Guarantor and Non-Guarantor Supplemental Financial Information | Guarantor and Non-Guarantor Supplemental Financial Information Condensed consolidating financial information of Expedia, Inc. (the “Parent”), our subsidiaries that are guarantors of our debt facility and instruments (the “Guarantor Subsidiaries”), and our subsidiaries that are not guarantors of our debt facility and instruments (the “Non-Guarantor Subsidiaries”) is shown below. The debt facility and instruments are guaranteed by certain of our wholly-owned domestic subsidiaries and rank equally in right of payment with all of our existing and future unsecured and unsubordinated obligations. The guarantees are full, unconditional, and joint and several with the exception of certain customary automatic subsidiary release provisions. In this financial information, the Parent and Guarantor Subsidiaries account for investments in their wholly-owned subsidiaries using the equity method. CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS Three months ended September 30, 2016 Parent Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated (In thousands) Revenue $ — $ 1,989,806 $ 696,558 $ (105,459 ) $ 2,580,905 Costs and expenses: Cost of revenue — 333,872 86,609 (3,574 ) 416,907 Selling and marketing — 848,930 457,559 (101,968 ) 1,204,521 Technology and content — 220,809 80,567 70 301,446 General and administrative — 117,924 47,892 13 165,829 Amortization of intangible assets — 54,169 22,911 — 77,080 Legal reserves, occupancy tax and other — 22,332 — — 22,332 Restructuring and related reorganization charges — 4,358 2,280 — 6,638 Intercompany (income) expense, net — 128,787 (128,787 ) — — Operating income — 258,625 127,527 — 386,152 Other income (expense): Equity in pre-tax earnings of consolidated subsidiaries 305,307 115,361 — (420,668 ) — Other, net (41,199 ) (18,905 ) 13,507 — (46,597 ) Total other income, net 264,108 96,456 13,507 (420,668 ) (46,597 ) Income before income taxes 264,108 355,081 141,034 (420,668 ) 339,555 Provision for income taxes 15,223 (47,643 ) (28,207 ) — (60,627 ) Net income 279,331 307,438 112,827 (420,668 ) 278,928 Net loss attributable to noncontrolling interests — — 403 — 403 Net income attributable to Expedia, Inc. $ 279,331 $ 307,438 $ 113,230 $ (420,668 ) $ 279,331 Comprehensive income attributable to Expedia, Inc. $ 271,785 $ 303,969 $ 109,258 $ (413,227 ) $ 271,785 CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS Three months ended September 30, 2015 Parent Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated (In thousands) Revenue $ — $ 1,505,178 $ 500,625 $ (68,050 ) $ 1,937,753 Costs and expenses: Cost of revenue — 263,990 67,155 (3,079 ) 328,066 Selling and marketing — 665,577 342,864 (65,152 ) 943,289 Technology and content — 143,209 59,422 72 202,703 General and administrative — 87,240 42,819 109 130,168 Amortization of intangible assets — 9,822 21,578 — 31,400 Legal reserves, occupancy tax and other — (114,550 ) — — (114,550 ) Restructuring and related reorganization charges — 70,699 980 — 71,679 Intercompany (income) expense, net — 198,094 (198,094 ) — — Operating income — 181,097 163,901 — 344,998 Other income (expense): Equity in pre-tax earnings of consolidated subsidiaries 302,954 210,173 — (513,127 ) — Other, net (31,304 ) 34,669 (6,176 ) — (2,811 ) Total other income (expense), net 271,650 244,842 (6,176 ) (513,127 ) (2,811 ) Income before income taxes 271,650 425,939 157,725 (513,127 ) 342,187 Provision for income taxes 11,566 (120,387 ) 42,871 — (65,950 ) Net income 283,216 305,552 200,596 (513,127 ) 276,237 Net loss attributable to noncontrolling interests — — 6,979 — 6,979 Net income attributable to Expedia, Inc. $ 283,216 $ 305,552 $ 207,575 $ (513,127 ) $ 283,216 Comprehensive income attributable to Expedia, Inc. $ 281,516 $ 305,560 $ 181,712 $ (513,127 ) $ 255,661 CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS Nine months ended September 30, 2016 Parent Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated (In thousands) Revenue $ — $ 5,159,351 $ 1,754,111 $ (232,727 ) $ 6,680,735 Costs and expenses: