XML 45 R31.htm IDEA: XBRL DOCUMENT v3.10.0.1
SEGMENT INFORMATION (Tables)
6 Months Ended
Jun. 30, 2018
Segment Reporting [Abstract]  
Schedule of Segment Reporting Information
 
Three Months Ended June 30,
 
Six Months Ended June 30,
 
2018
 
2017
 
2018
 
2017
 
(In thousands)
Revenue:
 
 
 
 
 
 
 
Match Group
$
421,196

 
$
309,572

 
$
828,563

 
$
608,336

ANGI Homeservices
294,822

 
180,711

 
550,133

 
331,456

Video
62,757

 
55,182

 
128,919

 
105,759

Applications
143,074

 
143,969

 
275,061

 
302,866

Publishing
137,355

 
78,124

 
271,677

 
156,204

Other(a)

 

 

 
23,980

Inter-segment eliminations
(82
)
 
(171
)
 
(156
)
 
(381
)
Total
$
1,059,122

 
$
767,387

 
$
2,054,197

 
$
1,528,220

___________________
(a) 
The 2017 results at the Other segment consists of the results of The Princeton Review prior to its sale on March 31, 2017.
 
Three Months Ended June 30,
 
Six Months Ended June 30,
 
2018
 
2017
 
2018
 
2017
 
(In thousands)
Operating Income (Loss):
 
 
 
 
 
 
 
Match Group
$
150,165

 
$
82,975

 
$
262,398

 
$
141,846

ANGI Homeservices
23,262

 
(4,141
)
 
12,506

 
(2,753
)
Video
(14,982
)
 
(7,829
)
 
(30,857
)
 
(23,418
)
Applications
33,077

 
39,134

 
58,538

 
71,902

Publishing
12,807

 
(2,857
)
 
28,618

 
(8,645
)
Other

 

 

 
(5,621
)
Corporate
(35,892
)
 
(31,647
)
 
(72,816
)
 
(60,616
)
Total
$
168,437

 
$
75,635

 
$
258,387

 
$
112,695


 
Three Months Ended June 30,
 
Six Months Ended June 30,
 
2018
 
2017
 
2018
 
2017
 
(In thousands)
Adjusted EBITDA:(b)
 
 
 
 
 
 
 
Match Group
$
175,561

 
$
109,910

 
$
313,302

 
$
196,141

ANGI Homeservices
$
66,979

 
$
13,666

 
$
103,619

 
$
23,878

Video
$
(11,102
)
 
$
(6,832
)
 
$
(24,042
)
 
$
(21,564
)
Applications
$
35,404

 
$
40,546

 
$
62,156

 
$
75,479

Publishing
$
13,755

 
$
2,740

 
$
30,968

 
$
3,919

Other
$

 
$

 
$

 
$
(1,532
)
Corporate
$
(15,552
)
 
$
(15,523
)
 
$
(32,560
)
 
$
(29,838
)

________________________
(b) 
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 businesses, and this measure is one of the primary metrics on 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. Adjusted EBITDA has certain limitations in that it does not take into account the impact to IAC's statement of operations of certain expenses.
The following table presents the revenue of the Company's segments disaggregated by type of service:
 
Three Months Ended June 30,
 
Six Months Ended June 30,
 
2018
 
2017
 
2018
 
2017
 
(In thousands)
Match Group
 
 
 
 
 
 
 
Direct revenue:
 
 
 
 
 
 
 
North America
$
222,163

 
$
178,505

 
$
433,520

 
$
353,833

International
185,564

 
120,918

 
366,944

 
233,342

Direct revenue
407,727

 
299,423

 
800,464

 
587,175

Indirect revenue (principally advertising revenue)
13,469

 
10,149

 
28,099

 
21,161

 Total Match Group revenue
$
421,196

 
$
309,572

 
$
828,563

 
$
608,336

 
 
 
 
 
 
 
 
