XML 63 R45.htm IDEA: XBRL DOCUMENT v3.6.0.2
SEGMENT INFORMATION (Tables)
12 Months Ended
Dec. 31, 2016
Segment Reporting [Abstract]  
Schedule of Segment Reporting Information
Operating segments are combined for reporting purposes if they meet certain aggregation criteria, which principally relate to the similarity of their economic characteristics or, in the case of the Other reportable segment, do not meet the quantitative thresholds that require presentation as separate operating segments.
 
Years Ended December 31,
 
2016
 
2015
 
2014
 
(In thousands)
Revenue:
 
 
 
 
 
Match Group
$
1,222,526

 
$
1,020,431

 
$
888,268

HomeAdvisor
498,890

 
361,201

 
283,541

Video
228,649

 
213,317

 
182,454

Applications
604,140

 
760,748

 
776,707

Publishing
407,313

 
691,686

 
791,549

Other
178,949

 
184,095

 
187,834

Inter-segment elimination
(585
)
 
(545
)
 
(806
)
Total
$
3,139,882

 
$
3,230,933

 
$
3,109,547


 
Years Ended December 31,
 
2016
 
2015
 
2014
 
(In thousands)
Operating Income (Loss):
 
 
 
 
 
Match Group
$
305,908

 
$
193,556

 
$
228,567

HomeAdvisor
35,343

 
6,452

 
1,061

Video
(27,656
)
 
(38,756
)
 
(43,346
)
Applications
109,663

 
175,145

 
178,960

Publishing
(334,417
)
 
(26,692
)
 
110,523

Other
(2,037
)
 
(9,186
)
 
8,108

Corporate
(119,429
)
 
(120,931
)
 
(105,146
)
Total
$
(32,625
)
 
$
179,588

 
$
378,727

 
Years Ended December 31,
 
2016
 
2015
 
2014
 
(In thousands)
Adjusted EBITDA:(a)
 
 
 
 
 
Match Group
$
403,955

 
$
278,667

 
$
273,448

HomeAdvisor
48,546

 
18,529

 
17,701

Video
(21,247
)
 
(38,384
)
 
(39,916
)
Applications
132,276

 
184,258

 
186,192

Publishing
(7,571
)
 
87,788

 
150,960

Other
1,227

 
10,621

 
13,134

Corporate
(55,967
)
 
(55,689
)
 
(57,443
)
Total
$
501,219

 
$
485,790

 
$
544,076


 
December 31,
 
2016
 
2015
 
(In thousands)
Segment Assets:(b)
 
 
 
Match Group
$
509,936

 
$
330,736

HomeAdvisor
97,751

 
32,116

Video
230,269

 
90,671

Applications
109,019

 
108,997

Publishing
409,838

 
391,450

Other

 
64,550

Corporate
1,009,557

 
1,483,979

Total
$
2,366,370

 
$
2,502,499


 
Years Ended December 31,
 
2016
 
2015
 
2014
 
(In thousands)
Capital expenditures:
 
 
 
 
 
Match Group
$
48,903

 
$
29,156

 
$
21,793

HomeAdvisor
16,660

 
10,170

 
6,775

Video
2,508

 
2,466

 
1,878

Applications
1,196

 
4,681

 
4,220

Publishing
2,093

 
6,283

 
13,481

Other
2,907

 
3,175

 
2,845

Corporate
3,772

 
6,118

 
6,241

Total
$
78,039

 
$
62,049

 
$
57,233


_______________________________________________________________________________
(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, and this measure is one of the primary metrics by which our internal budgets are based and by which management is compensated. 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 by Geographic Areas
 
Years Ended December 31,
 
2016
 
2015
 
2014
 
(In thousands)
Revenue
 
 
 
 
 
United States
$
2,318,976

 
$
2,376,035

 
$
2,146,189

All other countries
820,906

 
854,898

 
963,358

Total
$
3,139,882

 
$
3,230,933

 
$
3,109,547

Schedule of Long-lived Assets by Geographic Areas
 
December 31,
 
2016
 
2015
 
(In thousands)
Long-lived assets (excluding goodwill and intangible assets)
 
