(State or other jurisdiction of incorporation) | (Commission File Number) | (IRS Employer Identification No.) |
(Address of principal executive offices) | (Zip Code) |
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Securities registered pursuant to Section 12(b) of the Act: | ||||
Title of each class | Trading Symbol | Name of exchange on which registered | ||
• | the ANGI Homeservices, Vimeo and Dotdash reportable segments remain unchanged; |
• | Search is a new reportable segment, which includes Ask Media Group, which was previously a separate reportable segment (and was reported in the Emerging & Other segment in the financial statements of Old IAC/InterActiveCorp prior to the Match Separation), and Desktop, which was previously included in the Applications reportable segment; and |
• | Emerging & Other, which consists of Care.com, Mosaic Group, which was previously included in the Applications reportable segment, Bluecrew, Nursefly, The Daily Beast, IAC Films and the following businesses for periods prior to their sales: College Humor Media, which was sold on March 6, 2020, and CityGrid, Dictionary.com and Electus, which were sold in the fourth quarter of 2018. |
Exhibit No. | Description | |
Supplemental financial information. |
IAC/INTERACTIVECORP | |||
By: | /s/ GLENN H. SCHIFFMAN | ||
Name: | Glenn H. Schiffman | ||
Title: | Executive Vice President and Chief Financial Officer |
2018 | 2019 | 2020 | |||||||||||||||||||||||||
FY | Q1 | Q2 | Q3 | Q4 | FY | Q1 | |||||||||||||||||||||
(Unaudited; in thousands) | |||||||||||||||||||||||||||
Revenue: | |||||||||||||||||||||||||||
ANGI Homeservices | $ | 1,132,241 | $ | 303,443 | $ | 343,896 | $ | 357,358 | $ | 321,508 | $ | 1,326,205 | $ | 343,650 | |||||||||||||
Vimeo | 159,641 | 43,581 | 45,713 | 52,145 | 54,576 | 196,015 | 56,968 | ||||||||||||||||||||
Dotdash | 130,991 | 33,961 | 37,728 | 40,285 | 55,620 | 167,594 | 44,120 | ||||||||||||||||||||
Search | 823,950 | 196,044 | 193,900 | 185,664 | 166,576 | 742,184 | 154,419 | ||||||||||||||||||||
Emerging & Other | 286,586 | 64,253 | 67,579 | 69,988 | 72,287 | 274,107 | 85,042 | ||||||||||||||||||||
Inter-segment eliminations | (361 | ) | (62 | ) | (131 | ) | (58 | ) | (53 | ) | (304 | ) | (75 | ) | |||||||||||||
Total | $ | 2,533,048 | $ | 641,220 | $ | 688,685 | $ | 705,382 | $ | 670,514 | $ | 2,705,801 | $ | 684,124 | |||||||||||||
Operating Income (Loss): | |||||||||||||||||||||||||||
ANGI Homeservices | $ | 63,906 | $ | (3,641 | ) | $ | 11,403 | $ | 24,726 | $ | 6,157 | $ | 38,645 | $ | (16,296 | ) | |||||||||||
Vimeo | (35,594 | ) | (17,784 | ) | (11,616 | ) | (11,155 | ) | (11,366 | ) | (51,921 | ) | (14,589 | ) | |||||||||||||
Dotdash | 18,778 | 3,047 | 7,010 | 3,695 | 15,269 | 29,021 | 2,411 | ||||||||||||||||||||
Search | 151,425 | 40,088 | 31,705 | 28,758 | 21,796 | 122,347 | (220,563 | ) | |||||||||||||||||||
Emerging & Other | (26,627 | ) | (17,252 | ) | (12,527 | ) | 8,520 | (531 | ) | (21,790 | ) | (17,870 | ) | ||||||||||||||
Corporate | (136,053 | ) | (38,641 | ) | (39,745 | ) | (40,632 | ) | (47,733 | ) | (166,751 | ) | (45,431 | ) | |||||||||||||
