XML 122 R103.htm IDEA: XBRL DOCUMENT v3.6.0.2
Guarantor and Non-Guarantor Supplemental Financial Information - Schedule of Statement of Operations Information (Details) - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Dec. 31, 2016
Sep. 30, 2016
Jun. 30, 2016
Mar. 31, 2016
Dec. 31, 2015
Sep. 30, 2015
Jun. 30, 2015
Mar. 31, 2015
Dec. 31, 2014
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2014
Condensed Income Statements, Captions [Line Items]                        
Revenue $ 2,092,829 $ 2,580,905 $ 2,195,869 $ 1,903,961 $ 1,698,567 $ 1,937,753 $ 1,662,600 $ 1,373,397   $ 8,773,564 $ 6,672,317 $ 5,763,485
Costs and expenses:                        
Cost of revenue [1]                   1,596,698 1,309,559 1,179,081
Selling and marketing [1]                   4,367,417 3,381,086 2,808,329
Technology and content [1]                   1,235,019 830,244 686,154
General and administrative [1]                   678,292 573,913 425,373
Amortization of intangible assets                   317,141 156,458 76,773
Impairment of intangible assets 33,000                 34,890 7,207 2,842
Legal reserves, occupancy tax and other                   26,498 (104,587) 41,539
Restructuring and related reorganization charges         23,000       $ 26,000 55,907 [1] 104,871 [1] 25,630 [1]
Intercompany (income) expense, net                   0 0 0
Operating income 147,186 386,152 25,662 (97,298) 29,477 344,998 90,092 (51,001)   461,702 413,566 517,764
Other income (expense):                        
Equity in pre-tax earnings of consolidated subsidiaries                   0 0 0
Gain on sale of business                   0 508,810 0
Other, net                   (185,102) 3,586 (53,123)
Total other income (expense), net                   (185,102) 512,396 (53,123)
Income before income taxes                   276,600 925,962 464,641
Provision for income taxes                   (15,315) (203,214) (91,691)
Net income                   261,285 722,748 372,950
Net income (loss) attributable to noncontrolling interests                   20,563 41,717 25,147
Net income attributable to Expedia, Inc. $ 79,457 $ 279,331 $ 31,649 $ (108,589) $ (12,538) $ 283,216 $ 449,644 $ 44,143   281,848 764,465 398,097
Comprehensive income attributable to Expedia, Inc.                   280,297 618,345 241,126
Reportable Legal Entities | Parent                        
Condensed Income Statements, Captions [Line Items]                        
Revenue                   0 0 0
Costs and expenses:                        
Cost of revenue                   0 0 0
Selling and marketing                   0 0 0
Technology and content                   0 0 0
General and administrative                   0 0 0
Amortization of intangible assets                   0 0 0
Impairment of intangible assets                   0 0 0
Legal reserves, occupancy tax and other                   0 0 0
Restructuring and related reorganization charges                   0 0 0
Intercompany (income) expense, net                   0 0 0
Operating income                   0 0 0
Other income (expense):                        
Equity in pre-tax earnings of consolidated subsidiaries                   383,883 839,779 455,831
Gain on sale of business                     0  
Other, net                   (162,455) (119,451) (91,569)
Total other income (expense), net                   221,428 720,328 364,262
Income before income taxes                   221,428 720,328 364,262
Provision for income taxes                   60,420 44,137 33,835
Net income                   281,848 764,465 398,097
Net income (loss) attributable to noncontrolling interests                   0 0 0
Net income attributable to Expedia, Inc.                   281,848 764,465 398,097
Comprehensive income attributable to Expedia, Inc.                   280,297 763,202 398,097
Reportable Legal Entities | Guarantor Subsidiaries                        
Condensed Income Statements, Captions [Line Items]                        
Revenue                   6,807,279 5,194,549 4,500,723
Costs and expenses:                        
Cost of revenue                   1,263,828 1,009,785 898,647
Selling and marketing                   3,071,762 2,347,919 1,913,719
Technology and content                   903,444 584,560 472,762
General and administrative                   429,015 373,162 243,793
Amortization of intangible assets                   248,634 58,524 1,848
Impairment of intangible assets                   0 0 0
Legal reserves, occupancy tax and other                   26,498 (104,587) 41,539
