QuickLinks -- Click here to rapidly navigate through this document



UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549


FORM 8-K

CURRENT REPORT

PURSUANT TO SECTION 13 or 15(d) of the
SECURITIES EXCHANGE ACT OF 1934

Date of Report (Date of earliest event reported): August 9, 2005

IAC/INTERACTIVECORP
(Exact name of Registrant as specified in charter)

Delaware   0-20570   59-2712887
(State or other jurisdiction
of incorporation)
  (Commission File
Number)
  (IRS Employer
Identification No.)
            
152 West 57th Street, New York, NY   10019
(Address of principal executive offices)   (Zip Code)
            
Registrant's telephone number, including area code:
(212) 314-7300
            
(Former name or former address, if changed since last report)

        Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

o
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

o
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

o
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

o
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))





ITEM 1.01.    ENTRY INTO A MATERIAL DEFINITIVE AGREEMENT.

Spin-Off Agreements

        On August 9, 2005, IAC/InterActiveCorp ("IAC") completed the spin-off (the "Spin-Off") of Expedia, Inc. ("Expedia"). In connection with the Spin-Off, IAC and Expedia entered into the following agreements (collectively, the "Spin-Off Agreements").

        1.     A Separation Agreement that sets forth the arrangements between IAC and Expedia with respect to the principal corporate transactions necessary to complete the Spin-Off, and a number of other principles governing the relationship between IAC and Expedia following the Spin-Off.

        2.     A Tax Sharing Agreement that will govern the respective rights, responsibilities and obligations of IAC and Expedia after the Spin-Off with respect to tax liabilities and benefits, tax attributes, tax contests and other matters regarding income taxes, other taxes and related tax returns.

        3.     An Employee Matters Agreement that will govern a wide range of compensation and benefit issues, including the allocation between IAC and Expedia of responsibility for the employment and benefit obligations and liabilities of each company's current and former employees (and their dependents and beneficiaries).

        4.     A Transition Services Agreement that will govern the provision of transition services from IAC to Expedia.

        A summary of certain important features of the Spin-Off Agreements can be found in Amendment No. 3 to IAC's Registration Statement on Form S-4 (File No. 333-124303) (the "Registration Statement"), which was filed with the Securities and Exchange Commission on June 17, 2005. The section of the Registration Statement entitled "The Spin-Off Proposal—Relationship Between IAC and Expedia after the Spin-Off" beginning on page 50 of the Registration Statement is incorporated by reference into this Form 8-K.

Amended and Restated Governance Agreement

        On August 9, 2005, in connection with the Spin-Off, IAC entered into an Amended and Restated Governance Agreement (the "Governance Agreement") with Liberty Media Corporation ("Liberty") and Barry Diller, the Chief Executive Officer and Chairman of the Board of Directors of IAC.

        Under the terms of the Governance Agreement:


        Pursuant to the terms of the Governance Agreement, IAC will cause each director that Liberty nominates to be included in the slate of nominees recommended by the Board of Directors of IAC to

2


the stockholders of IAC for election as directors at each annual meeting of the stockholders of IAC and will use all reasonable efforts to cause the election of each such director including soliciting proxies in favor of the election of such persons. Liberty has the right to designate a replacement director to the board of IAC in order to fill any vacancy of a director previously designated by Liberty.

        The Governance Agreement lists certain actions that require the prior consent of Liberty and Mr. Diller before IAC can take any such action.

        For so long as:

        In addition, for so long as the Consent Conditions apply, if IAC's "total debt ratio" (as defined in the Governance Agreement) equals or exceeds 4:1 over a twelve-month period, IAC may not take any of the following actions without the prior approval of Liberty and/or Mr. Diller:


        In the event that IAC issues or proposes to issue any shares of Common Stock or Class B Common Stock (with certain limited exceptions) including shares issued upon exercise, conversion or exchange of options, warrants and convertible securities, Liberty will have preemptive rights that entitle it to purchase a number of common shares so that Liberty will maintain the identical ownership interest in IAC that Liberty had immediately prior to such issuance or proposed issuance (subject to a cap). Any purchase by Liberty will be allocated between Common Stock and Class B Common Stock in the same proportion as the issuance or issuances giving rise to the preemptive right, except to the

3


extent that Liberty opts to acquire shares of Common Stock in lieu of shares of Class B Common Stock.

        Liberty and Mr. Diller are entitled to customary, transferable registration rights with respect to Common Stock owned by them. Liberty is entitled to four demand registration rights and Mr. Diller is entitled to three demand registration rights. IAC will pay the costs associated with such registrations (other than underwriting discounts, fees and commissions). IAC will not be required to register shares of its Common Stock if a stockholder could sell the shares in the quantities proposed to be sold at such time in one transaction under Rule 144 of the Securities Act or under another comparable exemption from registration.

        Generally, the Governance Agreement will terminate:

Relationship Between IAC, Mr. Diller and Liberty

        Mr. Diller is the Chief Executive Officer and Chairman of the Board of IAC. Mr. Diller and Liberty are parties to an Amended and Restated Stockholders Agreement, dated as of August 9, 2005 (the "Stockholders Agreement"). Among other arrangements, under the terms of the Stockholders Agreement, Liberty grants to Mr. Diller an irrevocable proxy with respect to all IAC securities beneficially owned by Liberty until such proxy terminates in accordance with the terms of the Stockholders Agreement. As a result of the arrangements contemplated by the Stockholders Agreement, Mr. Diller controls approximately 53% of the combined voting power of IAC capital stock and can effectively control the outcome of all matters submitted to a vote or for the consent of IAC's stockholders (other than with respect to the election by the holders of IAC's common stock of 25% of the members of IAC's Board of Directors and matters to which Delaware law requires a separate class vote).

