair value, excluding any acquisition premium, and recognized a gain of $77 million in other, net during the period. The fair value of the 25% noncontrolling interest, including an acquisition premium, was estimated to be $64 million at the time of the acquisition. Both fair values were determined based on various valuation techniques, including market comparables and discounted cash flow projections (Level 3 inputs).

On January 23, 2015, we acquired the Travelocity brand and other associated assets from Sabre for $280 million in cash consideration. As a result of the asset acquisition, the strategic marketing and other related agreements were terminated. In conjunction with the acquisition, we did not acquire any cash or working capital assets or assume any liabilities.

In addition, we completed three other acquisitions during the nine months ended September 30, 2015 for a total purchase price of $9 million. The following summarizes the allocation of the purchase price for the 2015 acquisitions, excluding Orbitz, in thousands:

Goodwill	$	196,431
Intangible assets with indefinite lives		163,400
Intangible assets with definite lives (1)		146,126
Net assets and non-controlling interests acquired (2)		(23,366	)
Deferred tax liabilities		(7,910	)
Total (3)	$	474,681

(1) Acquired definite-lived intangible assets primarily consist of customer relationship, reacquired right and supplier relationship assets and have estimated useful lives of between 4 and 10 years with a weighted average life of 5.8 years.

(2) Includes cash acquired of $41 million.

(3) The total purchase price includes noncash consideration of $99 million related to an equity method investment, which is currently consolidated upon our acquisition of a controlling interest, as discussed above, with the remainder paid in cash during the period.

The goodwill of $196 million is primarily attributable to operating synergies and $82 million is expected to be deductible for tax purposes with the remainder not expected to be deductible.

Business combination accounting is preliminary and subject to revision while we accumulate all relevant information regarding the fair values of the net assets acquired. The results of operations of the other acquired companies have been included in our consolidated results from the transaction closing dates forward. Pro forma results of operations have not been presented as such pro forma financial information would not be materially different from historical results.

Other Investments. On March 10, 2015, we announced that Expedia and Decolar.com, Inc. (“Decolar”), the Latin American online travel company that operates the Decolar.com and Despegar.com branded websites, have expanded our partnership to include deeper cooperation on hotel supply and we have made a $270 million cost method investment in Decolar, which is included within long-term investments and other assets on our consolidated balance sheet.

XML

Segment Information

9 Months Ended

Sep. 30, 2015

Segment Information

Note 15 – Segment Information

Beginning in the first quarter of 2015, we had four reportable segments: Core Online Travel Agencies (“Core OTA”), trivago, Egencia and eLong through its disposal on May 22, 2015. The change from two reportable segments, Leisure and Egencia, resulted in our previously disclosed Leisure reportable segment being disaggregated into three segments as a result of the Company’s focus on providing additional information to reflect the unique market opportunities and competitive dynamics inherent in our eLong and trivago businesses. Our Core OTA segment, which consists of the aggregation of operating segments, 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 and Hotels.com websites throughout the world, Expedia Affiliate Network, Hotwire.com, Travelocity, Venere, Wotif Group, CarRentals.com, and Classic Vacations. The results of Orbitz Worldwide, Inc. were included in their entirety within our Core OTA segment for the three and nine months ended September 30, 2015. We expect to complete our alignment of the Orbitz businesses within our segment structure during the fourth quarter of 2015. Our trivago segment generates advertising revenue primarily from sending referrals to online travel companies and travel service providers from its hotel metasearch websites. Our Egencia segment provides managed travel services to corporate customers worldwide. Our eLong segment specialized in mobile and online travel services in China.

We determined our operating segments based on how our chief operating decision makers manage our business, make operating decisions and evaluate operating performance. Our primary operating metric is adjusted EBITDA. Adjusted EBITDA for our Core OTA and Egencia segments includes allocations of certain expenses, primarily cost of revenue and facilities, and our Core OTA segment includes the total costs of our global supply organizations as well as the realized foreign currency gains or losses related to the forward contracts hedging a component of our net merchant hotel revenue. We base the allocations primarily on transaction volumes and other usage metrics. We do not allocate certain shared expenses such as accounting, human resources, information technology and legal to our reportable segments. We include these expenses in Corporate and Eliminations. Our allocation methodology is periodically evaluated and may change.

Our segment disclosure includes intersegment revenues, which primarily consist of advertising and media services provided by our trivago segment to our Core OTA segment. These intersegment transactions are recorded by each segment at amounts that approximate fair value as if the transactions were between third parties, and therefore, impact segment performance. However, the revenue and corresponding expense are eliminated in consolidation. The elimination of such intersegment transactions is included within Corporate and Eliminations in the table below.

Corporate and Eliminations also includes unallocated corporate functions and expenses. In addition, we record amortization of intangible assets and any related impairment, as well as stock-based compensation expense, restructuring and related reorganization charges, legal reserves, occupancy tax and other, and other items excluded from segment operating performance in Corporate and Eliminations. Such amounts are detailed in our segment reconciliation below. Included with eLong’s standalone financial statements for the three months ended September 30, 2014 was approximately $5 million of stock-based compensation and intangible amortization as well as $20 million and $16 million for the nine months ended September 30, 2015 and 2014.

The following tables present our segment information for the three and nine months ended September 30, 2015 and 2014. As a significant portion of our property and equipment is not allocated to our operating segments and depreciation is not included in our segment measure, we do not report the assets by segment as it would not be meaningful. We do not regularly provide such information to our chief operating decision makers.

