GUARANTOR AND NON-GUARANTOR FINANCIAL INFORMATION | GUARANTOR AND NON-GUARANTOR FINANCIAL INFORMATION The 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 June 30, 2018 and December 31, 2017 and for the three and six months ended June 30, 2018 and 2017 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 June 30, 2018: IAC Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations IAC Consolidated (In thousands) Cash and cash equivalents $ 813,872 $ — $ 830,957 $ — $ 1,644,829 Marketable securities 119,746 — 664 — 120,410 Accounts receivable, net of allowance — 118,672 224,904 — 343,576 Other current assets 45,720 26,123 166,114 — 237,957 Intercompany receivables — 1,129,828 — (1,129,828 ) — Property and equipment, net of accumulated depreciation and amortization 4,306 168,685 133,611 — 306,602 Goodwill — 412,010 2,166,286 — 2,578,296 Intangible assets, net of accumulated amortization — 73,933 562,418 — 636,351 Investment in subsidiaries 1,828,822 202,616 — (2,031,438 ) — Other non-current assets 227,459 83,005 222,638 (165,839 ) 367,263 Total assets $ 3,039,925 $ 2,214,872 $ 4,307,592 $ (3,327,105 ) $ 6,235,284 Current portion of long-term debt $ — $ — $ 13,750 $ — $ 13,750 Accounts payable, trade 642 37,027 41,438 — 79,107 Other current liabilities 28,128 89,902 634,793 — 752,823 Long-term debt, net 34,233 — 1,948,038 — 1,982,271 Income taxes payable — 1,434 22,508 — 23,942 Intercompany liabilities 400,448 — 729,380 (1,129,828 ) — Other long-term liabilities 395 18,779 217,389 (165,839 ) 70,724 Redeemable noncontrolling interests — — 75,719 — 75,719 Shareholders' equity (deficit) 2,576,079 2,067,730 (36,292 ) (2,031,438 ) 2,576,079 Noncontrolling interests — — 660,869 — 660,869 Total liabilities and shareholders' equity $ 3,039,925 $ 2,214,872 $ 4,307,592 $ (3,327,105 ) $ 6,235,284 Balance sheet at December 31, 2017: IAC Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations IAC Consolidated (In thousands) Cash and cash equivalents $ 585,639 $ — $ 1,045,170 $ — $ 1,630,809 Marketable securities 4,995 — — — 4,995 Accounts receivable, net of allowance 31 109,289 194,707 — 304,027 Other current assets 49,159 33,387 102,828 — 185,374 Intercompany receivables — 668,703 — (668,703 ) — Property and equipment, net of accumulated depreciation and amortization 2,811 174,323 138,036 — 315,170 Goodwill — 412,010 2,147,056 — 2,559,066 Intangible assets, net of accumulated amortization — 74,852 588,885 — 663,737 Investment in subsidiaries 2,077,898 554,998 — (2,632,896 ) — Other non-current assets 170,073 87,306 79,688 (132,435 ) 204,632 Total assets $ 2,890,606 $ 2,114,868 $ 4,296,370 $ (3,434,034 ) $ 5,867,810 Current portion of long-term debt $ — $ — $ 13,750 $ — $ 13,750 Accounts payable, trade 5,163 30,469 40,939 — 76,571 Other current liabilities 29,489 88,050 591,868 — 709,407 Long-term debt, net 34,572 — 1,944,897 — 1,979,469 Income taxes payable 16 1,605 24,003 — 25,624 Intercompany liabilities 390,827 — 277,876 (668,703 ) — Other long-term liabilities 511 18,613 186,610 (132,435 ) 73,299 Redeemable noncontrolling interests — — 42,867 — 42,867 Shareholders' equity 2,430,028 1,976,131 656,765 (2,632,896 ) 2,430,028 Noncontrolling interests — — 516,795 — 516,795 Total liabilities and shareholders' equity $ 2,890,606 $ 2,114,868 $ 4,296,370 $ (3,434,034 ) $ 5,867,810 Statement of operations for the three months ended