EX-99.1 2 a13-23069_1ex99d1.htm EX-99.1

Exhibit 99.1

 

 

IAC REPORTS Q3 RESULTS

 

NEW YORK— October 29, 2013—IAC (Nasdaq: IACI) released third quarter 2013 results today.

 

SUMMARY RESULTS

$ in millions (except per share amounts)

 

 

 

Q3 2013

 

Q3 2012

 

Growth

 

Revenue

 

$

756.9

 

$

714.5

 

6

%

 

 

 

 

 

 

 

 

Operating Income Before Amortization

 

150.0

 

106.6

 

41

%

Adjusted Net Income

 

111.4

 

67.4

 

65

%

Adjusted EPS

 

1.29

 

0.71

 

82

%

 

 

 

 

 

 

 

 

Operating Income

 

122.0

 

78.0

 

56

%

Net Income

 

96.9

 

40.7

 

138

%

GAAP Diluted EPS

 

1.13

 

0.43

 

162

%

 

See reconciliations of GAAP to non-GAAP measures beginning on page 9.

 

·                                          41% Operating Income Before Amortization growth, the 18th consecutive quarter of double-digit growth

 

·                                          82% Adjusted EPS growth

 

·                                          $324.3 million in cash flow from operating activities attributable to continuing operations

 

·                                          Quarterly cash dividend of $0.24 per share declared, payable on December 1, 2013 to IAC stockholders of record as of the close of business on November 15, 2013

 

SEE IMPORTANT NOTES AT END OF THIS DOCUMENT

 

1



 

DISCUSSION OF FINANCIAL AND OPERATING RESULTS

 

 

 

Q3 2013

 

Q3 2012

 

Growth

 

 

 

$ in millions

 

Revenue

 

 

 

 

 

 

 

Search & Applications

 

$

407.3

 

$

370.2

 

10

%

Match

 

201.1

 

178.2

 

13

%

Local

 

62.8

 

84.3

 

-26

%

Media

 

51.0

 

52.7

 

-3

%

Other

 

35.1

 

29.1

 

21

%

Intercompany Elimination

 

(0.4

)

(0.1

)

-482

%

 

 

$

756.9

 

$

714.5

 

6

%

Operating Income Before Amortization

 

 

 

 

 

 

 

Search & Applications

 

$

94.6

 

$

69.2

 

37

%

Match

 

68.4

 

60.0

 

14

%

Local

 

12.4

 

7.8

 

59

%

Media

 

(8.0

)

(12.2

)

35

%

Other

 

(1.9

)

(2.3

)

17

%

Corporate

 

(15.6

)

(15.9

)

2

%

 

 

$

150.0

 

$

106.6

 

41

%

Operating Income (Loss)

 

 

 

 

 

 

 

Search & Applications

 

$

87.8

 

$

69.0

 

27

%

Match

 

64.8

 

56.1

 

16

%

Local

 

9.9

 

7.3

 

34

%

Media

 

(8.5

)

(13.2

)

36

%

Other

 

(2.5

)

(2.7

)

6

%

Corporate

 

(29.4

)

(38.6

)

24

%

 

 

$

122.0

 

$

78.0

 

56

%

 

Search & Applications

 

Websites revenue increased primarily due to the contribution from About.com (acquired September 24, 2012) and CityGrid Media (moved from Local to Search & Applications effective July 1, 2013).  Applications revenue increased modestly versus the prior year period.  Profits increased primarily due to lower cost of acquisition as a percentage of revenue and the contribution from About.com.  Operating income in the current year period reflects an increase of $6.7 million in amortization of intangibles primarily related to the acquisition of About.com.

 

Match

 

Core, Meetic and Developing revenues grew 7%, 11% and 58% to $118.8 million, $56.3 million and $26.0 million, respectively.  Core and Meetic revenue growth was driven by increased subscribers.  Developing revenue growth was driven by increased subscribers and the contribution of Twoo, which was not in the prior year period.  Operating Income Before Amortization grew in line with revenues.

 

SEE IMPORTANT NOTES AT END OF THIS DOCUMENT

 

2



 

Local, Media and Other

 

Local revenue decreased primarily due to the move of CityGrid Media from Local to Search & Applications.  Media revenue decreased due to the impact from the closure of the Newsweek print business (December 2012).  Excluding the aforementioned items, revenue for the three segments combined grew 21% primarily due to increased revenue at Electus, Vimeo, Felix and Shoebuy and the contribution from Tutor.com, which was not in the prior year period.  Operating Income Before Amortization benefited from the $8.4 million gain on the sale of Rezbook (July 2013) and $5.8 million in net gains related to the sale of Newsweek (August 2013) and shutdown costs associated with the print business (December 2012).  Local operating income also reflects an increase of $2.1 million in amortization of intangibles primarily related to HomeAdvisor.

 

Corporate

 

Corporate operating loss in 2013 declined due to a decrease in non-cash compensation expense of $8.9 million primarily due to the vesting of certain awards.

 

OTHER ITEMS

 

Interest expense increased due to the 4.75% Senior Notes due 2022, which were issued in December 2012.

