XML 45 R32.htm IDEA: XBRL DOCUMENT v3.5.0.2
SEGMENT INFORMATION (Tables)
9 Months Ended
Sep. 30, 2016
Segment Reporting [Abstract]  
Schedule of Segment Reporting Information
 
Three Months Ended September 30,
 
Nine Months Ended September 30,
 
2016
 
2015
 
2016
 
2015
 
(In thousands)
Revenue:
 
 
 
 
 
 
 
Match Group
$
316,447

 
$
268,971

 
$
902,849

 
$
752,857

HomeAdvisor
133,560

 
99,435

 
375,222

 
269,429

Video
59,955

 
60,125

 
162,361

 
147,317

Applications
142,782

 
193,278

 
445,735

 
581,546

Publishing
74,902

 
178,701

 
326,195

 
512,173

Other
36,598

 
38,173

 
116,714

 
119,344

Inter-segment eliminations
(142
)
 
(122
)
 
(356
)
 
(461
)
Total
$
764,102

 
$
838,561

 
$
2,328,720

 
$
2,382,205


 
Three Months Ended September 30,
 
Nine Months Ended September 30,
 
2016
 
2015
 
2016
 
2015
 
(In thousands)
Operating Income (Loss):
 
 
 
 
 
 
 
Match Group
$
91,754

 
$
58,356

 
$
194,610

 
$
125,918

HomeAdvisor
12,805

 
6,095

 
26,629

 
3,687

Video
(2,663
)
 
(5,655
)
 
(25,187
)
 
(36,581
)
Applications
29,240

 
46,539

 
75,839

 
138,076

Publishing
(14,562
)
 
14,149

 
(324,720
)
 
43,685

Other
(1,511
)
 
195

 
(3,299
)
 
(745
)
Corporate
(29,479
)
 
(32,549
)
 
(89,317
)
 
(89,022
)
Total
$
85,584

 
$
87,130

 
$
(145,445
)
 
$
185,018


 
Three Months Ended September 30,
 
Nine Months Ended September 30,
 
2016
 
2015
 
2016
 
2015
 
(In thousands)
Adjusted EBITDA:(a)
 
 
 
 
 
 
 
Match Group
$
110,708

 
$
82,657

 
$
275,414

 
$
179,355

HomeAdvisor
15,965

 
8,904

 
35,947

 
12,768

Video
(894
)
 
(5,141
)
 
(21,770
)
 
(36,982
)
Applications
34,575

 
47,901

 
94,715

 
142,545

Publishing
(6,208
)
 
21,075

 
(6,639
)
 
65,065

Other
(824
)
 
1,596

 
(709
)
 
3,196

Corporate
(14,336
)
 
(15,850
)
 
(40,050
)
 
(40,969
)
Total
$
138,986

 
$
141,142

 
$
336,908

 
$
324,978

 
September 30, 2016
 
December 31,
 2015
 
(In thousands)
Segment Assets:(b)
 
 
 
Match Group
$
482,899

 
$
329,269

HomeAdvisor
53,930

 
32,112

Video
126,034

 
90,671

Applications
97,899

 
108,997

Publishing
464,233

 
390,951

Other
28,076

 
64,550

Corporate
1,093,237

 
1,485,949

Total
$
2,346,308

 
$
2,502,499

________________________
(a) The Company's primary financial measure is Adjusted EBITDA, which is defined as operating income excluding: (1) stock-based compensation expense; (2) depreciation; and (3) acquisition-related items consisting of (i) amortization of intangible assets and impairments of goodwill and intangible assets, if applicable, and (ii) gains and losses recognized on changes in the fair value of contingent consideration arrangements. The Company believes this measure is useful for analysts and investors as this measure allows a more meaningful comparison between our performance and that of our competitors. Moreover, our management uses this measure internally to evaluate the performance of our business as a whole and our individual business segments. The above items are excluded from our Adjusted EBITDA measure because these items are non-cash in nature, and we believe that by excluding these items, Adjusted EBITDA corresponds more closely to the cash operating income generated from our business, from which capital investments are made and debt is serviced. Adjusted EBITDA has certain limitations in that it does not take into account the impact to IAC's statement of operations of certain expenses.
(b) Consistent with the Company's primary metric (described in (a) above), the Company excludes, if applicable, goodwill and intangible assets from the measure of segment assets presented above.
Schedule of Revenue and Long-lived Assets, Excluding Goodwill and Intangible Assets, by Geography
Geographic information about revenue and long-lived assets is presented below:
 
Three Months Ended September 30,
 
Nine Months Ended September 30,
 
2016
 
2015
 
2016
 
2015
 
(In thousands)
Revenue:
 
 
 
 
 
 
 
United States
$
567,132

 
$
619,297

 
$
1,721,348

 
$
1,755,534

All other countries
196,970

 
219,264

 
607,372

 
626,671

 Total
$
764,102

 
$
838,561

 
$
2,328,720

 
$
2,382,205

 
September 30,
2016
 
December 31,
2015
 
(In thousands)
Long-lived assets (excluding goodwill and intangible assets):
 
 
 
