XML 119 R103.htm IDEA: XBRL DOCUMENT v3.8.0.1
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, 2017
Sep. 30, 2017
Jun. 30, 2017
Mar. 31, 2017
Dec. 31, 2016
Sep. 30, 2016
Jun. 30, 2016
Mar. 31, 2016
Dec. 31, 2017
Dec. 31, 2016
Dec. 31, 2015
Condensed Income Statements, Captions [Line Items]                      
Revenue $ 2,319,208 $ 2,965,848 $ 2,586,052 $ 2,188,736 $ 2,092,829 $ 2,580,905 $ 2,195,869 $ 1,903,961 $ 10,059,844 $ 8,773,564 $ 6,672,317
Costs and expenses:                      
Cost of revenue                 1,756,531 1,596,698 [1] 1,309,559 [1]
Selling and marketing                 5,297,832 4,367,417 [1] 3,381,086 [1]
Technology and content                 1,386,787 1,235,019 [1] 830,244 [1]
General and administrative                 675,961 678,292 [1] 573,913 [1]
Amortization of intangible assets                 275,445 317,141 156,458
Impairment of intangible assets         33,000       0 34,890 7,207
Legal reserves, occupancy tax and other                 25,412 26,498 (104,587)
Restructuring and related reorganization charges [1]                 16,738 55,907 104,871
Intercompany (income) expense, net                 0 0 0
Operating income 113,475 481,728 102,768 (72,833) 147,186 386,152 25,662 (97,298) 625,138 461,702 413,566
Other income (expense):                      
Equity in pre-tax earnings of consolidated subsidiaries                 0 0 0
Gain on sale of business                 0 0 508,810
Other, net                 (208,374) (185,102) 3,586
Total other income (expense), net                 (208,374) (185,102) 512,396
Income before income taxes                 416,764 276,600 925,962
Provision for income taxes                 (45,405) (15,315) (203,214)
Net income                 371,359 261,285 722,748
Net income (loss) attributable to noncontrolling interests                 6,605 20,563 41,717
Net income attributable to Expedia, Inc. $ 55,159 $ 352,238 $ 56,689 $ (86,122) $ 79,457 $ 279,331 $ 31,649 $ (108,589) 377,964 281,848 764,465
Comprehensive income attributable to Expedia, Inc.                 509,430 280,297 618,345
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
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                 493,013 383,883 839,779
Gain on sale of business                     0
Other, net                 (179,541) (162,455) (119,451)
Total other income (expense), net                 313,472 221,428 720,328
Income before income taxes                 313,472 221,428 720,328
Provision for income taxes                 64,492 60,420 44,137
Net income                 377,964 281,848 764,465
Net income (loss) attributable to noncontrolling interests                 0 0 0
Net income attributable to Expedia, Inc.                 377,964 281,848 764,465
Comprehensive income attributable to Expedia, Inc.                 509,430 280,297 763,202
Reportable Legal Entities | Guarantor Subsidiaries                      
Condensed Income Statements, Captions [Line Items]                      
Revenue                 7,661,878 6,807,279 5,194,549
Costs and expenses:                      
Cost of revenue                 1,342,847 1,263,828 1,009,785
Selling and marketing                 3,714,710 3,071,762 2,347,919
Technology and content                 991,291 903,444 584,560
General and administrative                 408,949 429,015 373,162
Amortization of intangible assets                 181,778 248,634 58,524
Impairment of intangible assets                   0 0
Legal reserves, occupancy tax and other                 25,412 26,498 (104,587)
Restructuring and related reorganization charges                 4,924 30,322 76,422
Intercompany (income) expense, net                 695,328 656,273 742,010
Operating income                 296,639 177,503 106,754
Other income (expense):                      
Equity in pre-tax earnings of consolidated subsidiaries                 336,300 286,016 870,108
Gain on sale of business                     0
Other, net                 (59,547) (21,206) 64,576
Total other income (expense), net                 276,753 264,810 934,684
Income before income taxes                 573,392 442,313 1,041,438
Provision for income taxes                 (67,406) (50,168) (194,251)
Net income                 505,986 392,145 847,187
Net income (loss) attributable to noncontrolling interests                 846 0 0
Net income attributable to Expedia, Inc.                 506,832 392,145 847,187
Comprehensive income attributable to Expedia, Inc.                 698,106 373,649 822,898
Reportable Legal Entities | Non-Guarantor Subsidiaries(1)                      
Condensed Income Statements, Captions [Line Items]                      
Revenue                 2,817,310 2,267,516 1,682,677
Costs and expenses:                      
Cost of revenue                 430,662 346,200 308,463
Selling and marketing                 1,985,541 1,583,993 1,230,059
Technology and content                 395,504 331,230 245,495
General and administrative                 266,951 249,185 200,268
Amortization of intangible assets                 93,667 68,507 97,934
Impairment of intangible assets                   34,890 7,207
Legal reserves, occupancy tax and other                 0 0 0
Restructuring and related reorganization charges                 11,814 25,585 28,449
Intercompany (income) expense, net                 (695,328) (656,273) (742,010)
Operating income                 328,499 284,199 306,812
Other income (expense):                      
Equity in pre-tax earnings of consolidated subsidiaries                 0 0 0
Gain on sale of business                     508,810
Other, net                 30,714 (1,441) 58,461
Total other income (expense), net                 30,714 (1,441) 567,271
Income before income taxes                 359,213 282,758 874,083
Provision for income taxes                 (42,491) (25,567) (53,100)
Net income                 316,722 257,191 820,983
Net income (loss) attributable to noncontrolling interests                 5,759 20,563 41,717
Net income attributable to Expedia, Inc.                 322,481 277,754 862,700
Comprehensive income attributable to Expedia, Inc.                 563,978 238,299 742,132
Eliminations                      
Condensed Income Statements, Captions [Line Items]                      
Revenue                 (419,344) (301,231) (204,909)
Costs and expenses:                      
Cost of revenue                 (16,978) (13,330) (8,689)
Selling and marketing                 (402,419) (288,338) (196,892)
Technology and content                 (8) 345 189
General and administrative                 61 92 483
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 0
Operating income                 0 0 0
Other income (expense):                      
Equity in pre-tax earnings of consolidated subsidiaries                 (829,313) (669,899) (1,709,887)
Gain on sale of business                     0
Other, net                 0 0 0
Total other income (expense), net                 (829,313) (669,899) (1,709,887)
Income before income taxes                 (829,313) (669,899) (1,709,887)
Provision for income taxes                 0 0 0
Net income                 (829,313) (669,899) (1,709,887)
Net income (loss) attributable to noncontrolling interests                 0 0 0
Net income attributable to Expedia, Inc.                 (829,313) (669,899) (1,709,887)
Comprehensive income attributable to Expedia, Inc.                 $ (1,262,084) $ (611,948) $ (1,709,887)
[1] (1) Includes stock-based compensation as follows: Cost of revenue$10,173 $11,388 $5,307Selling and marketing39,855 46,654 33,164Technology and content54,633 63,536 26,766General and administrative44,689 108,149 80,082Restructuring and related reorganization charges— 12,690 32,749