Cost of revenue — 974,040 261,545 (9,728 ) 1,225,857 Selling and marketing — 2,367,393 1,254,774 (223,305 ) 3,398,862 Technology and content — 659,532 251,148 241 910,921 General and administrative — 319,156 185,174 65 504,395 Amortization of intangible assets — 169,988 81,272 — 251,260 Legal reserves, occupancy tax and other — 28,650 — — 28,650 Restructuring and related reorganization charges — 28,135 18,139 — 46,274 Intercompany (income) expense, net — 497,160 (497,160 ) — — Operating income — 115,297 199,219 — 314,516 Other income (expense): Equity in pre-tax earnings of consolidated subsidiaries 280,012 210,051 — (490,063 ) — Other, net (123,110 ) (51,294 ) 21,362 — (153,042 ) Total other income, net 156,902 158,757 21,362 (490,063 ) (153,042 ) Income before income taxes 156,902 274,054 220,581 (490,063 ) 161,474 Provision for income taxes 45,489 13,556 (44,116 ) — 14,929 Net income 202,391 287,610 176,465 (490,063 ) 176,403 Net loss attributable to noncontrolling interests — — 25,988 — 25,988 Net income attributable to Expedia, Inc. $ 202,391 $ 287,610 $ 202,453 $ (490,063 ) $ 202,391 Comprehensive income attributable to Expedia, Inc. $ 180,173 $ 277,161 $ 165,262 $ (442,423 ) $ 180,173 CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS Nine months ended September 30, 2015 Parent Guarantor Subsidiaries Non-Guarantor Subsidiaries (1) Eliminations Consolidated (In thousands) Revenue $ — $ 3,855,338 $ 1,281,688 $ (163,276 ) $ 4,973,750 Costs and expenses: Cost of revenue — 746,928 230,706 (6,568 ) 971,066 Selling and marketing — 1,788,957 960,444 (157,251 ) 2,592,150 Technology and content — 401,725 177,828 121 579,674 General and administrative — 239,110 148,427 422 387,959 Amortization of intangible assets — 14,298 69,024 — 83,322 Legal reserves, occupancy tax and other — (106,511 ) — — (106,511 ) Restructuring and related reorganization charges — 70,830 11,171 — 82,001 Intercompany (income) expense, net — 557,940 (557,940 ) — — Operating income (loss) — 142,061 242,028 — 384,089 Other income (expense): Equity in pre-tax earnings of consolidated subsidiaries 831,017 806,988 — (1,638,005 ) — Other, net (85,669 ) 62,208 571,267 — 547,806 Total other income (expense), net 745,348 869,196 571,267 (1,638,005 ) 547,806 Income before income taxes 745,348 1,011,257 813,295 (1,638,005 ) 931,895 Provision for income taxes 31,655 (172,858 ) (55,058 ) — (196,261 ) Net income 777,003 838,399 758,237 (1,638,005 ) 735,634 Net loss attributable to noncontrolling interests — — 41,369 — 41,369 Net income attributable to Expedia, Inc. $ 777,003 $ 838,399 $ 799,606 $ (1,638,005 ) $ 777,003 Comprehensive income attributable to Expedia, Inc. $ 762,583 $ 814,362 $ 692,590 $ (1,638,005 ) $ 631,530 (1) Includes results of eLong through its disposal on May 22, 2015. CONDENSED CONSOLIDATING BALANCE SHEET September 30, 2016 Parent Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated (In thousands) ASSETS Total current assets $ 278,829 $ 2,873,058 $ 1,626,281 $ (1,157,874 ) $ 3,620,294 Investment in subsidiaries 7,754,832 1,282,482 — (9,037,314 ) — Intangible assets, net — 2,000,452 573,188 — 2,573,640 Goodwill — 6,829,361 1,197,818 — 8,027,179 Other assets, net 1,981 1,576,126 352,458 (19,912 ) 1,910,653 TOTAL ASSETS $ 8,035,642 $ 14,561,479 $ 3,749,745 $ (10,215,100 ) $ 16,131,766 LIABILITIES AND STOCKHOLDERS’ EQUITY Total current liabilities $ 878,804 $ 6,155,746 $ 742,762 $ (1,157,874 ) $ 6,619,438 Long-term debt 3,204,210 — — — 3,204,210 Other liabilities — 613,319 183,119 (19,912 ) 776,526 Redeemable noncontrolling interests — — 1,578,964 — 1,578,964 Stockholders’ equity 3,952,628 7,792,414 1,244,900 (9,037,314 ) 3,952,628 TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY $ 8,035,642 $ 14,561,479 $ 3,749,745 $ (10,215,100 ) $ 16,131,766 CONDENSED CONSOLIDATING BALANCE SHEET December 31, 2015 Parent Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated (In thousands) ASSETS Total current assets $ 230,840 $ 2,261,450 $ 1,201,064 $ (717,093 ) $ 2,976,261 Investment in subsidiaries 8,420,890 3,106,719 — (11,527,609 ) — Intangible assets, net — 1,974,968 818,986 — 2,793,954 Goodwill — 5,859,457 2,133,484 — 7,992,941 Other assets, net 33 1,381,837 354,482 (13,833 ) 1,722,519 TOTAL ASSETS $ 8,651,763 $ 14,584,431 $ 4,508,016 $ (12,258,535 ) $ 15,485,675 LIABILITIES AND STOCKHOLDERS’ EQUITY Total current liabilities $ 538,856 $ 5,511,639 $ 592,615 $ (717,093 ) $ 5,926,017 Long-term debt 3,183,140 — — — 3,183,140 Other liabilities — 620,685 181,421 (13,833 ) 788,273 Redeemable noncontrolling interests — — 658,478 — 658,478 Stockholders’ equity 4,929,767 8,452,107 3,075,502 (11,527,609 ) 4,929,767 TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY $ 8,651,763 $ 14,584,431 $ 4,508,016 $ (12,258,535 ) $ 15,485,675 CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS Nine months ended September 30, 2016 Parent Guarantor Subsidiaries Non-Guarantor Subsidiaries Consolidated (In thousands) Operating activities: Net cash provided by operating activities $ — $ 1,094,505 $ 449,173 $ 1,543,678 Investing activities: Capital expenditures, including internal-use software and website development — (474,982 ) (92,062 ) (567,044 ) Transfers (to) from related parties — (172,731 ) 172,731 — Purchases of investments — — (20,446 ) (20,446 ) Sales and maturities of investments — 28,257 3,380 31,637 Acquisitions, net of cash acquired — — (777 ) (777 ) Other, net — (30,158 ) (2,135 ) (32,293 ) Net cash provided by (used in) investing activities — (649,614 ) 60,691 (588,923 ) Financing activities: Payment of HomeAway Convertible Notes — (401,424 ) — (401,424 ) Proceeds from issuance of long-term debt, net of issuance costs (1,792 ) — — (1,792 ) Purchases of treasury stock (366,723 ) — — (366,723 ) Payment of dividends to stockholders (111,009 ) — — (111,009 ) Proceeds from exercise of equity awards 103,760 — — 103,760 Withholding taxes for stock option exercises (1,282 ) — — (1,282 ) Transfers (to) from related parties 377,321 (126,989 ) (250,332 ) — Other, net (275 ) (8,038 ) (28,514 ) (36,827 ) Net cash used in financing activities — (536,451 ) (278,846 ) (815,297 ) Effect of exchange rate changes on cash and cash equivalents — 15,920 12,798 28,718 Net increase in cash and cash equivalents — (75,640 ) 243,816 168,176 Cash and cash equivalents at beginning of the period — 841,696 834,603 1,676,299 Cash and cash equivalents at end of the period $ — $ 766,056 $ 1,078,419 $ 1,844,475 CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS Nine months ended September 30, 2015 Parent Guarantor Subsidiaries Non-Guarantor Subsidiaries Consolidated (In thousands) Operating activities: Net cash provided by operating activities $ — $ 911,173 $ 630,353 $ 1,541,526 Investing activities: Capital expenditures, including internal-use software and website development — (570,619 ) (54,820 ) (625,439 ) Purchases of investments — (464,538 ) (47,791 ) (512,329 ) Sales and maturities of investments — 308,539 83,732 392,271 Acquisitions, net of cash acquired — (1,870,030 ) (63,791 ) (1,933,821 ) Proceeds from sale of business, net of cash divested and disposal costs — — 523,882 523,882 Other, net — 39,975 11,665 51,640 Net cash provided by (used in) investing activities — (2,556,673 ) 452,877 (2,103,796 ) Financing activities: Proceeds from issuance of long-term debt, net of debt issuance costs 700,454 — — 700,454 Purchases of treasury stock (48,694 ) — — (48,694 ) Issuance of treasury stock 22,575 — — 22,575 Payment of dividends to stockholders (77,173 ) — — (77,173 ) Proceeds from exercise of equity awards 82,108 — 1,190 83,298 Withholding taxes for stock option exercises (85,033 ) — — (85,033 ) Transfers (to) from related parties (679,700 ) 1,579,045 (899,345 ) — Other, net 85,463 23,196 20,722 129,381 Net cash provided by (used in) financing activities — 1,602,241 (877,433 ) 724,808 Effect of exchange rate changes on cash and cash equivalents — (70,026 ) (39,873 ) (109,899 ) Net increase (decrease) in cash and cash equivalents — (113,285 ) 165,924 52,639 Cash and cash equivalents at beginning of period — 943,976 458,724 1,402,700 Cash and cash equivalents at end of period $ — $ 830,691 $ 624,648 $ 1,455,339 |