XML 31 R17.htm IDEA: XBRL DOCUMENT v3.19.2
SEGMENT INFORMATION
6 Months Ended
Jun. 30, 2019
Segment Reporting [Abstract]  
SEGMENT INFORMATION SEGMENT INFORMATION
The overall concept that the Company employs in determining its operating segments is to present the financial information in a manner consistent with: how the chief operating decision maker views the businesses; how the businesses are organized as to segment management; and the focus of the businesses with regards to the types of services or products offered or the target market. 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 Emerging & Other reportable segment, do not meet the quantitative thresholds that require presentation as separate reportable segments.
The following table presents revenue by reportable segment:
 
Three Months Ended June 30,
 
Six Months Ended June 30,
 
2019
 
2018
 
2019
 
2018
 
(In thousands)
Revenue:
 
 
 
 
 
 
 
Match Group
$
497,973

 
$
421,196

 
$
962,598

 
$
828,563

ANGI Homeservices
343,896

 
294,822

 
647,339

 
550,133

Vimeo
45,713

 
39,560

 
89,294

 
75,128

Dotdash
37,728

 
30,757

 
71,689

 
60,788

Applications
132,937

 
143,074

 
276,486

 
275,061

Emerging & Other
128,542

 
129,796

 
245,290

 
264,681

Inter-segment eliminations
(131
)
 
(83
)
 
(195
)
 
(157
)
Total
$
1,186,658

 
$
1,059,122

 
$
2,292,501

 
$
2,054,197


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,
 
2019
 
2018
 
2019
 
2018
 
(In thousands)
Match Group
 
 
 
 
 
 
 
Direct revenue:
 
 
 
 
 
 
 
North America
$
251,499

 
$
222,163

 
$
489,272

 
$
433,520

International
235,801

 
185,564

 
451,990

 
366,944

Total Direct revenue
487,300

 
407,727

 
941,262

 
800,464

Indirect revenue (principally advertising revenue)
10,673

 
13,469

 
21,336

 
28,099

  Total Match Group revenue
$
497,973

 
$
421,196

 
$
962,598

 
$
828,563

 
 
 
 
 
 
 
 
ANGI Homeservices
 
 
 
 
 
 
 
Marketplace:
 
 
 
 
 
 
 
Consumer connection revenue
$
241,236

 
$
187,172

 
$
442,818

 
$
336,232

Membership subscription revenue
16,485

 
16,565

 
33,002

 
32,192

Other revenue
1,807

 
998

 
3,633

 
1,919

Total Marketplace revenue
259,528

 
204,735

 
479,453

 
370,343

Advertising and other revenue
64,872

 
72,770

 
126,941

 
143,188

Total North America revenue
324,400

 
277,505

 
606,394

 
513,531

Consumer connection revenue
15,232

 
12,496

 
32,355

 
26,863

Membership subscription revenue
3,613

 
4,517

 
7,355

 
9,188

Advertising and other revenue
651

 
304

 
1,235

 
551

Total Europe revenue
19,496

 
17,317

 
40,945

 
36,602

 Total ANGI Homeservices revenue
$
343,896

 
$
294,822

 
$
647,339

 
$
550,133

 
 
 
 
 
 
 
 
Vimeo
 
 
 
 
 
 
 
Platform revenue
$
45,713

 
$
36,293

 
$
87,015

 
$
69,225

Hardware revenue

 
3,267

 
2,279

 
5,903


 
Three Months Ended June 30,
 
Six Months Ended June 30,
 
2019
 
2018
 
2019
 
2018
 
(In thousands)
 Total Vimeo revenue
$
45,713

 
$
39,560

 
$
89,294

 
$
75,128

 
 
 
 
 
 
 
 
Dotdash
 
 
 
 
 
 
 
Advertising revenue
$
29,005

 
$
24,552

 
$
55,013

 
$
47,765

Affiliate commerce commission and other revenue
8,723

 
6,205

 
16,676

 
13,023

 Total Dotdash revenue
$
37,728

 
$
30,757

 
$
71,689

 
$
60,788

 
 
 
 
 
 
 
 
Applications
 
 
 
 
 
 
 
Desktop:
 
 
 
 
 
 
 
Advertising revenue:
 
 
 
 
 
 
 