Total | $ | 35,835 | $ | (34,183 | ) | $ | (13,770 | ) | $ | 13,912 | $ | (16,408 | ) | $ | (50,449 | ) | $ | (312,338 | ) | ||||||||
Stock-based compensation expense: | |||||||||||||||||||||||||||
ANGI Homeservices | $ | 97,078 | $ | 19,282 | $ | 17,520 | $ | 8,784 | $ | 22,669 | $ | 68,255 | $ | 25,575 | |||||||||||||
Vimeo | — | — | — | — | — | — | — | ||||||||||||||||||||
Dotdash | — | — | — | — | — | — | — | ||||||||||||||||||||
Search | — | — | — | — | — | — | — | ||||||||||||||||||||
Emerging & Other | 919 | — | — | — | — | — | 25 | ||||||||||||||||||||
Corporate | 50,408 | 15,393 | 18,087 | 15,801 | 16,802 | 66,083 | 11,581 | ||||||||||||||||||||
Total | $ | 148,405 | $ | 34,675 | $ | 35,607 | $ | 24,585 | $ | 39,471 | $ | 134,338 | $ | 37,181 | |||||||||||||
2018 | 2019 | 2020 | |||||||||||||||||||||||||
FY | Q1 | Q2 | Q3 | Q4 | FY | Q1 | |||||||||||||||||||||
(Unaudited; in thousands) | |||||||||||||||||||||||||||
Depreciation: | |||||||||||||||||||||||||||
ANGI Homeservices | $ | 24,310 | $ | 6,999 | $ | 8,796 | $ | 11,244 | $ | 12,876 | $ | 39,915 | $ | 12,138 | |||||||||||||
Vimeo | 1,200 | 193 | 132 | 39 | 114 | 478 | 58 | ||||||||||||||||||||
Dotdash | 969 | 226 | 218 | 216 | 314 | 974 | 210 | ||||||||||||||||||||
Search | 3,311 | 526 | 486 | 419 | 385 | 1,816 | 320 | ||||||||||||||||||||
Emerging & Other | 969 | 168 | 175 | 203 | 169 | 715 | 302 | ||||||||||||||||||||
Corporate | 11,634 | 3,028 | 3,086 | 2,888 | 3,049 | 12,051 | 2,464 | ||||||||||||||||||||
Total | $ | 42,393 | $ | 11,140 | $ | 12,893 | $ | 15,009 | $ | 16,907 | $ | 55,949 | $ | 15,492 |
Amortization of intangibles: | |||||||||||||||||||||||||||
ANGI Homeservices | $ | 62,212 | $ | 14,539 | $ | 13,713 | $ | 14,169 | $ | 13,061 | $ | 55,482 | $ | 12,980 | |||||||||||||
Vimeo | 6,349 | 1,391 | 2,020 | 3,119 | 3,123 | 9,653 | 3,123 | ||||||||||||||||||||
Dotdash | 1,637 | 3,877 | 1,147 | 3,115 | 1,467 | 9,606 | 4,390 | ||||||||||||||||||||
Search | 28,169 | — | — | — | — | — | 21,400 | ||||||||||||||||||||
Emerging & Other | 8,714 | 2,534 | 2,346 | 2,142 | 2,105 | 9,127 | 3,866 | ||||||||||||||||||||
Corporate | — | — | — | — | — | — | — | ||||||||||||||||||||
Total | $ | 107,081 | $ | 22,341 | $ | 19,226 | $ | 22,545 | $ | 19,756 | $ | 83,868 | $ | 45,759 | |||||||||||||
Acquisition-related contingent consideration fair value adjustments: | |||||||||||||||||||||||||||
ANGI Homeservices | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | |||||||||||||
Vimeo | — | — | — | — | — | — | — | ||||||||||||||||||||
Dotdash | — | — | — | — | — | — | — | ||||||||||||||||||||
Search | — | — | — | — | — | — | — | ||||||||||||||||||||
Emerging & Other | 1,136 | 1,529 | 1,617 | (16,139 | ) | (6,745 | ) | (19,738 | ) | (6,282 | ) | ||||||||||||||||
Corporate | — | — | — | — | — | — | — | ||||||||||||||||||||
Total | $ | 1,136 | $ | 1,529 | $ | 1,617 | $ | (16,139 | ) | $ | (6,745 | ) | $ | (19,738 | ) | $ | (6,282 | ) | |||||||||
Goodwill impairment: | |||||||||||||||||||||||||||
ANGI Homeservices | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | |||||||||||||
