XML 77 R93.htm IDEA: XBRL DOCUMENT v3.3.0.814
Segment Information (Detail) - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Dec. 31, 2014
Sep. 30, 2014
Jun. 30, 2014
Mar. 31, 2014
Dec. 31, 2013
Sep. 30, 2013
Jun. 30, 2013
Mar. 31, 2013
Dec. 31, 2014
Dec. 31, 2013
Dec. 31, 2012
Segment Reporting Information [Line Items]                      
Third-party revenue $ 1,355,978 $ 1,712,504 $ 1,494,632 $ 1,200,371 $ 1,152,015 $ 1,401,860 $ 1,205,017 $ 1,012,367 $ 5,763,485 $ 4,771,259 $ 4,030,347
Revenue                 5,763,485 4,771,259 4,030,347
Adjusted EBITDA                 1,024,788 878,723 802,875
Depreciation                 (265,817) (211,744) (164,247)
Amortization of intangible assets                 (79,615) (71,731) (31,705)
Stock-based compensation                 (85,011) (130,173) (64,596)
Acquisition-related and other                   (9,829)  
Legal reserves, occupancy tax and other                 (41,539) (77,919) (117,025)
Restructuring and related reorganization charges (25,630)               (25,630)    
Realized (gain) loss on revenue hedges                 (9,412) (11,267) 6,422
Operating income 94,706 [1] 296,836 [1] 129,220 [1] (2,998) [1] 138,711 238,691 94,286 (105,628) 517,764 366,060 431,724
Other expense, net                 (53,123) (65,367) (81,667)
Income from continuing operations before income taxes                 464,641 300,693 350,057
Provision for income taxes                 (91,691) (84,335) (47,078)
Income from continuing operations                 372,950 216,358 302,979
Discontinued operations, net of taxes                     (22,539)
Net income                 372,950 216,358 280,440
Net (income) loss attributable to noncontrolling interests                 25,147 16,492 (269)
Net income attributable to Expedia, Inc. $ 65,969 $ 257,059 $ 89,373 $ (14,304) $ 94,717 $ 170,859 $ 71,500 $ (104,226) 398,097 232,850 280,171
Corporate & Eliminations                      
Segment Reporting Information [Line Items]                      
Intersegment revenue                 (132,964) (42,755)  
Revenue                 (132,964) (42,755)  
Adjusted EBITDA                 (400,788) (359,400) (317,819)
Depreciation                 (98,206) (81,476) (70,181)
Amortization of intangible assets                 (79,615) (71,731) (31,705)
Stock-based compensation                 (85,011) (130,173) (64,596)
Acquisition-related and other                   (9,829)  
Legal reserves, occupancy tax and other                 (41,539) (77,919) (117,025)
Restructuring and related reorganization charges                 (25,630)    
Operating income                 (730,789) (730,528) (601,326)
Core OTA | Operating Segments                      
Segment Reporting Information [Line Items]                      
Third-party revenue                 4,905,150 4,069,284 3,620,976
Revenue                 4,905,150 4,069,284 3,620,976
Adjusted EBITDA                 1,387,386 1,171,863 1,068,472
Depreciation                 (139,509) (108,459) (77,263)
Realized (gain) loss on revenue hedges                 (9,412) (11,267) 6,422
Operating income                 1,238,465 1,052,137 997,631
Trivago | Operating Segments                      
Segment Reporting Information [Line Items]                      
Third-party revenue                 280,555 173,039  
Intersegment revenue                 132,964 42,755  
Revenue                 413,519 215,794  
Adjusted EBITDA                 3,917 18,450  
Depreciation                 (1,360) (570)  
Operating income                 2,557 17,880  
Egencia | Operating Segments                      
Segment Reporting Information [Line Items]                      
Third-party revenue                 399,704 364,923 291,392
Revenue                 399,704 364,923 291,392
Adjusted EBITDA                 60,933 59,801 53,709
Depreciation                 (20,032) (15,797) (12,533)
Operating income                 40,901 44,004 41,176
eLong | Operating Segments                      
Segment Reporting Information [Line Items]                      
Third-party revenue                 178,076 164,013 117,979
Revenue                 178,076 164,013 117,979
Adjusted EBITDA                 (26,660) (11,991) (1,487)
Depreciation                 (6,710) (5,442) (4,270)
Operating income                 $ (33,370) $ (17,433) $ (5,757)
[1] During the fourth quarter of 2014, we recognized $26 million related to restructuring and related reorganization charges.