|
☒
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
☐
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
Delaware
|
|
20-2705720
|
(State or other jurisdiction of
incorporation or organization)
|
|
(I.R.S. Employer Identification No.)
|
Large accelerated filer
|
|
☒
|
|
Accelerated filer
|
|
☐
|
|
|
|
|
|||
Non-accelerated filer
|
|
☐ (Do not check if a smaller reporting company)
|
|
Smaller reporting company
|
|
☐
|
|
|
|
|
Emerging growth company
|
|
☐
|
|
Common stock, $0.0001 par value per share
|
|
138,145,680
|
|
shares
|
|
Class B common stock, $0.0001 par value per share
|
|
12,799,999
|
|
shares
|
|
|
|
|
Part I
|
|
|
|
|
|
Item 1
|
|
|
|
|
|
|
Consolidated Statements of Operations for the Three
Months Ended March 31, 2017 and 2016 unaudited
|
|
|
|
|
|
Consolidated Statements of Comprehensive Income (Loss) for the Three Months Ended March 31, 2017 and 2016 (unaudited)
|
|
|
|
|
|
Consolidated Balance Sheets as of March 31, 2017 (unaudited) and December 31, 2016
|
|
|
|
|
|
Consolidated Statements of Cash Flows for the Three Months Ended March 31, 2017 and 2016 (unaudited)
|
|
|
|
|
|
||
|
|
|
Item 2
|
||
|
|
|
Item 3
|
||
|
|
|
Item 4
|
||
|
|
|
Part II
|
|
|
|
|
|
Item 1
|
||
|
|
|
Item 1A
|
||
|
|
|
Item 2
|
||
|
|
|
Item 6
|
||
|
Three months ended
March 31, |
||||||
|
2017
|
|
2016
|
||||
|
|
|
|
||||
Revenue
|
$
|
2,188,736
|
|
|
$
|
1,903,961
|
|
Costs and expenses:
|
|
|
|
||||
Cost of revenue
(1)
|
421,687
|
|
|
402,570
|
|
||
Selling and marketing
(1)
|
1,270,060
|
|
|
1,039,348
|
|
||
Technology and content
(1)
|
322,040
|
|
|
291,554
|
|
||
General and administrative
(1)
|
158,153
|
|
|
146,011
|
|
||
Amortization of intangible assets
|
66,676
|
|
|
89,999
|
|
||
Legal reserves, occupancy tax and other
|
21,054
|
|
|
1,974
|
|
||
Restructuring and related reorganization charges
(1)
|
1,899
|
|
|
29,803
|
|
||
Operating loss
|
(72,833
|
)
|
|
(97,298
|
)
|
||
Other income (expense):
|
|
|
|
||||
Interest income
|
6,259
|
|
|
3,567
|
|
||
Interest expense
|
(42,977
|
)
|
|
(43,960
|
)
|
||
Other, net
|
(21,704
|
)
|
|
(28,195
|
)
|
||
Total other expense, net
|
(58,422
|
)
|
|
(68,588
|
)
|
||
Loss before income taxes
|
(131,255
|
)
|
|
(165,886
|
)
|
||
Provision for income taxes
|
46,716
|
|
|
57,354
|
|
||
Net loss
|
(84,539
|
)
|
|
(108,532
|
)
|
||
Net income attributable to non-controlling interests
|
(1,583
|
)
|
|
(57
|
)
|
||
Net loss attributable to Expedia, Inc.
|
$
|
(86,122
|
)
|
|
$
|
(108,589
|
)
|
|
|
|
|
||||
Loss per share attributable to Expedia, Inc. available to common stockholders:
|
|
|
|
||||
Basic
|
$
|
(0.57
|
)
|
|
$
|
(0.72
|
)
|
Diluted
|
(0.57
|
)
|
|
(0.72
|
)
|
||
Shares used in computing loss per share:
|
|
|
|
||||
Basic
|
150,531
|
|
|
151,052
|
|
||
Diluted
|
150,531
|
|
|
151,052
|
|
||
|
|
|
|
||||
Dividends declared per common share
|
$
|
0.28
|
|
|
$
|
0.24
|
|
(1) Includes stock-based compensation as follows:
|
|
|
|
||||
Cost of revenue
|
$
|
2,839
|
|
|
$
|
2,408
|
|
Selling and marketing
|
10,731
|
|
|
7,042
|
|
||
Technology and content
|
13,038
|
|
|
10,621
|
|
||
General and administrative
|
20,603
|
|
|
17,664
|
|
||
Restructuring and related reorganization charges
|
—
|
|
|
11,173
|
|
|
Three months ended
March 31, |
||||||
|
2017
|
|
2016
|
||||
Net loss
|
$
|
(84,539
|
)
|
|
$
|
(108,532
|
)
|
Other comprehensive income, net of tax
|
|
|
|
||||
Currency translation adjustments, net of tax
(1)
|
34,676
|
|
|
6,654
|
|
||
Unrealized gains (losses) on available for sale securities, net of tax
(2)
|
4
|
|
|
474
|
|
||
Other comprehensive income, net of tax
|
34,680
|
|
|
7,128
|
|
||
Comprehensive loss
|
(49,859
|
)
|
|
(101,404
|
)
|
||
Less: Comprehensive income attributable to non-controlling interests
|
7,277
|
|
|
9,658
|
|
||
Comprehensive loss attributable to Expedia, Inc.