Vimeo | — | — | — | — | — | — | — | ||||||||||||||||||||
Dotdash | — | — | — | — | — | — | — | ||||||||||||||||||||
Search | — | — | — | — | — | — | 211,973 | ||||||||||||||||||||
Emerging & Other | — | — | — | — | 3,318 | 3,318 | — | ||||||||||||||||||||
Corporate | — | — | — | — | — | — | — | ||||||||||||||||||||
Total | $ | — | $ | — | $ | — | $ | — | $ | 3,318 | $ | 3,318 | $ | 211,973 |
2018 | 2019 | 2020 | |||||||||||||||||||||||||
FY | Q1 | Q2 | Q3 | Q4 | FY | Q1 | |||||||||||||||||||||
(Unaudited; in thousands) | |||||||||||||||||||||||||||
Adjusted EBITDA: | |||||||||||||||||||||||||||
ANGI Homeservices | $ | 247,506 | $ | 37,179 | $ | 51,432 | $ | 58,923 | $ | 54,763 | $ | 202,297 | $ | 34,397 | |||||||||||||
Vimeo | (28,045 | ) | (16,200 | ) | (9,464 | ) | (7,997 | ) | (8,129 | ) | (41,790 | ) | (11,408 | ) | |||||||||||||
Dotdash | 21,384 | 7,150 | 8,375 | 7,026 | 17,050 | 39,601 | 7,011 | ||||||||||||||||||||
Search | 182,905 | 40,614 | 32,191 | 29,177 | 22,181 | 124,163 | 13,130 | ||||||||||||||||||||
Emerging & Other | (14,889 | ) | (13,021 | ) | (8,389 | ) | (5,274 | ) | (1,684 | ) | (28,368 | ) | (19,959 | ) | |||||||||||||
Corporate | (74,011 | ) | (20,220 | ) | (18,572 | ) | (21,943 | ) | (27,882 | ) | (88,617 | ) | (31,386 | ) | |||||||||||||
Total | $ | 334,850 | $ | 35,502 | $ | 55,573 | $ | 59,912 | $ | 56,299 | $ | 207,286 | $ | (8,215 | ) |
2018 | 2019 | 2020 | |||||||||||||||||||||||||
FY | Q1 | Q2 | Q3 | Q4 | FY | Q1 | |||||||||||||||||||||
(Unaudited; in thousands) | |||||||||||||||||||||||||||
Net earnings (loss) attributable to IAC/InterActiveCorp equity in IAC Holdings, Inc. | $ | 246,772 | $ | (14,247 | ) | $ | 13,789 | $ | 16,466 | $ | 6,887 | $ | 22,895 | $ | (328,199 | ) | |||||||||||
Add back: | |||||||||||||||||||||||||||
Net earnings (loss) attributable to noncontrolling interests | 45,599 | 574 | 8,232 | 1,912 | (1,430 | ) | 9,288 | (2,372 | ) | ||||||||||||||||||
Income tax provision (benefit) | 13,200 | (29,194 | ) | (5,046 | ) | (19,079 | ) | (7,170 | ) | (60,489 | ) | (41,432 | ) | ||||||||||||||
Other (income) expense, net | (282,795 | ) | 5,417 | (33,982 | ) | 11,715 | (17,197 | ) | (34,047 | ) | 57,448 | ||||||||||||||||
Interest expense - third party | 13,059 | 3,267 | 3,237 | 2,898 | 2,502 | 11,904 | 2,217 | ||||||||||||||||||||
Operating income (loss) | 35,835 | (34,183 | ) | (13,770 | ) | 13,912 | (16,408 | ) | (50,449 | ) | (312,338 | ) | |||||||||||||||
Stock-based compensation expense | 148,405 | 34,675 | 35,607 | 24,585 | 39,471 | 134,338 | 37,181 | ||||||||||||||||||||
Depreciation | 42,393 | 11,140 | 12,893 | 15,009 | 16,907 | 55,949 | 15,492 | ||||||||||||||||||||
Amortization of intangibles | 107,081 | 22,341 | 19,226 | 22,545 | 19,756 | 83,868 | 45,759 | ||||||||||||||||||||
Acquisition-related contingent consideration fair value adjustments | 1,136 | 1,529 | 1,617 | (16,139 | ) | (6,745 | ) | (19,738 | ) | (6,282 | ) | ||||||||||||||||
Goodwill impairment | — | — | — | — | 3,318 | 3,318 | 211,973 | ||||||||||||||||||||
Adjusted EBITDA | $ | 334,850 | $ | 35,502 | $ | 55,573 | $ | 59,912 | $ | 56,299 | $ | 207,286 | $ | (8,215 | ) |