Amendment to Employment Agreement with Victor Kaufman

        IAC and Victor Kaufman entered into Amendment Number 1 (the "Amendment") to the Employment Agreement dated as of February 5, 2004 between Victor Kaufman and IAC which became effective upon completion of the Spin-Off. Mr. Kaufman is the Vice Chairman of IAC and is also the Vice Chairman of Expedia. The Amendment provides that so long as Mr. Kaufman is Vice Chairman of Expedia, Mr. Kaufman will devote at least 80% of his business time to IAC and Expedia, with IAC as his first priority, and that Mr. Kaufman's activities with Expedia will not violate his non-competition obligations to IAC. In the event that Mr. Kaufman ceases to be Vice Chairman of Expedia during the term of his Employment Agreement, the provisions of the Amendment will cease to apply and the Employment Agreement will continue in effect in accordance with its terms in effect prior to the Spin-Off.

4




ITEM 2.01    COMPLETION OF ACQUISITION OR DISPOSITION OF ASSETS

        On August 9, 2005, IAC/InterActiveCorp ("IAC") announced the successful completion of the spin-off of Expedia, Inc. to IAC shareholders. The unaudited pro forma financial statements and related notes thereto, which are attached as Exhibit 99.1, are incorporated herein by reference.


ITEM 9.01    FINANCIAL STATEMENTS AND EXHIBITS

Exhibit No.

  Description
99.1   IAC/InterActiveCorp and subsidiaries unaudited pro forma condensed combined balance sheets as of June 30, 2005, December 31, 2004 and 2003 and unaudited pro forma condensed combined statements of operations for the six months ended June 30, 2005 and 2004 and for each of the years in the three-year period ended December 31, 2004 and related notes thereto.

5



SIGNATURES

        Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

    IAC/INTERACTIVECORP

 

 

By:

 

/s/
GREGORY R. BLATT
NAME:  GREGORY R. BLATT
TITLE:    EXECUTIVE VICE PRESIDENT AND
               GENERAL COUNSEL

Date: August 15, 2005

6




QuickLinks

SIGNATURES

QuickLinks -- Click here to rapidly navigate through this document


EXHIBIT 99.1


IAC/INTERACTIVECORP AND SUBSIDIARIES
UNAUDITED PRO FORMA CONDENSED COMBINED
FINANCIAL STATEMENTS

        In December 2004, the Board of Directors of IAC/InterActiveCorp ("IAC") approved a plan to separate IAC into two publicly traded companies:

        On July 19, 2005, IAC's shareholders approved the spin-off of Expedia. IAC successfully completed the spin-off of Expedia on August 9, 2005.

        In addition, in March 2005, IAC, through its subsidiary, HSN International, announced that it had entered into an agreement to sell its 48.6% interest in EUVÍA to the German media company, ProSiebenSat. 1 Media AG. Further, during the second quarter of 2005, TV Travel Shop ceased operations. Accordingly, the results of operations of Expedia, EUVÍA and TV Travel Shop have been classified as discontinued operations in the accompanying unaudited pro forma condensed combined statements of operations for all periods presented. The assets and liabilities of Expedia and TV Travel Shop have been presented as assets and liabilities of discontinued operations for all periods presented in the accompanying unaudited pro forma condensed combined balance sheets. The assets and liabilities of EUVÍA have been classified as "Assets held for sale" and "Liabilities held for sale" in the accompanying unaudited pro forma condensed combined balance sheets until the second quarter of 2005. The sale of EUVÍA was completed on June 2, 2005. These unaudited pro forma condensed combined financial statements give effect to the operations of Expedia, EUVÍA and TV Travel Shop being discontinued effective January 1, 2002.

        The following unaudited pro forma condensed combined balance sheets of IAC as of December 31, 2004 and 2003 have been derived from: the audited historical consolidated balance sheets of IAC as of December 31, 2004 and 2003; the audited historical combined balance sheets of Expedia as of December 31, 2004 and 2003; and the unaudited historical balance sheets of EUVÍA and TV Travel Shop as of December 31, 2003. The unaudited pro forma condensed combined balance sheet of IAC as of June 30, 2005 has been derived from the unaudited historical consolidated balance sheet of IAC as of June 30, 2005 and the unaudited historical combined balance sheet of Expedia as of June 30, 2005.

        The following unaudited pro forma condensed combined statements of operations of IAC for each of the years in the three-year period ended December 31, 2004 have been derived from: the audited historical consolidated statements of operations of IAC for each of the years in the three-year period ended December 31, 2004; the audited historical combined statements of operations of Expedia for each of the years in the three-year period ended December 31, 2004; and the unaudited historical statements of operations of EUVÍA and TV Travel Shop for each of the years in the three-year period ended December 31, 2004. The unaudited pro forma condensed combined statements of operations of IAC for the six months ended June 30, 2005 and 2004 have been derived from the unaudited historical consolidated statements of operations of IAC for the six months ended June 30, 2005 and 2004 and the unaudited historical combined statements of operations of Expedia for the six months ended June 30, 2005 and 2004.



        The pro forma information is presented for illustrative purposes only and is not necessarily indicative of the operating results or financial position that would have been achieved by IAC if the operations of Expedia, EUVÍA and TV Travel Shop had been discontinued at January 1, 2002, nor is it indicative of future operating results or financial position of IAC. The pro forma adjustments are based upon information and assumptions available at the time of the filing of this Form 8-K. The pro forma information should be read in conjunction with the accompanying notes thereto, with IAC's historical consolidated financial statements and related notes thereto and with Expedia's historical combined financial statements and related notes thereto.

