XML 49 R40.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
SEGMENT INFORMATION (Tables)
12 Months Ended
Dec. 31, 2019
Segment Reporting [Abstract]  
Schedule of Segment Reporting Information
The following table presents revenue by reportable segment:
 
Years Ended December 31,
 
2019
 
2018
 
2017
 
(In thousands)
Revenue:
 
 
 
 
 
Match Group
$
2,051,258

 
$
1,729,850

 
$
1,330,661

ANGI Homeservices
1,326,205

 
1,132,241

 
736,386

Vimeo
196,015

 
159,641

 
103,332

Dotdash
167,594

 
130,991

 
90,890

Applications
519,459

 
582,287

 
577,998

Emerging & Other
496,832

 
528,250

 
468,589

Inter-segment elimination
(308
)
 
(368
)
 
(617
)
Total
$
4,757,055

 
$
4,262,892

 
$
3,307,239


The following table presents the revenue of the Company's segments disaggregated by type of service:
 
Years Ended December 31,
 
2019
 
2018
 
2017
 
(In thousands)
Match Group
 
 
 
 
 
     Direct revenue:
 
 
 
 
 
     North America
$
1,024,161

 
$
902,478

 
$
741,334


 
Years Ended December 31,
 
2019
 
2018
 
2017
 
(In thousands)
     International
983,013

 
774,693

 
539,915

     Total Direct revenue
2,007,174

 
1,677,171

 
1,281,249

     Indirect revenue (principally advertising revenue)
44,084

 
52,679

 
49,412

      Total Match Group revenue
$
2,051,258

 
$
1,729,850

 
$
1,330,661

 
 
 
 
 
 
     Supplemental information on Direct revenue
 
 
 
 
 
        Tinder
$
1,152,045

 
$
805,316

 
$
403,216

        Other brands
855,129

 
871,855

 
878,033

        Total Direct revenue
$
2,007,174

 
$
1,677,171

 
$
1,281,249

 
 
 
 
 
 
ANGI Homeservices
 
 
 
 
 
Marketplace:
 
 
 
 
 
Consumer connection revenue
$
913,533

 
$
704,341

 
$
521,481

Service professional membership subscription revenue
64,706

 
66,214

 
56,135

Other revenue
6,971

 
3,940

 
3,798

Total Marketplace revenue
985,210

 
774,495

 
581,414

Advertising and other revenue
264,682

 
287,676

 
97,483

Total North America revenue
1,249,892

 
1,062,171

 
678,897

Consumer connection revenue
59,611

 
50,913

 
40,009

Service professional membership subscription revenue
14,231

 
17,362

 
16,596

Advertising and other revenue
2,471

 
1,795

 
884

Total Europe revenue
76,313

 
70,070

 
57,489

 Total ANGI Homeservices revenue
$
1,326,205

 
$
1,132,241

 
$
736,386

 
 
 
 
 
 
Vimeo
 
 
 
 
 
Platform revenue
$
193,736

 
$
146,665

 
$
99,650

Hardware revenue
2,279

 
12,976

 
3,682

 Total Vimeo revenue
$
196,015

 
$
159,641

 
$
103,332

 
 
 
 
 
 
Dotdash
 
 
 
 
 
Display advertising revenue
$
126,487

 
$
103,704

 
$
76,316

Performance marketing revenue
41,107

 
27,287

 
14,574

 Total Dotdash revenue
$
167,594

 
$
130,991

 
$
90,890

 
 
 
 
 
 
Applications
 
 
 
 
 
Desktop:
 
 
 
 
 
Advertising revenue:
 
 
 
 
 
Google advertising revenue
$
291,215

 
$
426,964

 
$
480,774

Non-Google advertising revenue
13,162

 
10,992

 
6,762

Total advertising revenue
304,377

 
437,956

 
487,536

Subscription and other revenue
15,858

 
20,815

 
34,613

 Total Desktop revenue
320,235

 
458,771

 
522,149

Mosaic Group:
 
 
 
 
 
Subscription and other revenue
189,878

 
104,975

 
27,980

Advertising revenue
9,346

 
18,541

 
27,869

 Total Mosaic Group revenue
199,224

 
123,516

 
55,849

 Total Applications revenue
$
519,459

 
$
582,287

 
$
577,998


 
Years Ended December 31,
 
2019
 
2018
 
2017
 
(In thousands)
 
 
 
 
 
