XML 113 R103.htm IDEA: XBRL DOCUMENT v3.5.0.2
Guarantor and Non-Guarantor Supplemental Financial Information - Income Statement (Details) - USD ($)
$ in Thousands
 3 Months Ended 6 Months Ended 12 Months Ended
Jun. 30, 2015
Dec. 31, 2014
Sep. 30, 2014
Jun. 30, 2014
Mar. 31, 2014
Jun. 30, 2015
Jun. 30, 2014
Dec. 31, 2014
Eliminations                
Income Statement [Abstract]                
Net revenue           $ 0 $ 0 $ 0
Cost and expenses:                
Selling, general and administrative           0 0 0
Depreciation and amortization           0 0 0
Total operating expenses           0 0 0
Operating income/(loss)           0 0 0
Other income/(expense):                
Net interest expense           0 0 0
Other income/(expense)             0 0
Total other expense           0 0 0
Income/(loss) before income taxes           0 0 0
Provision/(benefit) for income taxes           0 0 0
Equity in losses of consolidated subsidiaries           29,614 13,944 26,611
Net income/(loss)           29,614 13,944 26,611
Comprehensive income/(loss)           26,535 22,737 19,961
Guarantor | Reportable Legal Entities                
Income Statement [Abstract]                
Net revenue           365,089 338,829 696,621
Cost and expenses:                
Cost of revenue           102,389 69,118 141,449
Selling, general and administrative           102,262 91,867 182,987
Marketing           111,836 106,115 218,628
Depreciation and amortization           27,489 27,719 55,357
Total operating expenses           343,976 294,819 598,421
Operating income/(loss)           21,113 44,010 98,200
Other income/(expense):                
Net interest expense           (13,926) (13,847) (28,902)
Other income/(expense)             (2,236) (2,237)
Total other expense           (13,926) (16,083) (31,139)
Income/(loss) before income taxes           7,187 27,927 67,061
Provision/(benefit) for income taxes           2,763 13,036 23,170
Equity in losses of consolidated subsidiaries           (29,614) (13,944) (26,611)
Net income/(loss)           (25,190) 947 17,280
Comprehensive income/(loss)           (22,111) (7,846) 23,930
Non-Guarantor | Reportable Legal Entities                
Income Statement [Abstract]                
Net revenue           94,713 119,479 235,386
Cost and expenses:                
Cost of revenue           33,991 21,265 38,325
Selling, general and administrative           40,949 46,393 95,215
Marketing           46,409 60,267 115,844
Depreciation and amortization           989 1,161 2,192
Total operating expenses           122,338 129,086 251,576
Operating income/(loss)           (27,625) (9,607) (16,190)
Other income/(expense):                
Net interest expense           (1,951) (4,325) (6,310)
Other income/(expense)             0 0
Total other expense           (1,951) (4,325) (6,310)
Income/(loss) before income taxes           (29,576) (13,932) (22,500)
Provision/(benefit) for income taxes           38 12 4,111
Equity in losses of consolidated subsidiaries           0 0 0
Net income/(loss)           (29,614) (13,944) (26,611)
Comprehensive income/(loss)           (26,535) (22,737) (19,961)
Orbitz                
Income Statement [Abstract]                
Net revenue $ 239,597 $ 220,564 $ 253,135 $ 248,053 $ 210,255 459,802 458,308 932,007
Cost and expenses:                
Cost of revenue 63,897     47,638   136,380 90,383 179,774
Selling, general and administrative 72,562     72,018   143,211 138,260 278,202
Marketing 82,520     89,604   158,245 166,382 334,472
Depreciation and amortization 13,958     15,287   28,478 28,880 57,549
Total operating expenses 232,937 198,582 227,510 224,547 199,358 466,314 423,905 849,997
Operating income/(loss) 6,660 21,982 25,625 23,506 10,897 (6,512) 34,403 82,010
Other income/(expense):                
Net interest expense (7,467)     (8,595)   (15,877) (18,172) (35,212)
Other income/(expense) 0     (2,236)   0 (2,236) (2,237)
Total other expense (7,467)     (10,831)   (15,877) (20,408) (37,449)
Income/(loss) before income taxes           (22,389) 13,995 44,561
Provision/(benefit) for income taxes 3,444     5,794   2,801 13,048 27,281
Equity in losses of consolidated subsidiaries           0 0 0
Net income/(loss) (4,251) $ 7,296 $ 9,037 6,881 $ (5,934) (25,190) 947 17,280
Comprehensive income/(loss) $ (8,371)     $ 1,642   $ (22,111) $ (7,846) $ 23,930