2



IAC/INTERACTIVECORP AND SUBSIDIARIES

UNAUDITED PRO FORMA CONDENSED COMBINED BALANCE SHEET

 
  IAC
Condensed
June 30,
2005

  Expedia
Condensed
June 30,
2005

  Expedia
Pro Forma
Adjustments

  Notes
  Total
Pro Forma
Condensed
June 30,
2005

 
 
  (Dollars in thousands)

 
ASSETS                              

CURRENT ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 
Cash and cash equivalents (including restricted cash)   $ 2,561,453   $ 375,353   $ 143,245   (2)   $ 2,329,345  
Marketable securities     2,143,878           (3)     2,143,878  
Receivables from IAC and subsidiaries         2,356,525     2,356,525   (4)      
Assets held for sale     5,149                 5,149  
Other current assets     1,845,448     336,686     6,167   (5)     1,514,929  
Current assets of discontinued operations     7,990         562,627   (6)     570,617  
   
 
 
     
 
Total current assets     6,563,918     3,068,564     3,068,564         6,563,918  

Property, plant and equipment, net

 

 

576,826

 

 

84,497

 

 


 

 

 

 

492,329

 
Goodwill     11,741,157     5,872,589     (23,258 ) (1), (5)     5,845,310  
Intangible assets, net     2,540,096     1,239,930             1,300,166  
Long-term investments and other non-current assets     353,845     37,029       (5)     316,816  
Non-current assets of discontinued operations     7,731         7,257,303   (6)     7,265,034  
   
 
 
     
 
TOTAL ASSETS   $ 21,783,573   $ 10,302,609   $ 10,302,609       $ 21,783,573  
   
 
 
     
 

LIABILITIES AND
SHAREHOLDERS' EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CURRENT LIABILITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 
Current maturities of long-term obligations and short-term borrowings   $ 789,862   $   $       $ 789,862  
Other current liabilities     4,047,187     1,515,495             2,531,692  
Current liabilities of discontinued operations     33,641         1,515,495   (6)     1,549,136  
   
 
 
     
 
Total current liabilities     4,870,690     1,515,495     1,515,495         4,870,690  

Long-term obligations, net of current maturities

 

 

794,272

 

 


 

 


 

 

 

 

794,272

 
Other long-term liabilities     147,683     38,183             109,500  
Non-current liabilities of discontinued operations     8,319         476,293   (6)     484,612  
Deferred income taxes     1,631,339     353,907     (8,563 ) (5)     1,268,869  
Minority interest     86,246     75,640             10,606  

SHAREHOLDERS' EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 
Invested equity         8,319,384     8,319,384   (6)      
Preferred stock $.01 par value     131                 131  
Common stock $.01 par value     7,021                 7,021  
Class B convertible common stock $.01 par value     646                 646  
Additional paid-in capital     15,637,219                 15,637,219  
Retained earnings     3,115,828                 3,115,828  
Accumulated other comprehensive income     32,777                 32,777  
Treasury stock     (4,543,600 )               (4,543,600 )
Note receivable from key executive for common stock issuance     (4,998 )               (4,998 )
   
 
 
     
 
Total shareholders' equity     14,245,024     8,319,384     8,319,384         14,245,024  
   
 
 
     
 
TOTAL LIABILITIES AND
SHAREHOLDERS' EQUITY
  $ 21,783,573   $ 10,302,609   $ 10,302,609       $ 21,783,573  
   
 
 
     
 

See Notes to Unaudited Pro Forma Condensed Combined Financial Statements.

3



IAC/INTERACTIVECORP AND SUBSIDIARIES

UNAUDITED PRO FORMA CONDENSED COMBINED BALANCE SHEET

 
  IAC
Condensed
December 31,
2004

  Expedia Condensed
December 31,
2004

  Expedia
Pro Forma
Adjustments

  Notes
  Total
Pro Forma
Condensed
December 31,
2004

 
 
  (Dollars in thousands)

 
ASSETS                              

CURRENT ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 
Cash and cash equivalents (including restricted cash)   $ 1,141,075   $ 155,557   $ 55,557   (2)   $ 1,041,075  
Marketable securities     2,409,745     1,000     1,000   (3)     2,409,745  
Receivables from IAC and subsidiaries         1,874,745     1,874,745   (4)      
Assets held for sale     339,880                 339,880  
Other current assets     1,216,511     214,555     6,164   (5)     1,008,120  
Current assets of discontinued operations     8,556         308,391   (6)     316,947  
   
 
 
     
 
Total current assets     5,115,767     2,245,857     2,245,857         5,115,767  

Property, plant and equipment, net

 

 

508,683

 

 

81,426

 

 


 

 

 

 

427,257

 
Goodwill     11,210,964     5,790,111     (59,028 ) (1), (5)     5,361,825  
Intangible assets, net     2,333,663     1,279,361             1,054,302  
Long-term investments and other non-current
assets
    1,792,509     140,432     (10,361 ) (5)     1,641,716  
Preferred interest exchangeable for common stock     1,428,530                 1,428,530  
Non-current assets of discontinued operations     8,749         7,360,719   (6)     7,369,468  
   
 
 
     
 
TOTAL ASSETS   $ 22,398,865   $ 9,537,187   $ 9,537,187       $ 22,398,865  
   
 
 
