GUARANTOR AND NON-GUARANTOR FINANCIAL INFORMATION | GUARANTOR AND NON-GUARANTOR FINANCIAL INFORMATION The 4.875% and 4.75% Senior Notes are unconditionally guaranteed, jointly and severally, by certain domestic subsidiaries which are 100% owned by the Company. The following tables present condensed consolidating financial information at September 30, 2017 and December 31, 2016 and for the three and nine months ended September 30, 2017 and 2016 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, 2017: IAC Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations IAC Consolidated (In thousands) Cash and cash equivalents $ 501,918 $ — $ 753,399 $ — $ 1,255,317 Accounts receivable, net — 81,448 189,761 — 271,209 Other current assets 59,319 21,305 119,753 — 200,377 Intercompany receivables — 754,376 1,280,777 (2,035,153 ) — Property and equipment, net 3,163 160,968 156,146 — 320,277 Goodwill — 412,010 2,089,579 — 2,501,589 Intangible assets, net — 75,627 584,476 — 660,103 Investment in subsidiaries 4,489,006 549,342 — (5,038,348 ) — Other non-current assets 50,991 115,668 356,853 (191,429 ) 332,083 Total assets $ 5,104,397 $ 2,170,744 $ 5,530,744 $ (7,264,930 ) $ 5,540,955 Accounts payable $ 2,521 $ 23,806 $ 78,479 $ — $ 104,806 Other current liabilities 50,523 69,445 610,752 — 730,720 Long-term debt, net of current portion 395,269 — 1,253,998 — 1,649,267 Income taxes payable 11 3,270 30,009 — 33,290 Intercompany liabilities 2,035,153 — — (2,035,153 ) — Other long-term liabilities 191,999 18,741 53,877 (191,429 ) 73,188 Redeemable noncontrolling interests — — 40,981 — 40,981 IAC shareholders' equity 2,428,921 2,055,482 2,982,866 (5,038,348 ) 2,428,921 Noncontrolling interests — — 479,782 — 479,782 Total liabilities and shareholders' equity $ 5,104,397 $ 2,170,744 $ 5,530,744 $ (7,264,930 ) $ 5,540,955 Balance sheet at December 31, 2016: IAC Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations IAC Consolidated (In thousands) Cash and cash equivalents $ 553,643 $ — $ 775,544 $ — $ 1,329,187 Marketable securities 89,342 — — — 89,342 Accounts receivable, net — 77,335 142,803 — 220,138 Other current assets 71,152 36,154 96,762 — 204,068 Intercompany receivables — 650,595 1,123,925 (1,774,520 ) — Property and equipment, net 4,350 159,304 142,594 — 306,248 Goodwill — 412,010 1,512,042 — 1,924,052 Intangible assets, net — 83,179 272,272 — 355,451 Investment in subsidiaries 3,659,570 523,814 — (4,183,384 ) — Other non-current assets 52,228 115,150 165,482 (115,473 ) 217,387 Total assets $ 4,430,285 $ 2,057,541 $ 4,231,424 $ (6,073,377 ) $ 4,645,873 Current portion of long-term debt $ 20,000 $ — $ — $ — $ 20,000 Accounts payable 2,697 29,867 30,299 — 62,863 Other current liabilities 42,441 84,629 503,455 — 630,525 Long-term debt, net of current portion 405,991 — 1,176,493 — 1,582,484 Income taxes payable — 3,470 30,274 (216 ) 33,528 Intercompany liabilities 1,774,520 — — (1,774,520 ) — Other long-term liabilities 315,414 20,952 51,867 (115,257 ) 272,976 Redeemable noncontrolling interests — — 32,827 — 32,827 IAC shareholders' equity 1,869,222 1,918,623 2,264,761 (4,183,384 ) 1,869,222 Noncontrolling interests — — 141,448 — 141,448 Total liabilities and shareholders' equity $ 4,430,285 $ 2,057,541 $ 4,231,424 $ (6,073,377 ) $ 4,645,873 Statement of operations for the three months ended September 30, 2017: IAC Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations IAC Consolidated (In thousands) Revenue $ — $ 185,386 $ 643,175 $ (127 ) $ 828,434 