 

Other income, net in Q3 2013 includes an $18.0 million pre-tax gain related to the sale of certain marketable equity securities.

 

The effective tax rates for continuing operations in Q3 2013 and Q3 2012 were 28% and 37%, respectively.    The effective tax rates for Adjusted Net Income in Q3 2013 and Q3 2012 were 29% and 35%, respectively.  The effective tax rates were lower in Q3 2013 primarily due to the realization of certain deferred tax assets in the current period.

 

LIQUIDITY AND CAPITAL RESOURCES

 

As of September 30, 2013, IAC had 83.3 million common and class B common shares outstanding.  As of October 25, 2013, the Company had 10.2 million shares remaining in its stock repurchase authorization.  IAC may purchase shares over an indefinite period on the open market and in privately negotiated transactions, depending on those factors IAC management deems relevant at any particular time, including, without limitation, market conditions, share price and future outlook.

 

As of September 30, 2013, IAC had $768.0 million in cash and cash equivalents and marketable securities as well as $580.0 million in long-term debt.  The Company has $300.0 million in unused borrowing capacity under its revolving credit facility.

 

SEE IMPORTANT NOTES AT END OF THIS DOCUMENT

 

3



 

OPERATING METRICS

 

 

 

Q3 2013

 

Q3 2012

 

Growth

 

 

 

 

 

 

 

 

 

SEARCH & APPLICATIONS (in millions)

 

 

 

 

 

 

 

Revenue

 

 

 

 

 

 

 

Websites (a)

 

$

214.9

 

$

183.0

 

17

%

Applications (b)

 

192.4

 

187.2

 

3

%

Total Revenue

 

$

407.3

 

$

370.2

 

10

%

 

 

 

 

 

 

 

 

Queries

 

 

 

 

 

 

 

Websites (c) 

 

3,707

 

2,801

 

32

%

Applications (d)

 

5,348

 

4,926

 

9

%

Total Queries

 

9,055

 

7,726

 

17

%

 

 

 

 

 

 

 

 

MATCH (in thousands)

 

 

 

 

 

 

 

Paid Subscribers

 

 

 

 

 

 

 

Core (e)

 

1,953

 

1,792

 

9

%

Meetic (f)

 

841

 

768

 

9

%

Developing (g)

 

514

 

259

 

99

%

Total Paid Subscribers

 

3,308

 

2,818

 

17

%

 

 

 

 

 

 

 

 

HOMEADVISOR (in thousands)

 

 

 

 

 

 

 

Domestic Service Requests (h)

 

1,630

 

1,710

 

-5

%

Domestic Accepts (i)

 

1,895

 

2,141

 

-12

%

 

 

 

 

 

 

 

 

International Service Requests (h)

 

257

 

208

 

23

%

International Accepts (i)

 

308

 

247

 

24

%

 


(a)         Websites revenue includes Ask.com, About.com, CityGrid Media and Dictionary.com, excluding downloadable applications related revenue.

(b)         Applications revenue includes B2C and B2B, as well as downloadable applications related revenue from Ask.com and Dictionary.com.

(c)          Websites queries include Ask.com, but exclude Ask.com’s downloadable applications, About.com, CityGrid Media and Dictionary.com.

(d)         Applications queries include B2C and B2B, as well as downloadable applications queries from Ask.com.

(e)          Core consists of Match.com in the United States, Chemistry and People Media.

(f)            Meetic consists of the publicly traded personals company Meetic S.A., excluding Twoo.

(g)         Developing includes OkCupid, DateHookup, Twoo and Match’s international operations, excluding Meetic S.A.

(h)         Fully completed and submitted customer service requests on HomeAdvisor.

(i)            The number of times service requests are accepted by service professionals.  A service request can be transmitted to and accepted by more than one service professional.

 

SEE IMPORTANT NOTES AT END OF THIS DOCUMENT

 

4



 

DILUTIVE SECURITIES

 

IAC has various tranches of dilutive securities.  The table below details these securities as well as potential dilution at various stock prices (shares in millions; rounding differences may occur).

 

 

 

 

 

Avg.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Exercise

 

As of

 

 

 

 

 

 

 

 

 

 

 

Shares

 

Price

 

10/25/13

 

Dilution at:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Share Price

 

 

 

 

 

$

56.29

 

$

60.00

 

$

65.00

 

$

70.00

 

$

75.00

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Absolute Shares as of 10/25/13

 

83.3

 

 

 

83.3

 

83.3

 

83.3

 

83.3

 

83.3

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

RSUs and Other

 

1.8

 

 

 

1.8

 

1.8

 

1.7

 

1.6

 

1.6

 

Options

 

9.1

 

$

35.28

 

3.4

 

3.8

 

4.2

 

4.5

 

4.8

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Dilution

 

 

 

 

 

5.3

 

5.5

 

5.9

 

6.2

 

6.4

 

% Dilution

 

 

 

 

 

5.9

%

6.2

%

6.6

%

6.9

%

7.2

%

Total Diluted Shares Outstanding

 

 

 

 

 

88.5

 

88.8

 

89.2

 

89.5

 

89.7

 

 

CONFERENCE CALL

 

IAC will audiocast its conference call with investors and analysts discussing the Company’s Q3 financial results on Tuesday, October 29, 2013, at 4:30 p.m. Eastern Time (ET).  This call will include the disclosure of certain information, including forward-looking information, which may be material to an investor’s understanding of IAC’s business.  The live audiocast is open to the public at www.iac.com/investors.htm.