 United States
$
292,586

 
$
279,913

 All other countries
24,691

 
22,904

Total
$
317,277

 
$
302,817

Schedule of Reconciliation of Operating Income (Loss) to Adjusted EBITDA
The following tables reconcile operating income (loss) for the Company's reportable segments and net earnings (loss) attributable to IAC shareholders to Adjusted EBITDA:
 
Three Months Ended September 30, 2016
 
Operating
Income
(Loss)
 
Stock-Based
Compensation
Expense
 
Depreciation
 
Amortization
of Intangibles
 
Acquisition-related Contingent Consideration Fair Value Adjustments
 

Adjusted
EBITDA
 
(In thousands)
Match Group
$
91,754

 
$
11,145

 
$
8,032

 
$
4,906

 
$
(5,129
)
 
$
110,708

HomeAdvisor
12,805

 
408

 
2,026

 
726

 

 
15,965

Video
(2,663
)
 
640

 
438

 
691

 

 
(894
)
Applications
29,240

 

 
1,073

 
1,519

 
2,743

 
34,575

Publishing
(14,562
)
 

 
2,029

 
6,325

 

 
(6,208
)
Other
(1,511
)
 

 
678

 
100

 
(91
)
 
(824
)
Corporate
(29,479
)
 
11,468

 
3,675

 

 

 
(14,336
)
Total
85,584

 
$
23,661

 
$
17,951

 
$
14,267

 
$
(2,477
)
 
$
138,986

Interest expense
(27,118
)
 
 
 
 
 
 
 
 
 
 
Other income, net
11,700

 
 
 
 
 
 
 
 
 
 
Earnings from continuing operations before income taxes
70,166

 
 
 
 
 
 
 
 
 
 
Income tax provision
(17,826
)
 
 
 
 
 
 
 
 
 
 
Earnings from continuing operations
52,340

 
 
 
 
 
 
 
 
 
 
Earnings from discontinued operations, net of tax

 
 
 
 
 
 
 
 
 
 
Net earnings
52,340

 
 
 
 
 
 
 
 
 
 
Net earnings attributable to noncontrolling interests
(9,178
)
 
 
 
 
 
 
 
 
 
 
Net earnings attributable to IAC shareholders
$
43,162

 
 
 
 
 
 
 
 
 
 
 
Three Months Ended September 30, 2015
 
Operating
Income
(Loss)
 
Stock-Based
Compensation
Expense
 
Depreciation
 
Amortization
of Intangibles
 
Acquisition-related Contingent Consideration Fair Value Adjustments
 

Adjusted
EBITDA
 
(In thousands)
Match Group
$
58,356

 
$
13,057

 
$
6,137

 
$
4,352

 
$
755

 
$
82,657

HomeAdvisor
6,095

 
410

 
1,627

 
772

 

 
8,904

Video
(5,655
)
 
50

 
289

 
377

 
(202
)
 
(5,141
)
Applications
46,539

 

 
1,302

 
1,573

 
(1,513
)
 
47,901

Publishing
14,149

 

 
2,363

 
4,563

 

 
21,075

Other
195

 

 
700

 
701

 

 
1,596

Corporate
(32,549
)
 
13,492

 
3,207

 

 

 
(15,850
)
Total
87,130

 
$
27,009

 
$
15,625

 
$
12,338

 
$
(960
)
 
$
141,142

Interest expense
(15,992
)
 
 
 
 
 
 
 
 
 
 
Other income, net
34,398

 
 
 
 
 
 
 
 
 
 
Earnings from continuing operations before income taxes
105,536

 
 
 
 
 
 
 
 
 
 
Income tax provision
(40,510
)
 
 
 
 
 
 
 
 
 
 
Earnings from continuing operations
65,026

 
 
 
 
 
 
 
 
 
 
Earnings from discontinued operations, net of tax
17

 
 
 
 
 
 
 
 
 
 
Net earnings
65,043

 
 
 
 
 
 
 
 
 
 
Net loss attributable to noncontrolling interests
568

 
 
 
 
 
 
 
 
 
 
Net earnings attributable to IAC shareholders
$
65,611

 
 
 
 
 
 
 
 
 
 

 
Nine Months Ended September 30, 2016
 
Operating
Income
(Loss)
 
Stock-Based
Compensation
Expense
 
Depreciation
 
Amortization
of Intangibles
 
Acquisition-related Contingent Consideration Fair Value Adjustments
 
Goodwill
Impairment
 

Adjusted
EBITDA
 
(In thousands)
Match Group
$
194,610

 
$
41,341

 
$
22,609

 
$
19,577

 
$
(2,723
)
 
$

 
$
275,414

HomeAdvisor
26,629

 
1,223

 
5,824

 
2,271

 

 

 
35,947

Video
(25,187
)
 
640

 
1,313

 
1,656

 
(192
)
 

 
(21,770
)
Applications
75,839

 

 
3,304

 
4,573

 
10,999

 

 
94,715

Publishing
(324,720
)
 

 
6,366

 
36,348

 

 
275,367

 
(6,639
)
Other
(3,299
)
 

 
2,044

 
637

 
(91
)
 

 
(709
)
Corporate
(89,317
)
 