Operating costs and expenses: Cost of revenue (exclusive of depreciation shown separately below) — 41,741 124,676 (127 ) 166,290 Selling and marketing expense 312 84,416 268,181 (30 ) 352,879 General and administrative expense 32,060 15,676 187,814 30 235,580 Product development expense 593 13,145 56,907 — 70,645 Depreciation 406 3,822 13,035 — 17,263 Amortization of intangibles — 350 4,016 — 4,366 Total operating costs and expenses 33,371 159,150 654,629 (127 ) 847,023 Operating (loss) income (33,371 ) 26,236 (11,454 ) — (18,589 ) Equity in earnings of unconsolidated affiliates 203,808 4,229 — (208,037 ) — Interest expense (5,483 ) — (19,553 ) — (25,036 ) Other (expense) income, net (8,157 ) 8,311 (10,370 ) — (10,216 ) Earnings (loss) before income taxes 156,797 38,776 (41,377 ) (208,037 ) (53,841 ) Income tax benefit (provision) 22,846 (11,710 ) 268,344 — 279,480 Net earnings 179,643 27,066 226,967 (208,037 ) 225,639 Net earnings attributable to noncontrolling interests — — (45,996 ) — (45,996 ) Net earnings attributable to IAC shareholders $ 179,643 $ 27,066 $ 180,971 $ (208,037 ) $ 179,643 Comprehensive income attributable to IAC shareholders $ 216,868 $ 26,789 $ 224,929 $ (251,718 ) $ 216,868 Statement of operations for the three months ended September 30, 2016: IAC Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations IAC Consolidated (In thousands) Revenue $ — $ 206,107 $ 558,154 $ (159 ) $ 764,102 Operating costs and expenses: Cost of revenue (exclusive of depreciation shown separately below) 219 63,730 115,226 (44 ) 179,131 Selling and marketing expense 546 87,051 205,620 (221 ) 292,996 General and administrative expense 22,375 20,243 81,745 106 124,469 Product development expense 1,009 16,453 32,242 — 49,704 Depreciation 422 6,051 11,478 — 17,951 Amortization of intangibles — 6,100 8,167 — 14,267 Total operating costs and expenses 24,571 199,628 454,478 (159 ) 678,518 Operating (loss) income (24,571 ) 6,479 103,676 — 85,584 Equity in earnings (losses) of unconsolidated affiliates 71,471 (22,707 ) — (48,764 ) — Interest expense (6,362 ) — (20,756 ) — (27,118 ) Other (expense) income, net (6,334 ) 4,837 13,197 — 11,700 Earnings (loss) before income taxes 34,204 (11,391 ) 96,117 (48,764 ) 70,166 Income tax benefit (provision) 8,958 (4,263 ) (22,521 ) — (17,826 ) Net earnings (loss) 43,162 (15,654 ) 73,596 (48,764 ) 52,340 Net earnings attributable to noncontrolling interests — — (9,178 ) — (9,178 ) Net earnings (loss) attributable to IAC shareholders $ 43,162 $ (15,654 ) $ 64,418 $ (48,764 ) $ 43,162 Comprehensive income (loss) attributable to IAC shareholders $ 37,885 $ (15,605 ) $ 59,542 $ (43,937 ) $ 37,885 Statement of operations for the nine months ended September 30, 2017: IAC Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations IAC Consolidated (In thousands) Revenue $ — $ 536,789 $ 1,820,373 $ (508 ) $ 2,356,654 Operating costs and expenses: Cost of revenue (exclusive of depreciation shown separately below) 159 104,581 346,975 (434 ) 451,281 Selling and marketing expense 1,250 258,634 763,640 (130 ) 1,023,394 General and administrative expense 93,974 46,777 388,590 56 529,397 Product development expense 2,098 42,324 136,413 — 180,835 Depreciation 1,290 15,799 38,401 — 55,490 Amortization of intangibles — 10,102 12,049 — 22,151 Total operating costs and expenses 98,771 478,217 1,686,068 (508 ) 2,262,548 Operating (loss) income (98,771 ) 58,572 134,305 — 94,106 Equity in earnings of unconsolidated affiliates 346,643 8,170 — (354,813 ) — Interest expense (16,960 ) — (57,596 ) — (74,556 ) Other (expense) income, net (20,783 ) 21,207 (8,124 ) — (7,700 ) Earnings before income taxes 210,129 87,949 68,585 (354,813 ) 11,850 Income tax benefit (provision) 61,991 (22,651 ) 283,469 — 322,809 Net earnings 272,120 65,298 352,054 (354,813 ) 334,659 Net earnings attributable to noncontrolling interests — — (62,539 ) — (62,539 ) Net earnings attributable to IAC shareholders $ 272,120 $ 65,298 $ 289,515 $ (354,813 ) $ 272,120 Comprehensive income attributable to IAC shareholders $ 338,730 $ 67,276 $ 373,635 $ (440,911 ) $ 338,730 Statement of operations for the nine months ended September 30, 2016: IAC Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations IAC Consolidated (In thousands) Revenue $ — $ 710,915 $ 1,618,178 $ (373 ) $ 2,328,720 Operating costs and expenses: Cost of revenue (exclusive of depreciation shown separately below) 811 201,326 341,346 (221 ) 543,262 Selling and marketing expense 2,306 323,681 646,777 (274 ) 972,490 General and administrative expense 66,208 65,491 272,475 122 404,296 Product development expense 4,127 55,334 102,906 — 162,367 Depreciation 1,274 17,144 32,903 — 51,321 Amortization of intangibles — 35,183 29,879 — 65,062 Goodwill impairment — 253,245 22,122 — 275,367 Total operating costs and expenses 74,726 951,404 1,448,408 (373 ) 2,474,165 Operating (loss) income (74,726 ) (240,489 ) 169,770 — (145,445 ) Equity in losses of unconsolidated affiliates (44,988 ) (29,893 ) — 74,881 — Interest expense (20,776 ) — (61,846 ) — (82,622 ) Other (expense) income, net (35,306 ) 11,251 44,460 — 20,405 (Loss) earnings before income taxes (175,796 ) (259,131 ) 152,384 74,881 (207,662 ) Income tax benefit (provision) 32,465 81,742 (36,813 ) — 77,394 Net (loss) earnings (143,331 ) (177,389 ) 115,571 74,881 (130,268 ) Net earnings attributable to noncontrolling interests — — (13,063 ) — (13,063 ) Net (loss) earnings attributable to IAC shareholders $ (143,331 ) $ (177,389 ) $ 102,508 $ 74,881 $ (143,331 ) Comprehensive (loss) income attributable to IAC shareholders $ (135,043 ) $ (157,069 ) $ 108,007 $ 49,062 $ (135,043 ) Statement of cash flows for the nine months ended September 30, 2017: IAC Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations IAC Consolidated (In thousands) Net cash (used in) provided by operating activities $ (35,286 ) $ 76,616 $ 256,267 $ — $ 297,597 Cash flows from investing activities: Acquisitions, net of cash acquired — (2,200 ) (66,913 ) — (69,113 ) Capital expenditures (337 ) (17,263 ) (38,919 ) — (56,519 ) Proceeds from maturities and sales of marketable debt securities 114,350 — — — 114,350 Purchases of marketable debt securities (24,909 ) — — — (24,909 ) Purchases of investments — — (9,105 ) — (9,105 ) Net proceeds from the sale of businesses and investments 911 — 124,309 — 125,220 Intercompany (108,258 ) — — 108,258 — Other, net — 307 1,012 — 1,319 Net cash (used in) provided by investing activities (18,243 ) (19,156 ) 10,384 108,258 81,243 Cash flows from financing activities: Purchase of IAC treasury stock (56,424 ) — — — (56,424 ) Proceeds from Match Group Term Loan — — 75,000 — 75,000 Debt issuance costs — — (2,637 ) — (2,637 ) Repurchases of IAC Senior Notes (31,590 ) — — — (31,590 ) Proceeds from the exercise of IAC stock options 69,065 — — — 69,065 Withholding taxes paid on behalf of IAC net settled stock-based awards (57,180 ) — — — (57,180 ) Proceeds from the exercise of Match Group stock options — — 57,705 — 