|
Delaware
|
| |
7310
|
| |
84-3727412
|
|
|
(State or Other Jurisdiction of
Incorporation or Organization) |
| |
(Primary Standard Industrial
Classification Code Number) |
| |
(I.R.S. Employer
Identification Number) |
|
|
Delaware
|
| |
7372
|
| |
85-4334195
|
|
|
(State or Other Jurisdiction of
Incorporation or Organization) |
| |
(Primary Standard Industrial
Classification Code Number) |
| |
(I.R.S. Employer
Identification Number) |
|
|
IAC/InterActiveCorp
Large Accelerated filer ☐ |
| | Accelerated filer ☐ | | | Non-accelerated filer ☒ | | |
Smaller reporting company ☐
Emerging growth company ☐ |
|
| Vimeo Holdings, Inc. | | | | | ||||||
|
Large Accelerated filer ☐
|
| | Accelerated filer ☐ | | | Non-accelerated filer ☐ | | |
Smaller reporting company ☐
Emerging growth company ☒ |
|
| | ||||||||||||||||
Title of each Class of Securities to be Registered
|
| | |
Amount to
be Registered |
| | |
Proposed
Maximum Offering Price Per Security |
| | |
Proposed
Maximum Aggregate Offering Price |
| | |
Amount of
Registration Fee |
|
Common Stock, par value $0.01 per share, of Vimeo Holdings, Inc.
|
| | |
11,249,735(1)
|
| | |
N/A
|
| | |
$37,979,105.36(2)
|
| | |
$4,143.60 (3)
|
|
| | | | | iv | | | |
| | | | | 1 | | | |
| | | | | 14 | | | |
| | | | | 44 | | | |
| | | | | 46 | | | |
| | | | | 47 | | | |
| | | | | 56 | | | |
| | | | | 66 | | | |
| | | | | 68 | | | |
| | | | | 73 | | | |
| | | | | 80 | | | |
| | | | | 84 | | | |
| | | | | 129 | | | |
| | | | | 131 | | | |
| | | | | 138 | | | |
| | | | | 139 | | | |
| | | | | 147 | | | |
| | | | | 162 | | | |
| | | | | 169 | | | |
| | | | | 170 | | | |
| | | | | 173 | | | |
| | | | | 174 | | | |
| | | | | 180 | | | |
| | | | | 185 | | | |
| | | | | 188 | | | |
| | | | | 191 | | | |
| | | | | 198 | | | |
| | | | | 203 | | | |
| | | | | 209 | | | |
| | | | | 214 | | | |
| | | | | 217 | | | |
| | | | | 229 | | | |
|
IAC COMPENSATION COMMITTEE INTERLOCKS AND INSIDER PARTICIPATION
|
| | | | 0 | | |
| | | | | 232 | | | |
| | | | | 233 | | | |
| | | | | 238 | | | |
| | | | | 238 | | | |
| | | | | 239 | | | |
| | | | | 240 | | | |
| | | | | 241 | | |
| | |
Nine Months
Ended September 30, |
| |
Year Ended
December 31, |
| ||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2019
|
| |
2020
|
| ||||||||||||
| | |
(In thousands, except per share data)
|
| |||||||||||||||||||||
Statement of Operations Data: | | | | | | | | | | | | | | | | | | | | | | | | | |
Revenue
|
| | | $ | 2,035,287 | | | | | $ | 2,198,862 | | | | | $ | 2,705,801 | | | | | $ | — | | |
Operating (loss) income
|
| | | | (34,041) | | | | | | (547,983) | | | | | | (50,449) | | | | | | — | | |
Net income (loss)
|
| | | | 26,726 | | | | | | (238,774) | | | | | | 32,183 | | | | | | — | | |
Net earnings attributable to noncontrolling interests
|
| | | | (10,718) | | | | | | (625) | | | | | | (9,288) | | | | | | — | | |
Net earnings (loss) attributable to IAC shareholders
|
| | | | 16,008 | | | | | | (239,399) | | | | | | 22,895 | | | | | | — | | |
Earnings (loss) per share from continuing operations attributable to IAC shareholders:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | $ | 0.19 | | | | | $ | (2.81) | | | | | $ | 0.27 | | | | | $ | — | | |
Diluted
|
| | | $ | 0.19 | | | | | $ | (2.81) | | | | | $ | 0.27 | | | | | $ | — | | |
| | |
September 30,
|
| |
December 31,
|
| ||||||||||||
| | |
2020
|
| |
2019
|
| |
2020
|
| |||||||||
| | |
(In thousands)
|
| |||||||||||||||
Balance Sheet Data: | | | | | | | | | | | | | | | | | | | |
Total assets
|
| | | $ | 8,480,214 | | | | | $ | 4,097,408 | | | | | $ | — | | |
Long-term debt: | | | | | | | | | | | | | | | | | | | |
Current portion of long-term debt
|
| | | | 13,750 | | | | | | 13,750 | | | | | | — | | |
Long-term debt, net
|
| | | | 715,408 | | | | | | 231,946 | | | | | | — | | |
Redeemable noncontrolling interests
|
| | | | 44,164 | | | | | | 43,818 | | | | | | — | | |
| | |
Nine Months Ended
September 30, |
| |
Year Ended
December 31, |
| ||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2019
|
| |
2020
|
| ||||||||||||
| | |
(In thousands, except per share data)
|
| |||||||||||||||||||||
Statement of Operations Data: | | | | | | | | | | | | | | | | | | | | | | | | | |
Revenue
|
| | | $ | 141,439 | | | | | $ | 199,432 | | | | | $ | 196,015 | | | | | $ | — | | |
Operating loss
|
| | | | (48,002) | | | | | | (37,070) | | | | | | (60,253) | | | | | | — | | |
Net loss
|
| | | | (60,628) | | | | | | (44,843) | | | | | | (75,577) | | | | | | — | | |
Loss per share: | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | $ | (0.48) | | | | | $ | (0.32) | | | | | $ | (0.58) | | | | | $ | — | | |
Diluted
|
| | | $ | (0.48) | | | | | $ | (0.32) | | | | | $ | (0.58) | | | | | $ | — | | |
| | |
September 30,
|
| |
December 31,
|
| ||||||||||||
| | |
2020
|
| |
2019
|
| |
2020
|
| |||||||||
| | |
(In thousands)
|
| |||||||||||||||
Balance Sheet Data: | | | | | | | | | | | | | | | | | | | |
Total assets
|
| | | $ | 276,940 | | | | | $ | 271,500 | | | | | $ | — | | |
Long-term debt – related party: | | | | | | | | | | | | | | | | | | | |
Current portion of long-term debt – related party
|
| | | | 40,602 | | | | | | 59,753 | | | | | | — | | |
Long-term debt – related party
|
| | | | 50,000 | | | | | | 37,706 | | | | | | — | | |
| | |
Vimeo, Inc.
|
| |
Vimeo Holdings, Inc.
|
|
| | |
Year Ended December 31, 2020
|
| |
Pro Forma Equivalent
|
|
Basic earnings per share
|
| | | | | | |
Diluted earnings per share
|
| | | | | | |
Cash dividends per share
|
| | | | | | |
Book value per share
|
| | | | | | |
|
|
| |
|
|
| | |
Three Months Ended September 30,
|
| |
Nine Months Ended September 30,
|
| ||||||||||||||||||||||||||||||||||||||||||
| | |
2019
|
| |
$ Change
|
| |
% Change
|
| |
2020
|
| |
2019
|
| |
$ Change
|
| |
% Change
|
| |
2020
|
| ||||||||||||||||||||||||
| | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||||||||||||||||||||
Revenue: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
ANGI Homeservices
|
| | | $ | 357,358 | | | | | $ | 32,555 | | | | | | 9% | | | | | $ | 389,913 | | | | | $ | 1,004,697 | | | | | $ | 103,927 | | | | | | 10% | | | | | $ | 1,108,624 | | |
Vimeo
|
| | | | 52,145 | | | | | | 22,985 | | | | | | 44% | | | | | | 75,130 | | | | | | 141,439 | | | | | | 57,993 | | | | | | 41% | | | | | | 199,432 | | |
Dotdash
|
| | | | 40,285 | | | | | | 10,489 | | | | | | 26% | | | | | | 50,774 | | | | | | 111,974 | | | | | | 27,541 | | | | | | 25% | | | | | | 139,515 | | |
Search
|
| | | | 185,664 | | | | | | (40,456) | | | | | | (22)% | | | | | | 145,208 | | | | | | 575,608 | | | | | | (144,718) | | | | | | (25)% | | | | | | 430,890 | | |
Emerging & Other
|
| | | | 69,988 | | | | | | 57,437 | | | | | | 82% | | | | | | 127,425 | | | | | | 201,820 | | | | | | 118,774 | | | | | | 59% | | | | | | 320,594 | | |
Inter-segment eliminations
|
| | | | (58) | | | | | | (15) | | | | | | (24)% | | | | | | (73) | | | | | | (251) | | | | | | 58 | | | | | | 23% | | | | | | (193) | | |
Total
|
| | | $ | 705,382 | | | | | $ | 82,995 | | | | | | 12% | | | | | $ | 788,377 | | | | | $ | 2,035,287 | | | | | $ | 163,575 | | | | | | 8% | | | | | $ | 2,198,862 | | |
Operating Income (Loss): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
ANGI Homeservices
|
| | | $ | 24,726 | | | | | $ | (27,745) | | | | | | NM | | | | | $ | (3,019) | | | | | $ | 32,488 | | | | | $ | (34,159) | | | | | | NM | | | | | $ | (1,671) | | |
Vimeo
|
| | | | (11,155) | | | | | | 7,857 | | | | | | 70% | | | | | | (3,298) | | | | | | (40,555) | | | | | | 14,932 | | | | | | 37% | | | | | | (25,623) | | |
Dotdash
|
| | | | 3,695 | | | | | | 8,078 | | | | | | 219% | | | | | | 11,773 | | | | | | 13,752 | | | | | | 8,108 | | | | | | 59% | | | | | | 21,860 | | |
Search
|
| | | | 28,758 | | | | | | (81,737) | | | | | | NM | | | | | | (52,979) | | | | | | 100,551 | | | | | | (365,312) | | | | | | NM | | | | | | (264,761) | | |
Emerging & Other
|
| | | | 8,520 | | | | | | (43,643) | | | | | | NM | | | | | | (35,123) | | | | | | (21,259) | | | | | | (40,720) | | | | | | (192)% | | | | | | (61,979) | | |
Corporate
|
| | | | (40,632) | | | | | | (5,348) | | | | | | (13)% | | | | | | (45,980) | | | | | | (119,018) | | | | | | (96,791) | | | | | | (81)% | | | | | | (215,809) | | |
Total
|
| | | $ | 13,912 | | | | | $ | (142,538) | | | | | | NM | | | | | $ | (128,626) | | | | | $ | (34,041) | | | | | $ | (513,942) | | | | | | (1,510)% | | | | | $ | (547,983) | | |
Adjusted EBITDA: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
ANGI Homeservices
|
| | | $ | 58,923 | | | | | $ | (20,436) | | | | | | (35)% | | | | | $ | 38,487 | | | | | $ | 147,534 | | | | | $ | (16,714) | | | | | | (11)% | | | | | $ | 130,820 | | |
Vimeo
|
| | | | (7,997) | | | | | | 11,418 | | | | | | NM | | | | | | 3,421 | | | | | | (33,661) | | | | | | 20,955 | | | | | | 62% | | | | | | (12,706) | | |
Dotdash
|
| | | | 7,026 | | | | | | 9,155 | | | | | | 130% | | | | | | 16,181 | | | | | | 22,551 | | | | | | 12,753 | | | | | | 57% | | | | | | 35,304 | | |
Search
|
| | | | 29,177 | | | | | | (17,302) | | | | | | (59)% | | | | | | 11,875 | | | | | | 101,982 | | | | | | (67,533) | | | | | | (66)% | | | | | | 34,449 | | |
Emerging & Other
|
| | | | (5,274) | | | | | | (2,787) | | | | | | (53)% | | | | | | (8,061) | | | | | | (26,684) | | | | | | (3,964) | | | | | | (15)% | | | | | | (30,648) | | |
Corporate
|
| | | | (21,943) | | | | | | (4,790) | | | | | | (22)% | | | | | | (26,733) | | | | | | (60,735) | | | | | | (54,580) | | | | | | (90)% | | | | | | (115,315) | | |
Total
|
| | | $ | 59,912 | | | | | $ | (24,742) | | | | | | (41)% | | | | | $ | 35,170 | | | | | $ | 150,987 | | | | | $ | (109,083) | | | | | | (72)% | | | | | $ | 41,904 | | |
Acquisitions:
|
| |
Reportable Segment:
|
| |
Acquisition Date:
|
|
Fixd | | | ANGI | | |
January 25, 2019
|
|
Magisto | | | Vimeo | | |
May 28, 2019
|
|
NurseFly – controlling interest
|
| | Emerging & Other | | |
June 26, 2019
|
|
Care.com | | | Emerging & Other | | |
February 11, 2020
|
|
Dispositions:
|
| |
Reportable Segment:
|
| |
Sale Date:
|
|
Vimeo’s hardware business
|
| | Vimeo | | |
March 29, 2019
|
|
College Humor Media
|
| | Emerging & Other | | |
March 16, 2020
|
|
| | |
Three Months Ended September 30,
|
| |
Nine Months Ended September 30,
|
| ||||||||||||||||||||||||||||||||||||||||||
| | |
2019
|
| |
$ Change
|
| |
% Change
|
| |
2020
|
| |
2019
|
| |
$ Change
|
| |
% Change
|
| |
2020
|
| ||||||||||||||||||||||||
| | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||||||||||||||||||||
ANGI Homeservices
|
| | | $ | 357,358 | | | | | $ | 32,555 | | | | | | 9% | | | | | $ | 389,913 | | | | | $ | 1,004,697 | | | | | $ | 103,927 | | | | | | 10% | | | | | $ | 1,108,624 | | |
Vimeo
|
| | | | 52,145 | | | | | | 22,985 | | | | | | 44% | | | | | | 75,130 | | | | | | 141,439 | | | | | | 57,993 | | | | | | 41% | | | | | | 199,432 | | |
Dotdash
|
| | | | 40,285 | | | | | | 10,489 | | | | | | 26% | | | | | | 50,774 | | | | | | 111,974 | | | | | | 27,541 | | | | | | 25% | | | | | | 139,515 | | |
Search
|
| | | | 185,664 | | | | | | (40,456) | | | | | | (22)% | | | | | | 145,208 | | | | | | 575,608 | | | | | | (144,718) | | | | | | (25)% | | | | | | 430,890 | | |
Emerging & Other
|
| | | | 69,988 | | | | | | 57,437 | | | | | | 82% | | | | | | 127,425 | | | | | | 201,820 | | | | | | 118,774 | | | | | | 59% | | | | | | 320,594 | | |
Inter-segment eliminations
|
| | | | (58) | | | | | | (15) | | | | | | (24)% | | | | | | (73) | | | | | | (251) | | | | | | 58 | | | | | | 23% | | | | | | (193) | | |
Total
|
| | | $ | 705,382 | | | | | $ | 82,995 | | | | | | 12% | | | | | $ | 788,377 | | | | | $ | 2,035,287 | | | | | $ | 163,575 | | | | | | 8% | | | | | $ | 2,198,862 | | |
| | |
Three Months Ended September 30,
|
| |
Nine Months Ended September 30,
|
| ||||||||||||||||||||||||||||||||||||||||||
| | |
2019
|
| |
$ Change
|
| |
% Change
|
| |
2020
|
| |
2019
|
| |
$ Change
|
| |
% Change
|
| |
2020
|
| ||||||||||||||||||||||||
| | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||||||||||||||||||||
Cost of revenue (exclusive of depreciation shown separately below)
|
| | | $ | 158,161 | | | | | $ | 49,482 | | | | | | 31% | | | | | $ | 207,643 | | | | | $ | 447,734 | | | | | $ | 117,875 | | | | | | 26% | | | | | $ | 565,609 | | |
As a percentage of revenue
|
| | | | 22% | | | | | | | | | | | | | | | | | | 26% | | | | | | 22% | | | | | | | | | | | | | | | | | | 26% | | |
| | |
Three Months Ended September 30,
|
| |
Nine Months Ended September 30,
|
| ||||||||||||||||||||||||||||||||||||||||||
| | |
2019
|
| |
$ Change
|
| |
% Change
|
| |
2020
|
| |
2019
|
| |
$ Change
|
| |
% Change
|
| |
2020
|
| ||||||||||||||||||||||||
| | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||||||||||||||||||||
Selling and marketing expense
|
| | | $ | 310,301 | | | | | $ | 30,223 | | | | | | 10% | | | | | $ | 340,524 | | | | | $ | 929,712 | | | | | $ | 27,845 | | | | | | 3% | | | | | $ | 957,557 | | |
As a percentage of revenue
|
| | | | 44% | | | | | | | | | | | | | | | | | | 43% | | | | | | 46% | | | | | | | | | | | | | | | | | | 44% | | |
| | |
Three Months Ended September 30,
|
| |
Nine Months Ended September 30,
|
| ||||||||||||||||||||||||||||||||||||||||||
| | |
2019
|
| |
$ Change
|
| |
% Change
|
| |
2020
|
| |
2019
|
| |
$ Change
|
| |
% Change
|
| |
2020
|
| ||||||||||||||||||||||||
| | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||||||||||||||||||||
General and administrative expense
|
| | | $ | 135,463 | | | | | $ | 33,426 | | | | | | 25% | | | | | $ | 168,889 | | | | | $ | 448,377 | | | | | $ | 134,978 | | | | | | 30% | | | | | $ | 583,355 | | |
As a percentage of revenue
|
| | | | 19% | | | | | | | | | | | | | | | | | | 21% | | | | | | 22% | | | | | | | | | | | | | | | | | | 27% | | |
| | |
Three Months Ended September 30,
|
| |
Nine Months Ended September 30,
|
| ||||||||||||||||||||||||||||||||||||||||||
| | |
2019
|
| |
$ Change
|
| |
% Change
|
| |
2020
|
| |
2019
|
| |
$ Change
|
| |
% Change
|
| |
2020
|
| ||||||||||||||||||||||||
| | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||||||||||||||||||||
Product development expense
|
| | | $ | 49,991 | | | | | $ | 17,879 | | | | | | 36% | | | | | $ | 67,870 | | | | | $ | 140,351 | | | | | $ | 51,765 | | | | | | 37% | | | | | $ | 192,116 | | |
| | |
Three Months Ended September 30,
|
| |
Nine Months Ended September 30,
|
| ||||||||||||||||||||||||||||||
| | |
2019
|
| |
$ Change
|
| |
% Change
|
| |
2020
|
| |
2019
|
| |
$ Change
|
| |
% Change
|
| |
2020
|
| ||||||||||||
| | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||||||||
As a percentage of revenue
|
| | | | 7% | | | | | | | | | | | | 9% | | | | | | 7% | | | | | | | | | | | | 9% | | |
| | |
Three Months Ended September 30,
|
| |
Nine Months Ended September 30,
|
| ||||||||||||||||||||||||||||||||||||||||||
| | |
2019
|
| |
$ Change
|
| |
% Change
|
| |
2020
|
| |
2019
|
| |
$ Change
|
| |
% Change
|
| |
2020
|
| ||||||||||||||||||||||||
| | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||||||||||||||||||||
Depreciation
|
| | | $ | 15,009 | | | | | $ | 3,744 | | | | | | 25% | | | | | $ | 18,753 | | | | | $ | 39,042 | | | | | $ | 11,807 | | | | | | 30% | | | | | $ | 50,849 | | |
As a percentage of revenue
|
| | | | 2% | | | | | | | | | | | | | | | | | | 2% | | | | | | 2% | | | | | | | | | | | | | | | | | | 2% | | |
| | |
Three Months Ended September 30,
|
| |
Nine Months Ended September 30,
|
| ||||||||||||||||||||||||||||||||||||||||||
| | |
2019
|
| |
$ Change
|
| |
% Change
|
| |
2020
|
| |
2019
|
| |
$ Change
|
| |
% Change
|
| |
2020
|
| ||||||||||||||||||||||||
| | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||||||||||||||||||||
ANGI Homeservices
|
| | | $ | 24,726 | | | | | $ | (27,745) | | | | | | NM | | | | | $ | (3,019) | | | | | $ | 32,488 | | | | | $ | (34,159) | | | | | | NM | | | | | $ | (1,671) | | |
| | |
Three Months Ended September 30,
|
| |
Nine Months Ended September 30,
|
| ||||||||||||||||||||||||||||||||||||||||||
| | |
2019
|
| |
$ Change
|
| |
% Change
|
| |
2020
|
| |
2019
|
| |
$ Change
|
| |
% Change
|
| |
2020
|
| ||||||||||||||||||||||||
| | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||||||||||||||||||||
Vimeo
|
| | | | (11,155) | | | | | | 7,857 | | | | | | 70% | | | | | | (3,298) | | | | | | (40,555) | | | | | | 14,932 | | | | | | 37% | | | | | | (25,623) | | |
Dotdash
|
| | | | 3,695 | | | | | | 8,078 | | | | | | 219% | | | | | | 11,773 | | | | | | 13,752 | | | | | | 8,108 | | | | | | 59% | | | | | | 21,860 | | |
Search
|
| | | | 28,758 | | | | | | (81,737) | | | | | | NM | | | | | | (52,979) | | | | | | 100,551 | | | | | | (365,312) | | | | | | NM | | | | | | (264,761) | | |
Emerging & Other
|
| | | | 8,520 | | | | | | (43,643) | | | | | | NM | | | | | | (35,123) | | | | | | (21,259) | | | | | | (40,720) | | | | | | (192)% | | | | | | (61,979) | | |
Corporate
|
| | | | (40,632) | | | | | | (5,348) | | | | | | (13)% | | | | | | (45,980) | | | | | | (119,018) | | | | | | (96,791) | | | | | | (81)% | | | | | | (215,809) | | |
Total
|
| | | $ | 13,912 | | | | | $ | (142,538) | | | | | | NM | | | | | $ | (128,626) | | | | | $ | (34,041) | | | | | $ | (513,942) | | | | | | (1,510)% | | | | | $ | (547,983) | | |
As a percentage of revenue
|
| | | | 2% | | | | | | | | | | | | | | | | | | (16)% | | | | | | (2)% | | | | | | | | | | | | | | | | | | (25)% | | |
|
| | |
Three Months Ended September 30,
|
| |
Nine Months Ended September 30,
|
| ||||||||||||||||||||||||||||||||||||||||||
| | |
2019
|
| |
$ Change
|
| |
% Change
|
| |
2020
|
| |
2019
|
| |
$ Change
|
| |
% Change
|
| |
2020
|
| ||||||||||||||||||||||||
| | |
(Dollars in thousands)
|
| | | | | | | |||||||||||||||||||||||||||||||||||||||
ANGI Homeservices
|
| | | $ | 58,923 | | | | | $ | (20,436) | | | | | | (35)% | | | | | $ | 38,487 | | | | | $ | 147,534 | | | | | $ | (16,714) | | | | | | (11)% | | | | | $ | 130,820 | | |
Vimeo
|
| | | | (7,997) | | | | | | 11,418 | | | | | | NM | | | | | | 3,421 | | | | | | (33,661) | | | | | | 20,955 | | | | | | 62% | | | | | | (12,706) | | |
Dotdash
|
| | | | 7,026 | | | | | | 9,155 | | | | | | 130% | | | | | | 16,181 | | | | | | 22,551 | | | | | | 12,753 | | | | | | 57% | | | | | | 35,304 | | |
Search
|
| | | | 29,177 | | | | | | (17,302) | | | | | | (59)% | | | | | | 11,875 | | | | | | 101,982 | | | | | | (67,533) | | | | | | (66)% | | | | | | 34,449 | | |
Emerging & Other
|
| | | | (5,274) | | | | | | (2,787) | | | | | | (53)% | | | | | | (8,061) | | | | | | (26,684) | | | | | | (3,964) | | | | | | (15)% | | | | | | (30,648) | | |
Corporate
|
| | | | (21,943) | | | | | | (4,790) | | | | | | (22)% | | | | | | (26,773) | | | | | | (60,735) | | | | | | (54,580) | | | | | | (90)% | | | | | | (115,315) | | |
Total
|
| | | $ | 59,912 | | | | | $ | (24,742) | | | | | | (41)% | | | | | $ | 35,170 | | | | | $ | 150,987 | | | | | $ | (109,083) | | | | | | (72)% | | | | | $ | 41,904 | | |
As a percentage of revenue
|
| | | | 8% | | | | | | | | | | | | | | | | | | 4% | | | | | | 7% | | | | | | | | | | | | | | | | | | 2% | | |
| | |
Three Months Ended September 30,
|
| |
Nine Months Ended September 30,
|
| ||||||||||||||||||||||||||||||||||||||||||
| | |
2019
|
| |
$ Change
|
| |
% Change
|
| |
2020
|
| |
2019
|
| |
$ Change
|
| |
% Change
|
| |
2020
|
| ||||||||||||||||||||||||
| | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||||||||||||||||||||
Interest expense
|
| | | $ | 2,898 | | | | | $ | 2,909 | | | | | | 100% | | | | | $ | 5,807 | | | | | $ | 9,402 | | | | | $ | 177 | | | | | | 2% | | | | | $ | 9,579 | | |
| | |
Three Months Ended September 30,
|
| |
Nine Months Ended September 30,
|
| ||||||||||||||||||||||||||||||||||||||||||
| | |
2019
|
| |
$ Change
|
| |
% Change
|
| |
2020
|
| |
2019
|
| |
$ Change
|
| |
% Change
|
| |
2020
|
| ||||||||||||||||||||||||
| | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||||||||||||||||||||
Other (expense) income,
net |
| | | $ | (11,715) | | | | | $ | 302,501 | | | | | | NM | | | | | $ | 290,786 | | | | | $ | 16,850 | | | | | $ | 194,919 | | | | | | 1,157% | | | | | $ | 211,769 | | |
| | |
Three Months Ended September 30,
|
| |
Nine Months Ended September 30,
|
| ||||||||||||||||||||||||||||||||||||||||||
| | |
2019
|
| |
$ Change
|
| |
% Change
|
| |
2020
|
| |
2019
|
| |
$ Change
|
| |
% Change
|
| |
2020
|
| ||||||||||||||||||||||||
| | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||||||||||||||||||||
Income tax benefit
|
| | | $ | 19,079 | | | | | $ | 10,429 | | | | | | 55% | | | | | $ | 29,508 | | | | | $ | 53,319 | | | | | $ | 53,700 | | | | | | 101% | | | | | $ | 107,019 | | |
Effective income tax rate
|
| | | | NM | | | | | | | | | | | | | | | | | | NM | | | | | | NM | | | | | | | | | | | | | | | | | | 31% | | |
| | |
Three Months Ended September 30,
|
| |
Nine Months Ended September 30,
|
| ||||||||||||||||||||||||||||||||||||||||||
| | |
2019
|
| |
$ Change
|
| |
% Change
|
| |
2020
|
| |
2019
|
| |
$ Change
|
| |
% Change
|
| |
2020
|
| ||||||||||||||||||||||||
| | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||||||||||||||||||||
Net earnings attributable to noncontrolling interests
|
| | | $ | 1,912 | | | | | $ | (968) | | | | | | (51)% | | | | | $ | 944 | | | | | $ | 10,718 | | | | | $ | (10,093) | | | | | | (94)% | | | | | $ | 625 | | |
| | |
Years Ended December 31,
|
| |||||||||||||||||||||
| | |
2018
|
| |
$ Change
|
| |
% Change
|
| |
2019
|
| ||||||||||||
| | |
(Dollars in thousands)
|
| |||||||||||||||||||||
Revenue: | | | | | | | | | | | | | | | | | | | | | | | | | |
ANGI Homeservices
|
| | | $ | 1,132,241 | | | | | $ | 193,964 | | | | | | 17% | | | | | $ | 1,326,205 | | |
Vimeo
|
| | | | 159,641 | | | | | | 36,374 | | | | | | 23% | | | | | | 196,015 | | |
Dotdash
|
| | | | 130,991 | | | | | | 36,603 | | | | | | 28% | | | | | | 167,594 | | |
Search
|
| | | | 823,950 | | | | | | (81,766) | | | | | | (10)% | | | | | | 742,184 | | |
Emerging & Other
|
| | | | 286,586 | | | | | | (12,479) | | | | | | (4)% | | | | | | 274,107 | | |
Inter-segment eliminations
|
| | | | (361) | | | | | | 57 | | | | | | 16% | | | | | | (304) | | |
Total
|
| | | $ | 2,533,048 | | | | | $ | 172,753 | | | | | | 7% | | | | | $ | 2,705,801 | | |
Operating Income (Loss): | | | | | | | | | | | | | | | | | | | | | | | | | |
ANGI Homeservices
|
| | | $ | 63,906 | | | | | $ | (25,261) | | | | | | (40)% | | | | | $ | 38,645 | | |
Vimeo
|
| | | | (35,594) | | | | | | (16,327) | | | | | | (46)% | | | | | | (51,921) | | |
Dotdash
|
| | | | 18,778 | | | | | | 10,243 | | | | | | 55% | | | | | | 29,021 | | |
Search
|
| | | | 151,425 | | | | | | (29,078) | | | | | | (19)% | | | | | | 122,347 | | |
Emerging & Other
|
| | | | (26,627) | | | | | | 4,837 | | | | | | 18% | | | | | | (21,790) | | |
Corporate
|
| | | | (136,053) | | | | | | (30,698) | | | | | | (23)% | | | | | | (166,751) | | |
Total
|
| | | $ | 35,835 | | | | | $ | (86,284) | | | | | | NM | | | | | $ | (50,449) | | |
Adjusted EBITDA: | | | | | | | | | | | | | | | | | | | | | | | | | |
ANGI Homeservices
|
| | | $ | 247,506 | | | | | $ | (45,209) | | | | | | (18)% | | | | | $ | 202,297 | | |
Vimeo
|
| | | | (28,045) | | | | | | (13,745) | | | | | | (49)% | | | | | | (41,790) | | |
Dotdash
|
| | | | 21,384 | | | | | | 18,217 | | | | | | 85% | | | | | | 39,601 | | |
Search
|
| | | | 182,905 | | | | | | (58,742) | | | | | | (32)% | | | | | | 124,163 | | |
Emerging & Other
|
| | | | (14,889) | | | | | | (13,479) | | | | | | (91)% | | | | | | (28,368) | | |
Corporate
|
| | | | (74,011) | | | | | | (14,606) | | | | | | (20)% | | | | | | (88,617) | | |
Total
|
| | | $ | 334,850 | | | | | $ | (127,564) | | | | | | (38)% | | | | | $ | 207,286 | | |
Acquisitions:
|
| |
Reportable Segment:
|
| |
Acquisition Date:
|
|
Nursefly – controlling interest
|
| | Emerging & Other | | |
June 26, 2019
|
|
Magisto | | | Vimeo | | |
May 28, 2019
|
|
Fixd Repair
|
| | ANGI | | |
January 25, 2019
|
|
TelTech | | | Emerging & Other | | |
October 22, 2018
|
|
Handy | | | ANGI | | |
October 19, 2018
|
|
iTranslate | | | Emerging & Other | | |
March 15, 2018
|
|
Bluecrew – controlling interest
|
| | Emerging & Other | | |
February 26, 2018
|
|
Dispositions:
|
| |
Reportable Segment:
|
| |
Sale Date:
|
|
Vimeo’s hardware business
|
| | Vimeo | | |
March 29, 2019
|
|
CityGrid | | | Emerging & Other | | |
December 31, 2018
|
|
Felix | | | ANGI | | |
December 31, 2018
|
|
Dictionary.com | | | Emerging & Other | | |
November 13, 2018
|
|
Electus | | | Emerging & Other | | |
October 29, 2018
|
|
| | |
Years Ended December 31,
|
| |||||||||||||||||||||||||||||||||||||||
| | |
2017
|
| |
$ Change
|
| |
% Change
|
| |
2018
|
| |
$ Change
|
| |
% Change
|
| |
2019
|
| |||||||||||||||||||||
| | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||||||||||||||
ANGI Homeservices
|
| | | $ | 736,386 | | | | | $ | 395,855 | | | | | | 54% | | | | | $ | 1,132,241 | | | | | $ | 193,964 | | | | | | 17% | | | | | $ | 1,326,205 | | |
Vimeo
|
| | | | 103,332 | | | | | | 56,309 | | | | | | 54% | | | | | | 159,641 | | | | | | 36,374 | | | | | | 23% | | | | | | 196,015 | | |
Dotdash
|
| | | | 90,890 | | | | | | 40,101 | | | | | | 44% | | | | | | 130,991 | | | | | | 36,603 | | | | | | 28% | | | | | | 167,594 | | |
Search
|
| | | | 738,474 | | | | | | 85,476 | | | | | | 12% | | | | | | 823,950 | | | | | | (81,766) | | | | | | (10)% | | | | | | 742,184 | | |
Emerging & Other
|
| | | | 284,132 | | | | | | 2,454 | | | | | | 1% | | | | | | 286,586 | | | | | | (12,479) | | | | | | (4)% | | | | | | 274,107 | | |
Inter-segment elimination
|
| | | | (607) | | | | | | 246 | | | | | | 41% | | | | | | (361) | | | | | | 57 | | | | | | 16% | | | | | | (304) | | |
Total
|
| | | $ | 1,952,607 | | | | | $ | 580,441 | | | | | | 30% | | | | | $ | 2,533,048 | | | | | $ | 172,753 | | | | | | 7% | | | | | $ | 2,705,801 | | |
| | |
Years Ended December 31,
|
| |||||||||||||||||||||||||||||||||||||||
| | |
2017
|
| |
$ Change
|
| |
% Change
|
| |
2018
|
| |
$ Change
|
| |
% Change
|
| |
2019
|
| |||||||||||||||||||||
| | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||||||||||||||
Cost of revenue (exclusive of depreciation shown separately below)
|
| | | $ | 362,627 | | | | | $ | 138,525 | | | | | | 38% | | | | | $ | 501,152 | | | | | $ | 90,088 | | | | | | 20% | | | | | $ | 600,240 | | |
As a percentage of revenue
|
| | | | 19% | | | | | | | | | | | | | | | | | | 20% | | | | | | | | | | | | | | | | | | 22% | | |
| | |
Years Ended December 31,
|
| |||||||||||||||||||||||||||||||||||||||
| | |
2017
|
| |
$ Change
|
| |
% Change
|
| |
2018
|
| |
$ Change
|
| |
% Change
|
| |
2019
|
| |||||||||||||||||||||
| | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||||||||||||||
Selling and marketing expense
|
| | | $ | 998,305 | | | | | $ | 101,182 | | | | | | 10% | | | | | $ | 1,099,487 | | | | | $ | 102,696 | | | | | | 9% | | | | | $ | 1,202,183 | | |
As a percentage of revenue
|
| | | | 51% | | | | | | | | | | | | | | | | | | 43% | | | | | | | | | | | | | | | | | | 44% | | |
| | |
Years Ended December 31,
|
| |||||||||||||||||||||||||||||||||||||||
| | |
2017
|
| |
$ Change
|
| |
% Change
|
| |
2018
|
| |
$ Change
|
| |
% Change
|
| |
2019
|
| |||||||||||||||||||||
| | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||||||||||||||
General and administrative expense
|
| | | $ | 528,326 | | | | | $ | 41,476 | | | | | | 8% | | | | | $ | 569,802 | | | | | $ | 47,433 | | | | | | 8% | | | | | $ | 617,235 | | |
As a percentage of revenue
|
| | | | 27% | | | | | | | | | | | | | | | | | | 22% | | | | | | | | | | | | | | | | | | 23% | | |
| | |
Years Ended December 31,
|
| |||||||||||||||||||||||||||||||||||||||
| | |
2017
|
| |
$ Change
|
| |
% Change
|
| |
2018
|
| |
$ Change
|
| |
% Change
|
| |
2019
|
| |||||||||||||||||||||
| | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||||||||||||||
Product development expense
|
| | | $ | 148,015 | | | | | $ | 29,283 | | | | | | 20% | | | | | $ | 177,298 | | | | | $ | 16,159 | | | | | | 9% | | | | | $ | 193,457 | | |
As a percentage of revenue
|
| | | | 8% | | | | | | | | | | | | | | | | | | 7% | | | | | | | | | | | | | | | | | | 7% | | |
| | |
Years Ended December 31,
|
| |||||||||||||||||||||||||||||||||||||||
| | |
2017
|
| |
$ Change
|
| |
% Change
|
| |
2018
|
| |
$ Change
|
| |
% Change
|
| |
2019
|
| |||||||||||||||||||||
| | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||||||||||||||
Depreciation
|
| | | $ | 40,816 | | | | | $ | 1,577 | | | | | | 4% | | | | | $ | 42,393 | | | | | $ | 13,556 | | | | | | 32% | | | | | $ | 55,949 | | |
As a percentage of revenue
|
| | | | 2% | | | | | | | | | | | | | | | | | | 2% | | | | | | | | | | | | | | | | | | 2% | | |
| | |
Years Ended December 31,
|
| |||||||||||||||||||||||||||||||||||||||
| | |
2017
|
| |
$ Change
|
| |
% Change
|
| |
2018
|
| |
$ Change
|
| |
% Change
|
| |
2019
|
| |||||||||||||||||||||
| | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||||||||||||||
ANGI Homeservices
|
| | | $ | (149,176) | | | | | $ | 213,082 | | | | | | NM | | | | | $ | 63,906 | | | | | $ | (25,261) | | | | | | (40)% | | | | | $ | 38,645 | | |
Vimeo
|
| | | | (27,328) | | | | | | (8,266) | | | | | | (30)% | | | | | | (35,594) | | | | | | (16,327) | | | | | | (46)% | | | | | | (51,921) | | |
Dotdash
|
| | | | (15,694) | | | | | | 34,472 | | | | | | NM | | | | | | 18,778 | | | | | | 10,243 | | | | | | 55% | | | | | | 29,021 | | |
Search
|
| | | | 153,986 | | | | | | (2,561) | | | | | | (2)% | | | | | | 151,425 | | | | | | (29,078) | | | | | | (19)% | | | | | | 122,347 | | |
Emerging & Other
|
| | | | (780) | | | | | | (25,847) | | | | | | (3,314)% | | | | | | (26,627) | | | | | | 4,837 | | | | | | 18% | | | | | | (21,790) | | |
Corporate
|
| | | | (125,640) | | | | | | (10,413) | | | | | | (8)% | | | | | | (136,053) | | | | | | (30,698) | | | | | | (23)% | | | | | | (166,751) | | |
Total
|
| | | $ | (164,632) | | | | | $ | 200,467 | | | | | | NM | | | | | $ | 35,835 | | | | | $ | (86,284) | | | | | | NM | | | | | $ | (50,449) | | |
As a percentage of revenue
|
| | | | (8)% | | | | | | | | | | | | | | | | | | 1% | | | | | | | | | | | | | | | | | | (2)% | | |
| | |
Years Ended December 31,
|
| |||||||||||||||||||||||||||||||||||||||
| | |
2017
|
| |
$ Change
|
| |
% Change
|
| |
2018
|
| |
$ Change
|
| |
% Change
|
| |
2019
|
| |||||||||||||||||||||
| | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||||||||||||||
ANGI Homeservicess
|
| | | $ | 37,858 | | | | | $ | 209,648 | | | | | | 554% | | | | | $ | 247,506 | | | | | $ | (45,209) | | | | | | (18)% | | | | | $ | 202,297 | | |
Vimeo
|
| | | | (23,607) | | | | | | (4,438) | | | | | | (19)% | | | | | | (28,045) | | | | | | (13,745) | | | | | | (49)% | | | | | | (41,790) | | |
Dotdash
|
| | | | (2,763) | | | | | | 24,147 | | | | | | NM | | | | | | 21,384 | | | | | | 18,217 | | | | | | 85% | | | | | | 39,601 | | |
Search
|
| | | | 162,023 | | | | | | 20,882 | | | | | | 13% | | | | | | 182,905 | | | | | | (58,742) | | | | | | (32)% | | | | | | 124,163 | | |
Emerging & Other
|
| | | | 2,124 | | | | | | (17,013) | | | | | | NM | | | | | | (14,889) | | | | | | (13,479) | | | | | | (91)% | | | | | | (28,368) | | |
Corporate
|
| | | | (67,748) | | | | | | (6,263) | | | | | | (9)% | | | | | | (74,011) | | | | | | (14,606) | | | | | | (20)% | | | | | | (88,617) | | |
Total
|
| | | $ | 107,887 | | | | | $ | 226,963 | | | | | | 210% | | | | | $ | 334,850 | | | | | $ | (127,564) | | | | | | (38)% | | | | | $ | 207,286 | | |
As a percentage of revenue
|
| | | | 6% | | | | | | | | | | | | | | | | | | 13% | | | | | | | | | | | | | | | | | | 8% | | |
| | |
Years Ended December 31,
|
| |||||||||||||||||||||||||||||||||||||||
| | |
2017
|
| |
$ Change
|
| |
% Change
|
| |
2018
|
| |
$ Change
|
| |
% Change
|
| |
2019
|
| |||||||||||||||||||||
| | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||||||||||||||
Interest expense — third party
|
| | | $ | 2,181 | | | | | $ | 10,878 | | | | | | 499% | | | | | $ | 13,059 | | | | | $ | (1,155) | | | | | | (9)% | | | | | $ | 11,904 | | |
Interest income, net — related party
|
| | | $ | 23,656 | | | | | | (23,331) | | | | | | (99)% | | | | | $ | 325 | | | | | $ | 95 | | | | | | 29% | | | | | $ | 420 | | |
| | |
Years Ended December 31,
|
| |||||||||||||||||||||||||||||||||||||||
| | |
2017
|
| |
$ Change
|
| |
% Change
|
| |
2018
|
| |
$ Change
|
| |
% Change
|
| |
2019
|
| |||||||||||||||||||||
| | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||||||||||||||
Other income, net
|
| | | $ | 12,363 | | | | | $ | 270,107 | | | | | | 2,185% | | | | | $ | 282,470 | | | | | $ | (248,843) | | | | | | (88)% | | | | | $ | 33,627 | | |
| | |
Years Ended December 31,
|
| |||||||||||||||||||||||||||||||||||||||
| | |
2017
|
| |
$ Change
|
| |
% Change
|
| |
2018
|
| |
$ Change
|
| |
% Change
|
| |
2019
|
| |||||||||||||||||||||
| | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||||||||||||||
Income tax benefit (provision)
|
| | | $ | 155,402 | | | | | $ | (168,602) | | | | | | NM | | | | | $ | (13,200) | | | | | $ | 73,689 | | | | | | NM | | | | | $ | 60,489 | | |
Effective income tax rate
|
| | | | (119)% | | | | | | | | | | | | | | | | | | 4% | | | | | | | | | | | | | | | | | | 214% | | |
| | |
Years Ended December 31,
|
| |||||||||||||||||||||||||||||||||||||||
| | |
2017
|
| |
$ Change
|
| |
% Change
|
| |
2018
|
| |
$ Change
|
| |
% Change
|
| |
2019
|
| |||||||||||||||||||||
| | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||||||||||||||
Net loss (earnings) attributable to noncontrolling interests
|
| | | $ | 12,398 | | | | | $ | (57,997) | | | | | | NM | | | | | $ | (45,599) | | | | | $ | 36,311 | | | | | | 80% | | | | | $ | (9,288) | | |
| | |
Three Months
Ended September 30, |
| |
Nine Months
Ended September 30, |
| ||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2019
|
| |
2020
|
| ||||||||||||
| | |
(In thousands)
|
| |||||||||||||||||||||
Net earnings (loss) attributable to IAC shareholders
|
| | | $ | 16,466 | | | | | $ | 184,917 | | | | | $ | 16,008 | | | | | $ | (239,399) | | |
Add back: | | | | | | | | | | | | | | | | | | | | | | | | | |
Net earnings attributable to noncontrolling interests
|
| | | | 1,912 | | | | | | 944 | | | | | | 10,718 | | | | | | 625 | | |
Income tax benefit
|
| | | | (19,079) | | | | | | (29,508) | | | | | | (53,319) | | | | | | (107,019) | | |
Other (income) expense, net
|
| | | | 11,715 | | | | | | (290,786) | | | | | | (16,850) | | | | | | (211,769) | | |
Interest expense
|
| | | | 2,898 | | | | | | 5,807 | | | | | | 9,402 | | | | | | 9,579 | | |
Operating income (loss)
|
| | | | 13,912 | | | | | | (128,626) | | | | | | (34,041) | | | | | | (547,983) | | |
Stock-based compensation expense
|
| | | | 24,585 | | | | | | 31,719 | | | | | | 94,867 | | | | | | 148,597 | | |
Depreciation
|
| | | | 15,009 | | | | | | 18,753 | | | | | | 39,042 | | | | | | 50,849 | | |
Amortization of intangibles
|
| | | | 22,545 | | | | | | 60,151 | | | | | | 64,112 | | | | | | 132,213 | | |
Acquisition-related contingent consideration fair value
adjustments |
| | | | (16,139) | | | | | | — | | | | | | (12,993) | | | | | | (6,918) | | |
Goodwill impairment
|
| | | | — | | | | | | 53,173 | | | | | | — | | | | | | 265,146 | | |
Adjusted EBITDA
|
| | | $ | 59,912 | | | | | $ | 35,170 | | | | | $ | 150,987 | | | | | $ | 41,904 | | |
| | |
Years Ended December 31,
|
| |||||||||||||||
| | |
2017
|
| |
2018
|
| |
2019
|
| |||||||||
| | |
(In thousands)
|
| |||||||||||||||
Net earnings attributable to Old IAC equity in IAC Holdings, Inc.
