XML 56 R37.htm IDEA: XBRL DOCUMENT v3.6.0.2
Goodwill and Intangible Assets, Net (Tables)
12 Months Ended
Dec. 31, 2016
Goodwill and Intangible Assets Disclosure [Abstract]  
Schedule of Goodwill and Intangible Assets
The following table presents our goodwill and intangible assets as of December 31, 2016 and 2015: 
 
December 31,
 
2016
 
2015
 
(In thousands)
Goodwill
$
7,942,023

 
$
7,992,941

Intangible assets with indefinite lives
1,457,072

 
1,459,854

Intangible assets with definite lives, net
989,580

 
1,334,100

 
$
10,388,675

 
$
10,786,895

Changes in Goodwill by Reportable Segment
The following table presents the changes in goodwill by reportable segment:
 
Core OTA
 
trivago
 
Egencia
 
HomeAway
 
eLong
 
Total
 
(In thousands)
Balance as of January 1, 2015
$
3,133,495

 
$
593,419

 
$
156,324

 
$

 
$
72,663

 
$
3,955,901

Additions
1,633,711

 
6,241

 

 
2,602,712

 
469

 
4,243,133

Deductions

 

 

 

 
(72,693
)
 
(72,693
)
Foreign exchange translation
(49,835
)
 
(60,083
)
 
(23,043
)
 

 
(439
)
 
(133,400
)
Balance as of December 31, 2015
4,717,371

 
539,577

 
133,281

 
2,602,712

 

 
7,992,941

Additions
128

 

 

 

 

 
128

Foreign exchange translation and other
(14,028
)
 
(23,339
)
 
(1,552
)
 
(12,127
)
 

 
(51,046
)
Balance as of December 31, 2016
$
4,703,471

 
$
516,238

 
$
131,729

 
$
2,590,585

 
$

 
$
7,942,023

Components of Intangible Assets with Definite Lives
The following table presents the components of our intangible assets with definite lives as of December 31, 2016 and 2015:
 
December 31, 2016
 
December 31, 2015
 
Cost
 
Accumulated
Amortization
 
Net
 
Cost
 
Accumulated
Amortization
 
Net
 
(In thousands)
Supplier relationships
$
618,543

 
$
(289,834
)
 
$
328,709

 
$
655,414

 
$
(223,666
)
 
$
431,748

Technology
480,823

 
(355,471
)
 
125,352

 
490,584

 
(258,261
)
 
232,323

Customer relationships
622,117

 
(185,468
)
 
436,649

 
613,277

 
(73,248
)
 
540,029

Domain names
117,109

 
(53,607
)
 
63,502

 
115,102

 
(34,758
)
 
80,344

Other
446,617

 
(411,249
)
 
35,368

 
446,788

 
(397,132
)
 
49,656

Total
$
2,285,209

 
$
(1,295,629
)
 
$
989,580

 
$
2,321,165

 
$
(987,065
)
 
$
1,334,100

Estimated Future Amortization Expense Related to Intangible Assets
The estimated future amortization expense related to intangible assets with definite lives as of December 31, 2016, assuming no subsequent impairment of the underlying assets, is as follows, in thousands:
2017
$
260,731

2018
245,598

2019
148,585

2020
113,311

2021
77,995

2022 and thereafter
143,360

Total
$
989,580