	Three months ended September 30, 2015
	Core OTA			trivago			Egencia			eLong			Corporate & Eliminations			Total
	(In thousands)
Third-party revenue	$	1,739,363		$	104,162		$	94,228		$	—		$	—		$	1,937,753
Intersegment revenue		—			71,439			—			—			(71,439	)		—
Revenue	$	1,739,363		$	175,601		$	94,228		$	—		$	(71,439	)	$	1,937,753
Adjusted EBITDA	$	589,433		$	(9,496	)	$	14,140		$	—		$	(125,023	)	$	469,054
Depreciation		(48,269	)		(574	)		(6,086	)		—			(32,227	)		(87,156	)
Amortization of intangible assets		—			—			—			—			(31,400	)		(31,400	)
Stock-based compensation		—			—			—			—			(63,656	)		(63,656	)
Legal reserves, occupancy tax and other		—			—			—			—			114,550			114,550
Restructuring and related reorganization charges		—			—			—			—			(42,449	)		(42,449	)
Realized (gain) loss on revenue hedges		(13,945	)		—			—			—			—			(13,945	)
Operating income (loss)	$	527,219		$	(10,070	)	$	8,054		$	—		$	(180,205	)		344,998
Other income, net																	(2,811	)
Income before income taxes																	342,187
Provision for income taxes																	(65,950	)
Net income																	276,237
Net loss attributable to noncontrolling interests																	6,979
Net income attributable to Expedia, Inc.																$	283,216
	Three months ended September 30, 2014
	Core OTA			trivago			Egencia			eLong			Corporate & Eliminations			Total
	(In thousands)
Third-party revenue	$	1,477,145		$	89,821		$	96,667		$	48,871		$	—		$	1,712,504
Intersegment revenue		—			48,735			—			—			(48,735	)		—
Revenue	$	1,477,145		$	138,556		$	96,667		$	48,871		$	(48,735	)	$	1,712,504
Adjusted EBITDA	$	500,513		$	116		$	16,037		$	(6,042	)	$	(101,554	)	$	409,070
Depreciation		(36,613	)		(380	)		(5,054	)		(1,729	)		(23,693	)		(67,469	)
Amortization of intangible assets		—			—			—			—			(18,519	)		(18,519	)
Stock-based compensation		—			—			—			—			(22,304	)		(22,304	)
Legal reserves, occupancy tax and other		—			—			—			—			(3,888	)		(3,888	)
Realized (gain) loss on revenue hedges		(54	)		—			—			—			—			(54	)
Operating income (loss)	$	463,846		$	(264	)	$	10,983		$	(7,771	)	$	(169,958	)		296,836
Other expense, net																	(7,311	)
Income before income taxes																	289,525
Provision for income taxes																	(38,904	)
Net income																	250,621
Net loss attributable to noncontrolling interests																	6,438
Net income attributable to Expedia, Inc.																$	257,059

	Nine months ended September 30, 2015
	Core OTA			trivago			Egencia			eLong(1)			Corporate & Eliminations			Total
	(In thousands)
Third-party revenue	$	4,372,224		$	266,287		$	293,496		$	41,743		$	—		$	4,973,750
Intersegment revenue		—			170,984			—			—			(170,984	)		—
Revenue	$	4,372,224		$	437,271		$	293,496		$	41,743		$	(170,984	)	$	4,973,750
Adjusted EBITDA	$	1,193,228		$	(13,421	)	$	57,637		$	(62,167	)	$	(352,111	)	$	823,166
Depreciation		(134,527	)		(1,461	)		(17,874	)		(3,263	)		(83,753	)		(240,878	)
Amortization of intangible assets		—			—			—			—			(83,322	)		(83,322	)
Stock-based compensation		—			—			—			—			(134,036	)		(134,036	)
Legal reserves, occupancy tax and other		—			—			—			—			106,511			106,511
Restructuring and related reorganization charges		—			—			—			—			(52,771	)		(52,771	)
Realized (gain) loss on revenue hedges		(34,581	)		—			—			—			—			(34,581	)
Operating income (loss)	$	1,024,120		$	(14,882	)	$	39,763		$	(65,430	)	$	(599,482	)		384,089
Other income, net																	547,806
Income before income taxes																	931,895
Provision for income taxes																	(196,261	)
Net income																	735,634
Net loss attributable to noncontrolling interests																	41,369
Net income attributable to Expedia, Inc.																$	777,003
	Nine months ended September 30, 2014
	Core OTA			trivago			Egencia			eLong			Corporate & Eliminations			Total
	(In thousands)
Third-party revenue	$	3,746,094		$	220,835		$	300,019		$	140,559		$	—		$	4,407,507
Intersegment revenue		—			105,502			—			—			(105,502	)		—
Revenue	$	3,746,094		$	326,337		$	300,019		$	140,559		$	(105,502	)	$	4,407,507
Adjusted EBITDA	$	1,028,393		$	(10,344	)	$	50,236		$	217		$	(293,405	)	$	775,097
Depreciation		(101,823	)		(950	)		(14,747	)		(4,840	)		(72,801	)		(195,161	)
Amortization of intangible assets		—			—			—			—			(55,275	)		(55,275	)
Stock-based compensation		—			—			—			—			(68,139	)		(68,139	)
Legal reserves, occupancy tax and other		—			—			—			—			(38,843	)		(38,843	)
Realized (gain) loss on revenue hedges		5,379			—			—			—			—			5,379
Operating income (loss)	$	931,949		$	(11,294	)	$	35,489		$	(4,623	)	$	(528,463	)		423,058
Other expense, net																	(46,413	)
Income before income taxes																	376,645
Provision for income taxes																	(59,974	)
Net income																	316,671
Net loss attributable to noncontrolling interests																	15,457
Net income attributable to Expedia, Inc.																$	332,128

(1) Includes results through our disposal of eLong on May 22, 2015.

XML

Restructuring and Related Reorganization Charges

9 Months Ended

Sep. 30, 2015

Restructuring and Related Reorganization Charges

Note 11 – 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 and the Wotif Group, we recognized $72 million and $82 million in restructuring and related reorganization charges during the three and nine months ended September 30, 2015 as well as $26 million during the fourth quarter ended December 31, 2014. The third quarter of 2015 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.

The following table summarizes the restructuring and related reorganization activity for the nine months ended September 30, 2015:

	Employee Severance and Benefits			Stock-based compensation			Other			Total
	(In thousands)
Accrued liability as of January 1, 2015	$	10,117		$	—		$	13,658		$	23,775
Charges		50,004			29,230			2,767			82,001
Payments		(11,997	)		—			(15,217	)		(27,214	)
Non-cash items		(1,060	)		(29,230	)		6			(30,284	)
Accrued liability as of September 30, 2015	$	47,064		$	—		$	1,214		$	48,278

The majority of the other activity in the above table relates to Australian stamp duty tax that was paid to certain Australian jurisdictions related to business restructuring events.

XML

Debt

9 Months Ended

Sep. 30, 2015

Debt

Note 7 – Debt

The following table sets forth our outstanding debt:

	September 30, 2015		December 31, 2014
	(In thousands)
7.456% senior notes due 2018	$	500,000	$	500,000
5.95% senior notes due 2020, net of discount		749,541		749,485
4.5% senior notes due 2024, net of discount		497,475		497,302
2.5% (€650 million) senior notes due 2022, net of discount		728,409		—
Long-term debt	$	2,475,425	$	1,746,787

Long-term Debt

Our $500 million in registered senior unsecured notes outstanding at September 30, 2015 are due in August 2018 and bear interest at 7.456% (the “7.456% Notes”). Interest is payable semi-annually in February and August of each year. At any time Expedia may redeem the 7.456% Notes at a redemption price of 100% of the principal plus accrued interest, plus a “make-whole” premium, in whole or in part.