|
$
|
(57,136
|
)
|
|
$
|
(111,062
|
)
|
(1)
|
Currency translation adjustments include a tax benefit of
$4 million
and
$11 million
associated with net investment hedges for the three months ended
March 31, 2017
and
2016
.
|
(2)
|
Net gains (losses) recognized and reclassified during the three months ended
March 31, 2017
and
2016
were immaterial.
|
|
March 31,
2017 |
|
December 31,
2016 |
||||
|
(Unaudited)
|
|
|
||||
ASSETS
|
|
|
|
||||
Current assets:
|
|
|
|
||||
Cash and cash equivalents
|
$
|
2,503,230
|
|
|
$
|
1,796,811
|
|
Restricted cash and cash equivalents
|
34,452
|
|
|
18,733
|
|
||
Short-term investments
|
851,415
|
|
|
72,313
|
|
||
Accounts receivable, net of allowance of $27,677 and $25,278
|
1,579,657
|
|
|
1,343,247
|
|
||
Income taxes receivable
|
127,704
|
|
|
19,402
|
|
||
Prepaid expenses and other current assets
|
231,955
|
|
|
199,745
|
|
||
Total current assets
|
5,328,413
|
|
|
3,450,251
|
|
||
Property and equipment, net
|
1,421,962
|
|
|
1,394,904
|
|
||
Long-term investments and other assets
|
528,237
|
|
|
520,058
|
|
||
Deferred income taxes
|
23,908
|
|
|
23,658
|
|
||
Intangible assets, net
|
2,386,504
|
|
|
2,446,652
|
|
||
Goodwill
|
7,979,882
|
|
|
7,942,023
|
|
||
TOTAL ASSETS
|
$
|
17,668,906
|
|
|
$
|
15,777,546
|
|
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
|
|
|
||||
Current liabilities:
|
|
|
|
||||
Accounts payable, merchant
|
$
|
1,423,701
|
|
|
$
|
1,509,313
|
|
Accounts payable, other
|
686,559
|
|
|
577,012
|
|
||
Deferred merchant bookings
|
4,425,388
|
|
|
2,617,791
|
|
||
Deferred revenue
|
369,722
|
|
|
282,517
|
|
||
Income taxes payable
|
78,930
|
|
|
49,739
|
|
||
Accrued expenses and other current liabilities
|
1,035,271
|
|
|
1,090,826
|
|
||
Total current liabilities
|
8,019,571
|
|
|
6,127,198
|
|
||
Long-term debt
|
3,170,933
|
|
|
3,159,336
|
|
||
Deferred income taxes
|
496,202
|
|
|
484,970
|
|
||
Other long-term liabilities
|
323,142
|
|
|
312,939
|
|
||
Commitments and contingencies
|
|
|
|
||||
Stockholders’ equity:
|
|
|
|
||||
Common stock $.0001 par value
|
23
|
|
|
22
|
|
||
Authorized shares: 1,600,000
|
|
|
|
||||
Shares issued: 225,629 and 224,310
|
|
|
|
||||
Shares outstanding: 138,165 and 137,232
|
|
|
|
||||
Class B common stock $.0001 par value
|
1
|
|
|
1
|
|
||
Authorized shares: 400,000
|
|
|
|
||||
Shares issued and outstanding: 12,800 and 12,800
|
|
|
|
||||
Additional paid-in capital
|
8,895,825
|
|
|
8,794,298
|
|
||
Treasury stock - Common stock, at cost
|
(4,555,830
|
)
|
|
(4,510,655
|
)
|
||
Shares: 87,464 and 87,077
|
|
|
|
||||
Retained earnings
|
666
|
|
|
129,034
|
|
||
Accumulated other comprehensive income (loss)
|
(251,413
|
)
|
|
(280,399
|
)
|
||
Total Expedia, Inc. stockholders’ equity
|
4,089,272
|
|
|
4,132,301
|
|
||
Non-redeemable noncontrolling interests
|
1,569,786
|
|
|
1,560,802
|
|
||
Total stockholders’ equity
|
5,659,058
|
|
|
5,693,103
|
|
||
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY
|
$
|
17,668,906
|
|
|
$
|
15,777,546
|
|
|
Three months ended
March 31, |
||||||
|
2017
|
|
2016
|
||||
Operating activities:
|
|
|
|
||||
Net loss
|
$
|
(84,539
|
)
|
|
$
|
(108,532
|
)
|
Adjustments to reconcile net loss to net cash provided by operating activities:
|
|
|
|
||||
Depreciation of property and equipment, including internal-use software and website development
|
141,548
|
|
|
105,255
|
|
||
Amortization of stock-based compensation
|
47,211
|
|
|
48,908
|
|
||
Amortization of intangible assets
|
66,676
|
|
|
89,999
|
|
||
Deferred income taxes
|
13,680
|
|
|
21,886
|
|
||
Foreign exchange (gain) loss on cash, cash equivalents and short-term investments, net
|
(10,295
|
)
|
|
(33,707
|
)
|
||
Realized (gain) loss on foreign currency forwards
|
7,167
|
|
|
2,102
|
|
||
Other
|
(8,446
|
)
|
|
(3,613
|
)
|
||
Changes in operating assets and liabilities, net of effects from acquisitions and disposals:
|
|
|
|
||||
Accounts receivable
|
(232,475
|
)
|
|
(267,867
|
)
|
||
Prepaid expenses and other assets
|
(51,746
|
)
|
|
(37,399
|
)
|
||
Accounts payable, merchant
|
(86,890
|
)
|
|
42,422
|
|
||
Accounts payable, other, accrued expenses and other current liabilities
|
65,032
|
|
|
55,446
|
|
||
Tax payable/receivable, net
|
(86,139
|
)
|
|
(118,990
|
)
|
||
Deferred merchant bookings
|
1,806,798
|
|
|
1,256,439
|
|
||
Deferred revenue
|
85,861
|
|
|
55,974
|
|
||
Net cash provided by operating activities
|
1,673,443
|
|
|
1,108,323
|
|
||
Investing activities:
|
|
|
|
||||
Capital expenditures, including internal-use software and website development
|
(166,869
|
)
|
|
(167,578
|
)
|
||
Purchases of investments
|
(780,363
|
)
|
|
—
|
|
||
Sales and maturities of investments
|
6,815
|
|
|
8,215
|
|
||
Net settlement of foreign currency forwards
|
(7,167
|
)
|
|
(2,102
|
)
|
||
Other, net
|
(2,000
|
)
|
|
2,230
|
|
||
Net cash used in investing activities
|
(949,584
|
)
|
|
(159,235
|
)
|
||
Financing activities:
|
|
|
|
||||
Payment of HomeAway Convertible Notes
|
—
|
|
|
(400,443
|
)
|
||
Purchases of treasury stock
|
(45,176
|
)
|
|
(187,022
|
)
|
||
Payment of dividends to stockholders
|
(42,247
|
)
|
|
(36,174
|
)
|
||
Proceeds from exercise of equity awards and employee stock purchase plan
|
57,778
|
|
|
25,680
|
|
||
Other, net
|
(18,475
|
)
|
|
(14,992
|
)
|
||
Net cash used in financing activities
|
(48,120
|
)
|
|
(612,951
|
)
|
||
Effect of exchange rate changes on cash and cash equivalents
|
30,680
|
|
|
50,893
|
|
||
Net increase in cash and cash equivalents
|
706,419
|
|
|
387,030
|
|
||
Cash and cash equivalents at beginning of period
|
1,796,811
|
|
|
1,676,299
|
|
||
Cash and cash equivalents at end of period
|
$
|
2,503,230
|
|
|
$
|
2,063,329
|
|
Supplemental cash flow information
|
|
|
|
||||
Cash paid for interest
|
$
|
72,029
|
|
|
$
|
52,982
|
|
Income tax payments, net
|
25,128
|
|
|
39,202
|
|
|
Total
|
|
Level 1
|
|
Level 2
|
||||||
|
(In thousands)
|
||||||||||
Assets
|
|
|
|
|
|
||||||
Cash equivalents:
|
|
|
|
|
|
||||||
Money market funds
|
$
|
145,262
|
|
|
$
|
145,262
|
|
|
$
|
—
|
|
Time deposits
|
318,505
|
|
|
—
|
|
|
318,505
|
|
|||
Restricted cash:
|
|
|
|
|
|
||||||
Time deposits
|
6,378
|
|
|
—
|
|
|
6,378
|
|
|||
Investments:
|
|
|
|
|
|
||||||
Time deposits
|
805,765
|
|
|
—
|
|
|
805,765
|
|
|||
Corporate debt securities
|
57,338
|
|
|
—
|
|
|
57,338
|
|
|||
Total assets
|
$
|
1,333,248
|
|
|
$
|
145,262
|
|
|
$
|
1,187,986
|
|
|
|
|
|
|
|
||||||
Liabilities
|
|
|
|
|
|
||||||
Derivatives:
|
|
|
|
|
|
||||||
Foreign currency forward contracts
|
$
|
1,671
|
|
|
$
|
—
|
|
|
$
|
1,671
|
|
|
Total
|
|
Level 1
|
|
Level 2
|
||||||
|
(In thousands)
|
||||||||||
Assets
|
|
|
|
|
|
||||||
Cash equivalents:
|
|
|
|
|
|
||||||
Money market funds
|
$
|
113,955
|
|
|
$
|
113,955
|
|
|
$
|
—
|
|
Time deposits
|
299,585
|
|
|
—
|
|
|
299,585
|
|
|||
Investments:
|
|
|
|
|
|
||||||
Time deposits
|
24,576
|
|
|
—
|
|
|
24,576
|
|
|||
Corporate debt securities
|
64,227
|
|
|
—
|
|
|
64,227
|
|
|||
Total assets
|
$
|
502,343
|
|
|
$
|
113,955
|
|
|
$
|
388,388
|
|
|
|
|
|
|
|
||||||
Liabilities
|
|
|
|
|
|
||||||
Derivatives:
|
|
|
|
|
|
||||||
Foreign currency forward contracts
|
$
|
4,402
|
|
|
$
|
—
|
|
|
$
|
4,402
|
|
|
March 31,
2017 |
|
December 31,
2016 |
||||
|
(In thousands)
|
||||||
7.456% senior notes due 2018
|
$
|
500,000
|
|
|
$
|
500,000
|
|
5.95% senior notes due 2020
|
747,222
|
|
|
747,020
|
|
||
2.5% (€650 million) senior notes due 2022
|
688,484
|
|
|
677,503
|
|
||
4.5% senior notes due 2024
|
494,643
|
|
|
494,472
|
|
||
5.0% senior notes due 2026
|
740,584
|
|
|
740,341
|
|
||
Long-term debt
(1)
|
$
|
3,170,933
|
|
|
$
|
3,159,336
|
|
(1)
|
Net of applicable discounts and debt issuance costs.