     
 

LIABILITIES AND
SHAREHOLDERS' EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CURRENT LIABILITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 
Current maturities of long-term obligations and short-term borrowings   $ 562,966   $ 13   $       $ 562,953  
Liabilities held for sale     295,773                 295,773  
Other current liabilities     2,000,795     982,166             1,018,629  
Current liabilities of discontinued operations     32,904         982,179   (6)     1,015,083  
   
 
 
     
 
Total current liabilities     2,892,438     982,179     982,179         2,892,438  

Long-term obligations, net of current maturities

 

 

796,715

 

 


 

 


 

 

 

 

796,715

 
Other long-term liabilities     151,580     50,248             101,332  
Non-current liabilities of discontinued operations     5,546         417,975   (6)     423,521  
Deferred income taxes     2,479,678     333,696     (15,596 ) (5)     2,130,386  
Common stock exchangeable for preferred interest     1,428,530                 1,428,530  
Minority interest     39,074     18,435             20,639  

SHAREHOLDERS' EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 
Invested equity         8,152,629     8,152,629   (6)      
Preferred stock $.01 par value     131                 131  
Common stock $.01 par value     6,970                 6,970  
Class B convertible common stock $.01 par value     646                 646  
Additional paid-in capital     14,058,797                 14,058,797  
Retained earnings     2,428,760                 2,428,760  
Accumulated other comprehensive income     81,051                 81,051  
Treasury stock     (1,966,053 )               (1,966,053 )
Note receivable from key executive for common stock issuance     (4,998 )               (4,998 )
   
 
 
     
 
Total shareholders' equity     14,605,304     8,152,629     8,152,629         14,605,304  
   
 
 
     
 
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY   $ 22,398,865   $ 9,537,187   $ 9,537,187       $ 22,398,865  
   
 
 
     
 

See Notes to Unaudited Pro Forma Condensed Combined Financial Statements.

4



IAC/INTERACTIVECORP AND SUBSIDIARIES

UNAUDITED PRO FORMA CONDENSED COMBINED BALANCE SHEET

 
  IAC
Condensed
December 31,
2003

  Euvía and
TV Travel Shop
December 31,
2003(7)

  Subtotal
  Expedia
Condensed
December 31,
2003

  Expedia
Pro Forma
Adjustments

  Notes
  Total
Pro Forma
Condensed
December 31,
2003

 
 
  (Dollars in thousands)

 
ASSETS                                          

CURRENT ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 
Cash and cash equivalents (including restricted cash)   $ 930,418   $ (39,445 ) $ 890,973   $ 211,584   $ 111,584   (2)   $ 790,973  
Marketable securities     2,419,735         2,419,735     693,320     693,320   (3)     2,419,735  
Receivables from IAC and subsidiaries                 591,583     591,583   (4)      
Assets held for sale         61,577     61,577                 61,577  
Other current assets     864,823     (31,147 )   833,676     183,675     (701 ) (5)     649,300  
Current assets of discontinued operations         9,015     9,015         284,376   (6)     293,391  
   
 
 
 
 
     
 
Total current assets     4,214,976         4,214,976     1,680,162     1,680,162         4,214,976  

Property, plant and equipment, net

 

 

473,177

 

 

(5,399

)

 

467,778

 

 

75,618

 

 


 

 

 

 

392,160

 
Goodwill     11,273,635     (205,033 )   11,068,602     5,650,322     (93,522 ) (1),(5)     5,324,758  
Intangible assets, net     2,513,889     (41,230 )   2,472,659     1,323,026             1,149,633  
Non-current assets held for sale         211,379     211,379                 211,379  
Long-term investments and other non-current assets     1,663,908     (3,379 )   1,660,529     26,142       (5)     1,634,387  
Preferred interest exchangeable for common stock     1,428,530         1,428,530                 1,428,530  
Non-current assets of discontinued operations     340     43,662     44,002         7,168,630   (6)     7,212,632  
   
 
 
 
 
     
 
TOTAL ASSETS   $ 21,568,455   $   $ 21,568,455   $ 8,755,270   $ 8,755,270       $ 21,568,455  
   
 
 
 
 
     
 
LIABILITIES AND SHAREHOLDERS' EQUITY                                          

CURRENT LIABILITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 
Current maturities of long-term obligations and short-term borrowings   $ 2,850   $ (567 ) $ 2,283   $   $       $ 2,283  
Liabilities held for sale         16,930     16,930                 16,930  
Other current liabilities     1,859,269     (45,963 )   1,813,306     825,324             987,982  
Current liabilities of discontinued operations     16,062     29,600     45,662         825,324   (6)     870,986  
   
 
 
 
 
     
 
Total current liabilities     1,878,181         1,878,181     825,324     825,324         1,878,181  

Long-term obligations, net of current maturities

 

 

1,120,097

 

 

(2,271

)

 

1,117,826

 

 


 

 


 

 

 

 

1,117,826

 
Non-current liabilities held for sale         218,463     218,463                 218,463  
Other long-term liabilities     67,981         67,981     3,321             64,660  
Non-current liabilities of discontinued operations         11,458     11,458         379,822   (6)     391,280  
Deferred income taxes     2,446,394     (11,458 )   2,434,936     372,324     (4,177 ) (5)     2,058,435  
Common stock exchangeable for preferred interest     1,428,530         1,428,530                 1,428,530  
Minority interest     211,687     (216,192 )   (4,505 )               (4,505 )