 
Emerging & Other
 
 
 
 
 
Advertising revenue:
 
 
 
 
 
Google advertising revenue
$
391,709

 
$
357,752

 
$
225,576

Non-Google advertising revenue
45,750

 
66,733

 
53,911

Total advertising revenue
437,459

 
424,485

 
279,487

Other revenue
59,373

 
103,765

 
169,497

Test preparation revenue

 

 
19,605

 Total Emerging & Other revenue
$
496,832

 
$
528,250

 
$
468,589


Schedule of Revenue by Geographic Areas
Revenue by geography is based on where the customer is located. Geographic information about revenue and long-lived assets is presented below:
 
Years Ended December 31,
 
2019
 
2018
 
2017
 
(In thousands)
Revenue:
 
 
 
 
 
United States
$
3,070,487

 
$
2,824,928

 
$
2,323,050

All other countries
1,686,568

 
1,437,964

 
984,189

Total
$
4,757,055

 
$
4,262,892

 
$
3,307,239


Schedule of Long-lived Assets by Geographic Areas
 
December 31,
 
2019
 
2018
 
(In thousands)
Long-lived assets (excluding goodwill and intangible assets):
 
 
 
United States
$
345,937

 
$
289,756

All other countries
25,416

 
29,044

Total
$
371,353

 
$
318,800


Schedule of Reconciliation of Adjusted EBITDA to Operating Income (Loss)
The following tables present operating income (loss) and Adjusted EBITDA by reportable segment:
 
Years Ended December 31,
 
2019
 
2018
 
2017
 
(In thousands)
Operating income (loss):
 
 
 
 
 
Match Group
$
648,531

 
$
553,294

 
$
360,517

ANGI Homeservices
38,645

 
63,906

 
(149,176
)
Vimeo
(51,921
)
 
(35,594
)
 
(27,328
)
Dotdash
29,021

 
18,778

 
(15,694
)
Applications
113,569

 
94,834

 
130,176

Emerging & Other
(13,012
)
 
29,964

 
17,412

Corporate
(183,500
)
 
(160,043
)
 
(127,441
)
Total
$
581,333

 
$
565,139

 
$
188,466


 
Years Ended December 31,
 
2019
 
2018
 
2017
 
(In thousands)
Adjusted EBITDA:(a)
 
 
 
 
 
Match Group
$
779,432

 
$
653,931

 
$
468,941

ANGI Homeservices
$
202,297

 
$
247,506

 
$
37,858

Vimeo
$
(41,790
)
 
$
(28,045
)
 
$
(23,607
)
Dotdash
$
39,601

 
$
21,384

 
$
(2,763
)
Applications
$
103,551

 
$
131,837

 
$
136,757

Emerging & Other
$
(7,756
)
 
$
36,178

 
$
25,862

Corporate
$
(88,640
)
 
$
(74,017
)
 
$
(67,755
)
_______________________________________________________________________________
(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. 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) for the Company's reportable segments and net earnings attributable to IAC shareholders to Adjusted EBITDA:
 
Year Ended December 31, 2019
 
Operating
Income
(Loss)
 
Stock-Based
Compensation
Expense
 
Depreciation
 
Amortization
of Intangibles
 
Acquisition-related Contingent Consideration Fair Value Adjustments
 
Goodwill Impairment
 
Adjusted EBITDA
 
(In thousands)
Match Group
$
648,531

 
$
89,724

 
$
32,450

 
$
8,727

 
$

 
$

 
$
779,432

ANGI Homeservices
38,645

 
$
68,255

 
$
39,915

 
$
55,482

 
$

 
$

 
$
202,297

Vimeo
(51,921
)
 
$

 
$
478

 
$
9,653

 
$

 
$

 
$
(41,790
)
Dotdash
29,021

 
$

 
$
974

 
$
9,606

 
$

 
$

 
$
39,601

Applications
113,569

 
$

 
$
1,443

 
$
8,277

 
$
(19,738
)
 
$

 
$
103,551

Emerging & Other
(13,012
)
 
$

 
$
1,088

 
$
850

 
$

 
$
3,318

 
$
(7,756
)
Corporate
(183,500
)
 
$
82,809

 
$
12,051

 
$

 
$

 
$

 
$
(88,640
)
Total
581,333

 
 
 
 
 
 
 
 
 
 
 
 
Interest expense
(153,563
)
 
 
 
 
 