|
|
March 31,
2017 |
|
December 31,
2016 |
||||
|
(In thousands)
|
||||||
7.456% senior notes due 2018
|
$
|
536,000
|
|
|
$
|
541,000
|
|
5.95% senior notes due 2020
|
825,000
|
|
|
823,000
|
|
||
2.5% (€650 million) senior notes due 2022
(1)
|
736,000
|
|
|
718,000
|
|
||
4.5% senior notes due 2024
|
526,000
|
|
|
511,000
|
|
||
5.0% senior notes due 2026
|
804,000
|
|
|
782,000
|
|
(1)
|
Approximately
689 million
Euro as of
March 31, 2017
and
682 million
Euro as of
December 31, 2016
.
|
Declaration Date
|
Dividend
Per Share
|
|
Record Date
|
|
Total Amount
(in thousands)
|
|
Payment Date
|
||||
February 7, 2017
|
$
|
0.28
|
|
|
March 9, 2017
|
|
$
|
42,247
|
|
|
March 30, 2017
|
February 8, 2016
|
0.24
|
|
|
March 10, 2016
|
|
36,174
|
|
|
March 30, 2016
|
|
March 31,
2017 |
|
December 31,
2016 |
||||
|
(In thousands)
|
||||||
Foreign currency translation adjustments, net of tax
(1)
|
$
|
(251,444
|
)
|
|
$
|
(280,426
|
)
|
Net unrealized gain (loss) on available for sale securities, net of tax
|
31
|
|
|
27
|
|
||
Accumulated other comprehensive loss
|
$
|
(251,413
|
)
|
|
$
|
(280,399
|
)
|
(1)
|
Foreign currency translation adjustments, net of tax, include foreign currency transaction gains at
March 31, 2017
of
$9 million
(
$14 million
before tax) and at
December 31, 2016
of
$16 million
(
$25 million
before tax) associated with our
2.5%
Notes. The 2.5% Notes are Euro-denominated debt designated as hedges of certain of our Euro-denominated net assets. See
Note 4 – Debt
for more information. The remaining balance in currency translation adjustments excludes income taxes as a result of our current intention to indefinitely reinvest the earnings of our international subsidiaries outside of the United States.
|
|
Three months ended March 31, 2017
|
||||||||||||||||||||||
|
Core OTA
|
|
trivago
|
|
Egencia
|
|
HomeAway
|
|
Corporate &
Eliminations
|
|
Total
|
||||||||||||
|
(In thousands)
|
||||||||||||||||||||||
Third-party revenue
|
$
|
1,699,899
|
|
|
$
|
181,162
|
|
|
$
|
122,699
|
|
|
$
|
184,976
|
|
|
$
|
—
|
|
|
$
|
2,188,736
|
|
Intersegment revenue
|
—
|
|
|
104,389
|
|
|
—
|
|
|
—
|
|
|
(104,389
|
)
|
|
—
|
|
||||||
Revenue
|
$
|
1,699,899
|
|
|
$
|
285,551
|
|
|
$
|
122,699
|
|
|
$
|
184,976
|
|
|
$
|
(104,389
|
)
|
|
$
|
2,188,736
|
|
Adjusted EBITDA
|
$
|
306,030
|
|
|
$
|
20,730
|
|
|
$
|
27,009
|
|
|
$
|
5,832
|
|
|
$
|
(151,368
|
)
|
|
$
|
208,233
|
|
Depreciation
|
(71,150
|
)
|
|
(1,953
|
)
|
|
(9,479
|
)
|
|
(7,430
|
)
|
|
(51,536
|
)
|
|
(141,548
|
)
|
||||||
Amortization of intangible assets
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(66,676
|
)
|
|
(66,676
|
)
|
||||||
Stock-based compensation
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(47,211
|
)
|
|
(47,211
|
)
|
||||||
Legal reserves, occupancy tax and other
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(21,054
|
)
|
|
(21,054
|
)
|
||||||
Restructuring and related reorganization charges
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,899
|
)
|
|
(1,899
|
)
|
||||||
Realized (gain) loss on revenue hedges
|
(2,678
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,678
|
)
|
||||||
Operating income (loss)
|
$
|
232,202
|
|
|
$
|
18,777
|
|
|
$
|
17,530
|
|
|
$
|
(1,598
|
)
|
|
$
|
(339,744
|
)
|
|
(72,833
|
)
|
|
Other expense, net
|
|
|
|
|
|
|
|
|
|
|
(58,422
|
)
|
|||||||||||
Loss before income taxes
|
|
|
|
|
|
|
|
|
|
|
(131,255
|
)
|
|||||||||||
Provision for income taxes
|
|
|
|
|
|
|
|
|
|
|
46,716
|
|
|||||||||||
Net loss
|
|
|
|
|
|
|
|
|
|
|
(84,539
|
)
|
|||||||||||
Net income attributable to non-controlling interests
|
|
|
|
|
|
|
|
(1,583
|
)
|
||||||||||||||
Net loss attributable to Expedia, Inc.