June 30, 2018: IAC Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations IAC Consolidated (In thousands) Revenue $ — $ 207,964 $ 851,240 $ (82 ) $ 1,059,122 Operating costs and expenses: Cost of revenue (exclusive of depreciation shown separately below) 75 61,215 156,991 (57 ) 218,224 Selling and marketing expense 189 80,302 289,205 (36 ) 369,660 General and administrative expense 31,652 14,259 142,441 11 188,363 Product development expense 564 14,151 60,730 — 75,445 Depreciation 266 3,126 15,413 — 18,805 Amortization of intangibles — 410 19,778 — 20,188 Total operating costs and expenses 32,746 173,463 684,558 (82 ) 890,685 Operating (loss) income (32,746 ) 34,501 166,682 — 168,437 Equity in earnings of unconsolidated affiliates 233,980 8,630 — (242,610 ) — Interest expense (423 ) — (26,933 ) — (27,356 ) Other income, net (a) 6,436 62,204 153,770 (51,269 ) 171,141 Earnings before income taxes 207,247 105,335 293,519 (293,879 ) 312,222 Income tax benefit (provision) 11,106 (27,557 ) (14,917 ) — (31,368 ) Net earnings 218,353 77,778 278,602 (293,879 ) 280,854 Net earnings attributable to noncontrolling interests — — (62,501 ) — (62,501 ) Net earnings attributable to IAC shareholders 218,353 $ 77,778 $ 216,101 $ (293,879 ) $ 218,353 Comprehensive income attributable to IAC shareholders $ 180,909 $ 77,482 $ 170,613 $ (248,095 ) $ 180,909 (a) During the three months ended June 30, 2018, foreign cash of $50 million was repatriated to the U.S. Statement of operations for the three months ended June 30, 2017: IAC Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations IAC Consolidated (In thousands) Revenue $ — $ 169,831 $ 597,724 $ (168 ) $ 767,387 Operating costs and expenses: Cost of revenue (exclusive of depreciation shown separately below) 47 30,131 108,989 (134 ) 139,033 Selling and marketing expense 613 82,268 237,269 (46 ) 320,104 General and administrative expense 35,778 14,785 99,647 12 150,222 Product development expense 936 13,792 40,702 — 55,430 Depreciation 445 5,884 12,010 — 18,339 Amortization of intangibles — 4,667 3,957 — 8,624 Total operating costs and expenses 37,819 151,527 502,574 (168 ) 691,752 Operating (loss) income (37,819 ) 18,304 95,150 — 75,635 Equity in earnings of unconsolidated affiliates 91,382 4,706 — (96,088 ) — Interest expense (5,648 ) — (19,080 ) — (24,728 ) Other (expense) income, net (6,821 ) 6,807 10,244 — 10,230 Earnings before income taxes 41,094 29,817 86,314 (96,088 ) 61,137 Income tax benefit (provision) 25,174 (1,139 ) (4,615 ) — 19,420 Net earnings 66,268 28,678 81,699 (96,088 ) 80,557 Net earnings attributable to noncontrolling interests — — (14,289 ) — (14,289 ) Net earnings attributable to IAC shareholders $ 66,268 $ 28,678 $ 67,410 $ (96,088 ) $ 66,268 Comprehensive income attributable to IAC shareholders $ 76,875 $ 30,852 $ 85,140 $ (115,992 ) $ 76,875 Statement of operations for the six months ended June 30, 2018: IAC Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations IAC Consolidated (In thousands) Revenue $ — $ 420,853 $ 1,633,500 $ (156 ) $ 2,054,197 Operating costs and expenses: Cost of revenue (exclusive of depreciation shown separately below) 151 117,439 302,703 (107 ) 420,186 Selling and marketing expense 402 170,440 601,731 (81 ) 772,492 General and administrative expense 63,061 29,640 279,814 32 372,547 Product development expense 1,216 28,420 122,746 — 152,382 Depreciation 532 6,466 31,064 — 38,062 Amortization of intangibles — 919 39,222 — 40,141 Total operating costs and expenses 65,362 353,324 1,377,280 (156 ) 1,795,810 Operating (loss) income (65,362 ) 67,529 256,220 — 258,387 Equity in earnings of unconsolidated affiliates 336,730 8,303 — (345,033 ) — Interest expense (852 ) — (53,009 ) — (53,861 ) Other (expense) income, net (a) (10,411 ) 349,087 155,960 (328,114 ) 166,522 Earnings before income taxes 260,105 424,919 359,171 (673,147 ) 371,048 Income tax benefit (provision) 29,330 (38,523 ) 6,838 — (2,355 ) Net earnings 289,435 386,396 366,009 (673,147 ) 368,693 Net earnings attributable to noncontrolling interests — — (79,258 ) — (79,258 ) Net earnings attributable to IAC shareholders 289,435 $ 386,396 $ 286,751 $ (673,147 ) $ 289,435 Comprehensive income attributable to IAC shareholders $ 280,348 $ 386,443 $ 275,940 $ (662,383 ) $ 280,348 (a) During the six months ended June 30, 2018, foreign cash of $326 million was repatriated to the U.S. Statement of operations for the six months ended June 30, 2017: IAC Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations IAC Consolidated (In thousands) Revenue $ — $ 351,403 $ 1,177,198 $ (381 ) $ 1,528,220 Operating costs and expenses: Cost of revenue (exclusive of depreciation shown separately below) 160 62,839 222,299 (307 ) 284,991 Selling and marketing expense 939 174,218 495,458 (100 ) 670,515 General and administrative expense 61,914 30,375 201,502 26 293,817 Product development expense 1,506 29,179 79,505 — 110,190 Depreciation 883 13,017 24,327 — 38,227 Amortization of intangibles — 9,752 8,033 — 17,785 Total operating costs and expenses 65,402 319,380 1,031,124 (381 ) 1,415,525 Operating (loss) income (65,402 ) 32,023 146,074 — 112,695 Equity in earnings of unconsolidated affiliates 142,838 2,023 — (144,861 ) — Interest expense (11,476 ) — (38,044 ) — (49,520 ) Other (expense) income, net (12,626 ) 12,898 2,244 — 2,516 Earnings before income taxes 53,334 46,944 110,274 (144,861 ) 65,691 Income tax benefit (provision) 39,143 (10,828 ) 15,014 — 43,329 Net earnings 92,477 36,116 125,288 (144,861 ) 109,020 Net earnings attributable to noncontrolling interests — — (16,543 ) — (16,543 ) Net earnings attributable to IAC shareholders $ 92,477 $ 36,116 $ 108,745 $ (144,861 ) $ 92,477 Comprehensive income attributable to IAC shareholders $ 121,862 $ 42,343 $ 148,908 $ (191,251 ) $ 121,862 Statement of cash flows for the six months ended June 30, 2018: IAC Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations IAC Consolidated (In thousands) Net cash (used in) provided by operating activities $ (24,698 ) $ 418,153 $ 314,884 $ (328,537 ) $ 379,802 Cash flows from investing activities: Acquisitions, net of cash acquired (4,142 ) — (13,371 ) — (17,513 ) Capital expenditures (2,200 ) (847 ) (36,649 ) — (39,696 ) Proceeds from maturities and sales of marketable debt securities 10,000 — — — 10,000 Purchases of marketable debt securities (124,397 ) — — — (124,397 ) Purchases of investments (18,180 ) — (13,000 ) — (31,180 ) Net proceeds from the sale of investments and businesses 408 — 27,132 — 27,540 Other, net (5,000 ) 3,884 10,715 — 9,599 Net cash (used in) provided by investing activities (143,511 ) 3,037 (25,173 ) — (165,647 ) Cash flows from financing activities: Repurchases of IAC debt (363 ) — — — (363 ) Principal