ANGI Homeservices
 
 
 
 
 
 
 
Marketplace:
 
 
 
 
 
 
 
Consumer connection revenue
$
187,172

 
$
141,163

 
$
336,232

 
$
257,163

Membership subscription revenue
16,565

 
13,704

 
32,192

 
26,456

Other revenue
998

 
888

 
1,919

 
1,780

Marketplace revenue
204,735

 
155,755

 
370,343

 
285,399

Advertising & Other revenue
72,770

 
9,736

 
143,188

 
18,164

North America
277,505

 
165,491

 
513,531

 
303,563

Consumer connection revenue
12,496

 
11,170

 
26,863

 
19,635

Membership subscription revenue
4,517

 
3,872

 
9,188

 
7,878

Other revenue
304

 
178

 
551

 
380

Europe
17,317

 
15,220

 
36,602

 
27,893

 Total ANGI Homeservices revenue
$
294,822

 
$
180,711

 
$
550,133

 
$
331,456

 
 
 
 
 
 
 
 
Video
 
 
 
 
 
 
 
Subscription revenue
$
32,724

 
$
26,782

 
$
67,067

 
$
51,599

Media production and distribution revenue
16,267

 
23,744

 
36,315

 
44,677

Advertising and other revenue
13,766

 
4,656

 
25,537

 
9,483

 Total Video revenue
$
62,757

 
$
55,182

 
$
128,919

 
$
105,759

 
 
 
 
 
 
 
 
Applications
 
 
 
 
 
 
 
Advertising revenue:
 
 
 
 
 
 
 
Google advertising revenue
$
88,821

 
$
94,130

 
$
176,252

 
$
199,228

Other
6,482

 
8,678

 
12,836

 
14,991

Advertising revenue
95,303

 
102,808

 
189,088

 
214,219

Subscription and other revenue
28,262

 
15,075

 
44,551

 
33,996

Consumer
123,565

 
117,883

 
233,639

 
248,215

Advertising revenue:
 
 
 
 
 
 
 
Google advertising revenue
18,746

 
25,329

 
39,892

 
53,038

Other
741

 
695

 
1,472

 
1,478

Advertising revenue
19,487

 
26,024

 
41,364

 
54,516

Other revenue
22

 
62

 
58

 
135

Partnerships
19,509

 
26,086

 
41,422

 
54,651

 Total Applications revenue
$
143,074

 
$
143,969

 
$
275,061

 
$
302,866

 
 
 
 
 
 
 
 
Publishing
 
 
 
 
 
 
 
Advertising revenue:
 
 
 
 
 
 
 
Google advertising revenue
$
12,353

 
$
10,808

 
$
25,991

 
$
20,597

Other
26,223

 
17,234

 
50,170

 
33,100

Advertising revenue
38,576

 
28,042

 
76,161

 
53,697

Other revenue
1,183

 
304

 
2,406

 
649

Premium Brands
39,759

 
28,346

 
78,567

 
54,346

Advertising revenue:
 
 
 
 
 
 
 
Google advertising revenue
84,563

 
43,794

 
173,255

 
88,481

Other
9,662

 
5,786

 
16,275

 
12,991

Advertising revenue
94,225

 
49,580

 
189,530

 
101,472

Other revenue
3,371

 
198

 
3,580

 
386

Ask & Other
97,596

 
49,778

 
193,110

 
101,858

 Total Publishing revenue
$
137,355

 
$
78,124

 
$
271,677

 
$
156,204

Schedule of Revenue and Long-lived Assets, Excluding Goodwill and Intangible Assets, by Geography
Revenue by geography is based on where the customer is located. Geographic information about revenue and long-lived assets is presented below:
 
Three Months Ended June 30,
 
Six Months Ended June 30,
 
2018
 
2017
 
2018
 
2017
 
(In thousands)
Revenue:
 
 
 
 
 
 
 
