XML 117 R98.htm IDEA: XBRL DOCUMENT v3.6.0.2
Segment Information - Schedule of Segment Information (Detail) - 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, 2016
Dec. 31, 2015
Dec. 31, 2014
Segment Reporting Information [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
Intersegment revenue                 0 0 0
Adjusted EBITDA                 1,615,672 1,103,111 1,024,788
Depreciation                 (477,061) (336,680) (265,817)
Amortization of intangible assets                 (317,141) (156,458) (76,773)
Impairment of intangible assets (33,000)               (34,890) (7,207) (2,842)
Stock-based compensation                 (242,417) (178,068) (85,011)
Legal reserves, occupancy tax and other                 (26,498) 104,587 (41,539)
Restructuring and related reorganization charges, excluding stock-based compensation                 (43,217) (72,122) (25,630)
Realized (gain) loss on revenue hedges                 (12,746) (43,597) (9,412)
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), 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 loss attributable to non-controlling 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
Corporate & Eliminations                      
Segment Reporting Information [Line Items]                      
Revenue                 (297,318) (214,632) (132,964)
Intersegment revenue                 (297,318) (214,632) (132,964)
Adjusted EBITDA                 (641,168) (509,747) (400,788)
Depreciation                 (164,956) (116,850) (98,206)
Amortization of intangible assets                 (317,141) (156,458) (76,773)
Impairment of intangible assets                 (34,890) (7,207) (2,842)
Stock-based compensation                 (242,417) (178,068) (85,011)
Legal reserves, occupancy tax and other                 (26,498) 104,587 (41,539)
Restructuring and related reorganization charges, excluding stock-based compensation                 (43,217) (72,122) (25,630)
Realized (gain) loss on revenue hedges                 0 0 0
Operating income                 (1,470,287) (935,865) (730,789)
Core OTA                      
Segment Reporting Information [Line Items]                      
Revenue                 7,083,620 5,877,213 4,905,150
Core OTA | Operating Segments                      
Segment Reporting Information [Line Items]                      
Revenue                 7,083,620 5,877,213 4,905,150
Intersegment revenue                 0 0 0
Adjusted EBITDA                 1,965,987 1,600,042 1,387,386
Depreciation                 (255,778) (189,318) (139,509)
Amortization of intangible assets                 0 0 0
Impairment of intangible assets                 0 0 0
Stock-based compensation                 0 0 0
Legal reserves, occupancy tax and other                 0 0 0
Restructuring and related reorganization charges, excluding stock-based compensation                 0 0 0
Realized (gain) loss on revenue hedges                 (12,746) (43,597) (9,412)
Operating income                 1,697,463 1,367,127 1,238,465
trivago                      
Segment Reporting Information [Line Items]                      
Revenue                 538,479 333,024 280,555
trivago | Operating Segments                      
Segment Reporting Information [Line Items]                      
Revenue                 835,797 547,656 413,519
Intersegment revenue                 297,318 214,632 132,964
Adjusted EBITDA                 34,826 2,856 3,917
Depreciation                 (7,145) (2,113) (1,360)
Amortization of intangible assets                 0 0 0
Impairment of intangible assets                 0 0 0
Stock-based compensation                 0 0 0
Legal reserves, occupancy tax and other                 0 0 0
Restructuring and related reorganization charges, excluding stock-based compensation                 0 0 0
Realized (gain) loss on revenue hedges                 0 0 0
Operating income                 27,681 743 2,557
Egencia                      
Segment Reporting Information [Line Items]                      
Revenue                 462,279 400,115 399,704
Egencia | Operating Segments                      
Segment Reporting Information [Line Items]                      
Revenue                 462,279 400,115 399,704
Intersegment revenue                 0 0 0
Adjusted EBITDA                 80,625 68,116 60,933
Depreciation                 (31,340) (24,394) (20,032)
Amortization of intangible assets                 0 0 0
Impairment of intangible assets                 0 0 0
Stock-based compensation                 0 0 0
Legal reserves, occupancy tax and other                 0 0 0
Restructuring and related reorganization charges, excluding stock-based compensation                 0 0 0
Realized (gain) loss on revenue hedges                 0 0 0
Operating income                 49,285 43,722 40,901
HomeAway                      
Segment Reporting Information [Line Items]                      
Revenue                 689,186 20,222  
HomeAway | Operating Segments                      
Segment Reporting Information [Line Items]                      
Revenue                 689,186 20,222  
Intersegment revenue                 0 0  
Adjusted EBITDA                 175,402 4,011  
Depreciation                 (17,842) (742)  
Amortization of intangible assets                 0 0  
Impairment of intangible assets                 0 0  
Stock-based compensation                 0 0  
Legal reserves, occupancy tax and other                 0 0  
Restructuring and related reorganization charges, excluding stock-based compensation                 0 0  
Realized (gain) loss on revenue hedges                 0 0  
Operating income                 $ 157,560 3,269  
eLong                      
Segment Reporting Information [Line Items]                      
Revenue                   41,743 178,076
eLong | Operating Segments                      
Segment Reporting Information [Line Items]                      
Revenue                   41,743 178,076
Intersegment revenue                   0 0
Adjusted EBITDA                   (62,167) (26,660)
Depreciation                   (3,263) (6,710)
Amortization of intangible assets                   0 0
Impairment of intangible assets                   0 0
Stock-based compensation                   0 0
Legal reserves, occupancy tax and other                   0 0
Restructuring and related reorganization charges, excluding stock-based compensation                   0 0
Realized (gain) loss on revenue hedges                   0 0
Operating income                   $ (65,430) $ (33,370)