|
| | | $ | 37,006 | | | | | $ | 246,772 | | | | | $ | 22,895 | | |
Add back: | | | | | | | | | | | | | | | | | | | |
Net (loss) earnings attributable to noncontrolling interests
|
| | | | (12,398) | | | | | | 45,599 | | | | | | 9,288 | | |
Income tax (benefit) provision
|
| | | | (155,402) | | | | | | 13,200 | | | | | | (60,489) | | |
Other income, net
|
| | | | (12,363) | | | | | | (282,470) | | | | | | (33,627) | | |
Interest income, net – related party
|
| | | | (23,656) | | | | | | (325) | | | | | | (420) | | |
Interest expense – third party
|
| | | | 2,181 | | | | | | 13,059 | | | | | | 11,904 | | |
Operating (loss) income
|
| | | | (164,632) | | | | | | 35,835 | | | | | | (50,449) | | |
Stock-based compensation expense
|
| | | | 192,005 | | | | | | 148,405 | | | | | | 134,338 | | |
Depreciation
|
| | | | 40,816 | | | | | | 42,393 | | | | | | 55,949 | | |
Amortization of intangibles
|
| | | | 39,150 | | | | | | 107,081 | | | | | | 83,868 | | |
Goodwill impairment
|
| | | | — | | | | | | — | | | | | | 3,318 | | |
Acquisition-related contingent consideration fair value
adjustments |
| | | | 548 | | | | | | 1,136 | | | | | | (19,738) | | |
Adjusted EBITDA
|
| | | $ | 107,887 | | | | | $ | 334,850 | | | | | $ | 207,286 | | |
| | |
December 31, 2018
|
| |
December 31, 2019
|
| |
September 30, 2020
|
| |||||||||
| | |
(In thousands)
|
| |||||||||||||||
ANGI cash and cash equivalents and marketable debt securities:
|
| | | | | | | | | | | | | | | | | | |
United States
|
| | | $ | 328,795 | | | | | $ | 377,648 | | | | | $ | 837,611 | | |
All other countries
|
| | | | 8,189 | | | | | | 12,917 | | | | | | 17,433 | | |
Total cash and cash equivalents
|
| | |
|
336,984
|
| | | |
|
390,565
|
| | | |
|
855,044
|
| |
Marketable debt securities (United States)
|
| | | | 24,947 | | | | | | — | | | | | | 49,992 | | |
Total ANGI cash and cash equivalents and marketable
debt securities |
| | | | 361,931 | | | | | | 390,565 | | | | | | 905,036 | | |
IAC (excluding ANGI) cash and cash equivalents and marketable debt securities:
|
| | | | | | | | | | | | | | | | | | |
United States
|
| | | | 498,926 | | | | | | 392,521 | | | | | | 2,538,201 | | |
All other countries
|
| | | | 49,065 | | | | | | 56,710 | | | | | | 78,468 | | |
Total cash and cash equivalents
|
| | | | 547,991 | | | | | | 449,231 | | | | | | 2,616,669 | | |
Marketable debt securities (United States)
|
| | | | 419 | | | | | | — | | | | | | 299,961 | | |
Total IAC (excluding ANGI) cash and cash equivalents
and marketable debt securities |
| | | | 548,410 | | | | | | 449,231 | | | | | | 2,916,630 | | |
Total cash and cash equivalents and marketable debt securities
|
| | | $ | 910,341 | | | | | $ | 839,796 | | | | | $ | 3,821,666 | | |
Long-term debt: | | | | | | | | | | | | | | | | | | | |
ANGI Group Senior Notes
|
| | | $ | — | | | | | $ | — | | | | | $ | 500,000 | | |
ANGI Group Term Loan
|
| | | | 261,250 | | | | | | 247,500 | | | | | | 237,188 | | |
Total long-term debt
|
| | | | 261,250 | | | | | | 247,500 | | | | | | 737,188 | | |
Less: current portion of ANGI Group Term Loan
|
| | | | 13,750 | | | | | | 13,750 | | | | | | 13,750 | | |
Less: unamortized debt issuance costs
|
| | | | 2,529 | | | | | | 1,804 | | | | | | 8,030 | | |
Total long-term debt, net
|
| | | $ | 244,971 | | | | | $ | 231,946 | | | | | $ | 715,408 | | |
Total long-term debt – related party
|
| | | $ | 2,500 | | | | | $ | — | | | | | $ | — | | |
| | |
Nine Months
Ended September 30, |
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
| | |
(In thousands)
|
| |||||||||
Net cash provided by (used in) | | | | | | | | | | | | | |
Operating activities
|
| | | $ | 191,352 | | | | | $ | 168,047 | | |
Investing activities
|
| | | $ | (529,223) | | | | | $ | (1,828,298) | | |
Financing activities
|
| | | $ | 139,237 | | | | | $ | 4,304,883 | | |
| | |
Years Ended December 31,
|
| |||||||||||||||
| | |
2017
|
| |
2018
|
| |
2019
|
| |||||||||
| | |
(In thousands)
|
| |||||||||||||||
Net cash provided by (used in): | | | | | | | | | | | | | | | | | | | |
Operating activities
|
| | | $ | 140,417 | | | | | $ | 369,435 | | | | | $ | 251,800 | | |
Investing activities
|
| | | $ | (161,037) | | | | | $ | (44,682) | | | | | $ | (421,868) | | |
Financing activities
|
| | | $ | 246,804 | | | | | $ | (197,738) | | | | | $ | 124,086 | | |
| | |
Payments Due by Period
|
| |||||||||||||||||||||||||||
Contractual Obligations(a)
|
| |
Less Than
1 Year |
| |
1 – 3
Years |
| |
3 – 5
Years |
| |
More Than
5 Years |
| |
Total
|
| |||||||||||||||
| | |
(In thousands)
|
| |||||||||||||||||||||||||||
Long-term debt(b)
|
| | | $ | 37,407 | | | | | $ | 109,735 | | | | | $ | 201,125 | | | | | $ | 558,125 | | | | | $ | 906,392 | | |
Operating leases(c)
|
| | | | 38,992 | | | | | | 73,139 | | | | | | 61,215 | | | | | | 227,925 | | | | | | 401,271 | | |
Purchase obligations(d)
|
| | | | 62,941 | | | | | | 23,819 | | | | | | — | | | | | | — | | | | | | 86,760 | | |
Total contractual obligations
|
| | | $ | 139,340 | | | | | $ | 206,693 | | | | | $ | 262,340 | | | | | $ | 786,050 | | | | | $ | 1,394,423 | | |
| | |
Nine Months Ended September 30,
|
| |||||||||||||||||||||
| | |
2019
|
| |
$ Change
|
| |
% Change
|
| |
2020
|
| ||||||||||||
Revenue (in thousands)
|
| | | $ | 141,439 | | | | | $ | 57,993 | | | | | | 41% | | | | | $ | 199,432 | | |
Operating metrics: | | | | | | | | | | | | | | | | | | | | | | | | | |
Subscribers (in thousands)
|
| | | | 1,211 | | | | | | 249 | | | | | | 21% | | | | | | 1,460 | | |
Average Subscribers (in thousands)
|
| | | | 1,081 | | | | | | 265 | | | | | | 25% | | | | | | 1,346 | | |
ARPU
|
| | | $ | 175 | | | | | $ | 23 | | | | | | 13% | | | | | $ | 198 | | |
| | |
Nine Months Ended September 30,
|
| |||||||||||||||||||||
| | |
2019
|
| |
$ Change
|
| |
% Change
|
| |
2020
|
| ||||||||||||
| | |
(Dollars in thousands)
|
| |||||||||||||||||||||
Cost of revenue (exclusive of depreciation shown separately below)
|
| | | $ | 57,886 | | | | | $ | 6,240 | | | | | | 11% | | | | | $ | 64,126 | | |
As a percentage of revenue
|
| | | | 41% | | | | | | | | | | | | | | | | | | 32% | | |
| | |
Nine Months Ended September 30,
|
| |||||||||||||||||||||
| | |
2019
|
| |
$ Change
|
| |
% Change
|
| |
2020
|
| ||||||||||||
| | |
(Dollars in thousands)
|
| |||||||||||||||||||||
Gross profit
|
| | | $ | 83,553 | | | | | $ | 51,753 | | | | | | 62% | | | | | $ | 135,306 | | |
Gross margin percentage
|
| | | | 59% | | | | | | | | | | | | | | | | | | 69% | | |
| | |
Nine Months Ended September 30,
|
| |||||||||||||||||||||
| | |
2019
|
| |
$ Change
|
| |
% Change
|
| |
2020
|
| ||||||||||||
| | |
(Dollars in thousands)
|
| |||||||||||||||||||||
Research and development expense
|
| | | $ | 33,313 | | | | | $ | 14,718 | | | | | | 44% | | | | | $ | 48,031 | | |
As a percentage of revenue
|
| | | | 24% | | | | | | | | | | | | | | | | | | 24% | | |
| | |
Nine Months Ended September 30,
|
| |||||||||||||||||||||
| | |
2019
|
| |
$ Change
|
| |
% Change
|
| |
2020
|
| ||||||||||||
| | |
(Dollars in thousands)
|
| |||||||||||||||||||||
Sales and marketing expense
|
| | | $ | 65,211 | | | | | $ | 12,076 | | | | | | 19% | | | | | $ | 77,287 | | |
As a percentage of revenue
|
| | | | 46% | | | | | | | | | | | | | | | | | | 39% | | |
| | |
Nine Months Ended September 30,
|
| |||||||||||||||||||||
| | |
2019
|
| |
$ Change
|
| |
% Change
|
| |
2020
|
| ||||||||||||
| | |
(Dollars in thousands)
|
| |||||||||||||||||||||
General and administrative expense
|
| | | $ | 26,137 | | | | | $ | 8,004 | | | | | | 31% | | | | | $ | 34,141 | | |
As a percentage of revenue
|
| | | | 18% | | | | | | | | | | | | | | | | | | 17% | | |
| | |
Nine Months Ended September 30,
|
| |||||||||||||||||||||
| | |
2019
|
| |
$ Change
|
| |
% Change
|
| |
2020
|
| ||||||||||||
| | |
(Dollars in thousands)
|
| |||||||||||||||||||||
Depreciation
|
| | | $ | 364 | | | | | $ | (98) | | | | | | (27)% | | | | | $ | 266 | | |
As a percentage of revenue
|
| | | | NM | | | | | | | | | | | | | | | | | | NM | | |
| | |
Nine Months Ended September 30,
|
| |||||||||||||||||||||
| | |
2019
|
| |
$ Change
|
| |
% Change
|
| |
2020
|
| ||||||||||||
| | |
(Dollars in thousands)
|
| |||||||||||||||||||||
Operating loss
|
| | | $ | (48,002) | | | | | $ | 10,932 | | | | | | 23% | | | | | $ | (37,070) | | |
As a percentage of revenue
|
| | | | (34)% | | | | | | | | | | | | | | | | | | (19)% | | |
| | |
Nine Months Ended September 30,
|
| |||||||||||||||||||||
| | |
2019
|
| |
$ Change
|
| |
% Change
|
| |
2020
|
| ||||||||||||
| | |
(Dollars in thousands)
|
| |||||||||||||||||||||
Adjusted EBITDA
|
| | | $ | (36,366) | | | | | $ | 21,770 | | | | | | 60% | | | | | $ | (14,596) | | |
As a percentage of revenue
|
| | | | (26)% | | | | | | | | | | | | | | | | | | (7)% | | |
| | |
Nine Months Ended September 30,
|
| |||||||||||||||||||||
| | |
2019
|
| |
$ Change
|
| |
% Change
|
| |
2020
|
| ||||||||||||
| | |
(Dollars in thousands)
|
| |||||||||||||||||||||
Interest expense – related party
|
| | | $ | (6,050) | | | | | $ | (935) | | | | | | (15)% | | | | | $ | (6,985) | | |
| | |
Nine Months Ended September 30,
|
| |||||||||||||||||||||
| | |
2019
|
| |
$ Change
|
| |
% Change
|
| |
2020
|
| ||||||||||||
| | |
(Dollars in thousands)
|
| |||||||||||||||||||||
Other expense, net
|
| | | $ | (6,353) | | | | | $ | 6,219 | | | | | | 98% | | | | | $ | (134) | | |
| | |
Nine Months Ended September 30,
|
| |||||||||||||||||||||
| | |
2019
|
| |
$ Change
|
| |
% Change
|
| |
2020
|
| ||||||||||||
| | |
(Dollars in thousands)
|
| |||||||||||||||||||||
Income tax provision
|
| | | $ | (223) | | | | | $ | (431) | | | | | | (193)% | | | | | $ | (654) | | |
| | |
Years Ended December 31,
|
| |||||||||||||||||||||
| | |
2019
|
| |
$ Change
|
| |
% Change
|
| |
2020
|
| ||||||||||||
Revenue (in thousands)
|
| | | $ | 196,015 | | | | | $ | — | | | | | | —% | | | | | $ | — | | |
| | |
Years Ended December 31,
|
| |||||||||||||||||||||
| | |
2019
|
| |
$ Change
|
| |
% Change
|
| |
2020
|
| ||||||||||||
Operating metrics: | | | | | | | | | | | | | | | | | | | | | | | | | |
Subscribers (in thousands)
|
| | | | 1,232 | | | | | | — | | | | | | —% | | | | | | — | | |
Average Subscribers (in thousands)
|
| | | | 1,092 | | | | | | — | | | | | | —% | | | | | | — | | |
ARPU
|
| | | $ | 180 | | | | | $ | — | | | | | | —% | | | | | $ | — | | |
| | |
Years Ended December 31,
|
| |||||||||||||||||||||
| | |
2019
|
| |
$ Change
|
| |
% Change
|
| |
2020
|
| ||||||||||||
| | |
(Dollars in thousands)
|
| |||||||||||||||||||||
Cost of revenue (exclusive of depreciation shown separately below)
|
| | | $ | 77,665 | | | | | $ | — | | | | | | —% | | | | | $ | — | | |
As a percentage of revenue
|
| | | | 40% | | | | | | | | | | | | | | | | | | —% | | |
| | |
Years Ended December 31,
|
| |||||||||||||||||||||
| | |
2019
|
| |
$ Change
|
| |
% Change
|
| |
2020
|
| ||||||||||||
| | |
(Dollars in thousands)
|
| |||||||||||||||||||||
Gross profit
|
| | | $ | 118,350 | | | | | $ | — | | | | | | —% | | | | | $ | — | | |
Gross margin percentage
|
| | | | 60% | | | | | | | | | | | | | | | | | | —% | | |
| | |
Years Ended December 31,
|
| |||||||||||||||||||||
| | |
2019
|
| |
$ Change
|
| |
% Change
|
| |
2020
|
| ||||||||||||
| | |
(Dollars in thousands)
|
| |||||||||||||||||||||
Research and development expense
|
| | | $ | 46,946 | | | | | $ | — | | | | | | —% | | | | | $ | — | | |
As a percentage of revenue
|
| | | | 24% | | | | | | | | | | | | | | | | | | —% | | |
| | |
Years Ended December 31,
|
| |||||||||||||||||||||
| | |
2019
|
| |
$ Change
|
| |
% Change
|
| |
2020
|
| ||||||||||||
| | |
(Dollars in thousands)
|
| |||||||||||||||||||||
Sales and marketing expense
|
| | | $ | 87,337 | | | | | $ | — | | | | | | —% | | | | | $ | — | | |
| | |
Years Ended December 31,
|
| |||||||||||||||
| | |
2019
|
| |
$ Change
|
| |
% Change
|
| |
2020
|
| ||||||
| | |
(Dollars in thousands)
|
| |||||||||||||||
As a percentage of revenue
|
| | | | 45% | | | | | | | | | | | | —% | | |
| | |
Years Ended December 31,
|
| |||||||||||||||||||||
| | |
2019
|
| |
$ Change
|
| |
% Change
|
| |
2020
|
| ||||||||||||
| | |
(Dollars in thousands)
|
| |||||||||||||||||||||
General and administrative expense
|
| | | $ | 34,189 | | | | | $ | — | | | | | | —% | | | | | $ | — | | |
As a percentage of revenue
|
| | | | 17% | | | | | | | | | | | | | | | | | | —% | | |
| | |
Years Ended December 31,
|
| |||||||||||||||||||||
| | |
2019
|
| |
$ Change
|
| |
% Change
|
| |
2020
|
| ||||||||||||
| | |
(Dollars in thousands)
|
| |||||||||||||||||||||
Depreciation
|
| | | $ | 478 | | | | | $ | — | | | | | | —% | | | | | $ | — | | |
As a percentage of revenue
|
| | | | NM | | | | | | | | | | | | | | | | | | —% | | |
| | |
Years Ended December 31,
|
| |||||||||||||||||||||
| | |
2019
|
| |
$ Change
|
| |
% Change
|
| |
2020
|
| ||||||||||||
| | |
(Dollars in thousands)
|
| |||||||||||||||||||||
Operating loss
|
| | | $ | (60,253) | | | | | $ | — | | | | | | —% | | | | | $ | — | | |
As a percentage of revenue
|
| | | | (31)% | | | | | | | | | | | | | | | | | | —% | | |
| | |
Years Ended December 31,
|
| |||||||||||||||||||||
| | |
2019
|
| |
$ Change
|
| |
% Change
|
| |
2020
|
| ||||||||||||
| | |
(Dollars in thousands)
|
| |||||||||||||||||||||
Adjusted EBITDA
|
| | | $ | (44,831) | | | | | $ | — | | | | | | —% | | | | | $ | — | | |
| | |
Years Ended December 31,
|
| |||||||||||||||
| | |
2019
|
| |
$ Change
|
| |
% Change
|
| |
2020
|
| ||||||
| | |
(Dollars in thousands)
|
| |||||||||||||||
As a percentage of revenue
|
| | | | (23)% | | | | | | | | | | | | —% | | |
| | |
Years Ended December 31,
|
| |||||||||||||||||||||
| | |
2019
|
| |
$ Change
|
| |
% Change
|
| |
2020
|
| ||||||||||||
| | |
(Dollars in thousands)
|
| |||||||||||||||||||||
Interest expense – related party
|
| | | $ | (8,538) | | | | | $ | — | | | | | | —% | | | | | $ | — | | |
| | |
Years Ended December 31,
|
| |||||||||||||||||||||
| | |
2019
|
| |
$ Change
|
| |
% Change
|
| |
2020
|
| ||||||||||||
| | |
(Dollars in thousands)
|
| |||||||||||||||||||||
Other expense, net
|
| | | $ | (6,441) | | | | | $ | — | | | | | | —% | | | | | $ | — | | |
| | |
Years Ended December 31,
|
| |||||||||||||||||||||
| | |
2019
|
| |
$ Change
|
| |
% Change
|
| |
2020
|
| ||||||||||||
| | |
(Dollars in thousands)
|
| |||||||||||||||||||||
Income tax provision
|
| | | $ | (345) | | | | | $ | — | | | | | | —% | | | | | $ | — | | |
| | |
Nine Months Ended September 30,
|
| |
Year Ended December 31,
|
| ||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2019
|
| |
2020
|
| ||||||||||||
| | |
(In thousands)
|
| |||||||||||||||||||||
Net loss
|
| | | $ | (60,628) | | | | | $ | (44,843) | | | | | $ | (75,577) | | | | | $ | — | | |
Add back: | | | | | | | | | | | | | | | | | | | | | | | | | |
Income tax provision
|
| | | | 223 | | | | | | 654 | | | | | | 345 | | | | | | — | | |
Other expense, net
|
| | | | 6,353 | | | | | | 134 | | | | | | 6,441 | | | | | | — | | |
Interest expense – related party
|
| | | | 6,050 | | | | | | 6,985 | | | | | | 8,538 | | | | | | — | | |
Operating loss
|
| | | | (48,002) | | | | | | (37,070) | | | | | | (60,253) | | | | | | — | | |
Stock-based compensation expense
|
| | | | 4,742 | | | | | | 9,557 | | | | | | 5,291 | | | | | | — | | |
Depreciation
|
| | | | 364 | | | | | | 266 | | | | | | 478 | | | | | | — | | |
Amortization of intangibles
|
| | | | 6,530 | | | | | | 12,651 | | | | | | 9,653 | | | | | | — | | |
Adjusted EBITDA
|
| | | $ | (36,366) | | | | | $ | (14,596) | | | | | $ | (44,831) | | | | | $ | — | | |
| | |
September 30,
|
| |
December 31,
|
| ||||||||||||
| | |
2020
|
| |
2019
|
| |
2020
|
| |||||||||
| | | | | | | | |
(In thousands)
|
| |||||||||
Cash and cash equivalents: | | | | | | | | | | | | | | | | | | | |
United States
|
| | | $ | 9,550 | | | | | $ | — | | | | | $ | — | | |
All other countries
|
| | | | 2,956 | | | | | | 1,939 | | | | | | — | | |
Cash and cash equivalents
|
| | | $ | 12,506 | | | | | $ | 1,939 | | | | | $ | — | | |
Long-term debt – related party: | | | | | | | | | | | | | | | | | | | |
Promissory note due May 2, 2023
|
| | | $ | 50,000 | | | | | $ | 37,706 | | | | | $ | — | | |
Promissory note due on demand
|
| | | | — | | | | | | 35,457 | | | | | | — | | |
Promissory note due on demand
|
| | | | 40,602 | | | | | | 24,296 | | | | | | — | | |
Total long-term debt – related party
|
| | | | 90,602 | | | | | | 97,459 | | | | | | — | | |
Less: Current portion of long-term – related party
|
| | | | 40,602 | | | | | | 59,753 | | | | | | — | | |
Total long-term debt – related party, net of current portion
|
| | | $ | 50,000 | | | | | $ | 37,706 | | | | | $ | — | | |
| | |
Nine Months Ended September 30,
|
| |
Year Ended December 31,
|
| ||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2019
|
| |
2020
|
| ||||||||||||
| | |
(In thousands)
|
| |||||||||||||||||||||
Net cash (used in) provided by: | | | | | | | | | | | | | | | | | | | | | | | | | |
Operating activities
|
| | | $ | (34,394) | | | | | $ | 17,955 | | | | | $ | (27,444) | | | | | $ | — | | |
Investing activities
|
| | | $ | (171,651) | | | | | $ | (318) | | | | | $ | (172,196) | | | | | $ | — | | |
Financing activities
|
| | | $ | 207,139 | | | | | $ | (6,857) | | | | | $ | 200,723 | | | | | $ | — | | |
| | |
Payments Due by Period
|
| |||||||||||||||||||||||||||
Contractual Obligations(a)
|
| |
Less Than
1 Year |
| |
1 – 3
Years |
| |
3 – 5
Years |
| |
More Than
5 Years |
| |
Total
|
| |||||||||||||||
| | |
(In thousands)
|
| |||||||||||||||||||||||||||
Long-term debt – related party(b)
|
| | | $ | 41,414 | | | | | $ | 64,124 | | | | | $ | — | | | | | $ | — | | | | | $ | 105,538 | | |
Operating leases(c)
|
| | | | 665 | | | | | | 1,069 | | | | | | 89 | | | | | | — | | | | | | 1,823 | | |
Purchase obligations(d)
|
| | | | 26,954 | | | | | | — | | | | | | — | | | | | | — | | | | | | 26,954 | | |
Total contractual obligations
|
| | | $ | 69,033 | | | | | $ | 65,193 | | | | | $ | 89 | | | | | $ | — | | | | | $ | 134,315 | | |
| | |
Year Ended
December 31, 2019 |
|
Weighted average grant date fair value of shares(1)
|
| |
$2.14
|
|
Expected term
|
| |
3.4 years
|
|
Expected volatility
|
| |
41%
|
|
Risk-free interest rate
|
| |
1.8%
|
|
Expected dividend yield
|
| |
—%
|
|
| | | |
IAC Common Stock and
IAC Class B Common Stock before the Spin-off |
| |
IAC Common Stock and
IAC Class B Common Stock after the Spin-off |
| |
SpinCo Common Stock and
SpinCo Class B Common Stock after the Spin-off |
|
|
Authorized Capital Stock:
|
| | 2,100,000,000 shares of capital stock, consisting of (i) 1,600,000,000 shares of IAC common stock, par value $0.001 per share, (ii) 400,000,000 shares of IAC Class B common stock, par value $0.001 per share and (iii) 100,000,000 shares of IAC preferred stock, par value $0.01 per share, 1,413,740 shares of which have been designated as shares of Series A Preferred Stock. | | | 2,100,000,000 shares of capital stock, consisting of (i) 1,600,000,000 shares of IAC common stock, par value $0.0001 per share, (ii) 400,000,000 shares of IAC Class B common stock, par value $0.0001 per share and (iii) 100,000,000 shares of IAC preferred stock, par value $0.01 per share, 1,413,740 shares of which have been designated as shares of Series A Preferred Stock. | | | 2,100,000,000 shares of capital stock, consisting of (i) 1,600,000,000 shares of SpinCo common stock, par value $0.01 per share, (ii) 400,000,000 shares of SpinCo Class B common stock, par value $0.01 per share and (iii) 100,000,000 shares of preferred stock, par value $0.01 per share. | |
|
Voting Power of Capital Stock:
|
| | Each share of IAC common stock is entitled to one vote per share; each share of IAC Class B common stock is entitled to ten votes per share and each share of IAC voting preferred stock has the voting rights set forth in Exhibit A to the IAC certificate of incorporation, in each case, generally voting together on all matters submitted for the vote or consent of IAC stockholders, except in cases where the DGCL provides for a separate class vote and except for the election of 25% of the IAC board of directors, which are elected by the holders of the IAC common stock. | | | Each share of IAC common stock will be entitled to one vote per share; each share of IAC Class B common stock will be entitled to ten votes per share and each share of IAC voting preferred stock will have the voting rights set forth in Exhibit A to the IAC certificate of incorporation, in each case, generally voting together on all matters submitted for the vote or consent of IAC stockholders, except in cases where the DGCL provides for a separate class vote and except for the election of 25% of the IAC board of directors, which will be elected by the holders of the IAC common stock. | | | Each share of SpinCo common stock will be entitled to one vote per share and each share of SpinCo Class B common stock will be entitled to ten votes per share, in each case, generally voting together on all matters submitted for the vote or consent of SpinCo stockholders, except in cases where the DGCL provides for a separate class vote and except for the election of 25% of the SpinCo board of directors, which will be elected by the holders of the SpinCo common stock. | |
| | | |
IAC Common Stock and
IAC Class B Common Stock before the Spin-off |
| |
IAC Common Stock and
IAC Class B Common Stock after the Spin-off |
| |
SpinCo Common Stock and
SpinCo Class B Common Stock after the Spin-off |
|
|
Board of Directors:
|
| | The IAC by-laws provide that the IAC board of directors will determine the number of directors by resolution. Currently, the number of directors is 12. The IAC certificate of incorporation provides that the holders of the IAC common stock, acting as a single class, elect 25% of the total number of directors, with the remaining directors elected by the holders of the IAC common stock, IAC Class B common stock and IAC voting preferred stock, voting together as a single class. | | | The IAC by-laws will provide that the IAC board of directors will determine the number of directors by resolution. The number of directors at the time of the Spin-off is expected to be 12. The IAC certificate of incorporation will provide that the holders of the IAC common stock, acting as a single class, elect 25% of the total number of directors, with the remaining directors elected by the holders of the IAC common stock, IAC Class B common stock and IAC voting preferred stock, voting together as a single class. | | | The SpinCo by-laws will provide that the SpinCo board of directors will determine the number of directors by resolution. The number of directors at the time of the Spin-off is expected to be [•]. The SpinCo certificate of incorporation will provide that the holders of the SpinCo common stock, acting as a single class, elect 25% of the total number of directors, with the remaining directors elected by the holders of the SpinCo common stock and SpinCo Class B common stock voting together as a single class. | |
|
Removal of Directors:
|
| | The IAC certificate of incorporation currently provides that a director may be removed either with or without cause, by the affirmative vote of a majority of the voting power of shares then entitled to vote of the class or classes that elected such director. | | | The IAC certificate of incorporation will provide that a director may be removed either with or without cause, by the affirmative vote of a majority of the voting power of shares then entitled to vote of the class or classes that elected such director. | | | The SpinCo certificate of incorporation will provide that a director may be removed either with or without cause, by the affirmative vote of a majority of the voting power of shares then entitled to vote of the class or classes that elected such director. | |
|
Filling Vacancies of the Board of Directors:
|
| | The DGCL provides that, unless the certificate of incorporation or bylaws provide otherwise, whenever the holders of any class or classes are entitled to elect directors, vacancies and newly created directorships of such class or classes may be filled by a majority of the directors elected by such class or classes then in office or by a sole remaining director so elected. The IAC by-laws | | | The DGCL provides that, unless the certificate of incorporation or bylaws provide otherwise, whenever the holders of any class or classes are entitled to elect directors, vacancies and newly created directorships of such class or classes may be filled by a majority of the directors elected by such class or classes then in office or by a sole remaining director so elected. The IAC by-laws | | | The DGCL provides that, unless the certificate of incorporation or bylaws provide otherwise, whenever the holders of any class or classes are entitled to elect directors, vacancies and newly created directorships of such class or classes may be filled by a majority of the directors elected by such class or classes then in office or by a sole remaining director so elected. The SpinCo | |
| | | |
IAC Common Stock and
IAC Class B Common Stock before the Spin-off |
| |
IAC Common Stock and
IAC Class B Common Stock after the Spin-off |
| |
SpinCo Common Stock and
SpinCo Class B Common Stock after the Spin-off |
|
| | | | also permit holders of a majority of the voting power of outstanding shares entitled to vote on a particular directorship to fill vacancies with respect to that directorship. | | | will permit holders of a majority of the voting power of outstanding shares entitled to vote on a particular directorship to fill vacancies with respect to that directorship. | | | by-laws will permit holders of a majority of the voting power of outstanding shares entitled to vote on a particular directorship to fill vacancies with respect to that directorship. | |
|
Stockholder Action by Written Consent:
|
| | The DGCL provides that unless a corporation otherwise provides in its certificate of incorporation, any action required or permitted to be taken at an annual or special meeting of stockholders may be taken without a meeting, without prior notice and without a vote, if a consent or consents in writing, setting forth the action so taken, is signed by the holders of outstanding stock having at least the minimum number of votes necessary to authorize or take such action at a meeting at which all shares entitled to vote on the matter are present. The IAC certificate of incorporation does not provide otherwise. | | | The DGCL provides that unless a corporation otherwise provides in its certificate of incorporation, any action required or permitted to be taken at an annual or special meeting of stockholders may be taken without a meeting, without prior notice and without a vote, if a consent or consents in writing, setting forth the action so taken, is signed by the holders of outstanding stock having at least the minimum number of votes necessary to authorize or take such action at a meeting at which all shares entitled to vote on the matter are present. The IAC certificate of incorporation will not provide otherwise. | | | The DGCL provides that unless a corporation otherwise provides in its certificate of incorporation, any action required or permitted to be taken at an annual or special meeting of stockholders may be taken without a meeting, without prior notice and without a vote, if a consent or consents in writing, setting forth the action so taken, is signed by the holders of outstanding stock having at least the minimum number of votes necessary to authorize or take such action at a meeting at which all shares entitled to vote on the matter are present. The SpinCo certificate of incorporation will not provide otherwise. | |
|
Stockholder Proposals and Nominations of Candidates for Election to the Board of Directors
|
| | The IAC by-laws do not contain specific notice timelines for stockholder nominations and proposals at annual meetings or special meetings. | | | The IAC by-laws will not contain specific notice timelines for stockholder nominations and proposals at annual meetings or special meetings. | | | The SpinCo by-laws will not contain specific notice timelines for stockholder nominations and proposals at annual meetings or special meetings. | |
|
Calling of Special Meetings of Stockholders:
|
| | The DGCL provides that a special meeting of stockholders may be called by the IAC board of directors or by such person or persons as may be authorized by the certificate of incorporation or by the | | | The DGCL provides that a special meeting of stockholders may be called by the IAC board of directors or by such person or persons as may be authorized by the certificate of incorporation or by the | | | The DGCL provides that a special meeting of stockholders may be called by the SpinCo board of directors or by such person or persons as may be authorized by the certificate of incorporation or by the | |
| | | |
IAC Common Stock and
IAC Class B Common Stock before the Spin-off |
| |
IAC Common Stock and
IAC Class B Common Stock after the Spin-off |
| |
SpinCo Common Stock and
SpinCo Class B Common Stock after the Spin-off |
|
| | | | bylaws. The IAC by-laws provide that a special meeting of stockholders may be called by the chairman of the IAC board of directors or by a majority of the IAC board of directors. | | | bylaws. The IAC by-laws will provide that a special meeting of stockholders may be called by the chairman of the IAC board of directors or by a majority of the IAC board of directors. | | | bylaws. The SpinCo by-laws will provide that a special meeting of stockholders may be called by the chairman of the SpinCo board of directors or by a majority of the SpinCo board of directors. | |
|
Amendment of the Certificate of Incorporation:
|
| | IAC reserves the right to amend, alter, change or repeal any provision contained in the IAC certificate of incorporation, in the manner now or hereafter prescribed by the DGCL, and all rights conferred upon stockholders therein are granted subject to this reservation except that under no circumstances may such amendment be adopted except as prescribed by Article IV of the IAC certificate of incorporation, and provided further that the rights of the Class B common stock may not be amended, altered, changed or repealed without the approval of the holders of the requisite number of said shares of Class B common stock. | | | IAC will reserve the right to amend, alter, change or repeal any provision contained in the IAC certificate of incorporation, in the manner now or hereafter prescribed by the DGCL, and all rights conferred upon stockholders therein are granted subject to this reservation except that under no circumstances may such amendment be adopted except as prescribed by Article IV of the IAC certificate of incorporation, and provided further that the rights of the Class B common stock may not be amended, altered, changed or repealed without the approval of the holders of the requisite number of said shares of Class B common stock. | | | SpinCo will reserve the right to amend, alter, change or repeal any provision contained in the SpinCo certificate of incorporation, in the manner now or hereafter prescribed by the DGCL, and all rights conferred upon stockholders therein are granted subject to this reservation except that under no circumstances may such amendment be adopted except as prescribed by Article IV of the SpinCo certificate of incorporation, and provided further that the rights of the Class B common stock may not be amended, altered, changed or repealed without the approval of the holders of the requisite number of said shares of Class B common stock. | |
|
Corporate Opportunity:
|
| | The IAC certificate of incorporation currently provides that any officer or director of IAC who is also an officer or director of Expedia, Inc. (“Expedia”) or Match Group, Inc. (“Match”) will not be liable to IAC or its stockholders for breach of any fiduciary duty by reason of the fact that any such | | | The IAC certificate of incorporation will provide that any officer or director of IAC who is also an officer or director of Expedia, Match or SpinCo will not be liable to IAC or its stockholders for breach of any fiduciary duty by reason of the fact that any such individual (i) fails to communicate | | | The SpinCo certificate of incorporation will provide that any officer or director of SpinCo who is also an officer or director of IAC, Match or Expedia will not be liable to SpinCo or its stockholders for breach of any fiduciary duty by reason of the fact that any such individual (i) fails to communicate | |
| | | |
IAC Common Stock and
IAC Class B Common Stock before the Spin-off |
| |
IAC Common Stock and
IAC Class B Common Stock after the Spin-off |
| |
SpinCo Common Stock and
SpinCo Class B Common Stock after the Spin-off |
|
| | | | individual (i) fails to communicate or offer to IAC a corporate opportunity that has been communicated or offered to Expedia or Match, that may also be a corporate opportunity for IAC or (ii) communicates or offers to Expedia or Match any corporate opportunity that may also be a corporate opportunity for IAC, so long as (1) such opportunity did not become known to such officer or director in his or her capacity as a director or officer of IAC and (2) such opportunity is not presented to any party other than Expedia or Match and such officer or director will not pursue the opportunity in his or her individual capacity. | | | or offer to IAC a corporate opportunity that has been communicated or offered to Expedia, Match or SpinCo, that may also be a corporate opportunity for IAC or (ii) communicates or offers to Expedia, Match or SpinCo any corporate opportunity that may also be a corporate opportunity for IAC, so long as (1) such opportunity did not become known to such officer or director in his or her capacity as a director or officer of IAC and (2) such opportunity is not presented to any party other than Expedia, Match or SpinCo and such officer or director will not pursue the opportunity in his or her individual capacity. | | | or offer to SpinCo a corporate opportunity that has been communicated or offered to Expedia, Match or IAC, that may also be a corporate opportunity for SpinCo or (ii) communicates or offers to Expedia, Match or IAC any corporate opportunity that may also be a corporate opportunity for SpinCo, so long as (1) such opportunity did not become known to such officer or director in his or her capacity as a director or officer of SpinCo and (2) such opportunity is not presented to any party other than Expedia, Match or IAC and such officer or director will not pursue the opportunity in his or her individual capacity. | |
|
Amendments to Bylaws
|
| | Except as expressly provided otherwise by the DGCL, the IAC certificate of incorporation, or any provision of the IAC by-laws, the IAC by-laws may be altered, amended or repealed and new by-laws adopted at any annual or special meeting of the IAC board of directors by an affirmative vote of a majority of all directors. | | | Except as expressly provided otherwise by the DGCL, the IAC certificate of incorporation, or any provision of the IAC by-laws, the IAC by-laws may be altered, amended or repealed and new by-laws adopted at any annual or special meeting of the IAC board of directors by an affirmative vote of a majority of all directors. | | | Except as expressly provided otherwise by the DGCL, the SpinCo certificate of incorporation or any provision of the SpinCo by-laws, the SpinCo by-laws may be altered, amended or repealed and new by-laws adopted at any annual or special meeting of the SpinCo board of directors by an affirmative vote of a majority of all directors. | |
|
Certain Business Combinations
|
| | Section 203 of the DGCL prohibits a Delaware corporation from engaging in a “business combination” with a stockholder who owns 15% or more of the corporation’s voting stock (an “interested stockholder”) for three years following the time that such stockholder became an interested stockholder unless (i) prior to the time such stockholder became an interested stockholder, the board of directors approved either the business combination or the transaction which resulted in such stockholder becoming an interested | |
| | | |
IAC Common Stock and
IAC Class B Common Stock before the Spin-off |
| |
IAC Common Stock and
IAC Class B Common Stock after the Spin-off |
| |
SpinCo Common Stock and
SpinCo Class B Common Stock after the Spin-off |
|
| | | | stockholder, (ii) upon consummation of the transaction which resulted in the stockholder becoming an interested stockholder, such stockholder owns at least 85% of the voting stock outstanding at the time the transaction commenced (subject to certain exclusions) or (iii) at or subsequent to such time, the business combination is approved by the board of directors and by the affirmative vote (but not by written consent) of at least 662∕3% of the corporation’s outstanding voting stock that is not owned by the interested stockholder. A Delaware corporation may opt out of Section 203 of the DGCL in its certificate of incorporation or a stockholder approved bylaw. | | ||||||
| | | | The IAC certificate of incorporation does not opt out of the provisions of Section 203 of the DGCL, and IAC is subject to such provisions. | | | The IAC certificate of incorporation will not opt out of the provisions of Section 203 of the DGCL, and IAC will be subject to such provisions. | | | The SpinCo certificate of incorporation will not opt out of the provisions of Section 203 of the DGCL, and SpinCo will be subject to such provisions. | |
|
Indemnification of Directors & Officers
|
| | Under the IAC certificate of incorporation, IAC is required to indemnify to the fullest extent permitted by the DGCL, (1) each person who is or was or had agreed to become a director or officer of IAC, (2) each such person who is or was serving or who had agreed to serve at the request of the IAC board of directors or an officer of IAC as (x) an employee or agent of IAC or (y) or a director, officer, employee or agent of another corporation, partnership, joint venture, trust or other enterprise. | | | Under the IAC certificate of incorporation, IAC will be required to indemnify to the fullest extent permitted by the DGCL, (1) each person who is or was or had agreed to become a director or officer of IAC, (2) each such person who is or was serving or who had agreed to serve at the request of the IAC board of directors or an officer of IAC as (x) an employee or agent of IAC or (y) or a director, officer, employee or agent of another corporation, partnership, joint venture, trust or other enterprise. | | | Under the SpinCo certificate of incorporation, SpinCo will be required to indemnify to the fullest extent permitted by the DGCL, (1) each person who is or was or had agreed to become a director or officer of SpinCo, (2) each such person who is or was serving or who had agreed to serve at the request of the SpinCo board of directors or an officer of SpinCo as (x) an employee or agent of SpinCo or (y) or a director, officer, employee or agent of another corporation, partnership, joint venture, trust or other enterprise. | |
|
Limitation of Liability of Directors
|
| | The DGCL permits corporations to include provisions in their certificate of incorporation eliminating or limiting the personal liability of a director to the corporation or its stockholders for monetary damages for breach of fiduciary duty. A corporation may not eliminate liability for a director’s breach of the duty of loyalty to the corporation or its stockholders, for acts or omissions not in good faith, or which involve intentional misconduct or a knowing violation of law, for unlawful dividends, stock purchases or redemptions, or for any transaction from which the director derived an improper personal benefit. | | ||||||
| | | | The IAC certificate of incorporation provides | | | The IAC certificate of incorporation will | | | The SpinCo certificate of incorporation will | |
| | | |
IAC Common Stock and
IAC Class B Common Stock before the Spin-off |
| |
IAC Common Stock and
IAC Class B Common Stock after the Spin-off |
| |
SpinCo Common Stock and
SpinCo Class B Common Stock after the Spin-off |
|
| | | | that the liability of a director will be limited to the full extent permitted by Delaware law. | | | provide that the liability of a director will be limited to the full extent permitted by Delaware law. | | | provide that the liability of a director will be limited to the full extent permitted by Delaware law. | |
|
Exclusive Forum Provision
|
| | The IAC by-laws do not include an exclusive forum provision. | | | The IAC by-laws will not include an exclusive forum provision. | | | The SpinCo by-laws will not include an exclusive forum provision. | |
| | | |
Vimeo Voting Common Stock and Vimeo
Non-Voting Common Stock prior to the Vimeo Merger |
| |
SpinCo Common Stock
and SpinCo Class B Common Stock after the Spin-off and the SpinCo Merger |
|
|
Authorized Capital Stock:
|
| | 300,000,000 shares of common stock, consisting of (i) 150,000,000 shares of Vimeo voting common stock, par value $0.01 per share, (ii) 150,000,000 shares of Vimeo non-voting common stock, par value $0.01 per share, and (iii) 50,000,000 shares of preferred stock, par value $0.01 per share. | | | 2,100,000,000 shares of capital stock, consisting of (i) 1,600,000,000 shares of SpinCo common stock, par value $0.01 per share, (ii) 400,000,000 shares of SpinCo Class B common stock, par value $0.01 per share and (iii) 100,000,000 shares of preferred stock, par value $0.01 per share. | |
|
Voting Power of Capital Stock:
|
| | Each share of Vimeo voting common stock is entitled to one vote per share on all matters submitted for the vote or consent of Vimeo stockholders, except as required by law. The shares of Vimeo non-voting common stock have no voting rights, except as required by law. | | | Each share of SpinCo common stock will be entitled to one vote per share and each share of SpinCo Class B common stock will be entitled to ten votes per share, in each case, generally voting together on all matters submitted for the vote or consent of SpinCo stockholders, except in cases where the DGCL provides for a separate class vote and except for the election of 25% of the SpinCo board of directors, which will be elected by the holders of the SpinCo common stock. | |
|
Board of Directors:
|
| | The Vimeo bylaws provide that the Vimeo board of directors will determine the number of directors by resolution. The current number of directors is two. | | | The SpinCo by-laws will provide that the SpinCo board of directors will determine the number of directors by resolution. The number of directors at the time of the Spin-off is expected to be [•]. The SpinCo certificate of incorporation will provide that the holders of the SpinCo common stock, acting as a single class, elect 25% of the total number of directors, with the remaining directors elected by the holders of the SpinCo common stock and SpinCo Class B common stock voting together as a single class. | |
| | | |
Vimeo Voting Common Stock and Vimeo
Non-Voting Common Stock prior to the Vimeo Merger |
| |
SpinCo Common Stock
and SpinCo Class B Common Stock after the Spin-off and the SpinCo Merger |
|
|
Removal of Directors:
|
| | Vimeo directors may be removed either with or without cause, by the affirmative vote of a majority of the voting power of shares then entitled to vote for the election of directors. | | | The SpinCo certificate of incorporation will provide that a director may be removed either with or without cause, by the affirmative vote of a majority of the voting power of shares then entitled to vote of the class or classes that elected such director. | |
|
Filling Vacancies of the Board of Directors:
|
| | The Vimeo bylaws provide that (i) a vacancy created by the removal of a director may be filled at a meeting called for the purpose of the removal of a director by the majority of the voting power of Vimeo and (ii) vacancies and newly created directorships resulting from any increase in the authorized number of directors may be filled by the vote of the majority of the remaining directors elected by the stockholders who vote on such directorship, though less than a quorum, or a majority of the voting power of shares of such stock issued and outstanding | | | The DGCL provides that, unless the certificate of incorporation or bylaws provide otherwise, whenever the holders of any class or classes are entitled to elect directors, vacancies and newly created directorships of such class or classes may be filled by a majority of the directors elected by such class or classes then in office or by a sole remaining director so elected. The SpinCo by-laws will permit holders of a majority of the voting power of outstanding shares entitled to vote on a particular directorship to fill vacancies with respect to that directorship. | |
|
Stockholder Action by Written Consent:
|
| | The DGCL provides that unless a corporation otherwise provides in its certificate of incorporation, any action required or permitted to be taken at an annual or special meeting of stockholders may be taken without a meeting, without prior notice and without a vote, if a consent or consents in writing, setting forth the action so taken, is signed by the holders of outstanding stock having at least the minimum number of votes necessary to authorize or take such action at a meeting at which all shares entitled to vote on the matter are present. The Vimeo certificate of incorporation does not provide otherwise. | | | The DGCL provides that unless a corporation otherwise provides in its certificate of incorporation, any action required or permitted to be taken at an annual or special meeting of stockholders may be taken without a meeting, without prior notice and without a vote, if a consent or consents in writing, setting forth the action so taken, is signed by the holders of outstanding stock having at least the minimum number of votes necessary to authorize or take such action at a meeting at which all shares entitled to vote on the matter are present. The SpinCo certificate of incorporation will not provide otherwise. | |
|
Stockholder Proposals and Nominations of Candidates for Election to the Board of Directors
|
| | The Vimeo by-laws do not contain specific notice timelines for stockholder nominations and proposals at annual meetings or special meetings. | | | The SpinCo by-laws will not contain specific notice timelines for stockholder nominations and proposals at annual meetings or special meetings. | |
|
Calling of Special Meetings of
|
| | The DGCL provides that a | | | The DGCL provides that a | |
| | | |
Vimeo Voting Common Stock and Vimeo
Non-Voting Common Stock prior to the Vimeo Merger |
| |
SpinCo Common Stock
and SpinCo Class B Common Stock after the Spin-off and the SpinCo Merger |
|
|
Stockholders:
|
| | special meeting of stockholders may be called by the Vimeo board of directors or by such person or persons as may be authorized by the certificate of incorporation or by the bylaws. The Vimeo by-laws provide that a special meeting of stockholders may be called by the chairman of the Vimeo board of directors, the present or the secretary of Vimeo, or by resolution of the Vimeo board of directors. | | | special meeting of stockholders may be called by the SpinCo board of directors or by such person or persons as may be authorized by the certificate of incorporation or by the bylaws. The SpinCo by-laws will provide that a special meeting of stockholders may be called by the chairman of the SpinCo board of directors or by a majority of the SpinCo board of directors. | |
|
Amendment of the Certificate of Incorporation:
|
| | Vimeo has reserved the right to amend, alter, change or repeal any provision contained in the Vimeo certificate of incorporation, in the manner now or hereafter prescribed by the DGCL, and all rights conferred upon stockholders therein are granted subject to this reservation. | | | SpinCo will reserve the right to amend, alter, change or repeal any provision contained in the SpinCo certificate of incorporation, in the manner now or hereafter prescribed by the DGCL, and all rights conferred upon stockholders therein will be granted subject to this reservation except that under no circumstances may such amendment be adopted except as prescribed by Article IV of the SpinCo certificate of incorporation, and provided further that the rights of the Class B common stock may not be amended, altered, changed or repealed without the approval of the holders of the requisite number of said shares of Class B common stock. | |
|
Corporate Opportunity:
|
| | The Vimeo certificate of incorporation provides that Vimeo has renounced, to the fullest extent permitted by Secteion 122(17) of the DGCL, any interest or expectancy of Vimeo in, or in being offered an opportunity to participate in, any business opportunities presented to one or more of its directors or stockholders. | | | The SpinCo certificate of incorporation will provide that any officer or director of SpinCo who is also an officer or director of IAC, Match or Expedia will not be liable to SpinCo or its stockholders for breach of any fiduciary duty by reason of the fact that any such individual (i) fails to communicate or offer to SpinCo a corporate opportunity that has been communicated or offered to Expedia, Match or IAC, that may also be a corporate opportunity for SpinCo or (ii) communicates | |
| | | |
Vimeo Voting Common Stock and Vimeo
Non-Voting Common Stock prior to the Vimeo Merger |
| |
SpinCo Common Stock
and SpinCo Class B Common Stock after the Spin-off and the SpinCo Merger |
|
| | | | | | | or offers to Expedia, Match or IAC any corporate opportunity that may also be a corporate opportunity for SpinCo, so long as (1) such opportunity did not become known to such officer or director in his or her capacity as a director or officer of SpinCo and (2) such opportunity is not presented to any party other than Expedia, Match or IAC and such officer or director will not pursue the opportunity in his or her individual capacity. | |
|
Amendments to Bylaws
|
| | The Vimeo bylaws may be altered, amended or repealed at any annual meeting of stockholders (or any special meeting if notice of the proposed alteration, amendment or repeal to be considered is contained in the notice of such special meeting) by the affirmative vote of a majority of the voting power of the Corporation, or, except as otherwise provided in the Vimeo certificate of incorporation, by majority vote of the members of the Vimeo board present at any meeting at which a quorum is present. | | | Except as expressly provided otherwise by the DGCL, the SpinCo certificate of incorporation or any provision of the SpinCo by-laws, the SpinCo by-laws may be altered, amended or repealed and new by-laws adopted at any annual or special meeting of the SpinCo board of directors by an affirmative vote of a majority of all directors. | |
|
Certain Business Combinations
|
| | Section 203 of the DGCL prohibits a Delaware corporation from engaging in a “business combination” with a stockholder who owns 15% or more of the corporation’s voting stock (an “interested stockholder”) for three years following the time that such stockholder became an interested stockholder unless (i) prior to the time such stockholder became an interested stockholder, the board of directors approved either the business combination or the transaction which resulted in such stockholder becoming an interested stockholder, (ii) upon consummation of the transaction which resulted in the stockholder becoming an interested stockholder, such stockholder owns at least 85% of the voting stock outstanding at the time the transaction commenced (subject to certain exclusions) or (iii) at or subsequent to such time, the business combination is approved by the board of directors and by the affirmative vote (but not by written consent) of at least 662∕3% of the corporation’s outstanding voting stock that is not owned by the interested stockholder. A Delaware corporation may opt out of Section 203 of the DGCL in its certificate of incorporation or a stockholder approved bylaw. | | |||
| | | | The Vimeo certificate of incorporation does not opt out of | | | The SpinCo certificate of incorporation will not opt out of | |
| | | |
Vimeo Voting Common Stock and Vimeo
Non-Voting Common Stock prior to the Vimeo Merger |
| |
SpinCo Common Stock
and SpinCo Class B Common Stock after the Spin-off and the SpinCo Merger |
|
| | | | the provisions of Section 203 of the DGCL, and Vimeo is subject to such provisions. | | | the provisions of Section 203 of the DGCL, and SpinCo will be subject to such provisions. | |
|
Indemnification of Directors & Officers
|
| | Under the Vimeo certificate of incorporation, Vimeo is required to indemnify to the fullest extent permitted by the DGCL, (1) each person who is or was serviing as a director or officer Vimeo, and (2) each person who is or was servicing at the request of Vimeo as a director, officer, employee or agent of another corporation, partnership, joint venture, trust or other enterprise, or any legal representative of any of the foregoing | | | Under the SpinCo certificate of incorporation, SpinCo will be required to indemnify to the fullest extent permitted by the DGCL, (1) each person who is or was or had agreed to become a director or officer of SpinCo, and (2) each such person who is or was serving or who had agreed to serve at the request of the SpinCo board of directors or an officer of SpinCo as (x) an employee or agent of SpinCo or (y) or a director, officer, employee or agent of another corporation, partnership, joint venture, trust or other enterprise. | |
|
Limitation of Liability of Directors
|
| | The DGCL permits corporations to include provisions in their certificate of incorporation eliminating or limiting the personal liability of a director to the corporation or its stockholders for monetary damages for breach of fiduciary duty. A corporation may not eliminate liability for a director’s breach of the duty of loyalty to the corporation or its stockholders, for acts or omissions not in good faith, or which involve intentional misconduct or a knowing violation of law, for unlawful dividends, stock purchases or redemptions, or for any transaction from which the director derived an improper personal benefit. | | |||
| | | | The Vimeo certificate of incorporation provides that the liability of a director will be limited to the full extent permitted by Delaware law. | | | The SpinCo certificate of incorporation will provide that the liability of a director will be limited to the full extent permitted by Delaware law. | |
|
Exclusive Forum Provision
|
| | The Vimeo by-laws do not include an exclusive forum provision. | | | The SpinCo by-laws will not include an exclusive forum provision. | |