United States
$
708,571

 
$
545,020

 
$
1,366,151

 
$
1,093,618

All other countries
350,551

 
222,367

 
688,046

 
434,602

 Total
$
1,059,122

 
$
767,387

 
$
2,054,197

 
$
1,528,220

 
June 30,
2018
 
December 31,
2017
 
(In thousands)
Long-lived assets (excluding goodwill and intangible assets):
 
 
 
United States
$
277,566

 
$
286,541

All other countries
29,036

 
28,629

Total
$
306,602

 
$
315,170

Schedule of Reconciliation of Operating Income to Adjusted EBITDA
The following tables reconcile operating income (loss) for the Company's reportable segments and net earnings attributable to IAC shareholders to Adjusted EBITDA:
 
Three Months Ended June 30, 2018
 
Operating
Income
(Loss)
 
Stock-Based
Compensation
Expense
 
Depreciation
 
Amortization
of Intangibles
 
Acquisition-related Contingent Consideration Fair Value Adjustments
 

Adjusted
EBITDA
 
(In thousands)
Match Group
$
150,165

 
$
16,706

 
$
8,399

 
$
237

 
$
54

 
$
175,561

ANGI Homeservices
23,262

 
$
22,053

 
$
5,886

 
$
15,778

 
$

 
$
66,979

Video
(14,982
)
 
$
1,293

 
$
447

 
$
2,140

 
$

 
$
(11,102
)
Applications
33,077

 
$

 
$
773

 
$
1,554

 
$

 
$
35,404

Publishing
12,807

 
$

 
$
469

 
$
479

 
$

 
$
13,755

Other

 
$

 
$

 
$

 
$

 
$

Corporate
(35,892
)
 
$
17,509

 
$
2,831

 
$

 
$

 
$
(15,552
)
Operating income
168,437

 
 
 
 
 
 
 
 
 
 
Interest expense
(27,356
)
 
 
 
 
 
 
 
 
 
 
Other income, net
171,141

 
 
 
 
 
 
 
 
 
 
Earnings before income taxes
312,222

 
 
 
 
 
 
 
 
 
 
Income tax provision
(31,368
)
 
 
 
 
 
 
 
 
 
 
Net earnings
280,854

 
 
 
 
 
 
 
 
 
 
Net earnings attributable to noncontrolling interests
(62,501
)
 
 
 
 
 
 
 
 
 
 
Net earnings attributable to IAC shareholders
$
218,353

 
 
 
 
 
 
 
 
 
 
 
Three Months Ended June 30, 2017
 
Operating
Income
(Loss)
 
Stock-Based
Compensation
Expense
 
Depreciation
 
Amortization
of Intangibles
 
Acquisition-related Contingent Consideration Fair Value Adjustments
 

Adjusted
EBITDA
 
(In thousands)
Match Group
$
82,975

 
$
15,654

 
$
7,883

 
$
404

 
$
2,994

 
$
109,910

ANGI Homeservices
(4,141
)
 
$
11,839

 
$
3,218

 
$
2,750

 
$

 
$
13,666

Video
(7,829
)
 
$
133

 
$
552

 
$
312

 
$

 
$
(6,832
)
Applications
39,134

 
$

 
$
921

 
$
491

 
$

 
$
40,546

Publishing
(2,857
)
 
$

 
$
930

 
$
4,667

 
$

 
$
2,740

Other

 
$

 
$

 
$

 
$

 
$

Corporate
(31,647
)
 
$
11,289

 
$
4,835

 
$

 
$

 
$
(15,523
)
Operating income
75,635

 
 
 
 
 
 
 
 
 
 
Interest expense
(24,728
)
 
 
 
 
 
 
 
 
 
 
Other income, net
10,230

 
 
 
 
 
 
 
 
 
 
Earnings before income taxes
61,137

 
 
 
 
 
 
 
 
 
 
Income tax benefit
19,420

 
 