Our $750 million in registered senior unsecured notes outstanding at September 30, 2015 are due in August 2020 and bear interest at 5.95% (the “5.95% Notes”). The 5.95% Notes were issued at 99.893% of par resulting in a discount, which is being amortized over their life. Interest is payable semi-annually in February and August of each year. We may redeem the 5.95% Notes at a redemption price of 100% of the principal plus accrued interest, plus a “make-whole” premium, in whole or in part.

Our $500 million in registered senior unsecured notes outstanding at September 30, 2015 are due in August 2024 and bear interest at 4.5% (the “4.5% Notes”). The 4.5% Notes were issued at 99.444% of par resulting in a discount, which is being amortized over their life. Interest is payable semi-annually in February and August of each year, beginning February 15, 2015. We may redeem the 4.5% Notes at our option at any time in whole or from time to time in part. If we elect to redeem the 4.5% Notes prior to May 15, 2024, we may redeem them at a redemption price of 100% of the principal plus accrued interest, plus a “make-whole” premium. If we elect to redeem the 4.5% Notes on or after May 15, 2024, we may redeem them at a redemption price of 100% of the principal plus accrued interest.

In June 2015, we issued Euro 650 million of registered senior unsecured notes that are due in June 2022 and bear interest at 2.5% (the “2.5% Notes”). The 2.5% Notes were issued at 99.525% of par resulting in a discount, which is being amortized over their life. Interest is payable annually in arrears in June of each year, beginning June 3, 2016. We may redeem the 2.5% Notes at our option, at whole or in part, at any time or from time to time. If we elect to redeem the 2.5% Notes prior to March 3, 2022, we may redeem them at a specified “make-whole” premium. If we elect to redeem the 2.5% Notes on or after March 3, 2022, we may redeem them at a redemption price of 100% of the principal plus accrued and unpaid interest. Subject to certain limited exceptions, all payments of interest and principal for the 2.5% Notes will be made in Euros.

The aggregate principal value of the 2.5% Notes is designated as a hedge of our net investment in certain Euro functional currency subsidiaries. The notes are measured at Euro to U.S. Dollar exchange rates at each balance sheet date and transaction gains or losses due to changes in rates are recorded in accumulated other comprehensive income (loss). The Euro-denominated net assets of these subsidiaries are translated into U.S. Dollars at each balance sheet date, with effects of foreign currency changes also reported in accumulated other comprehensive income (loss). Since the notional amount of the recorded Euro-denominated debt is less than the notional amount of our net investment, we do not expect to incur any ineffectiveness on this hedge.

The 7.456%, 5.95%, 4.5% and 2.5% Notes (collectively the “Notes”) are senior unsecured obligations issued by Expedia and guaranteed by certain domestic Expedia subsidiaries. The Notes rank equally in right of payment with all of our existing and future unsecured and unsubordinated obligations of Expedia and the guarantor subsidiaries. For further information, see Note 16 — Guarantor and Non-Guarantor Supplemental Financial Information. In addition, the Notes include covenants that limit our ability to (i) create certain liens, (ii) enter into sale/leaseback transactions and (iii) merge or consolidate with or into another entity or transfer substantially all of our assets. Accrued interest related to the Notes was $19 million and $39 million as of September 30, 2015 and December 31, 2014. The 5.95%, 4.5% and 2.5% Notes are redeemable in whole or in part, at the option of the holders thereof, upon the occurrence of certain change of control triggering events at a purchase price in cash equal to 101% of the principal plus accrued and unpaid interest.

The approximate fair value of 7.456% Notes was $566 million and $581 million as of September 30, 2015 and December 31, 2014. The approximate fair value of 5.95% Notes was $835 million and $840 million as of September 30, 2015 and December 31, 2014. The approximate fair value of 4.5% Notes was $500 million and $504 million as of September 30, 2015 and December 31, 2014. The approximate fair value of 2.5% Notes was Euro 637 million ($717 million) as of September 30, 2015. These fair values were based on quoted market prices in less active markets (Level 2 inputs).

Credit Facility

Expedia, Inc. maintains a $1 billion unsecured revolving credit facility with a group of lenders, which is unconditionally guaranteed by certain domestic Expedia subsidiaries that are the same as under the Notes, that expires in September 2019. As of September 30, 2015 and December 31, 2014, we had no revolving credit facility borrowings outstanding. The facility bears interest based on the Company’s credit ratings, with drawn amounts bearing interest at LIBOR plus 150 basis points and the commitment fee on undrawn amounts at 20 basis points as of September 30, 2015. The facility contains covenants including maximum leverage and minimum interest coverage ratios.

The amount of stand-by letters of credit (“LOC”) issued under the facility reduces the credit amount available. As of September 30, 2015 and December 31, 2014, there was $13 million and $15 million of outstanding stand-by LOCs issued under the facility.

In addition, one of our international subsidiaries maintains a Euro 50 million uncommitted credit facility, which is guaranteed by Expedia, Inc., that may be terminated at any time by the lender. As of September 30, 2015, we had Euro 20 million in borrowings outstanding included in accrued expenses and other current liabilities on the consolidated balance sheet. As of December 31, 2014, we had no borrowings outstanding.

XML

Restructuring and Related Reorganization Charges - Additional Information (Detail) - USD ($)	3 Months Ended				9 Months Ended		12 Months Ended
	Dec. 31, 2015	Sep. 30, 2015	[1]	Dec. 31, 2014	Sep. 30, 2015	[1]	Dec. 31, 2016
Restructuring Cost and Reserve [Line Items]
Restructuring and related reorganization charges		$ 71,679,000		$ 26,000,000	$ 82,001,000
Scenario, Forecast
Restructuring Cost and Reserve [Line Items]
Accelerated stock-based compensation cost	$ 5,000,000						$ 5,000,000
Scenario, Forecast | Minimum
Restructuring Cost and Reserve [Line Items]
Expected restructuring charges	20,000,000						40,000,000
Scenario, Forecast | Maximum
Restructuring Cost and Reserve [Line Items]
Expected restructuring charges	$ 30,000,000						$ 50,000,000

[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 -

XML

Fair Value Measurements

9 Months Ended

Sep. 30, 2015

Fair Value Measurements

Note 5 – Fair Value Measurements

Financial assets measured at fair value on a recurring basis as of September 30, 2015 are classified using the fair value hierarchy in the table below:

	Total		Level 1		Level 2
	(In thousands)
Assets
Cash equivalents:
Money market funds	$	160,028	$	160,028	$	—
Time deposits		15,263		—		15,263
Derivatives:
Foreign currency forward contracts		15,876		—		15,876
Investments:
Corporate debt securities		111,558		—		111,558
Total	$	302,725	$	160,028	$	142,697