 

SEE IMPORTANT NOTES AT END OF THIS DOCUMENT

 

5



 

GAAP FINANCIAL STATEMENTS

 

IAC CONSOLIDATED STATEMENT OF OPERATIONS

($ in thousands; except per share amounts)

 

 

 

Three Months Ended September 30,

 

Nine Months Ended September 30,

 

 

 

2013

 

2012

 

2013

 

2012

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

$

756,872

 

$

714,470

 

$

2,298,532

 

$

2,035,682

 

Costs and expenses:

 

 

 

 

 

 

 

 

 

Cost of revenue (exclusive of depreciation shown separately below)

 

248,856

 

262,275

 

777,527

 

722,879

 

Selling and marketing expense

 

248,282

 

235,130

 

738,349

 

665,168

 

General and administrative expense

 

75,977

 

93,074

 

275,216

 

271,185

 

Product development expense

 

35,232

 

27,596

 

104,401

 

82,628

 

Depreciation

 

13,489

 

13,150

 

44,541

 

37,490

 

Amortization of intangibles

 

13,032

 

5,212

 

45,247

 

18,058

 

Total costs and expenses

 

634,868

 

636,437

 

1,985,281

 

1,797,408

 

 

 

 

 

 

 

 

 

 

 

Operating income

 

122,004

 

78,033

 

313,251

 

238,274

 

 

 

 

 

 

 

 

 

 

 

Equity in losses of unconsolidated affiliates

 

(3,253

)

(3,298

)

(4,422

)

(28,208

)

Interest expense

 

(7,623

)

(1,391

)

(22,944

)

(4,102

)

Other income, net

 

16,719

 

447

 

18,373

 

2,835

 

Earnings from continuing operations before income taxes

 

127,847

 

73,791

 

304,258

 

208,799

 

Income tax provision

 

(36,126

)

(27,606

)

(101,288

)

(83,360

)

Earnings from continuing operations

 

91,721

 

46,185

 

202,970

 

125,439

 

Earnings (loss) from discontinued operations, net of tax

 

3,914

 

(5,624

)

1,902

 

(6,581

)

Net earnings

 

95,635

 

40,561

 

204,872

 

118,858

 

Net loss (earnings) attributable to noncontrolling interests

 

1,305

 

156

 

3,995

 

(331

)

Net earnings attributable to IAC shareholders

 

$

96,940

 

$

40,717

 

$

208,867

 

$

118,527

 

 

 

 

 

 

 

 

 

 

 

Per share information attributable to IAC shareholders:

 

 

 

 

 

 

 

 

 

Basic earnings per share from continuing operations

 

$

1.12

 

$

0.52

 

$

2.47

 

$

1.46

 

Diluted earnings per share from continuing operations

 

$

1.08

 

$

0.49

 

$

2.39

 

$

1.35

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per share

 

$

1.17

 

$

0.46

 

$

2.50

 

$

1.38

 

Diluted earnings per share

 

$

1.13

 

$

0.43

 

$

2.41

 

$

1.28

 

 

 

 

 

 

 

 

 

 

 

Dividends declared per common share

 

$

0.24

 

$

0.24

 

$

0.72

 

$

0.48

 

 

 

 

 

 

 

 

 

 

 

Non-cash compensation expense by function:

 

 

 

 

 

 

 

 

 

Cost of revenue

 

$

700

 

$

1,550

 

$

2,001

 

$

4,775

 

Selling and marketing expense

 

820

 

1,386

 

2,000

 

3,512

 

General and administrative expense

 

11,478

 

18,850

 

31,685

 

52,378

 

Product development expense

 

1,367

 

1,565

 

3,162

 

4,593

 

Total non-cash compensation expense

 

$

14,365

 

$

23,351

 

$

38,848

 

$

65,258

 

 

SEE IMPORTANT NOTES AT END OF THIS DOCUMENT

 

6



 

IAC CONSOLIDATED BALANCE SHEET

($ in thousands)

 

 

 

September 30,

 

December 31,

 

 

 

2013

 

2012

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

741,652

 

$

749,977

 

Marketable securities

 

26,340

 

20,604

 

Accounts receivable, net

 

209,949

 

229,830

 

Other current assets

 

151,980

 

156,339

 

Total current assets

 

1,129,921

 

1,156,750

 

 

 

 

 

 

 

Property and equipment, net

 

290,470

 

270,512

 

Goodwill

 

1,672,705

 

1,616,154

 

Intangible assets, net

 

458,371

 

482,904

 

Long-term investments

 

164,170

 

161,278

 

Other non-current assets

 

89,145

 

118,230

 

TOTAL ASSETS

 

$

3,804,782

 

$

3,805,828

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

 

 

 

 

LIABILITIES

 

 

 

 

 

Current maturities of long-term debt

 

$

 

$

15,844

 

Accounts payable, trade

 

