XML 79 R66.htm IDEA: XBRL DOCUMENT v3.5.0.2
Guarantor and Non-Guarantor Supplemental Financial Information - Schedule of Statement of Operations (Details) - USD ($)
$ in Thousands
 3 Months Ended 9 Months Ended
Sep. 30, 2016
Sep. 30, 2015
Sep. 30, 2016
Sep. 30, 2015
Condensed Income Statements, Captions [Line Items]        
Revenue $ 2,580,905 $ 1,937,753 $ 6,680,735 $ 4,973,750
Cost of revenue [1] 416,907 328,066 1,225,857 971,066
Selling and marketing [1] 1,204,521 943,289 3,398,862 2,592,150
Technology and content [1] 301,446 202,703 910,921 579,674
General and administrative [1] 165,829 130,168 504,395 387,959
Amortization of intangible assets 77,080 31,400 251,260 83,322
Legal reserves, occupancy tax and other 22,332 (114,550) 28,650 (106,511)
Restructuring and related reorganization charges [1] 6,638 71,679 46,274 82,001
Intercompany (income) expense, net 0 0 0 0
Operating income 386,152 344,998 314,516 384,089
Equity in pre-tax earnings of consolidated subsidiaries 0 0 0 0
Other, net (46,597) (2,811) (153,042) 547,806
Total other income (expense), net (46,597) (2,811) (153,042) 547,806
Income (loss) 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 (loss) 278,928 276,237 176,403 735,634
Net (income) 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
Comprehensive income (loss) attributable to Expedia, Inc. 271,785 255,661 180,173 631,530
Reportable Legal Entities | Parent        
Condensed Income Statements, Captions [Line Items]        
Revenue 0 0 0 0
Cost of revenue 0 0 0 0
Selling and marketing 0 0 0 0
Technology and content 0 0 0 0
General and administrative 0 0 0 0
Amortization of intangible assets 0 0 0 0
Legal reserves, occupancy tax and other 0 0 0 0
Restructuring and related reorganization charges 0 0 0 0
Intercompany (income) expense, net 0 0 0 0
Operating income 0 0 0 0
Equity in pre-tax earnings of consolidated subsidiaries 305,307 302,954 280,012 831,017
Other, net (41,199) (31,304) (123,110) (85,669)
Total other income (expense), net 264,108 271,650 156,902 745,348
Income (loss) before income taxes 264,108 271,650 156,902 745,348
Provision for income taxes 15,223 11,566 45,489 31,655
Net income (loss) 279,331 283,216 202,391 777,003
Net (income) loss attributable to noncontrolling interests 0 0 0 0
Net income attributable to Expedia, Inc. 279,331 283,216 202,391 777,003
Comprehensive income (loss) attributable to Expedia, Inc. 271,785 281,516 180,173 762,583
Reportable Legal Entities | Guarantor Subsidiaries        
Condensed Income Statements, Captions [Line Items]        
Revenue 1,989,806 1,505,178 5,159,351 3,855,338
Cost of revenue 333,872 263,990 974,040 746,928
Selling and marketing 848,930 665,577 2,367,393 1,788,957
Technology and content 220,809 143,209 659,532 401,725
General and administrative 117,924 87,240 319,156 239,110
Amortization of intangible assets 54,169 9,822 169,988 14,298
Legal reserves, occupancy tax and other 22,332 (114,550) 28,650 (106,511)
Restructuring and related reorganization charges 4,358 70,699 28,135 70,830
Intercompany (income) expense, net 128,787 198,094 497,160 557,940
Operating income 258,625 181,097 115,297 142,061
Equity in pre-tax earnings of consolidated subsidiaries 115,361 210,173 210,051 806,988
Other, net (18,905) 34,669 (51,294) 62,208
Total other income (expense), net 96,456 244,842 158,757 869,196
Income (loss) before income taxes 355,081 425,939 274,054 1,011,257
Provision for income taxes (47,643) (120,387) 13,556 (172,858)
Net income (loss) 307,438 305,552 287,610 838,399
Net (income) loss attributable to noncontrolling interests 0 0 0 0
Net income attributable to Expedia, Inc. 307,438 305,552 287,610 838,399
Comprehensive income (loss) attributable to Expedia, Inc. 303,969 305,560 277,161 814,362
Reportable Legal Entities | Non-Guarantor Subsidiaries        
Condensed Income Statements, Captions [Line Items]        
Revenue 696,558 500,625 1,754,111 1,281,688
Cost of revenue 86,609 67,155 261,545 230,706
Selling and marketing 457,559 342,864 1,254,774 960,444
Technology and content 80,567 59,422 251,148 177,828
General and administrative 47,892 42,819 185,174 148,427
Amortization of intangible assets 22,911 21,578 81,272 69,024
Legal reserves, occupancy tax and other 0 0 0 0
Restructuring and related reorganization charges 2,280 980 18,139 11,171
Intercompany (income) expense, net (128,787) (198,094) (497,160) (557,940)
Operating income 127,527 163,901 199,219 242,028
Equity in pre-tax earnings of consolidated subsidiaries 0 0 0 0
Other, net 13,507 (6,176) 21,362 571,267
Total other income (expense), net 13,507 (6,176) 21,362 571,267
Income (loss) before income taxes 141,034 157,725 220,581 813,295
Provision for income taxes (28,207) 42,871 (44,116) (55,058)
Net income (loss) 112,827 200,596 176,465 758,237
Net (income) loss attributable to noncontrolling interests 403 6,979 25,988 41,369
Net income attributable to Expedia, Inc. 113,230 207,575 202,453 799,606
Comprehensive income (loss) attributable to Expedia, Inc. 109,258 181,712 165,262 692,590
Eliminations        
Condensed Income Statements, Captions [Line Items]        
Revenue (105,459) (68,050) (232,727) (163,276)
Cost of revenue (3,574) (3,079) (9,728) (6,568)
Selling and marketing (101,968) (65,152) (223,305) (157,251)
Technology and content 70 72 241 121
General and administrative 13 109 65 422
Amortization of intangible assets 0 0 0 0
Legal reserves, occupancy tax and other 0 0 0 0
Restructuring and related reorganization charges 0 0 0 0
Intercompany (income) expense, net 0 0 0 0
Operating income 0 0 0 0
Equity in pre-tax earnings of consolidated subsidiaries (420,668) (513,127) (490,063) (1,638,005)
Other, net 0 0 0 0
Total other income (expense), net (420,668) (513,127) (490,063) (1,638,005)
Income (loss) before income taxes (420,668) (513,127) (490,063) (1,638,005)
Provision for income taxes 0 0 0 0
Net income (loss) (420,668) (513,127) (490,063) (1,638,005)
Net (income) loss attributable to noncontrolling interests 0 0 0 0
Net income attributable to Expedia, Inc. (420,668) (513,127) (490,063) (1,638,005)
Comprehensive income (loss) attributable to Expedia, Inc. $ (413,227) $ (513,127) $ (442,423) $ (1,638,005)
[1] Includes stock-based compensation as follows: Cost of revenue $3,476 thousand, $1,112 thousand, $8,768 thousand, and $3,586 thousand; Selling and marketing $4,876 thousand, $10,558 thousand, $37,372 thousand, and $23,890 thousand; Technology and content $11,556 thousand, $7,062 thousand, $50,997 thousand, and $19,405 thousand; General and administrative $27,308 thousand, $15,694 thousand, $87,775 thousand, and $57,925 thousand; Restructuring and related reorganization charges $1,047 thousand, $29,230 thousand, $12,690 thousand, and