XML 78 R65.htm IDEA: XBRL DOCUMENT v3.5.0.2
Segment Information (Detail) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2016
Sep. 30, 2015
Sep. 30, 2016
Sep. 30, 2015
Segment Reporting Information [Line Items]        
Revenue $ 2,580,905 $ 1,937,753 $ 6,680,735 $ 4,973,750
Intersegment revenue 0 0 0 0
Adjusted EBITDA 666,688 469,054 1,174,137 823,166
Depreciation (123,555) (87,156) (344,833) (240,878)
Amortization of intangible assets (77,080) (31,400) (251,260) (83,322)
Stock-based compensation (48,263) (63,656) (197,602) (134,036)
Legal reserves, occupancy tax and other (22,332) 114,550 (28,650) 106,511
Restructuring and related reorganization charges (5,591) (42,449) (33,584) (52,771)
Realized (gain) loss on revenue hedges (3,715) (13,945) (3,692) (34,581)
Operating income 386,152 344,998 314,516 384,089
Other income (expense), net (46,597) (2,811) (153,042) 547,806
Income before income taxes 339,555 342,187 161,474 931,895
Provision for income taxes (60,627) (65,950) 14,929 (196,261)
Net income 278,928 276,237 176,403 735,634
Net loss attributable to noncontrolling interests 403 6,979 25,988 41,369
Net income attributable to Expedia, Inc. 279,331 283,216 202,391 777,003
Core OTA        
Segment Reporting Information [Line Items]        
Revenue 2,083,393 1,739,363 5,388,178 4,372,224
trivago        
Segment Reporting Information [Line Items]        
Revenue 175,953 104,162 422,852 266,287
Egencia        
Segment Reporting Information [Line Items]        
Revenue 111,762 94,228 346,117 293,496
eLong        
Segment Reporting Information [Line Items]        
Revenue 209,797 0 523,588 41,743
Reportable Segments | Core OTA        
Segment Reporting Information [Line Items]        
Revenue 2,083,393 1,739,363 5,388,178 4,372,224
Intersegment revenue 0 0 0 0
Adjusted EBITDA 713,849 589,433 1,434,424 1,193,228
Depreciation (65,251) (48,269) (186,308) (134,527)
Amortization of intangible assets 0 0 0 0
Stock-based compensation 0 0 0 0
Legal reserves, occupancy tax and other 0 0 0 0
Restructuring and related reorganization charges 0 0 0 0
Realized (gain) loss on revenue hedges (3,715) (13,945) (3,692) (34,581)
Operating income 644,883 527,219 1,244,424 1,024,120
Reportable Segments | trivago        
Segment Reporting Information [Line Items]        
Revenue 276,473 175,601 653,166 437,271
Intersegment revenue 100,520 71,439 230,314 170,984
Adjusted EBITDA 5,725 (9,496) 20,466 (13,421)
Depreciation (2,622) (574) (5,593) (1,461)
Amortization of intangible assets 0 0 0 0
Stock-based compensation 0 0 0 0
Legal reserves, occupancy tax and other 0 0 0 0
Restructuring and related reorganization charges 0 0 0 0
Realized (gain) loss on revenue hedges 0 0 0 0
Operating income 3,103 (10,070) 14,873 (14,882)
Reportable Segments | Egencia        
Segment Reporting Information [Line Items]        
Revenue 111,762 94,228 346,117 293,496
Intersegment revenue 0 0 0 0
Adjusted EBITDA 18,155 14,140 59,986 57,637
Depreciation (8,342) (6,086) (23,267) (17,874)
Amortization of intangible assets 0 0 0 0
Stock-based compensation 0 0 0 0
Legal reserves, occupancy tax and other 0 0 0 0
Restructuring and related reorganization charges 0 0 0 0
Realized (gain) loss on revenue hedges 0 0 0 0
Operating income 9,813 8,054 36,719 39,763
Reportable Segments | eLong        
Segment Reporting Information [Line Items]        
Revenue 209,797 0 523,588 41,743
Intersegment revenue 0 0 0 0
Adjusted EBITDA 77,342 0 132,926 (62,167)
Depreciation (4,954) 0 (12,721) (3,263)
Amortization of intangible assets 0 0 0 0
Stock-based compensation 0 0 0 0
Legal reserves, occupancy tax and other 0 0 0 0
Restructuring and related reorganization charges 0 0 0 0
Realized (gain) loss on revenue hedges 0 0 0 0
Operating income 72,388 0 120,205 (65,430)
Corporate & Eliminations        
Segment Reporting Information [Line Items]        
Revenue (100,520) (71,439) (230,314) (170,984)
Intersegment revenue (100,520) (71,439) (230,314) (170,984)
Adjusted EBITDA (148,383) (125,023) (473,665) (352,111)
Depreciation (42,386) (32,227) (116,944) (83,753)
Amortization of intangible assets (77,080) (31,400) (251,260) (83,322)
Stock-based compensation (48,263) (63,656) (197,602) (134,036)
Legal reserves, occupancy tax and other (22,332) 114,550 (28,650) 106,511
Restructuring and related reorganization charges (5,591) (42,449) (33,584) (52,771)
Realized (gain) loss on revenue hedges 0 0 0 0
Operating income $ (344,035) $ (180,205) $ (1,101,705) $ (599,482)