SHAREHOLDERS' EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 
Invested equity                 7,554,301     7,554,301   (6)      
Preferred stock $.01 par value     131         131                 131  
Common stock $.01 par value     6,790         6,790                 6,790  
Class B convertible common stock $.01 par value     646         646                 646  
Additional paid-in capital     13,634,926         13,634,926                 13,634,926  
Retained earnings     2,276,952         2,276,952                 2,276,952  
Accumulated other comprehensive income     36,896         36,896                 36,896  
Treasury stock     (1,535,758 )       (1,535,758 )               (1,535,758 )
Note receivable from key executive for common stock issuance     (4,998 )       (4,998 )               (4,998 )
   
 
 
 
 
     
 
Total shareholders' equity     14,415,585         14,415,585     7,554,301     7,554,301         14,415,585  
   
 
 
 
 
     
 
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY   $ 21,568,455   $   $ 21,568,455   $ 8,755,270   $ 8,755,270       $ 21,568,455  
   
 
 
 
 
     
 

See Notes to Unaudited Pro Forma Condensed Combined Financial Statements.

5



IAC/INTERACTIVECORP AND SUBSIDIARIES

UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF OPERATIONS

 
  IAC
Condensed
Six months
ended
June 30,
2005

  Expedia
Condensed
Six months
ended
June 30,
2005

  Expedia
Pro Forma
Adjustments

  Notes
  Total
Pro Forma
Condensed
Six months ended
June 30,
2005

 
 
  (In thousands, except per share amounts)

 
Service revenue   $ 2,177,151   $ 1,040,053   $ 165   (8)   $ 1,137,263  
Product sales     1,426,269                 1,426,269  
   
 
 
     
 
  Net revenue     3,603,420     1,040,053     165         2,563,532  
Cost of sales—service revenue     783,638     229,040     11,315   (8)     565,913  
Cost of sales—product sales     869,817                 869,817  
   
 
 
     
 
  Gross profit     1,949,965     811,013     (11,150 )       1,127,802  
Selling and marketing expense     760,674     347,474     2,104   (8)     415,304  
General and administrative expense     447,842     132,503     4,920   (8), (9)     320,259  
Other operating expense     54,931     2,479             52,452  
Amortization of cable distribution fees     33,781                 33,781  
Amortization of non-cash distribution and marketing expense     3,917     3,917              
Amortization of non-cash compensation expense     109,910     80,908             29,002  
Amortization of intangibles     147,204     63,448             83,756  
Depreciation expense     87,991     17,580             70,411  
   
 
 
     
 
  Operating income     303,715     162,704     (18,174 )       122,837  
Other income (expense):                              
  Interest income     99,750     29,511     24,773   (8)     95,012  
  Interest expense     (40,609 )         (8)     (40,609 )
  Gain on sale of VUE     523,487                 523,487  
  Equity in income of VUE     21,960                 21,960  
  Equity in the income of unconsolidated affiliates and other     24,000     4,510             19,490  
   
 
 
     
 
Total other income, net     628,588     34,021     24,773         619,340  
   
 
 
     
 
Earnings from continuing operations before income taxes and minority interest     932,303     196,725     6,599         742,177  
Income tax expense     (376,039 )   (74,869 )   (2,846 ) (10)     (304,016 )
Minority interest in income of consolidated subsidiaries     (1,820 )   (395 )           (1,425 )
   
 
 
     
 
Earnings from continuing operations   $ 554,444   $ 121,461   $ 3,753       $ 436,736  
   
 
 
     
 
Earnings per share from continuing operations:(11)                              
  Basic earnings per share   $ 1.63                   $ 1.28  
  Diluted earnings per share   $ 1.52                   $ 1.20  

See Notes to Unaudited Pro Forma Condensed Combined Financial Statements.

6



IAC/INTERACTIVECORP AND SUBSIDIARIES

UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF OPERATIONS

 
  IAC
Condensed
Six months
ended
June 30,
2004

  Expedia
Condensed
Six months
ended
June 30,
2004

  Expedia
Pro Forma
Adjustments

  Notes
  Total
Pro Forma
Condensed
Six months
ended
June 30,
2004

 
 
  (In thousands, except per share amounts)

 
Service revenue   $ 1,764,470   $ 900,221   $ 230   (8)   $ 864,479  
Product sales     1,131,320                 1,131,320  
   
 
 
     
 
  Net revenue     2,895,790     900,221     230         1,995,799  
Cost of sales—service revenue     656,388     201,177     3,613   (8)     458,824  
Cost of sales—product sales     701,506                 701,506  
   
 
 
     
 
  Gross profit     1,537,896     699,044     (3,383 )       835,469  
Selling and marketing expense     599,415     323,735     184   (8)     275,864  
General and administrative expense     336,250     109,020     8,876   (8), (9)     236,106  
Other operating expense     41,141     721             40,420  
Amortization of cable distribution fees     35,033                 35,033  
Amortization of non-cash distribution and marketing expense     11,072     9,771             1,301  
Amortization of non-cash compensation expense     124,310     90,044             34,266  
Amortization of intangibles     156,808     60,777             96,031  
Depreciation expense     83,914     14,777             69,137  
   
 
 
     
 
  Operating income     149,953     90,199     (12,443 )       47,311  
Other income (expense):                              
  Interest income     93,334     16,002     11,258   (8)     88,590  
  Interest expense     (38,850 )   (1,728 )   (1,505 ) (8)     (38,627 )
  Equity in income of VUE     10,686                 10,686  
  Equity in the income (losses) of unconsolidated affiliates and other     12,370     (2,458 )           14,828  
   
 
 
     
 
Total other income, net     77,540     11,816     9,753         75,477  
   
 
 
     
 
Earnings from continuing operations before income taxes and minority interest     227,493     102,015     (2,690 )       122,788  
Income tax expense     (88,241 )   (40,282 )   565   (10)     (47,394 )
Minority interest in income of consolidated subsidiaries     (1,485 )   (472 )           (1,013 )
   
 
 
     
 
Earnings from continuing operations   $ 137,767   $ 61,261   $ (2,125 )     $ 74,381  
   
 
 
     
 
Earnings per share from continuing operations:(11)                              
  Basic earnings per share   $ 0.38                   $ 0.19  
  Diluted earnings per share   $ 0.35                   $ 0.18  

See Notes to Unaudited Pro Forma Condensed Combined Financial Statements.

