XML 72 R58.htm IDEA: XBRL DOCUMENT v3.10.0.1
SEGMENT INFORMATION - Schedule of Reconciliation of Operating Income (Loss) to Adjusted EBITDA (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2018
Jun. 30, 2017
Jun. 30, 2018
Jun. 30, 2017
Segment Reporting, Other Significant Reconciling Item [Line Items]        
Operating income $ 168,437 $ 75,635 $ 258,387 $ 112,695
Stock-based compensation expense 57,561 38,915 116,643 72,890
Depreciation 18,805 18,339 38,062 38,227
Amortization of intangibles 20,188 8,624 40,141 17,785
Interest expense (27,356) (24,728) (53,861) (49,520)
Other income, net 171,141 10,230 166,522 2,516
Earnings before income taxes 312,222 61,137 371,048 65,691
Income tax benefit (provision) (31,368) 19,420 (2,355) 43,329
Net earnings 280,854 80,557 368,693 109,020
Net earnings attributable to noncontrolling interests (62,501) (14,289) (79,258) (16,543)
Net earnings attributable to IAC shareholders 218,353 66,268 289,435 92,477
Operating segments | Match Group        
Segment Reporting, Other Significant Reconciling Item [Line Items]        
Operating income 150,165 82,975 262,398 141,846
Stock-based compensation expense 16,706 15,654 33,669 33,678
Depreciation 8,399 7,883 16,546 15,472
Amortization of intangibles 237 404 479 807
Acquisition-related Contingent Consideration Fair Value Adjustments 54 2,994 210 4,338
Adjusted EBITDA 175,561 109,910 313,302 196,141
Operating segments | ANGI Homeservices        
Segment Reporting, Other Significant Reconciling Item [Line Items]        
Operating income 23,262 (4,141) 12,506 (2,753)
Stock-based compensation expense 22,053 11,839 46,959 16,300
Depreciation 5,886 3,218 12,070 6,214
Amortization of intangibles 15,778 2,750 32,084 4,117
Acquisition-related Contingent Consideration Fair Value Adjustments 0 0 0 0
Adjusted EBITDA 66,979 13,666 103,619 23,878
Operating segments | Video        
Segment Reporting, Other Significant Reconciling Item [Line Items]        
Operating income (14,982) (7,829) (30,857) (23,418)
Stock-based compensation expense 1,293 133 1,424 133
Depreciation 447 552 1,122 1,096
Amortization of intangibles 2,140 312 4,269 625
Acquisition-related Contingent Consideration Fair Value Adjustments 0 0 0 0
Adjusted EBITDA (11,102) (6,832) (24,042) (21,564)
Operating segments | Applications        
Segment Reporting, Other Significant Reconciling Item [Line Items]        
Operating income 33,077 39,134 58,538 71,902
Stock-based compensation expense 0 0 0 0
Depreciation 773 921 1,528 1,932
Amortization of intangibles 1,554 491 2,090 1,097
Acquisition-related Contingent Consideration Fair Value Adjustments 0 0 0 548
Adjusted EBITDA 35,404 40,546 62,156 75,479
Operating segments | Publishing        
Segment Reporting, Other Significant Reconciling Item [Line Items]        
Operating income 12,807 (2,857) 28,618 (8,645)
Stock-based compensation expense 0 0 0 0
Depreciation 469 930 1,131 2,949
Amortization of intangibles 479 4,667 1,219 9,615
Acquisition-related Contingent Consideration Fair Value Adjustments 0 0 0 0
Adjusted EBITDA 13,755 2,740 30,968 3,919
Operating segments | Other        
Segment Reporting, Other Significant Reconciling Item [Line Items]        
Operating income 0 0 0 (5,621)
Stock-based compensation expense 0 0 0 1,729
Depreciation       836
Amortization of intangibles 0 0 0 1,524
Acquisition-related Contingent Consideration Fair Value Adjustments 0 0 0 0
Adjusted EBITDA 0 0 0 (1,532)
Corporate        
Segment Reporting, Other Significant Reconciling Item [Line Items]        
Operating income (35,892) (31,647) (72,816) (60,616)
Stock-based compensation expense 17,509 11,289 34,591 21,050
Depreciation 2,831 4,835 5,665 9,728
Amortization of intangibles 0 0 0 0
Acquisition-related Contingent Consideration Fair Value Adjustments 0 0 0 0
Adjusted EBITDA $ (15,552) $ (15,523) $ (32,560) $ (29,838)