Google advertising revenue
$
78,085

 
$
107,550

 
$
166,135

 
$
216,127

Other advertising revenue
2,846

 
2,112

 
6,194

 
3,807

Total advertising revenue
80,931

 
109,662

 
172,329

 
219,934

Subscription and other revenue
3,908

 
4,768

 
8,496

 
12,084

 Total Desktop revenue
84,839

 
114,430

 
180,825

 
232,018

Mosaic Group:
 
 
 
 
 
 
 
Subscription and other revenue
45,680

 
23,521

 
90,828

 
32,530

Advertising revenue
2,418

 
5,123

 
4,833

 
10,513

 Total Mosaic Group revenue
48,098

 
28,644

 
95,661

 
43,043

 Total Applications revenue
$
132,937

 
$
143,074

 
$
276,486

 
$
275,061

 
 
 
 
 
 
 
 
Emerging & Other
 
 
 
 
 
 
 
Advertising revenue:
 
 
 
 
 
 
 
Google advertising revenue
$
105,325

 
$
88,355

 
$
201,598

 
$
181,106

Other advertising revenue
8,299

 
16,799

 
15,276

 
30,068

Total advertising revenue
113,624

 
105,154

 
216,874

 
211,174

Other revenue
14,918

 
24,642

 
28,416

 
53,507

 Total Emerging & Other revenue
$
128,542

 
$
129,796

 
$
245,290

 
$
264,681


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,
 
2019
 
2018
 
2019
 
2018
 
(In thousands)
Revenue:
 
 
 
 
 
 
 
United States
$
774,095

 
$
708,571

 
$
1,486,476

 
$
1,366,151

All other countries
412,563

 
350,551

 
806,025

 
688,046

Total
$
1,186,658

 
$
1,059,122

 
$
2,292,501

 
$
2,054,197

 
June 30,
2019
 
December 31,
2018
 
(In thousands)
Long-lived assets (excluding goodwill and intangible assets):
 
 
 
United States
$
334,439

 
$
289,756

All other countries
27,111

 
29,044

   Total
$
361,550

 
$
318,800


The following tables present operating income (loss) and Adjusted EBTIDA by reportable segment:
 
Three Months Ended June 30,
 
Six Months Ended June 30,
 
2019
 
2018
 
2019
 
2018
 
(In thousands)
Operating Income (Loss):
 
 
 
 
 
 
 
Match Group
$
172,898

 
$
150,165

 
$
291,726

 
$
262,398

ANGI Homeservices
11,403

 
23,262

 
7,762

 
12,506

Vimeo
(11,616
)
 
(9,593
)
 
(29,400
)
 
(19,341
)
Dotdash
7,010

 
1,339

 
10,057

 
4,530

Applications
20,967

 
33,077

 
46,323

 
58,538

Emerging & Other
(1,789
)
 
6,079

 
(4,309
)
 
12,572

Corporate
(44,563
)
 
(35,892
)
 
(87,976
)
 
(72,816
)
Total
$
154,310

 
$
168,437

 
$
234,183

 
$
258,387


 
Three Months Ended June 30,
 
Six Months Ended June 30,
 
2019
 
2018
 
2019
 
2018
 
(In thousands)
Adjusted EBITDA(a):
 
 
 
 
 
 
 
Match Group
$
203,522

 
$
175,561

 
$
358,589

 
$
313,302

ANGI Homeservices
$
51,432

 
$
66,979

 
$
88,611

 
$
103,619

Vimeo
$
(9,464
)
 
$
(7,631
)
 
$
(25,664
)
 
$
(15,415
)
Dotdash
$
8,375

 
$
1,994

 
$
15,525

 
$
5,843

Applications
$
25,319

 
$
35,404

 
$
55,007

 
$
62,156

Emerging & Other
$
(1,517
)
 
$
8,290

 
$
(3,612
)
 
$
16,498

Corporate
$
(18,586
)
 
$
(15,552
)
 
$
(38,806
)
 
$
(32,560
)

_____________________
(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 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 because it excludes the impact of these expenses.
The following tables reconcile operating income (loss) to Adjusted EBITDA for the Company's reportable segments:
 
Three Months Ended June 30, 2019
 
Operating
Income
(Loss)
 