|
|
|
|
|
|
|
|
|
|
$
|
(86,122
|
)
|
|
Three months ended March 31, 2016
|
||||||||||||||||||||||
|
Core OTA
|
|
trivago
|
|
Egencia
|
|
HomeAway
|
|
Corporate &
Eliminations
|
|
Total
|
||||||||||||
|
(In thousands)
|
||||||||||||||||||||||
Third-party revenue
|
$
|
1,539,856
|
|
|
$
|
112,062
|
|
|
$
|
109,849
|
|
|
$
|
142,194
|
|
|
$
|
—
|
|
|
$
|
1,903,961
|
|
Intersegment revenue
|
—
|
|
|
64,108
|
|
|
—
|
|
|
—
|
|
|
(64,108
|
)
|
|
—
|
|
||||||
Revenue
|
$
|
1,539,856
|
|
|
$
|
176,170
|
|
|
$
|
109,849
|
|
|
$
|
142,194
|
|
|
$
|
(64,108
|
)
|
|
$
|
1,903,961
|
|
Adjusted EBITDA
|
$
|
292,356
|
|
|
$
|
7,706
|
|
|
$
|
15,361
|
|
|
$
|
17,314
|
|
|
$
|
(156,185
|
)
|
|
$
|
176,552
|
|
Depreciation
|
(58,818
|
)
|
|
(785
|
)
|
|
(6,847
|
)
|
|
(3,659
|
)
|
|
(35,146
|
)
|
|
(105,255
|
)
|
||||||
Amortization of intangible assets
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(89,999
|
)
|
|
(89,999
|
)
|
||||||
Stock-based compensation
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(48,908
|
)
|
|
(48,908
|
)
|
||||||
Legal reserves, occupancy tax and other
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,974
|
)
|
|
(1,974
|
)
|
||||||
Restructuring and related reorganization charges, excluding stock-based compensation
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(18,630
|
)
|
|
(18,630
|
)
|
||||||
Realized (gain) loss on revenue hedges
|
(9,084
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(9,084
|
)
|
||||||
Operating income (loss)
|
$
|
224,454
|
|
|
$
|
6,921
|
|
|
$
|
8,514
|
|
|
$
|
13,655
|
|
|
$
|
(350,842
|
)
|
|
(97,298
|
)
|
|
Other expense, net
|
|
|
|
|
|
|
|
|
|
|
(68,588
|
)
|
|||||||||||
Loss before income taxes
|
|
|
|
|
|
|
|
|
|
|
(165,886
|
)
|
|||||||||||
Provision for income taxes
|
|
|
|
|
|
|
|
|
|
|
57,354
|
|
|||||||||||
Net loss
|
|
|
|
|
|
|
|
|
|
|
(108,532
|
)
|
|||||||||||
Net income attributable to non-controlling interests
|
|
|
|
|
|
|
|
(57
|
)
|
||||||||||||||
Net loss attributable to Expedia, Inc.
|
|
|
|
|
|
|
|
|
|
$
|
(108,589
|
)
|
|
Parent
|
|
Guarantor
Subsidiaries
|
|
Non-Guarantor
Subsidiaries
|
|
Eliminations
|
|
Consolidated
|
||||||||||
|
(In thousands)
|
||||||||||||||||||
Revenue
|
$
|
—
|
|
|
$
|
1,701,060
|
|
|
$
|
593,162
|
|
|
$
|
(105,486
|
)
|
|
$
|
2,188,736
|
|
Costs and expenses:
|
|
|
|
|
|
|
|
|
|
||||||||||
Cost of revenue
|
—
|
|
|
335,254
|
|
|
90,173
|
|
|
(3,740
|
)
|
|
421,687
|
|
|||||
Selling and marketing
|
—
|
|
|
909,622
|
|
|
462,191
|
|
|
(101,753
|
)
|
|
1,270,060
|
|
|||||
Technology and content
|
—
|
|
|
236,755
|
|
|
85,293
|
|
|
(8
|
)
|
|
322,040
|
|
|||||
General and administrative
|
—
|
|
|
106,051
|
|
|
52,087
|
|
|
15
|
|
|
158,153
|
|
|||||
Amortization of intangible assets
|
—
|
|
|
45,484
|
|
|
21,192
|
|
|
—
|
|
|
66,676
|
|
|||||
Legal reserves, occupancy tax and other
|
—
|
|
|
21,054
|
|
|
—
|
|
|
—
|
|
|
21,054
|
|
|||||
Restructuring and related reorganization charges
|
—
|
|
|
1,260
|
|
|
639
|
|
|
—
|
|
|
1,899
|
|
|||||
Intercompany (income) expense, net
|
—
|
|
|
166,262
|
|
|
(166,262
|
)
|
|
—
|
|
|
—
|
|
|||||
Operating income (loss)
|
—
|
|
|
(120,682
|
)
|
|
47,849
|
|
|
—
|
|
|
(72,833
|
)
|
|||||
Other income (expense):
|
|
|
|
|
|
|
|
|
|
||||||||||
Equity in pre-tax earnings of consolidated subsidiaries
|
(60,213
|
)
|
|
52,335
|
|
|
—
|
|
|
7,878
|
|
|
—
|
|
|||||
Other, net
|
(41,093
|
)
|
|
(32,406
|
)
|
|
15,077
|
|
|
—
|
|
|
(58,422
|
)
|
|||||
Total other income (expense), net
|
(101,306
|
)
|
|
19,929
|
|
|
15,077
|
|
|
7,878
|
|
|
(58,422
|
)
|
|||||
Income (loss) before income taxes
|
(101,306
|
)
|
|
(100,753
|
)
|
|
62,926
|
|
|
7,878
|
|
|
(131,255
|
)
|
|||||
Provision for income taxes
|
15,184
|
|
|
44,118
|
|
|
(12,586
|
)
|
|
—
|
|
|
46,716
|
|
|||||
Net income (loss)
|
(86,122
|
)
|
|
(56,635
|
)
|
|
50,340
|
|
|
7,878
|
|
|
(84,539
|
)
|
|||||
Net income attributable to non-controlling interests
|
—
|
|
|
—
|
|
|
(1,583
|
)
|
|
—
|
|
|
(1,583
|
)
|
|||||
Net income (loss) attributable to Expedia, Inc.