72,966

 

98,314

 

Deferred revenue

 

161,950

 

155,499

 

Accrued expenses and other current liabilities

 

366,635

 

355,232

 

Total current liabilities

 

601,551

 

624,889

 

 

 

 

 

 

 

Long-term debt, net of current maturities

 

580,000

 

580,000

 

Income taxes payable

 

411,172

 

479,945

 

Deferred income taxes

 

326,109

 

323,403

 

Other long-term liabilities

 

65,175

 

31,830

 

 

 

 

 

 

 

Redeemable noncontrolling interests

 

32,779

 

58,126

 

 

 

 

 

 

 

Commitments and contingencies

 

 

 

 

 

 

 

 

 

 

 

SHAREHOLDERS’ EQUITY

 

 

 

 

 

Common stock

 

251

 

251

 

Class B convertible common stock

 

16

 

16

 

Additional paid-in capital

 

11,585,545

 

11,607,367

 

Accumulated deficit

 

(109,652

)

(318,519

)

Accumulated other comprehensive loss

 

(6,625

)

(32,169

)

Treasury stock

 

(9,734,479

)

(9,601,218

)

Total IAC shareholders’ equity

 

1,735,056

 

1,655,728

 

Noncontrolling interests

 

52,940

 

51,907

 

Total shareholders’ equity

 

1,787,996

 

1,707,635

 

TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY

 

$

3,804,782

 

$

3,805,828

 

 

SEE IMPORTANT NOTES AT END OF THIS DOCUMENT

 

7



 

IAC CONSOLIDATED STATEMENT OF CASH FLOWS

($ in thousands)

 

 

 

Nine Months Ended September 30,

 

 

 

2013

 

2012

 

 

 

 

 

 

 

Cash flows from operating activities attributable to continuing operations:

 

 

 

 

 

Net earnings

 

$

204,872

 

$

118,858

 

Less: earnings (loss) from discontinued operations, net of tax

 

1,902

 

(6,581

)

Earnings from continuing operations

 

202,970

 

125,439

 

Adjustments to reconcile earnings from continuing operations to net cash provided by operating activities attributable to continuing operations:

 

 

 

 

 

Non-cash compensation expense

 

38,848

 

65,258

 

Depreciation

 

44,541

 

37,490

 

Amortization of intangibles

 

45,247

 

18,058

 

Excess tax benefits from stock-based awards

 

(26,430

)

(23,486

)

Deferred income taxes

 

(5,939

)

5,410

 

Equity in losses of unconsolidated affiliates

 

4,422

 

28,208

 

Acquisition-related contingent consideration fair value adjustment

 

6,339

 

 

Gain on sales of long-term investments

 

(18,141

)

(1,876

)

Gain on sales of assets

 

(14,755

)

 

Changes in assets and liabilities, net of effects of acquisitions:

 

 

 

 

 

Accounts receivable

 

10,810

 

(16,443

)

Other current assets

 

(19,916

)

(9,749

)

Accounts payable and other current liabilities

 

(6,159

)

18,700

 

Income taxes payable

 

48,136

 

52,965

 

Deferred revenue

 

(1,406

)

10,575

 

Other, net

 

15,763

 

13,058

 

Net cash provided by operating activities attributable to continuing operations

 

324,330

 

323,607

 

Cash flows from investing activities attributable to continuing operations:

 

 

 

 

 

Acquisitions, net of cash acquired

 

(39,457

)

(377,123

)

Capital expenditures

 

(64,114

)

(32,363

)

Proceeds from maturities and sales of marketable debt securities

 

12,502

 

79,353

 

Purchases of marketable debt securities

 

 

(47,902

)

Proceeds from sales of long-term investments

 

42,286

 

12,744

 

Purchases of long-term investments

 

(26,605

)

(10,031

)

Other, net

 

8,904

 

(12,264

)

Net cash used in investing activities attributable to continuing operations

 

(66,484

)

(387,586

)

Cash flows from financing activities attributable to continuing operations:

 

 

 

 

 

Purchase of treasury stock

 

(168,376

)

(434,041

)

Net proceeds from stock-based award activities

 

6,456

 

320,070

 

Dividends

 

(58,882

)

(43,695

)

Excess tax benefits from stock-based awards

 

26,430

 

23,486

 

Purchase of noncontrolling interests

 

(55,561

)

(4,891

)

Principal payments on long-term debt

 

(15,844

)

 

Other, net

 

(3,386

)

195

 

Net cash used in financing activities attributable to continuing operations

 

(269,163

)

(138,876

)

Total cash used in continuing operations

 

(11,317

)

(202,855

)

Total cash provided by (used in) discontinued operations

 

2,257

 

(1,866

)

Effect of exchange rate changes on cash and cash equivalents

 

735

 

2,347

 

Net decrease in cash and cash equivalents

 

(8,325

)

(202,374

)

Cash and cash equivalents at beginning of period

 

749,977

 

704,153

 

Cash and cash equivalents at end of period

 

$

741,652

 

$

501,779

 

 

SEE IMPORTANT NOTES AT END OF THIS DOCUMENT

 

8



 