 
 
 
 
 
 
 
Other income, net
66,741

 
 
 
 
 
 
 
 
 
 
 
 
Earnings before income taxes
494,511

 
 
 
 
 
 
 
 
 
 
 
 
Income tax benefit
49,309

 
 
 
 
 
 
 
 
 
 
 
 
Net earnings
543,820

 
 
 
 
 
 
 
 
 
 
 
 
Net earnings attributable to noncontrolling interests
(112,689
)
 
 
 
 
 
 
 
 
 
 
 
 
Net earnings attributable to IAC shareholders
$
431,131

 
 
 
 
 
 
 
 
 
 
 
 
 
Year Ended December 31, 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
$
553,294

 
$
66,031

 
$
32,968

 
$
1,318

 
$
320

 
$
653,931

ANGI Homeservices
63,906

 
$
97,078

 
$
24,310

 
$
62,212

 
$

 
$
247,506

Vimeo
(35,594
)
 
$

 
$
1,200

 
$
6,349

 
$

 
$
(28,045
)
Dotdash
18,778

 
$

 
$
969

 
$
1,637

 
$

 
$
21,384

Applications
94,834

 
$

 
$
2,601

 
$
33,266

 
1,136

 
$
131,837

Emerging & Other
29,964

 
$
919

 
$
1,678

 
$
3,617

 
$

 
$
36,178

Corporate
(160,043
)
 
$
74,392

 
$
11,634

 
$

 
$

 
$
(74,017
)
Total
565,139

 
 
 
 
 
 
 
 
 
 
Interest expense
(109,327
)
 
 
 
 
 
 
 
 
 
 
Other income, net
305,746

 
 
 
 
 
 
 
 
 
 
Earnings before income taxes
761,558

 
 
 
 
 
 
 
 
 
 
Income tax provision
(3,811
)
 
 
 
 
 
 
 
 
 
 
Net earnings
757,747

 
 
 
 
 
 
 
 
 
 
Net earnings attributable to noncontrolling interests
(130,786
)
 
 
 
 
 
 
 
 
 
 
Net earnings attributable to IAC shareholders
$
626,961

 
 
 
 
 
 
 
 
 
 
 
Year Ended December 31, 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
$
360,517

 
$
69,090

 
$
32,613

 
$
1,468

 
$
5,253

 
$
468,941

ANGI Homeservices
(149,176
)
 
$
149,230

 
$
14,543

 
$
23,261

 
$

 
$
37,858

Vimeo
(27,328
)
 
$

 
$
1,408

 
$
2,313

 
$

 
$
(23,607
)
Dotdash
(15,694
)
 
$

 
$
2,255

 
$
10,676

 
$

 
$
(2,763
)
Applications
130,176

 
$

 
$
3,863

 
$
2,170

 
$
548

 
$
136,757

Emerging & Other
17,412

 
$
2,130

 
$
4,065

 
$
2,255

 
$

 
$
25,862

Corporate
(127,441
)
 
$
44,168

 
$
15,518

 
$

 
$

 
$
(67,755
)
Total
188,466

 
 
 
 
 
 
 
 
 
 
Interest expense
(105,295
)
 
 
 
 
 
 
 
 
 
 
Other expense, net
(16,213
)
 
 
 
 
 
 
 
 
 
 
Earnings before income taxes
66,958

 
 
 
 
 
 
 
 
 
 
Income tax benefit
291,050

 
 
 
 
 
 
 
 
 
 
Net earnings
358,008

 
 
 
 
 
 
 
 
 
 
Net earnings attributable to noncontrolling interests
(53,084
)
 
 
 
 
 
 
 
 
 
 
Net earnings attributable to IAC shareholders
$
304,924

 
 
 
 
 
 
 
 
 
 

Schedule of Capital Expenditures by Segment
The following table presents capital expenditures by reportable segment:
 
Years Ended December 31,
 
2019
 
2018
 
2017
 
(In thousands)
Capital expenditures:
 
 
 
 
 
Match Group
$
38,754

 
$
30,954

 
$
28,833

ANGI Homeservices
68,804

 
46,976

 
26,837

Vimeo
2,801

 
209

 
109

Dotdash

 
102

 
825

Applications
85

 
111

 
227

Emerging & Other
345

 
1,119

 
852

Corporate
25,863

 
6,163

 
17,840

Total
$
136,652

 
$
85,634

 
$
75,523