Financial assets measured at fair value on a recurring basis as of December 31, 2014 are classified using the fair value hierarchy in the table below:

	Total		Level 1		Level 2
	(In thousands)
Assets
Cash equivalents:
Money market funds	$	161,059	$	161,059	$	—
Time deposits		298,968		—		298,968
Restricted cash:
Time deposits		19,980		—		19,980
Derivatives:
Foreign currency forward contracts		9,176		—		9,176
Investments:
Time deposits		312,762		—		312,762
Corporate debt securities		142,575		—		142,575
Total	$	944,520	$	161,059	$	783,461

We classify our cash equivalents and investments within Level 1 and Level 2 as we value our cash equivalents and investments using quoted market prices or alternative pricing sources and models utilizing market observable inputs. Valuation of the foreign currency forward contracts is based on foreign currency exchange rates in active markets, a Level 2 input.

As of September 30, 2015 and December 31, 2014, our cash and cash equivalents consisted primarily of prime institutional money market funds with maturities of three months or less, time deposits as well as bank account balances.

We invest in investment grade corporate debt securities, all of which are classified as available for sale. As of September 30, 2015, we had $35 million of short-term and $76 million of long-term available for sale investments and the amortized cost basis of the investments approximated their fair value with gross unrealized gains and gross unrealized losses both of less than $1 million. As of December 31, 2014, we had $43 million of short-term and $100 million of long-term available for sale investments and the amortized cost basis of the investments approximated their fair value with both gross unrealized gains and gross unrealized losses of less than $1 million.

We also hold time deposit investments with financial institutions. Time deposits with original maturities of less than three months are classified as cash equivalents and those with remaining maturities of less than one year are classified within short-term investments. Of the total time deposits, $261 million as of December 31, 2014 related to balances held by our majority-owned subsidiaries.

Derivative instruments are carried at fair value on our consolidated balance sheets. We use foreign currency forward contracts to economically hedge certain merchant revenue exposures and in lieu of holding certain foreign currency cash for the purpose of economically hedging our foreign currency-denominated operating liabilities. Our goal in managing our foreign exchange risk is to reduce, to the extent practicable, our potential exposure to the changes that exchange rates might have on our earnings, cash flows and financial position. Our foreign currency forward contracts are typically short-term and, as they do not qualify for hedge accounting treatment, we classify the changes in their fair value in other, net. As of September 30, 2015, we were party to outstanding forward contracts hedging our liability and revenue exposures with a total net notional value of $2.1 billion. We had a net forward asset of $16 million and $9 million as of September 30, 2015 and December 31, 2014 recorded in prepaid expenses and other current assets. We recorded $32 million and $18 million in net gains from foreign currency forward contracts during the three months ended September 30, 2015 and 2014, and $47 million and $2 million in net gains during the nine months ended September 30, 2015 and 2014.

XML

Property and Equipment, Net

9 Months Ended

Sep. 30, 2015

Property and Equipment, Net

Note 6 – Property and Equipment, Net

On April 30, 2015, we acquired our future corporate headquarters for $229 million, consisting of multiple office and lab buildings located in Seattle, Washington (the “Property”) from Immunex Corporation (“Immunex”), a wholly owned subsidiary of Amgen, Inc., pursuant to a purchase and sale agreement with Immunex. The acquired building assets are included in construction in process and will begin depreciating when the costs incurred related to the build out of the headquarters are complete and the building assets are ready for their intended use.

XML

Redeemable Noncontrolling Interests

9 Months Ended

Sep. 30, 2015

Redeemable Noncontrolling Interests

Note 8 – Redeemable Noncontrolling Interests

We have noncontrolling interests in a majority owned entity, which is carried at fair market value as the noncontrolling interests contain certain rights, whereby we may acquire and the minority shareholders may sell to us up to 50% and 100% of the minority shares of the company at fair value during the first quarter of 2016 and 2018, respectively. As the noncontrolling interest is redeemable at the option of the minority holders, we classified the balance as redeemable noncontrolling interest with future changes in the fair value above the initial basis recorded as charges or credits to retained earnings (or additional paid-in capital in absence of retained earnings). The put/call arrangement includes certain rollover provisions that, if triggered, would cause the minority shares to be treated as though they become mandatorily redeemable, and to be reclassified as a liability at the time such trigger becomes certain to occur.

A reconciliation of redeemable noncontrolling interest is as follows, in thousands:

	Nine months ended September 30,
	2015
Balance, beginning of the period	$	560,073
Net loss attributable to noncontrolling interests		(14,911	)
Fair value adjustments		74,226
Currency translation adjustments and other		(51,908	)
Balance, end of period	$	567,480

The fair value of the redeemable noncontrolling interest was determined based on a blended analysis of the present value of future discounted cash flows and market value approach (“Level 3” on the fair value hierarchy). Our significant estimates in the discounted cash flow model include our weighted average cost of capital as well as long-term growth and profitability of the business. Our significant estimates in the market value approach include identifying similar companies with comparable business factors and assessing comparable revenue and operating multiples in estimating the fair value of the business.