| | |
IAC Common Stock
|
| |
IAC Class B
Common Stock |
| |
Percent of
Votes |
| |||||||||||||||||||||
Name and Address of Beneficial Owner
|
| |
Number of
Shares Owned |
| |
% of Class
Owned |
| |
Number of
Shares Owned |
| |
% of Class
Owned |
| |
(All
Classes) % |
| |||||||||||||||
T. Rowe Price Associates, Inc.
100 East Pratt Street Baltimore, MD 21202 |
| | | | 5,483,761(1) | | | | | | [•]% | | | | | | — | | | | | | — | | | | | | [•]% | | |
Luxor Capital Group, LP.
1114 Avenue of the Americas, 28th Floor New York, New York 10036 |
| | | | 4,021,695(2) | | | | | | [•]% | | | | | | — | | | | | | — | | | | | | [•]% | | |
Barry Diller
|
| | | | 7,100,629(3) | | | | | | [•]% | | | | | | 5,789,499(4) | | | | | | 100% | | | | | | [•]% | | |
Chelsea Clinton
|
| | | | 31,551(5) | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | |
Michael D. Eisner
|
| | | | 81,376(6) | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | |
Bonnie S. Hammer
|
| | | | 14,414(7) | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | |
Victor A. Kaufman
|
| | | | 71,050(8) | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | |
Joseph Levin
|
| | | | 4,597,033(9) | | | | | | [•]% | | | | | | 5,789,499(10) | | | | | | 100% | | | | | | * | | |
Bryan Lourd
|
| | | | 25,886(11) | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | |
Westley Moore
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
David Rosenblatt
|
| | | | 45,476(12) | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | |
Glenn H. Schiffman
|
| | | | 415,608(13) | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | |
Alan G. Spoon
|
| | | | 101,338(14) | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | |
Mark Stein
|
| | | | 583,696(15) | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | |
Alexander von Furstenberg
|
| | | | 512,057(4)(16) | | | | | | * | | | | | | 446,053(4) | | | | | | 7.7% | | | | | | [•]% | | |
Diane von Furstenberg
|
| | | | 136,711(17) | | | | | | [•]% | | | | | | 3,692,425(4) | | | | | | 63.8% | | | | | | [•]% | | |
Gregg Winiarski
|
| | | | 518,183(18) | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | |
Richard F. Zannino
|
| | | | 38,200(19) | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | |
All current executive officers and directors as a group (15 persons)
|
| | | | [•] | | | | | | [•]% | | | | | | 5,789,499 | | | | | | 100% | | | | | | [•]% | | |
| | |
Vimeo Voting Common Stock
|
| |||||||||
Name and Address of Beneficial Owner
|
| |
Number of
Shares Owned |
| |
% of Class
Owned |
| ||||||
IAC Group, LLC
|
| | | | 75,000,000 | | | | | | [80.95]% | | |
Entities associated with Thrive Capital
295 Lafayette Street, Suite 701 New York, NY 10012 |
| | | | 5,770,340 | | | | | | [6.23]% | | |
Glenn H. Schiffman
|
| | | | 0 | | | | | | 0 | | |
Kendall F. Handler
|
| | | | 0 | | | | | | 0 | | |
Anjali Sud
|
| | | | 0 | | | | | | 0 | | |
Narayan Menon
|
| | | | 0 | | | | | | 0 | | |
Mark Kornfilt
|
| | | | 0 | | | | | | 0 | | |
Michael A. Cheah
|
| | | | 0 | | | | | | 0 | | |
All executive officers and directors as a group (6 persons)(1)
|
| | | | 0(1) | | | | | | 0 | | |
| | |
SpinCo Common Stock
|
| |
SpinCo Class B
Common Stock |
| |
Percent of
Votes |
| |||||||||||||||||||||
Name and Address of Beneficial Owner
|
| |
Number of
Shares Owned |
| |
% of
Class Owned |
| |
Number of
Shares Owned |
| |
% of
Class Owned |
| |
(All
Classes) % |
| |||||||||||||||
T. Rowe Price Associates, Inc.
100 East Pratt Street Baltimore, MD 21202 |
| | | | [•] | | | | | | [•]% | | | | | | — | | | | | | — | | | | | | [•]% | | |
Luxor Capital Group, LP.
1114 Avenue of the Americas, 28th Floor New York, New York 10036 |
| | | | [•] | | | | | | [•]% | | | | | | — | | | | | | — | | | | | | [•]% | | |
Barry Diller
|
| | | | [•] | | | | | | [•]% | | | | | | [•] | | | | | | 100% | | | | | | [•]% | | |
Joseph Levin
|
| | | | [•] | | | | | | [•]% | | | | | | [•] | | | | | | 100% | | | | | | * | | |
Alexander von Furstenberg
|
| | | | [•] | | | | | | * | | | | | | [•] | | | | | | 7.7% | | | | | | [•]% | | |
Diane von Furstenberg
|
| | | | [•] | | | | | | [•]% | | | | | | [•] | | | | | | 63.8% | | | | | | [•]% | | |
Anjali Sud
|
| | | | [•] | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | |
Narayan Menon
|
| | | | [•] | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | |
Mark Kornfilt
|
| | | | [•] | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | |
Michael A. Cheah
|
| | | | [•] | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | |
All executive officers and directors as a group ([•] persons)
|
| | | | [•] | | | | | | [•]% | | | | | | [•] | | | | | | 100% | | | | | | [•]% | | |
| | |
SpinCo Common Stock
|
| |
SpinCo Class B
Common Stock |
| |
Percent of
Votes |
| |||||||||||||||||||||
Name and Address of Beneficial Owner
|
| |
Number of
Shares Owned |
| |
% of
Class Owned |
| |
Number of
Shares Owned |
| |
% of
Class Owned |
| |
(All
Classes) % |
| |||||||||||||||
T. Rowe Price Associates, Inc.
100 East Pratt Street Baltimore, MD 21202 |
| | | | [•] | | | | | | [•]% | | | | | | — | | | | | | — | | | | | | [•]% | | |
Luxor Capital Group, LP.
1114 Avenue of the Americas, 28th Floor New York, New York 10036 |
| | | | [•] | | | | | | [•]% | | | | | | — | | | | | | — | | | | | | [•]% | | |
Barry Diller
|
| | | | [•] | | | | | | [•]% | | | | | | [•] | | | | | | 100% | | | | | | [•]% | | |
Joseph Levin
|
| | | | [•] | | | | | | [•]% | | | | | | [•] | | | | | | 100% | | | | | | * | | |
Alexander von Furstenberg
|
| | | | [•] | | | | | | * | | | | | | [•] | | | | | | 7.7% | | | | | | [•]% | | |
Diane von Furstenberg
|
| | | | [•] | | | | | | [•]% | | | | | | [•] | | | | | | 63.8% | | | | | | [•]% | | |
Anjali Sud
|
| | | | [•] | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | |
Narayan Menon
|
| | | | [•] | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | |
Mark Kornfilt
|
| | | | [•] | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | |
Michael A. Cheah
|
| | | | [•] | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | |
All current executive officers and directors as a group ([•] persons)
|
| | | | [•] | | | | | | [•]% | | | | | | [•] | | | | | | 100% | | | | | | [•]% | | |
Name
|
| |
Age
|
| |
Position
|
|
Chelsea Clinton | | |
40
|
| | Director | |
Barry Diller | | |
78
|
| |
Director and Chairman and Senior Executive
|
|
Michael D. Eisner | | |
78
|
| | Director | |
Bonnie S. Hammer | | |
70
|
| | Director | |
Victor A. Kaufman | | |
77
|
| | Director and Vice Chairman | |
Joseph Levin | | |
41
|
| | Director and Chief Executive Officer | |
Bryan Lourd | | |
60
|
| | Director | |
Westley Moore | | |
42
|
| | Director | |
David Rosenblatt | | |
52
|
| | Director | |
Alan G. Spoon | | |
69
|
| | Director | |
Alexander von Furstenberg | | |
50
|
| | Director | |
Richard F. Zannino | | |
62
|
| | Director | |
Name
|
| |
Age
|
| |
Position
|
|
Glenn H. Schiffman | | |
51
|
| |
Executive Vice President and Chief Financial Officer
|
|
Mark Stein | | |
52
|
| | Executive Vice President and Chief Strategy Officer | |
Kendall F. Handler | | |
36
|
| |
Senior Vice President, General Counsel and Secretary
|
|
Name
|
| |
Age
|
| |
Position
|
|
| | | | | | | |
Name
|
| |
Age
|
| |
Position
|
|
Anjali Sud | | |
37
|
| | Chief Executive Officer | |
Narayan Menon | | |
51
|
| | Chief Financial Officer | |
Mark Kornfilt | | |
38
|
| |
Chief Product & Technology Officer
|
|
Michael A. Cheah | | |
44
|
| | General Counsel and Secretary | |
Name
|
| |
Age
|
| |
Position
|
|
Courtney Sanchez | | |
45
|
| | Chief Operating Officer | |
Harris Beber | | |
41
|
| | Chief Marketing Officer | |
Josh Normand | | |
45
|
| | Senior Vice President, Sales | |
Kathleen Barrett | | |
35
|
| |
Senior Vice President, Enterprise and Head of Creator Success
|
|
Name and Principal Positions
|
| |
Year
|
| |
Salary
($) |
| |
Bonus
($) |
| |
Stock
Awards ($)(1)(2) |
| |
Option
Awards ($)(3) |
| |
All Other
Compensation ($)(4) |
| |
Total
($) |
| |||||||||||||||||||||
Barry Diller
|
| | | | 2020 | | | | | $ | [•] | | | | | $ | [•] | | | | | $ | [•] | | | | | $ | [•] | | | | | $ | [•] | | | | | $ | [•] | | |
Chairman and Senior
|
| | | | 2019 | | | | | $ | 500,000 | | | | | $ | 2,000,000 | | | | | $ | 4,942,237 | | | | | | — | | | | | $ | 757,986 | | | | | $ | 8,200,233 | | |
Executive
|
| | | | 2018 | | | | | $ | 500,000 | | | | | $ | 3,000,000 | | | | | | — | | | | | | — | | | | | $ | 503,245 | | | | | $ | 4,003,245 | | |
Joseph Levin
|
| | | | 2020 | | | | | $ | [•] | | | | | $ | [•] | | | | | $ | [•] | | | | | $ | [•] | | | | | $ | [•] | | | | | $ | [•] | | |
Chief Executive Officer
|
| | | | 2019 | | | | | $ | 1,000,000 | | | | | $ | 3,500,000 | | | | | $ | 10,623,091 | | | | | | — | | | | | $ | 385,889 | | | | | $ | 15,508,980 | | |
| | | | | 2018 | | | | | $ | 1,000,000 | | | | | $ | 5,000,000 | | | | | | — | | | | | | — | | | | | $ | 315,554 | | | | | $ | 6,315,554 | | |
Glenn H. Schiffman
|
| | | | 2020 | | | | | $ | [•] | | | | | $ | [•] | | | | | $ | [•] | | | | | $ | [•] | | | | | $ | [•] | | | | | $ | [•] | | |
Executive Vice President
|
| | | | 2019 | | | | | $ | 600,000 | | | | | $ | 3,000,000 | | | | | $ | 4,249,138 | | | | | | — | | | | | $ | 24,824 | | | | | $ | 7,873,962 | | |
and Chief Financial Officer
|
| | | | 2018 | | | | | $ | 600,000 | | | | | $ | 3,500,000 | | | | | | — | | | | | $ | 4,315,200 | | | | | $ | 149,612 | | | | | $ | 8,564,812 | | |
Mark Stein
|
| | | | 2020 | | | | | $ | [•] | | | | | $ | [•] | | | | | $ | [•] | | | | | $ | [•] | | | | | $ | [•] | | | | | $ | [•] | | |
Executive Vice President
|
| | | | 2019 | | | | | $ | 550,000 | | | | | $ | 1,500,000 | | | | | $ | 2,124,494 | | | | | | — | | | | | $ | 8,400 | | | | | $ | 4,182,894 | | |
and Chief Strategy Officer
|
| | | | 2018 | | | | | $ | 550,000 | | | | | $ | 2,000,000 | | | | | | — | | | | | | — | | | | | $ | 8,250 | | | | | $ | 2,558,250 | | |
Gregg Winiarski
|
| | | | 2020 | | | | | $ | [•] | | | | | $ | [•] | | | | | $ | [•] | | | | | $ | [•] | | | | | $ | [•] | | | | | $ | [•] | | |
Executive Vice President
|
| | | | 2019 | | | | | $ | 500,000 | | | | | $ | 1,750,000 | | | | | $ | 2,124,494 | | | | | | — | | | | | $ | 8,400 | | | | | $ | 4,382,894 | | |
and General Counsel(5)
|
| | | | 2018 | | | | | $ | 500,000 | | | | | $ | 2,000,000 | | | | | | — | | | | | | — | | | | | $ | 8,250 | | | | | $ | 2,508,250 | | |
| | |
Barry
Diller |
| |
Joseph
Levin |
| |
Glenn H.
Schiffman |
| |
Mark
Stein |
| |
Gregg
Winiarski |
| |||||||||||||||
Personal use of IAC aircraft(a)
|
| | | $ | [•] | | | | | $ | [•] | | | | | $ | [•] | | | | | $ | [•] | | | | | $ | [•] | | |
401(k) plan match amounts by IAC
|
| | | $ | [•] | | | | | $ | [•] | | | | | $ | [•] | | | | | $ | [•] | | | | | $ | [•] | | |
Miscellaneous(b) | | | | $ | [•] | | | | | $ | [•] | | | | | $ | [•] | | | | | $ | [•] | | | | | $ | [•] | | |
| | | | $ | [•] | | | | | $ | [•] | | | | | $ | [•] | | | | | $ | [•] | | | | | $ | [•] | | |
Name
|
| |
Grant
Date(1) |
| |
Grant Date Fair
Value of Stock and Option Awards(2) |
| ||||||
Barry Diller
|
| | | | [•] | | | | | $ | [•] | | |
Joseph Levin
|
| | | | [•] | | | | | $ | [•] | | |
Glenn H. Schiffman
|
| | | | [•] | | | | | $ | [•] | | |
Mark Stein
|
| | | | [•] | | | | | $ | [•] | | |
Gregg Winiarski
|
| | | | [•] | | | | | $ | [•] | | |
|
IAC Stock Price
|
| |
Number of Shares Vesting
|
|
|
less than $157.99
|
| |
0
|
|
|
$157.99
|
| |
500,000
|
|
|
$201.04
|
| |
2,000,000
|
|
|
$254.37
|
| |
2,750,000
|
|
|
$320.12 or greater
|
| |
3,000,000
|
|
| | |
Option Awards(1)
|
| |
Stock Awards(2)
|
| ||||||||||||||||||||||||||||||
| | |
Number of
securities underlying unexercised options (#)(1) |
| |
Number of
securities underlying unexercised options (#)(1) |
| |
Option
exercise price ($)(1) |
| |
Option
expiration date(1) |
| |
Equity
Incentive Plan Awards: Number of unearned shares, units or other rights that have not vested (#) |
| |
Equity Incentive
Plan Awards: Market or payout value of unearned shares, units or other rights that have not vested ($) |
| ||||||||||||||||||
| | |
(Exercisable)
|
| |
(Unexercisable)
|
| | | | | | | | | | | | | | | | | | | | | | | | | ||||||
Barry Diller
|
| | | | [ ] | | | | | | — | | | | | $ | [ ] | | | | | | [ ] | | | | | | — | | | | | | — | | |
| | | | | [ ] | | | | | | — | | | | | $ | [ ] | | | | | | [ ] | | | | | | — | | | | | | — | | |
| | | | | [ ] | | | | | | — | | | | | $ | [ ] | | | | | | [ ] | | | | | | — | | | | | | — | | |
| | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | [ ] | | | | | $ | [ ] | | |
Joseph Levin
|
| | | | [ ] | | | | | | — | | | | | $ | [ ] | | | | | | [ ] | | | | | | — | | | | | | — | | |
| | | | | [ ] | | | | | | — | | | | | $ | [ ] | | | | | | [ ] | | | | | | — | | | | | | — | | |
| | | | | [ ] | | | | | | — | | | | | $ | [ ] | | | | | | [ ] | | | | | | — | | | | | | — | | |
| | | | | [ ] | | | | | | — | | | | | $ | [ ] | | | | | | [ ] | | | | | | — | | | | | | — | | |
| | | | | [ ] | | | | | | — | | | | | $ | [ ] | | | | | | [ ] | | | | | | — | | | | | | — | | |
| | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | [ ] | | | | | $ | [ ] | | |
Glenn H. Schiffman
|
| | | | [ ] | | | | | | — | | | | | $ | [ ] | | | | | | [ ] | | | | | | — | | | | | | — | | |
| | | | | [ ] | | | | | | — | | | | | $ | [ ] | | | | | | [ ] | | | | | | — | | | | | | — | | |
| | | | | [ ] | | | | | | — | | | | | $ | [ ] | | | | | | [ ] | | | | | | — | | | | | | — | | |
| | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | [ ] | | | | | $ | [ ] | | |
Mark Stein
|
| | | | [ ] | | | | | | — | | | | | $ | [ ] | | | | | | [ ] | | | | | | — | | | | | | — | | |
| | | | | [ ] | | | | | | — | | | | | $ | [ ] | | | | | | [ ] | | | | | | — | | | | | | — | | |
| | | | | [ ] | | | | | | — | | | | | $ | [ ] | | | | | | [ ] | | | | | | — | | | | | | — | | |
| | | | | [ ] | | | | | | — | | | | | $ | [ ] | | | | | | [ ] | | | | | | — | | | | | | — | | |
| | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | [ ] | | | | | $ | [ ] | | |
Gregg Winiarski
|
| | | | [ ] | | | | | | — | | | | | $ | [ ] | | | | | | [ ] | | | | | | — | | | | | | — | | |
| | | | | [ ] | | | | | | — | | | | | $ | [ ] | | | | | | [ ] | | | | | | — | | | | | | — | | |
| | | | | [ ] | | | | | | — | | | | | $ | [ ] | | | | | | [ ] | | | | | | — | | | | | | — | | |
| | | | | [ ] | | | | | | — | | | | | $ | [ ] | | | | | | [ ] | | | | | | — | | | | | | — | | |
| | | | | [ ] | | | | | | — | | | | | $ | [ ] | | | | | | [ ] | | | | | | — | | | | | | — | | |
| | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | [ ] | | | | | $ | [ ] | | |
| | |
Number of
securities underlying unexercised MTCH options (#) |
| |
MTCH
Option exercise price ($) |
| |
MTCH
Option expiration date |
| |||||||||
| | |
(Exercisable)
|
| | | | | | | | | | | | | |||
Joseph Levin(a)
|
| | | | [ ] | | | | | $ | [ ] | | | | | | [ ] | | |
| | | | | [ ] | | | | | $ | [ ] | | | | | | [ ] | | |
| | | | | [ ] | | | | | $ | [ ] | | | | | | [ ] | | |
| | | | | [ ] | | | | | $ | [ ] | | | | | | [ ] | | |
| | | | | [ ] | | | | | $ | [ ] | | | | | | [ ] | | |
| | | | | [ ] | | | | | $ | [ ] | | | | | | [ ] | | |
Glenn H. Schiffman
|
| | | | [ ] | | | | | $ | [ ] | | | | | | [ ] | | |
| | | | | [ ] | | | | | $ | [ ] | | | | | | [ ] | | |
| | | | | [ ] | | | | | $ | [ ] | | | | | | [ ] | | |
Gregg Winiarski
|
| | | | [ ] | | | | | $ | [ ] | | | | | | [ ] | | |
| | | | | [ ] | | | | | $ | [ ] | | | | | | [ ] | | |
| | | | | [ ] | | | | | $ | [ ] | | | | | | [ ] | | |
| | | | | [ ] | | | | | $ | [ ] | | | | | | [ ] | | |
| | | | | [ ] | | | | | $ | [ ] | | | | | | [ ] | | |
Name
|
| |
Number of
Shares Acquired Upon Exercise (#) |
| |
Value
Realized Upon Exercise ($) |
| |
Number of
Shares Acquired Upon Vesting (#) |
| |
Value
Realized Upon Vesting ($) |
| ||||||||||||
Barry Diller
|
| | | | — | | | | | | — | | | | | | [•] | | | | | $ | [•] | | |
Joseph Levin
|
| | | | — | | | | | | — | | | | | | [•] | | | | | $ | [•] | | |
Glenn H. Schiffman
|
| | | | [•] | | | | | $ | [•] | | | | | | [•] | | | | | $ | [•] | | |
Mark Stein
|
| | | | — | | | | | | — | | | | | | [•] | | | | | $ | [•] | | |
Gregg Winiarski
|
| | | | — | | | | | | — | | | | | | [•] | | | | | $ | [•] | | |
Name and Benefit
|
| |
Qualifying Termination
|
| |
Change in Control of IAC
|
| |
Qualifying Termination
During the Two Year Period Following a Change in Control of IAC |
| |||||||||
Joseph Levin | | | | | | | | | | | | | | | | | | | |
Continued Salary
|
| | | $ | [ ] | | | | | | — | | | | | $ | [ ] | | |
Market Value of IAC RSUs that would vest(1)(2)
|
| | | $ | [ ] | | | | | | — | | | | | $ | [ ] | | |
Market Value of shares of IAC Restricted Stock that would
vest(1)(2) |
| | | $ | [ ] | | | | | $ | [ ] | | | | | $ | [ ] | | |
Total Estimated Incremental Value
|
| | | $ | [ ] | | | | | $ | [ ] | | | | | $ | [ ] | | |
Glenn H. Schiffman | | | | | | | | | | | | | | | | | | | |
Continued Salary
|
| | | $ | [ ] | | | | | | — | | | | | $ | [ ] | | |
Market Value of IAC RSUs that would vest(1)
|
| | | $ | [ ] | | | | | | — | | | | | $ | [ ] | | |
Total Estimated Incremental Value
|
| | | $ | [ ] | | | | | | — | | | | | $ | [ ] | | |
Mark Stein | | | | | | | | | | | | | | | | | | | |
Continued Salary
|
| | | $ | [ ] | | | | | | — | | | | | $ | [ ] | | |
Market Value of IAC RSUs that would vest(1)
|
| | | $ | ] | | | | | | — | | | | | $ | [ ] | | |
Total Estimated Incremental Value
|
| | | $ | [ ] | | | | | | — | | | | | $ | [ ] | | |
Gregg Winiarski | | | | | | | | | | | | | | | | | | | |
Continued Salary
|
| | | $ | ] | | | | | | — | | | | | $ | [ ] | | |
Market Value of IAC RSUs that would vest(1)
|
| | | $ | [ ] | | | | | | — | | | | | $ | [ ] | | |
Total Estimated Incremental Value
|
| | | $ | [ ] | | | | | | — | | | | | $ | [ ] | | |
| | |
Fees Earned
|
| | | | | | | | | | | | | |||||||||
Name
|
| |
Fees Paid
in Cash ($) |
| |
Fees
Deferred ($)(1) |
| |
Stock Awards
($)(2)(3) |
| |
Total($)(4)
|
| ||||||||||||
Chelsea Clinton
|
| | | $ | [ ] | | | | | $ | [ ] | | | | | $ | [ ] | | | | | $ | [ ] | | |
Michael D. Eisner
|
| | | $ | [ ] | | | | | | — | | | | | $ | [ ] | | | | | $ | [ ] | | |
Bonnie S. Hammer
|
| | | $ | [ ] | | | | | | — | | | | | $ | [ ] | | | | | $ | [ ] | | |
Bryan Lourd
|
| | | | — | | | | | $ | [ ] | | | | | $ | [ ] | | | | | $ | [ ] | | |
Westley Moore
|
| | | $ | [ ] | | | | | | — | | | | | $ | [ ] | | | | | $ | [ ] | | |
David Rosenblatt
|
| | | $ | [ ] | | | | | | — | | | | | $ | [ ] | | | | | $ | [ ] | | |
Alan G. Spoon
|
| | | $ | [ ] | | | | | | — | | | | | $ | [ ] | | | | | $ | [ ] | | |
Alexander von Furstenberg
|
| | | $ | [ ] | | | | | | — | | | | | $ | [ ] | | | | | $ | [ ] | | |
Richard F. Zannino
|
| | | $ | [ ] | | | | | | — | | | | | $ | [ ] | | | | | $ | [ ] | | |
Name
|
| |
Year
|
| |
Salary
($) |
| |
Bonus
($) |
| |
Stock
Awards ($)(1)(2) |
| |
All Other
Compensation ($)(3) |
| |
Total
($) |
| ||||||||||||||||||
Victor A. Kaufman
|
| | | | 2020 | | | | | $ | [•] | | | | | $ | [•] | | | | | $ | [•] | | | | | $ | [•] | | | | | $ | [•] | | |
Name and Principal Positions
|
| |
Year
|
| |
Salary
($) |
| |
Bonus
($)(1) |
| |
Stock
Awards ($) |
| |
Option
Awards ($)(2) |
| |
All Other
Compensation ($)(3) |
| |
Total
($) |
| |||||||||||||||||||||
Anjali Sud
|
| | | | 2020 | | | | | $ | [ ] | | | | | $ | [ ] | | | | | | — | | | | | $ | [ ](4) | | | | | $ | [ ] | | | | | $ | [ ] | | |
Chief Executive Officer
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Narayan Menon
|
| | | | 2020 | | | | | $ | [ ] | | | | | $ | [ ] | | | | | | — | | | | | $ | [ ] | | | | | $ | [ ] | | | | | $ | [ ] | | |
Chief Financial Officer
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(since January 2020)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Mark Kornfilt
|
| | | | 2020 | | | | | $ | [ ] | | | | | $ | [ ] | | | | | | — | | | | | | —(4) | | | | | $ | [ ] | | | | | $ | [ ] | | |
Chief Product & Technology Officer
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | |
Option Awards
|
| |
Stock Awards(2)
|
| ||||||||||||||||||||||||||||||
| | |
Number of
securities underlying unexercised options (#)(1) |
| |
Number of
securities underlying unexercised options (#)(1) |
| |
Option
exercise price ($)(1) |
| |
Option
expiration date(1) |
| |
Equity
Incentive Plan Awards: Number of unearned shares, units or other rights that have not vested (#) |
| |
Equity Incentive
Plan Awards: Market or payout value of unearned shares, units or other rights that have not vested ($) |
| ||||||||||||||||||
| | |
(Exercisable)
|
| |
(Unexercisable)
|
| | | | | | | | | | | | | | | | | | | | | | | | | ||||||
Anjali Sud | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Vimeo SARs
|
| | | | [ ] | | | | | | — | | | | | $ | [ ] | | | | | | [ ] | | | | | | — | | | | | | — | | |
Vimeo SARs
|
| | | | [ ] | | | | | | — | | | | | $ | [ ] | | | | | | [ ] | | | | | | — | | | | | | — | | |
Vimeo SARs
|
| | | | [ ] | | | | | | — | | | | | $ | [ ] | | | | | | [ ] | | | | | | — | | | | | | — | | |
Vimeo SARs
|
| | | | [ ] | | | | | | — | | | | | $ | [ ] | | | | | | [ ] | | | | | | — | | | | | | — | | |
Vimeo SARs
|
| | | | [ ] | | | | | | — | | | | | $ | [ ] | | | | | | [ ] | | | | | | — | | | | | | — | | |
Vimeo SARs
|
| | | | [ ] | | | | | | — | | | | | $ | [ ] | | | | | | [ ] | | | | | | — | | | | | | — | | |
Vimeo SARs
|
| | | | [ ] | | | | | | — | | | | | $ | [ ] | | | | | | [ ] | | | | | | — | | | | | | — | | |
Vimeo SARs
|
| | | | [ ] | | | | | | — | | | | | $ | [ ] | | | | | | [ ] | | | | | | — | | | | | | — | | |
IAC stock options(2)
|
| | | | [ ] | | | | | | — | | | | | $ | [ ] | | | | | | [ ] | | | | | | — | | | | | | — | | |
Narayan Menon | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Vimeo SARs
|
| | | | [ ] | | | | | | — | | | | | $ | [ ] | | | | | | [ ] | | | | | | — | | | | | | — | | |
Mark Kornfilt
|
| | | | [ ] | | | | | | — | | | | | $ | [ ] | | | | | | [ ] | | | | | | — | | | | | | — | | |
Vimeo SARs
|
| | | | [ ] | | | | | | — | | | | | $ | [ ] | | | | | | [ ] | | | | | | — | | | | | | — | | |
Vimeo SARs
|
| | | | [ ] | | | | | | — | | | | | $ | [ ] | | | | | | [ ] | | | | | | — | | | | | | — | | |
Vimeo SARs
|
| | | | [ ] | | | | | | — | | | | | $ | [ ] | | | | | | [ ] | | | | | | — | | | | | | — | | |
Vimeo SARs
|
| | | | [ ] | | | | | | — | | | | | $ | [ ] | | | | | | [ ] | | | | | | — | | | | | | — | | |
| | |
Page
|
| |||
| | | | G-2 | | | |
| | | | G-2 | | | |
| | | | G-2 | | | |
| | | | G-2 | | | |
| | | | G-2 | | | |
| | | | G-2 | | | |
| | | | G-2 | | | |
| | | | G-3 | | | |
| | | | G-3 | | | |
| | | | G-5 | | | |
| | | | G-6 | | | |
| | | | G-6 | | | |
| | | | G-7 | | | |
| | | | G-7 | | | |
| | | | G-7 | | | |
| | | | G-8 | | | |
| | | | G-8 | | | |
| | | | G-8 | | | |
| | | | G-8 | | | |
| | | | G-9 | | | |
| | | | G-9 | | | |
| | | | G-9 | | | |
| | | | G-9 | | | |
| | | | G-9 | | | |
| | | | G-10 | | | |
| | | | G-10 | | | |
| | | | G-10 | | | |
| | | | G-10 | | | |
| | | | G-11 | | | |
| | | | G-12 | | | |
| | | | G-12 | | | |
| | | | G-12 | | | |
| | | | G-12 | | | |
| | | | G-12 | | | |
| | | | G-13 | | | |
| | | | G-13 | | | |
| | | | G-13 | | | |
| | | | G-13 | | | |
| | | | G-14 | | | |
| | | | G-14 | | |
| | |
Page
|
| |||
| | | | G-14 | | | |
| | | | G-14 | | | |
| | | | G-15 | | | |
| | | | G-15 | | | |
| | | | G-15 | | | |
| | | | G-15 | | | |
| | | | G-16 | | | |
| | | | G-16 | | | |
| | | | G-16 | | | |
| | | | G-16 | | | |
Annexes | | | | | | | |
Annex A Certain Definitions | | | | | | | |
Annex B Form of Amendment to IAC Certificate of Incorporation | | | | | | | |
| | | | VIMEO HOLDINGS, INC. | | | |||||
| | | | By: | | |
/s/ Kendall Handler
|
| | ||
| | | | | | |
Name:
Kendall Handler
|
| | ||
| | | | | | |
Title:
Vice President and Secretary
|
| | | |
| | | | STREAM MERGER SUB, INC. | | | |||||
| | | | By: | | |
/s/ Kendall Handler
|
| | ||
| | | | | | |
Name:
Kendall Handler
|
| | ||
| | | | | | |
Title:
Vice President and Secretary
|
| | | |
| | | | VIMEO, INC. | | |||
| | | | By: | | |
/s/ Gregg Winiarski
|
|
| | | | | | |
Name:
Gregg Winiarski
|
|
| | | | | | |
Title:
Vice President and Assistant Secretary
|
|
|
Agreement
|
| | Preamble | |
|
Base Merger Exchange Ratio
|
| | Section 2.1(d) | |
|
Book-Entry Shares
|
| | Section 2.2(b) | |
|
Certificate of Merger
|
| | Section 1.3 | |
|
Certificates
|
| | Section 2.2(b) | |
|
Closing
|
| | Section 1.2 | |
|
Closing Date
|
| | Section 1.2 | |
|
Code
|
| | Recitals | |
|
Company
|
| | Preamble | |
|
Company Board of Directors
|
| | Recitals | |
|
Company Stockholder Approval
|
| | Section 5.1(d) | |
|
Consent Solicitation Statement
|
| | Section 5.1(a) | |
|
DGCL
|
| | Section 1.1 | |
|
Dissenting Share
|
| | Section 2.5(a) | |
|
Effective Time
|
| | Section 1.3 | |
|
Enforceability Limitations
|
| | Section 3.3(c) | |
|
Exchange Agent
|
| | Section 2.2(a) | |
|
Exchange Fund
|
| | Section 2.2(a) | |
|
Form S-4
|
| | Section 5.1(a) | |
|
Form Written Consent
|
| | Section 5.1(a) | |
|
IAC
|
| | Recitals | |
|
IAC Common Stock
|
| | Section 2.1(d) | |
|
IAC Group
|
| | Recitals | |
|
IAC Group Held Shares
|
| | Recitals | |
|
IAC Group Transfer
|
| | Recitals | |
|
IAC Mandatorily Exchangeable Preferred Stock
|
| | Section 2.1(d) | |
|
IAC Option
|
| | Section 2.1(d) | |
|
IAC Plans
|
| | Section 2.1(d) | |
|
IAC Ratio
|
| | Section 2.1(d) | |
|
IAC Reclassification
|
| | Recitals | |
|
IAC Service Provider Option Value
|
| | Section 2.1(d) | |
|
IAC Service Provider Options
|
| | Section 2.1(d) | |
|
IAC Stock Value
|
| | Section 2.1(d) | |
|
IAC VWAP
|
| | Section 2.1(d) | |
|
Indemnified Parties
|
| | Section 5.2(a) | |
|
Letter of Transmittal
|
| | Section 2.2(b) | |
|
Listing Application
|
| | Section 5.4 | |
|
Mandatory Exchange
|
| | Section 2.1(d) | |
|
Mandatory Exchange Effective Time
|
| | Section 2.1(d) | |
|
Mandatory Exchange Ratio
|
| | Section 2.1(d) | |
|
Mandatory Exchange Shares
|
| | Section 2.1(d) | |
|
Merger
|
| | Recitals | |
|
Merger Exchange Ratio
|
| | Section 2.1(d) | |
|
Merger Exchange Ratio Adjustment Amount
|
| | Section 2.1(d) | |
|
Merger Sub
|
| | Preamble | |
|
Merger Sub Shares
|
| | Section 2.1(c) | |
|
Option Adjustment Share Number
|
| | Section 2.1(d) | |
|
Option Adjustment Value
|
| | Section 2.1(d) | |
|
Parent
|
| | Preamble | |
|
Parent Capital Stock
|
| | Section 2.1(d) | |
|
Parties
|
| | Preamble | |
|
Party
|
| | Preamble | |
|
Restraint
|
| | Section 6.1(c) | |
|
SpinCo Ratio
|
| | Section 2.1(d) | |
|
SpinCo Stock Price
|
| | Section 2.1(d) | |
|
SpinCo Stock Value
|
| | Section 2.1(d) | |
|
Spin-off
|
| | Recitals | |
|
Statutory Notice
|
| | Section 5.1(c) | |
|
Surviving Corporation Stock
|
| | Section 2.1(c) | |
|
Surviving Corporation
|
| | Section 1.1 | |
|
Vimeo Plans
|
| | Section 2.1(d) | |
|
Vimeo Service Provider Option Value
|
| | Section 2.1(d) | |
|
Vimeo Service Provider Options
|
| | Section 2.1(d) | |
| | |
IAC
Historical Consolidated |
| |
Transactions
That Have Occurred or Are Expected to Occur Prior to the Spin-off |
| |
Notes
|
| |
Adjustments to
reflect the Spin-off and the Reclassification |
| |
Notes
|
| |
Total IAC
Pro Forma |
| ||||||||||||||||||
ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 3,471,713 | | | | | $ | 30,733 | | | | | | (1) | | | | | $ | (12,506) | | | | | | (4a) | | | | | $ | 3,601,987 | | |
| | | | | | | | | | | 112,047 | | | | | | (2) | | | | | | | | | | | | | | | | | | | | |
Marketable debt securities
|
| | | | 349,953 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 349,953 | | |
Accounts receivable, net
|
| | | | 227,316 | | | | | | — | | | | | | | | | | | | (15,047) | | | | | | (4a) | | | | | | 212,269 | | |
Other current assets
|
| | | | 156,489 | | | | | | — | | | | | | | | | | | | (7,731) | | | | | | (4a) | | | | | | 148,758 | | |
Total current assets
|
| | | | 4,205,471 | | | | | | 142,780 | | | | | | | | | | | | (35,284) | | | | | | | | | | | | 4,312,967 | | |
Building, capitalized software, leasehold improvements and equipment, net
|
| | | | 265,818 | | | | | | — | | | | | | | | | | | | (3,321) | | | | | | (4a) | | | | | | 262,497 | | |
Goodwill
|
| | | | 1,767,834 | | | | | | — | | | | | | | | | | | | (219,337) | | | | | | (4a) | | | | | | 1,548,497 | | |
Intangible assets, net
|
| | | | 394,415 | | | | | | — | | | | | | | | | | | | (12,947) | | | | | | (4a) | | | | | | 381,468 | | |
Long-term investments
|
| | | | 1,580,478 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 1,580,478 | | |
Other non-current assets
|
| | | | 266,198 | | | | | | — | | | | | | | | | | | | (6,051) | | | | | | (4a) | | | | | | 260,147 | | |
TOTAL ASSETS
|
| | | $ | 8,480,214 | | | | | $ | 142,780 | | | | | | | | | | | $ | (276,940) | | | | | | | | | | | $ | 8,346,054 | | |
LIABILITIES AND SHAREHOLDERS’ EQUITY | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
LIABILITIES: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current portion of long-term debt
|
| | | $ | 13,750 | | | | | $ | — | | | | | | | | | | | $ | — | | | | | | | | | | | $ | 13,750 | | |
Accounts payable, trade
|
| | | | 96,062 | | | | | | — | | | | | | | | | | | | (2,618) | | | | | | (4a) | | | | | | 93,444 | | |
Deferred revenue
|
| | | | 268,225 | | | | | | — | | | | | | | | | | | | (128,412) | | | | | | (4a) | | | | | | 139,813 | | |
Accrued expenses and other current liabilities
|
| | | | 402,198 | | | | | | 62,047 | | | | | | (2) | | | | | | (101,937) | | | | | | (4a) | | | | | | 369,408 | | |
| | | | | | | | | | | 7,100 | | | | | | (3) | | | | | | | | | | | | | | | | | | | | |
Total current liabilities
|
| | | | 780,235 | | | | | | 69,147 | | | | | | | | | | | | (232,967) | | | | | | | | | | | | 616,415 | | |
Long-term debt, net
|
| | | | 715,408 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 715,408 | | |
Income taxes payable
|
| | | | 6,207 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 6,207 | | |
Deferred income taxes
|
| | | | 25,970 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 25,970 | | |
Other long-term liabilities
|
| | | | 192,313 | | | | | | 50,000 | | | | | | (2) | | | | | | (53,595) | | | | | | (4a) | | | | | | 188,718 | | |
Redeemable noncontrolling interests
|
| | | | 44,164 | | | | | | | | | | | | | | | | | | (11,263) | | | | | | (5) | | | | | | 32,901 | | |
Commitments and contingencies | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
SHAREHOLDERS’ EQUITY: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Common stock, $0.001 par value
|
| | | | 80 | | | | | | — | | | | | | | | | | | | (80) | | | | | | (9a) | | | | | | — | | |
Class B common stock, $0.001 par value
|
| | | | 6 | | | | | | — | | | | | | | | | | | | (6) | | | | | | (9a) | | | | | | — | | |
Series 1 mandatorily exchangeable preferred stock, $0.01 par value
|
| | | | — | | | | | | — | | | | | | | | | | | | 8 | | | | | | (9a) | | | | | | — | | |
| | | | | | | | | | | | | | | | | | | | | | | (8) | | | | | | (9b) | | | | | | | | |
Series 2 mandatorily exchangeable preferred stock, $0.01 par value
|
| | | | — | | | | | | — | | | | | | | | | | | | 1 | | | | | | (9a) | | | | | | — | | |
| | | | | | | | | | | | | | | | | | | | | | | (1) | | | | | | (9b) | | | | | | | | |
Common stock, $0.0001 par value
|
| | | | — | | | | | | — | | | | | | | | | | | | 8 | | | | | | (9a) | | | | | | 8 | | |
Class B common stock, $0.0001 par value
|
| | | | — | | | | | | — | | | | | | | | | | | | 1 | | | | | | (9a) | | | | | | 1 | | |
Additional paid-in-capital
|