7



IAC/INTERACTIVECORP AND SUBSIDIARIES

UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF OPERATIONS

 
  IAC
Condensed
Year ended
December 31,
2004

  Euvía and
TV Travel Shop
Year ended
December 31,
2004(12)

  Subtotal
  Expedia
Condensed
Year ended
December 31,
2004

  Expedia
Pro Forma
Adjustments

  Notes
  Total
Pro Forma
Condensed
Year ended
December 31,
2004

 
 
  (In thousands, except per share amounts)

 
Service revenue   $ 3,595,898   $ (33,878 ) $ 3,562,020   $ 1,843,013   $ 121   (8)   $ 1,719,128  
Product sales     2,596,782     (127,631 )   2,469,151                 2,469,151  
   
 
 
 
 
     
 
Net revenue     6,192,680     (161,509 )   6,031,171     1,843,013     121         4,188,279  
Cost of sales-service revenue     1,331,173     (17,564 )   1,313,609     412,701     7,722   (8)     908,630  
Cost of sales-product sales     1,492,779     (5,161 )   1,487,618                 1,487,618  
   
 
 
 
 
     
 
  Gross profit     3,368,728     (138,784 )   3,229,944     1,430,312     (7,601 )       1,792,031  

Selling and marketing expense

 

 

1,203,370

 

 

(22,968

)

 

1,180,402

 

 

608,618

 

 

3,970

 

(8)

 

 

575,754

 
General and administrative expense     746,853     (36,559 )   710,294     233,740     15,567   (8), (9)     492,121  
Other operating expense     142,360     (52,407 )   89,953     2,699             87,254  
Amortization of cable distribution fees     70,590     (1,358 )   69,232                 69,232  
Amortization of non-cash distribution and marketing expense     18,030         18,030     16,728             1,302  
Amortization of non-cash compensation expense     241,726         241,726     171,400             70,326  
Amortization of intangibles     347,457     (36,978 )   310,479     125,091             185,388  
Depreciation expense     179,514     (3,375 )   176,139     31,563             144,576  
Restructuring     1,542         1,542                 1,542  
Goodwill impairment     184,780         184,780                 184,780  
   
 
 
 
 
     
 
  Operating income (loss)     232,506     14,861     247,367     240,473     (27,138 )       (20,244 )

Other income (expense):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 
  Interest income     191,679     (946 )   190,733     38,775     31,148   (8)     183,106  
  Interest expense     (87,388 )   5,643     (81,745 )   (453 )     (8)     (81,292 )
  Equity in income of VUE     16,188         16,188                 16,188  
  Equity in the income (losses) of unconsolidated affiliates and other     25,691     (409 )   25,282     (9,252 )           34,534  
   
 
 
 
 
     
 
Total other income, net     146,170     4,288     150,458     29,070     31,148         152,536  
   
 
 
 
 
     
 
Earnings from continuing operations before income taxes and minority interest     378,676     19,149     397,825     269,543     4,010         132,292  
Income tax expense     (179,186 )   2,095     (177,091 )   (106,371 )   (3,546 ) (10)     (74,266 )
Minority interest in (income) losses of consolidated subsidiaries     (13,729 )   10,871     (2,858 )   301             (3,159 )
   
 
 
 
 
     
 
Earnings from continuing operations   $ 185,761   $ 32,115   $ 217,876   $ 163,473   $ 464       $ 54,867  
   
 
 
 
 
     
 

Earnings per share from continuing operations:(11)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 
  Basic earnings per share   $ 0.50                               $ 0.12  
  Diluted earnings per share   $ 0.47                               $ 0.11  

See Notes to Unaudited Pro Forma Condensed Combined Financial Statements.

8



IAC/INTERACTIVECORP AND SUBSIDIARIES

UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF OPERATIONS

 
  IAC
Condensed
Year ended
December 31,
2003

  Euvía and
TV Travel Shop
Year ended
December 31,
2003(12)

  Subtotal
  Expedia
Condensed
Year ended
December 31,
2003

  Expedia
Pro Forma
Adjustments

  Notes
  Total
Pro Forma
Condensed
Year ended
December 31,
2003

 
 
  (In thousands, except per share amounts)

 
Service revenue   $ 3,896,148   $ (46,920 ) $ 3,849,228   $ 2,339,813   $ 394   (8)   $ 1,509,809  
Product sales     2,431,970     (118,290 )   2,313,680                 2,313,680  
   
 
 
 
 
     
 
  Net revenue     6,328,118     (165,210 )   6,162,908     2,339,813     394         3,823,489  
Cost of sales-service revenue     2,068,286     (16,580 )   2,051,706     1,199,414       (8)     852,292  
Cost of sales-product sales     1,400,753     (4,676 )   1,396,077                 1,396,077  
   