XML

Commitments and Contingencies - Additional Information (Detail) $ in Millions						9 Months Ended	12 Months Ended
	Sep. 23, 2015 USD ($)	Sep. 11, 2015 USD ($)	Jul. 20, 2015 USD ($)	Jan. 09, 2015 USD ($)	May. 26, 2014 USD ($)	Sep. 30, 2015 USD ($) LegalMatter	Dec. 31, 2013 USD ($)	Dec. 31, 2012 USD ($)	Dec. 31, 2009 USD ($)	Dec. 31, 2014 USD ($)
Litigation relating to occupancy tax
Commitment And Contingencies [Line Items]
Number of lawsuits filed by cities, counties and states involving hotel occupancy taxes | LegalMatter						88
Number of lawsuits currently active | LegalMatter						25
Number of lawsuits dismissed to date | LegalMatter						39
Number of dismissals based on finding that defendant was not subject to local hotel occupancy tax or the local government lacked standing to pursue claims | LegalMatter						25
Reserve for legal contingencies						$ 47.0				$ 62.0
Accrual related to court decisions and final settlements						10.0
Litigation relating to occupancy tax | Orbitz Worldwide, Inc.
Commitment And Contingencies [Line Items]
Reserve for legal contingencies						6.0
Legal Reserves, Occupancy Tax and Other
Commitment And Contingencies [Line Items]
Recovery of costs						25.0
HAWAII | Litigation Related to Other Taxes
Commitment And Contingencies [Line Items]
Pay-to-play occupancy and other tax payments							$ 171.0
Litigation relating to general excise tax, expense							64.0	$ 110.0
Tax refund awarded			$ 131.0
Additional tax refund expected based on further hearing			$ 4.0
Tax refunds received	$ 132.0
Tax paid, net of refunds						44.0
HAWAII | Litigation Related to Other Taxes | Orbitz Worldwide, Inc.
Commitment And Contingencies [Line Items]
Tax refunds received	$ 22.0
HAWAII | Litigation Related to Other Taxes | Excise Tax Related Liabilities
Commitment And Contingencies [Line Items]
Pay-to-play occupancy and other tax payments							78.0
HAWAII | Litigation Related to Other Taxes | Penalties
Commitment And Contingencies [Line Items]
Pay-to-play occupancy and other tax payments							41.0
HAWAII | Litigation Related to Other Taxes | Accrued Interest
Commitment And Contingencies [Line Items]
Pay-to-play occupancy and other tax payments							$ 52.0
HAWAII | Tax Year 2012 | Litigation Related to Other Taxes
Commitment And Contingencies [Line Items]
Tax assessments						26.0
HAWAII | Tax Year 2012 | Litigation Related to Other Taxes | Orbitz Worldwide, Inc.
Commitment And Contingencies [Line Items]
Tax assessments						6.0
HAWAII | 2000 through 2012 | Litigation Related to Other Taxes
Commitment And Contingencies [Line Items]
Tax assessments						39.0
HAWAII | 2000 through 2012 | Litigation Related to Other Taxes | Orbitz Worldwide, Inc.
Commitment And Contingencies [Line Items]
Tax assessments						10.0
HAWAII | 2000 through 2012 | Litigation Related to Other Taxes | Duplicative Assessment
Commitment And Contingencies [Line Items]
Tax assessments						9.3
HAWAII | Tax Year 2013 | Litigation Related to Other Taxes
Commitment And Contingencies [Line Items]
Tax assessments						34.0
HAWAII | Tax Year 2013 | Litigation Related to Other Taxes | Orbitz Worldwide, Inc.
Commitment And Contingencies [Line Items]
Tax assessments						5.0
Portland, Oregon and Multnomah County, Oregon
Commitment And Contingencies [Line Items]
Tax assessments		$ 1.3		$ 2.5
City of San Francisco
Commitment And Contingencies [Line Items]
Pay-to-play occupancy and other tax payments					$ 25.5				$ 48.0
City of San Francisco | Orbitz Worldwide, Inc.
Commitment And Contingencies [Line Items]
Pay-to-play occupancy and other tax payments						$ 4.6

XML

Segment Information (Detail) - USD ($) $ in Thousands	3 Months Ended		9 Months Ended
	Sep. 30, 2015	Sep. 30, 2014	Sep. 30, 2015		Sep. 30, 2014
Segment Reporting Information [Line Items]
Third-party revenue	$ 1,937,753	$ 1,712,504	$ 4,973,750		$ 4,407,507
Revenue	1,937,753	1,712,504	4,973,750		4,407,507
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 (loss)	344,998	296,836	384,089		423,058
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
Corporate & Eliminations
Segment Reporting Information [Line Items]
Intersegment revenue	(71,439)	(48,735)	(170,984)		(105,502)
Revenue	(71,439)	(48,735)	(170,984)		(105,502)
Adjusted EBITDA	(125,023)	(101,554)	(352,111)		(293,405)
Depreciation	(32,227)	(23,693)	(83,753)		(72,801)
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)
Operating income (loss)	(180,205)	(169,958)	(599,482)		(528,463)
Core OTAs | Operating Segments
Segment Reporting Information [Line Items]
Third-party revenue	1,739,363	1,477,145	4,372,224		3,746,094
Revenue	1,739,363	1,477,145	4,372,224		3,746,094
Adjusted EBITDA	589,433	500,513	1,193,228		1,028,393
Depreciation	(48,269)	(36,613)	(134,527)		(101,823)
Realized (gain) loss on revenue hedges	(13,945)	(54)	(34,581)		5,379
Operating income (loss)	527,219	463,846	1,024,120		931,949
Trivago | Operating Segments
Segment Reporting Information [Line Items]
Third-party revenue	104,162	89,821	266,287		220,835
Intersegment revenue	71,439	48,735	170,984		105,502
Revenue	175,601	138,556	437,271		326,337
Adjusted EBITDA	(9,496)	116	(13,421)		(10,344)
Depreciation	(574)	(380)	(1,461)		(950)
Operating income (loss)	(10,070)	(264)	(14,882)		(11,294)
Egencia | Operating Segments
Segment Reporting Information [Line Items]
Third-party revenue	94,228	96,667	293,496		300,019
Revenue	94,228	96,667	293,496		300,019
Adjusted EBITDA	14,140	16,037	57,637		50,236
Depreciation	(6,086)	(5,054)	(17,874)		(14,747)
Operating income (loss)	$ 8,054	10,983	39,763		35,489
eLong, Inc | Operating Segments
Segment Reporting Information [Line Items]
Third-party revenue		48,871	41,743	[1]	140,559
Revenue		48,871	41,743	[1]	140,559
Adjusted EBITDA		(6,042)	(62,167)	[1]	217
Depreciation		(1,729)	(3,263)	[1]	(4,840)
Operating income (loss)		$ (7,771)	$ (65,430)	[1]	$ (4,623)

[1] Includes results through our disposal of eLong on May 22, 2015.

XML

Income Taxes - Additional Information (Detail)	3 Months Ended		9 Months Ended
	Sep. 30, 2015	Sep. 30, 2014	Sep. 30, 2015	Sep. 30, 2014
Income Taxes [Line Items]
Effective tax rate	19.30%	13.40%	21.10%	15.90%

XML

Other, net (Tables)

9 Months Ended

Sep. 30, 2015

Components of Other Income (Expense)

The following table presents the components of other, net:

	Three months ended September 30,				Nine months ended September 30,
	2015		2014		2015		2014
	(In thousands)
Foreign exchange rate gains (losses), net	$	26,158	$	7,164	$	25,229	$	(10,584	)
Noncontrolling investment basis adjustment		—		—		77,400		—
Other		125		3,008		11,732		13,098
Total	$	26,283	$	10,172	$	114,361	$	2,514