| | | | 6,021,045 | | | | | | — | | | | | | | | | | | | — | | | | | | (4a) | | | | | | 6,032,385 | | |
| | | | | | | | | | | | | | | | | | | | | | | 11,263 | | | | | | (5) | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | 68 | | | | | | (9a) | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | 9 | | | | | | (9b) | | | | | | | | |
Retained earnings
|
| | | | 184,917 | | | | | | 30,733 | | | | | | (1) | | | | | | 9,373 | | | | | | (4a) | | | | | | 217,923 | | |
| | | | | | | | | | | (7,100) | | | | | | (3) | | | | | | | | | | | | | | | | | | | | |
Accumulated other comprehensive loss
|
| | | | (11,818) | | | | | | — | | | | | | | | | | | | 249 | | | | | | (4a) | | | | | | (11,569) | | |
Total IAC shareholders’ equity
|
| | | | 6,194,230 | | | | | | 23,633 | | | | | | | | | | | | 20,885 | | | | | | | | | | | | 6,238,748 | | |
Noncontrolling interests
|
| | | | 521,687 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 521,687 | | |
Total shareholders’ equity
|
| | | | 6,715,917 | | | | | | 23,633 | | | | | | | | | | | | 20,885 | | | | | | | | | | | | 6,760,435 | | |
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY
|
| | | $ | 8,480,214 | | | | | $ | 142,780 | | | | | | | | | | | $ | (276,940) | | | | | | | | | | | $ | 8,346,054 | | |
|
| | |
IAC
Historical Consolidated |
| |
Vimeo
Historical Consolidated (4a) |
| |
Other
Adjustments to Reflect the Spin-off |
| |
Notes
|
| |
Total IAC
Pro Forma |
| |||||||||||||||
Revenue
|
| | | $ | 2,198,862 | | | | | $ | (199,432) | | | | | $ | 61 | | | | | | (6) | | | | | $ | 1,999,491 | | |
Operating costs and expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of revenue (exclusive of depreciation shown separately below)
|
| | | | 565,609 | | | | | | (64,126) | | | | | | 371 | | | | | | (6) | | | | | | 501,854 | | |
Selling and marketing expense
|
| | | | 957,557 | | | | | | (77,287) | | | | | | 33 | | | | | | (6) | | | | | | 880,303 | | |
General and administrative expense
|
| | | | 583,355 | | | | | | (34,141) | | | | | | 4,695 | | | | | | (4b) | | | | | | 551,849 | | |
| | | | | | | | | | | | | | | | | (27) | | | | | | (6) | | | | | | | | |
| | | | | | | | | | | | | | | | | (2,033) | | | | | | (7) | | | | | | | | |
Product development expense
|
| | | | 192,116 | | | | | | (48,031) | | | | | | — | | | | | | | | | | | | 144,085 | | |
Depreciation
|
| | | | 50,849 | | | | | | (266) | | | | | | — | | | | | | | | | | | | 50,583 | | |
Amortization of intangibles
|
| | | | 132,213 | | | | | | (12,651) | | | | | | — | | | | | | | | | | | | 119,562 | | |
Goodwill impairment
|
| | | | 265,146 | | | | | | — | | | | | | — | | | | | | | | | | | | 265,146 | | |
Total operating costs and expenses
|
| | | | 2,746,845 | | | | | | (236,502) | | | | | | 3,039 | | | | | | | | | | | | 2,513,382 | | |
Operating loss
|
| | | | (547,983) | | | | | | 37,070 | | | | | | (2,978) | | | | | | | | | | | | (513,891) | | |
Interest expense – third party
|
| | | | (9,579) | | | | | | — | | | | | | — | | | | | | | | | | | | (9,579) | | |
Interest expense – related party
|
| | | | — | | | | | | 6,985 | | | | | | (6,985) | | | | | | (6) | | | | | | — | | |
Other income, net
|
| | | | 211,769 | | | | | | 134 | | | | | | — | | | | | | | | | | | | 211,903 | | |
Loss before income taxes
|
| | | | (345,793) | | | | | | 44,189 | | | | | | (9,963) | | | | | | | | | | | | (311,567) | | |
Income tax benefit
|
| | | | 107,019 | | | | | | 654 | | | | | | 2,291 | | | | | | (8) | | | | | | 109,964 | | |
Net loss from continuing operations
|
| | | | (238,774) | | | | | | 44,843 | | | | | | (7,672) | | | | | | | | | | | | (201,603) | | |
Net earnings attributable to noncontrolling interests
|
| | | | (625) | | | | | | — | | | | | | (295) | | | | | | (5) | | | | | | (920) | | |
Net loss attributable to IAC shareholders from
continuing operations |
| | | $ | (239,399) | | | | | $ | 44,843 | | | | | $ | (7,967) | | | | | | | | | | | $ | (202,523) | | |
Loss per share:(10) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic loss per share
|
| | | $ | (2.81) | | | | | | | | | | | | | | | | | | | | | | | $ | (2.37) | | |
Diluted loss per share
|
| | | $ | (2.81) | | | | | | | | | | | | | | | | | | | | | | | $ | (2.38) | | |
Weighted average basic and diluted shares outstanding
|
| | | | 85,295 | | | | | | | | | | | | | | | | | | | | | | | | 85,295 | | |
| | |
IAC
Historical Consolidated |
| |
Vimeo
Historical Consolidated (4a) |
| |
Other
Adjustments to Reflect the Spin-off |
| |
Notes
|
| |
Total IAC
Pro Forma |
| |||||||||||||||
Revenue
|
| | | $ | 2,705,801 | | | | | $ | (196,015) | | | | | $ | 194 | | | | | | (6) | | | | | $ | 2,509,980 | | |
Operating costs and expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of revenue (exclusive of depreciation shown separately below)
|
| | | | 600,240 | | | | | | (77,665) | | | | | | — | | | | | | | | | | | | 522,575 | | |
Selling and marketing expense
|
| | | | 1,202,183 | | | | | | (87,337) | | | | | | 57 | | | | | | (6) | | | | | | 1,114,903 | | |
General and administrative expense
|
| | | | 617,235 | | | | | | (34,189) | | | | | | 2,500 | | | | | | (4b) | | | | | | 589,922 | | |
| | | | | | | | | | | | | | | | | 7,100 | | | | | | (3) | | | | | | | | |
| | | | | | | | | | | | | | | | | (2,710) | | | | | | (7) | | | | | | | | |
| | | | | | | | | | | | | | | | | (14) | | | | | | (6) | | | | | | | | |
Product development expense
|
| | | | 193,457 | | | | | | (46,946) | | | | | | — | | | | | | | | | | | | 146,511 | | |
Depreciation
|
| | | | 55,949 | | | | | | (478) | | | | | | — | | | | | | | | | | | | 55,471 | | |
Amortization of intangibles
|
| | | | 83,868 | | | | | | (9,653) | | | | | | — | | | | | | | | | | | | 74,215 | | |
Goodwill impairment
|
| | | | 3,318 | | | | | | — | | | | | | — | | | | | | | | | | | | 3,318 | | |
Total operating costs and expenses
|
| | | | 2,756,250 | | | | | | (256,268) | | | | | | 6,933 | | | | | | | | | | | | 2,506,915 | | |
Operating (loss) income
|
| | | | (50,449) | | | | | | 60,253 | | | | | | (6,739) | | | | | | | | | | | | 3,065 | | |
Interest expense – third party
|
| | | | (11,904) | | | | | | — | | | | | | — | | | | | | | | | | | | (11,904) | | |
Interest expense – related party
|
| | | | — | | | | | | 8,538 | | | | | | (8,538) | | | | | | (6) | | | | | | — | | |
Other income, net
|
| | | | 34,047 | | | | | | 6,441 | | | | | | — | | | | | | | | | | | | 40,488 | | |
(Loss) earnings before income taxes
|
| | | | (28,306) | | | | | | 75,232 | | | | | | (15,277) | | | | | | | | | | | | 31,649 | | |
Income tax benefit
|
| | | | 60,489 | | | | | | 345 | | | | | | 3,514 | | | | | | (8) | | | | | | 64,348 | | |
Net earnings from continuing operations
|
| | | | 32,183 | | | | | | 75,577 | | | | | | (11,763) | | | | | | | | | | | | 95,997 | | |
Net earnings attributable to noncontrolling interests
|
| | | | (9,288) | | | | | | — | | | | | | (657) | | | | | | (5) | | | | | | (9,945) | | |
Net earnings attributable to IAC shareholders from continuing operations
|
| | | $ | 22,895 | | | | | $ | 75,577 | | | | | $ | (12,420) | | | | | | | | | | | $ | 86,052 | | |
Earnings per share:(10) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic earnings per share
|
| | | $ | 0.27 | | | | | | | | | | | | | | | | | | | | | | | $ | 1.01 | | |
Diluted earnings per share
|
| | | $ | 0.27 | | | | | | | | | | | | | | | | | | | | | | | $ | 1.01 | | |
Weighted average basic and diluted shares outstanding
|
| | | | 85,132 | | | | | | | | | | | | | | | | | | | | | | | | 85,132 | | |
| | |
IAC
Historical Consolidated |
| |
Vimeo
Historical Consolidated (4a) |
| |
Other
Adjustments to Reflect the Spin-off |
| |
Notes
|
| |
Total IAC
Pro Forma |
| |||||||||||||||
Revenue
|
| | | $ | 2,533,048 | | | | | $ | (159,641) | | | | | $ | 113 | | | | | | (6) | | | | | $ | 2,373,520 | | |
Operating costs and expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of revenue (exclusive of depreciation shown separately below)
|
| | | | 501,152 | | | | | | (69,378) | | | | | | — | | | | | | | | | | | | 431,774 | | |
Selling and marketing expense
|
| | | | 1,099,487 | | | | | | (61,943) | | | | | | 72 | | | | | | (6) | | | | | | 1,037,616 | | |
General and administrative expense
|
| | | | 569,802 | | | | | | (21,812) | | | | | | 1,844 | | | | | | (4b) | | | | | | 549,834 | | |
Product development expense
|
| | | | 177,298 | | | | | | (38,525) | | | | | | 2 | | | | | | (6) | | | | | | 138,775 | | |
Depreciation
|
| | | | 42,393 | | | | | | (1,200) | | | | | | — | | | | | | | | | | | | 41,193 | | |
Amortization of intangibles
|
| | | | 107,081 | | | | | | (6,349) | | | | | | — | | | | | | | | | | | | 100,732 | | |
Goodwill impairment
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
Total operating costs and expenses
|
| | | | 2,497,213 | | | | | | (199,207) | | | | | | 1,918 | | | | | | | | | | | | 2,299,924 | | |
Operating income
|
| | | | 35,835 | | | | | | 39,566 | | | | | | (1,805) | | | | | | | | | | | | 73,596 | | |
Interest expense – third party
|
| | | | (13,059) | | | | | | — | | | | | | — | | | | | | | | | | | | (13,059) | | |
Interest expense – related party
|
| | | | — | | | | | | 6,255 | | | | | | (6,255) | | | | | | (6) | | | | | | — | | |
Other income, net
|
| | | | 282,795 | | | | | | (64) | | | | | | — | | | | | | | | | | | | 282,731 | | |
Earnings before income taxes
|
| | | | 305,571 | | | | | | 45,757 | | | | | | (8,060) | | | | | | | | | | | | 343,268 | | |
Income tax provision
|
| | | | (13,200) | | | | | | 137 | | | | | | 1,854 | | | | | | (8) | | | | | | (11,209) | | |
Net earnings from continuing operations
|
| | | | 292,371 | | | | | | 45,894 | | | | | | (6,206) | | | | | | | | | | | | 332,059 | | |
Net earnings attributable to noncontrolling interests
|
| | | | (45,599) | | | | | | — | | | | | | (582) | | | | | | (5) | | | | | | (46,181) | | |
Net earnings attributable to IAC shareholders from continuing operations
|
| | | $ | 246,772 | | | | | $ | 45,894 | | | | | $ | (6,788) | | | | | | | | | | | $ | 285,878 | | |
Earnings per share:(10) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic earnings per share
|
| | | $ | 2.90 | | | | | | | | | | | | | | | | | | | | | | | $ | 3.36 | | |
Diluted earnings per share
|
| | | $ | 2.90 | | | | | | | | | | | | | | | | | | | | | | | $ | 3.36 | | |
Weighted average basic and diluted shares outstanding
|
| | | | 85,132 | | | | | | | | | | | | | | | | | | | | | | | | 85,132 | | |
| | |
Nine Months Ended
September 30, 2020 |
| |||||||||
| | |
IAC Historical
Consolidated |
| |
IAC
Pro Forma |
| ||||||
| | |
(In thousands, except per share data)
|
| |||||||||
Numerator: | | | | | | | | | | | | | |
Net loss from continuing operations attributable to IAC shareholders – Basic
|
| | | $ | (239,399) | | | | | $ | (202,523) | | |
Impact from public subsidiary dilutive securities
|
| | | | (150) | | | | | | (150) | | |
Net loss from continuing operations attributable to IAC shareholders – Dilutive
|
| | | $ | (239,549) | | | | | $ | (202,673) | | |
Denominator: | | | | | | | | | | | | | |
Weighted average basic and diluted shares outstanding(a)
|
| | | | 85,295 | | | | | | 85,295 | | |
Loss per share attributable to IAC shareholders: | | | | | | | | | | | | | |
Basic loss per share from continuing operations
|
| | | $ | (2.81) | | | | | $ | (2.37) | | |
Diluted loss per share from continuing operations
|
| | | $ | (2.81) | | | | | $ | (2.38) | | |
| | |
Year Ended
December 31, 2019 |
| |
Year Ended
December 31, 2018 |
| ||||||||||||||||||
| | |
IAC Historical
Consolidated |
| |
IAC
Pro Forma |
| |
IAC Historical
Consolidated |
| |
IAC
Pro Forma |
| ||||||||||||
| | |
(In thousands, except per share data)
|
| |||||||||||||||||||||
Numerator: | | | | | | | | | | | | | | | | | | | | | | | | | |
Net earnings from continuing operations attributable to IAC shareholders – Basic
|
| | | $ | 22,895 | | | | | $ | 86,052 | | | | | $ | 246,772 | | | | | $ | 285,878 | | |
Impact from public subsidiary dilutive securities
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Net earnings from continuing operations attributable to IAC shareholders –
Dilutive |
| | | $ | 22,895 | | | | | $ | 86,052 | | | | | $ | 246,772 | | | | | $ | 285,878 | | |
Denominator: | | | | | | | | | | | | | | | | | | | | | | | | | |
Weighted average basic and diluted shares outstanding(b)
|
| | | | 85,132 | | | | | | 85,132 | | | | | | 85,132 | | | | | | 85,132 | | |
Earnings per share attributable to IAC shareholders:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Basic earnings per share from continuing operations
|
| | | $ | 0.27 | | | | | $ | 1.01 | | | | | $ | 2.90 | | | | | $ | 3.36 | | |
Diluted earnings per share from continuing
operations |
| | | $ | 0.27 | | | | | $ | 1.01 | | | | | $ | 2.90 | | | | | $ | 3.36 | | |
| | |
Vimeo
Historical Consolidated |
| |
Adjustments
Related to the Spin-off and Other Transactions |
| |
Notes
|
| |
Autonomous
Entity Adjustments |
| |
Notes
|
| |
SpinCo
Pro Forma |
| ||||||||||||||||||
ASSETS | | | | | | | | ||||||||||||||||||||||||||||||
Cash and cash equivalents
|
| | | $ | | | | | $ | | | | | | (1a) | | | | | $ | | | | | | | | | | | $ | | | ||||
| | | | | | | | | | | | | | | | | (1b) | | | | | | | | | | | | | | | | | | | | |
Accounts receivable, net
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Other current assets
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total current assets
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Leasehold improvements and equipment, net
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Intangible assets, net
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Other non-current assets
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
TOTAL ASSETS
|
| | | $ | | | | | $ | | | | | | | | | | | $ | | | | | | | | | | | $ | | | ||||
LIABILITIES AND SHAREHOLDERS’ EQUITY | | | | | | | | ||||||||||||||||||||||||||||||
LIABILITIES: | | | | | | | | ||||||||||||||||||||||||||||||
Accounts payable, trade
|
| | | $ | | | | | $ | | | | | | | | | | | $ | | | | | | | | | | | $ | | | ||||
Current portion of long-term debt – related party
|
| | | | | | | | | | | | | | | | (1b) | | | | | | | | | | | | | | | | | | | | |
Deferred revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Due to IAC/InterActiveCorp
|
| | | | | | | | | | | | | | | | (1b) | | | | | | | | | | | | | | | | | | | | |
Accrued expenses and other current liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | (8) | | | | | | | | |
Total current liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Long-term debt – related party
|
| | | | | | | | | | | | | | | | (1b) | | | | | | | | | | | | | | | | | | | | |
Other long-term liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commitments and contingencies
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
SHAREHOLDERS’ EQUITY: | | | | | | | | ||||||||||||||||||||||||||||||
Class A voting common stock $0.01 par value
|
| | | | | | | | | | | | | | | | (1a) | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | (3) | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | (4) | | | | | | | | | | | | | | | | | | | | |
Class B non-voting common stock $0.01 par value
|
| | | | | | | | | | | | | | | | (3) | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | (4) | | | | | | | | | | | | | | | | | | | | |
Preferred stock $0.01 par value
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Common stock $0.01 par value
|
| | | | | | | | | | | | | | | | (3) | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | (4) | | | | | | | | | | | | | | | | | | | | |
Class B common stock $0.01 par value
|
| | | | | | | | | | | | | | | | (4) | | | | | | | | | | | | | | | | | | | | |
Additional paid-in-capital
|
| | | | | | | | | | | | | | | | (1a) | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | (3) | | | | | | | | | | | | | | | | | | | | |
Accumulated deficit
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | (8) | | | | | | | | |
Accumulated other comprehensive loss
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total shareholders’ equity
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY
|
| | | $ | | | | | $ | | | | | | | | | | | $ | | | | | | | | | | | $ | | | | |||
|
| | |
Vimeo
Historical Consolidated |
| |
Adjustments
Related to the Spin-off and Other Transactions |
| |
Notes
|
| |
Autonomous
Entity Adjustments |
| |
Notes
|
| |
SpinCo
Pro Forma |
| ||||||||||||||||||
Revenue | | | | $ | | | | | $ | | | | | | | | | | | $ | | | | | | | | | | | $ | | | ||||
Cost of revenue (exclusive of depreciation shown separately
below) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Gross profit
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Operating Expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development expense
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Sales and marketing expense
|
| | | | | | | | | | | | | | | | (5) | | | | | | | | | | | | (8) | | | | | | | | |
General and administrative expense
|
| | | | | | | | | | | | | | | | (6) | | | | | | | | | | | | | | | | | | | | |
Depreciation
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Amortization of intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total operating expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Operating loss
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense – related party
|
| | | | | | | | | | | | | | | | (2) | | | | | | | | | | | | | | | | | | | | |
Other expense, net
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | (8) | | | | | | | | |
Loss before income taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Income tax provision
|
| | | | | | | | | | | | | | | | (7) | | | | | | | | | | | | (7) | | | | | | | | |
Net loss
|
| | | $ | | | | | $ | | | | | | | | | | | $ | | | | | | | | | | | $ | | | ||||
Loss per share:(9)(10)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted loss per share
|
| | | $ | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | | | ||
Weighted average shares outstanding
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | |
Year Ended
December 31, 2020 |
| |||||||||
| | |
Vimeo
Historical Consolidated |
| |
SpinCo
Pro Forma |
| ||||||
| | |
(In thousands, except per share data)
|
| |||||||||
Numerator: | | | | | | | | | | | | | |
Net loss
|
| | | $ | | | | | $ | | | ||
Denominator: | | | | | | | | | | | | | |
Vimeo historical weighted average shares outstanding
|
| | | | | | | | | | | | |
Weighted average basic shares of SpinCo outstanding after giving
effect to the reclassification and minority exchange |
| | | | | | | | | | | | |
Dilutive securities(a)
|
| | | | | | | | | | | | |
Denominator for earnings per share — weighted average
shares(a) |
| | | | | | | | | | | | |
Loss per share: | | | | | | | | | | | | | |
Basic and diluted loss per share
|
| | | $ | | | | | $ | | | |
| | |
Page
|
| |||
Audited Combined Financial Statements: | | | | | | | |
| | | | J-2 | | | |
| | | | J-3 | | | |
| | | | J-4 | | | |
| | | | J-5 | | | |
| | | | J-6 | | | |
| | | | J-7 | | | |
| | | | J-8 | | | |
Unaudited Consolidated and Combined Financial Statements: | | | | | | | |
| | | | J-60 | | | |
| | | | J-61 | | | |
| | | | J-62 | | | |
| | | | J-63 | | | |
| | | | J-64 | | | |
| | | | J-65 | | | |
| | | | J-66 | | |
| | |
December 31,
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
| | |
(In thousands)
|
| |||||||||
ASSETS
|
| | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 839,796 | | | | | $ | 884,975 | | |
Marketable securities
|
| | | | — | | | | | | 25,366 | | |
Accounts receivable, net of allowance and reserves of $24,148 and $18,136, respectively
|
| | | | 181,875 | | | | | | 180,137 | | |
Notes receivable – related party
|
| | | | 55,251 | | | | | | — | | |
Other current assets
|
| | | | 152,334 | | | | | | 167,459 | | |
Total current assets
|
| | | | 1,229,256 | | | | | | 1,257,937 | | |
Right-of-use assets, net
|
| | | | 138,608 | | | | | | — | | |
Property and equipment, net
|
| | | | 305,414 | | | | | | 260,448 | | |
Goodwill
|
| | | | 1,616,867 | | | | | | 1,484,117 | | |
Intangible assets, net
|
| | | | 350,150 | | | | | | 393,782 | | |
Long-term investments
|
| | | | 347,975 | | | | | | 225,979 | | |
Other non-current assets
|
| | | | 109,138 | | | | | | 109,918 | | |
TOTAL ASSETS
|
| | | $ | 4,097,408 | | | | | $ | 3,732,181 | | |
LIABILITIES AND PARENT’S EQUITY
|
| | | | | | | | | | | | |
LIABILITIES: | | | | | | | | | | | | | |
Current portion of long-term debt
|
| | | $ | 13,750 | | | | | $ | 13,750 | | |
Accounts payable, trade
|
| | | | 72,452 | | | | | | 64,075 | | |
Deferred revenue
|
| | | | 178,647 | | | | | | 150,080 | | |
Accrued expenses and other current liabilities
|
| | | | 320,473 | | | | | | 299,565 | | |
Total current liabilities
|
| | | | 585,322 | | | | | | 527,470 | | |
Long-term debt, net
|
| | | | 231,946 | | | | | | 244,971 | | |
Long-term debt – related party
|
| | | | — | | | | | | 2,500 | | |
Income taxes payable
|
| | | | 6,410 | | | | | | 6,534 | | |
Deferred income taxes
|
| | | | 44,459 | | | | | | 137,642 | | |
Other long-term liabilities
|
| | | | 180,307 | | | | | | 62,977 | | |
Redeemable noncontrolling interests
|
| | | | 43,818 | | | | | | 65,687 | | |
Commitments and contingencies
|
| | | | | | | | | | | | |
PARENT’S EQUITY: | | | | | | | | | | | | | |
Invested capital
|
| | | | 2,547,251 | | | | | | 2,296,583 | | |
Accumulated other comprehensive loss
|
| | | | (12,226) | | | | | | (12,541) | | |
Old IAC equity in IAC Holdings, Inc. and subsidiaries
|
| | | | 2,535,025 | | | | | | 2,284,042 | | |
Noncontrolling interests
|
| | | | 470,121 | | | | | | 400,358 | | |
Total parent’s equity
|
| | | | 3,005,146 | | | | | | 2,684,400 | | |
TOTAL LIABILITIES AND PARENT’S EQUITY
|
| | | $ | 4,097,408 | | | | | $ | 3,732,181 | | |
| | |
Years Ended December 31,
|
| |||||||||||||||
| | |
2019
|
| |
2018
|
| |
2017
|
| |||||||||
| | |
(In thousands)
|
| |||||||||||||||
Revenue
|
| | | $ | 2,705,801 | | | | | $ | 2,533,048 | | | | | $ | 1,952,607 | | |
Operating costs and expenses: | | | | | | | | | | | | | | | | | | | |
Cost of revenue (exclusive of depreciation shown separately below)
|
| | | | 600,240 | | | | | | 501,152 | | | | | | 362,627 | | |
Selling and marketing expense
|
| | | | 1,202,183 | | | | | | 1,099,487 | | | | | | 998,305 | | |
General and administrative expense
|
| | | | 617,235 | | | | | | 569,802 | | | | | | 528,326 | | |
Product development expense
|
| | | | 193,457 | | | | | | 177,298 | | | | | | 148,015 | | |
Depreciation
|
| | | | 55,949 | | | | | | 42,393 | | | | | | 40,816 | | |
Amortization of intangibles
|
| | | | 83,868 | | | | | | 107,081 | | | | | | 39,150 | | |
Goodwill impairment
|
| | | | 3,318 | | | | | | — | | | | | | — | | |
Total operating costs and expenses
|
| | | | 2,756,250 | | | | | | 2,497,213 | | | | | | 2,117,239 | | |
Operating (loss) income
|
| | | | (50,449) | | | | | | 35,835 | | | | | | (164,632) | | |
Interest expense – third party
|
| | | | (11,904) | | | | | | (13,059) | | | | | | (2,181) | | |
Interest income, net – related party
|
| | | | 420 | | | | | | 325 | | | | | | 23,656 | | |
Other income, net
|
| | | | 33,627 | | | | | | 282,470 | | | | | | 12,363 | | |
(Loss) earnings before income taxes
|
| | | | (28,306) | | | | | | 305,571 | | | | | | (130,794) | | |
Income tax benefit (provision)
|
| | | | 60,489 | | | | | | (13,200) | | | | | | 155,402 | | |
Net earnings
|
| | | | 32,183 | | | | | | 292,371 | | | | | | 24,608 | | |
Net (earnings) loss attributable to noncontrolling interests
|
| | | | (9,288) | | | | | | (45,599) | | | | | | 12,398 | | |
Net earnings attributable to Old IAC equity in IAC Holdings, Inc.
|
| | | $ | 22,895 | | | | | $ | 246,772 | | | | | $ | 37,006 | | |
Stock-based compensation expense by function: | | | | | | | | | | | | | | | | | | | |
Cost of revenue
|
| | | $ | 74 | | | | | $ | 195 | | | | | $ | 180 | | |
Selling and marketing expense
|
| | | | 5,185 | | | | | | 4,345 | | | | | | 26,654 | | |
General and administrative expense
|
| | | | 118,709 | | | | | | 132,180 | | | | | | 146,963 | | |
Product development expense
|
| | | | 10,370 | | | | | | 11,685 | | | | | | 18,208 | | |
Total stock-based compensation expense
|
| | | $ | 134,338 | | | | | $ | 148,405 | | | | | $ | 192,005 | | |
|
| | |
Years Ended December 31,
|
| |||||||||||||||
| | |
2019
|
| |
2018
|
| |
2017
|
| |||||||||
| | |
(In thousands)
|
| |||||||||||||||
Net earnings
|
| | | $ | 32,183 | | | | | $ | 292,371 | | | | | $ | 24,608 | | |
Other comprehensive income (loss), net of income taxes: | | | | | | | | | | | | | | | | | | | |
Change in foreign currency translation adjustment
|
| | | | 311 | | | | | | (6,444) | | | | | | 15,677 | | |
Change in unrealized gains and losses on available-for-sale marketable debt securities
|
| | | | (3) | | | | | | 3 | | | | | | — | | |
Total other comprehensive income (loss), net of income taxes
|
| | | | 308 | | | | | | (6,441) | | | | | | 15,677 | | |
Comprehensive income, net of income taxes
|
| | | | 32,491 | | | | | | 285,930 | | | | | | 40,285 | | |
Components of comprehensive (income) loss attributable to noncontrolling interests:
|
| | | | | | | | | | | | | | | | | | |
Net (earnings) loss attributable to noncontrolling interests
|
| | | | (9,288) | | | | | | (45,599) | | | | | | 12,398 | | |
Change in foreign currency translation adjustment attributable to noncontrolling interests
|
| | | | 26 | | | | | | 1,416 | | | | | | (1,310) | | |
Change in unrealized gains and losses of available-for-sale securities attributable to noncontrolling interests
|
| | | | 1 | | | | | | (1) | | | | | | — | | |
Comprehensive (income) loss attributable to noncontrolling interests
|
| | | | (9,261) | | | | | | (44,184) | | | | | | 11,088 | | |
Comprehensive income attributable to Old IAC equity in IAC Holdings, Inc.
|
| | | $ | 23,230 | | | | | $ | 241,746 | | | | | $ | 51,373 | | |
|
| | | | | | | | | |
Old IAC equity in IAC Holdings, Inc.
|
| | | | | | | | | | | | | | |||||||||||||||||
| | |
Redeemable
Noncontrolling Interests |
| | |
Invested
Capital |
| |
Accumulated
Other Comprehensive (Loss) Income |
| |
Total
Old IAC equity in IAC Holdings, Inc. |
| |
Noncontrolling
Interests |
| |
Total
Parent’s Equity |
| | ||||||||||||||||||||
| | | | | | | | | |
(In thousands)
|
| | |||||||||||||||||||||||||||||
Balance as of December 31, 2016
|
| | | $ | 26,764 | | | | | | $ | 1,263,303 | | | | | $ | (21,864) | | | | | $ | 1,241,439 | | | | | $ | 9,481 | | | | | $ | 1,250,920 | | | | ||
Net earnings (loss)
|
| | | | 3,442 | | | | | | | 37,006 | | | | | | — | | | | | | 37,006 | | | | | | (15,840) | | | | | | 21,166 | | | | ||
Other comprehensive income, net of income taxes
|
| | | | 769 | | | | | | | — | | | | | | 14,367 | | | | | | 14,367 | | | | | | 541 | | | | | | 14,908 | | | | ||
Stock-based compensation expense
|
| | | | 2,017 | | | | | | | 64,539 | | | | | | — | | | | | | 64,539 | | | | | | 125,449 | | | | | | 189,988 | | | | ||
Distributions to and purchases of redeemable noncontrolling interests
|
| | | | (20,025) | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | ||
Purchase of noncontrolling interests
|
| | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (848) | | | | | | (848) | | | | ||
Adjustment of redeemable noncontrolling interests to fair value
|
| | | | 6,448 | | | | | | | (6,448) | | | | | | — | | | | | | (6,448) | | | | | | — | | | | | | (6,448) | | | | ||
Acquisition of Angie’s List and creation of
noncontrolling interests in ANGI Homeservices |
| | | | — | | | | | | | 645,475 | | | | | | — | | | | | | 645,475 | | | | | | 133,996 | | | | | | 779,471 | | | | ||
Noncontrolling interests created in acquisitions
|
| | | | 17,758 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | ||
Issuance of ANGI Homeservices common stock pursuant to stock-based awards, net of withholding taxes
|
| | | | — | | | | | | | (11,216) | | | | | | (7) | | | | | | (11,223) | | | | | | 2,730 | | | | | | (8,493) | | | | | |
Net increase in Old IAC’s investment in IAC Holdings, Inc.
|
| | | | — | | | | | | | 14,784 | | | | | | — | | | | | | 14,784 | | | | | | — | | | | | | 14,784 | | | | ||
Other
|
| | | | (362) | | | | | | | — | | | | | | — | | | | | | — | | | | | | 872 | | | | | | 872 | | | | ||
Balance as of December 31, 2017
|
| | | | 36,811 | | | | | | | 2,007,443 | | | | | | (7,504) | | | | | | 1,999,939 | | | | | | 256,381 | | | | | | 2,256,320 | | | | ||
Cumulative effect of adoption of ASU No. 2014-09
|
| | | | — | | | | | | | 36,927 | | | | | | — | | | | | | 36,927 | | | | | | 3,410 | | | | | | 40,337 | | | | ||
Net earnings
|
| | | | 33,788 | | | | | | | 246,772 | | | | | | — | | | | | | 246,772 | | | | | | 11,811 | | | | | | 258,583 | | | | ||
Other comprehensive loss, net of income taxes
|
| | | | (582) | | | | | | | — | | | | | | (5,026) | | | | | | (5,026) | | | | | | (833) | | | | | | (5,859) | | | | ||
Stock-based compensation expense
|
| | | | 1,138 | | | | | | | 51,327 | | | | | | — | | | | | | 51,327 | | | | | | 95,940 | | | | | | 147,267 | | | | ||
Distributions to and purchases of noncontrolling
interests |
| | | | (11,282) | | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,236) | | | | | | (1,236) | | | | ||
Adjustment of redeemable noncontrolling interests to fair value
|
| | | | 6,640 | | | | | | | (6,640) | | | | | | — | | | | | | (6,640) | | | | | | — | | | | | | (6,640) | | | | ||
Issuance of ANGI Homeservices common stock
pursuant to an acquisition, stock-based awards, net of withholding taxes |
| | | | — | | | | | | | 106,215 | | | | | | (11) | | | | | | 106,204 | | | | | | 34,502 | | | | | | 140,706 | | | | | |
Noncontrolling interests created in acquisitions
|
| | | | 2,261 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | ||
Net decrease in Old IAC’s investment in IAC Holdings, Inc.
|
| | | | — | | | | | | | (145,461) | | | | | | — | | | | | | (145,461) | | | | | | — | | | | | | (145,461) | | | | ||
Other
|
| | | | (3,087) | | | | | | | — | | | | | | — | | | | | | — | | | | | | 383 | | | | | | 383 | | | | ||
Balance as of December 31, 2018
|
| | | | 65,687 | | | | | | | 2,296,583 | | | | | | (12,541) | | | | | | 2,284,042 | | | | | | 400,358 | | | | | | 2,684,400 | | | | ||
Net earnings
|
| | | | 3,168 | | | | | | | 22,895 | | | | | | — | | | | | | 22,895 | | | | | | 6,120 | | | | | | 29,015 | | | | ||
Other comprehensive income (loss), net of income
taxes |
| | | | 39 | | | | | | | — | | | | | | 335 | | | | | | 335 | | | | | | (66) | | | | | | 269 | | | | ||
Stock-based compensation expense
|
| | | | 148 | | | | | | | 65,893 | | | | | | — | | | | | | 65,893 | | | | | | 65,815 | | | | | | 131,708 | | | | ||
Distributions to and purchases of redeemable noncontrolling interests
|
| | | | (40,432) | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | ||
Adjustment of redeemable noncontrolling interests to fair value
|
| | | | 11,554 | | | | | | | (11,554) | | | | | | — | | | | | | (11,554) | | | | | | — | | | | | | (11,554) | | | | ||
Issuance of ANGI Homeservices common stock pursuant to stock-based awards, net of withholding taxes
|
| | | | — | | | | | | | (32,596) | | | | | | (20) | | | | | | (32,616) | | | | | | (2,106) | | | | | | (34,722) | | | | | |
Purchase of ANGI Homeservices treasury stock
|
| | | | — | | | | | | | (57,949) | | | | | | — | | | | | | (57,949) | | | | | | — | | | | | | (57,949) | | | | ||
Noncontrolling interests created in acquisitions
|
| | | | 3,739 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | ||
Net increase in Old IAC’s investment in IAC Holdings, Inc.