39,406

 
9,861

 

 

 

 
(40,050
)
Total
(145,445
)
 
$
82,610

 
$
51,321

 
$
65,062

 
$
7,993

 
$
275,367

 
$
336,908

Interest expense
(82,622
)
 
 
 
 
 
 
 
 
 
 
 
 
Other income, net
20,405

 
 
 
 
 
 
 
 
 
 
 
 
Loss from continuing operations before income taxes
(207,662
)
 
 
 
 
 
 
 
 
 
 
 
 
Income tax benefit
77,394

 
 
 
 
 
 
 
 
 
 
 
 
Loss from continuing operations
(130,268
)
 
 
 
 
 
 
 
 
 
 
 
 
Earnings from discontinued operations, net of tax

 
 
 
 
 
 
 
 
 
 
 
 
Net loss
(130,268
)
 
 
 
 
 
 
 
 
 
 
 
 
Net earnings attributable to noncontrolling interests
(13,063
)
 
 
 
 
 
 
 
 
 
 
 
 
Net loss attributable to IAC shareholders
$
(143,331
)
 
 
 
 
 
 
 
 
 
 
 
 
 
Nine Months Ended September 30, 2015
 
Operating
Income
(Loss)
 
Stock-Based
Compensation
Expense
 
Depreciation
 
Amortization
of Intangibles
 
Acquisition-related Contingent Consideration Fair Value Adjustments
 

Adjusted
EBITDA
 
(In thousands)
Match Group
$
125,918

 
$
30,982

 
$
19,804

 
$
14,130

 
$
(11,479
)
 
$
179,355

HomeAdvisor
3,687

 
1,250

 
4,767

 
3,064

 

 
12,768

Video
(36,581
)
 
344

 
713

 
1,179

 
(2,637
)
 
(36,982
)
Applications
138,076

 

 
3,532

 
4,727

 
(3,790
)
 
142,545

Publishing
43,685

 

 
7,293

 
14,087

 

 
65,065

Other
(745
)
 

 
1,824

 
2,117

 

 
3,196

Corporate
(89,022
)
 
39,293

 
8,760

 

 

 
(40,969
)
Total
185,018

 
$
71,869

 
$
46,693

 
$
39,304

 
$
(17,906
)
 
$
324,978

Interest expense
(45,270
)
 
 
 
 
 
 
 
 
 
 
Other income, net
39,748

 
 
 
 
 
 
 
 
 
 
Earnings from continuing operations before income taxes
179,496

 
 
 
 
 
 
 
 
 
 
Income tax provision
(34,722
)
 
 
 
 
 
 
 
 
 
 
Earnings from continuing operations
144,774

 
 
 
 
 
 
 
 
 
 
Loss from discontinued operations, net of tax
(11
)
 
 
 
 
 
 
 
 
 
 
Net earnings
144,763

 
 
 
 
 
 
 
 
 
 
Net loss attributable to noncontrolling interests
6,558

 
 
 
 
 
 
 
 
 
 
Net earnings attributable to IAC shareholders
$
151,321

 
 
 
 
 
 
 
 
 
 
Schedule of Reconciliation of Segment Assets to Total Assets
The following tables reconcile segment assets to total assets:
 
September 30, 2016
 
Segment Assets
 
Goodwill
 
Indefinite-Lived
Intangible Assets
 
Definite-Lived
Intangible Assets
 
Total Assets
 
(In thousands)
Match Group
$
482,899

 
$
1,311,961

 
$
248,244

 
$
13,280

 
$
2,056,384

HomeAdvisor
53,930

 
150,451

 
600

 
3,472

 
208,453

Video
126,034

 
25,239

 
1,800

 
6,687

 
159,760

Applications
97,899

 
447,242

 
60,600

 
3,392

 
609,133

Publishing
464,233

 

 
15,005

 
18,036

 
497,274

Other
28,076

 
7,663

 
11,180

 

 
46,919

Corporate(a)
1,093,237

 

 

 

 
1,093,237

Total
$
2,346,308

 
$
1,942,556

 
$
337,429

 
$
44,867

 
$
4,671,160

 
December 31, 2015
 
Segment Assets
 
Goodwill
 
Indefinite-Lived
Intangible Assets
 
Definite-Lived
Intangible Assets
 
Total Assets
 
(In thousands)
Match Group
$
329,269

 
$
1,293,109

 
$
243,697

 
$
32,711

 
$
1,898,786

HomeAdvisor
32,112

 
150,251

 
600

 
5,727

 
188,690

Video
90,671

 
15,590

 
1,800

 
3,343

 
111,404

Applications
108,997

 
447,242

 
60,600

 
7,964

 
624,803

Publishing
390,951

 
277,192

 
59,805

 
7,849

 
735,797

Other
64,550

 
61,980

 
13,635

 
3,097

 
143,262

Corporate(a)
1,485,949

 

 

 

 
1,485,949

Total
$
2,502,499

 
$
2,245,364

 
$
380,137

 
$
60,691

 
$
5,188,691

________________________
(a) Corporate assets consist primarily of cash and cash equivalents, marketable securities and IAC's headquarters building.