XML

Debt - Additional Information (Detail)	1 Months Ended	9 Months Ended
	Jun. 30, 2015 EUR (€)	Sep. 30, 2015 USD ($)	Sep. 30, 2015 EUR (€)	Dec. 31, 2014 USD ($)	Dec. 31, 2014 EUR (€)
Senior Notes
Debt Instrument [Line Items]
Accrued interest related to senior notes		$ 19,000,000		$ 39,000,000
Credit Facility
Debt Instrument [Line Items]
Credit facility		$ 1,000,000,000
Line of credit facility, expiration date		2019-09
Credit facility borrowings outstanding		$ 0		0
Interest, on drawn amount		LIBOR plus 150 basis points
Commitment fee on undrawn amounts		0.20%
Basis points added to LIBOR rate		1.50%
Letters of credit issued under the credit facility		$ 13,000,000		15,000,000
Uncommitted Credit Facility
Debt Instrument [Line Items]
Credit facility | €			€ 50,000,000
Credit facility borrowings outstanding | €			€ 20,000,000		€ 0
7.456% Senior Notes Due 2018
Debt Instrument [Line Items]
Senior unsecured notes principal amount		$ 500,000,000
Senior notes, maturity date		2018-08
Senior notes, interest rate		7.456%	7.456%
Debt instrument redemption price percentage		100.00%
Redemption at option of Company		At any time Expedia may redeem the 7.456% Notes at a redemption price of 100% of the principal plus accrued interest, plus a "make-whole" premium, in whole or in part.
Fair value of senior notes		$ 566,000,000		581,000,000
5.95% Senior Notes Due 2020
Debt Instrument [Line Items]
Senior unsecured notes principal amount		$ 750,000,000
Senior notes, maturity date		2020-08
Senior notes, interest rate		5.95%	5.95%
Debt instrument redemption price percentage		100.00%
Redemption at option of Company		We may redeem the 5.95% Notes at a redemption price of 100% of the principal plus accrued interest, plus a "make-whole" premium, in whole or in part.
Senior notes issued price percentage		99.893%	99.893%
Fair value of senior notes		$ 835,000,000		840,000,000
5.95% Senior Notes Due 2020 | Upon the occurrence of certain change of control triggering events
Debt Instrument [Line Items]
Debt instrument redemption price percentage		101.00%
4.5% Senior Notes Due 2024
Debt Instrument [Line Items]
Senior unsecured notes principal amount		$ 500,000,000
Senior notes, maturity date		2024-08
Senior notes, interest rate		4.50%	4.50%
Debt instrument redemption price percentage		100.00%
Redemption at option of Company		We may redeem the 4.5% Notes at our option at any time in whole or from time to time in part. If we elect to redeem the 4.5% Notes prior to May 15, 2024, we may redeem them at a redemption price of 100% of the principal plus accrued interest, plus a "make-whole" premium. If we elect to redeem the 4.5% Notes on or after May 15, 2024, we may redeem them at a redemption price of 100% of the principal plus accrued interest.
Senior notes issued price percentage		99.444%	99.444%
Fair value of senior notes		$ 500,000,000		$ 504,000,000
4.5% Senior Notes Due 2024 | Upon the occurrence of certain change of control triggering events
Debt Instrument [Line Items]
Debt instrument redemption price percentage		101.00%
2.5% Senior Notes Due 2022
Debt Instrument [Line Items]
Senior unsecured notes principal amount | €	€ 650,000,000		€ 650,000,000
Senior notes, maturity date	2022-06
Senior notes, interest rate	2.50%
Debt instrument redemption price percentage	100.00%
Redemption at option of Company		We may redeem the 2.5% Notes at our option, at whole or in part, at any time or from time to time. If we elect to redeem the 2.5% Notes prior to March 3, 2022, we may redeem them at a specified “make-whole" premium. If we elect to redeem the 2.5% Notes on or after March 3, 2022, we may redeem them at a redemption price of 100% of the principal plus accrued and unpaid interest. Subject to certain limited exceptions, all payments of interest and principal for the 2.5% Notes will be made in Euros.
Senior notes issued price percentage	99.525%
Fair value of senior notes		$ 717,000,000	€ 637,000,000
2.5% Senior Notes Due 2022 | Upon the occurrence of certain change of control triggering events
Debt Instrument [Line Items]
Debt instrument redemption price percentage		101.00%

XML

Income Taxes

9 Months Ended

Sep. 30, 2015

Income Taxes

Note 13 – Income Taxes

We determine our provision for income taxes for interim periods using an estimate of our annual effective tax rate. We record any changes affecting the estimated annual tax rate in the interim period in which the change occurs, including discrete tax items. Our effective tax rate was 19.3% and 13.4% for the three months ended September 30, 2015 and 2014, and 21.1% and 15.9% for the nine months ended September 30, 2015 and 2014. The change in the effective tax rate for the three months ended September 30, 2015 compared to the same period in 2014 is 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 2014. The change in effective tax rate for the nine months ended September 30, 2015 compared to the same period in 2014 is due to the gain on the sale of eLong during 2015, and the release of liabilities related to uncertain tax positions in 2014.

XML

Acquisitions and Other Investments (Tables)

9 Months Ended

Sep. 30, 2015

Acquisitions During Period

Schedule of Purchase Price Allocation

The following summarizes the allocation of the purchase price for the 2015 acquisitions, excluding Orbitz, in thousands:

Goodwill	$	196,431
Intangible assets with indefinite lives		163,400
Intangible assets with definite lives (1)		146,126
Net assets and non-controlling interests acquired (2)		(23,366	)
Deferred tax liabilities		(7,910	)
Total (3)	$	474,681

(1) Acquired definite-lived intangible assets primarily consist of customer relationship, reacquired right and supplier relationship assets and have estimated useful lives of between 4 and 10 years with a weighted average life of 5.8 years.

(2) Includes cash acquired of $41 million.

(3) The total purchase price includes noncash consideration of $99 million related to an equity method investment, which is currently consolidated upon our acquisition of a controlling interest, as discussed above, with the remainder paid in cash during the period.

Orbitz Worldwide, Inc.

Schedule of Purchase Price Allocation

The following summarizes the preliminary allocation of the purchase price for Orbitz, in thousands:

Cash consideration for shares	$	1,364,576
Repayment of Orbitz debt		432,231
Replacement restricted stock units attributable to pre-acquisition service		16,717
Total purchase consideration	$	1,813,524
Cash	$	194,515
Accounts receivable, net (1)		151,686
Other current assets		32,550
Long-term assets		119,515
Intangible assets with definite lives (2)		483,639
Intangible assets with indefinite lives (3)		190,900
Goodwill		1,424,903
Current liabilities		(619,499	)
Other long-term liabilities		(57,287	)
Deferred tax liabilities, net		(107,398	)
Total	$	1,813,524

(1) Gross accounts receivable was $160 million, of which $8 million is estimated to be uncollectible.