|
| | | | — | | | | | | | 263,979 | | | | | | — | | | | | | 263,979 | | | | | | — | | | | | | 263,979 | | | | ||
Other
|
| | | | (85) | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | ||
Balance as of December 31, 2019
|
| | | $ | 43,818 | | | | | | $ | 2,547,251 | | | | | $ | (12,226) | | | | | $ | 2,535,025 | | | | | $ | 470,121 | | | | | $ | 3,005,146 | | | | ||
| | | | | | | | | | | | | | | | | | | | | |
| | |
Years Ended December 31,
|
| |||||||||||||||
| | |
2019
|
| |
2018
|
| |
2017
|
| |||||||||
| | |
(In thousands)
|
| |||||||||||||||
Cash flows from operating activities: | | | | | | | | | | | | | | | | | | | |
Net earnings
|
| | | $ | 32,183 | | | | | $ | 292,371 | | | | | $ | 24,608 | | |
Adjustments to reconcile net earnings to net cash provided by operating activities: | | | | | | | | | | | | | | | | | | | |
Stock-based compensation expense
|
| | | | 134,338 | | | | | | 148,405 | | | | | | 192,005 | | |
Amortization of intangibles
|
| | | | 83,868 | | | | | | 107,081 | | | | | | 39,150 | | |
Depreciation
|
| | | | 55,949 | | | | | | 42,393 | | | | | | 40,816 | | |
Bad debt expense
|
| | | | 65,723 | | | | | | 48,362 | | | | | | 28,460 | | |
Goodwill impairment
|
| | | | 3,318 | | | | | | — | | | | | | — | | |
Deferred income taxes
|
| | | | (62,770) | | | | | | 8,765 | | | | | | (126,735) | | |
Gains on equity securities, net
|
| | | | (41,385) | | | | | | (153,429) | | | | | | (25,797) | | |
Losses (gains) from the sale of businesses, net
|
| | | | 8,239 | | | | | | (121,312) | | | | | | 70 | | |
Other adjustments, net
|
| | | | 6,085 | | | | | | 2,410 | | | | | | 19,180 | | |
Changes in assets and liabilities, net of effects of acquisitions and dispositions:
|
| | | | | | | | | | | | | | | | | | |
Accounts receivable
|
| | | | (73,574) | | | | | | (52,131) | | | | | | (62,205) | | |
Other assets
|
| | | | 10,605 | | | | | | (29,802) | | | | | | 17,867 | | |
Accounts payable and other liabilities
|
| | | | 889 | | | | | | 35,611 | | | | | | (4,142) | | |
Income taxes payable and receivable
|
| | | | 196 | | | | | | 4,302 | | | | | | (7,358) | | |
Deferred revenue
|
| | | | 28,136 | | | | | | 36,409 | | | | | | 4,498 | | |
Net cash provided by operating activities
|
| | | | 251,800 | | | | | | 369,435 | | | | | | 140,417 | | |
Cash flows from investing activities: | | | | | | | | | | | | | | | | | | | |
Acquisitions, net of cash acquired
|
| | | | (201,967) | | | | | | (65,632) | | | | | | (146,273) | | |
Capital expenditures
|
| | | | (97,898) | | | | | | (54,680) | | | | | | (46,153) | | |
Proceeds from maturities of marketable debt securities
|
| | | | 25,000 | | | | | | 35,000 | | | | | | — | | |
Purchases of marketable debt securities
|
| | | | — | | | | | | (59,671) | | | | | | — | | |
Net proceeds from the sale of businesses and investments
|
| | | | 164,828 | | | | | | 136,311 | | | | | | 28,561 | | |
Purchases of investments
|
| | | | (253,663) | | | | | | (49,180) | | | | | | (29) | | |
Increase in notes receivable – related party
|
| | | | (54,828) | | | | | | — | | | | | | — | | |
Other, net
|
| | | | (3,340) | | | | | | 13,170 | | | | | | 2,857 | | |
Net cash used in investing activities
|
| | | | (421,868) | | | | | | (44,682) | | | | | | (161,037) | | |
Cash flows from financing activities: | | | | | | | | | | | | | | | | | | | |
Borrowing under ANGI Homeservices Term Loan
|
| | | | — | | | | | | — | | | | | | 275,000 | | |
Principal payments on ANGI Homeservices Term Loan
|
| | | | (13,750) | | | | | | (13,750) | | | | | | — | | |
Proceeds from issuance of related-party debt
|
| | | | — | | | | | | 2,500 | | | | | | — | | |
Principal payments on related-party debt
|
| | | | (2,500) | | | | | | — | | | | | | — | | |
Debt issuance costs
|
| | | | — | | | | | | (3,709) | | | | | | (3,803) | | |
Purchase of ANGI Homeservices treasury stock
|
| | | | (56,905) | | | | | | — | | | | | | — | | |
Proceeds from the exercise of ANGI Homeservices stock options
|
| | | | 573 | | | | | | 4,693 | | | | | | 1,653 | | |
Withholding taxes paid on behalf of ANGI Homeservices employees on net settled stock-based awards
|
| | | | (35,284) | | | | | | (29,844) | | | | | | (10,113) | | |
Distributions to and purchases of noncontrolling interests
|
| | | | (27,534) | | | | | | (12,518) | | | | | | (19,748) | | |
Acquisition-related contingent consideration payments
|
| | | | — | | | | | | — | | | | | | (3,860) | | |
Transfers from (to) Old IAC
|
| | | | 263,281 | | | | | | (144,069) | | | | | | 8,015 | | |
Other, net
|
| | | | (3,795) | | | | | | (1,041) | | | | | | (340) | | |
Net cash provided by (used in) financing activities
|
| | | | 124,086 | | | | | | (197,738) | | | | | | 246,804 | | |
Total cash (used) provided
|
| | | | (45,982) | | | | | | 127,015 | | | | | | 226,184 | | |
Effect of exchange rate changes on cash and cash equivalents and restricted cash
|
| | | | (122) | | | | | | (118) | | | | | | 1,587 | | |
Net (decrease) increase in cash and cash equivalents and restricted cash
|
| | | | (46,104) | | | | | | 126,897 | | | | | | 227,771 | | |
Cash and cash equivalents and restricted cash at beginning of period
|
| | | | 886,836 | | | | | | 759,939 | | | | | | 532,168 | | |
Cash and cash equivalents and restricted cash at end of period
|
| | | $ | 840,732 | | | | | $ | 886,836 | | | | | $ | 759,939 | | |
|
| | |
Under
ASC 606 (as reported) |
| |
Under
ASC 605 |
| |
Effect of
adoption of ASU No. 2014-09 |
| |||||||||
| | |
(In thousands)
|
| |||||||||||||||
Revenue by segment: | | | | | | | | | | | | | | | | | | | |
ANGI Homeservices
|
| | | $ | 1,132,241 | | | | | $ | 1,132,241 | | | | | $ | — | | |
Vimeo
|
| | | | 159,641 | | | | | | 160,931 | | | | | | (1,290) | | |
Dotdash
|
| | | | 130,991 | | | | | | 130,991 | | | | | | — | | |
Search
|
| | | | 823,950 | | | | | | 830,447 | | | | | | (6,497) | | |
Emerging & Other
|
| | | | 286,586 | | | | | | 279,294 | | | | | | 7,292 | | |
Inter-segment eliminations
|
| | | | (361) | | | | | | (361) | | | | | | — | | |
Total
|
| | | $ | 2,533,048 | | | | | $ | 2,533,543 | | | | | $ | (495) | | |
Operating costs and expenses by segment: | | | | | | | | | | | | | | | | | | | |
ANGI Homeservices
|
| | | $ | 1,068,335 | | | | | $ | 1,073,275 | | | | | $ | (4,940) | | |
Vimeo
|
| | | | 195,235 | | | | | | 196,212 | | | | | | (977) | | |
Dotdash
|
| | | | 112,213 | | | | | | 112,213 | | | | | | — | | |
Search
|
| | | | 672,525 | | | | | | 672,525 | | | | | | — | | |
Emerging & Other
|
| | | | 313,213 | | | | | | 310,404 | | | | | | 2,809 | | |
Corporate
|
| | | | 135,692 | | | | | | 135,692 | | | | | | — | | |
Total
|
| | | $ | 2,497,213 | | | | | $ | 2,500,321 | | | | | $ | (3,108) | | |
Operating income (loss) by segment: | | | | | | | | | | | | | | | | | | | |
ANGI Homeservices
|
| | | $ | 63,906 | | | | | $ | 58,966 | | | | | $ | 4,940 | | |
Vimeo
|
| | | | (35,594) | | | | | | (35,281) | | | | | | (313) | | |
Dotdash
|
| | | | 18,778 | | | | | | 18,778 | | | | | | — | | |
Search
|
| | | | 151,425 | | | | | | 157,922 | | | | | | (6,497) | | |
Emerging & Other
|
| | | | (26,627) | | | | | | (31,110) | | | | | | 4,483 | | |
Corporate
|
| | | | (136,053) | | | | | | (136,053) | | | | | | — | | |
Total
|
| | | $ | 35,835 | | | | | $ | 33,222 | | | | | $ | 2,613 | | |
Net earnings
|
| | | $ | 292,371 | | | | | $ | 290,487 | | | | | $ | 1,884 | | |
Asset Category
|
| |
Estimated
Useful Lives |
|
Buildings and leasehold improvements
|
| |
3 to 39 Years
|
|
Capitalized software and computer equipment
|
| |
2 to 3 Years
|
|
Furniture and other equipment
|
| |
3 to 12 Years
|
|
| | |
Years Ended December 31,
|
| |||||||||||||||
| | |
2019
|
| |
2018
|
| |
2017
|
| |||||||||
| | |
(In thousands)
|
| |||||||||||||||
U.S.
|
| | | $ | (74,360) | | | | | $ | 269,267 | | | | | $ | (141,519) | | |
Foreign
|
| | | | 46,054 | | | | | | 36,304 | | | | | | 10,725 | | |
Total
|
| | | $ | (28,306) | | | | | $ | 305,571 | | | | | $ | (130,794) | | |
| | |
Years Ended December 31,
|
| |||||||||||||||
| | |
2019
|
| |
2018
|
| |
2017
|
| |||||||||
| | |
(In thousands)
|
| |||||||||||||||
Current income tax provision (benefit): | | | | | | | | | | | | | | | | | | | |
Federal
|
| | | $ | (1,117) | | | | | $ | (1,187) | | | | | $ | (29,754) | | |
State
|
| | | | 197 | | | | | | 1,514 | | | | | | 2,262 | | |
Foreign
|
| | | | 3,201 | | | | | | 4,108 | | | | | | (1,175) | | |
Current income tax provision (benefit)
|
| | | | 2,281 | | | | | | 4,435 | | | | | | (28,667) | | |
Deferred income tax (benefit) provision: | | | | | | | | | | | | | | | | | | | |
Federal
|
| | | | (51,952) | | | | | | 20,156 | | | | | | (118,744) | | |
State
|
| | | | (10,645) | | | | | | (7,272) | | | | | | (6,755) | | |
Foreign
|
| | | | (173) | | | | | | (4,119) | | | | | | (1,236) | | |
Deferred income tax (benefit) provision
|
| | | | (62,770) | | | | | | 8,765 | | | | | | (126,735) | | |
Income tax (benefit) provision
|
| | | $ | (60,489) | | | | | $ | 13,200 | | | | | $ | (155,402) | | |
| | |
December 31,
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
| | |
(In thousands)
|
| |||||||||
Deferred tax assets: | | | | | | | | | | | | | |
Net operating loss carryforwards
|
| | | $ | 201,766 | | | | | $ | 129,500 | | |
Stock-based compensation
|
| | | | 62,566 | | | | | | 64,776 | | |
Long-term lease liabilities
|
| | | | 42,486 | | | | | | — | | |
Tax credit carryforwards
|
| | | | 38,066 | | | | | | 34,065 | | |
Accrued expenses
|
| | | | 12,911 | | | | | | 17,577 | | |
Other
|
| | | | 21,039 | | | | | | 16,713 | | |
Total deferred tax assets
|
| | | | 378,834 | | | | | | 262,631 | | |
Less: valuation allowance
|
| | | | (92,990) | | | | | | (86,778) | | |
Net deferred tax assets
|
| | | | 285,844 | | | | | | 175,853 | | |
Deferred tax liabilities: | | | | | | | | | | | | | |
Investment in subsidiaries
|
| | | | (240,420) | | | | | | (240,590) | | |
Right-of-use assets
|
| | | | (29,654) | | | | | | — | | |
Intangible assets
|
| | | | (28,488) | | | | | | (35,380) | | |
Investment in Pinterest
|
| | | | — | | | | | | (23,018) | | |
Other
|
| | | | (31,534) | | | | | | (14,120) | | |
Total deferred tax liabilities
|
| | | | (330,096) | | | | | | (313,108) | | |
Net deferred tax liabilities
|
| | | $ | (44,252) | | | | | $ | (137,255) | | |
| | |
Years Ended December 31,
|
| |||||||||||||||
| | |
2019
|
| |
2018
|
| |
2017
|
| |||||||||
| | |
(In thousands)
|
| |||||||||||||||
Income tax (benefit) provision at the federal statutory rate of 21% (35% for 2017)
|
| | | $ | (5,944) | | | | | $ | 64,170 | | | | | $ | (45,778) | | |
State income taxes, net of effect of federal tax benefit
|
| | | | (277) | | | | | | 5,188 | | | | | | (4,856) | | |
Stock-based compensation
|
| | | | (56,871) | | | | | | (39,326) | | | | | | (75,895) | | |
Non-deductible executive compensation
|
| | | | 7,409 | | | | | | 2,983 | | | | | | 123 | | |
Change in valuation allowance on capital losses
|
| | | | (5,815) | | | | | | (1,280) | | | | | | (825) | | |
Non-deductible expenses
|
| | | | 5,460 | | | | | | 1,727 | | | | | | 5,211 | | |
Research credit
|
| | | | (5,105) | | | | | | (3,167) | | | | | | (4,593) | | |
Withholding taxes
|
| | | | 1,008 | | | | | | 703 | | | | | | 510 | | |
Deferred tax adjustment for enacted changes in tax laws and rates
|
| | | | (687) | | | | | | (13,646) | | | | | | (68,513) | | |
Foreign income taxed at a different statutory tax rate
|
| | | | (672) | | | | | | (866) | | | | | | (6,087) | | |
Transition tax
|
| | | | — | | | | | | — | | | | | | 46,003 | | |
Other, net
|
| | | | 1,005 | | | | | | (3,286) | | | | | | (702) | | |
Income tax (benefit) provision
|
| | | $ | (60,489) | | | | | $ | 13,200 | | | | | $ | (155,402) | | |
| | |
December 31,
|
| |||||||||||||||
| | |
2019
|
| |
2018
|
| |
2017
|
| |||||||||
| | |
(In thousands)
|
| |||||||||||||||
Balance at January 1
|
| | | $ | 15,451 | | | | | $ | 14,528 | | | | | $ | 12,766 | | |
Additions based on tax positions related to the current year
|
| | | | 2,781 | | | | | | 1,455 | | | | | | 1,399 | | |
Additions for tax positions of prior years
|
| | | | 238 | | | | | | 235 | | | | | | 870 | | |
Expiration of applicable statutes of limitations
|
| | | | (410) | | | | | | (767) | | | | | | (507) | | |
Balance at December 31
|
| | | $ | 18,060 | | | | | $ | 15,451 | | | | | $ | 14,528 | | |
| | |
Angie’s List
|
| |||
| | |
(In thousands)
|
| |||
Class A common stock
|
| | | $ | 763,684 | | |
Cash consideration for holders who elected to receive $8.50 in cash per share of Angie’s List common stock
|
| | | | 1,913 | | |
Fair value of vested and pro rata portion of unvested stock options attributable to pre-combination services
|
| | | | 11,749 | | |
Fair value of the pro rata portion of unvested restricted stock units attributable to pre-combination services
|
| | | | 4,038 | | |
Total purchase price
|
| | | $ | 781,384 | | |
| | |
Angie’s List
|
| |||
| | |
(In thousands)
|
| |||
Cash and cash equivalents
|
| | | $ | 44,270 | | |
Other current assets
|
| | | | 11,280 | | |
Property and equipment
|
| | | | 16,341 | | |
Goodwill
|
| | | | 543,674 | | |
Intangible assets
|
| | | | 317,300 | | |
Total assets
|
| | | | 932,865 | | |
Deferred revenue
|
| | | | (32,595) | | |
Other current liabilities
|
| | | | (46,150) | | |
Long-term debt — related party
|
| | | | (61,498) | | |
Deferred income taxes
|
| | | | (9,833) | | |
Other long-term liabilities
|
| | | | (1,405) | | |
Net assets acquired
|
| | | $ | 781,384 | | |
| | |
Angie’s List
|
| ||||||
| | |
(In thousands)
|
| |
Weighted-
Average Useful Life (Years) |
| |||
Indefinite-lived trade name and trademarks
|
| | | $ | 137,000 | | | |
Indefinite
|
|
Service professionals
|
| | | | 90,500 | | | |
3
|
|
Developed technology
|
| | | | 63,900 | | | |
6
|
|
Memberships
|
| | | | 15,900 | | | |
3
|
|
User base
|
| | | | 10,000 | | | |
1
|
|
Total identifiable intangible assets acquired
|
| | | $ | 317,300 | | | | | |
| | |
Year Ended
December 31, 2017 |
| |||
| | |
(In thousands)
|
| |||
Revenue
|
| | | $ | 2,174,968 | | |
Net earnings attributable to Old IAC equity in IAC Holdings, Inc.
|
| | | $ | 96,578 | | |
| | |
December 31,
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
| | |
(In thousands)
|
| |||||||||
Goodwill
|
| | | $ | 1,616,867 | | | | | $ | 1,484,117 | | |
Intangible assets with indefinite lives
|
| | | | 225,296 | | | | | | 227,420 | | |
Intangible assets with definite lives, net of accumulated amortization
|
| | | | 124,854 | | | | | | 166,362 | | |
Total goodwill and intangible assets, net
|
| | | $ | 1,967,017 | | | | | $ | 1,877,899 | | |
| | |
Balance at
December 31, 2018 |
| |
Additions
|
| |
(Deductions)
|
| |
Impairment
|
| |
Foreign
Exchange Translation |
| |
Balance at
December 31, 2019 |
| ||||||||||||||||||
| | |
(In thousands)
|
| |||||||||||||||||||||||||||||||||
ANGI Homeservices
|
| | | $ | 895,071 | | | | | $ | 18,326 | | | | | $ | (29,293) | | | | | $ | — | | | | | $ | 192 | | | | | $ | 884,296 | | |
Vimeo
|
| | | | 77,152 | | | | | | 142,222 | | | | | | — | | | | | | — | | | | | | — | | | | | | 219,374 | | |
Search
|
| | | | 265,146 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 265,146 | | |
Emerging & Other
|
| | | | 246,748 | | | | | | 4,765 | | | | | | — | | | | | | (3,318) | | | | | | (144) | | | | | | 248,051 | | |
Total
|
| | | $ | 1,484,117 | | | | | $ | 165,313 | | | | | $ | (29,293) | | | | | $ | (3,318) | | | | | $ | 48 | | | | | $ | 1,616,867 | | |
| | |
Balance at
December 31, 2017 |
| |
Additions
|
| |
(Deductions)
|
| |
Impairment
|
| |
Foreign
Exchange Translation |
| |
Balance at
December 31, 2018 |
| ||||||||||||||||||
| | |
(In thousands)
|
| |||||||||||||||||||||||||||||||||
ANGI Homeservices
|
| | | $ | 770,664 | | | | | $ | 142,768 | | | | | $ | (14,449) | | | | | $ | — | | | | | $ | (3,912) | | | | | $ | 895,071 | | |
Vimeo
|
| | | | 77,303 | | | | | | — | | | | | | (151) | | | | | | — | | | | | | — | | | | | | 77,152 | | |
Search
|
| | | | 265,146 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 265,146 | | |
Emerging & Other
|
| | | | 200,401 | | | | | | 54,468 | | | | | | (7,664) | | | | | | — | | | | | | (457) | | | | | | 246,748 | | |
Total
|
| | | $ | 1,313,514 | | | | | $ | 197,236 | | | | | $ | (22,264) | | | | | $ | — | | | | | $ | (4,369) | | | | | $ | 1,484,117 | | |
| | |
December 31, 2019
|
| |||||||||||||||||||||
| | |
Gross
Carrying Amount |
| |
Accumulated
Amortization |
| |
Net
|
| |
Weighted-
Average Useful Life (Years) |
| ||||||||||||
| | |
(In thousands)
|
| | | | | | | |||||||||||||||
Technology
|
| | | $ | 143,255 | | | | | $ | (73,483) | | | | | $ | 69,772 | | | | | | 4.5 | | |
Service professional relationships
|
| | | | 99,651 | | | | | | (76,445) | | | | | | 23,206 | | | | | | 2.9 | | |
Customer lists and user base
|
| | | | 44,286 | | | | | | (24,226) | | | | | | 20,060 | | | | | | 3.3 | | |
Memberships
|
| | | | 15,900 | | | | | | (11,940) | | | | | | 3,960 | | | | | | 3.0 | | |
Trade names
|
| | | | 12,777 | | | | | | (8,082) | | | | | | 4,695 | | | | | | 3.5 | | |
Other
|
| | | | 10,439 | | | | | | (7,278) | | | | | | 3,161 | | | | | | 3.4 | | |
Total
|
| | | $ | 326,308 | | | | | $ | (201,454) | | | | | $ | 124,854 | | | | | | 3.7 | | |
|
| | |
December 31, 2018
|
| |||||||||||||||||||||
| | |
Gross
Carrying Amount |
| |
Accumulated
Amortization |
| |
Net
|
| |
Weighted-
Average Useful Life (Years) |
| ||||||||||||
| | |
(In thousands)
|
| | | | | | | |||||||||||||||
Technology
|
| | | $ | 132,588 | | | | | $ | (48,339) | | | | | $ | 84,249 | | | | | | 4.6 | | |
Service professional relationships
|
| | | | 99,528 | | | | | | (44,674) | | | | | | 54,854 | | | | | | 2.9 | | |
Customer lists and user base
|
| | | | 29,829 | | | | | | (14,857) | | | | | | 14,972 | | | | | | 2.9 | | |
Memberships
|
| | | | 15,900 | | | | | | (6,640) | | | | | | 9,260 | | | | | | 3.0 | | |
Trade names
|
| | | | 7,579 | | | | | | (4,579) | | | | | | 3,000 | | | | | | 3.9 | | |
Other
|
| | | | 5,500 | | | | | | (5,473) | | | | | | 27 | | | | | | 4.6 | | |
Total
|
| | | $ | 290,924 | | | | | $ | (124,562) | | | | | $ | 166,362 | | | | | | 3.7 | | |
Years Ending December 31,
|
| |
(In thousands)
|
| |||
2020
|
| | | $ | 61,792 | | |
2021
|
| | | | 26,108 | | |
2022
|
| | | | 21,830 | | |
2023
|
| | | | 12,306 | | |
2024
|
| | | | 1,316 | | |
Thereafter
|
| | | | 1,502 | | |
Total
|
| | | $ | 124,854 | | |
|
| | |
Year Ended
December 31, 2018 |
| |||
| | |
(In thousands)
|
| |||
Available-for-sale marketable debt securities
|
| | | $ | 24,947 | | |
Marketable equity security
|
| | | | 419 | | |
Total marketable securities
|
| | | $ | 25,366 | | |
| | |
Amortized
Cost |
| |
Gross
Unrealized Gains |
| |
Gross
Unrealized Losses |
| |
Fair Value
|
| ||||||||||||
| | |
(In thousands)
|
| |||||||||||||||||||||
Treasury discount notes
|
| | | $ | 24,947 | | | | | $ | 1 | | | | | $ | (1) | | | | | $ | 24,947 | | |
Total available-for-sale marketable debt securities
|
| | | $ | 24,947 | | | | | $ | 1 | | | | | $ | (1) | | | | | $ | 24,947 | | |
| | |
December 31,
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
| | |
(In thousands)
|
| |||||||||
Equity securities without readily determinable fair values
|
| | | $ | 347,975 | | | | | $ | 225,979 | | |
Total long-term investments
|
| | | $ | 347,975 | | | | | $ | 225,979 | | |
| | |
Years Ended December 31,
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
| | |
(In thousands)
|
| |||||||||
Upward adjustments (gross unrealized gains)
|
| | | $ | 19,698 | | | | | $ | 128,786 | | |
Downward adjustments including impairments (gross unrealized losses)
|
| | | | (1,193) | | | | | | (2,838) | | |
Total
|
| | | $ | 18,505 | | | | | $ | 125,948 | | |
| | |
Years Ended
December 31, |
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
| | |
(In thousands)
|
| |||||||||
Realized gains, net, for equity securities sold
|
| | | $ | 22,880 | | | | | $ | 27,366 | | |
Unrealized gains, net, on equity securities held
|
| | | | 18,505 | | | | | | 126,063 | | |
Total gains, net, recognized in other income, net
|
| | | $ | 41,385 | | | | | $ | 153,429 | | |
| | |
December 31, 2019
|
| |||||||||||||||||||||
| | |
Quoted Market
Prices in Active Markets for Identical Assets (Level 1) |
| |
Significant
Other Observable Inputs (Level 2) |
| |
Significant
Unobservable Inputs (Level 3) |
| |
Total
Fair Value Measurements |
| ||||||||||||
| | |
(In thousands)
|
| |||||||||||||||||||||
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash equivalents: | | | | | | | | | | | | | | | | | | | | | | | | | |
Money market funds
|
| | | $ | 699,589 | | | | | $ | — | | | | | $ | — | | | | | $ | 699,589 | | |
Time deposits
|
| | | | — | | | | | | 23,075 | | | | | | — | | | | | | 23,075 | | |
Other non-current assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
Warrant
|
| | | | — | | | | | | — | | | | | | 8,495 | | | | | | 8,495 | | |
Total
|
| | | $ | 699,589 | | | | | $ | 23,075 | | | | | $ | 8,495 | | | | | $ | 731,159 | | |
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Contingent consideration arrangements
|
| | | $ | — | | | | | $ | — | | | | | $ | (6,918) | | | | | $ | (6,918) | | |
|
| | |
December 31, 2018
|
| |||||||||||||||||||||
| | |
Quoted Market
Prices in Active Markets for Identical Assets (Level 1) |
| |
Significant
Other Observable Inputs (Level 2) |
| |
Significant
Unobservable Inputs (Level 3) |
| |
Total
Fair Value Measurements |
| ||||||||||||
| | |
(In thousands)
|
| |||||||||||||||||||||
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash equivalents: | | | | | | | | | | | | | | | | | | | | | | | | | |
Money market funds
|
| | | $ | 616,077 | | | | | $ | — | | | | | $ | — | | | | | $ | 616,077 | | |
Treasury discount notes
|
| | | | — | | | | | | 99,914 | | | | | | — | | | | | | 99,914 | | |
Commercial paper
|
| | | | — | | | | | | 52,931 | | | | | | — | | | | | | 52,931 | | |
Time deposits
|
| | | | — | | | | | | 15,036 | | | | | | — | | | | | | 15,036 | | |
Marketable securities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Treasury discount notes
|
| | | | — | | | | | | 24,947 | | | | | | — | | | | | | 24,947 | | |
Marketable equity security
|
| | | | 419 | | | | | | — | | | | | | — | | | | | | 419 | | |
Total
|
| | | $ | 616,496 | | | | | $ | 192,828 | | | | | $ | — | | | | | $ | 809,324 | | |
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Contingent consideration arrangements
|
| | | $ | — | | | | | $ | — | | | | | $ | (26,657) | | | | | $ | (26,657) | | |
| | |
Years Ended December 31,
|
| |||||||||||||||
| | |
2019
|
| |
2018
|
| ||||||||||||
| | |
Warrant
|
| |
Contingent
Consideration Arrangements |
| |
Contingent
Consideration Arrangements |
| |||||||||
| | |
(In thousands)
|
| |||||||||||||||
Balance at January 1
|
| | | $ | — | | | | | $ | (26,657) | | | | | $ | — | | |
Fair value at date of acquisition
|
| | | | 17,618 | | | | | | — | | | | | | (25,521) | | |
Total net (losses) gains: | | | | | | | | | | | | | | | | | | | |
Included in earnings:
|
| | | | | | | | | | | | | | | | | | |
Fair value adjustments
|
| | | | (9,123) | | | | | | 19,739 | | | | | | (1,136) | | |
Balance at December 31
|
| | | $ | 8,495 | | | | | $ | (6,918) | | | | | $ | (26,657) | | |
| | |
December 31, 2019
|
| |
December 31, 2018
|
| ||||||||||||||||||
| | |
Carrying
Value |
| |
Fair
Value |
| |
Carrying
Value |
| |
Fair
Value |
| ||||||||||||
| | |
(In thousands)
|
| |||||||||||||||||||||
Notes receivable – related party, current
|
| | | $ | 55,251 | | | | | $ | 55,251 | | | | | $ | — | | | | | $ | — | | |
Current portion of long-term debt
|
| | | $ | (13,750) | | | | | $ | (13,681) | | | | | $ | (13,750) | | | | | $ | (12,753) | | |
Long-term debt, net (a)
|
| | | $ | (231,946) | | | | | $ | (232,581) | | | | | $ | (244,971) | | | | | $ | (229,556) | | |
Long-term debt – related party
|
| | | $ | — | | | | | $ | — | | | | | $ | (2,500) | | | | | $ | (2,529) | | |
| | |
December 31,
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
| | |
(In thousands)
|
| |||||||||
ANGI Term Loan due November 5, 2023
|
| | | $ | 247,500 | | | | | $ | 261,250 | | |
Less: current portion of ANGI Term Loan
|
| | | | 13,750 | | | | | | 13,750 | | |
Less: unamortized debt issuance costs
|
| | | | 1,804 | | | | | | 2,529 | | |
Total long-term debt, net
|
| | | $ | 231,946 | | | | | $ | 244,971 | | |
Years Ending December 31,
|
| | | | | | |
2020
|
| | | $ | 13,750 | | |
2021
|
| | | | 13,750 | | |
2022
|
| | | | 27,500 | | |
2023
|
| | | | 192,500 | | |
Total
|
| | | | 247,500 | | |
Less: current portion of long-term debt
|
| | | | 13,750 | | |
Less: unamortized debt issuance costs
|
| | | | 1,804 | | |
Total long-term debt, net
|
| | | $ | 231,946 | | |
| | |
Year Ended December 31, 2019
|
| |||||||||||||||
| | |
Foreign
Currency Translation Adjustment |
| |
Unrealized
Gains On Available- For-Sale Marketable Debt Securities |
| |
Accumulated
Other Comprehensive (Loss) Income |
| |||||||||
| | |
(In thousands)
|
| |||||||||||||||
Balance at January 1
|
| | | $ | (12,543) | | | | | $ | 2 | | | | | $ | (12,541) | | |
Other comprehensive income (loss)
|
| | | | 337 | | | | | | (2) | | | | | | 335 | | |
Net current period other comprehensive income (loss)
|
| | | | 337 | | | | | | (2) | | | | | | 335 | | |
Allocation of accumulated other comprehensive loss related to the noncontrolling interests
|
| | | | (20) | | | | | | — | | | | | | (20) | | |
Balance at December 31
|
| | | $ | (12,226) | | | | | $ | — | | | | | $ | (12,226) | | |
|
| | |
Year Ended December 31, 2018
|
| |||||||||||||||
| | |
Foreign
Currency Translation Adjustment |
| |
Unrealized
Gains On Available- For-Sale Marketable Debt Securities |
| |
Accumulated
Other Comprehensive Loss |
| |||||||||
| | |
(In thousands)
|
| |||||||||||||||
Balance at January 1
|
| | | $ | (7,504) | | | | | $ | — | | | | | $ | (7,504) | | |
Other comprehensive (loss) income before reclassifications
|
| | | | (4,976) | | | | | | 2 | | | | | | (4,974) | | |
Amounts reclassified to earnings
|
| | | | (52) | | | | | | — | | | | | | (52) | | |
Net current period other comprehensive (loss) income
|
| | | | (5,028) | | | | | | 2 | | | | | | (5,026) | | |
Allocation of accumulated other comprehensive loss related to noncontrolling interests
|
| | | | (11) | | | | | | — | | | | | | (11) | | |
Balance at December 31
|
| | | $ | (12,543) | | | | | $ | 2 | | | | | $ | (12,541) | | |
|
| | |
Year Ended December 31, 2017
|
| |||||||||
| | |
Foreign
Currency Translation Adjustment |
| |
Accumulated
Other Comprehensive (Loss) Income |
| ||||||
| | |
(In thousands)
|
| |||||||||
Balance at January 1
|
| | | $ | (21,864) | | | | | $ | (21,864) | | |
Other comprehensive income before reclassifications
|
| | | | 14,408 | | | | | | 14,408 | | |
Amounts reclassified to earnings
|
| | | | (41) | | | | | | (41) | | |
Net current period other comprehensive income
|
| | | | 14,367 | | | | | | 14,367 | | |
Allocation of accumulated other comprehensive loss related to noncontrolling interests
|
| | | | (7) | | | | | | (7) | | |
Balance at December 31
|
| | | $ | (7,504) | | | | | $ | (7,504) | | |
| | |
Years Ended December 31,
|
| |||||||||||||||
| | |
2019
|
| |
2018
|
| |
2017
|
| |||||||||
| | |
(In thousands)
|
| |||||||||||||||
Revenue: | | | | | | | | | | | | | | | | | | | |
ANGI Homeservices
|
| | | $ | 1,326,205 | | | | | $ | 1,132,241 | | | | | $ | 736,386 | | |
Vimeo
|
| | | | 196,015 | | | | | | 159,641 | | | | | | 103,332 | | |
Dotdash
|
| | | | 167,594 | | | | | | 130,991 | | | | | | 90,890 | | |
Search
|
| | | | 742,184 | | | | | | 823,950 | | | | | | 738,474 | | |
Emerging & Other
|
| | | | 274,107 | | | | | | 286,586 | | | | | | 284,132 | | |
Inter-segment elimination
|
| | | | (304) | | | | | | (361) | | | | | | (607) | | |
Total
|
| | | $ | 2,705,801 | | | | | $ | 2,533,048 | | | | | $ | 1,952,607 | | |
|
| | |
Years Ended December 31,
|
| |||||||||||||||
| | |
2019
|
| |
2018
|
| |
2017
|
| |||||||||
| | |
(In thousands)
|
| |||||||||||||||
ANGI Homeservices | | | | | | | | | | | | | | | | | | | |
Marketplace: | | | | | | | | | | | | | | | | | | | |
Consumer connection revenue
|
| | | $ | 913,533 | | | | | $ | 704,341 | | | | | $ | 521,481 | | |
Service professional membership subscription revenue
|
| | | | 64,706 | | | | | | 66,214 | | | | | | 56,135 | | |
Other revenue
|
| | | | 6,971 | | | | | | 3,940 | | | | | | 3,798 | | |
Total Marketplace revenue
|
| | | | 985,210 | | | | | | 774,495 | | | | | | 581,414 | | |
Advertising and other revenue
|
| | | | 264,682 | | | | | | 287,676 | | | | | | 97,483 | | |
Total North America revenue
|
| | | | 1,249,892 | | | | | | 1,062,171 | | | | | | 678,897 | | |
Consumer connection revenue
|
| | | | 59,611 | | | | | | 50,913 | | | | | | 40,009 | | |
Service professional membership subscription revenue
|
| | | | 14,231 | | | | | | 17,362 | | | | | | 16,596 | | |
Advertising and other revenue
|
| | | | 2,471 | | | | | | 1,795 | | | | | | 884 | | |
Total Europe revenue
|
| | | | 76,313 | | | | | | 70,070 | | | | | | 57,489 | | |
Total ANGI Homeservices revenue
|
| | | $ | 1,326,205 | | | | | $ | 1,132,241 | | | | | $ | 736,386 | | |
Vimeo | | | | | | | | | | | | | | | | | | | |
Platform revenue
|
| | | $ | 193,736 | | | | | $ | 146,665 | | | | | $ | 99,650 | | |
Hardware revenue
|
| | | | 2,279 | | | | | | 12,976 | | | | | | 3,682 | | |
Total Vimeo revenue
|
| | | $ | 196,015 | | | | | $ | 159,641 | | | | | $ | 103,332 | | |
Dotdash | | | | | | | | | | | | | | | | | | | |
Display advertising revenue
|
| | | $ | 126,487 | | | | | $ | 103,704 | | | | | $ | 76,316 | | |
Performance marketing revenue
|
| | | | 41,107 | | | | | | 27,287 | | | | | | 14,574 | | |
Total Dotdash revenue
|
| | | $ | 167,594 | | | | | $ | 130,991 | | | | | $ | 90,890 | | |
Search | | | | | | | | | | | | | | | | | | | |
Advertising revenue: | | | | | | | | | | | | | | | | | | | |
Google advertising revenue
|
| | | $ | 678,438 | | | | | $ | 770,494 | | | | | $ | 689,633 | | |
Non-Google advertising revenue
|
| | | | 47,556 | | | | | | 31,975 | | | | | | 13,553 | | |
Total advertising revenue
|
| | | | 725,994 | | | | | | 802,469 | | | | | | 703,186 | | |
Other revenue
|
| | | | 16,190 | | | | | | 21,481 | | | | | | 35,288 | | |
Total Search revenue
|
| | | $ | 742,184 | | | | | $ | 823,950 | | | | | $ | 738,474 | | |
Emerging & Other | | | | | | | | | | | | | | | | | | | |
Subscription revenue
|
| | | $ | 194,362 | | | | | $ | 102,592 | | | | | $ | 25,554 | | |
Marketplace revenue
|
| | | | 38,950 | | | | | | 19,665 | | | | | | — | | |
Service revenue
|
| | | | 3,881 | | | | | | 22,142 | | | | | | 27,465 | | |
Advertising revenue: | | | | | | | | | | | | | | | | | | | |
Non-Google advertising revenue
|
| | | | 23,372 | | | | | | 64,319 | | | | | | 74,990 | | |
Google advertising revenue
|
| | | | 4,486 | | | | | | 14,393 | | | | | | 16,716 | | |
Total advertising revenue
|
| | | | 27,858 | | | | | | 78,712 | | | | | | 91,706 | | |
Media production and distribution revenue
|
| | | | 8,897 | | | | | | 61,717 | | | | | | 138,006 | | |
Other revenue
|
| | | | 159 | | | | | | 1,758 | | | | | | 1,401 | | |
Total Emerging & Other revenue
|
| | | $ | 274,107 | | | | | $ | 286,586 | | | | | $ | 284,132 | | |
|
| | |
Years Ended December 31,
|
| |||||||||||||||
| | |
2019
|
| |
2018
|
| |
2017
|
| |||||||||
| | |
(In thousands)
|
| |||||||||||||||
Revenue: | | | | | | | | | | | | | | | | | | | |
United States
|
| | | $ | 2,097,743 | | | | | $ | 1,951,957 | | | | | $ | 1,569,275 | | |
All other countries
|
| | | | 608,058 | | | | | | 581,091 | | | | | | 383,332 | | |
Total
|
| | | $ | 2,705,801 | | | | | $ | 2,533,048 | | | | | $ | 1,952,607 | | |
|
| | |
December 31,
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
| | |
(In thousands)
|
| |||||||||
Long-lived assets (excluding goodwill and intangible assets): | | | | | | | | | | | | | |
United States
|
| | | $ | 297,433 | | | | | $ | 254,751 | | |
All other countries
|
| | | | 7,981 | | | | | | 5,697 | | |
Total
|
| | | $ | 305,414 | | | | | $ | 260,448 | | |
| | |
Years Ended December 31,
|
| |||||||||||||||
| | |
2019
|
| |
2018
|
| |
2017
|
| |||||||||
| | |
(In thousands)
|
| |||||||||||||||
Operating income (loss): | | | | | | | | | | | | | | | | | | | |
ANGI Homeservices
|
| | | $ | 38,645 | | | | | $ | 63,906 | | | | | $ | (149,176) | | |
Vimeo
|
| | | | (51,921) | | | | | | (35,594) | | | | | | (27,328) | | |
Dotdash
|
| | | | 29,021 | | | | | | 18,778 | | | | | | (15,694) | | |
Search
|
| | | | 122,347 | | | | | | 151,425 | | | | | | 153,986 | | |
Emerging & Other
|
| | | | (21,790) | | | | | | (26,627) | | | | | | (780) | | |
Corporate
|
| | | | (166,751) | | | | | | (136,053) | | | | | | (125,640) | | |
Total
|
| | | $ | (50,449) | | | | | $ | 35,835 | | | | | $ | (164,632) | | |
|
| | |
Years Ended December 31,
|
| |||||||||||||||
| | |
2019
|
| |
2018
|
| |
2017
|
| |||||||||
| | |
(In thousands)
|
| |||||||||||||||
Adjusted EBITDA:(a) | | | | | | | | | | | | | | | | | | | |
ANGI Homeservices
|
| | | $ | 202,297 | | | | | $ | 247,506 | | | | | $ | 37,858 | | |
Vimeo
|
| | | $ | (41,790) | | | | | $ | (28,045) | | | | | $ | (23,607) | | |
Dotdash
|
| | | $ | 39,601 | | | | | $ | 21,384 | | | | | $ | (2,763) | | |
Search
|
| | | $ | 124,163 | | | | | $ | 182,905 | | | | | $ | 162,023 | | |
Emerging & Other
|
| | | $ | (28,368) | | | | | $ | (14,889) | | | | | $ | 2,124 | | |
Corporate
|
| | | $ | (88,617) | | | | | $ | (74,011) | | | | | $ | (67,748) | | |
| | |
Year Ended December 31, 2019
|
| |||||||||||||||||||||||||||||||||||||||
| | |
Operating
Income (Loss) |
| |
Stock-Based
Compensation Expense |
| |
Depreciation
|
| |
Amortization
of Intangibles |
| |
Goodwill
Impairment |
| |
Acquisition-
related Contingent Consideration Fair Value Adjustments |
| |
Adjusted
EBITDA |
| |||||||||||||||||||||
| | |
(In thousands)
|
| |||||||||||||||||||||||||||||||||||||||
ANGI Homeservices
|
| | | $ | 38,645 | | | | | $ | 68,255 | | | | | $ | 39,915 | | | | | $ | 55,482 | | | | | $ | — | | | | | $ | — | | | | | $ | 202,297 | | |
Vimeo
|
| | | | (51,921) | | | | | $ | — | | | | | $ | 478 | | | | | $ | 9,653 | | | | | $ | — | | | | | $ | — | | | | | $ | (41,790) | | |
Dotdash
|
| | | | 29,021 | | | | | $ | — | | | | | $ | 974 | | | | | $ | 9,606 | | | | | $ | — | | | | | $ | — | | | | | $ | 39,601 | | |
Search
|
| | | | 122,347 | | | | | $ | — | | | | | $ | 1,816 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 124,163 | | |
Emerging & Other
|
| | | | (21,790) | | | | | $ | — | | | | | $ | 715 | | | | | $ | 9,127 | | | | | $ | 3,318 | | | | | $ | (19,738) | | | | | $ | (28,368) | | |
Corporate
|
| | | | (166,751) | | | | | $ | 66,083 | | | | | $ | 12,051 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | (88,617) | | |
Total
|
| | | | (50,449) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense – third party
|
| | | | (11,904) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest income, net – related party
|
| | | | 420 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Other income, net
|
| | | | 33,627 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loss before income taxes
|
| | | | (28,306) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Income tax benefit
|
| | | | 60,489 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net earnings
|
| | | | 32,183 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net earnings attributable to noncontrolling interests
|
| | | | (9,288) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net earnings attributable to Old IAC equity in IAC Holdings, Inc.
|
| | | $ | 22,895 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
| | |
Year Ended December 31, 2018
|
| |||||||||||||||||||||||||||||||||
| | |
Operating
Income (Loss) |
| |
Stock-Based
Compensation Expense |
| |
Depreciation
|
| |
Amortization
of Intangibles |
| |
Acquisition-
related Contingent Consideration Fair Value Adjustments |
| |
Adjusted
EBITDA |
| ||||||||||||||||||
| | |
(In thousands)
|
| |||||||||||||||||||||||||||||||||
ANGI Homeservices
|
| | | $ | 63,906 | | | | | $ | 97,078 | | | | | $ | 24,310 | | | | | $ | 62,212 | | | | | $ | — | | | | | $ | 247,506 | | |
Vimeo
|
| | | | (35,594) | | | | | $ | — | | | | | $ | 1,200 | | | | | $ | 6,349 | | | | | $ | — | | | | | $ | (28,045) | | |
Dotdash
|
| | | | 18,778 | | | | | $ | — | | | | | $ | 969 | | | | | $ | 1,637 | | | | | $ | — | | | | | $ | 21,384 | | |
Search
|
| | | | 151,425 | | | | | $ | — | | | | | $ | 3,311 | | | | | $ | 28,169 | | | | | $ | — | | | | | $ | 182,905 | | |
Emerging & Other
|
| | | | (26,627) | | | | | $ | 919 | | | | | $ | 969 | | | | | $ | 8,714 | | | | | $ | 1,136 | | | | | $ | (14,889) | | |
Corporate
|
| | | | (136,053) | | | | | $ | 50,408 | | | | | $ | 11,634 | | | | | $ | — | | | | | $ | — | | | | | $ | (74,011) | | |
Total
|
| | | | 35,835 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense – third party
|
| | | | (13,059) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest income, net – related party
|
| | | | 325 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Other income, net
|
| | | | 282,470 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Earnings before income taxes
|
| | | | 305,571 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Income tax provision
|
| | | | (13,200) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net earnings
|
| | | | 292,371 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net earnings attributable to noncontrolling interests
|
| | | | (45,599) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net earnings attributable to Old IAC equity in IAC Holdings, Inc.
|
| | | $ | 246,772 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
| | |
Year Ended December 31, 2017
|
| |||||||||||||||||||||||||||||||||
| | |
Operating
Income (Loss) |
| |
Stock-Based
Compensation Expense |
| |
Depreciation
|
| |
Amortization
of Intangibles |
| |
Acquisition-
related Contingent Consideration Fair Value Adjustments |
| |
Adjusted
EBITDA |
| ||||||||||||||||||
| | |
(In thousands)
|
| |||||||||||||||||||||||||||||||||
ANGI Homeservices
|
| | | $ | (149,176) | | | | | $ | 149,230 | | | | | $ | 14,543 | | | | | $ | 23,261 | | | | | $ | — | | | | | $ | 37,858 | | |
Vimeo
|
| | | | (27,328) | | | | | $ | — | | | | | $ | 1,408 | | | | | $ | 2,313 | | | | | $ | — | | | | | $ | (23,607) | | |
Dotdash
|
| | | | (15,694) | | | | | $ | — | | | | | $ | 2,255 | | | | | $ | 10,676 | | | | | $ | — | | | | | $ | (2,763) | | |
Search
|
| | | | 153,986 | | | | | $ | — | | | | | $ | 6,026 | | | | | $ | 2,011 | | | | | $ | — | | | | | $ | 162,023 | | |
Emerging & Other
|
| | | | (780) | | | | | $ | 401 | | | | | $ | 1,066 | | | | | $ | 889 | | | | | $ | 548 | | | | | $ | 2,124 | | |
Corporate
|
| | | | (125,640) | | | | | $ | 42,374 | | | | | $ | 15,518 | | | | | $ | — | | | | | $ | — | | | | | $ | (67,748) | | |
Total
|
| | | | (164,632) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense – third party
|
| | | | (2,181) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest income, net – related party
|
| | | | 23,656 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Other income, net
|
| | | | 12,363 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loss before income taxes
|
| | | | (130,794) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Income tax benefit
|
| | | | 155,402 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net earnings
|
| | | | 24,608 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net loss attributable to noncontrolling interests
|
| | | | 12,398 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net earnings attributable to Old IAC equity in IAC Holdings, Inc.