 
 
United States
$
281,725

 
$
279,913

All other countries
24,523

 
22,904

Total
$
306,248

 
$
302,817

Schedule of Reconciliation of Adjusted EBITDA to Operating Income (Loss)
The following tables reconcile operating income (loss) for the Company's reportable segments and net (loss) earnings attributable to IAC shareholders to Adjusted EBITDA:
 
Year Ended December 31, 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
$
305,908

 
$
52,988

 
$
31,227

 
$
23,029

 
$
(9,197
)
 
$

 
$
403,955

HomeAdvisor
35,343

 
1,631

 
8,419

 
3,153

 

 

 
48,546

Video
(27,656
)
 
640

 
1,785

 
4,176

 
(192
)
 

 
(21,247
)
Applications
109,663

 

 
5,095

 
5,483

 
12,035

 

 
132,276

Publishing
(334,417
)
 

 
8,531

 
42,948

 

 
275,367

 
(7,571
)
Other
(2,037
)
 

 
2,718

 
637

 
(91
)
 

 
1,227

Corporate
(119,429
)
 
49,561

 
13,901

 

 

 

 
(55,967
)
Total
$
(32,625
)
 
$
104,820

 
$
71,676

 
$
79,426

 
$
2,555

 
$
275,367

 
$
501,219

Interest expense
(109,110
)
 
 
 
 
 
 
 
 
 
 
 
 
Other income, net
60,461

 
 
 
 
 
 
 
 
 
 
 
 
Loss from continuing operations before income taxes
(81,274
)
 
 
 
 
 
 
 
 
 
 
 
 
Income tax benefit
64,934

 
 
 
 
 
 
 
 
 
 
 
 
Loss from continuing operations
(16,340
)
 
 
 
 
 
 
 
 
 
 
 
 
Earnings from discontinued operations, net of tax
189

 
 
 
 
 
 
 
 
 
 
 
 
Net loss
(16,151
)
 
 
 
 
 
 
 
 
 
 
 
 
Net earnings attributable to noncontrolling interests
(25,129
)
 
 
 
 
 
 
 
 
 
 
 
 
Net loss attributable to IAC shareholders
$
(41,280
)
 
 
 
 
 
 
 
 
 
 
 
 
 
Year Ended December 31, 2015
 
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
$
193,556

 
$
50,083

 
$
25,983

 
$
20,101

 
$
(11,056
)
 
$

 
$
278,667

HomeAdvisor
6,452

 
1,649

 
6,593

 
3,835

 

 

 
18,529

Video
(38,756
)
 
360

 
1,091

 
1,558

 
(2,637
)
 

 
(38,384
)
Applications
175,145

 

 
4,617

 
6,264

 
(1,768
)
 

 
184,258

Publishing
(26,692
)
 

 
9,577

 
104,903

 

 

 
87,788

Other
(9,186
)
 

 
2,460

 
3,291

 

 
14,056

 
10,621

Corporate
(120,931
)
 
53,358

 
11,884

 

 

 

 
(55,689
)
Total
179,588

 
$
105,450

 
$
62,205

 
$
139,952

 
$
(15,461
)
 
$
14,056

 
$
485,790

Interest expense
(73,636
)
 
 
 
 
 
 
 
 
 
 
 
 
Other income, net
36,921

 
 
 
 
 
 
 
 
 
 
 
 
Earnings from continuing operations before income taxes
142,873

 
 
 
 
 
 
 
 
 
 
 
 
Income tax provision
(29,516
)
 
 
 
 
 
 
 
 
 
 
 
 
Earnings from continuing operations
113,357

 
 
 
 
 
 
 
 
 
 
 
 
Earnings from discontinued operations, net of tax
17

 
 
 
 
 
 
 
 
 
 
 
 
Net earnings
113,374

 
 
 
 
 
 
 
 
 
 
 
 
Net loss attributable to noncontrolling interests
6,098

 
 