 
 
 
 
     
 
  Gross profit     2,859,079     (143,954 )   2,715,125     1,140,399     394         1,575,120  
Selling and marketing expense     929,445     (21,506 )   907,939     416,492       (8)     491,447  
General and administrative expense     711,781     (52,564 )   659,217     227,315     11,083   (8), (9)     442,985  
Other operating expense     116,413     (50,677 )   65,736                 65,736  
Amortization of cable distribution fees     68,902     (1,449 )   67,453                 67,453  
Amortization of non-cash distribution and marketing expense     51,432         51,432     41,974             9,458  
Amortization of non-cash compensation expense     128,185         128,185     95,781             32,404  
Amortization of intangibles     268,504     (5,754 )   262,750     76,073             186,677  
Depreciation expense     172,453     (4,289 )   168,164     27,582             140,582  
Restructuring     21         21                 21  
Merger costs     11,760         11,760     11,664             96  
   
 
 
 
 
     
 
  Operating income     400,183     (7,715 )   392,468     243,518     (10,689 )       138,261  

Other income (expense):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 
  Interest income     175,822     (821 )   175,001     22,614       (8)     152,387  
  Interest expense     (92,913 )   5,248     (87,665 )   (2,905 )   (207 ) (8)     (84,967 )
  Equity in losses of VUE     (224,468 )       (224,468 )               (224,468 )
  Equity in the income (losses) of unconsolidated affiliates and other     3,767     (281 )   3,486     (7,729 )           11,215  
   
 
 
 
 
     
 
Total other income (expense), net     (137,792 )   4,146     (133,646 )   11,980     (207 )       (145,833 )
   
 
 
 
 
     
 
Earnings from continuing operations before income taxes and minority interest     262,391     (3,569 )   258,822     255,498     (10,896 )       (7,572 )
Income tax (expense) benefit     (70,691 )   (1,855 )   (72,546 )   (97,202 )   (442 ) (10)     24,214  
Minority interest in income of consolidated subsidiaries     (65,043 )   12,221     (52,822 )   (46,889 )           (5,933 )
   
 
 
 
 
     
 
Earnings from continuing operations   $ 126,657   $ 6,797   $ 133,454   $ 111,407   $ (11,338 )     $ 10,709  
   
 
 
 
 
     
 
Earnings per share from continuing operations:(11)                                          
  Basic earnings per share     $0.38                                 $(0.01 )
  Diluted earnings per share     $0.33                                 $(0.01 )

See Notes to Unaudited Pro Forma Condensed Combined Financial Statements.

9



IAC/INTERACTIVECORP AND SUBSIDIARIES

UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF OPERATIONS

 
  IAC
Condensed
Year ended
December 31,
2002

  Euvía and
TV Travel Shop
Year ended
December 31,
2002 (12)

  Subtotal
  Expedia
Condensed
Year ended
December 31,
2002

  Expedia
Pro Forma
Adjustments

  Notes
  Total
Pro Forma
Condensed
Year ended
December 31,
2002

 
 
  (In thousands, except per share amounts)

 
Service revenue   $ 2,656,043   $ (26,064 ) $ 2,629,979   $ 1,499,075   $   (8)   $ 1,130,904  
Product sales     1,924,882     (26,411 )   1,898,471                 1,898,471  
   
 
 
 
 
     
 
  Net revenue     4,580,925     (52,475 )   4,528,450     1,499,075             3,029,375  
Cost of sales—service revenue     1,573,491     (11,131 )   1,562,360     836,320     367   (8)     726,407  
Cost of sales—product sales     1,202,519         1,202,519                 1,202,519  
   
 
 
 
 
     
 
  Gross profit     1,804,915     (41,344 )   1,763,571     662,755     (367 )       1,100,449  

Selling and marketing expense

 

 

559,741

 

 

(9,061

)

 

550,680

 

 

230,713

 

 


 

(8)

 

 

319,967

 
General and administrative expense     495,386     (19,073 )   476,313     136,330     2,322   (8), (9)     342,305  
Other operating expense     84,510     (14,398 )   70,112                 70,112  
Amortization of cable distribution fees     58,926         58,926                 58,926  
Amortization of non-cash distribution and marketing expense     37,344         37,344     32,680             4,664  
Amortization of non-cash compensation expense     15,637         15,637     5,632             10,005  
Amortization of intangibles     145,667     (3,870 )   141,797     42,909             98,888  
Depreciation expense     170,819     (2,250 )   168,569     18,439             150,130  
Restructuring     54,130         54,130                 54,130  
Goodwill impairment     22,247         22,247                 22,247  
Merger costs     7,910         7,910     2,282             5,628  
   
 
 
 
 
     
 
  Operating income (loss)     152,598     7,308     159,906     193,770     (2,689 )       (36,553 )

Other income (expense):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 
  Interest income     114,599     (155 )   114,444     15,075       (8)     99,369  
  Interest expense     (44,467 )   1,644     (42,823 )         (8)     (42,823 )
  Equity in income of VUE     6,107         6,107                 6,107  
  Equity in the income (losses) of unconsolidated affiliates and other     (115,640 )   4,424     (111,216 )   571             (111,787 )
   
 
 
 
 
     
 
Total other income (expense), net     (39,401 )   5,913     (33,488 )   15,646             (49,134 )
   
 
 
 
 
     
 
Earnings from continuing operations before income taxes and minority interest     113,197     13,221     126,418     209,416     (2,689 )       (85,687 )
Income tax (expense) benefit     (65,127 )   297     (64,830 )   (82,579 )   5,796   (10)     23,545  
Minority interest in income of consolidated subsidiaries     (46,073 )   1,186     (44,887 )   (50,124 )           5,237  
   
 
 
 
 
     
 
Earnings (loss) from continuing operations   $ 1,997   $ 14,704   $ 16,701   $ 76,713   $ 3,107       $ (56,905 )
   
 
 
 
 
     
 
Earnings per share from continuing operations:(11)                                          
  Basic earnings per share   $ (0.05 )                             $ (0.32 )
  Diluted earnings per share   $ (0.07 )                             $ (0.32 )

See Notes to Unaudited Pro Forma Condensed Combined Financial Statements.