|
$
|
(86,122
|
)
|
|
$
|
(56,635
|
)
|
|
$
|
48,757
|
|
|
$
|
7,878
|
|
|
$
|
(86,122
|
)
|
Comprehensive income (loss) attributable to Expedia, Inc.
|
$
|
(57,136
|
)
|
|
$
|
(20,905
|
)
|
|
$
|
84,481
|
|
|
$
|
(63,576
|
)
|
|
$
|
(57,136
|
)
|
|
Parent
|
|
Guarantor
Subsidiaries
|
|
Non-Guarantor
Subsidiaries
|
|
Eliminations
|
|
Consolidated
|
||||||||||
|
(In thousands)
|
||||||||||||||||||
Revenue
|
$
|
—
|
|
|
$
|
1,473,883
|
|
|
$
|
492,308
|
|
|
$
|
(62,230
|
)
|
|
$
|
1,903,961
|
|
Costs and expenses:
|
|
|
|
|
|
|
|
|
|
||||||||||
Cost of revenue
|
—
|
|
|
318,148
|
|
|
87,525
|
|
|
(3,103
|
)
|
|
402,570
|
|
|||||
Selling and marketing
|
—
|
|
|
728,087
|
|
|
370,473
|
|
|
(59,212
|
)
|
|
1,039,348
|
|
|||||
Technology and content
|
—
|
|
|
218,175
|
|
|
73,308
|
|
|
71
|
|
|
291,554
|
|
|||||
General and administrative
|
—
|
|
|
93,967
|
|
|
52,030
|
|
|
14
|
|
|
146,011
|
|
|||||
Amortization of intangible assets
|
—
|
|
|
55,829
|
|
|
34,170
|
|
|
—
|
|
|
89,999
|
|
|||||
Legal reserves, occupancy tax and other
|
—
|
|
|
1,974
|
|
|
—
|
|
|
—
|
|
|
1,974
|
|
|||||
Restructuring and related reorganization charges
|
—
|
|
|
20,259
|
|
|
9,544
|
|
|
—
|
|
|
29,803
|
|
|||||
Intercompany (income) expense, net
|
—
|
|
|
175,689
|
|
|
(175,689
|
)
|
|
—
|
|
|
—
|
|
|||||
Operating income (loss)
|
—
|
|
|
(138,245
|
)
|
|
40,947
|
|
|
—
|
|
|
(97,298
|
)
|
|||||
Other income (expense):
|
|
|
|
|
|
|
|
|
|
||||||||||
Equity in pre-tax earnings (losses) of consolidated subsidiaries
|
(82,603
|
)
|
|
46,279
|
|
|
—
|
|
|
36,324
|
|
|
—
|
|
|||||
Other, net
|
(41,216
|
)
|
|
(41,268
|
)
|
|
13,896
|
|
|
—
|
|
|
(68,588
|
)
|
|||||
Total other income (loss), net
|
(123,819
|
)
|
|
5,011
|
|
|
13,896
|
|
|
36,324
|
|
|
(68,588
|
)
|
|||||
Income (loss) before income taxes
|
(123,819
|
)
|
|
(133,234
|
)
|
|
54,843
|
|
|
36,324
|
|
|
(165,886
|
)
|
|||||
Provision for income taxes
|
15,230
|
|
|
53,093
|
|
|
(10,969
|
)
|
|
—
|
|
|
57,354
|
|
|||||
Net income (loss)
|
(108,589
|
)
|
|
(80,141
|
)
|
|
43,874
|
|
|
36,324
|
|
|
(108,532
|
)
|
|||||
Net income attributable to non-controlling interests
|
—
|
|
|
—
|
|
|
(57
|
)
|
|
—
|
|
|
(57
|
)
|
|||||
Net income (loss) attributable to Expedia, Inc.
