Tabular Reconciliations For Non-GAAP Data Adjusted Earnings Before Interest, Taxes, Depreciation & Amortization 12 Months Ended June 30, 2009 6 Months Ended June 30, 2009 3 Months Ended June 30, 2009 6 Months Ended June 30, 2008 3 Months Ended June 30, 2008 Adjusted EBITDA 800,932 391,632 237,209 365,274 222,352 Depreciation (90,865) (49,429) (24,793) (35,364) (18,297) Amortization of intangible assets (51,096) (18,371) (9,302) (36,711) (18,660) Stock-based compensation (60,779) (32,148) (13,576) (32,660) (14,854) Restructuring charges (14,816) (14,816) (6,098) - - Occupancy tax assessments and legal reserves (74,211) (74,211) (74,211) - - Impairment of goodwill (2,762,100) - - - - Impairment of intangible and other long-lived assets (233,900) - - - - Realized loss on revenue hedges 4,932 4,932 5,413 - - Operating income / (loss) (2,481,903) 207,589 114,642 260,539 170,541 Interest income (expense), net (68,081) (38,362) (19,388) (11,854) (4,269) Other, net (61,427) (26,020) (19,073) (8,771) (5,098) Provision for income taxes 27,340 (61,610) (34,338) (94,916) (65,944) Net (income) loss attributable to noncontrolling interests (801) (1,311) (941) 2,397 859 Net income / (loss) attributable to Expedia, Inc. $ (2,584,872) $ 80,286 $ 40,902 $ 147,395 $ 96,089 |