(2) Acquired definite-lived intangible assets primarily consist of customer relationship assets, developed technology assets and partner relationship assets with average lives ranging from less than one to ten years.

(3) Acquired indefinite-lived intangible assets primarily consist of trade names and trademarks.

Supplemental Pro Forma Information

Supplemental information on an unaudited pro forma basis, as if the Orbitz acquisition had been consummated on January 1, 2014, is presented as follows, in thousands:

	Nine months ended September 30,
	2015		2014
Revenue	$	5,643,060	$	5,102,541
Net income attributable to Expedia, Inc.		848,342		300,083

XML

Long Term Debt Outstanding (Detail) - USD ($) $ in Thousands	Sep. 30, 2015	Dec. 31, 2014
Debt Instrument [Line Items]
Long-term debt	$ 2,475,425	$ 1,746,787
7.456% Senior Notes Due 2018
Debt Instrument [Line Items]
Long-term debt	500,000	500,000
5.95% Senior Notes Due 2020
Debt Instrument [Line Items]
Long-term debt	749,541	749,485
4.5% Senior Notes Due 2024
Debt Instrument [Line Items]
Long-term debt	497,475	$ 497,302
2.5% Senior Notes Due 2022
Debt Instrument [Line Items]
Long-term debt	$ 728,409

XML

Disposition of Business - Additional Information (Detail) - USD ($) $ in Thousands		9 Months Ended
	May. 22, 2015	Sep. 30, 2015
Income Statement, Balance Sheet and Additional Disclosures by Disposal Groups, Including Discontinued Operations [Line Items]
Pre-tax gain on disposal of business		$ 508,810
Gain on disposal of business , after -tax		395,000
Disposal Group, Not Discontinued Operations | eLong, Inc
Income Statement, Balance Sheet and Additional Disclosures by Disposal Groups, Including Discontinued Operations [Line Items]
Percentage of ownership sold	62.40%
Consideration of business sold	$ 671,000
Held in Escrow	67,000
Pre-tax gain on disposal of business		508,810
Gain on disposal of business , after -tax		$ 395,000
Consideration of business sold, net of costs to sell	$ 666,000

XML

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS) (Parenthetical) - USD ($) $ in Millions	3 Months Ended	9 Months Ended
	Sep. 30, 2015	Sep. 30, 2015
Tax (benefit) associated with net investment hedge	$ 1	$ 8

XML

Summary of Significant Accounting Policies

9 Months Ended

Sep. 30, 2015

Summary of Significant Accounting Policies

Note 2 – Summary of Significant Accounting Policies

Recently Adopted Accounting Policies

As of January 1, 2015, we adopted the Accounting Standard Update (“ASU”) amending the requirements for reporting discontinued operations, which may include a component of an entity or a group of components of an entity. The amendment limits discontinued operations reporting to disposals of components of an entity that represent strategic shifts that have, or will have, a major effect on an entity’s operations and financial results and it also requires expanded disclosures surrounding discontinued operations. Upon adoption, the standard impacted how we assess and report discontinued operations, including our divestiture of eLong during the second quarter of 2015 as disclosed below in Note 4 – Disposition of Business.

In September 2015, the Financial Accounting Standards Board (“FASB”) issued an ASU that simplifies the accounting for measurement-period adjustments in a business combination. Under the ASU, an acquirer must recognize adjustments to provisional amounts that are identified during the measurement period in the reporting period in which the adjustment amounts are determined. The effect on earnings as a result of the change to the provisional amounts, calculated as if the accounting had been completed as of the acquisition date, must be recorded in the reporting period in which the adjustment amounts are determined rather than retrospectively. The guidance is effective for fiscal years beginning after December 15, 2015, including interim periods within those fiscal years with early adoption permitted for financial statements that have not been issued. We elected to early adopt for the current interim reporting period ending September 30, 2015.

Recent Accounting Policies Not Yet Adopted

In May 2014, the FASB issued an ASU amending revenue recognition guidance and requiring more detailed disclosures to enable users of financial statements to understand the nature, amount, timing, and uncertainty of revenue and cash flows arising from contracts with customers. In August 2015, the FASB issued an ASU deferring the effective date of the revenue standard so it would be effective for annual and interim reporting periods beginning after December 15, 2017, with early adoption prohibited before December 15, 2016. We are in the process of evaluating the impact of the adoption of this new guidance on our consolidated financial statements.

In April 2015, the FASB issued an ASU that requires debt issuance costs related to a recognized debt liability be presented in the balance sheet as a direct deduction from the carrying amount of that debt liability, consistent with debt discounts. The guidance is effective for annual and interim reporting periods beginning after December 15, 2015, but early adoption is permitted. We anticipate adopting this new guidance on January 1, 2016 with no material impact on our consolidated financial statements.

XML

Basic and Diluted Earnings Per Share (Detail) - USD ($) $ / shares in Units, shares in Thousands, $ in Thousands	3 Months Ended		9 Months Ended
	Sep. 30, 2015	Sep. 30, 2014	Sep. 30, 2015	Sep. 30, 2014
Earnings Per Share Disclosure [Line Items]
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
Weighted average number of shares outstanding: Basic	129,989	127,911	128,822	129,326
Options to purchase common stock	3,287	4,269	3,656	4,247
Other dilutive securities	141	94	124	110
Weighted average number of shares outstanding, Diluted	133,417	132,274	132,602	133,683