|
$
|
(108,589
|
)
|
|
$
|
(80,141
|
)
|
|
$
|
43,817
|
|
|
$
|
36,324
|
|
|
$
|
(108,589
|
)
|
Comprehensive income (loss) attributable to Expedia, Inc.
|
$
|
(111,062
|
)
|
|
$
|
(66,381
|
)
|
|
$
|
56,698
|
|
|
$
|
9,683
|
|
|
$
|
(111,062
|
)
|
|
Parent
|
|
Guarantor
Subsidiaries
|
|
Non-Guarantor
Subsidiaries
|
|
Eliminations
|
|
Consolidated
|
||||||||||
|
(In thousands)
|
||||||||||||||||||
ASSETS
|
|
|
|
|
|
|
|
|
|
||||||||||
Total current assets
|
$
|
308,943
|
|
|
$
|
4,245,253
|
|
|
$
|
2,093,846
|
|
|
$
|
(1,319,629
|
)
|
|
$
|
5,328,413
|
|
Investment in subsidiaries
|
9,522,269
|
|
|
3,507,327
|
|
|
—
|
|
|
(13,029,596
|
)
|
|
—
|
|
|||||
Intangible assets, net
|
—
|
|
|
1,876,104
|
|
|
510,400
|
|
|
—
|
|
|
2,386,504
|
|
|||||
Goodwill
|
—
|
|
|
6,404,707
|
|
|
1,575,175
|
|
|
—
|
|
|
7,979,882
|
|
|||||
Other assets, net
|
4,107
|
|
|
1,625,159
|
|
|
357,656
|
|
|
(12,815
|
)
|
|
1,974,107
|
|
|||||
TOTAL ASSETS
|
$
|
9,835,319
|
|
|
$
|
17,658,550
|
|
|
$
|
4,537,077
|
|
|
$
|
(14,362,040
|
)
|
|
$
|
17,668,906
|
|
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
|
|
|
|
|
|
|
|
|
||||||||||
Total current liabilities
|
$
|
1,005,328
|
|
|
$
|
7,513,671
|
|
|
$
|
820,201
|
|
|
$
|
(1,319,629
|
)
|
|
$
|
8,019,571
|
|
Long-term debt
|
3,170,933
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3,170,933
|
|
|||||
Other liabilities
|
—
|
|
|
652,321
|
|
|
179,838
|
|
|
(12,815
|
)
|
|
819,344
|
|
|||||
Stockholders’ equity
|
5,659,058
|
|
|
9,492,558
|
|
|
3,537,038
|
|
|
(13,029,596
|
)
|
|
5,659,058
|
|
|||||
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY
|
$
|
9,835,319
|
|
|
$
|
17,658,550
|
|
|
$
|
4,537,077
|
|
|
$
|
(14,362,040
|
)
|
|
$
|
17,668,906
|
|
|
Parent
|
|
Guarantor
Subsidiaries
|
|
Non-Guarantor
Subsidiaries
|
|
Eliminations
|
|
Consolidated
|
||||||||||
|
(In thousands)
|
||||||||||||||||||
ASSETS
|
|
|
|
|
|
|
|
|
|
||||||||||
Total current assets
|
$
|
293,759
|
|
|
$
|
2,535,711
|
|
|
$
|
1,829,191
|
|
|
$
|
(1,208,410
|
)
|
|
$
|
3,450,251
|
|
Investment in subsidiaries
|
9,536,273
|
|
|
3,410,687
|
|
|
—
|
|
|
(12,946,960
|
)
|
|
—
|
|
|||||
Intangible assets, net
|
—
|
|
|
1,921,519
|
|
|
525,133
|
|
|
—
|
|
|
2,446,652
|
|
|||||
Goodwill
|
—
|
|
|
6,392,479
|
|
|
1,549,544
|
|
|
—
|
|
|
7,942,023
|
|
|||||
Other assets, net
|
4,107
|
|
|
1,608,218
|
|
|
331,818
|
|
|
(5,523
|
)
|
|
1,938,620
|
|
|||||
TOTAL ASSETS
|
$
|
9,834,139
|
|
|
$
|
15,868,614
|
|
|
$
|
4,235,686
|
|
|
$
|
(14,160,893
|
)
|
|
$
|
15,777,546
|
|
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
|
|
|
|
|
|
|
|
|
||||||||||
Total current liabilities
|
$
|
981,700
|
|
|
$
|
5,733,755
|
|
|
$
|
620,153
|
|
|
$
|
(1,208,410
|
)
|
|
$
|
6,127,198
|
|
Long-term debt
|
3,159,336
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3,159,336
|
|
|||||
Other liabilities
|
—
|
|
|
629,634
|
|
|
173,798
|
|
|
(5,523
|
)
|
|
797,909
|
|
|||||
Stockholders’ equity
|
5,693,103
|
|
|
9,505,225
|
|
|
3,441,735
|
|
|
(12,946,960
|
)
|
|
5,693,103
|
|
|||||
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY
|
$
|
9,834,139
|
|
|
$
|
15,868,614
|
|
|
$
|
4,235,686
|
|
|
$
|
(14,160,893
|
)
|
|
$
|
15,777,546
|
|
|
Parent
|
|
Guarantor
Subsidiaries
|
|
Non-Guarantor
Subsidiaries
|
|
Consolidated
|
||||||||
|