57,705 Cash payments to purchase fully vested equity awards and pay withholding taxes on behalf of Match Group employees on net settled stock-based awards — — (501,437 ) — (501,437 ) Purchase of noncontrolling interests — — (13,011 ) — (13,011 ) Acquisition-related contingent consideration payments — — (27,289 ) — (27,289 ) Funds returned from escrow for MyHammer tender offer — — 10,604 — 10,604 Decrease in restricted cash related to bond redemptions 20,141 — — 20,141 Intercompany 57,460 (57,460 ) 108,258 (108,258 ) — Other, net 251 — (5,253 ) — (5,002 ) Net cash provided by (used in) financing activities 1,723 (57,460 ) (298,060 ) (108,258 ) (462,055 ) Total cash used (51,806 ) — (31,409 ) — (83,215 ) Effect of exchange rate changes on cash and cash equivalents 81 — 9,264 — 9,345 Net decrease in cash and cash equivalents (51,725 ) — (22,145 ) — (73,870 ) Cash and cash equivalents at beginning of period 553,643 — 775,544 — 1,329,187 Cash and cash equivalents at end of period $ 501,918 $ — $ 753,399 $ — $ 1,255,317 Statement of cash flows for the nine months ended September 30, 2016: IAC Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations IAC Consolidated (In thousands) Net cash (used in) provided by operating activities $ (60,394 ) $ 66,421 $ 188,232 $ — $ 194,259 Cash flows from investing activities: Acquisitions, net of cash acquired — — (2,524 ) — (2,524 ) Capital expenditures (343 ) (4,747 ) (57,649 ) — (62,739 ) Investments in time deposits — — (87,500 ) — (87,500 ) Proceeds from maturities of time deposits — — 87,500 — 87,500 Proceeds from maturities and sales of marketable debt securities 79,210 — — — 79,210 Purchases of marketable debt securities (229,246 ) — — — (229,246 ) Purchases of investments — — (7,211 ) — (7,211 ) Net proceeds from the sale of businesses and investments 15,401 1,779 93,356 — 110,536 Intercompany (58,998 ) — — 58,998 — Other, net — 158 5,404 — 5,562 Net cash (used in) provided by investing activities (193,976 ) (2,810 ) 31,376 58,998 (106,412 ) Cash flows from financing activities: Purchase of IAC treasury stock (247,256 ) — — — (247,256 ) Proceeds from Match Group 6.375% Senior Notes offering — — 400,000 — 400,000 Principal payment on Match Group Term Loan — — (410,000 ) — (410,000 ) Debt issuance costs — — (5,048 ) — (5,048 ) Repurchases of IAC Senior Notes (126,271 ) — — — (126,271 ) Proceeds from the exercise of IAC stock options 19,536 — — — 19,536 Withholding taxes paid on behalf of IAC net settled stock-based awards (26,684 ) — — — (26,684 ) Proceeds from the exercise of Match Group stock options — — 30,246 — 30,246 Withholding taxes paid on behalf of Match Group net settled stock-based awards — — (29,779 ) — (29,779 ) Purchase of noncontrolling interests (1,400 ) — (1,129 ) — (2,529 ) Acquisition-related contingent consideration payments — (351 ) (1,829 ) — (2,180 ) Decrease in restricted cash related to bond redemptions 20,000 — — — 20,000 Intercompany 63,261 (63,260 ) 58,997 (58,998 ) — Other, net — — (766 ) — (766 ) Net cash (used in) provided by financing activities (298,814 ) (63,611 ) 40,692 (58,998 ) (380,731 ) Total cash (used) provided (553,184 ) — 260,300 — (292,884 ) Effect of exchange rate changes on cash and cash equivalents — — 1,221 — 1,221 Net (decrease) increase in cash and cash equivalents (553,184 ) — 261,521 — (291,663 ) Cash and cash equivalents at beginning of period 1,074,658 — 406,789 — 1,481,447 Cash and cash equivalents at end of period $ 521,474 $ — $ 668,310 $ — $ 1,189,784 |