RECONCILIATIONS OF GAAP TO NON-GAAP MEASURES

 

IAC RECONCILIATION OF OPERATING CASH FLOW FROM CONTINUING OPERATIONS TO FREE CASH FLOW

($ in millions; rounding differences may occur)

 

 

 

Nine Months Ended September 30,

 

 

 

2013

 

2012

 

Net cash provided by operating activities attributable to continuing operations

 

$

324.3

 

$

323.6

 

Capital expenditures

 

(64.1

)

(32.4

)

Tax refunds related to sales of a business and an investment

 

(0.6

)

(1.9

)

Free Cash Flow

 

$

259.6

 

$

289.3

 

 

For the nine months ended September 30, 2013, consolidated Free Cash Flow decreased $29.7 million from the prior year period due to higher capital expenditures.

 

IAC RECONCILIATION OF GAAP EPS TO ADJUSTED EPS

(in thousands except per share amounts)

 

 

 

Three Months Ended September 30,

 

Nine Months Ended September 30,

 

 

 

2013

 

2012

 

2013

 

2012

 

Net earnings attributable to IAC shareholders

 

$

96,940

 

$

40,717

 

$

208,867

 

$

118,527

 

Non-cash compensation expense

 

14,365

 

23,351

 

38,848

 

65,258

 

Amortization of intangibles

 

13,032

 

5,212

 

45,247

 

18,058

 

Acquisition-related contingent consideration fair value adjustment

 

632

 

 

6,339

 

 

News_Beast re-measurement loss

 

 

3,000

 

 

21,629

 

Gain on sale of VUE interests and related effects

 

1,015

 

1,044

 

3,032

 

2,579

 

Discontinued operations, net of tax

 

(3,914

)

5,624

 

(1,902

)

6,581

 

Impact of income taxes and noncontrolling interests

 

(10,629

)

(11,499

)

(33,377

)

(35,767

)

Adjusted Net Income

 

$

111,441

 

$

67,449

 

$

267,054

 

$

196,865

 

 

 

 

 

 

 

 

 

 

 

GAAP Basic weighted average shares outstanding

 

83,094

 

88,296

 

83,636

 

85,766

 

Options, warrants and RSUs, treasury method

 

2,978

 

6,394

 

3,032

 

7,026

 

GAAP Diluted weighted average shares outstanding

 

86,072

 

94,690

 

86,668

 

92,792

 

Impact of RSUs

 

530

 

867

 

442

 

2,430

 

Adjusted EPS shares outstanding

 

86,602

 

95,557

 

87,110

 

95,222

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings per share

 

$

1.13

 

$

0.43

 

$

2.41

 

$

1.28

 

 

 

 

 

 

 

 

 

 

 

Adjusted EPS

 

$

1.29

 

$

0.71

 

$

3.07

 

$

2.07

 

 

For Adjusted EPS purposes, the impact of RSUs on shares outstanding is based on the weighted average number of RSUs outstanding, including performance-based RSUs outstanding that the Company believes are probable of vesting.  For GAAP diluted EPS purposes, RSUs, including performance-based RSUs for which the performance criteria have been met, are included on a treasury method basis.

 

SEE IMPORTANT NOTES AT END OF THIS DOCUMENT

 

9



 

IAC RECONCILIATION OF SEGMENT NON-GAAP MEASURE TO GAAP MEASURE

($ in millions; rounding differences may occur)

 

 

 

For the three months ended September 30, 2013

 

 

 

Operating Income
Before
Amortization

 

Non-cash
compensation
expense

 

Amortization of
intangibles

 

Acquisition-
related contingent
consideration fair
value adjustment

 

Operating income
(loss)

 

Search & Applications (a) 

 

$

94.6

 

$

 

$

(6.9

)

$

 

$

87.8

 

Match

 

68.4

 

(0.3

)

(2.7

)

(0.6

)

64.8

 

Local

 

12.4

 

 

(2.6

)

 

9.9

 

Media

 

(8.0

)

(0.2

)

(0.3

)

 

(8.5

)

Other

 

(1.9

)

 

(0.6

)

 

(2.5

)

Corporate

 

(15.6

)

(13.8

)

 

 

(29.4

)

Total

 

$

150.0

 

$

(14.4

)

$

(13.0

)

$

(0.6

)

$

122.0

 

 

 

 

 

 

 

 

 

 

 

 

 

(a) Includes the results of The About Group

 

 

 

 

 

 

 

 

 

 

 

The About Group

 

$

12.1

 

$

 

$

(6.5

)

$

 

$

5.6

 

 

 

 

 

 

 

 

 

 

 

 

 

Supplemental: Depreciation

 

 

 

 

 

 

 

 

 

 

 

Search & Applications

 

$

3.9

 

 

 

 

 

 

 

 

 

Match

 

5.0

 

 

 

 

 

 

 

 

 

Local

 

1.3

 

 

 

 

 

 

 

 

 

Media

 

0.5

 

 

 

 

 

 

 

 

 

Other

 

0.4

 

 

 

 

 

 

 

 

 

Corporate

 

2.4

 

 

 

 

 

 

 

 

 

Total depreciation

 

$

13.5

 