|
| | | $ | 37,006 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | |
Years Ended December 31,
|
| |||||||||||||||
| | |
2019
|
| |
2018
|
| |
2017
|
| |||||||||
| | |
(In thousands)
|
| |||||||||||||||
Capital expenditures: | | | | | | | | | | | | | | | | | | | |
ANGI Homeservices
|
| | | $ | 68,804 | | | | | $ | 46,976 | | | | | $ | 26,837 | | |
Vimeo
|
| | | | 2,801 | | | | | | 209 | | | | | | 109 | | |
Dotdash
|
| | | | — | | | | | | 102 | | | | | | 825 | | |
Search
|
| | | | 43 | | | | | | 479 | | | | | | 251 | | |
Emerging & Other
|
| | | | 387 | | | | | | 751 | | | | | | 291 | | |
Corporate
|
| | | | 25,863 | | | | | | 6,163 | | | | | | 17,840 | | |
Total
|
| | | $ | 97,898 | | | | | $ | 54,680 | | | | | $ | 46,153 | | |
Leases
|
| |
Balance Sheet Classification
|
| |
December 31, 2019
|
| |||
| | | | | |
(In thousands)
|
| |||
Assets: | | | | | | | | | | |
Right-of-use assets
|
| | Right-of-use assets, net | | | | $ | 138,608 | | |
Liabilities: | | | | | | | | | | |
Current lease liabilities
|
| |
Accrued expenses and other current liabilities
|
| | | $ | 23,188 | | |
Long-term lease liabilities
|
| | Other long-term liabilities | | | | | 168,321 | | |
Total lease liabilities
|
| | | | | | $ | 191,509 | | |
|
Lease Expense
|
| |
Income Statement Classification
|
| |
Year Ended
December 31, 2019 |
| |||
| | | | | |
(In thousands)
|
| |||
Fixed lease expense
|
| | Cost of revenue | | | | $ | 547 | | |
Fixed lease expense
|
| | Selling and marketing expense | | | | | 10,613 | | |
Fixed lease expense
|
| |
General and administrative expense
|
| | | | 17,751 | | |
Fixed lease expense
|
| | Product development expense | | | | | 1,502 | | |
Total fixed lease expense (a)
|
| | | | | | | 30,413 | | |
Variable lease expense
|
| | Cost of revenue | | | | | 83 | | |
Variable lease expense
|
| | Selling and marketing expense | | | | | 1,573 | | |
Variable lease expense
|
| |
General and administrative expense
|
| | | | 5,729 | | |
Variable lease expense
|
| | Product development expense | | | | | 391 | | |
Total variable lease expense
|
| | | | | | | 7,776 | | |
Net lease expense
|
| | | | | | $ | 38,189 | | |
Years Ended December 31,
|
| | | | | | |
2020
|
| | | $ | 32,688 | | |
2021
|
| | | | 30,200 | | |
2022
|
| | | | 27,543 | | |
2023
|
| | | | 25,838 | | |
2024
|
| | | | 23,318 | | |
Thereafter
|
| | | | 221,479 | | |
Total
|
| | | | 361,066 | | |
Less: interest
|
| | | | 169,557 | | |
Present value of lease liabilities
|
| | | $ | 191,509 | | |
|
Remaining lease term
|
| | | | 17.4 years | | |
|
Discount rate
|
| |
6.12%
|
|
| | |
Year Ended
December 31, 2019 |
| |||
| | |
(In thousands)
|
| |||
Other Information: | | | | | | | |
Right-of-use assets obtained in exchange for lease liabilities
|
| | | $ | 61,657 | | |
Cash paid for amounts included in the measurement of lease liabilities
|
| | | $ | 35,321 | | |
| | |
Amount of Commitment Expiration Per Period
|
| |||||||||||||||||||||||||||
| | |
Less Than
1 Year |
| |
1 – 3
Years |
| |
3 – 5
Years |
| |
More Than
5 Years |
| |
Total
Amounts Committed |
| |||||||||||||||
| | |
(In thousands)
|
| |||||||||||||||||||||||||||
Purchase obligations
|
| | | $ | 75,243 | | | | | $ | 41,423 | | | | | $ | — | | | | | $ | — | | | | | $ | 116,666 | | |
| | |
Years Ended December 31,
|
| |||||||||||||||
| | |
2019
|
| |
2018
|
| |
2017
|
| |||||||||
| | |
(In thousands)
|
| |||||||||||||||
Cash transfers (from) to Old IAC related to its centrally
managed U.S. treasury function, acquisitions and cash expenses paid by Old IAC on behalf of IAC Holdings, Inc., net |
| | | $ | (182,382) | | | | | $ | 215,993 | | | | | $ | (21,058) | | |
Taxes
|
| | | | (1,874) | | | | | | 1,120 | | | | | | 44,798 | | |
Interest income, net
|
| | | | 420 | | | | | | 325 | | | | | | 23,656 | | |
Allocation of costs from Old IAC
|
| | | | (80,143) | | | | | | (71,977) | | | | | | (62,180) | | |
Net (increase) decrease in Old IAC’s investment in IAC Holdings, Inc.
|
| | | $ | (263,979) | | | | | $ | 145,461 | | | | | $ | (14,784) | | |
| | |
December 31,
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
| | |
(In thousands)
|
| |||||||||
Other current assets: | | | | | | | | | | | | | |
Capitalized costs to obtain a contract with a customer
|
| | | $ | 43,069 | | | | | $ | 40,601 | | |
Prepaid expenses
|
| | | | 41,934 | | | | | | 36,636 | | |
Capitalized downloadable search toolbar costs, net
|
| | | | 21,985 | | | | | | 33,365 | | |
Other
|
| | | | 45,346 | | | | | | 56,857 | | |
Other current assets
|
| | | $ | 152,334 | | | | | $ | 167,459 | | |
|
| | |
December 31,
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
| | |
(In thousands)
|
| |||||||||
Property and equipment, net: | | | | | | | | | | | | | |
Buildings and leasehold improvements
|
| | | $ | 242,882 | | | | | $ | 224,497 | | |
Capitalized software and computer equipment
|
| | | | 124,523 | | | | | | 93,000 | | |
Furniture and other equipment
|
| | | | 84,640 | | | | | | 79,299 | | |
Land
|
| | | | 11,591 | | | | | | 11,591 | | |
Projects in progress
|
| | | | 43,576 | | | | | | 25,835 | | |
Property and equipment
|
| | | | 507,212 | | | | | | 434,222 | | |
Accumulated depreciation and amortization
|
| | | | (201,798) | | | | | | (173,774) | | |
Property and equipment, net
|
| | | $ | 305,414 | | | | | $ | 260,448 | | |
|
| | |
December 31,
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
| | |
(In thousands)
|
| |||||||||
Accrued expenses and other current liabilities: | | | | | | | | | | | | | |
Accrued employee compensation and benefits
|
| | | $ | 105,960 | | | | | $ | 99,205 | | |
Accrued advertising expense
|
| | | | 59,269 | | | | | | 64,626 | | |
Accrued revenue share
|
| | | | 30,574 | | | | | | 28,284 | | |
Other
|
| | | | 124,670 | | | | | | 107,450 | | |
Accrued expenses and other current liabilities
|
| | | $ | 320,473 | | | | | $ | 299,565 | | |
|
| | |
Years Ended December 31,
|
| |||||||||||||||
| | |
2019
|
| |
2018
|
| |
2017
|
| |||||||||
| | |
(In thousands)
|
| |||||||||||||||
Other income, net
|
| | | $ | 33,627 | | | | | $ | 282,470 | | | | | $ | 12,363 | | |
| | |
December 31, 2019
|
| |
December 31, 2018
|
| |
December 31, 2017
|
| |
December 31, 2016
|
| ||||||||||||
| | |
(In thousands)
|
| |||||||||||||||||||||
Cash and cash equivalents
|
| | | $ | 839,796 | | | | | $ | 884,975 | | | | | $ | 757,202 | | | | | $ | 521,416 | | |
Restricted cash included in other current assets
|
| | | | 527 | | | | | | 1,441 | | | | | | 2,737 | | | | | | 204 | | |
Restricted cash included in other assets
|
| | | | 409 | | | | | | 420 | | | | | | — | | | | | | 10,548 | | |
Total cash and cash equivalents and
restricted cash as shown on the combined statement of cash flows |
| | | $ | 840,732 | | | | | $ | 886,836 | | | | | $ | 759,939 | | | | | $ | 532,168 | | |
| | |
Years Ended December 31,
|
| |||||||||||||||
| | |
2019
|
| |
2018
|
| |
2017
|
| |||||||||
| | |
(In thousands)
|
| |||||||||||||||
Cash paid (received) during the year for: | | | | | | | | | | | | | | | | | | | |
Interest
|
| | | $ | 10,042 | | | | | $ | 13,108 | | | | | $ | 8 | | |
Income tax payments
|
| | | $ | 4,861 | | | | | $ | 4,084 | | | | | $ | 6,508 | | |
Income tax refunds
|
| | | $ | (3,048) | | | | | $ | (30,320) | | | | | $ | (11,618) | | |
| | |
Quarter
Ended March 31(a) |
| |
Quarter
Ended June 30(a) |
| |
Quarter
Ended September 30(a) |
| |
Quarter
Ended December 31(a) |
| ||||||||||||
| | |
(In thousands)
|
| |||||||||||||||||||||
Year Ended December 31, 2019 | | | | | | | | | | | | | | | | | | | | | | | | | |
Revenue
|
| | | $ | 641,220 | | | | | $ | 688,685 | | | | | $ | 705,382 | | | | | $ | 670,514 | | |
Cost of revenue
|
| | | $ | 139,848 | | | | | $ | 149,725 | | | | | $ | 158,161 | | | | | $ | 152,506 | | |
Operating (loss) income
|
| | | $ | (34,183) | | | | | $ | (13,770) | | | | | $ | 13,912 | | | | | $ | (16,408) | | |
Net (loss) earnings
|
| | | $ | (13,673) | | | | | $ | 22,021 | | | | | $ | 18,378 | | | | | $ | 5,457 | | |
Net (loss) earnings attributable to Old IAC equity in IAC Holdings, Inc.
|
| | | $ | (14,247) | | | | | $ | 13,789 | | | | | $ | 16,466 | | | | | $ | 6,887 | | |
| | |
Quarter
Ended March 31(b) |
| |
Quarter
Ended June 30(c) |
| |
Quarter
Ended September 30(d) |
| |
Quarter
Ended December 31(e) |
| ||||||||||||
| | |
(In thousands)
|
| |||||||||||||||||||||
Year Ended December 31, 2018 | | | | | | | | | | | | | | | | | | | | | | | | | |
Revenue
|
| | | $ | 587,709 | | | | | $ | 637,928 | | | | | $ | 660,649 | | | | | $ | 646,762 | | |
Cost of revenue
|
| | | $ | 108,021 | | | | | $ | 120,890 | | | | | $ | 129,727 | | | | | $ | 142,514 | | |
Operating (loss) income
|
| | | $ | (16,356) | | | | | $ | 24,479 | | | | | $ | 39,177 | | | | | $ | (11,465) | | |
Net (loss) earnings
|
| | | $ | (5,002) | | | | | $ | 164,482 | | | | | $ | 38,163 | | | | | $ | 94,728 | | |
Net (loss) earnings attributable to Old IAC equity in IAC Holdings, Inc.
|
| | | $ | (2,809) | | | | | $ | 125,686 | | | | | $ | 34,601 | | | | | $ | 89,294 | | |
Description
|
| |
Balance at
Beginning of Period |
| |
Charges to
Earnings |
| |
Charges to
Other Accounts |
| |
Deductions
|
| |
Balance at
End of Period |
| |||||||||||||||
| | |
(In thousands)
|
| |||||||||||||||||||||||||||
2019 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Allowance for doubtful accounts and revenue reserves
|
| | | $ | 18,136 | | | | | $ | 65,723(a) | | | | | $ | 247 | | | | | $ | (59,958)(b) | | | | | $ | 24,148 | | |
Deferred tax valuation allowance
|
| | | $ | 86,778 | | | | | $ | 7,813(c) | | | | | $ | (1,601)(d) | | | | | $ | — | | | | | $ | 92,990 | | |
Other reserves
|
| | | $ | 4,726 | | | | | | | | | | | | | | | | | | | | | | | $ | 5,060 | | |
2018 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Allowance for doubtful accounts and revenue reserves
|
| | | $ | 10,710 | | | | | $ | 48,362(a) | | | | | $ | (557) | | | | | $ | (40,379)(b) | | | | | $ | 18,136 | | |
Deferred tax valuation allowance
|
| | | $ | 91,040 | | | | | $ | (2,056)(e) | | | | | $ | (2,206)(d) | | | | | $ | — | | | | | $ | 86,778 | | |
Other reserves
|
| | | $ | — | | | | | | | | | | | | | | | | | | | | | | | $ | 4,726 | | |
2017 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Allowance for doubtful accounts and revenue reserves
|
| | | $ | 15,474 | | | | | $ | 28,460(a) | | | | | $ | (723) | | | | | $ | (32,501)(b) | | | | | $ | 10,710 | | |
Deferred tax valuation allowance
|
| | | $ | 55,680 | | | | | $ | 29,721(f) | | | | | $ | 5,639(g) | | | | | $ | — | | | | | $ | 91,040 | | |
| | |
September 30,
2020 |
| |
December 31,
2019 |
| ||||||
| | |
(In thousands)
|
| |||||||||
ASSETS
|
| | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 3,471,713 | | | | | $ | 839,796 | | |
Marketable debt securities
|
| | | | 349,953 | | | | | | — | | |
Accounts receivable, net of allowance and reserves of $34,958 and $24,148, respectively
|
| | | | 227,316 | | | | | | 181,875 | | |
Note receivable – related party
|
| | | | — | | | | | | 55,251 | | |
Other current assets
|
| | | | 156,489 | | | | | | 152,334 | | |
Total current assets
|
| | | | 4,205,471 | | | | | | 1,229,256 | | |
Building, capitalized software, leasehold improvements and equipment, net
|
| | | | 265,818 | | | | | | 305,414 | | |
Goodwill
|
| | | | 1,767,834 | | | | | | 1,616,867 | | |
Intangible assets, net of accumulated amortization
|
| | | | 394,415 | | | | | | 350,150 | | |
Long-term investments
|
| | | | 1,580,478 | | | | | | 347,975 | | |
Other non-current assets
|
| | | | 266,198 | | | | | | 247,746 | | |
TOTAL ASSETS
|
| | | $ | 8,480,214 | | | | | $ | 4,097,408 | | |
LIABILITIES AND SHAREHOLDERS’ EQUITY
|
| | | | | | | | | | | | |
LIABILITIES: | | | | | | | | | | | | | |
Current portion of long-term debt
|
| | | $ | 13,750 | | | | | $ | 13,750 | | |
Accounts payable, trade
|
| | | | 96,062 | | | | | | 72,452 | | |
Deferred revenue
|
| | | | 268,225 | | | | | | 178,647 | | |
Accrued expenses and other current liabilities
|
| | | | 402,198 | | | | | | 320,473 | | |
Total current liabilities
|
| | | | 780,235 | | | | | | 585,322 | | |
Long-term debt, net
|
| | | | 715,408 | | | | | | 231,946 | | |
Income taxes payable
|
| | | | 6,207 | | | | | | 6,410 | | |
Deferred income taxes
|
| | | | 25,970 | | | | | | 44,459 | | |
Other long-term liabilities
|
| | | | 192,313 | | | | | | 180,307 | | |
Redeemable noncontrolling interests
|
| | | | 44,164 | | | | | | 43,818 | | |
Commitments and contingencies | | | | | | | | | | | | | |
SHAREHOLDERS’ EQUITY: | | | | | | | | | | | | | |
Common stock, $0.001 par value; authorized 1,600,000 shares; 79,549 shares issued and outstanding at September 30, 2020
|
| | | | 80 | | | | | | — | | |
Class B common stock, $0.001 par value; authorized 400,000 shares; 5,789 shares issued and outstanding at September 30, 2020
|
| | | | 6 | | | | | | — | | |
Additional paid-in-capital
|
| | | | 6,021,045 | | | | | | — | | |
Retained earnings
|
| | | | 184,917 | | | | | | — | | |
Invested capital
|
| | | | — | | | | | | 2,547,251 | | |
Accumulated other comprehensive loss
|
| | | | (11,818) | | | | | | (12,226) | | |
Total IAC shareholders’ equity and invested capital, respectively
|
| | | | 6,194,230 | | | | | | 2,535,025 | | |
Noncontrolling interests
|
| | | | 521,687 | | | | | | 470,121 | | |
Total shareholders’ equity
|
| | | | 6,715,917 | | | | | | 3,005,146 | | |
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY
|
| | | $ | 8,480,214 | | | | | $ | 4,097,408 | | |
|
| | |
Three Months Ended
September 30, |
| |
Nine Months Ended
September 30, |
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| ||||||||||||
| | |
(In thousands)
|
| |||||||||||||||||||||
Revenue
|
| | | $ | 788,377 | | | | | $ | 705,382 | | | | | $ | 2,198,862 | | | | | $ | 2,035,287 | | |
Operating costs and expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of revenue (exclusive of depreciation shown separately below)
|
| | | | 207,643 | | | | | | 158,161 | | | | | | 565,609 | | | | | | 447,734 | | |
Selling and marketing expense
|
| | | | 340,524 | | | | | | 310,301 | | | | | | 957,557 | | | | | | 929,712 | | |
General and administrative expense
|
| | | | 168,889 | | | | | | 135,463 | | | | | | 583,355 | | | | | | 448,377 | | |
Product development expense
|
| | | | 67,870 | | | | | | 49,991 | | | | | | 192,116 | | | | | | 140,351 | | |
Depreciation
|
| | | | 18,753 | | | | | | 15,009 | | | | | | 50,849 | | | | | | 39,042 | | |
Amortization of intangibles
|
| | | | 60,151 | | | | | | 22,545 | | | | | | 132,213 | | | | | | 64,112 | | |
Goodwill impairment
|
| | | | 53,173 | | | | | | — | | | | | | 265,146 | | | | | | — | | |
Total operating costs and expenses
|
| | | | 917,003 | | | | | | 691,470 | | | | | | 2,746,845 | | | | | | 2,069,328 | | |
Operating (loss) income
|
| | | | (128,626) | | | | | | 13,912 | | | | | | (547,983) | | | | | | (34,041) | | |
Interest expense
|
| | | | (5,807) | | | | | | (2,898) | | | | | | (9,579) | | | | | | (9,402) | | |
Other income (expense), net
|
| | | | 290,786 | | | | | | (11,715) | | | | | | 211,769 | | | | | | 16,850 | | |
Earnings (loss) before income taxes
|
| | | | 156,353 | | | | | | (701) | | | | | | (345,793) | | | | | | (26,593) | | |
Income tax benefit
|
| | | | 29,508 | | | | | | 19,079 | | | | | | 107,019 | | | | | | 53,319 | | |
Net earnings (loss)
|
| | | | 185,861 | | | | | | 18,378 | | | | | | (238,774) | | | | | | 26,726 | | |
Net earnings attributable to noncontrolling interests
|
| | | | (944) | | | | | | (1,912) | | | | | | (625) | | | | | | (10,718) | | |
Net earnings (loss) attributable to IAC shareholders
|
| | | $ | 184,917 | | | | | $ | 16,466 | | | | | $ | (239,399) | | | | | $ | 16,008 | | |
Per share information attributable to IAC shareholders: | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic earnings (loss) per share
|
| | | $ | 2.17 | | | | | $ | 0.19 | | | | | $ | (2.81) | | | | | $ | 0.19 | | |
Diluted earnings (loss) per share
|
| | | $ | 2.04 | | | | | $ | 0.19 | | | | | $ | (2.81) | | | | | $ | 0.19 | | |
Stock-based compensation expense by function: | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of revenue
|
| | | $ | 34 | | | | | $ | 16 | | | | | $ | 162 | | | | | $ | 59 | | |
Selling and marketing expense
|
| | | | 2,677 | | | | | | 1,139 | | | | | | 5,083 | | | | | | 3,890 | | |
General and administrative expense
|
| | | | 25,930 | | | | | | 21,365 | | | | | | 136,198 | | | | | | 83,688 | | |
Product development expense
|
| | | | 3,078 | | | | | | 2,065 | | | | | | 7,154 | | | | | | 7,230 | | |
Total stock-based compensation expense
|
| | | $ | 31,719 | | | | | $ | 24,585 | | | | | $ | 148,597 | | | | | $ | 94,867 | | |
| | |
Three Months Ended
September 30, |
| |
Nine Months Ended
September 30, |
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| ||||||||||||
| | |
(In thousands)
|
| |||||||||||||||||||||
Net earnings (loss)
|
| | | $ | 185,861 | | | | | $ | 18,378 | | | | | $ | (238,774) | | | | | $ | 26,726 | | |
Other comprehensive income (loss), net of income taxes: | | | | | | | | | | | | | | | | | | | | | | | | | |
Change in foreign currency translation adjustment
|
| | | | 3,513 | | | | | | (3,334) | | | | | | 1,049 | | | | | | (3,192) | | |
Change in unrealized gains and losses on available-for-sale
marketable debt securities |
| | | | 4 | | | | | | — | | | | | | 3 | | | | | | (3) | | |
Total other comprehensive income (loss), net of income
taxes |
| | | | 3,517 | | | | | | (3,334) | | | | | | 1,052 | | | | | | (3,195) | | |
Comprehensive income (loss), net of income taxes
|
| | | | 189,378 | | | | | | 15,044 | | | | | | (237,722) | | | | | | 23,531 | | |
Components of comprehensive (income) loss attributable to noncontrolling interests:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Net earnings attributable to noncontrolling interests
|
| | | | (944) | | | | | | (1,912) | | | | | | (625) | | | | | | (10,718) | | |
Change in foreign currency translation adjustment attributable to noncontrolling interests
|
| | | | (1,565) | | | | | | 835 | | | | | | (608) | | | | | | 969 | | |
Change in unrealized gains and losses of available-for-sale
marketable debt securities attributable to noncontrolling interests |
| | | | — | | | | | | — | | | | | | — | | | | | | 1 | | |
Comprehensive income attributable to noncontrolling interests
|
| | | | (2,509) | | | | | | (1,077) | | | | | | (1,233) | | | | | | (9,748) | | |
Comprehensive income (loss) attributable to IAC shareholders
|
| | | $ | 186,869 | | | | | $ | 13,967 | | | | | $ | (238,955) | | | | | $ | 13,783 | | |
| | | | | | | | | |
IAC Shareholders’ Equity and Invested Capital
|
| | | | | | | | | | | | | |||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Redeemable
Noncontrolling Interests |
| | |
Common Stock,
$0.001 par value |
| |
Class B Common Stock,
$0.001 par value |
| |
Additional
Paid-in- Capital |
| |
Retained
Earnings |
| |
Invested
Capital |
| |
Accumulated
Other Comprehensive (Loss) Income |
| |
Total IAC
Shareholders’ Equity and Invested Capital |
| |
Noncontrolling
Interests |
| |
Total
Shareholders’ Equity |
| ||||||||||||||||||||||||||||||||||||||||||
| | |
$
|
| |
Shares
|
| |
$
|
| |
Shares
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | | | | | | | |
(in thousands)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Balance as of June 30, 2020
|
| | | $ | 43,583 | | | | | | $ | 79 | | | | | | 79,343 | | | | | $ | 6 | | | | | | 5,789 | | | | | $ | 4,661,231 | | | | | $ | — | | | | | $ | — | | | | | $ | (13,781) | | | | | $ | 4,647,535 | | | | | $ | 498,792 | | | | | $ | 5,146,327 | | |
Net (loss) earnings
|
| | | | (30) | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 184,917 | | | | | | — | | | | | | — | | | | | | 184,917 | | | | | | 974 | | | | | | 185,891 | | |
Other comprehensive income, net of income taxes
|
| | | | 920 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,952 | | | | | | 1,952 | | | | | | 645 | | | | | | 2,597 | | |
Stock-based compensationexpense
|
| | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 20,865 | | | | | | — | | | | | | — | | | | | | — | | | | | | 20,865 | | | | | | 13,846 | | | | | | 34,711 | | |
Adjustment of redeemable noncontrolling interests to fair value
|
| | | | (243) | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 243 | | | | | | — | | | | | | — | | | | | | — | | | | | | 243 | | | | | | — | | | | | | 243 | | |
Issuance of ANGI
Homeservices common stock pursuant to stock-based awards, net of withholding taxes |
| | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (46,336) | | | | | | — | | | | | | — | | | | | | 11 | | | | | | (46,325) | | | | | | 7,855 | | | | | | (38,470) | | |
Proceeds from the sale of Old IAC Class M common
stock |
| | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,408,298 | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,408,298 | | | | | | — | | | | | | 1,408,298 | | |
Issuance of common stock pursuant to stock-based awards, net of withholding taxes
|
| | | | — | | | | | | | 1 | | | | | | 206 | | | | | | — | | | | | | — | | | | | | (22,654) | | | | | | — | | | | | | — | | | | | | — | | | | | | (22,653) | | | | | | — | | | | | | (22,653) | | |
Purchase of noncontrolling
interests |
| | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,115) | | | | | | (1,115) | | |
Other
|
| | | | (66) | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (602) | | | | | | — | | | | | | — | | | | | | — | | | | | | (602) | | | | | | 690 | | | | | | 88 | | |
Balance as of September 30, 2020
|
| | | $ | 44,164 | | | | | | $ | 80 | | | | | | 79,549 | | | | | $ | 6 | | | | | | 5,789 | | | | | $ | 6,021,045 | | | | | $ | 184,917 | | | | | $ | — | | | | | $ | (11,818) | | | | | $ | 6,194,230 | | | | | $ | 521,687 | | | | | $ | 6,715,917 | | |
Balance as of December 31,
2019 |
| | | $ | 43,818 | | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | 2,547,251 | | | | | $ | (12,226) | | | | | $ | 2,535,025 | | | | | $ | 470,121 | | | | | $ | 3,005,146 | | |
Net (loss) earnings
|
| | | | (1,235) | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 184,917 | | | | | | (424,316) | | | | | | — | | | | | | (239,399) | | | | | | 1,860 | | | | | | (237,539) | | |
Other comprehensive income, net of income taxes
|
| | | | 233 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 444 | | | | | | 444 | | | | | | 375 | | | | | | 819 | | |
Stock-based compensation expense
|
| | | | 15 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 20,865 | | | | | | — | | | | | | 72,891 | | | | | | — | | | | | | 93,756 | | | | | | 54,664 | | | | | | 148,420 | | |
Purchase of redeemable noncontrolling interests
|
| | | | (3,165) | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Adjustment of redeemable noncontrolling interests to fair value
|
| | | | 4,564 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 243 | | | | | | — | | | | | | (4,807) | | | | | | — | | | | | | (4,564) | | | | | | — | | | | | | (4,564) | | |
Issuance of ANGI
Homeservices common stock pursuant to stock-based awards, net of withholding taxes |
| | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (46,336) | | | | | | — | | | | | | 1,248 | | | | | | (36) | | | | | | (45,124) | | | | | | (4,908) | | | | | | (50,032) | | |
Purchase of ANGI Homeservices treasury
stock |
| | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (54,859) | | | | | | — | | | | | | (54,859) | | | | | | — | | | | | | (54,859) | | |
Net increase in Old IAC’s investment in the Company prior to the Separation
|
| | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,685,995 | | | | | | — | | | | | | 1,685,995 | | | | | | — | | | | | | 1,685,995 | | |
Cash merger consideration paid
by Old IAC in connection with the Separation |
| | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 837,913 | | | | | | 837,913 | | | | | | — | | | | | | 837,913 | | | | | | | | |
Capitalization as a result of the
Separation |
| | | | — | | | | | | | 79 | | | | | | 79,343 | | | | | | 6 | | | | | | 5,789 | | | | | | 4,661,231 | | | | | | — | | | | | | (4,661,316) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Proceeds from the sale of Old IAC Class M common
stock |
| | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,408,298 | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,408,298 | | | | | | — | | | | | | 1,408,298 | | |
Issuance of common stock pursuant to stock-based awards, net of withholding taxes
|
| | | | — | | | | | | | 1 | | | | | | 206 | | | | | | — | | | | | | — | | | | | | (22,654) | | | | | | — | | | | | | — | | | | | | — | | | | | | (22,653) | | | | | | — | | | | | | (22,653) | | |
Purchase of noncontrolling interests
|
| | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,115) | | | | | | (1,115) | | |
Other
|
| | | | (66) | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (602) | | | | | | — | | | | | | — | | | | | | — | | | | | | (602) | | | | | | 690 | | | | | | 88 | | |
Balance as of September 30, 2020
|
| | | $ | 44,164 | | | | | | $ | 80 | | | | | | 79,549 | | | | | $ | 6 | | | | | | 5,789 | | | | | $ | 6,021,045 | | | | | $ | 184,917 | | | | | $ | — | | | | | $ | (11,818) | | | | | $ | 6,194,230 | | | | | $ | 521,687 | | | | | $ | 6,715,917 | | |
| | | | | | | | | |
Old IAC Equity in IAC/InterActiveCorp
|
| | | | | | | | | | | | | |||||||||||||||
| | |
Redeemable
Noncontrolling Interests |
| | |
Invested
Capital |
| |
Accumulated
Other Comprehensive Loss |
| |
Total Old IAC
Equity in IAC/ InterActiveCorp |
| |
Noncontrolling
Interests |
| |
Total
Shareholders’ Equity |
| ||||||||||||||||||
Balance as of June 30, 2019
|
| | | $ | 79,467 | | | | | | $ | 2,247,792 | | | | | $ | (12,258) | | | | | $ | 2,235,534 | | | | | $ | 451,491 | | | | | $ | 2,687,025 | | |
Net (loss) earnings
|
| | | | (1,167) | | | | | | | 16,466 | | | | | | — | | | | | | 16,466 | | | | | | 3,079 | | | | | | 19,545 | | |
Other comprehensive loss
|
| | | | (365) | | | | | | | (2,499) | | | | | | (2,499) | | | | | | (470) | | | | | | (2,969) | | | | | | | | |
Stock-based compensation expense
|
| | | | 36 | | | | | | | 15,667 | | | | | | — | | | | | | 15,667 | | | | | | 8,748 | | | | | | 24,415 | | |
Purchase of redeemable noncontrolling interests
|
| | | | (71) | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | |
Adjustment of redeemable noncontrolling interests to fair value
|
| | | | (1,531) | | | | | | | 1,531 | | | | | | — | | | | | | 1,531 | | | | | | — | | | | | | 1,531 | | |
Issuance of ANGI Homeservices common
stock pursuant to stock-based awards, net of withholding taxes |
| | | | — | | | | | | | 5,315(19) | | | | | | 5,296 | | | | | | (8,623) | | | | | | (3,327) | | | | | | | | |
Purchase of ANGI Homeservices treasury stock
|
| | | | — | | | | | | | (34,157) | | | | | | — | | | | | | (34,157) | | | | | | — | | | | | | (34,157) | | |
Net increase in Old IAC’s investment in the Company prior to the Separation
|
| | | | — | | | | | | | 258,498 | | | | | | — | | | | | | 258,498 | | | | | | — | | | | | | 258,498 | | |
Other
|
| | | | 1 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Balance as of September 30, 2019
|
| | | $ | 76,370 | | | | | | $ | 2,511,112 | | | | | $ | (14,776) | | | | | $ | 2,496,336 | | | | | $ | 454,225 | | | | | $ | 2,950,561 | | |
Balance as of June 30, 2018
|
| | | $ | 65,687 | | | | | | $ | 2,296,583 | | | | | $ | (12,541) | | | | | $ | 2,284,042 | | | | | $ | 400,358 | | | | | $ | 2,684,400 | | |
Net earnings
|
| | | | 4,735 | | | | | | | 16,008 | | | | | | — | | | | | | 16,008 | | | | | | 5,983 | | | | | | 21,991 | | |
Other comprehensive loss
|
| | | | (514) | | | | | | | — | | | | | | (2,225) | | | | | | (2,225) | | | | | | (456) | | | | | | (2,681) | | |
Stock-based compensation expense
|
| | | | 113 | | | | | | | 49,147 | | | | | | — | | | | | | 49,147 | | | | | | 45,473 | | | | | | 94,620 | | |
Purchase of redeemable noncontrolling interests
|
| | | | (6,192) | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Adjustment of redeemable noncontrolling interests to fair value
|
| | | | 8,607 | | | | | | | (8,607) | | | | | | — | | | | | | (8,607) | | | | | | — | | | | | | (8,607) | | |
Issuance of ANGI Homeservices common
stock pursuant to stock-based awards, net of withholding taxes |
| | | | — | | | | | | | (32,422)(10) | | | | | | (32,432) | | | | | | 2,867 | | | | | | (29,565) | | | | | | | | |
Purchase of ANGI Homeservices treasury stock
|
| | | | — | | | | | | | (34,157) | | | | | | — | | | | | | (34,157) | | | | | | — | | | | | | (34,157) | | |
Noncontrolling interests created in acquisitions
|
| | | | 3,967 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Net increase in Old IAC’s investment in the Company prior to the Separation
|
| | | | — | | | | | | | 224,560 | | | | | | — | | | | | | 224,560 | | | | | | — | | | | | | 224,560 | | |
Other
|
| | | | (33) | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Balance as of September 30, 2019
|
| | | $ | 76,370 | | | | | | $ | 2,511,112 | | | | | $ | (14,776) | | | | | $ | 2,496,336 | | | | | $ | 454,225 | | | | | $ | 2,950,561 | | |
| | |
Nine Months Ended September 30,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
| | |
(In thousands)
|
| |||||||||
Cash flows from operating activities: | | | | | | | | | | | | | |
Net (loss) earnings
|
| | | $ | (238,774) | | | | | $ | 26,726 | | |
Adjustments to reconcile net (loss) earnings to net cash provided by operating activities: | | | | | | | | | | | | | |
Stock-based compensation expense
|
| | | | 148,597 | | | | | | 94,867 | | |
Amortization of intangibles
|
| | | | 132,213 | | | | | | 64,112 | | |
Depreciation
|
| | | | 50,849 | | | | | | 39,042 | | |
Provision for credit losses
|
| | | | 62,594 | | | | | | 50,461 | | |
Goodwill impairment
|
| | | | 265,146 | | | | | | — | | |
Deferred income taxes
|
| | | | (82,948) | | | | | | (56,726) | | |
Gains on equity securities, net
|
| | | | (215,882) | | | | | | (26,120) | | |
Other adjustments, net
|
| | | | 18,953 | | | | | | 14,166 | | |
Changes in assets and liabilities, net of effects of acquisitions and dispositions: | | | | | | | | | | | | | |
Accounts receivable
|
| | | | (91,515) | | | | | | (64,935) | | |
Other assets
|
| | | | (5,672) | | | | | | 11,365 | | |
Accounts payable and other liabilities
|
| | | | 50,019 | | | | | | 4,873 | | |
Income taxes payable and receivable
|
| | | | (3,490) | | | | | | 3,056 | | |
Deferred revenue
|
| | | | 77,957 | | | | | | 30,465 | | |
Net cash provided by operating activities
|
| | | | 168,047 | | | | | | 191,352 | | |
Cash flows from investing activities: | | | | | | | | | | | | | |
Acquisitions, net of cash acquired
|
| | | | (529,174) | | | | | | (196,578) | | |
Capital expenditures
|
| | | | (41,651) | | | | | | (73,575) | | |
Proceeds from maturities of marketable debt securities
|
| | | | 125,000 | | | | | | 25,000 | | |
Purchases of marketable debt securities
|
| | | | (424,875) | | | | | | — | | |
Net proceeds from the sale of businesses and investments
|
| | | | 17,860 | | | | | | 24,461 | | |
Purchases of investments
|
| | | | (1,019,608) | | | | | | (250,096) | | |
Decrease (increase) in notes receivable – related party
|
| | | | 54,828 | | | | | | (55,827) | | |
Other, net
|
| | | | (10,678) | | | | | | (2,608) | | |
Net cash used in investing activities
|
| | | | (1,828,298) | | | | | | (529,223) | | |
Cash flows from financing activities: | | | | | | | | | | | | | |
Proceeds from the issuance of ANGI Group Senior Notes
|
| | | | 500,000 | | | | | | — | | |
Principal payments on ANGI Group Term Loan
|
| | | | (10,313) | | | | | | (10,313) | | |
Principal payments on related-party debt
|
| | | | — | | | | | | (2,500) | | |
Debt issuance costs
|
| | | | (5,635) | | | | | | — | | |
Purchase of ANGI Homeservices treasury stock
|
| | | | (54,400) | | | | | | (33,979) | | |
Proceeds from the exercise of ANGI Homeservices stock options
|
| | | | — | | | | | | 573 | | |
Withholding taxes paid on behalf of IAC employees on net settled stock-based awards
|
| | | | (23,970) | | | | | | — | | |
Withholding taxes paid on behalf of ANGI Homeservices employees on net settled stock-based awards
|
| | | | (49,993) | | | | | | (30,039) | | |
Purchase of noncontrolling interests
|
| | | | (4,280) | | | | | | (6,192) | | |
Cash merger consideration paid by Old IAC in connection with the Separation
|
| | | | 837,913 | | | | | | — | | |
Transfers from Old IAC for periods prior to the Separation
|
| | | | 1,706,479 | | | | | | 225,461 | | |
Proceeds from the sale of Old IAC Class M common stock
|
| | | | 1,408,298 | | | | | | — | | |
Other, net
|
| | | | 784 | | | | | | (3,774) | | |
Net cash provided by financing activities
|
| | | | 4,304,883 | | | | | | 139,237 | | |
Total cash provided (used)
|
| | | | 2,644,632 | | | | | | (198,634) | | |
Effect of exchange rate changes on cash and cash equivalents and restricted cash
|
| | | | (511) | | | | | | (388) | | |
Net increase (decrease) in cash and cash equivalents and restricted cash
|
| | | | 2,644,121 | | | | | | (199,022) | | |
Cash and cash equivalents and restricted cash at beginning of period
|
| | | | 840,732 | | | | | | 886,836 | | |
Cash and cash equivalents and restricted cash at end of period
|
| | | $ | 3,484,853 | | | | | $ | 687,814 | | |
| | |
September 30, 2020
|
| |||
| | |
(In thousands)
|
| |||
Balance at January 1
|
| | | $ | 20,257 | | |
Current period provision for credit losses
|
| | | | 62,594 | | |
Write-offs charged against the allowance
|
| | | | (54,381) | | |
Recoveries collected
|
| | | | 1,897 | | |
Balance at September 30
|
| | | $ | 30,367 | | |
| | |
Care.com
|
| |||
| | |
(In thousands)
|
| |||
Cash and cash equivalents
|
| | | $ | 57,702 | | |
Short-term investments
|
| | | | 20,000 | | |
Accounts receivable
|
| | | | 20,213 | | |
Other current assets
|
| | | | 7,479 | | |
Property and equipment
|
| | | | 2,894 | | |
Goodwill
|
| | | | 415,164 | | |
Intangible assets
|
| | | | 145,300 | | |
Other non-current assets
|
| | | | 30,444 | | |
Total assets
|
| | | | 699,196 | | |
Deferred revenue
|
| | | | (13,422) | | |
Other current liabilities
|
| | | | (38,801) | | |
Deferred income taxes
|
| | | | (33,960) | | |
Other non-current liabilities
|
| | | | (26,039) | | |
Net assets acquired
|
| | | $ | 586,974 | | |
| | |
Care.com
|
| ||||||
| | |
(In thousands)
|
| |
Useful Life
(Years) |
| |||
Indefinite-lived trade name and trademarks
|
| | | $ | 59,300 | | | |
Indefinite
|
|
Developed technology
|
| | | | 49,500 | | | |
2
|
|
Customer relationships
|
| | | | 35,700 | | | |
2 – 5
|
|
Provider relationships
|
| | | | 800 | | | |
4
|
|
Total identifiable intangible assets acquired
|
| | | $ | 145,300 | | | | | |
| | |
Three Months Ended
September 30, |
| |
Nine Months Ended
September 30, |
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| ||||||||||||
| | |
(In thousands)
|
| |||||||||||||||||||||
Revenue
|
| | | $ | 790,783 | | | | | $ | 757,574 | | | | | $ | 2,240,452 | | | | | $ | 2,182,252 | | |
Net earnings (loss) attributable to IAC shareholders
|
| | | $ | 190,766 | | | | | $ | (646) | | | | | $ | (221,290) | | | | | $ | (31,083) | | |
Basic earnings (loss) per share attributable to IAC shareholders
|
| | | $ | 2.24 | | | | | $ | (0.01) | | | | | $ | (2.59) | | | | | $ | (0.37) | | |
Diluted earnings (loss) per share attributable to IAC shareholders
|
| | | $ | 2.11 | | | | | $ | (0.01) | | | | | $ | (2.59) | | | | | $ | (0.37) | | |
| | |
September 30,
|
| |
December 31,
|
| ||||||
| | |
2020
|
| |
2019
|
| ||||||
| | |
(In thousands)
|
| |||||||||
Goodwill
|
| | | $ | 1,767,834 | | | | | $ | 1,616,867 | | |
Intangible assets with indefinite lives
|
| | | | 245,932 | | | | | | 225,296 | | |
Intangible assets with definite lives, net of accumulated amortization
|
| | | | 148,483 | | | | | | 124,854 | | |
Total goodwill and intangible assets, net
|
| | | $ | 2,162,249 | | | | | $ | 1,967,017 | | |
| | |
Balance at
December 31, 2019 |
| |
Additions
|
| |
(Deductions)
|
| |
Impairment
|
| |
Foreign
Exchange Translation |
| |
Balance at
September 30, 2020 |
| ||||||||||||||||||
| | |
(In thousands)
|
| |||||||||||||||||||||||||||||||||
ANGI Homeservices
|
| | | $ | 884,296 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 736 | | | | | $ | 885,032 | | |
Vimeo
|
| | | | 219,374 | | | | | | — | | | | | | (38) | | | | | | — | | | | | | — | | | | | | 219,336 | | |
Search
|
| | | | 265,146 | | | | | | — | | | | | | — | | | | | | (265,146) | | | | | | — | | | | | | — | | |
Emerging & Other
|
| | | | 248,051 | | | | | | 415,164 | | | | | | — | | | | | | — | | | | | | 251 | | | | | | 663,466 | | |
Total
|
| | | $ | 1,616,867 | | | | | $ | 415,164 | | | | | $ | (38) | | | | | $ | (265,146) | | | | | $ | 987 | | | | | $ | 1,767,834 | | |
| | |
Balance at
December 31, 2018 |
| |
Additions
|
| |
(Deductions)
|
| |
Impairment
|
| |
Foreign
Exchange Translation |
| |
Balance at
December 31, 2019 |
| ||||||||||||||||||
| | |
(In thousands)
|
| |||||||||||||||||||||||||||||||||
ANGI Homeservices
|
| | | $ | 895,071 | | | | | $ | 18,326 | | | | | $ | (29,293) | | | | | $ | — | | | | | $ | 192 | | | | | $ | 884,296 | | |
Vimeo
|
| | | | 77,152 | | | | | | 142,222 | | | | | | — | | | | | | — | | | | | | — | | | | | | 219,374 | | |
Search
|
| | | | 265,146 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 265,146 | | |
Emerging & Other
|
| | | | 246,748 | | | | | | 4,765 | | | | | | — | | | | | | (3,318) | | | | | | (144) | | | | | | 248,051 | | |
Total
|
| | | $ | 1,484,117 | | | | | $ | 165,313 | | | | | $ | (29,293) | | | | | $ | (3,318) | | | | | $ | 48 | | | | | $ | 1,616,867 | | |
| | |
September 30, 2020
|
| |||||||||||||||||||||
| | |
Gross
Carrying Amount |
| |
Accumulated
Amortization |
| |
Net
|
| |
Weighted-
Average Useful Life (Years) |
| ||||||||||||
| | |
(In thousands)
|
| | | | | | | |||||||||||||||
Technology
|
| | | $ | 188,893 | | | | | $ | (102,542) | | | | | $ | 86,351 | | | | | | 3.9 | | |
Service professional relationships
|
| | | | 97,618 | | | | | | (96,799) | | | | | | 819 | | | | | | 3.0 | | |
Customer lists and user base
|
| | | | 58,396 | | | | | | (27,050) | | | | | | 31,346 | | | | | | 3.6 | | |
Trade names
|
| | | | 45,691 | | | | | | (16,845) | | | | | | 28,846 | | | | | | 2.1 | | |
Memberships
|
| | | | 15,900 | | | | | | (15,900) | | | | | | — | | | | | | 3.0 | | |
Other
|
| | | | 10,439 | | | | | | (9,318) | | | | | | 1,121 | | | | | | 3.4 | | |
Total
|
| | | $ | 416,937 | | | | | $ | (268,454) | | | | | $ | 148,483 | | | | | | 3.4 | | |
|
| | |
December 31, 2019
|
| |||||||||||||||||||||
| | |
Gross
Carrying Amount |
| |
Accumulated
Amortization |
| |
Net
|
| |
Weighted-
Average Useful Life (Years) |
| ||||||||||||
| | |
(In thousands)
|
| | | | | | | |||||||||||||||
Technology
|
| | | $ | 143,255 | | | | | $ | (73,483) | | | | | $ | 69,772 | | | | | | 4.5 | | |
Service professional relationships
|
| | | | 99,651 | | | | | | (76,445) | | | | | | 23,206 | | | | | | 2.9 | | |
Customer lists and user base
|
| | | | 44,286 | | | | | | (24,226) | | | | | | 20,060 | | | | | | 3.3 | | |
Trade names
|
| | | | 12,777 | | | | | | (8,082) | | | | | | 4,695 | | | | | | 3.5 | | |
Memberships
|
| | | | 15,900 | | | | | | (11,940) | | | | | | 3,960 | | | | | | 3.0 | | |
Other
|
| | | | 10,439 | | | | | | (7,278) | | | | | | 3,161 | | | | | | 3.4 | | |
Total
|
| | | $ | 326,308 | | | | | $ | (201,454) | | | | | $ | 124,854 | | | | | | 3.7 | | |
| | |
(In thousands)
|
| |||
Remainder of 2020
|
| | | $ | 22,408 | | |
2021
|
| | | | 73,412 | | |
2022
|
| | | | 36,712 | | |
2023
|
| | | | 13,509 | | |
2024
|
| | | | 1,742 | | |
Thereafter
|
| | | | 700 | | |
Total
|
| | | $ | 148,483 | | |
|
| | |
Amortized
Cost |
| |
Gross
Unrealized Gains |
| |
Gross
Unrealized Losses |
| |
Fair Value
|
| ||||||||||||
| | |
(In thousands)
|
| |||||||||||||||||||||
Treasury discount notes
|
| | | $ | 349,949 | | | | | $ | 5 | | | | | $ | (1) | | | | | $ | 349,953 | | |