Stock-Based
Compensation
Expense
 
Depreciation
 
Amortization
of Intangibles
 
Acquisition-related Contingent Consideration Fair Value Adjustments
 

Adjusted
EBITDA
 
(In thousands)
Match Group
$
172,898

 
$
22,015

 
$
8,197

 
$
412

 
$

 
$
203,522

ANGI Homeservices
11,403

 
$
17,520

 
$
8,796

 
$
13,713

 
$

 
$
51,432

Vimeo
(11,616
)
 
$

 
$
132

 
$
2,020

 
$

 
$
(9,464
)
Dotdash
7,010

 
$

 
$
218

 
$
1,147

 
$

 
$
8,375

Applications
20,967

 
$

 
$
389

 
$
2,346

 
$
1,617

 
$
25,319

Emerging & Other
(1,789
)
 
$

 
$
272

 
$

 
$

 
$
(1,517
)
Corporate
(44,563
)
 
$
22,890

 
$
3,087

 
$

 
$

 
$
(18,586
)
Operating income
154,310

 
 
 
 
 
 
 
 
 
 
Interest expense
(37,206
)
 
 
 
 
 
 
 
 
 
 
Other income, net
45,972

 
 
 
 
 
 
 
 
 
 
Earnings before income taxes
163,076

 
 
 
 
 
 
 
 
 
 
Income tax provision
(16,285
)
 
 
 
 
 
 
 
 
 
 
Net earnings
146,791

 
 
 
 
 
 
 
 
 
 
Net earnings attributable to noncontrolling interests
(33,324
)
 
 
 
 
 
 
 
 
 
 
Net earnings attributable to IAC shareholders
$
113,467

 
 
 
 
 
 
 
 
 
 
 
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

Vimeo
(9,593
)
 
$

 
$
321

 
$
1,641

 
$

 
$
(7,631
)
Dotdash
1,339

 
$

 
$
246

 
$
409

 
$

 
$
1,994

Applications
33,077

 
$

 
$
773

 
$
1,554

 
$

 
$
35,404

Emerging & Other
6,079

 
$
1,293

 
$
349

 
$
569

 
$

 
$
8,290

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

 
 
 
 
 
 
 
 
 
 

 
Six Months Ended June 30, 2019
 
Operating
Income
(Loss)
 
Stock-Based
Compensation
Expense
 
Depreciation
 
Amortization
of Intangibles
 
Acquisition-related Contingent Consideration Fair Value Adjustments
 

Adjusted
EBITDA
 
(In thousands)
Match Group
$
291,726

 
$
50,012

 
$
16,028

 
$
823

 
$

 
$
358,589

ANGI Homeservices
7,762

 
$
36,802

 
$
15,795

 
$
28,252

 
$

 
$
88,611

Vimeo
(29,400
)
 
$

 
$
325

 
$
3,411

 
$

 
$
(25,664
)
Dotdash
10,057

 
$

 
$
444

 
$
5,024

 
$

 
$
15,525

Applications
46,323

 
$

 
$
808

 
$
4,730

 
$
3,146

 
$
55,007

Emerging & Other
(4,309
)
 
$

 
$
547

 
$
150

 
$

 
$
(3,612
)
Corporate
(87,976
)
 
$
43,055

 
$
6,115

 
$

 
$

 
$
(38,806
)
Operating income
234,183

 
 
 
 
 
 
 
 
 
 
Interest expense
(68,349
)
 
 
 
 
 
 
 
 
 
 
Other income, net
46,623

 
 
 
 
 
 
 
 
 
 
Earnings before income taxes
212,457

 
 
 
 
 
 
 
 
 
 
Income tax benefit
47,319

 
 
 
 
 
 
 
 
 
 
Net earnings
259,776

 
 
 
 
 
 
 
 
 
 
Net earnings attributable to noncontrolling interests
(57,614
)
 
 
 
 
 
 
 
 
 
 
Net earnings attributable to IAC shareholders
$
202,162

 
 
 
 
 
 
 
 
 
 
 
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

Vimeo
(19,341
)
 
$

 
$
656

 
$
3,270

 
$

 
$
(15,415
)
Dotdash
4,530

 
$

 
$
495

 
$
818

 
$

 
$
5,843

Applications
58,538

 
$

 
$
1,528

 
$
2,090

 
$

 
$
62,156

Emerging & Other
12,572

 
$
1,424

 
$
1,102

 
$
1,400

 
$

 
$
16,498

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