GUARANTOR AND NON-GUARANTOR FINANCIAL INFORMATION | GUARANTOR AND NON-GUARANTOR FINANCIAL INFORMATION The 2013 and 2012 Senior Notes are unconditionally guaranteed, jointly and severally, by certain domestic subsidiaries that are 100% owned by the Company. The following tables present condensed consolidating financial information at September 30, 2015 and December 31, 2014 and for the three and nine months ended September 30, 2015 and 2014 for: IAC, on a stand-alone basis; the combined guarantor subsidiaries of IAC; the combined non-guarantor subsidiaries of IAC; and IAC on a consolidated basis. Balance sheet at September 30, 2015: IAC Guarantor Subsidiaries Non-Guarantor Subsidiaries Total Eliminations IAC Consolidated (In thousands) Cash and cash equivalents $ 360,009 $ — $ 406,439 $ — $ 766,448 Marketable securities 53,477 — 460 — 53,937 Accounts receivable, net 9 147,175 99,794 — 246,978 Other current assets 7,261 93,121 82,236 (3,735 ) 178,883 Intercompany receivables — 1,557,881 779,941 (2,337,822 ) — Property and equipment, net 4,574 228,159 66,345 — 299,078 Goodwill — 1,247,038 522,103 — 1,769,141 Intangible assets, net — 307,079 152,842 — 459,921 Investment in subsidiaries 5,033,588 957,866 — (5,991,454 ) — Other non-current assets 92,132 28,897 139,963 (8,060 ) 252,932 Total assets $ 5,551,050 $ 4,567,216 $ 2,250,123 $ (8,341,071 ) $ 4,027,318 Accounts payable, trade $ 2,865 $ 34,991 $ 30,592 $ — $ 68,448 Other current liabilities 54,163 326,379 204,453 14 585,009 Long-term debt 1,000,000 — — — 1,000,000 Income taxes payable 858 4,531 18,252 — 23,641 Intercompany liabilities 2,337,822 — — (2,337,822 ) — Other long-term liabilities 310,151 105,074 76,386 (11,809 ) 479,802 Redeemable noncontrolling interests — — 25,227 — 25,227 IAC shareholders' equity 1,845,191 4,096,241 1,895,213 (5,991,454 ) 1,845,191 Total liabilities and shareholders' equity $ 5,551,050 $ 4,567,216 $ 2,250,123 $ (8,341,071 ) $ 4,027,318 Balance sheet at December 31, 2014: IAC Guarantor Subsidiaries Non-Guarantor Subsidiaries Total Eliminations IAC Consolidated (In thousands) Cash and cash equivalents $ 766,076 $ 1,021 $ 223,308 $ — $ 990,405 Marketable securities 159,197 — 1,451 — 160,648 Accounts receivable, net 13 155,262 80,811 — 236,086 Other current assets 23,923 91,105 57,487 (5,773 ) 166,742 Intercompany receivables — 1,688,403 970,810 (2,659,213 ) — Property and equipment, net 4,950 232,819 64,690 — 302,459 Goodwill — 1,249,807 505,119 — 1,754,926 Intangible assets, net — 325,771 166,165 — 491,936 Investment in subsidiaries 5,035,304 930,443 — (5,965,747 ) — Other non-current assets 44,610 20,682 109,372 (2,988 ) 171,676 Total assets $ 6,034,073 $ 4,695,313 $ 2,179,213 $ (8,633,721 ) $ 4,274,878 Accounts payable, trade $ 3,059 $ 55,320 $ 22,784 $ — $ 81,163 Other current liabilities 73,491 328,920 191,197 (817 ) 592,791 Long-term debt 1,000,000 80,000 — — 1,080,000 Income taxes payable 2,240 4,771 25,624 — 32,635 Intercompany liabilities 2,659,213 — — (2,659,213 ) — Other long-term liabilities 304,117 104,219 54,328 (7,944 ) 454,720 Redeemable noncontrolling interests — — 40,427 — 40,427 IAC shareholders' equity 1,991,953 4,122,083 1,843,664 (5,965,747 ) 1,991,953 Noncontrolling interests — — 1,189 — 1,189 Total liabilities and shareholders' equity $ 6,034,073 $ 4,695,313 $ 2,179,213 $ (8,633,721 ) $ 4,274,878 Statement of operations for the three months ended September 30, 2015: IAC Guarantor Subsidiaries Non-Guarantor Subsidiaries Total Eliminations