 

 

 

 

 

 

 

 

 

 

 

For the three months ended September 30, 2012

 

 

 

Operating Income
Before
Amortization

 

Non-cash
compensation
expense

 

Amortization of
intangibles

 

Operating
income (loss)

 

Search & Applications

 

$

69.2

 

$

 

$

(0.1

)

$

69.0

 

Match

 

60.0

 

(0.6

)

(3.3

)

56.1

 

Local

 

7.8

 

 

(0.5

)

7.3

 

Media

 

(12.2

)

(0.1

)

(0.9

)

(13.2

)

Other

 

(2.3

)

(0.1

)

(0.4

)

(2.7

)

Corporate

 

(15.9

)

(22.7

)

 

(38.6

)

Total

 

$

106.6

 

$

(23.4

)

$

(5.2

)

$

78.0

 

 

 

 

 

 

 

 

 

 

 

Supplemental: Depreciation

 

 

 

 

 

 

 

 

 

Search & Applications

 

$

3.3

 

 

 

 

 

 

 

Match

 

4.5

 

 

 

 

 

 

 

Local

 

2.5

 

 

 

 

 

 

 

Media

 

0.4

 

 

 

 

 

 

 

Other

 

0.3

 

 

 

 

 

 

 

Corporate

 

2.1

 

 

 

 

 

 

 

Total depreciation

 

$

13.1

 

 

 

 

 

 

 

 

SEE IMPORTANT NOTES AT END OF THIS DOCUMENT

 

10



 

IAC RECONCILIATION OF SEGMENT NON-GAAP MEASURE TO GAAP MEASURE

($ in millions; rounding differences may occur)

 

 

 

For the nine months ended September 30, 2013

 

 

 

Operating Income
Before
Amortization

 

Non-cash
compensation
expense

 

Amortization of
intangibles

 

Acquisition-
related contingent
consideration fair
value adjustment

 

Operating income
(loss)

 

Search & Applications (b)

 

$

284.3

 

$

 

$

(20.2

)

$

 

$

264.1

 

Match

 

182.4

 

(0.5

)

(11.3

)

(6.3

)

164.2

 

Local

 

13.4

 

 

(10.9

)

 

2.5

 

Media

 

(19.9

)

(0.6

)

(0.8

)

 

(21.3

)

Other

 

(7.8

)

 

(2.0

)

 

(9.8

)

Corporate

 

(48.7

)

(37.6

)

 

 

(86.3

)

Total

 

$

403.7

 

$

(38.8

)

$

(45.2

)

$

(6.3

)

$

313.3

 

 

 

 

 

 

 

 

 

 

 

 

 

(b) Includes the results of The About Group

 

 

 

 

 

 

 

 

 

 

 

The About Group

 

$

40.5

 

$

 

$

(19.4

)

$

 

$

21.1

 

 

 

 

 

 

 

 

 

 

 

 

 

Supplemental: Depreciation

 

 

 

 

 

 

 

 

 

 

 

Search & Applications

 

$

14.1

 

 

 

 

 

 

 

 

 

Match

 

14.4

 

 

 

 

 

 

 

 

 

Local

 

6.4

 

 

 

 

 

 

 

 

 

Media

 

1.6

 

 

 

 

 

 

 

 

 

Other

 

1.0

 

 

 

 

 

 

 

 

 

Corporate

 

7.0

 

 

 

 

 

 

 

 

 

Total depreciation

 

$

44.5

 

 

 

 

 

 

 

 

 

 

 

 

For the nine months ended September 30, 2012

 

 

 

Operating Income
Before
Amortization

 

Non-cash
compensation
expense

 

Amortization of
intangibles

 

Operating income
(loss)

 

Search & Applications

 

$

216.8

 

$

 

$

(0.2

)

$

216.6

 

Match

 

160.0

 

(2.0

)

(14.8

)

143.1

 

Local

 

23.6

 

 

(0.8

)

22.8

 

Media

 

(25.4

)

(0.6

)

(1.2

)

(27.2

)

Other

 

(5.4

)

(0.1

)

(1.1

)

(6.6

)

Corporate

 

(47.9

)

(62.6

)

 

(110.5

)

Total

 

$

321.6

 

$

(65.3

)

$

(18.1

)

$

238.3

 

 

 

 

 

 

 

 

 

 

 

Supplemental: Depreciation

 

 

 

 

 

 

 

 

 

Search & Applications

 

$

10.0

 

 

 

 

 

 

 

Match

 

11.8

 

 

 

 

 

 

 

Local

 

7.7

 

 

 

 

 

 

 

Media

 

0.9

 

 

 

 

 

 

 

Other

 

0.8

 

 

 

 

 

 

 

Corporate

 

6.3

 

 

 

 

 

 

 

Total depreciation

 

$

37.5

 

 

 

 

 

 

 

 

SEE IMPORTANT NOTES AT END OF THIS DOCUMENT

 

11



 

IAC’S PRINCIPLES OF FINANCIAL REPORTING

 

IAC reports Operating Income Before Amortization, Adjusted Net Income, Adjusted EPS and Free Cash Flow, all of which are supplemental measures to GAAP.  These measures are among the primary metrics by which we evaluate the performance of our businesses, on which our internal budgets are based and by which management is compensated.  We believe that investors should have access to, and we are obligated to provide, the same set of tools that we use in analyzing our results.  These non-GAAP measures should be considered in addition to results prepared in accordance with GAAP, but should not be considered a substitute for or superior to GAAP results.  IAC endeavors to compensate for the limitations of the non-GAAP measures presented by providing the comparable GAAP measures with equal or greater prominence and descriptions of the reconciling items, including quantifying such items, to derive the non-GAAP measures.  We encourage investors to examine the reconciling adjustments between the GAAP and non-GAAP measures, which are included in this release.  Interim results are not necessarily indicative of the results that may be expected for a full year.