 
 
 
 
 
 
 
 
Net earnings
80,557

 
 
 
 
 
 
 
 
 
 
Net earnings attributable to noncontrolling interests
(14,289
)
 
 
 
 
 
 
 
 
 
 
Net earnings attributable to IAC shareholders
$
66,268

 
 
 
 
 
 
 
 
 
 

 
Six Months Ended June 30, 2018
 
Operating
Income
(Loss)
 
Stock-Based
Compensation
Expense
 
Depreciation
 
Amortization
of Intangibles
 
Acquisition-related Contingent Consideration Fair Value Adjustments
 

Adjusted
EBITDA
 
(In thousands)
Match Group
$
262,398

 
$
33,669

 
$
16,546

 
$
479

 
$
210

 
$
313,302

ANGI Homeservices
12,506

 
$
46,959

 
$
12,070

 
$
32,084

 
$

 
$
103,619

Video
(30,857
)
 
$
1,424

 
$
1,122

 
$
4,269

 
$

 
$
(24,042
)
Applications
58,538

 
$

 
$
1,528

 
$
2,090

 
$

 
$
62,156

Publishing
28,618

 
$

 
$
1,131

 
$
1,219

 
$

 
$
30,968

Other

 
$

 
$

 
$

 
$

 
$

Corporate
(72,816
)
 
$
34,591

 
$
5,665

 
$

 
$

 
$
(32,560
)
Operating income
258,387

 
 
 
 
 
 
 
 
 
 
Interest expense
(53,861
)
 
 
 
 
 
 
 
 
 
 
Other income, net
166,522

 
 
 
 
 
 
 
 
 
 
Earnings before income taxes
371,048

 
 
 
 
 
 
 
 
 
 
Income tax provision
(2,355
)
 
 
 
 
 
 
 
 
 
 
Net earnings
368,693

 
 
 
 
 
 
 
 
 
 
Net earnings attributable to noncontrolling interests
(79,258
)
 
 
 
 
 
 
 
 
 
 
Net earnings attributable to IAC shareholders
$
289,435

 
 
 
 
 
 
 
 
 
 
 
Six Months Ended June 30, 2017
 
Operating
Income
(Loss)
 
Stock-Based
Compensation
Expense
 
Depreciation
 
Amortization
of Intangibles
 
Acquisition-related Contingent Consideration Fair Value Adjustments
 

Adjusted
EBITDA
 
(In thousands)
Match Group
$
141,846

 
$
33,678

 
$
15,472

 
$
807

 
$
4,338

 
$
196,141

ANGI Homeservices
(2,753
)
 
$
16,300

 
$
6,214

 
$
4,117

 
$

 
$
23,878

Video
(23,418
)
 
$
133

 
$
1,096

 
$
625

 
$

 
$
(21,564
)
Applications
71,902

 
$

 
$
1,932

 
$
1,097

 
$
548

 
$
75,479

Publishing
(8,645
)
 
$

 
$
2,949

 
$
9,615

 
$

 
$
3,919

Other
(5,621
)
 
$
1,729

 
$
836

 
$
1,524

 
$

 
$
(1,532
)
Corporate
(60,616
)
 
$
21,050

 
$
9,728

 
$

 
$

 
$
(29,838
)
Operating income
112,695

 
 
 
 
 
 
 
 
 
 
Interest expense
(49,520
)
 
 
 
 
 
 
 
 
 
 
Other income, net
2,516

 
 
 
 
 
 
 
 
 
 
Earnings before income taxes
65,691

 
 
 
 
 
 
 
 
 
 
Income tax benefit
43,329

 
 
 
 
 
 
 
 
 
 
Net earnings
109,020

 
 
 
 
 
 
 
 
 
 
Net earnings attributable to noncontrolling interests
(16,543
)
 
 
 
 
 
 
 
 
 
 
Net earnings attributable to IAC shareholders
$
92,477