Restructuring and related reorganization charges                   30,322 76,422 5,020
Intercompany (income) expense, net                   656,273 742,010 666,675
Operating income                   177,503 106,754 256,720
Other income (expense):                        
Equity in pre-tax earnings of consolidated subsidiaries                   286,016 870,108 282,769
Gain on sale of business                     0  
Other, net                   (21,206) 64,576 34,223
Total other income (expense), net                   264,810 934,684 316,992
Income before income taxes                   442,313 1,041,438 573,712
Provision for income taxes                   (50,168) (194,251) (110,929)
Net income                   392,145 847,187 462,783
Net income (loss) attributable to noncontrolling interests                   0 0 0
Net income attributable to Expedia, Inc.                   392,145 847,187 462,783
Comprehensive income attributable to Expedia, Inc.                   373,649 822,898 463,075
Reportable Legal Entities | Non-Guarantor Subsidiaries                        
Condensed Income Statements, Captions [Line Items]                        
Revenue                   2,267,516 1,682,677 1,389,979
Costs and expenses:                        
Cost of revenue                   346,200 308,463 274,788
Selling and marketing                   1,583,993 1,230,059 1,027,798
Technology and content                   331,230 245,495 213,159
General and administrative                   249,185 200,268 181,228
Amortization of intangible assets                   68,507 97,934 74,925
Impairment of intangible assets                   34,890 7,207 2,842
Legal reserves, occupancy tax and other                   0 0 0
Restructuring and related reorganization charges                   25,585 28,449 20,610
Intercompany (income) expense, net                   (656,273) (742,010) (666,415)
Operating income                   284,199 306,812 261,044
Other income (expense):                        
Equity in pre-tax earnings of consolidated subsidiaries                   0 0 0
Gain on sale of business                     508,810  
Other, net                   (1,441) 58,461 4,223
Total other income (expense), net                   (1,441) 567,271 4,223
Income before income taxes                   282,758 874,083 265,267
Provision for income taxes                   (25,567) (53,100) (14,597)
Net income                   257,191 820,983 250,670
Net income (loss) attributable to noncontrolling interests                   20,563 41,717 25,147
Net income attributable to Expedia, Inc.                   277,754 862,700 275,817
Comprehensive income attributable to Expedia, Inc.                   238,299 742,132 118,554
Eliminations                        
Condensed Income Statements, Captions [Line Items]                        
Revenue                   (301,231) (204,909) (127,217)
Costs and expenses:                        
Cost of revenue                   (13,330) (8,689) 5,646
Selling and marketing                   (288,338) (196,892) (133,188)
Technology and content                   345 189 233
General and administrative                   92 483 352
Amortization of intangible assets                   0 0 0
Impairment of intangible assets                   0 0  
Legal reserves, occupancy tax and other                   0 0 0
Restructuring and related reorganization charges                   0 0 0
Intercompany (income) expense, net                   0 0 (260)
Operating income                   0 0 0
Other income (expense):                        
Equity in pre-tax earnings of consolidated subsidiaries                   (669,899) (1,709,887) (738,600)
Gain on sale of business                     0  
Other, net                   0 0 0
Total other income (expense), net                   (669,899) (1,709,887) (738,600)
Income before income taxes                   (669,899) (1,709,887) (738,600)
Provision for income taxes                   0 0 0
Net income                   (669,899) (1,709,887) (738,600)
Net income (loss) attributable to noncontrolling interests                   0 0 0
Net income attributable to Expedia, Inc.                   (669,899) (1,709,887) (738,600)
Comprehensive income attributable to Expedia, Inc.                   $ (611,948) $ (1,709,887) $ (738,600)
[1] (1) Includes stock-based compensation as follows: Cost of revenue$11,388 $5,307 $3,921Selling and marketing46,654 33,164 18,067Technology and content63,536 26,766 22,100General and administrative108,149 80,082 40,923Restructuring and related reorganization charges12,690 32,749 —