 

Definitions of Non-GAAP Measures

 

Operating Income Before Amortization is defined as operating income excluding, if applicable: (1) non-cash compensation expense, (2) amortization and impairment of intangibles, (3) goodwill impairment, (4) acquisition-related contingent consideration fair value adjustments and (5) one-time items.  We believe this measure is useful to investors because it represents the consolidated operating results from IAC’s segments, taking into account depreciation, which we believe is an ongoing cost of doing business, but excluding the effects of any other non-cash expenses.  Operating Income Before Amortization has certain limitations in that it does not take into account the impact to IAC’s statement of operations of certain expenses, including non-cash compensation and acquisition-related accounting.

 

Adjusted Net Income generally captures all items on the statement of operations that have been, or ultimately will be, settled in cash and is defined as net earnings attributable to IAC shareholders excluding, net of tax effects and noncontrolling interests, if applicable: (1) non-cash compensation expense, (2) amortization and impairment of intangibles, (3) goodwill impairment, (4) acquisition-related contingent consideration fair value adjustments, (5) income or loss effects related to IAC’s former passive ownership in VUE, (6) the re-measurement loss recorded upon acquiring control of News_Beast, (7) one-time items and (8) discontinued operations.  We believe Adjusted Net Income is useful to investors because it represents IAC’s consolidated results, taking into account depreciation, which we believe is an ongoing cost of doing business, as well as other charges that are not allocated to the operating businesses such as interest expense, income taxes and noncontrolling interests, but excluding the effects of any other non-cash expenses.

 

Adjusted EPS is defined as Adjusted Net Income divided by fully diluted weighted average shares outstanding for Adjusted EPS purposes.  We include dilution from options and warrants in accordance with the treasury stock method and include all restricted stock units (“RSUs”) in shares outstanding for Adjusted EPS, with performance-based RSUs included based on the number of shares that the Company believes are probable of vesting.  This differs from the GAAP method for including RSUs, which are treated on a treasury method, and performance-based RSUs, which are included for GAAP purposes only to the extent the performance criteria have been met (assuming the end of the reporting period is the end of the contingency period).  Shares outstanding for Adjusted EPS purposes are therefore higher than shares outstanding for GAAP EPS purposes.  We believe Adjusted EPS is useful to investors because it represents, on a per share basis, IAC’s consolidated results, taking into account depreciation, which we believe is an ongoing cost of doing business, as well as other charges which are not allocated to the operating businesses such as interest expense, income taxes and noncontrolling interests, but excluding the effects of any other non-cash expenses.  Adjusted Net Income and Adjusted EPS have the same limitations as Operating Income Before Amortization, and in addition Adjusted Net Income and Adjusted EPS do not account for IAC’s former passive ownership in VUE.  Therefore, we think it is important to evaluate these measures along with our consolidated statement of operations.

 

Free Cash Flow is defined as net cash provided by operating activities, less capital expenditures.  In addition, Free Cash Flow excludes, if applicable, tax payments and refunds related to the sales of certain businesses and investments, including IAC’s interests in VUE, an internal restructuring and dividends received that represent a return of capital due to the exclusion of the proceeds from these sales and dividends from cash provided by operating activities.  We believe Free Cash Flow is useful to investors because it represents the cash that our operating businesses generate, before taking into account non-operational cash movements.  Free Cash Flow has certain limitations in that it does not represent the total increase or decrease in the cash balance for the period, nor does it represent the residual cash flow for discretionary expenditures.  For example, it does not take into account stock repurchases.  Therefore, we think it is important to evaluate Free Cash Flow along with our consolidated statement of cash flows.

 

SEE IMPORTANT NOTES AT END OF THIS DOCUMENT

 

12



 

IAC’S PRINCIPLES OF FINANCIAL REPORTING - continued

 

One-Time Items

 

Operating Income Before Amortization and Adjusted Net Income are presented before one-time items, if applicable.  These items are truly one-time in nature and non-recurring, infrequent or unusual, and have not occurred in the past two years or are not expected to recur in the next two years, in accordance with SEC rules.  GAAP results include one-time items.  For the periods presented in this release, there are no adjustments for one-time items.