IAC Consolidated (In thousands) Revenue $ — $ 606,269 $ 235,352 $ (3,060 ) $ 838,561 Operating costs and expenses: Cost of revenue (exclusive of depreciation shown separately below) 307 117,292 87,922 (260 ) 205,261 Selling and marketing expense 1,250 276,036 62,741 (2,801 ) 337,226 General and administrative expense 37,186 70,225 26,710 1 134,122 Product development expense 2,408 31,945 12,506 — 46,859 Depreciation 613 10,799 4,213 — 15,625 Amortization of intangibles — 6,246 6,092 — 12,338 Total operating costs and expenses 41,764 512,543 200,184 (3,060 ) 751,431 Operating (loss) income (41,764 ) 93,726 35,168 — 87,130 Equity in earnings of unconsolidated affiliates 96,076 19,940 541 (116,159 ) 398 Interest expense (12,995 ) (2,963 ) (34 ) — (15,992 ) Other income, net 24,678 2,911 6,411 — 34,000 Earnings from continuing operations before income taxes 65,995 113,614 42,086 (116,159 ) 105,536 Income tax provision (401 ) (35,131 ) (4,978 ) — (40,510 ) Earnings from continuing operations 65,594 78,483 37,108 (116,159 ) 65,026 Earnings (loss) from discontinued operations, net of tax 17 — (1 ) 1 17 Net earnings 65,611 78,483 37,107 (116,158 ) 65,043 Net loss attributable to noncontrolling interests — — 568 — 568 Net earnings attributable to IAC shareholders $ 65,611 $ 78,483 $ 37,675 $ (116,158 ) $ 65,611 Comprehensive income attributable to IAC shareholders $ 51,418 $ 80,157 $ 26,935 $ (107,092 ) $ 51,418 Statement of operations for the three months ended September 30, 2014: IAC Guarantor Subsidiaries Non-Guarantor Subsidiaries Total Eliminations IAC Consolidated (In thousands) Revenue $ — $ 570,101 $ 215,132 $ (3,002 ) $ 782,231 Operating costs and expenses: Cost of revenue (exclusive of depreciation shown separately below) 387 128,968 96,028 (688 ) 224,695 Selling and marketing expense 723 220,780 59,091 (2,273 ) 278,321 General and administrative expense 28,046 56,955 21,976 10 106,987 Product development expense 1,935 28,131 10,676 (51 ) 40,691 Depreciation 402 9,434 4,297 — 14,133 Amortization of intangibles — 10,784 5,667 — 16,451 Total operating costs and expenses 31,493 455,052 197,735 (3,002 ) 681,278 Operating (loss) income (31,493 ) 115,049 17,397 — 100,953 Equity in earnings (losses) of unconsolidated affiliates 89,209 17,246 95 (107,162 ) (612 ) Interest expense (12,948 ) (1,050 ) (11 ) — (14,009 ) Other (expense) income, net (8,311 ) 8,771 3,653 — 4,113 Earnings from continuing operations before income taxes 36,457 140,016 21,134 (107,162 ) 90,445 Income tax benefit (provision) 114,625 (46,133 ) (8,676 ) — 59,816 Earnings from continuing operations 151,082 93,883 12,458 (107,162 ) 150,261 Earnings from discontinued operations, net of tax 175,730 — 5 (5 ) 175,730 Net earnings 326,812 93,883 12,463 (107,167 ) 325,991 Net loss attributable to noncontrolling interests — — 821 — 821 Net earnings attributable to IAC shareholders $ 326,812 $ 93,883 $ 13,284 $ (107,167 ) $ 326,812 Comprehensive income (loss) attributable to IAC shareholders $ 289,950 $ 90,988 $ (23,904 ) $ (67,084 ) $ 289,950 Statement of operations for the nine months ended September 30, 2015: IAC Guarantor Subsidiaries Non-Guarantor Subsidiaries Total Eliminations IAC Consolidated (In thousands) Revenue $ — $ 1,787,137 $ 604,172 $ (9,104 ) $ 2,382,205 Operating costs and expenses: Cost of revenue (exclusive of depreciation shown separately below) 846 354,416 225,478 (650 ) 580,090 Selling and marketing expense 3,315 829,308 190,086 (8,420 ) 1,014,289 General and