10



IAC/INTERACTIVECORP

NOTES TO UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL STATEMENTS

(In thousands)

 
   
  As of
June 30,
2005

  As of December 31,
2004

  As of December 31,
2003

 
(1)   To adjust the recorded value of goodwill to reflect the removal of TV Travel Shop and Interval International from the IAC Travel reporting unit pursuant to SFAS 142.   $   $ (47,229 ) $ (50,265 )

(2)

 

To record the decrease to Expedia's cash and cash equivalents (including restricted cash) pursuant to the terms of the Spin-Off.

 

$

143,245

 

$

55,557

 

$

111,584

 

(3)

 

To record the decrease to Expedia's marketable securities pursuant to the terms of the Spin-Off. According to the terms of the Spin-Off, IAC is to retain all of Expedia's marketable securities.

 

$


 

$

1,000

 

$

693,320

 

(4)

 

To classify Expedia's receivables from IAC and subsidiaries as invested equity.

 

$

2,356,525

 

$

1,874,745

 

$

591,583

 

(5)

 

To reflect Expedia's historical income tax assets and liabilities and related impact to the carrying value of Expedia's goodwill as if it had been a member of IAC's consolidated group for all periods presented.

 

 

 

 

 

 

 

 

 

 
    Current deferred tax asset   $ 6,167   $ 6,164   $ (701 )
    Goodwill     (23,258 )   (11,799 )   (43,257 )
    Non-current deferred tax asset         (10,361 )    
    Non-current deferred tax liability     (8,563 )   (15,596 )   (4,177 )

(6)

 

To reclassify Expedia's historical assets, liabilities and invested equity, including pro forma adjustments above, from continuing operations to discontinued operations pursuant to SFAS 144.

 

 

 

 

 

 

 

 

 

 
    Current assets of discontinued operations   $ 562,627   $ 308,391   $ 284,376  
    Non-current assets of discontinued operations     7,257,303     7,360,719     7,168,630  
    Current liabilities of discontinued operations     1,515,495     982,179     825,324  
    Non-current liabilities of discontinued operations     476,293     417,975     379,822  
    Invested equity     8,319,384     8,152,629     7,554,301  
(7)   To reclassify the assets and liabilities of Euvía as "Assets held for sale" and "Liabilities held for sale" and to reclassify the assets and liabilities of TV Travel Shop as discontinued operations as of December 31, 2003.                    

11


 
   
  For the Six Months Ended
  For the Year Ended
 
   
  June 30,
2005

  June 30,
2004

  December 31,
2004

  December 31,
2003

  December 31,
2002

(8)   To reclassify the previously recorded elimination of intercompany transactions between Expedia and IAC's other subsidiaries from continuing operations to discontinued operations as follows:                              
    Service revenue   $ 165   $ 230   $ 121   $ 394   $
    Cost of sales-service revenue     11,315     3,613     7,722         367
    Selling and marketing expense     2,104     184     3,970        
    General and administrative expense     578     3,643     5,100     8,319     2,322
    Interest income     24,773     11,258     31,148        
    Interest (expense)         (1,505 )       (207 )  

(9)

 

To reverse allocations previously made to Expedia by IAC in the preparation of Expedia's historical carve-out financial statements

 

$

4,342

 

$

5,233

 

$

10,467

 

$

2,764

 

$


(10)

 

To reflect Expedia's historical income tax provision as if it had been a member of IAC's consolidated group for all periods presented.

 

$

(2,846

)

$

565

 

$

(3,546

)

$

(442

)

$

5,796

(11)

 

Historical earnings per share have been restated to give effect to the one-for-two reverse stock split.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(12)

 

To classify the results of operations of Euvía and TV Travel Shop as discontinued operations for each of the years in the three-year period ended December 31, 2004.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

12




QuickLinks

IAC/INTERACTIVECORP AND SUBSIDIARIES UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL STATEMENTS
IAC/INTERACTIVECORP AND SUBSIDIARIES UNAUDITED PRO FORMA CONDENSED COMBINED BALANCE SHEET
IAC/INTERACTIVECORP AND SUBSIDIARIES UNAUDITED PRO FORMA CONDENSED COMBINED BALANCE SHEET
IAC/INTERACTIVECORP AND SUBSIDIARIES UNAUDITED PRO FORMA CONDENSED COMBINED BALANCE SHEET
IAC/INTERACTIVECORP AND SUBSIDIARIES UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF OPERATIONS
IAC/INTERACTIVECORP AND SUBSIDIARIES UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF OPERATIONS
IAC/INTERACTIVECORP AND SUBSIDIARIES UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF OPERATIONS
IAC/INTERACTIVECORP AND SUBSIDIARIES UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF OPERATIONS
IAC/INTERACTIVECORP AND SUBSIDIARIES UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF OPERATIONS
IAC/INTERACTIVECORP NOTES TO UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL STATEMENTS (In thousands)