 

Non-Cash Expenses That Are Excluded From Our Non-GAAP Measures

 

Non-cash compensation expense consists principally of expense associated with the grants, including unvested grants assumed in acquisitions, of stock options, restricted stock units and performance-based RSUs.  These expenses are not paid in cash, and we include the related shares in our fully diluted shares outstanding which, for stock options and restricted stock units are included on a treasury method basis, and for performance-based RSUs are included on a treasury method basis once the performance conditions are met.  We view the true cost of our restricted stock units and performance-based RSUs as the dilution to our share base, and such units are included in our shares outstanding for Adjusted EPS purposes as described above under the definition of Adjusted EPS.  Upon the exercise of certain stock options and vesting of restricted stock units and performance-based RSUs, the awards are settled, at the Company’s discretion, on a net basis, with the Company remitting the required tax-withholding amount from its current funds.

 

Amortization of intangibles (including impairment of intangibles, if applicable) and goodwill impairment (if applicable) are non-cash expenses relating primarily to acquisitions.  At the time of an acquisition, the identifiable definite-lived intangible assets of the acquired company, such as content, technology, customer lists, advertiser and supplier relationships, are valued and amortized over their estimated lives.  Value is also assigned to acquired indefinite-lived intangible assets, which comprise trade names and trademarks, and goodwill that are not subject to amortization.  An impairment is recorded when the carrying value of an intangible asset or goodwill exceeds its fair value.  While it is likely that we will have significant intangible amortization expense as we continue to acquire companies, we believe that intangible assets represent costs incurred by the acquired company to build value prior to acquisition and the related amortization and impairment charges of intangible assets or goodwill, if applicable, are not ongoing costs of doing business.

 

Acquisition-related contingent consideration fair value adjustments are accounting adjustments to report contingent consideration liabilities at fair value.  These adjustments can be highly variable and are excluded from our assessment of performance because they are considered non-operational in nature and, therefore, are not indicative of current or future performance or ongoing costs of doing business.

 

Income or loss effects related to IAC’s former passive ownership in VUE are excluded from Adjusted Net Income and Adjusted EPS because IAC had no operating control over VUE, which was sold for a gain in 2005, had no way to forecast this business, and did not consider the results of VUE in evaluating the performance of IAC’s businesses.

 

Free Cash Flow

 

We look at Free Cash Flow as a measure of the strength and performance of our businesses, not for valuation purposes.  In our view, applying “multiples” to Free Cash Flow is inappropriate because it is subject to timing, seasonality and one-time events.  We manage our business for cash and we think it is of utmost importance to maximize cash — but our primary valuation metrics are Operating Income Before Amortization and Adjusted EPS.

 

SEE IMPORTANT NOTES AT END OF THIS DOCUMENT

 

13



 

OTHER INFORMATION

 

Safe Harbor Statement Under the Private Securities Litigation Reform Act of 1995

 

This press release and our conference call, which will be held at 4:30 p.m. Eastern Time on October 29, 2013, may contain “forward -looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995.  The use of words such as “anticipates,” “estimates,” “expects,” “intends,” “plans” and “believes,” among others, generally identify forward-looking statements.  These forward-looking statements include, among others, statements relating to: IAC’s future financial performance, IAC’s business prospects and strategy, anticipated trends and prospects in the industries in which IAC’s businesses operate and other similar matters.  These forward-looking statements are based on management’s current expectations and assumptions about future events, which are inherently subject to uncertainties, risks and changes in circumstances that are difficult to predict.  Actual results could differ materially from those contained in these forward-looking statements for a variety of reasons, including, among others: changes in senior management at IAC and/or its businesses, changes in our relationship with, or policies implemented by, Google, adverse changes in economic conditions, either generally or in any of the markets in which IAC’s businesses operate, adverse trends in the online advertising industry or the advertising industry generally, our ability to convert visitors to our various websites into users and customers, our ability to offer new or alternative products and services in a cost-effective manner and consumer acceptance of these products and services, operational and financial risks relating to acquisitions, changes in industry standards and technology, our ability to expand successfully into international markets and regulatory changes. Certain of these and other risks and uncertainties are discussed in IAC’s filings with the Securities and Exchange Commission (“SEC”).  Other unknown or unpredictable factors that could also adversely affect IAC’s business, financial condition and results of operations may arise from time to time.  In light of these risks and uncertainties, these forward-looking statements may not prove to be accurate.  Accordingly, you should not place undue reliance on these forward-looking statements, which only reflect the views of IAC management as of the date of this press release.  IAC does not undertake to update these forward-looking statements.

 

About IAC

 

IAC (NASDAQ: IACI) is a leading media and internet company comprised of more than 150 brands and products, including Ask.com, About.com, Match.com, HomeAdvisor.com and Vimeo.com.  Focused in the areas of search, applications, online dating, local and media, IAC’s family of websites is one of the largest in the world, with more than a billion monthly visits across more than 30 countries.  The Company is headquartered in New York City with offices in various locations throughout the U.S. and internationally.  To view a full list of IAC’s companies, please visit our website at www.iac.com.

 

Contact Us

 

IAC Investor Relations

Nick Stoumpas

(212) 314-7400

 

IAC Corporate Communications

Justine Sacco

(212) 314-7326

 

IAC

555 West 18th Street, New York, NY 10011 (212) 314-7300 Fax (212) 314-7309 http://iac.com

 

*    *    *

 

14