XML 71 R56.htm IDEA: XBRL DOCUMENT v3.10.0.1
SEGMENT INFORMATION - Reconciliation of Operating Income (Loss) to Adjusted EBITDA (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2018
Sep. 30, 2017
Sep. 30, 2018
Sep. 30, 2017
Segment Reporting, Other Significant Reconciling Item [Line Items]        
Operating income (loss) $ 172,832 $ (18,589) $ 431,219 $ 94,106
Stock-based compensation expense 55,363 134,472 172,006 207,362
Depreciation 18,925 17,263 56,987 55,490
Amortization of intangibles 20,152 4,366 60,293 22,151
Interest expense (27,610) (25,036) (81,471) (74,556)
Other income (expense), net 8,113 (10,216) 174,635 (7,700)
Earnings (loss) before income taxes 153,335 (53,841) 524,383 11,850
Income tax benefit (provision) 18,242 279,480 15,887 322,809
Net earnings 171,577 225,639 540,270 334,659
Net earnings attributable to noncontrolling interests (25,803) (45,996) (105,061) (62,539)
Net earnings attributable to IAC shareholders 145,774 179,643 435,209 272,120
Operating segments | Match Group        
Segment Reporting, Other Significant Reconciling Item [Line Items]        
Operating income (loss) 139,895 91,008 402,293 232,854
Stock-based compensation expense 16,141 19,949 49,810 53,627
Depreciation 8,513 8,147 25,059 23,619
Amortization of intangibles 435 401 914 1,208
Acquisition-related Contingent Consideration Fair Value Adjustments 55 59 265 4,397
Adjusted EBITDA 165,039 119,564 478,341 315,705
Operating segments | ANGI Homeservices        
Segment Reporting, Other Significant Reconciling Item [Line Items]        
Operating income (loss) 33,515 (112,505) 46,021 (115,258)
Stock-based compensation expense 22,474 103,980 69,433 120,280
Depreciation 6,100 3,491 18,170 9,705
Amortization of intangibles 15,611 2,768 47,695 6,885
Acquisition-related Contingent Consideration Fair Value Adjustments 0 0 0 0
Adjusted EBITDA 77,700 (2,266) 181,319 21,612
Operating segments | Video        
Segment Reporting, Other Significant Reconciling Item [Line Items]        
Operating income (loss) (10,250) (1,809) (41,107) (25,227)
Stock-based compensation expense 323 134 1,747 267
Depreciation 396 541 1,518 1,637
Amortization of intangibles 2,141 312 6,410 937
Acquisition-related Contingent Consideration Fair Value Adjustments 0 0 0 0
Adjusted EBITDA (7,390) (822) (31,432) (22,386)
Operating segments | Applications        
Segment Reporting, Other Significant Reconciling Item [Line Items]        
Operating income (loss) 33,041 29,386 91,579 101,288
Stock-based compensation expense 0 0 0 0
Depreciation 617 1,155 2,145 3,087
Amortization of intangibles 1,331 536 3,421 1,633
Acquisition-related Contingent Consideration Fair Value Adjustments 0 0 0 548
Adjusted EBITDA 34,989 31,077 97,145 106,556
Operating segments | Publishing        
Segment Reporting, Other Significant Reconciling Item [Line Items]        
Operating income (loss) 17,398 5,677 46,016 (2,968)
Stock-based compensation expense 0 0 0 0
Depreciation 435 1,062 1,566 4,011
Amortization of intangibles 634 349 1,853 9,964
Acquisition-related Contingent Consideration Fair Value Adjustments 0 0 0 0
Adjusted EBITDA 18,467 7,088 49,435 11,007
Operating segments | Other        
Segment Reporting, Other Significant Reconciling Item [Line Items]        
Operating income (loss)       (5,621)
Stock-based compensation expense       1,729
Depreciation       836
Amortization of intangibles       1,524
Acquisition-related Contingent Consideration Fair Value Adjustments       0
Adjusted EBITDA 0 0 0 (1,532)
Corporate        
Segment Reporting, Other Significant Reconciling Item [Line Items]        
Operating income (loss) (40,767) (30,346) (113,583) (90,962)
Stock-based compensation expense 16,425 10,409 51,016 31,459
Depreciation 2,864 2,867 8,529 12,595
Amortization of intangibles 0 0 0 0
Acquisition-related Contingent Consideration Fair Value Adjustments 0 0 0 0
Adjusted EBITDA $ (21,478) $ (17,070) $ (54,038) $ (46,908)