Total available-for-sale marketable debt securities
|
| | | $ | 349,949 | | | | | $ | 5 | | | | | $ | (1) | | | | | $ | 349,953 | | |
| | |
September 30, 2020
|
| |
December 31, 2019
|
| ||||||
| | |
(In thousands)
|
| |||||||||
Investment in MGM Resorts International (“MGM”)
|
| | | $ | 1,283,987 | | | | | $ | — | | |
Equity securities without readily determinable fair values
|
| | | | 296,491 | | | | | | 347,975 | | |
Total long-term investments
|
| | | $ | 1,580,478 | | | | | $ | 347,975 | | |
| | |
Three Months Ended
September 30, |
| |
Nine Months Ended
September 30, |
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| ||||||||||||
| | |
(In thousands)
|
| |||||||||||||||||||||
Upward adjustments (gross unrealized gains)
|
| | | $ | — | | | | | $ | 53 | | | | | $ | — | | | | | $ | 53 | | |
Downward adjustments including impairment (gross unrealized losses)
|
| | | | — | | | | | | (543) | | | | | | (51,484) | | | | | | (1,193) | | |
Total
|
| | | $ | — | | | | | $ | (490) | | | | | $ | (51,484) | | | | | $ | (1,140) | | |
| | |
Three Months Ended
September 30, |
| |
Nine Months Ended
September 30, |
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| ||||||||||||
| | |
(In thousands)
|
| |||||||||||||||||||||
Realized gains (losses), net, for equity securities sold
|
| | | $ | 2,976 | | | | | $ | (8) | | | | | $ | 488 | | | | | $ | 2,006 | | |
Unrealized gains (losses), net, on equity securities held
|
| | | | 289,097 | | | | | | (5,066) | | | | | | 215,394 | | | | | | 24,114 | | |
Total gains (losses), net recognized in other income (expense), net
|
| | | $ | 292,073 | | | | | $ | (5,074) | | | | | $ | 215,882 | | | | | $ | 26,120 | | |
| | |
September 30, 2020
|
| |||||||||||||||||||||
| | |
Quoted Market
Prices in Active Markets for Identical Assets (Level 1) |
| |
Significant
Other Observable Inputs (Level 2) |
| |
Significant
Unobservable Inputs (Level 3) |
| |
Total
Fair Value Measurements |
| ||||||||||||
| | |
(In thousands)
|
| |||||||||||||||||||||
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash equivalents: | | | | | | | | | | | | | | | | | | | | | | | | | |
Money market funds
|
| | | $ | 1,717,738 | | | | | $ | — | | | | | $ | — | | | | | $ | 1,717,738 | | |
Treasury discount notes
|
| | | | — | | | | | | 1,349,926 | | | | | | — | | | | | | 1,349,926 | | |
Time deposits
|
| | | | — | | | | | | 42,988 | | | | | | — | | | | | | 42,988 | | |
Marketable debt securities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Treasury discount notes
|
| | | | — | | | | | | 349,953 | | | | | | — | | | | | | 349,953 | | |
Long-term investments: | | | | | | | | | | | | | | | | | | | | | | | | | |
Investment in MGM
|
| | | | 1,283,987 | | | | | | — | | | | | | — | | | | | | 1,283,987 | | |
Other non-current assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
Warrant
|
| | | | — | | | | | | — | | | | | | 4,748 | | | | | | 4,748 | | |
Total
|
| | | $ | 3,001,725 | | | | | $ | 1,742,867 | | | | | $ | 4,748 | | | | | $ | 4,749,340 | | |
|
| | |
December 31, 2019
|
| |||||||||||||||||||||
| | |
Quoted Market
Prices in Active Markets for Identical Assets (Level 1) |
| |
Significant
Other Observable Inputs (Level 2) |
| |
Significant
Unobservable Inputs (Level 3) |
| |
Total
Fair Value Measurements |
| ||||||||||||
| | |
(In thousands)
|
| |||||||||||||||||||||
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash equivalents: | | | | | | | | | | | | | | | | | | | | | | | | | |
Money market funds
|
| | | $ | 699,589 | | | | | $ | — | | | | | $ | — | | | | | $ | 699,589 | | |
Time deposits
|
| | | | — | | | | | | 23,075 | | | | | | — | | | | | | 23,075 | | |
Other non-current assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
Warrant
|
| | | | — | | | | | | — | | | | | | 8,495 | | | | | | 8,495 | | |
Total
|
| | | $ | 699,589 | | | | | $ | 23,075 | | | | | $ | 8,495 | | | | | $ | 731,159 | | |
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Contingent consideration arrangement
|
| | | $ | — | | | | | $ | — | | | | | $ | (6,918) | | | | | $ | (6,918) | | |
| | |
Three Months Ended September 30,
|
| |||||||||||||||
| | |
2020
|
| |
2019
|
| ||||||||||||
| | |
Warrant
|
| |
Warrant
|
| |
Contingent
Consideration Arrangement |
| |||||||||
| | |
(In thousands)
|
| |||||||||||||||
Balance at July 1
|
| | | $ | 7,079 | | | | | $ | — | | | | | $ | (29,803) | | |
Fair value at date of acquisition
|
| | | | — | | | | | | 17,518 | | | | | | — | | |
Total net (losses) gains: | | | | | | | | | | | | | | | | | | | |
Included in earnings:
|
| | | | | | | | | | | | | | | | | | |
Fair value adjustments
|
| | | | (2,331) | | | | | | (8,689) | | | | | | 16,139 | | |
Balance at September 30
|
| | | $ | 4,748 | | | | | $ | 8,829 | | | | | $ | (13,664) | | |
|
| | |
Nine Months Ended September 30,
|
| |||||||||||||||||||||
| | |
2020
|
| |
2019
|
| ||||||||||||||||||
| | |
Warrant
|
| |
Contingent
Consideration Arrangements |
| |
Warrant
|
| |
Contingent
Consideration Arrangement |
| ||||||||||||
| | |
(In thousands)
|
| |||||||||||||||||||||
Balance at January 1
|
| | | $ | 8,495 | | | | | $ | (6,918) | | | | | $ | — | | | | | $ | (26,657) | | |
Fair value at date of acquisition
|
| | | | — | | | | | | (1,000) | | | | | | 17,518 | | | | | | — | | |
Total net (losses) gains: | | | | | | | | | | | | | | | | | | | | | | | | | |
Included in earnings:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Fair value adjustments
|
| | | | (3,747) | | | | | | 6,918 | | | | | | (8,689) | | | | | | 12,993 | | |
Settlements
|
| | | | — | | | | | | 1,000 | | | | | | — | | | | | | — | | |
Balance at September 30
|
| | | $ | 4,748 | | | | | $ | — | | | | | $ | 8,829 | | | | | $ | (13,664) | | |
| | |
September 30, 2020
|
| |
December 31, 2019
|
| ||||||||||||||||||
| | |
Carrying
Value |
| |
Fair
Value |
| |
Carrying
Value |
| |
Fair
Value |
| ||||||||||||
| | |
(In thousands)
|
| |||||||||||||||||||||
Notes receivable – related party, current
|
| | | $ | — | | | | | $ | — | | | | | $ | 55,251 | | | | | $ | 55,251 | | |
Current portion of long-term debt
|
| | | $ | (13,750) | | | | | $ | (13,750) | | | | | $ | (13,750) | | | | | $ | (13,681) | | |
Long-term debt, net(a)
|
| | | $ | (715,408) | | | | | $ | (715,288) | | | | | $ | (231,946) | | | | | $ | (232,581) | | |
| | |
September 30,
2020 |
| |
December 31,
2019 |
| ||||||
| | |
(In thousands)
|
| |||||||||
3.875% ANGI Group Senior Notes due August 15, 2028 (“ANGI Group Senior
Notes”); interest payable each February 15 and August 15, commencing February 15, 2021 |
| | | $ | 500,000 | | | | | $ | — | | |
ANGI Group Term Loan due November 5, 2023 (“ANGI Group Term
Loan”) |
| | | | 237,188 | | | | | | 247,500 | | |
Total long-term debt
|
| | | | 737,188 | | | | | | 247,500 | | |
Less: current portion of ANGI Group Term Loan
|
| | | | 13,750 | | | | | | 13,750 | | |
Less: unamortized debt issuance costs
|
| | | | 8,030 | | | | | | 1,804 | | |
Total long-term debt, net
|
| | | $ | 715,408 | | | | | $ | 231,946 | | |
Year
|
| |
Percentage
|
| |||
2023
|
| | | | 101.938% | | |
2024
|
| | | | 100.969% | | |
2025 and thereafter
|
| | | | 100.000% | | |
| | |
(In thousands)
|
| |||
Remainder of 2020
|
| | | $ | 3,438 | | |
2021
|
| | | | 13,750 | | |
2022
|
| | | | 27,500 | | |
2023
|
| | | | 192,500 | | |
2028
|
| | | | 500,000 | | |
Total
|
| | | | 737,188 | | |
Less: current portion of ANGI Group Term Loan
|
| | | | 13,750 | | |
Less: unamortized debt issuance costs
|
| | | | 8,030 | | |
Total long-term debt, net
|
| | | $ | 715,408 | | |
|
| | |
Three Months Ended September 30, 2020
|
| |
Three Months Ended September 30, 2019
|
| ||||||||||||||||||||||||
| | |
Foreign
Currency Translation Adjustment |
| |
Unrealized
(Losses) Gains On Available- For-Sale Debt Securities |
| |
Accumulated
Other Comprehensive Loss |
| |
Foreign
Currency Translation Adjustment |
| |
Accumulated
Other Comprehensive Loss |
| |||||||||||||||
| | |
(In thousands)
|
| |||||||||||||||||||||||||||
Balance as of July 1
|
| | | $ | (13,780) | | | | | $ | (1) | | | | | $ | (13,781) | | | | | $ | (12,258) | | | | | $ | (12,258) | | |
Other comprehensive income (loss)
|
| | | | 1,948 | | | | | | 4 | | | | | | 1,952 | | | | | | (2,499) | | | | | | (2,499) | | |
Allocation of accumulated other comprehensive income (loss) related to noncontrolling interests
|
| | | | 11 | | | | | | — | | | | | | 11 | | | | | | (19) | | | | | | (19) | | |
Balance as of September 30
|
| | | $ | (11,821) | | | | | $ | 3 | | | | | $ | (11,818) | | | | | $ | (14,776) | | | | | $ | (14,776) | | |
|
| | |
Nine Months Ended September 30, 2020
|
| |
Nine Months Ended September 30, 2019
|
| ||||||||||||||||||||||||||||||
| | |
Foreign
Currency Translation Adjustment |
| |
Unrealized
Gains On Available- For-Sale Debt Securities |
| |
Accumulated
Other Comprehensive Loss |
| |
Foreign
Currency Translation Adjustment |
| |
Unrealized
Gains (Losses) On Available- For-Sale Debt Securities |
| |
Accumulated
Other Comprehensive Loss |
| ||||||||||||||||||
| | |
(In thousands)
|
| |||||||||||||||||||||||||||||||||
Balance as of January 1
|
| | | $ | (12,226) | | | | | $ | — | | | | | $ | (12,226) | | | | | $ | (12,543) | | | | | $ | 2 | | | | | $ | (12,541) | | |
Other comprehensive income (loss) before
reclassifications |
| | | | 585 | | | | | | 3 | | | | | | 588 | | | | | | (2,223) | | | | | | (2) | | | | | | (2,225) | | |
Amounts reclassified to earnings
|
| | | | (144) | | | | | | — | | | | | | (144) | | | | | | — | | | | | | — | | | | | | — | | |
Net current period other comprehensive income (loss)
|
| | | | 441 | | | | | | 3 | | | | | | 444 | | | | | | (2,223) | | | | | | (2) | | | | | | (2,225) | | |
Allocation of accumulated other comprehensive loss related to noncontrolling interests
|
| | | | (36) | | | | | | — | | | | | | (36) | | | | | | (10) | | | | | | — | | | | | | (10) | | |
Balance as of September 30
|
| | | $ | (11,821) | | | | | $ | 3 | | | | | $ | (11,818) | | | | | $ | (14,776) | | | | | $ | — | | | | | $ | (14,776) | | |
| | |
Three Months Ended September 30,
|
| |||||||||||||||||||||
| | |
2020
|
| |
2019
|
| ||||||||||||||||||
| | |
Basic
|
| |
Diluted
|
| |
Basic
|
| |
Diluted
|
| ||||||||||||
| | |
(In thousands, except per share data)
|
| |||||||||||||||||||||
Numerator: | | | | | | | | | | | | | | | | | | | | | | | | | |
Net earnings
|
| | | $ | 185,861 | | | | | $ | 185,861 | | | | | $ | 18,378 | | | | | $ | 18,378 | | |
Net earnings attributable to noncontrolling interests
|
| | | | (944) | | | | | | (944) | | | | | | (1,912) | | | | | | (1,912) | | |
Impact from public subsidiary dilutive securities(b)
|
| | | | — | | | | | | (79) | | | | | | — | | | | | | — | | |
Net earnings attributable to IAC shareholders
|
| | | $ | 184,917 | | | | | $ | 184,838 | | | | | $ | 16,466 | | | | | $ | 16,466 | | |
Denominator: | | | | | | | | | | | | | | | | | | | | | | | | | |
Weighted average basic shares outstanding
|
| | | | 85,297 | | | | | | 85,297 | | | | | | 85,132 | | | | | | 85,132 | | |
Dilutive securities(a)(b) (c)
|
| | | | — | | | | | | 5,180 | | | | | | — | | | | | | — | | |
Denominator for earnings per share – weighted average shares (a)(b) (c)
|
| | | | 85,297 | | | | | | 90,477 | | | | | | 85,132 | | | | | | 85,132 | | |
Earnings per share attributable to IAC shareholders: | | | | | | | | | | | | | | | | | | | | | | | | | |
Earnings per share
|
| | | $ | 2.17 | | | | | $ | 2.04 | | | | | $ | 0.19 | | | | | $ | 0.19 | | |
|
| | |
Nine Months Ended September 30,
|
| |||||||||||||||||||||
| | |
2020
|
| |
2019
|
| ||||||||||||||||||
| | |
Basic
|
| |
Diluted
|
| |
Basic
|
| |
Diluted
|
| ||||||||||||
| | |
(In thousands, except per share data)
|
| |||||||||||||||||||||
Numerator: | | | | | | | | | | | | | | | | | | | | | | | | | |
Net (loss) earnings
|
| | | $ | (238,774) | | | | | $ | (238,774) | | | | | $ | 26,726 | | | | | $ | 26,726 | | |
Net earnings attributable to noncontrolling interests
|
| | | | (625) | | | | | | (625) | | | | | | (10,718) | | | | | | (10,718) | | |
Impact from public subsidiary dilutive securities(b)
|
| | | | — | | | | | | (150) | | | | | | — | | | | | | — | | |
Net (loss) earnings attributable to IAC shareholders
|
| | | $ | (239,399) | | | | | $ | (239,549) | | | | | $ | 16,008 | | | | | $ | 16,008 | | |
Denominator: | | | | | | | | | | | | | | | | | | | | | | | | | |
Weighted average basic shares outstanding
|
| | | | 85,295 | | | | | | 85,295 | | | | | | 85,132 | | | | | | 85,132 | | |
Dilutive securities(a)(b)(c)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Denominator for earnings per share – weighted average shares(a)(b)(c)
|
| | | | 85,295 | | | | | | 85,295 | | | | | | 85,132 | | | | | | 85,132 | | |
Loss (earnings) per share attributable to IAC shareholders: | | | | | | | | | | | | | | | | | | | | | | | | | |
Loss (earnings) per share
|
| | | $ | (2.81) | | | | | $ | (2.81) | | | | | $ | 0.19 | | | | | $ | 0.19 | | |
| | |
Three Months Ended September 30,
|
| |
Nine Months Ended September 30,
|
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| ||||||||||||
| | |
(In thousands)
|
| | | | | | | | | | | | | |||||||||
Revenue: | | | | | | | | | | | | | | | | | | | | | | | | | |
ANGI Homeservices
|
| | | $ | 389,913 | | | | | $ | 357,358 | | | | | $ | 1,108,624 | | | | | $ | 1,004,697 | | |
Vimeo
|
| | | | 75,130 | | | | | | 52,145 | | | | | | 199,432 | | | | | | 141,439 | | |
Dotdash
|
| | | | 50,774 | | | | | | 40,285 | | | | | | 139,515 | | | | | | 111,974 | | |
Search
|
| | | | 145,208 | | | | | | 185,664 | | | | | | 430,890 | | | | | | 575,608 | | |
Emerging & Other
|
| | | | 127,425 | | | | | | 69,988 | | | | | | 320,594 | | | | | | 201,820 | | |
Inter-segment eliminations
|
| | | | (73) | | | | | | (58) | | | | | | (193) | | | | | | (251) | | |
Total
|
| | | $ | 788,377 | | | | | $ | 705,382 | | | | | $ | 2,198,862 | | | | | $ | 2,035,287 | | |
| | |
Three Months Ended September 30,
|
| |
Nine Months Ended September 30,
|
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| ||||||||||||
| | |
(In thousands)
|
| |||||||||||||||||||||
ANGI Homeservices | | | | | | | | | | | | | | | | | | | | | | | | | |
Marketplace: | | | | | | | | | | | | | | | | | | | | | | | | | |
Consumer connection revenue(a)
|
| | | $ | 287,568 | | | | | $ | 252,552 | | | | | $ | 800,047 | | | | | $ | 695,370 | | |
Service professional membership subscription revenue
|
| | | | 12,195 | | | | | | 15,995 | | | | | | 38,989 | | | | | | 48,697 | | |
Other revenue
|
| | | | 6,944 | | | | | | 4,915 | | | | | | 19,620 | | | | | | 11,186 | | |
Total Marketplace revenue
|
| | | | 306,707 | | | | | | 273,462 | | | | | | 858,656 | | | | | | 755,253 | | |
Advertising and other revenue(b)
|
| | | | 65,519 | | | | | | 65,682 | | | | | | 195,119 | | | | | | 190,285 | | |
Total North America revenue
|
| | | | 372,226 | | | | | | 339,144 | | | | | | 1,053,775 | | | | | | 945,538 | | |
Consumer connection revenue(c)
|
| | | | 14,006 | | | | | | 14,125 | | | | | | 43,640 | | | | | | 46,480 | | |
Service professional membership subscription
revenue |
| | | | 3,278 | | | | | | 3,465 | | | | | | 9,792 | | | | | | 10,820 | | |
Advertising and other revenue
|
| | | | 403 | | | | | | 624 | | | | | | 1,417 | | | | | | 1,859 | | |
Total Europe revenue
|
| | | | 17,687 | | | | | | 18,214 | | | | | | 54,849 | | | | | | 59,159 | | |
Total ANGI Homeservices revenue
|
| | | $ | 389,913 | | | | | $ | 357,358 | | | | | $ | 1,108,624 | | | | | $ | 1,004,697 | | |
| | |
Three Months Ended
September 30, |
| |
Nine Months Ended
September 30, |
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| ||||||||||||
| | |
(In thousands)
|
| |||||||||||||||||||||
Vimeo | | | | | | | | | | | | | | | | | | | | | | | | | |
Platform revenue
|
| | | $ | 75,130 | | | | | $ | 52,145 | | | | | $ | 199,432 | | | | | $ | 139,160 | | |
Hardware revenue
|
| | | | — | | | | | | — | | | | | | — | | | | | | 2,279 | | |
Total Vimeo revenue
|
| | | $ | 75,130 | | | | | $ | 52,145 | | | | | $ | 199,432 | | | | | $ | 141,439 | | |
Dotdash | | | | | | | | | | | | | | | | | | | | | | | | | |
Display advertising revenue
|
| | | $ | 31,836 | | | | | $ | 29,158 | | | | | $ | 88,326 | | | | | $ | 84,171 | | |
Performance marketing revenue
|
| | | | 18,938 | | | | | | 11,127 | | | | | | 51,189 | | | | | | 27,803 | | |
Total Dotdash revenue
|
| | | $ | 50,774 | | | | | $ | 40,285 | | | | | $ | 139,515 | | | | | $ | 111,974 | | |
Search | | | | | | | | | | | | | | | | | | | | | | | | | |
Advertising revenue | | | | | | | | | | | | | | | | | | | | | | | | | |
Google advertising revenue:
|
| | | $ | 120,838 | | | | | $ | 168,574 | | | | | $ | 352,918 | | | | | $ | 534,389 | | |
Non-Google advertising revenue
|
| | | | 20,171 | | | | | | 13,357 | | | | | | 64,878 | | | | | | 28,893 | | |
Total advertising revenue
|
| | | | 141,009 | | | | | | 181,931 | | | | | | 417,796 | | | | | | 563,282 | | |
Other revenue
|
| | | | 4,199 | | | | | | 3,733 | | | | | | 13,094 | | | | | | 12,326 | | |
Total Search revenue
|
| | | $ | 145,208 | | | | | $ | 185,664 | | | | | $ | 430,890 | | | | | $ | 575,608 | | |
Emerging & Other | | | | | | | | | | | | | | | | | | | | | | | | | |
Subscription revenue
|
| | | $ | 84,369 | | | | | $ | 50,081 | | | | | $ | 217,974 | | | | | $ | 141,759 | | |
Marketplace revenue
|
| | | | 35,476 | | | | | | 10,399 | | | | | | 83,711 | | | | | | 30,288 | | |
Advertising revenue: | | | | | | | | | | | | | | | | | | | | | | | | | |
Non-Google advertising revenue
|
| | | | 4,255 | | | | | | 5,704 | | | | | | 10,470 | | | | | | 16,455 | | |
Google advertising revenue
|
| | | | 859 | | | | | | 1,002 | | | | | | 2,204 | | | | | | 3,030 | | |
Total advertising revenue
|
| | | | 5,114 | | | | | | 6,706 | | | | | | 12,674 | | | | | | 19,485 | | |
Other revenue
|
| | | | 2,466 | | | | | | 2,802 | | | | | | 6,235 | | | | | | 10,288 | | |
Total Emerging & Other revenue
|
| | | $ | 127,425 | | | | | $ | 69,988 | | | | | $ | 320,594 | | | | | $ | 201,820 | | |
| | |
Three Months Ended
September 30, |
| |
Nine Months Ended
September 30, |
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| ||||||||||||
| | |
(In thousands)
|
| |||||||||||||||||||||
Revenue: | | | | | | | | | | | | | | | | | | | | | | | | | |
United States
|
| | | $ | 638,474 | | | | | $ | 552,106 | | | | | $ | 1,763,585 | | | | | $ | 1,572,540 | | |
All other countries
|
| | | | 149,903 | | | | | | 153,276 | | | | | | 435,277 | | | | | | 462,747 | | |
Total
|
| | | $ | 788,377 | | | | | $ | 705,382 | | | | | $ | 2,198,862 | | | | | $ | 2,035,287 | | |
|
| | |
September 30,
2020 |
| |
December 31,
2019 |
| ||||||
| | |
(In thousands)
|
| |||||||||
Long-lived assets (excluding goodwill, intangible assets and ROU assets): | | | | | | | | | | | | | |
United States
|
| | | $ | 254,869 | | | | | $ | 297,433 | | |
All other countries
|
| | | | 10,949 | | | | | | 7,981 | | |
Total
|
| | | $ | 265,818 | | | | | $ | 305,414 | | |
| | |
Three Months Ended
September 30, |
| |
Nine Months Ended
September 30, |
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| ||||||||||||
| | |
(In thousands)
|
| |||||||||||||||||||||
Operating (loss) income: | | | | | | | | | | | | | | | | | | | | | | | | | |
ANGI Homeservices
|
| | | $ | (3,019) | | | | | $ | 24,726 | | | | | $ | (1,671) | | | | | $ | 32,488 | | |
Vimeo
|
| | | | (3,298) | | | | | | (11,155) | | | | | | (25,623) | | | | | | (40,555) | | |
Dotdash
|
| | | | 11,773 | | | | | | 3,695 | | | | | | 21,860 | | | | | | 13,752 | | |
Search
|
| | | | (52,979) | | | | | | 28,758 | | | | | | (264,761) | | | | | | 100,551 | | |
Emerging & Other
|
| | | | (35,123) | | | | | | 8,520 | | | | | | (61,979) | | | | | | (21,259) | | |
Corporate
|
| | | | (45,980) | | | | | | (40,632) | | | | | | (215,809) | | | | | | (119,018) | | |
Total
|
| | | $ | (128,626) | | | | | $ | 13,912 | | | | | $ | (547,983) | | | | | $ | (34,041) | | |
|
| | |
Three Months Ended
September 30, |
| |
Nine Months Ended
September 30, |
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| ||||||||||||
| | |
(In thousands)
|
| |||||||||||||||||||||
Adjusted EBITDA(d): | | | | | | | | | | | | | | | | | | | | | | | | | |
ANGI Homeservices
|
| | | $ | 38,487 | | | | | $ | 58,923 | | | | | $ | 130,820 | | | | | $ | 147,534 | | |
Vimeo
|
| | | $ | 3,421 | | | | | $ | (7,997) | | | | | $ | (12,706) | | | | | $ | (33,661) | | |
Dotdash
|
| | | $ | 16,181 | | | | | $ | 7,026 | | | | | $ | 35,304 | | | | | $ | 22,551 | | |
Search
|
| | | $ | 11,875 | | | | | $ | 29,177 | | | | | $ | 34,449 | | | | | $ | 101,982 | | |
Emerging & Other
|
| | | $ | (8,061) | | | | | $ | (5,274) | | | | | $ | (30,648) | | | | | $ | (26,684) | | |
Corporate
|
| | | $ | (26,733) | | | | | $ | (21,943) | | | | | $ | (115,315) | | | | | $ | (60,735) | | |
| | |
Three Months Ended September 30, 2020
|
| |||||||||||||||||||||||||||||||||||||||
| | |
Operating
(Loss) Income |
| |
Stock-based
Compensation Expense |
| |
Depreciation
|
| |
Amortization
of Intangibles |
| |
Acquisition-
related Contingent Consideration Fair Value Arrangements |
| |
Goodwill
Impairment |
| |
Adjusted
EBITDA |
| |||||||||||||||||||||
| | |
(In thousands)
|
| |||||||||||||||||||||||||||||||||||||||
ANGI Homeservices
|
| | | $ | (3,019) | | | | | $ | 14,697 | | | | | $ | 13,921 | | | | | $ | 12,888 | | | | | $ | — | | | | | $ | — | | | | | $ | 38,487 | | |
Vimeo
|
| | | | (3,298) | | | | | $ | — | | | | | $ | 106 | | | | | $ | 6,613 | | | | | $ | — | | | | | $ | — | | | | | $ | 3,421 | | |
Dotdash
|
| | | | 11,773 | | | | | $ | — | | | | | $ | 742 | | | | | $ | 3,666 | | | | | $ | — | | | | | $ | — | | | | | $ | 16,181 | | |
Search
|
| | | | (52,979) | | | | | $ | — | | | | | $ | 881 | | | | | $ | 10,800 | | | | | $ | — | | | | | $ | 53,173 | | | | | $ | 11,875 | | |
Emerging & Other
|
| | | | (35,123) | | | | | $ | 25 | | | | | $ | 853 | | | | | $ | 26,184 | | | | | $ | — | | | | | $ | — | | | | | $ | (8,061) | | |
Corporate
|
| | | | (45,980) | | | | | $ | 16,997 | | | | | $ | 2,250 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | (26,733) | | |
Total
|
| | | | (128,626) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense
|
| | | | (5,807) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Other income, net
|
| | | | 290,786 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Earnings before income taxes
|
| | | | 156,353 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Income tax benefit
|
| | | | 29,508 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net earnings
|
| | | | 185,861 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net earnings attributable to noncontrolling interests
|
| | | | (944) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net earnings attributable to IAC shareholders
|
| | | $ | 184,917 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
| | |
Three Months Ended September 30, 2019
|
| |||||||||||||||||||||||||||||||||
| | |
Operating
Income (Loss) |
| |
Stock-based
Compensation Expense |
| |
Depreciation
|
| |
Amortization
of Intangibles |
| |
Acquisition-
related Contingent Consideration Fair Value Arrangements |
| |
Adjusted
EBITDA |
| ||||||||||||||||||
| | |
(In thousands)
|
| |||||||||||||||||||||||||||||||||
ANGI Homeservices
|
| | | $ | 24,726 | | | | | $ | 8,784 | | | | | $ | 11,244 | | | | | $ | 14,169 | | | | | $ | — | | | | | $ | 58,923 | | |
Vimeo
|
| | | | (11,155) | | | | | $ | — | | | | | $ | 39 | | | | | $ | 3,119 | | | | | $ | — | | | | | $ | (7,997) | | |
Dotdash
|
| | | | 3,695 | | | | | $ | — | | | | | $ | 216 | | | | | $ | 3,115 | | | | | $ | — | | | | | $ | 7,026 | | |
Search
|
| | | | 28,758 | | | | | $ | — | | | | | $ | 419 | | | | | $ | — | | | | | $ | — | | | | | $ | 29,177 | | |
Emerging & Other
|
| | | | 8,520 | | | | | $ | — | | | | | $ | 203 | | | | | $ | 2,142 | | | | | $ | (16,139) | | | | | $ | (5,274) | | |
Corporate
|
| | | | (40,632) | | | | | $ | 15,801 | | | | | $ | 2,888 | | | | | $ | — | | | | | $ | — | | | | | $ | (21,943) | | |
Total
|
| | | | 13,912 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense
|
| | | | (2,898) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Other expense, net
|
| | | | (11,715) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loss before income taxes
|
| | | | (701) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Income tax benefit
|
| | | | 19,079 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net earnings
|
| | | | 18,378 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net earnings attributable to noncontrolling interests
|
| | | | (1,912) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net earnings attributable to IAC shareholders
|
| | | $ | 16,466 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
| | |
Nine Months Ended September 30, 2020
|
| |||||||||||||||||||||||||||||||||||||||
| | |
Operating
(Loss) Income |
| |
Stock-based
Compensation Expense |
| |
Depreciation
|
| |
Amortization
of Intangibles |
| |
Acquisition-
related Contingent Consideration Fair Value Arrangements |
| |
Goodwill
Impairment |
| |
Adjusted
EBITDA |
| |||||||||||||||||||||
| | |
(In thousands)
|
| |||||||||||||||||||||||||||||||||||||||
ANGI Homeservices
|
| | | $ | (1,671) | | | | | $ | 55,031 | | | | | $ | 38,614 | | | | | $ | 38,846 | | | | | $ | — | | | | | $ | — | | | | | $ | 130,820 | | |
Vimeo
|
| | | | (25,623) | | | | | $ | — | | | | | $ | 266 | | | | | $ | 12,651 | | | | | $ | — | | | | | $ | — | | | | | $ | (12,706) | | |
Dotdash
|
| | | | 21,860 | | | | | $ | — | | | | | $ | 1,569 | | | | | $ | 11,875 | | | | | $ | — | | | | | $ | — | | | | | $ | 35,304 | | |
Search
|
| | | | (264,761) | | | | | $ | — | | | | | $ | 1,864 | | | | | $ | 32,200 | | | | | $ | — | | | | | $ | 265,146 | | | | | $ | 34,449 | | |
Emerging & Other
|
| | | | (61,979) | | | | | $ | 75 | | | | | $ | 1,533 | | | | | $ | 36,641 | | | | | $ | (6,918) | | | | | $ | — | | | | | $ | (30,648) | | |
Corporate
|
| | | | (215,809) | | | | | $ | 93,491 | | | | | $ | 7,003 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | (115,315) | | |
Total
|
| | | | (547,983) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense
|
| | | | (9,579) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Other income, net
|
| | | | 211,769 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loss before income taxes
|
| | | | (345,793) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Income tax benefit
|
| | | | 107,019 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net loss
|
| | | | (238,774) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net earnings attributable to noncontrolling interests
|
| | | | (625) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net loss attributable to IAC shareholders
|
| | | $ | (239,399) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
| | |
Nine Months Ended September 30, 2019
|
| |||||||||||||||||||||||||||||||||
| | |
Operating
Income (Loss) |
| |
Stock-based
Compensation Expense |
| |
Depreciation
|
| |
Amortization
of Intangibles |
| |
Acquisition-
related Contingent Consideration Fair Value Arrangements |
| |
Adjusted
EBITDA |
| ||||||||||||||||||
| | |
(In thousands)
|
| | | | | | | |||||||||||||||||||||||||||
ANGI Homeservices
|
| | | $ | 32,488 | | | | | $ | 45,586 | | | | | $ | 27,039 | | | | | $ | 42,421 | | | | | $ | — | | | | | $ | 147,534 | | |
Vimeo
|
| | | | (40,555) | | | | | $ | — | | | | | $ | 364 | | | | | $ | 6,530 | | | | | $ | — | | | | | $ | (33,661) | | |
Dotdash
|
| | | | 13,752 | | | | | $ | — | | | | | $ | 660 | | | | | $ | 8,139 | | | | | $ | — | | | | | $ | 22,551 | | |
Search
|
| | | | 100,551 | | | | | $ | — | | | | | $ | 1,431 | | | | | $ | — | | | | | $ | — | | | | | $ | 101,982 | | |
Emerging & Other
|
| | | | (21,259) | | | | | $ | — | | | | | $ | 546 | | | | | $ | 7,022 | | | | | $ | (12,993) | | | | | $ | (26,684) | | |
Corporate
|
| | | | (119,018) | | | | | $ | 49,281 | | | | | $ | 9,002 | | | | | $ | — | | | | | $ | — | | | | | $ | (60,735) | | |
Total
|
| | | | (34,041) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense
|
| | | | (9,402) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Other income, net
|
| | | | 16,850 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loss before income taxes
|
| | | | (26,593) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Income tax benefit
|
| | | | 53,319 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net earnings
|
| | | | 26,726 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net earnings attributable to noncontrolling interests
|
| | | | (10,718) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net earnings attributable to IAC shareholders
|
| | | $ | 16,008 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
| | |
September 30,
2020 |
| |
December 31,
2019 |
| |
September 30,
2019 |
| |
December 31,
2018 |
| ||||||||||||
| | |
(In thousands)
|
| |||||||||||||||||||||
Cash and cash equivalents
|
| | | $ | 3,471,713 | | | | | $ | 839,796 | | | | | $ | 685,965 | | | | | $ | 884,975 | | |
Restricted cash included in other current assets
|
| | | | 12,711 | | | | | | 527 | | | | | | 1,445 | | | | | | 1,441 | | |
Restricted cash included in other non-current assets
|
| | | | 429 | | | | | | 409 | | | | | | 404 | | | | | | 420 | | |
Total cash and cash equivalents and restricted cash as shown on the statement of cash flows
|
| | | $ | 3,484,853 | | | | | $ | 840,732 | | | | | $ | 687,814 | | | | | $ | 886,836 | | |
Asset Category
|
| |
September 30,
2020 |
| |
December 31,
2019 |
| ||||||
| | |
(In thousands)
|
| |||||||||
Right-of-use assets included in other non-current assets
|
| | | $ | 65,409 | | | | | $ | 35,775 | | |
Building, capitalized software, leasehold improvements and equipment, net
|
| | | $ | 217,069 | | | | | $ | 201,798 | | |
Intangible assets
|
| | | $ | 268,454 | | | | | $ | 201,454 | | |
| | |
Three Months Ended
September 30, |
| |
Nine Months Ended
September 30, |
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| ||||||||||||
| | |
(In thousands)
|
| |||||||||||||||||||||
Unrealized gains (losses) related to investments(a)
|
| | | $ | 289,097 | | | | | $ | (4,576) | | | | | $ | 264,379 | | | | | $ | 25,322 | | |
Interest income
|
| | | | 971 | | | | | | 3,697 | | | | | | 6,557 | | | | | | 11,930 | | |
Realized gain related to the sale of an investment
|
| | | | 2,671 | | | | | | — | | | | | | 2,671 | | | | | | — | | |
Impairments related to impact of COVID-19(b)
|
| | | | — | | | | | | — | | | | | | (59,001) | | | | | | — | | |
Unrealized reduction in the estimated fair value of a warrant
|
| | | | (2,331) | | | | | | (8,689) | | | | | | (1,741) | | | | | | (8,689) | | |
Realized loss related to the sale of Vimeo’s hardware business
|
| | | | — | | | | | | — | | | | | | — | | | | | | (8,234) | | |
Mark-to-market loss on an indemnification claim related to the Handy acquisition
|
| | | | — | | | | | | (945) | | | | | | (181) | | | | | | (1,999) | | |
Other
|
| | | | 378 | | | | | | (1,202) | | | | | | (915) | | | | | | (1,480) | | |
Other income (expense), net
|
| | | $ | 290,786 | | | | | $ | (11,715) | | | | | $ | 211,769 | | | | | $ | 16,850 | | |
| | |
Six Months Ended
June 30, the date of the Separation |
| |
Three Months
Ended September 30, |
| |
Nine Months
Ended September 30, |
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||||||||
| | |
(In thousands)
|
| |||||||||||||||
Cash transfers from Old IAC related to its centrally managed
U.S. treasury management function, acquisitions and cash expenses paid by Old IAC on behalf of the Company, net |
| | | $ | (1,742,854) | | | | | $ | (246,652) | | | | | $ | (154,754) | | |
Contribution of buildings to Match Group
|
| | | | 34,973 | | | | | | — | | | | | | — | | |
Taxes
|
| | | | 34,436 | | | | | | 18,876 | | | | | | (125) | | |
Allocation of costs from Old IAC
|
| | | | (12,652) | | | | | | (30,911) | | | | | | (69,870) | | |
Interest income, net
|
| | | | 102 | | | | | | 189 | | | | | | 189 | | |
Net increase in Old IAC’s investment in the Company prior to
the Separation |
| | | $ | (1,685,995) | | | | | $ | (258,498) | | | | | $ | (224,560) | | |
| | |
Page
|
| |||
Audited Consolidated Financial Statements: | | | | | | | |
| | | | K-2 | | | |
| | | | K-3 | | | |
| | | | K-4 | | | |
| | | | K-5 | | | |
| | | | K-6 | | | |
| | | | K-7 | | | |
| | | | K-8 | | | |
Unaudited Consolidated Financial Statements: | | | | | | | |
| | | | K-32 | | | |
| | | | K-33 | | | |
| | | | K-34 | | | |
| | | | K-35 | | | |
| | | | K-36 | | | |
| | | | K-37 | | |
| | |
December 31, 2019
|
| |||
| | |
(In thousands)
|
| |||
ASSETS
|
| | | | | | |
Cash and cash equivalents
|
| | | $ | 1,939 | | |
Accounts receivable, net of allowance of $273
|
| | | | 9,898 | | |
Other current assets
|
| | | | 6,398 | | |
Total current assets
|
| | | | 18,235 | | |
Leasehold improvements and equipment, net
|
| | | | 2,997 | | |
Goodwill
|
| | | | 219,374 | | |
Intangible assets, net
|
| | | | 25,598 | | |
Other non-current assets
|
| | | | 5,296 | | |
TOTAL ASSETS
|
| | | $ | 271,500 | | |
LIABILITIES AND SHAREHOLDERS’ EQUITY
|
| | | | | | |
LIABILITIES: | | | | | | | |
Accounts payable, trade
|
| | | $ | 1,490 | | |
Current portion of long-term debt – related party
|
| | | | 59,753 | | |
Deferred revenue
|
| | | | 83,944 | | |
Due to IAC/InterActiveCorp
|
| | | | 17,575 | | |
Accrued expenses and other current liabilities
|
| | | | 43,287 | | |
Total current liabilities
|
| | | | 206,049 | | |
Long-term debt – related party
|
| | | | 37,706 | | |
Other long-term liabilities
|
| | | | 4,112 | | |
Commitments and contingencies | | | | | | | |
SHAREHOLDERS’ EQUITY: | | | | | | | |
Class A voting common stock $0.01 par value; 75,000 shares authorized, issued and outstanding
|
| | | | 750 | | |
Class B non-voting common stock $0.01 par value; authorized 75,000 shares; 66,021 shares issued and outstanding
|
| | | | 660 | | |
Preferred stock $0.01 par value; authorized 50,000 shares; no shares issued and outstanding
|
| | | | — | | |
Additional paid-in-capital
|
| | | | 223,754 | | |
Accumulated deficit
|
| | | | (201,299) | | |
Accumulated other comprehensive loss
|
| | | | (232) | | |
Total shareholders’ equity
|
| | | | 23,633 | | |
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY
|
| | | $ | 271,500 | | |
| | |
Year Ended
December 31, 2019 |
| |||
| | |
(In thousands,
except per share data) |
| |||
Revenue
|
| | | $ | 196,015 | | |
Cost of revenue (exclusive of depreciation shown separately below)
|
| | | | 77,665 | | |
Gross profit
|
| | | | 118,350 | | |
Operating expenses: | | | | | | | |
Research and development expense
|
| | | | 46,946 | | |
Sales and marketing expense
|
| | | | 87,337 | | |
General and administrative expense
|
| | | | 34,189 | | |
Depreciation
|
| | | | 478 | | |
Amortization of intangibles
|
| | | | 9,653 | | |
Total operating expenses
|
| | | | 178,603 | | |
Operating loss
|
| | | | (60,253) | | |
Interest expense – related party
|
| | | | (8,538) | | |
Other expense, net
|
| | | | (6,441) | | |
Loss before income taxes
|
| | | | (75,232) | | |
Income tax provision
|
| | | | (345) | | |
Net loss
|
| | | | (75,577) | | |
Per share information:(a) | | | | | | | |
Basic loss per share
|
| | | $ | (0.58) | | |
Diluted loss per share
|
| | | $ | (0.58) | | |
Stock-based compensation expense by function: | | | | | | | |
Cost of revenue
|
| | | $ | 13 | | |
Research and development expense
|
| | | | 1,439 | | |
Sales and marketing expense
|
| | | | 543 | | |
General and administrative expense
|
| | | | 3,296 | | |
Total stock-based compensation expense
|
| | | $ | 5,291 | | |
| | |
Year Ended
December 31, 2019 |
| |||
| | |
(In thousands)
|
| |||
Net loss
|
| | | $ | (75,577) | | |
Other comprehensive loss: | | | | | | | |
Change in foreign currency translation adjustments
|
| | | | (78) | | |
Total other comprehensive loss
|
| | | | (78) | | |
Comprehensive loss
|
| | | $ | (75,655) | | |
| | |
Class A Common Stock
$0.01 par value |
| |
Class B Common Stock
$0.01 par value |
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Accumulated
Other Comprehensive Loss |
| |
Total
Shareholders’ (Deficit) Equity |
| ||||||||||||||||||||||||||||||
| | |
$
|
| |
Shares
|
| |
$
|
| |
Shares
|
| ||||||||||||||||||||||||||||||||||||
| | |
(In thousands)
|
| |||||||||||||||||||||||||||||||||||||||||||||
Balance as of January 1, 2019
|
| | | $ | 635 | | | | | | 63,488 | | | | | $ | 528 | | | | | | 52,816 | | | | | $ | 48,855 | | | | | $ | (125,722) | | | | | $ | (154) | | | | | $ | (75,858) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (75,577) | | | | | | — | | | | | | (75,577) | | |
Other comprehensive loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (78) | | | | | | (78) | | |
Stock-based compensationexpense
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 5,291 | | | | | | — | | | | | | — | | | | | | 5,291 | | |
Issuance of common stock to IAC/InterActiveCorp as reimbursement for settlement of Vimeo, Inc. stock appreciation rights
|
| | | | — | | | | | | 50 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Issuance of common stock to IAC/InterActiveCorp in connection with the funding of the Magisto acquisition
|
| | | | 115 | | | | | | 11,462 | | | | | | 132 | | | | | | 13,205 | | | | | | 168,227 | | | | | | — | | | | | | — | | | | | | 168,474 | | |
Other
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,381 | | | | | | — | | | | | | — | | | | | | 1,381 | | |
Balance as of December 31, 2019
|
| | | $ | 750 | | | | | $ | 75,000 | | | | | $ | 660 | | | | | $ | 66,021 | | | | | $ | 223,754 | | | | | $ | (201,299) | | | | | $ | (232) | | | | | $ | 23,633 | | |
| | |
Year Ended
December 31, 2019 |
| |||
| | |
(In thousands)
|
| |||
Cash flows from operating activities: | | | | | | | |
Net loss
|
| | | $ | (75,577) | | |
Adjustments to reconcile net loss to net cash used in operating activities: | | | | | | | |
Stock-based compensation expense
|
| | | | 5,291 | | |
Amortization of intangibles
|
| | | | 9,653 | | |
Depreciation
|
| | | | 478 | | |
Bad debt expense
|
| | | | 1,245 | | |
Gain on sale of an investment
|
| | | | (1,997) | | |
Loss on sale of the hardware business
|
| | | | 8,234 | | |
Other adjustments, net
|
| | | | 2,145 | | |
Changes in assets and liabilities, net of effects of acquisitions and dispositions:
|
| | | | | | |
Accounts receivable
|
| | | | (1,465) | | |
Other assets
|
| | | | (1,308) | | |
Accounts payable and other liabilities
|
| | | | 8,394 | | |
Income taxes payable and receivable
|
| | | | 178 | | |
Deferred revenue
|
| | | | 17,285 | | |
Net cash used in operating activities
|
| | | | (27,444) | | |
Cash flows from investing activities: | | | | | | | |
Acquisitions, net of cash acquired
|
| | | | (168,139) | | |
Capital expenditures
|
| | | | (2,801) | | |
Net proceeds from the sale of an investment
|
| | | | 2,215 | | |
Other, net
|
| | | | (3,471) | | |
Net cash used in investing activities
|
| | | | (172,196) | | |
Cash flows from financing activities: | | | | | | | |
Issuance of common stock to IAC/InterActiveCorp in connection with the funding of the Magisto acquisition
|
| | | | 168,474 | | |
Proceeds from issuance of related-party debt
|
| | | | 32,249 | | |
Net cash provided by financing activities
|
| | | | 200,723 | | |
Total cash provided
|
| | | | 1,083 | | |
Effect of exchange rate changes on cash and cash equivalents and restricted cash
|
| | | | (128) | | |
Net increase in cash and cash equivalents and restricted cash
|
| | | | 955 | | |
Cash and cash equivalents and restricted cash at beginning of period
|
| | | | 1,008 | | |
Cash and cash equivalents and restricted cash at end of period
|
| | | $ | 1,963 | | |
Asset Category
|
| |
Estimated
Useful Lives |
|
Leasehold improvements
|
| |
7 Years
|
|
Office, computer and other equipment
|
| |
2 to 10 Years
|
|
| | |
Year Ended
December 31, 2019 |
| |||
| | |
(In thousands)
|
| |||
U.S.
