XML 61 R47.htm IDEA: XBRL DOCUMENT v3.7.0.1
SEGMENT INFORMATION - Schedule of Reconciliation of Operating Income (Loss) to Adjusted EBITDA (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2017
Jun. 30, 2016
Jun. 30, 2017
Jun. 30, 2016
Segment Reporting, Other Significant Reconciling Item [Line Items]        
Operating income (loss) $ 75,635 $ (252,446) $ 112,695 $ (231,029)
Stock-based compensation expense 38,915 27,764 72,890 58,949
Depreciation 18,339 17,575 38,227 33,370
Amortization of intangibles 8,624 36,975 17,785 50,795
Acquisition-related Contingent Consideration Fair Value Adjustments 2,994 6,801 4,886 10,470
Goodwill impairment 0 275,367 0 275,367
Adjusted EBITDA 144,507 112,036 246,483 197,922
Interest expense (24,728) (27,644) (49,520) (55,504)
Other income (expense), net 10,230 (7,192) 2,516 8,705
Earnings (loss) before income taxes 61,137 (287,282) 65,691 (277,828)
Income tax benefit (provision) 19,420 96,740 43,329 95,220
Net earnings (loss) 80,557 (190,542) 109,020 (182,608)
Net earnings attributable to noncontrolling interests (14,289) (4,233) (16,543) (3,885)
Net earnings (loss) attributable to IAC shareholders 66,268 (194,775) 92,477 (186,493)
Operating segments | Match Group        
Segment Reporting, Other Significant Reconciling Item [Line Items]        
Operating income (loss) 82,975 77,500 141,846 111,686
Stock-based compensation expense 15,654 12,644 33,678 30,092
Depreciation 7,883 7,176 15,472 12,927
Amortization of intangibles 404 4,894 807 11,622
Acquisition-related Contingent Consideration Fair Value Adjustments 2,994 (755) 4,338 2,406
Goodwill impairment   0   0
Adjusted EBITDA 109,910 101,459 196,141 168,733
Operating segments | HomeAdvisor        
Segment Reporting, Other Significant Reconciling Item [Line Items]        
Operating income (loss) 8,264 11,910 14,284 13,824
Stock-based compensation expense 443 408 1,133 815
Depreciation 3,218 1,925 6,214 3,798
Amortization of intangibles 2,750 773 4,117 1,545
Acquisition-related Contingent Consideration Fair Value Adjustments 0 0 0 0
Goodwill impairment   0   0
Adjusted EBITDA 14,675 15,016 25,748 19,982
Operating segments | Video        
Segment Reporting, Other Significant Reconciling Item [Line Items]        
Operating income (loss) (7,829) (5,039) (23,418) (22,524)
Stock-based compensation expense 133 0 133 0
Depreciation 552 477 1,096 875
Amortization of intangibles 312 587 625 965
Acquisition-related Contingent Consideration Fair Value Adjustments 0 0 0 (192)
Goodwill impairment   0   0
Adjusted EBITDA (6,832) (3,975) (21,564) (20,876)
Operating segments | Applications        
Segment Reporting, Other Significant Reconciling Item [Line Items]        
Operating income (loss) 39,134 18,921 71,902 46,599
Stock-based compensation expense 0 0 0 0
Depreciation 921 1,082 1,932 2,231
Amortization of intangibles 491 1,523 1,097 3,054
Acquisition-related Contingent Consideration Fair Value Adjustments 0 7,556 548 8,256
Goodwill impairment   0   0
Adjusted EBITDA 40,546 29,082 75,479 60,140
Operating segments | Publishing        
Segment Reporting, Other Significant Reconciling Item [Line Items]        
Operating income (loss) (2,857) (316,934) (8,645) (310,158)
Stock-based compensation expense 0 0 0 0
Depreciation 930 2,148 2,949 4,337
Amortization of intangibles 4,667 27,574 9,615 30,023
Acquisition-related Contingent Consideration Fair Value Adjustments 0 0 0 0
Goodwill impairment   275,367   275,367
Adjusted EBITDA 2,740 (11,845) 3,919 (431)
Operating segments | Other        
Segment Reporting, Other Significant Reconciling Item [Line Items]        
Operating income (loss) 0 (5,518) (5,621) (10,618)
Stock-based compensation expense 0 54 1,729 104
Depreciation   1,557 836 3,016
Amortization of intangibles 0 1,624 1,524 3,586
Acquisition-related Contingent Consideration Fair Value Adjustments 0 0 0 0
Goodwill impairment   0   0
Adjusted EBITDA 0 (2,283) (1,532) (3,912)
Corporate        
Segment Reporting, Other Significant Reconciling Item [Line Items]        
Operating income (loss) (44,052) (33,286) (77,653) (59,838)
Stock-based compensation expense 22,685 14,658 36,217 27,938
Depreciation 4,835 3,210 9,728 6,186
Amortization of intangibles 0 0 0 0
Acquisition-related Contingent Consideration Fair Value Adjustments 0 0 0 0
Goodwill impairment   0   0
Adjusted EBITDA $ (16,532) $ (15,418) $ (31,708) $ (25,714)