 
 
 
 
 
 
 
 
 
 
Net earnings attributable to IAC shareholders
$
119,472

 
 
 
 
 
 
 
 
 
 
 
 
 
Year Ended December 31, 2014
 
Operating
Income
(Loss)
 
Stock-Based
Compensation
Expense
 
Depreciation
 
Amortization
of Intangibles
 
Acquisition-related Contingent Consideration Fair Value Adjustments
 
Adjusted EBITDA
 
(In thousands)
Match Group
$
228,567

 
$
20,851

 
$
25,547

 
$
11,395

 
$
(12,912
)
 
$
273,448

HomeAdvisor
1,061

 
558

 
6,520

 
9,562

 

 
17,701

Video
(43,346
)
 
647

 
899

 
2,099

 
(215
)
 
(39,916
)
Applications
178,960

 

 
4,385

 
2,521

 
326

 
186,192

Publishing
110,523

 

 
11,856

 
28,581

 

 
150,960

Other
8,108

 

 
1,824

 
3,768

 
(566
)
 
13,134

Corporate
(105,146
)
 
37,578

 
10,125

 

 

 
(57,443
)
Total
378,727

 
$
59,634

 
$
61,156

 
$
57,926

 
$
(13,367
)
 
$
544,076

Interest expense
(56,314
)
 
 
 
 
 
 
 
 
 
 
Other expense, net
(52,484
)
 
 
 
 
 
 
 
 
 
 
Earnings from continuing operations before income taxes
269,929

 
 
 
 
 
 
 
 
 
 
Income tax provision
(35,372
)
 
 
 
 
 
 
 
 
 
 
Earnings from continuing operations
234,557

 
 
 
 
 
 
 
 
 
 
Earnings from discontinued operations, net of tax
174,673

 
 
 
 
 
 
 
 
 
 
Net earnings
409,230

 
 
 
 
 
 
 
 
 
 
Net loss attributable to noncontrolling interests
5,643

 
 
 
 
 
 
 
 
 
 
Net earnings attributable to IAC shareholders
$
414,873

 
 
 
 
 
 
 
 
 
 
Schedule of Reconciliation of Segment Assets to Total Assets
The following tables reconcile segment assets to total assets:
 
December 31, 2016
 
Segment Assets
 
Goodwill
 
Indefinite-Lived
Intangible Assets
 
Definite-Lived
Intangible Assets
 
Total Assets
 
(In thousands)
Match Group
$
509,936

 
$
1,280,960

 
$
238,361

 
$
10,809

 
$
2,040,066

HomeAdvisor
97,751

 
170,611

 
4,884

 
5,908

 
279,154

Video
230,269

 
25,239

 
1,800

 
4,167

 
261,475

Applications
109,019

 
447,242

 
60,600

 
2,481

 
619,342

Publishing
409,838

 

 
15,000

 
11,441

 
436,279

Other

 

 

 

 

Corporate(c)
1,009,557

 

 

 

 
1,009,557

Total
$
2,366,370

 
$
1,924,052

 
$
320,645

 
$
34,806

 
$
4,645,873


 
December 31, 2015
 
Segment Assets
 
Goodwill
 
Indefinite-Lived
Intangible Assets
 
Definite-Lived
Intangible Assets
 
Total Assets
 
(In thousands)
Match Group
$
330,736

 
$
1,293,109

 
$
243,697

 
$
32,711

 
$
1,900,253

HomeAdvisor
32,116

 
150,251

 
600

 
5,727

 
188,694

Video
90,671

 
15,590

 
1,800

 
3,343

 
111,404

Applications
108,997

 
447,242

 
60,600

 
7,964

 
624,803

Publishing
391,450

 
277,192

 
59,805

 
7,849

 
736,296

Other
64,550

 
61,980

 
13,635

 
3,097

 
143,262

Corporate(c)
1,483,979

 

 

 

 
1,483,979

Total
$
2,502,499

 
$
2,245,364

 
$
380,137

 
$
60,691

 
$
5,188,691

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