|
| | | $ | (76,052) | | |
Foreign
|
| | | | 820 | | |
Total
|
| | | $ | (75,232) | | |
| | |
Year Ended
December 31, 2019 |
| |||
| | |
(In thousands)
|
| |||
Current income tax provision: | | | | | | | |
State
|
| | | $ | 39 | | |
Foreign
|
| | | | 242 | | |
Current income tax provision
|
| | | | 281 | | |
Deferred income tax provision: | | | | | | | |
Foreign
|
| | | | 64 | | |
Deferred income tax provision
|
| | | | 64 | | |
Income tax provision
|
| | | $ | 345 | | |
| | |
Year Ended
December 31, 2019 |
| |||
| | |
(In thousands)
|
| |||
Deferred tax assets: | | | | | | | |
Net operating loss carryforwards
|
| | | $ | 19,411 | | |
Tax credit carryforwards
|
| | | | 5,464 | | |
Intangible assets
|
| | | | 3,435 | | |
Stock-based compensation
|
| | | | 2,556 | | |
Disallowed interest carryforwards
|
| | | | 2,005 | | |
Other
|
| | | | 4,784 | | |
Total deferred tax assets
|
| | | | 37,655 | | |
Less: valuation allowance
|
| | | | (35,745) | | |
Net deferred tax assets
|
| | | | 1,910 | | |
Deferred tax liabilities: | | | | | | | |
Prepaid expenses
|
| | | | (1,316) | | |
Right-of-use assets
|
| | | | (594) | | |
Other
|
| | | | (47) | | |
Total deferred tax liabilities
|
| | | | (1,957) | | |
Net deferred tax liability
|
| | | $ | (47) | | |
| | |
Year Ended
December 31, 2019 |
| |||
| | |
(In thousands)
|
| |||
Income tax benefit at the federal statutory rate of 21%
|
| | | $ | (15,799) | | |
State income taxes, net of effect of federal tax benefit
|
| | | | (1,774) | | |
Change in valuation allowance
|
| | | | 18,269 | | |
Research credit
|
| | | | (1,049) | | |
Other, net
|
| | | | 698 | | |
Income tax provision
|
| | | $ | 345 | | |
| | |
Year Ended
December 31, 2019 |
| |||
| | |
(In thousands)
|
| |||
Balance at January 1
|
| | | $ | 1,026 | | |
Additions based on tax positions related to the current year
|
| | | | 449 | | |
Balance at December 31
|
| | | $ | 1,475 | | |
| | |
Magisto
|
| |||
| | |
(In thousands)
|
| |||
Accounts receivable
|
| | | $ | 3,190 | | |
Other current assets
|
| | | | 696 | | |
Goodwill
|
| | | | 142,222 | | |
Intangible assets
|
| | | | 25,900 | | |
Other non-current assets
|
| | | | 13 | | |
Total assets
|
| | | | 172,021 | | |
Other current liabilities
|
| | | | (3,882) | | |
Net assets acquired
|
| | | $ | 168,139 | | |
| | |
Magisto
|
| |||||||||
| | |
(In thousands)
|
| |
Weighted-Average
Useful Life (Years) |
| ||||||
Customer relationships
|
| | | $ | 13,800 | | | | | | 4 | | |
Developed technology
|
| | | | 10,100 | | | | | | 4 | | |
Trade names and trademarks
|
| | | | 2,000 | | | | | | 2 | | |
Total identifiable intangible assets acquired
|
| | | $ | 25,900 | | | | | | | | |
| | |
Year Ended
December 31, 2019 |
| |||
| | |
(In thousands, except
per share data) |
| |||
Revenue
|
| | | $ | 207,833 | | |
Net loss
|
| | | $ | (78,984) | | |
Basic and diluted loss per share
|
| | | $ | (0.60) | | |
| | |
December 31,
2019 |
| |||
| | |
(In thousands)
|
| |||
Goodwill
|
| | | $ | 219,374 | | |
Intangible assets with definite lives, net of accumulated amortization
|
| | | | 25,598 | | |
Total goodwill and intangible assets, net
|
| | | $ | 244,972 | | |
| | |
Year Ended
December 31, 2019 |
| |||
| | |
(In thousands)
|
| |||
Balance at January 1
|
| | | $ | 77,152 | | |
Additions
|
| | | | 142,222 | | |
Balance at December 31
|
| | | $ | 219,374 | | |
| | |
December 31, 2019
|
| |||||||||||||||||||||
| | |
Gross
Carrying Amount |
| |
Accumulated
Amortization |
| |
Net
|
| |
Weighted-Average
Useful Life (Years) |
| ||||||||||||
| | |
(In thousands)
|
| | | | | | | |||||||||||||||
Developed technology
|
| | | $ | 25,500 | | | | | $ | (13,709) | | | | | $ | 11,791 | | | | | | 3.6 | | |
Customer relationships
|
| | | | 16,200 | | | | | | (3,802) | | | | | | 12,398 | | | | | | 3.9 | | |
Trade names
|
| | | | 3,000 | | | | | | (1,591) | | | | | | 1,409 | | | | | | 1.7 | | |
Total
|
| | | $ | 44,700 | | | | | $ | (19,102) | | | | | $ | 25,598 | | | | | | 3.6 | | |
Years Ending December 31,
|
| |
(In thousands)
|
| |||
2020
|
| | | $ | 10,798 | | |
Years Ending December 31,
|
| |
(In thousands)
|
| |||
2021
|
| | | | 6,384 | | |
2022
|
| | | | 5,975 | | |
2023
|
| | | | 2,441 | | |
Total
|
| | | $ | 25,598 | | |
|
| | |
December 31, 2019
|
| |||||||||||||||||||||
| | |
Quoted Market
Prices in Active Markets for Identical Assets (Level 1) |
| |
Significant
Other Observable Inputs (Level 2) |
| |
Significant
Unobservable Inputs (Level 3) |
| |
Total
Fair Value Measurements |
| ||||||||||||
| | |
(In thousands)
|
| |||||||||||||||||||||
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash equivalents: | | | | | | | | | | | | | | | | | | | | | | | | | |
Time deposits
|
| | | $ | — | | | | | $ | 35 | | | | | $ | — | | | | | $ | 35 | | |
Total
|
| | | $ | — | | | | | $ | 35 | | | | | $ | — | | | | | $ | 35 | | |
| | |
Year Ended
December 31, 2019 |
| |||||||||
| | |
Foreign
Currency Translation Adjustments |
| |
Accumulated
Other Comprehensive Loss |
| ||||||
| | |
(In thousands)
|
| |||||||||
Balance at January 1
|
| | | $ | (154) | | | | | $ | (154) | | |
Other comprehensive loss
|
| | | | (78) | | | | | | (78) | | |
Balance at December 31
|
| | | $ | (232) | | | | | $ | (232) | | |
| | |
Year Ended
December 31, 2019 |
| |||||||||
| | |
Basic
|
| |
Diluted
|
| ||||||
| | |
(In thousands, except
per share data) |
| |||||||||
Numerator: | | | | | | | | | | | | | |
Net loss
|
| | | $ | (75,577) | | | | | $ | (75,577) | | |
Denominator: | | | | | | | | | | | | | |
Weighted average basic shares outstanding
|
| | | | 130,994 | | | | | | 130,994 | | |
Dilutive securities(a)
|
| | | | — | | | | | | — | | |
Denominator for earnings per share – weighted average shares(a)
|
| | | | 130,994 | | | | | | 130,994 | | |
Loss per share: | | | | | | | | | | | | | |
Loss per share(b)
|
| | | $ | (0.58) | | | | | $ | (0.58) | | |
| | |
Stock
appreciation rights |
| |
Weighted
average exercise price |
| |
Weighted
average remaining contractual term |
| |
Aggregate
intrinsic value |
| ||||||||||||
| | |
(Shares and intrinsic value in thousands)
|
| |||||||||||||||||||||
Outstanding at January 1
|
| | | | 10,397 | | | | | $ | 5.20 | | | | | | | | | | | | | | |
Granted
|
| | | | 4,415 | | | | | $ | 6.81 | | | | | | | | | | | | | | |
Exercised
|
| | | | (334) | | | | | $ | 5.01 | | | | | | | | | | | | | | |
Forfeited
|
| | | | (997) | | | | | $ | 5.25 | | | | | | | | | | | | | | |
Expired
|
| | | | (20) | | | | | $ | 5.14 | | | | | | | | | | | | | | |
Outstanding at December 31
|
| | | | 13,461 | | | | | $ | 5.73 | | | | | | 8.0 | | | | | $ | 15,000 | | |
Exercisable
|
| | | | 4,712 | | | | | $ | 4.99 | | | | | | 6.7 | | | | | $ | 8,727 | | |
| | |
Awards outstanding
|
| |
Awards exercisable
|
| ||||||||||||||||||||||||||||||
Range of exercise prices
|
| |
Outstanding at
December 31, 2019 |
| |
Weighted
-average remaining contractual life in years |
| |
Weighted
-average exercise price |
| |
Outstanding at
December 31, 2019 |
| |
Weighted
-average remaining contractual life in years |
| |
Weighted
-average exercise price |
| ||||||||||||||||||
| | |
(Shares and intrinsic value in thousands)
|
| | | | | | | | | | | | | |||||||||||||||||||||
$2.01 and $4.00
|
| | | | 365 | | | | | | 4.2 | | | | | $ | 2.96 | | | | | | 365 | | | | | | 4.2 | | | | | $ | 2.96 | | |
$4.01 and $6.00
|
| | | | 6,294 | | | | | | 7.0 | | | | | $ | 4.93 | | | | | | 3,813 | | | | | | 6.7 | | | | | $ | 4.97 | | |
$6.01 and $8.00
|
| | | | 6,802 | | | | | | 9.1 | | | | | $ | 6.61 | | | | | | 534 | | | | | | 8.1 | | | | | $ | 6.55 | | |
| | | | | 13,461 | | | | | | 8.0 | | | | | $ | 5.73 | | | | | | 4,712 | | | | | | 6.7 | | | | | $ | 4.99 | | |
| | |
Year Ended
December 31, 2019 |
|
Expected volatility
|
| |
41%
|
|
Risk-free interest rate
|
| |
1.8%
|
|
Expected term
|
| |
3.4 years
|
|
Dividend yield
|
| |
—%
|
|
Leases
|
| |
Balance Sheet Classification
|
| |
December 31, 2019
|
|
| | | | | |
(In thousands)
|
|
Assets: | | | | | | | |
Right-of-use assets
|
| | Other non-current assets | | |
$2,588
|
|
Liabilities: | | | | | | | |
Current lease liabilities
|
| |
Accrued expenses and other current liabilities
|
| |
$1,294
|
|
Long-term lease liabilities
|
| | Other long-term liabilities | | |
3,287
|
|
Total lease liabilities
|
| | | | |
$4,581
|
|
|
Lease Expense
|
| |
Income Statement Classification
|
| |
Year Ended
December 31, 2019 |
| |||
| | | | | |
(In thousands)
|
| |||
Fixed lease expense
|
| | Cost of revenue | | | | $ | 52 | | |
Fixed lease expense
|
| |
Research and development expense
|
| | | | 413 | | |
Fixed lease expense
|
| | Sales and marketing expense | | | | | 173 | | |
Fixed lease expense
|
| |
General and administrative expense
|
| | | | 3,264 | | |
Total lease expense, net(a)
|
| | | | | | $ | 3,902 | | |
Years Ended December 31,
|
| |
(In thousands)
|
| |||
2020
|
| | | $ | 1,513 | | |
2021
|
| | | | 1,334 | | |
2022
|
| | | | 1,130 | | |
2023
|
| | | | 879 | | |
2024
|
| | | | 220 | | |
Total
|
| | | | 5,076 | | |
Less: interest
|
| | | | 495 | | |
Present value of lease liabilities
|
| | | $ | 4,581 | | |
|
Remaining lease term
|
| |
3.69 years
|
|
|
Discount rate
|
| |
5.63%
|
|
| | |
Year Ended
December 31, 2019 |
| |||
| | |
(In thousands)
|
| |||
Other Information: | | | | | | | |
Right-of-use assets obtained in exchange for lease liabilities
|
| | | $ | 829 | | |
Cash paid for amounts included in the measurement of lease liabilities
|
| | | $ | 1,778 | | |
| | |
Amount of Commitment Expiration Per Period
|
| |||||||||||||||||||||||||||
| | |
Less Than
1 Year |
| |
1-3
Years |
| |
3-5
Years |
| |
More Than
5 Years |
| |
Total
Amounts Committed |
| |||||||||||||||
| | |
(In thousands)
|
| |||||||||||||||||||||||||||
Purchase obligations
|
| | | $ | 40,939 | | | | | $ | 15,361 | | | | | $ | — | | | | | $ | — | | | | | $ | 56,300 | | |
| | |
December 31, 2019
|
| |||
| | |
(In thousands)
|
| |||
Promissory note due May 2, 2023
|
| | | $ | 37,706 | | |
Promissory note due on demand
|
| | | | 35,457 | | |
Promissory note due on demand
|
| | | | 24,296 | | |
Total long-term debt – related party
|
| | | | 97,459 | | |
Less: Current portion of long-term – related party
|
| | | | 59,753 | | |
Total long-term debt – related party, net of current portion
|
| | |
$
|
37,706
|
| |
| | |
December 31, 2019
|
| |||||||||
| | |
Carrying
Value |
| |
Fair
Value |
| ||||||
| | |
(In thousands)
|
| |||||||||
Current portion of long-term debt – related party
|
| | | $ | 59,753 | | | | | $ | 59,753 | | |
Long-term debt – related party, net of current portion
|
| | | $ | 37,706 | | | | | $ | 43,487 | | |
| | |
(In thousands)
|
| |||
2020
|
| | | $ | 59,753 | | |
2023
|
| | | | 37,706 | | |
Total
|
| | | | 97,459 | | |
Less: Current portion of long-term debt – related party
|
| | | | 59,753 | | |
Total long-term debt – related party, net of current portion
|
| | | $ | 37,706 | | |
| | |
Year Ended
December 31, 2019 |
| |||
| | |
(In thousands)
|
| |||
Revenue: | | | | | | | |
United States
|
| | | $ | 100,275 | | |
All other countries
|
| | | | 95,740 | | |
Total
|
| | | $ | 196,015 | | |
| | |
December 31, 2019
|
| |||
| | |
(In thousands)
|
| |||
Long-lived assets (excluding goodwill, intangible assets and ROU assets): | | | | | | | |
United States
|
| | | $ | 2,766 | | |
All other countries
|
| | | | 231 | | |
Total
|
| | | $ | 2,997 | | |
| | |
January 1,
2019 |
| |
December 31,
2019 |
| ||||||
| | |
(In thousands)
|
| |||||||||
Cash and cash equivalents
|
| | | $ | 985 | | | | | $ | 1,939 | | |
Restricted cash included in other current assets
|
| | | | 23 | | | | | | 24 | | |
Total cash and cash equivalents and restricted cash as shown on the consolidated statement of cash flows
|
| | | $ | 1,008 | | | | | $ | 1,963 | | |
| | |
December 31, 2019
|
| |||
| | |
(In thousands)
|
| |||
Prepaid expenses
|
| | | $ | 2,884 | | |
Capitalized costs to obtain a contract with a customer
|
| | | | 1,668 | | |
Acquisition-related receivable
|
| | | | 1,169 | | |
Other
|
| | | | 677 | | |
Total other current assets
|
| | | $ | 6,398 | | |
| | |
December 31, 2019
|
| |||
| | |
(In thousands)
|
| |||
Leasehold improvements
|
| | | $ | 3,033 | | |
Computer and other equipment
|
| | | | 1,213 | | |
Total leasehold improvements and equipment
|
| | | | 4,246 | | |
Accumulated depreciation and amortization
|
| | | | (1,249) | | |
Leasehold improvements and equipment, net
|
| | | $ | 2,997 | | |
| | |
December 31, 2019
|
| |||
| | |
(In thousands)
|
| |||
Accrued hosting fees
|
| | | $ | 10,741 | | |
Other
|
| | | | 32,546 | | |
Total accrued expenses and other current liabilities
|
| | | $ | 43,287 | | |
| | |
Year Ended
December 31, 2019 |
| |||
| | |
(In thousands)
|
| |||
Other expense, net
|
| | | $ | (6,441) | | |
| | |
Year Ended
December 31, 2019 |
| |||
| | |
(In thousands)
|
| |||
Cash paid (received) during the year for: | | | | | | | |
Interest
|
| | | $ | 6,529 | | |
Income tax payments
|
| | | $ | 103 | | |
Description
|
| |
Balance at
Beginning of Period |
| |
Charges to
Earnings |
| |
Charges to
Other Accounts |
| |
Deductions
|
| |
Balance at
End of Period |
| |||||||||||||||
| | |
(In thousands)
|
| |||||||||||||||||||||||||||
2019 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Allowance for doubtful accounts
|
| | | $ | 180 | | | | | $ | 1,245(a) | | | | | $ | — | | | | | $ | (1,152)(b) | | | | | $ | 273 | | |
Deferred tax valuation allowance
|
| | | | 17,476 | | | | | | 18,269(c) | | | | | | — | | | | | | — | | | | | | 35,745 | | |
Other reserves
|
| | | | 807 | | | | | | | | | | | | | | | | | | | | | | | | 3 | | |
| | |
December 31, 2019
|
| |
September 30, 2020
|
| ||||||
| | |
(In thousands)
|
| |||||||||
ASSETS
|
| | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 1,939 | | | | | $ | 12,506 | | |
Accounts receivable, net of allowance of $273 and $1,445, respectively
|
| | | | 9,898 | | | | | | 15,047 | | |
Other current assets
|
| | | | 6,398 | | | | | | 7,731 | | |
Total current assets
|
| | | | 18,235 | | | | | | 35,284 | | |
Leasehold improvements and equipment, net
|
| | | | 2,997 | | | | | | 3,321 | | |
Goodwill
|
| | | | 219,374 | | | | | | 219,337 | | |
Intangible assets, net
|
| | | | 25,598 | | | | | | 12,947 | | |
Other non-current assets
|
| | | | 5,296 | | | | | | 6,051 | | |
TOTAL ASSETS
|
| | | $ | 271,500 | | | | | $ | 276,940 | | |
LIABILITIES AND SHAREHOLDERS’ EQUITY (DEFICIT)
|
| | | | | | | | | | | | |
LIABILITIES: | | | | | | | | | | | | | |
Accounts payable, trade
|
| | | $ | 1,490 | | | | | $ | 2,618 | | |
Current portion of long-term debt – related party
|
| | | | 59,753 | | | | | | 40,602 | | |
Deferred revenue
|
| | | | 83,944 | | | | | | 128,412 | | |
Due to IAC/InterActiveCorp
|
| | | | 17,575 | | | | | | 19,373 | | |
Accrued expenses and other current liabilities
|
| | | | 43,287 | | | | | | 41,962 | | |
Total current liabilities
|
| | | | 206,049 | | | | | | 232,967 | | |
Long-term debt – related party
|
| | | | 37,706 | | | | | | 50,000 | | |
Other long-term liabilities
|
| | | | 4,112 | | | | | | 3,595 | | |
Commitments and contingencies
|
| | | | | | | | | | | | |
SHAREHOLDERS’ EQUITY (DEFICIT):
|
| | | | | | | | | | | | |
Class A voting common stock $0.01 par value; authorized 150,000; 75,000 shares issued and outstanding
|
| | | | 750 | | | | | | 750 | | |
Class B non-voting common stock $0.01 par value; authorized 150,000;
66,021 and 66,286 shares issued and outstanding, respectively |
| | | | 660 | | | | | | 663 | | |
Preferred stock $0.01 par value; authorized 50,000; no shares issued and outstanding
|
| | | | — | | | | | | — | | |
Additional paid-in capital
|
| | | | 223,754 | | | | | | 235,356 | | |
Accumulated deficit
|
| | | | (201,299) | | | | | | (246,142) | | |
Accumulated other comprehensive loss
|
| | | | (232) | | | | | | (249) | | |
Total shareholders’ equity (deficit)
|
| | | | 23,633 | | | | | | (9,622) | | |
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY (DEFICIT)
|
| | | $ | 271,500 | | | | | $ | 276,940 | | |
| | |
Nine Months Ended September 30,
|
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
| | |
(In thousands, except per share data)
|
| |||||||||
Revenue
|
| | | $ | 141,439 | | | | | $ | 199,432 | | |
Cost of revenue (exclusive of depreciation shown separately below)
|
| | | | 57,886 | | | | | | 64,126 | | |
Gross profit
|
| | | | 83,553 | | | | | | 135,306 | | |
Operating expenses:
|
| | | | | | | | | | | | |
Research and development expense
|
| | | | 33,313 | | | | | | 48,031 | | |
Sales and marketing expense
|
| | | | 65,211 | | | | | | 77,287 | | |
General and administrative expense
|
| | | | 26,137 | | | | | | 34,141 | | |
Depreciation
|
| | | | 364 | | | | | | 266 | | |
Amortization of intangibles
|
| | | | 6,530 | | | | | | 12,651 | | |
Total operating expenses
|
| | | | 131,555 | | | | | | 172,376 | | |
Operating loss
|
| | | | (48,002) | | | | | | (37,070) | | |
Interest expense – related party
|
| | | | (6,050) | | | | | | (6,985) | | |
Other expense, net
|
| | | | (6,353) | | | | | | (134) | | |
Loss before income taxes
|
| | | | (60,405) | | | | | | (44,189) | | |
Income tax provision
|
| | | | (223) | | | | | | (654) | | |
Net loss
|
| | | $ | (60,628) | | | | | $ | (44,843) | | |
Per share information:(a)
|
| | | | | | | | | | | | |
Basic loss per share
|
| | | $ | (0.48) | | | | | $ | (0.32) | | |
Diluted loss per share
|
| | | $ | (0.48) | | | | | $ | (0.32) | | |
Stock-based compensation expense by function:
|
| | | | | | | | | | | | |
Cost of revenue
|
| | | $ | 10 | | | | | $ | 51 | | |
Research and development expense
|
| | | | 1,115 | | | | | | 2,483 | | |
Sales and marketing expense
|
| | | | 407 | | | | | | 540 | | |
General and administrative expense
|
| | | | 3,210 | | | | | | 6,483 | | |
Total stock-based compensation expense
|
| | | $ | 4,742 | | | | | $ | 9,557 | | |
| | |
Nine Months Ended September 30,
|
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
| | |
(In thousands)
|
| |||||||||
Net loss
|
| | | $ | (60,628) | | | | | $ | (44,843) | | |
Other comprehensive loss:
|
| | | | | | | | | | | | |
Change in foreign currency translation adjustments
|
| | | | (89) | | | | | | (17) | | |
Total other comprehensive loss
|
| | | | (89) | | | | | | (17) | | |
Comprehensive loss
|
| | | $ | (60,717) | | | | | $ | (44,860) | | |
| | |
Class A Common
Stock $0.01 Par Value |
| |
Class B Common
Stock $0.01 Par Value |
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Accumulated
Other Comprehensive Loss |
| |
Total
Shareholders’ (Deficit) Equity |
| | ||||||||||||||||||||||||||||||||
| | |
$
|
| |
Shares
|
| |
$
|
| |
Shares
|
| | ||||||||||||||||||||||||||||||||||||||
| | |
(In thousands)
|
| | |||||||||||||||||||||||||||||||||||||||||||||||
Balance as of January 1, 2019
|
| | | $ | 635 | | | | | | 63,488 | | | | | $ | 528 | | | | | | 52,816 | | | | | $ | 48,855 | | | | | $ | (125,722) | | | | | $ | (154) | | | | | $ | (75,858) | | | | ||
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (60,628) | | | | | | — | | | | | | (60,628) | | | | | |
Other comprehensive income loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (89) | | | | | | (89) | | | | | |
Stock-based compensation expense
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,742 | | | | | | — | | | | | | — | | | | | | 4,742 | | | | | |
Issuance of common stock to IAC/InterActiveCorp as reimbursement for settlement of Vimeo, Inc. stock appreciation rights
|
| | | | — | | | | | | 48 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | |
Issuance of common stock to IAC/
InterActiveCorp in connection with the funding of the Magisto acquisition |
| | | | 115 | | | | | | 11,462 | | | | | | 132 | | | | | | 13,205 | | | | | | 168,227 | | | | | | — | | | | | | — | | | | | | 168,474 | | | | | |
Other
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 930 | | | | | | — | | | | | | — | | | | | | 930 | | | | | |
Balance as of September 30, 2019
|
| | | $ | 750 | | | | | | 74,998 | | | | | $ | 660 | | | | | | 66,021 | | | | | $ | 222,754 | | | | | $ | (186,350) | | | | | $ | (243) | | | | | $ | 37,571 | | | | ||
Balance as of December 31, 2019
|
| | | $ | 750 | | | | | | 75,000 | | | | | $ | 660 | | | | | | 66,021 | | | | | $ | 223,754 | | | | | $ | (201,299) | | | | | $ | (232) | | | | | $ | 23,633 | | | | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (44,843) | | | | | | — | | | | | | (44,843) | | | | | |
Other comprehensive loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | —(17) | | | | | | (17) | | | | | | | | | | | |
Stock-based compensation expense
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 9,557 | | | | | | — | | | | | | — | | | | | | 9,557 | | | | | |
Issuance of common stock to IAC/InterActiveCorp as reimbursement for settlement of Vimeo, Inc. stock appreciation rights
|
| | | | — | | | | | | — | | | | | | 3 | | | | | | 265 | | | | | | — | | | | | | — | | | | | | — | | | | | | 3 | | | | | |
Other
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,045 | | | | | | — | | | | | | — | | | | | | 2,045 | | | | | |
Balance as of September 30, 2020
|
| | | $ | 750 | | | | | | 75,000 | | | | | $ | 663 | | | | | | 66,286 | | | | | $ | 235,356 | | | | | $ | (246,142) | | | | | $ | (249) | | | | | $ | (9,622) | | | | | |
| | |
Nine Months Ended September 30,
|
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
| | |
(In thousands)
|
| |||||||||
Cash flows from operating activities: | | | | | | | | | | | | | |
Net loss
|
| | | $ | (60,628) | | | | | $ | (44,843) | | |
Adjustments to reconcile net loss to net cash used in operating activities: | | | | | | | | | | | | | |
Stock-based compensation expense
|
| | | | 4,742 | | | | | | 9,557 | | |
Amortization of intangibles
|
| | | | 6,530 | | | | | | 12,651 | | |
Depreciation
|
| | | | 364 | | | | | | 266 | | |
Provision for credit losses
|
| | | | 1,058 | | | | | | 1,546 | | |
Gain on sale of an investment
|
| | | | (1,995) | | | | | | (288) | | |
Loss on sale of the hardware business
|
| | | | 8,234 | | | | | | — | | |
Other adjustments, net
|
| | | | 1,622 | | | | | | 1,259 | | |
Changes in assets and liabilities, net of effects of acquisitions and dispositions:
|
| | | | | | | | | | | | |
Accounts receivable
|
| | | | (2,956) | | | | | | (8,723) | | |
Other assets
|
| | | | (3,573) | | | | | | (2,664) | | |
Accounts payable and other liabilities
|
| | | | (422) | | | | | | 2,741 | | |
Income taxes payable and receivable
|
| | | | 104 | | | | | | (168) | | |
Deferred revenue
|
| | | | 12,526 | | | | | | 46,621 | | |
Net cash (used in) provided by operating activities
|
| | | | (34,394) | | | | | | 17,955 | | |
Cash flows from investing activities: | | | | | | | | | | | | | |
Acquisitions, net of cash acquired
|
| | | | (168,139) | | | | | | 98 | | |
Capital expenditures
|
| | | | (2,238) | | | | | | (704) | | |
Net proceeds from the sale of an investment
|
| | | | 2,213 | | | | | | 288 | | |
Other, net
|
| | | | (3,487) | | | | | | — | | |
Net cash used in investing activities
|
| | | | (171,651) | | | | | | (318) | | |
Cash flows from financing activities: | | | | | | | | | | | | | |
Issuance of common stock to IAC/InterActiveCorp in connection with the
funding of the Magisto acquisition |
| | | | 168,474 | | | | | | — | | |
Proceeds from issuance of related-party debt
|
| | | | 38,665 | | | | | | 28,600 | | |
Principal payments on related-party debt
|
| | | | — | | | | | | (35,457) | | |
Net cash provided by (used in) financing activities
|
| | | | 207,139 | | | | | | (6,857) | | |
Total cash provided
|
| | | | 1,094 | | | | | | 10,780 | | |
Effect of exchange rate changes on cash and cash equivalents and restricted cash
|
| | | | (84) | | | | | | (46) | | |
Net increase in cash and cash equivalents and restricted cash
|
| | | | 1,010 | | | | | | 10,734 | | |
Cash and cash equivalents and restricted cash at beginning of period
|
| | | | 1,008 | | | | | | 1,963 | | |
Cash and cash equivalents and restricted cash at end of period
|
| | | $ | 2,018 | | | | | $ | 12,697 | | |
| | |
Nine Months
Ended September 30, 2020 |
| |||
| | |
(In thousands)
|
| |||
Balance at January 1
|
| | | $ | 273 | | |
Current period provision for credit losses
|
| | | | 1,546 | | |
Write-offs charged against the allowance
|
| | | | (688) | | |
Recoveries collected
|
| | | | 14 | | |
Balance at September 30
|
| | | $ | 1,145 | | |
| | |
Magisto
|
| |||
| | |
(In thousands)
|
| |||
Accounts receivable
|
| | | $ | 3,190 | | |
Other current assets
|
| | | | 611 | | |
Goodwill
|
| | | | 142,185 | | |
Intangible assets
|
| | | | 25,900 | | |
Total assets
|
| | | | 171,886 | | |
Other current liabilities
|
| | | | (3,845) | | |
Net assets acquired
|
| | | $ | 168,041 | | |
| | |
Magisto
|
| |||||||||
| | |
(In thousands)
|
| |
Weighted-
Average Useful Life (Years) |
| ||||||
Customer relationships
|
| | | $ | 13,800 | | | | | | 4 | | |
Developed technology
|
| | | | 10,100 | | | | | | 4 | | |
Trade names and trademarks
|
| | | | 2,000 | | | | | | 2 | | |
Total identifiable intangible assets acquired
|
| | | $ | 25,900 | | | | | | | | |
|
| | |
Nine Months
Ended September 30, 2019 |
| |||
| | |
(In thousands,
except per share data) |
| |||
Revenue
|
| | | $ | 152,803 | | |
Net loss
|
| | | $ | (64,408) | | |
Basic and diluted loss per share
|
| | | $ | (0.50) | | |
| | |
December 31, 2019
|
| |||||||||||||||||||||
| | |
Quoted Market
Prices in Active Markets for Identical Assets (Level 1) |
| |
Significant
Other Observable Inputs (Level 2) |
| |
Significant
Unobservable Inputs (Level 3) |
| |
Total
Fair Value Measurements |
| ||||||||||||
| | |
(In thousands)
|
| |||||||||||||||||||||
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash equivalents: | | | | | | | | | | | | | | | | | | | | | | | | | |
Time deposits
|
| | | $ | — | | | | | $ | 35 | | | | | $ | — | | | | | $ | 35 | | |
Total
|
| | | $ | — | | | | | $ | 35 | | | | | $ | — | | | | | $ | 35 | | |
|
| | |
September 30, 2020
|
| |||||||||||||||||||||
| | |
Quoted Market
Prices in Active Markets for Identical Assets (Level 1) |
| |
Significant
Other Observable Inputs (Level 2) |
| |
Significant
Unobservable Inputs (Level 3) |
| |
Total
Fair Value Measurements |
| ||||||||||||
| | |
(In thousands)
|
| |||||||||||||||||||||
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash equivalents: | | | | | | | | | | | | | | | | | | | | | | | | | |
Money market funds
|
| | | $ | 9,500 | | | | | $ | — | | | | | $ | — | | | | | $ | 9,500 | | |
Total
|
| | | $ | 9,500 | | | | | $ | — | | | | | $ | — | | | | | $ | 9,500 | | |
| | |
Nine Months Ended
September 30, 2019 |
| |
Nine Months Ended
September 30, 2020 |
| ||||||||||||||||||
| | |
Foreign
Currency Translation Adjustments |
| |
Accumulated
Other Comprehensive Loss |
| |
Foreign
Currency Translation Adjustments |
| |
Accumulated
Other Comprehensive Loss |
| ||||||||||||
| | |
(In thousands)
|
| |||||||||||||||||||||
Balance as of January 1
|
| | | $ | (154) | | | | | $ | (154) | | | | | $ | (232) | | | | | $ | (232) | | |
Other comprehensive loss
|
| | | | (89) | | | | | | (89) | | | | | | (17) | | | | | | (17) | | |
Balance as of September 30
|
| | | $ | (243) | | | | | $ | (243) | | | | | $ | (249) | | | | | $ | (249) | | |
| | |
Nine Months Ended September 30,
|
| |||||||||||||||||||||
| | |
2019
|
| |
2020
|
| ||||||||||||||||||
| | |
Basic
|
| |
Diluted
|
| |
Basic
|
| |
Diluted
|
| ||||||||||||
| | |
(In thousands, except per share data)
|
| |||||||||||||||||||||
Numerator: | | | | | | | | | | | | | | | | | | | | | | | | | |
Net loss
|
| | | $ | (60,628) | | | | | $ | (60,628) | | | | | $ | (44,843) | | | | | $ | (44,843) | | |
Denominator: | | | | | | | | | | | | | | | | | | | | | | | | | |
Weighted average basic shares outstanding
|
| | | | 127,616 | | | | | | 127,616 | | | | | | 141,198 | | | | | | 141,198 | | |
Dilutive securities(a)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Denominator for earnings per share – weighted average shares(a)
|
| | | | 127,616 | | | | | | 127,616 | | | | | | 141,198 | | | | | | 141,198 | | |
Loss per share: | | | | | | | | | | | | | | | | | | | | | | | | | |
Loss per share(b)
|
| | | $ | (0.48) | | | | | $ | (0.48) | | | | | $ | (0.32) | | | | | $ | (0.32) | | |
|
| | |
December 31,
2019 |
| |
September 30,
2020 |
| ||||||
| | |
(In thousands)
|
| |||||||||
Promissory note due May 2, 2023
|
| | | $ | 37,706 | | | | | $ | 50,000 | | |
Promissory note due on demand
|
| | | | 35,457 | | | | | | — | | |
Promissory note due on demand
|
| | | | 24,296 | | | | | | 40,602 | | |
Total long-term debt – related party
|
| | | | 97,459 | | | | | | 90,602 | | |
Less: Current portion of long-term – related party
|
| | | | 59,753 | | | | | | 40,602 | | |
Total long-term debt – related party, net of current portion
|
| | |
$
|
37,706
|
| | | |
$
|
50,000
|
| |
| | |
December 31, 2019
|
| |
September 30, 2020
|
| ||||||||||||||||||
| | |
Carrying
Value |
| |
Fair Value
|
| |
Carrying
Value |
| |
Fair Value
|
| ||||||||||||
| | |
(In thousands)
|
| |||||||||||||||||||||
Current portion of long-term – related party
|
| | | $ | 59,753 | | | | | $ | 59,753 | | | | | $ | 40,602 | | | | | $ | 40,602 | | |
Long-term debt – related party, net of current portion
|
| | | $ | 37,706 | | | | | $ | 43,487 | | | | | $ | 50,000 | | | | | $ | 54,928 | | |
| | |
Nine Months Ended
September 30, |
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
| | |
(In thousands)
|
| |||||||||
Revenue: | | | | | | | | | | | | | |
United States
|
| | | $ | 73,171 | | | | | $ | 101,004 | | |
All other countries
|
| | | | 68,268 | | | | | | 98,428 | | |
Total
|
| | | $ | 141,439 | | | | | $ | 199,432 | | |
| | |
December 31,
2019 |
| |
September 30,
2020 |
| ||||||
| | |
(In thousands)
|
| |||||||||
Long-lived assets (excluding goodwill, intangible assets and ROU assets): | | | | | | | | | | | | | |
United States
|
| | | $ | 2,766 | | | | | $ | 2,717 | | |
All other countries
|
| | | | 231 | | | | | | 604 | | |
Total
|
| | | $ | 2,997 | | | | | $ | 3,321 | | |
| | |
January 1,
2019 |
| |
September 30,
2019 |
| |
December 31,
2019 |
| |
September 30,
2020 |
| ||||||||||||
| | |
(In thousands)
|
| |||||||||||||||||||||
Cash and cash equivalents
|
| | | $ | 985 | | | | | $ | 1,994 | | | | | $ | 1,939 | | | | | $ | 12,506 | | |
Restricted cash included in other current assets
|
| | | | 23 | | | | | | 24 | | | | | | 24 | | | | | | 191 | | |
Total cash and cash equivalents and restricted cash as shown on the consolidated statement of cash flows
|
| | | $ | 1,008 | | | | | $ | 2,018 | | | | | $ | 1,963 | | | | | $ | 12,697 | | |
Asset Category
|
| |
December 31,
2019 |
| |
September 30,
2020 |
| ||||||
| | |
(In thousands)
|
| |||||||||
Right-of-use assets included in other non-current assets
|
| | | $ | 3,770 | | | | | $ | 4,485 | | |
Leasehold improvements and equipment, net
|
| | | $ | 1,249 | | | | | $ | 1,525 | | |
Asset Category
|
| |
December 31,
2019 |
| |
September 30,
2020 |
| ||||||
| | |
(In thousands)
|
| |||||||||
Intangible assets
|
| | | $ | 19,102 | | | | | $ | 31,753 | | |
| | |
Nine Months Ended
September 30, |
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
| | |
(In thousands)
|
| |||||||||
Other expense, net
|
| | | $ | (6,353) | | | | | $ | (134) | | |
|
Signature
|
| |
Title
|
| |
Date
|
|
|
*
Barry Diller
|
| |
Chairman of the Board,
Senior Executive and Director |
| | February 2, 2021 | |
|
*
Joseph Levin
|
| |
Chief Executive Officer and Director
|
| | February 2, 2021 | |
|
*
Victor A. Kaufman
|
| |
Vice Chairman and Director
|
| | February 2, 2021 | |
|
/s/ Glenn H. Schiffman
Glenn H. Schiffman
|
| |
Executive Vice President and
Chief Financial Officer |
| | February 2, 2021 | |
|
/s/ Michael H. Schwerdtman
Michael H. Schwerdtman
|
| |
Senior Vice President and Controller
(Principal Accounting Officer) |
| | February 2, 2021 | |
|
*
Chelsea Clinton
|
| |
Director
|
| | February 2, 2021 | |
|
*
Michael D. Eisner
|
| |
Director
|
| | February 2, 2021 | |
|
*
Bonnie S. Hammer
|
| |
Director
|
| | February 2, 2021 | |
|
*
Bryan Lourd
|
| |
Director
|
| | February 2, 2021 | |
|
Signature
|
| |
Title
|
| |
Date
|
|
|
Westley Moore
|
| |
Director
|
| | February 2, 2021 | |
|
*
David Rosenblatt
|
| |
Director
|
| | February 2, 2021 | |
|
*
Alan G. Spoon
|
| |
Director
|
| | February 2, 2021 | |
|
*
Alexander von Furstenberg
|
| |
Director
|
| | February 2, 2021 | |
|
*
Richard F. Zannino
|
| |
Director
|
| | February 2, 2021 | |
|
Signature
|
| |
Title
|
| |
Date
|
|
|
*
Joseph Levin
|
| |
President
(Principal Executive Officer) |
| | February 2, 2021 | |
|
/s/ Glenn H. Schiffman
Glenn H. Schiffman
|
| |
Chief Financial Officer and Director
(Principal Financial Officer) |
| | February 2, 2021 | |
|
/s/ Michael H. Schwerdtman
Michael H. Schwerdtman
|
| |
Vice President and Controller
(Principal Accounting Officer) |
| | February 2, 2021 | |
|
/s/ Kendall F. Handler
Kendall F. Handler
|
| |
Director
|
| | February 2, 2021 | |
Exhibit 23.1
Consent of Independent Registered Public Accounting Firm
We consent to the reference to our firm under the caption “Experts” and to the use of our report dated March 20, 2020 (except for Notes 1, 2, 5, 10 and 17 as to which the date is October 5, 2020), with respect to the combined financial statements of IAC Holdings, Inc. as of December 31, 2019 and 2018, and for each of the three years in the period ended December 31, 2019, included in Amendment No. 1 to the Registration Statement (Form S-4 No. 333-251656) and the related proxy statement/consent solicitation statement/prospectus of IAC/InterActiveCorp and Vimeo Holdings, Inc. for the registration of IAC/InterActiveCorp common stock and Vimeo Holdings, Inc. common stock.
/s/ Ernst & Young LLP
New York, New York
February 2, 2021
Exhibit 23.2
Consent of Independent Registered Public Accounting Firm
We consent to the reference to our firm under the caption “Experts” and to the use of our report dated December 23, 2020 (except for Note 17 as to which the date is February 2, 2021), with respect to the consolidated financial statements of Vimeo, Inc. as of December 31, 2019, and for the year then ended, included in Amendment No. 1 to the Registration Statement (Form S-4 No. 333-251656) and the related proxy statement/consent solicitation statement/prospectus of IAC/InterActiveCorp and Vimeo Holdings, Inc. for the registration of IAC/InterActiveCorp common stock and Vimeo Holdings, Inc. common stock.
/s/ Ernst & Young LLP
New York, New York
February 2, 2021