XML 65 R99.htm IDEA: XBRL DOCUMENT v3.3.0.814
Schedule of Statement of Operations 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
Condensed Financial Statements, Captions [Line Items]                      
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
Costs and expenses:                      
Cost of revenue [1]                 1,179,081 1,038,034 898,604
Selling and marketing [1]                 2,808,329 2,196,145 1,721,037
Technology and content [1]                 686,154 577,820 484,898
General and administrative [1]                 425,373 377,078 345,354
Amortization of intangible assets                 79,615 71,731 31,705
Acquisition-related and other [1]                   66,472  
Legal reserves, occupancy tax and other                 41,539 77,919 117,025
Restructuring and related reorganization charges 25,630               25,630    
Operating income 94,706 [2] 296,836 [2] 129,220 [2] (2,998) [2] 138,711 238,691 94,286 (105,628) 517,764 366,060 431,724
Other income (expense):                      
Other, net                 (53,123) (65,367) (81,667)
Total other income (expense), net                 (53,123) (65,367) (81,667)
Income 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
Comprehensive income attributable to Expedia, Inc.                 241,126 251,025 297,543
Parent                      
Other income (expense):                      
Equity in pre-tax earnings of consolidated subsidiaries                 455,831 285,456 356,110
Other, net                 (91,569) (83,006) (83,306)
Total other income (expense), net                 364,262 202,450 272,804
Income before income taxes                 364,262 202,450 272,804
Provision for income taxes                 33,835 30,400 29,906
Income from continuing operations                     302,710
Discontinued operations, net of taxes                     (22,539)
Net income                 398,097 232,850 280,171
Net income attributable to Expedia, Inc.                 398,097 232,850 280,171
Comprehensive income attributable to Expedia, Inc.                 398,097 232,850 280,171
Guarantor Subsidiaries                      
Condensed Financial Statements, Captions [Line Items]                      
Revenue                 4,500,723 3,849,746 3,490,462
Costs and expenses:                      
Cost of revenue                 898,647 797,801 719,121
Selling and marketing                 1,913,719 1,492,370 1,271,163
Technology and content                 472,762 399,763 355,567
General and administrative                 243,793 216,551 220,360
Amortization of intangible assets                 1,848 3,042 6,444
Legal reserves, occupancy tax and other                 41,539 77,919  
Restructuring and related reorganization charges                 5,020    
Intercompany (income) expense, net                 666,675 731,867 692,325
Operating income                 256,720 130,433 108,457
Other income (expense):                      
Equity in pre-tax earnings of consolidated subsidiaries                 282,769 234,869 336,173
Other, net                 34,223 7,394 (25,079)
Total other income (expense), net                 316,992 242,263 311,094
Income before income taxes                 573,712 372,696 419,551
Provision for income taxes                 (110,929) (81,170) (60,245)
Income from continuing operations                     359,306
Net income                 462,783 291,526 359,306
Net income attributable to Expedia, Inc.                 462,783 291,526 359,306
Comprehensive income attributable to Expedia, Inc.                 463,075 290,857 359,921
Non-Guarantor Subsidiaries                      
Condensed Financial Statements, Captions [Line Items]                      
Revenue                 1,389,979 970,087 546,204
Costs and expenses:                      
Cost of revenue                 274,788 235,753 178,010
Selling and marketing                 1,027,798 756,767 458,565
Technology and content                 213,159 178,052 129,860
General and administrative                 181,228 160,594 123,566
Amortization of intangible assets                 77,767 68,689 25,261
Acquisition-related and other                   66,472  
Legal reserves, occupancy tax and other                     117,025
Restructuring and related reorganization charges                 20,610    
Intercompany (income) expense, net                 (666,415) (731,867) (692,325)
Operating income                 261,044 235,627 323,267
Other income (expense):                      
Other, net                 4,223 10,245 26,718
Total other income (expense), net                 4,223 10,245 26,718
Income before income taxes                 265,267 245,872 349,985
Provision for income taxes                 (14,597) (33,565) (16,739)
Income from continuing operations                     333,246
Net income                 250,670 212,307 333,246
Net income (loss) attributable to noncontrolling interests                 25,147 16,492 (269)
Net income attributable to Expedia, Inc.                 275,817 228,799 332,977
Comprehensive income attributable to Expedia, Inc.                 118,554 247,643 349,734
Eliminations                      
Condensed Financial Statements, Captions [Line Items]                      
Revenue                 (127,217) (48,574) (6,319)
Costs and expenses:                      
Cost of revenue                 5,646 4,480 1,473
Selling and marketing                 (133,188) (52,992) (8,691)
Technology and content                 233 5 (529)
General and administrative                 352 (67) 1,428
Intercompany (income) expense, net                 (260)    
Other income (expense):                      
Equity in pre-tax earnings of consolidated subsidiaries                 (738,600) (520,325) (692,283)
Total other income (expense), net                 (738,600) (520,325) (692,283)
Income before income taxes                 (738,600) (520,325) (692,283)
Income from continuing operations                     (692,283)
Net income                 (738,600) (520,325) (692,283)
Net income attributable to Expedia, Inc.                 (738,600) (520,325) (692,283)
Comprehensive income attributable to Expedia, Inc.                 $ (738,600) $ (520,325) $ (692,283)
[1] Includes stock-based compensation as follows: Cost of revenue $ 3,921 $ 3,752 $ 3,296 Selling and marketing 18,067 16,190 13,474 Technology and content 22,100 20,465 16,073 General and administrative 40,923 33,123 31,753 Acquisition-related and other - 56,643 -
[2] During the fourth quarter of 2014, we recognized $26 million related to restructuring and related reorganization charges.