administrative expense 95,192 202,314 80,793 (34 ) 378,265 Product development expense 6,915 94,075 37,556 — 138,546 Depreciation 1,440 33,489 11,764 — 46,693 Amortization of intangibles — 18,742 20,562 — 39,304 Total operating costs and expenses 107,708 1,532,344 566,239 (9,104 ) 2,197,187 Operating (loss) income (107,708 ) 254,793 37,933 — 185,018 Equity in earnings (losses) of unconsolidated affiliates 220,971 36,312 494 (257,855 ) (78 ) Interest expense (38,977 ) (6,220 ) (73 ) — (45,270 ) Other income (expense), net 7,571 32,767 (512 ) — 39,826 Earnings from continuing operations before income taxes 81,857 317,652 37,842 (257,855 ) 179,496 Income tax benefit (provision) 69,475 (107,397 ) 3,200 — (34,722 ) Earnings from continuing operations 151,332 210,255 41,042 (257,855 ) 144,774 (Loss) earnings from discontinued operations, net of tax (11 ) — 2 (2 ) (11 ) Net earnings 151,321 210,255 41,044 (257,857 ) 144,763 Net loss attributable to noncontrolling interests — — 6,558 — 6,558 Net earnings attributable to IAC shareholders $ 151,321 $ 210,255 $ 47,602 $ (257,857 ) $ 151,321 Comprehensive income (loss) attributable to IAC shareholders $ 94,533 $ 207,445 $ (10,827 ) $ (196,618 ) $ 94,533 Statement of operations for the nine months ended September 30, 2014: IAC Guarantor Subsidiaries Non-Guarantor Subsidiaries Total Eliminations IAC Consolidated (In thousands) Revenue $ — $ 1,672,589 $ 615,536 $ (9,332 ) $ 2,278,793 Operating costs and expenses: Cost of revenue (exclusive of depreciation shown separately below) 742 384,431 261,821 (2,335 ) 644,659 Selling and marketing expense 1,534 677,273 177,013 (6,410 ) 849,410 General and administrative expense 77,101 151,089 83,747 36 311,973 Product development expense 5,111 81,532 32,332 (623 ) 118,352 Depreciation 1,043 28,219 14,946 — 44,208 Amortization of intangibles — 29,444 12,392 — 41,836 Total operating costs and expenses 85,531 1,351,988 582,251 (9,332 ) 2,010,438 Operating (loss) income (85,531 ) 320,601 33,285 — 268,355 Equity in earnings (losses) of unconsolidated affiliates 148,604 20,593 131 (178,725 ) (9,397 ) Interest expense (38,918 ) (3,144 ) (57 ) — (42,119 ) Other income (expense), net 11,077 (9,935 ) (59,952 ) — (58,810 ) Earnings (loss) from continuing operations before income taxes 35,232 328,115 (26,593 ) (178,725 ) 158,029 Income tax benefit (provision) 135,421 (115,862 ) (11,017 ) — 8,542 Earnings (loss) from continuing operations 170,653 212,253 (37,610 ) (178,725 ) 166,571 Earnings (loss) from discontinued operations, net of tax 174,048 — (35 ) 35 174,048 Net earnings (loss) 344,701 212,253 (37,645 ) (178,690 ) 340,619 Net loss attributable to noncontrolling interests — — 4,082 — 4,082 Net earnings (loss) attributable to IAC shareholders $ 344,701 $ 212,253 $ (33,563 ) $ (178,690 ) $ 344,701 Comprehensive income (loss) attributable to IAC shareholders $ 310,979 $ 209,078 $ (69,668 ) $ (139,410 ) $ 310,979 Statement of cash flows for the nine months ended September 30, 2015: IAC Guarantor Subsidiaries Non-Guarantor Subsidiaries IAC Consolidated (In thousands) Net cash (used in) provided by operating activities attributable to continuing operations $ (145,714 ) $ 310,471 $ 19,350 $ 184,107 Cash flows from investing activities attributable to continuing operations: Acquisitions, net of cash acquired — (3,675 ) (39,611 ) (43,286 ) Capital expenditures (1,051 ) (30,647 ) (12,860 ) (44,558 ) Proceeds from maturities and sales of marketable debt securities 192,928 — — 192,928 Purchases