XML

Schedule of Cash Flow Statement Information (Detail) - USD ($) $ in Thousands	9 Months Ended
	Sep. 30, 2015	Sep. 30, 2014
Operating activities:
Net cash provided by operating	$ 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
Other, net	51,640	(9,079)
Net cash provided by (used in) investing activities	(2,103,796)	(361,252)
Financing activities:
Proceeds from issuance of long-term debt, net of debt issuance costs	700,454	493,630
Purchases of treasury stock	(48,694)	(469,267)
Issuance of treasury stock	22,575
Proceeds from exercise of equity awards	83,298	79,490
Withholding taxes for stock option exercises	(85,033)
Other, net	52,208	(25,016)
Net cash provided by (used in) financing activities	724,808	78,837
Effect of exchange rate changes on cash and cash equivalents	(109,899)	(52,672)
Net increase 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
Parent
Financing activities:
Proceeds from issuance of long-term debt, net of debt issuance costs	700,454	493,630
Purchases of treasury stock	(48,694)	(469,267)
Issuance of treasury stock	22,575
Proceeds from exercise of equity awards	82,108	76,676
Withholding taxes for stock option exercises	(85,033)
Transfers (to) from related parties	(679,700)	(77,614)
Other, net	8,290	(23,425)
Guarantor Subsidiaries
Operating activities:
Net cash provided by operating	911,173	1,296,752
Investing activities:
Capital expenditures, including internal-use software and website development	(570,619)	(201,544)
Purchases of investments	(464,538)	(803,933)
Sales and maturities of investments	308,539	734,390
Acquisitions, net of cash acquired	(1,870,030)
Other, net	39,975	(8,591)
Net cash provided by (used in) investing activities	(2,556,673)	(279,678)
Financing activities:
Transfers (to) from related parties	1,579,045	211,438
Other, net	23,196	1,548
Net cash provided by (used in) financing activities	1,602,241	212,986
Effect of exchange rate changes on cash and cash equivalents	(70,026)	(26,616)
Net increase in cash and cash equivalents	(113,285)	1,203,444
Cash and cash equivalents at beginning of period	943,976	606,683
Cash and cash equivalents at end of period	830,691	1,810,127
Non-Guarantor Subsidiaries
Operating activities:
Net cash provided by operating	630,353	270,050
Investing activities:
Capital expenditures, including internal-use software and website development	(54,820)	(38,134)
Purchases of investments	(47,791)	(240,732)
Sales and maturities of investments	83,732	222,957
Acquisitions, net of cash acquired	(63,791)	(25,177)
Proceeds from sale of business, net of cash divested and disposal costs	523,882
Other, net	11,665	(488)
Net cash provided by (used in) investing activities	452,877	(81,574)
Financing activities:
Proceeds from exercise of equity awards	1,190	2,814
Transfers (to) from related parties	(899,345)	(133,824)
Other, net	20,722	(3,139)
Net cash provided by (used in) financing activities	(877,433)	(134,149)
Effect of exchange rate changes on cash and cash equivalents	(39,873)	(26,056)
Net increase in cash and cash equivalents	165,924	28,271
Cash and cash equivalents at beginning of period	458,724	414,350
Cash and cash equivalents at end of period	$ 624,648	$ 442,621

XML

Disposition of Business (Tables) - eLong, Inc

9 Months Ended

Sep. 30, 2015

Carrying Amounts of Assets and Liabilities Immediately Preceding Disposition

The following table presents the carrying amounts of our eLong business immediately preceding the disposition on May 22, 2015, in thousands:

Total current assets (1)	$	350,196
Total long-term assets		137,709
Total assets divested	$	487,905
Total current liabilities	$	187,296
Total long-term liabilities		5,782
Total liabilities divested	$	193,078
Components of accumulated other comprehensive income divested		45,259
Non-redeemable noncontrolling interest divested		92,550
Net carrying value divested	$	157,018

(1) Includes cash and cash equivalents of approximately $74 million.

Amounts Related to eLong in Consolidated Results of Operations

The following table presents certain amounts related to eLong in our consolidated results of operations through its disposal on May 22, 2015:

	Three months ended September 30,					Nine months ended September 30,
	2015		2014			2015			2014
	(In thousands)
Operating income (loss) (1)	$	—	$	(12,873	)	$	(85,536	)	$	(20,439	)
Income (loss) before taxes (2)		—		(10,546	)		438,843			(10,934	)
Income (loss) before taxes attributable to Expedia, Inc. (2)		—		(7,018	)		465,400			(7,216	)
Net income (loss) attributable to Expedia, Inc. (3)		—		(6,215	)		349,183			(6,588	)

(1) Includes stock-based compensation and amortization of intangible assets of approximately $5 million for the three months ended September 30, 2014 and $20 million and $16 million for the nine months ended September 30, 2015 and 2014, which are included within Corporate & Eliminations in Note 15 – Segment Information.

(2) The nine months ended September 30, 2015 includes the pre-tax gain of $509 million related to the gain on sale.

(3) The nine months ended September 30, 2015 includes the after-tax gain of $395 million related to the gain on sale.

XML

Summary of Fair Value of Assets Acquired and Liabilities Assumed in Conjunction with Acquisition (Detail) - USD ($) $ in Thousands			9 Months Ended
		Sep. 17, 2015	Sep. 30, 2015	Dec. 31, 2014
Business Acquisition [Line Items]
Goodwill			$ 5,400,968	$ 3,955,901
Orbitz Worldwide, Inc.
Business Acquisition [Line Items]
Cash consideration for shares		$ 1,364,576
Repayment of Orbitz debt		432,231
Replacement restricted stock units attributable to pre-acquisition service		16,717
Total purchase consideration		1,813,524
Cash		194,515
Accounts receivable, net	[1]	151,686
Other current assets		32,550
Long-term assets		119,515
Intangible assets with definite lives	[2]	483,639
Intangible assets with indefinite lives	[3]	190,900
Goodwill		1,424,903
Current liabilities		(619,499)
Other long-term liabilities		(57,287)
Deferred tax liabilities, net		(107,398)
Total		$ 1,813,524
Acquisitions During Period
Business Acquisition [Line Items]
Cash consideration for shares			9,000
Intangible assets with definite lives	[4]		146,126
Intangible assets with indefinite lives			163,400
Goodwill			196,431
Deferred tax liabilities, net			(7,910)
Total	[5]		474,681
Net assets and non-controlling interests acquired	[6]		$ (23,366)

[1] Gross accounts receivable was $160 million, of which $8 million is estimated to be uncollectible.

[2] Acquired definite-lived intangible assets primarily consist of customer relationship assets, developed technology assets and partner relationship assets with average lives ranging from less than one to ten years.

[3] Acquired indefinite-lived intangible assets primarily consist of trade names and trademarks.

[4] Acquired definite-lived intangible assets primarily consist of customer relationship, reacquired right and supplier relationship assets and have estimated useful lives of between 4 and 10 years with a weighted average life of 5.8 years.

[5] The total purchase price includes noncash consideration of $99 million related to an equity method investment, which is currently consolidated upon our acquisition of a controlling interest, as discussed above, with the remainder paid in cash during the period.

[6] Includes cash acquired of $41 million.

XML

Other, net

9 Months Ended

Sep. 30, 2015

Other, net

Note 12 – Other, net

The following table presents the components of other, net:

	Three months ended September 30,				Nine months ended September 30,
	2015		2014		2015		2014
	(In thousands)
Foreign exchange rate gains (losses), net	$	26,158	$	7,164	$	25,229	$	(10,584	)
Noncontrolling investment basis adjustment		—		—		77,400		—
Other		125		3,008		11,732		13,098
Total	$	26,283	$	10,172	$	114,361	$	2,514