payments on ANGI Homeservices debt — — (6,875 ) — (6,875 ) Purchase of IAC treasury stock (7,869 ) — — — (7,869 ) Purchase of Match Group treasury stock — — (73,943 ) — (73,943 ) Proceeds from the exercise of IAC stock options 27,317 — — — 27,317 Proceeds from the exercise of Match Group and ANGI Homeservices stock options — — 2,125 — 2,125 Withholding taxes paid on behalf of IAC employees on net settled stock-based awards (495 ) — — — (495 ) Withholding taxes paid on behalf of Match Group and ANGI Homeservices employees on net settled stock-based awards — — (136,727 ) — (136,727 ) Purchase of noncontrolling interests — — (877 ) — (877 ) Acquisition-related contingent consideration payments — — (185 ) — (185 ) Intercompany 375,167 (421,190 ) (282,514 ) 328,537 — Other, net 2,674 — (7,487 ) — (4,813 ) Net cash provided by (used in) financing activities 396,431 (421,190 ) (506,483 ) 328,537 (202,705 ) Total cash provided (used) 228,222 — (216,772 ) — 11,450 Effect of exchange rate changes on cash, cash equivalents, and restricted cash 11 — 33 — 44 Net increase (decrease) in cash, cash equivalents, and restricted cash 228,233 — (216,739 ) — 11,494 Cash, cash equivalents, and restricted cash at beginning of period 585,639 — 1,048,043 — 1,633,682 Cash, cash equivalents, and restricted cash at end of period $ 813,872 $ — $ 831,304 $ — $ 1,645,176 Statement of cash flows for the six months ended June 30, 2017: IAC Guarantor Subsidiaries Non-Guarantor Subsidiaries IAC Consolidated (In thousands) Net cash (used in) provided by operating activities $ (40,671 ) $ 40,314 $ 158,071 $ 157,714 Cash flows from investing activities: Acquisitions, net of cash acquired — (2,200 ) (46,964 ) (49,164 ) Capital expenditures (216 ) (657 ) (40,948 ) (41,821 ) Proceeds from maturities and sales of marketable debt securities 99,350 — — 99,350 Purchases of marketable debt securities (24,909 ) — — (24,909 ) Purchases of investments — — (5,105 ) (5,105 ) Net proceeds from the sale of businesses and investments — — 119,697 119,697 Other, net — 120 956 1,076 Net cash provided by (used in) investing activities 74,225 (2,737 ) 27,636 99,124 Cash flows from financing activities: Repurchases of IAC debt (31,590 ) — — (31,590 ) Purchase of IAC treasury stock (56,424 ) — — (56,424 ) Proceeds from the exercise of IAC stock options 48,146 — — 48,146 Proceeds from the exercise of Match Group stock options — — 39,403 39,403 Withholding taxes paid on behalf of IAC employees on net settled stock-based awards (49,900 ) — — (49,900 ) Withholding taxes paid on behalf of Match Group employees on net settled stock-based awards — — (28,421 ) (28,421 ) Purchase of noncontrolling interests — — (12,361 ) (12,361 ) Acquisition-related contingent consideration payments — — (3,860 ) (3,860 ) Intercompany 54,316 (37,577 ) (16,739 ) — Other, net 251 — (5,124 ) (4,873 ) Net cash used in financing activities (35,201 ) (37,577 ) (27,102 ) (99,880 ) Total cash (used) provided (1,647 ) — 158,605 156,958 Effect of exchange rate changes on cash, cash equivalents, and restricted cash 36 — 5,438 5,474 Net (decrease) increase in cash, cash equivalents, and restricted cash (1,611 ) — 164,043 162,432 Cash, cash equivalents, and restricted cash at beginning of period 573,784 — 786,415 1,360,199 Cash, cash equivalents, and restricted cash at end of period $ 572,173 $ — $ 950,458 $ 1,522,631 |