(In thousands)
|
||||||||||||||
Operating activities:
|
|
|
|
|
|
|
|
||||||||
Net cash provided by operating activities
|
$
|
—
|
|
|
$
|
1,585,792
|
|
|
$
|
87,651
|
|
|
$
|
1,673,443
|
|
Investing activities:
|
|
|
|
|
|
|
|
||||||||
Capital expenditures, including internal-use software and website development
|
—
|
|
|
(136,927
|
)
|
|
(29,942
|
)
|
|
(166,869
|
)
|
||||
Purchases of investments
|
—
|
|
|
(679,160
|
)
|
|
(101,203
|
)
|
|
(780,363
|
)
|
||||
Sales and maturities of investments
|
—
|
|
|
6,815
|
|
|
—
|
|
|
6,815
|
|
||||
Other, net
|
—
|
|
|
(9,628
|
)
|
|
461
|
|
|
(9,167
|
)
|
||||
Net cash used in investing activities
|
—
|
|
|
(818,900
|
)
|
|
(130,684
|
)
|
|
(949,584
|
)
|
||||
Financing activities:
|
|
|
|
|
|
|
|
||||||||
Purchases of treasury stock
|
(45,176
|
)
|
|
—
|
|
|
—
|
|
|
(45,176
|
)
|
||||
Transfers (to) from related parties
|
35,043
|
|
|
(135,043
|
)
|
|
100,000
|
|
|
—
|
|
||||
Other, net
|
10,133
|
|
|
(8,836
|
)
|
|
(4,241
|
)
|
|
(2,944
|
)
|
||||
Net provided by (cash used) in financing activities
|
—
|
|
|
(143,879
|
)
|
|
95,759
|
|
|
(48,120
|
)
|
||||
Effect of exchange rate changes on cash and cash equivalents
|
—
|
|
|
8,003
|
|
|
22,677
|
|
|
30,680
|
|
||||
Net increase in cash and cash equivalents
|
—
|
|
|
631,016
|
|
|
75,403
|
|
|
706,419
|
|
||||
Cash and cash equivalents at beginning of the period
|
—
|
|
|
425,471
|
|
|
1,371,340
|
|
|
1,796,811
|
|
||||
Cash and cash equivalents at end of the period
|
$
|
—
|
|
|
$
|
1,056,487
|
|
|
$
|
1,446,743
|
|
|
$
|
2,503,230
|
|
|
Parent
|
|
Guarantor
Subsidiaries
|
|
Non-Guarantor
Subsidiaries
|
|
Consolidated
|
||||||||
|
(In thousands)
|
||||||||||||||
Operating activities:
|
|
|
|
|
|
|
|
||||||||
Net cash provided by operating activities
|
$
|
—
|
|
|
$
|
893,775
|
|
|
$
|
214,548
|
|
|
$
|
1,108,323
|
|
Investing activities:
|
|
|
|
|
|
|
|
||||||||
Capital expenditures, including internal-use software and website development
|
—
|
|
|
(146,189
|
)
|
|
(21,389
|
)
|
|
(167,578
|
)
|
||||
Transfers (to) from related parties
|
—
|
|
|
(99,919
|
)
|
|
99,919
|
|
|
—
|
|
||||
Sales and maturities of investments
|
—
|
|
|
8,215
|
|
|
—
|
|
|
8,215
|
|
||||
Other, net
|
—
|
|
|
(2,102
|
)
|
|
2,230
|
|
|
128
|
|
||||
Net cash provided by (used in) investing activities
|
—
|
|
|
(239,995
|
)
|
|
80,760
|
|
|
(159,235
|
)
|
||||
Financing activities:
|
|
|
|
|
|
|
|
||||||||
Payment of HomeAway Convertible Notes
|
—
|
|
|
(400,443
|
)
|
|
—
|
|
|
(400,443
|
)
|
||||
Purchases of treasury stock
|
(187,022
|
)
|
|
—
|
|
|
—
|
|
|
(187,022
|
)
|
||||
Transfers (to) from related parties
|
200,725
|
|
|
(55,851
|
)
|
|
(144,874
|
)
|
|
—
|
|
||||
Other, net
|
(13,703
|
)
|
|
(11,783
|
)
|
|
—
|
|
|
(25,486
|
)
|
||||
Net cash provided by financing activities
|
—
|
|
|
(468,077
|
)
|
|
(144,874
|
)
|
|
(612,951
|
)
|
||||
Effect of exchange rate changes on cash and cash equivalents
|
—
|
|
|
28,539
|
|
|
22,354
|
|
|
50,893
|
|
||||
Net increase in cash and cash equivalents
|
—
|
|
|
214,242
|
|
|
172,788
|
|
|
387,030
|
|
||||
Cash and cash equivalents at beginning of period
|
—
|
|
|
841,696
|
|
|
834,603
|
|
|
1,676,299
|
|
||||
Cash and cash equivalents at end of period
|
$
|
—
|
|
|
$
|
1,055,938
|
|
|
$
|
1,007,391
|
|
|
$
|
2,063,329
|
|