of marketable debt securities (93,134 ) — — (93,134 ) Purchases of long-term investments — — (25,073 ) (25,073 ) Other, net 4,890 (1,097 ) 663 4,456 Net cash provided by (used in) investing activities attributable to continuing operations 103,633 (35,419 ) (76,881 ) (8,667 ) Cash flows from financing activities attributable to continuing operations: Purchase of treasury stock (200,000 ) — — (200,000 ) Dividends (84,947 ) — — (84,947 ) Principal payment on long-term debt — (80,000 ) — (80,000 ) Issuance of common stock, net of withholding taxes (40,197 ) — — (40,197 ) Excess tax benefits from stock-based awards 49,016 — 131 49,147 Purchase of noncontrolling interests — — (29,899 ) (29,899 ) Acquisition-related contingent consideration payments — (202 ) (5,510 ) (5,712 ) Intercompany (87,832 ) (195,884 ) 283,716 — Other, net 166 — 346 512 Net cash (used in) provided by financing activities attributable to continuing operations (363,794 ) (276,086 ) 248,784 (391,096 ) Total cash (used in) provided by continuing operations (405,875 ) (1,034 ) 191,253 (215,656 ) Total cash (used in) provided by discontinued operations (192 ) — 2 (190 ) Effect of exchange rate changes on cash and cash equivalents — 13 (8,124 ) (8,111 ) Net (decrease) increase in cash and cash equivalents (406,067 ) (1,021 ) 183,131 (223,957 ) Cash and cash equivalents at beginning of period 766,076 1,021 223,308 990,405 Cash and cash equivalents at end of period $ 360,009 $ — $ 406,439 $ 766,448 Statement of cash flows for the nine months ended September 30, 2014: IAC Guarantor Subsidiaries Non-Guarantor Subsidiaries IAC Consolidated (In thousands) Net cash (used in) provided by operating activities attributable to continuing operations $ (50,458 ) $ 350,889 $ (5,770 ) $ 294,661 Cash flows from investing activities attributable to continuing operations: Acquisitions, net of cash acquired — (191,223 ) (52,973 ) (244,196 ) Capital expenditures (2,375 ) (25,866 ) (10,792 ) (39,033 ) Proceeds from maturities and sales of marketable debt securities 998 — — 998 Purchases of marketable debt securities (110,886 ) — — (110,886 ) Purchases of long-term investments (3,000 ) (7,043 ) (7,660 ) (17,703 ) Other, net — 10 11,914 11,924 Net cash used in investing activities attributable to continuing operations (115,263 ) (224,122 ) (59,511 ) (398,896 ) Cash flows from financing activities attributable to continuing operations: Dividends (68,505 ) — — (68,505 ) Issuance of common stock, net of withholding taxes (4,823 ) — — (4,823 ) Excess tax benefits from stock-based awards 31,041 — 10,279 41,320 Purchase of noncontrolling interests — (30,000 ) (328 ) (30,328 ) Funds returned from escrow for Meetic tender offer — — 12,354 12,354 Acquisition-related contingent consideration payments — (286 ) (7,373 ) (7,659 ) Intercompany 106,215 (90,996 ) (15,219 ) — Other, net (382 ) (1,343 ) 328 (1,397 ) Net cash provided by (used in) financing activities attributable to continuing operations 63,546 (122,625 ) 41 (59,038 ) Total cash (used in) provided by continuing operations (102,175 ) 4,142 (65,240 ) (163,273 ) Total cash used in discontinued operations (136 ) — (35 ) (171 ) Effect of exchange rate changes on cash and cash equivalents — 131 (5,419 ) (5,288 ) Net (decrease) increase in cash and cash equivalents (102,311 ) 4,273 (70,694 ) (168,732 ) Cash and cash equivalents at beginning of period 782,022 — 318,422 1,100,444 Cash and cash equivalents at end of period $ 679,711 $ 4,273 $ 247,728 $ 931,712 |