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 September 30, 2018 and December 31, 2017 and for the three and nine months ended September 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 September 30, 2018: IAC Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations IAC Consolidated (In thousands) Cash and cash equivalents $ 739,157 $ — $ 931,827 $ — $ 1,670,984 Marketable securities 173,140 — 35,415 — 208,555 Accounts receivable, net of allowance — 100,837 246,321 — 347,158 Other current assets 43,501 32,036 170,660 — 246,197 Intercompany receivables — 1,225,467 — (1,225,467 ) — Property and equipment, net of accumulated depreciation and amortization 5,707 166,151 136,607 — 308,465 Goodwill — 412,009 2,160,212 — 2,572,221 Intangible assets, net of accumulated amortization — 73,524 550,578 — 624,102 Investment in subsidiaries 1,888,607 198,380 — (2,086,987 ) — Other non-current assets 220,674 83,101 223,597 (132,707 ) 394,665 Total assets $ 3,070,786 $ 2,291,505 $ 4,455,217 $ (3,445,161 ) $ 6,372,347 Current portion of long-term debt $ — $ — $ 13,750 $ — $ 13,750 Accounts payable, trade 884 38,487 36,822 — 76,193 Other current liabilities 39,385 91,104 673,073 — 803,562 Long-term debt, net 34,248 — 1,949,745 — 1,983,993 Income taxes payable — 1,649 23,592 — 25,241 Intercompany liabilities 395,463 — 830,004 (1,225,467 ) — Other long-term liabilities 324 18,059 185,810 (132,707 ) 71,486 Redeemable noncontrolling interests — — 69,530 — 69,530 Shareholders' equity (deficit) 2,600,482 2,142,206 (55,219 ) (2,086,987 ) 2,600,482 Noncontrolling interests — — 728,110 — 728,110 Total liabilities and shareholders' equity $ 3,070,786 $ 2,291,505 $ 4,455,217 $ (3,445,161 ) $ 6,372,347 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 September 30, 2018: IAC Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations IAC Consolidated (In thousands) Revenue $ — $ 212,892 $ 891,771 $ (71 ) $ 1,104,592 Operating costs and expenses: Cost of revenue (exclusive of depreciation shown separately below) 19 68,748 168,524 (53 ) 237,238 Selling and marketing expense 225 79,865 306,747 (35 ) 386,802 General and administrative expense 37,021 7,238 146,627 17 190,903 Product development expense 155 14,395 63,190 — 77,740 Depreciation 271 3,009 15,645 — 18,925 Amortization of intangibles — 409 19,743 — 20,152 Total operating costs and expenses 37,691 173,664 720,476 (71 ) 931,760 Operating (loss) income (37,691 ) 39,228 171,295 — 172,832 Equity in earnings of unconsolidated affiliates 162,497 14,555 — (177,052 ) — Interest expense (424 ) — (27,186 ) — (27,610 ) Other (expense) income, net (a) (3,812 ) 29,367 3,826 (21,268 ) 8,113 Earnings before income taxes 120,570 83,150 147,935 (198,320 ) 153,335 Income tax benefit (provision) 25,204 310 (7,272 ) — 18,242 Net earnings 145,774 83,460 140,663 (198,320 ) 171,577 Net earnings attributable to noncontrolling interests — — (25,803 ) — (25,803 ) Net earnings attributable to IAC shareholders $ 145,774 $ 83,460 $ 114,860 $ (198,320 ) $ 145,774 Comprehensive income attributable to IAC shareholders $ 145,245 $ 92,277 $ 122,765 $ (215,042 ) $ 145,245 ____________________ (a) During the three months ended September 30, 2018, foreign cash of $20 million was repatriated to the U.S. 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 311 84,416 268,182 (30 ) 352,879 General and administrative expense 32,060 15,404 188,086 30 235,580 Product development expense 592 13,145 56,908 — 70,645 Depreciation 407 4,338 12,518 — 17,263 Amortization of intangibles — 350 4,016 — 4,366 Total operating costs and expenses 33,370 159,394 654,386 (127 ) 847,023 Operating (loss) income (33,370 ) 25,992 (11,211 ) — (18,589 ) Equity in earnings of unconsolidated affiliates 203,817 489 — (204,306 ) — Interest expense (5,484 ) — (19,552 ) — (25,036 ) Other (expense) income, net (8,157 ) 8,309 (10,368 ) — (10,216 ) Earnings (loss) before income taxes 156,806 34,790 (41,131 ) (204,306 ) (53,841 ) Income tax benefit (provision) 22,837 (11,616 ) 268,259 — 279,480 Net earnings 179,643 23,174 227,128 (204,306 ) 225,639 Net earnings attributable to noncontrolling interests — — (45,996 ) — (45,996 ) Net earnings attributable to IAC shareholders $ 179,643 $ 23,174 $ 181,132 $ (204,306 ) $ 179,643 Comprehensive income attributable to IAC shareholders $ 216,868 $ 3,682 $ 225,089 $ (228,771 ) $ 216,868 Statement of operations for the nine months ended September 30, 2018: IAC Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations IAC Consolidated (In thousands) Revenue $ — $ 633,745 $ 2,525,271 $ (227 ) $ 3,158,789 Operating costs and expenses: Cost of revenue (exclusive of depreciation shown separately below) 170 186,187 471,227 (160 ) 657,424 Selling and marketing expense 627 250,305 908,478 (116 ) 1,159,294 General and administrative expense 100,082 36,878 426,441 49 563,450 Product development expense 1,371 42,815 185,936 — 230,122 Depreciation 803 9,475 46,709 — 56,987 Amortization of intangibles — 1,328 58,965 — 60,293 Total operating costs and expenses 103,053 526,988 2,097,756 (227 ) 2,727,570 Operating (loss) income (103,053 ) 106,757 427,515 — 431,219 Equity in earnings of unconsolidated affiliates 517,349 19,282 — (536,631 ) — Interest expense (1,276 ) — (80,195 ) — (81,471 ) Other (expense) income, net (b) (14,223 ) 378,454 159,786 (349,382 ) 174,635 Earnings before income taxes 398,797 504,493 507,106 (886,013 ) 524,383 Income tax benefit (provision) 36,412 (22,815 ) 2,290 — 15,887 Net earnings 435,209 481,678 509,396 (886,013 ) 540,270 Net earnings attributable to noncontrolling interests — — (105,061 ) — (105,061 ) Net earnings attributable to IAC shareholders $ 435,209 $ 481,678 $ 404,335 $ (886,013 ) $ 435,209 Comprehensive income attributable to IAC shareholders $ 425,593 $ 490,542 $ 401,429 $ (891,971 ) $ 425,593 ________________________ (b) During the nine months ended September 30, 2018, foreign cash of $346 million was repatriated to the U.S. 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) 160 104,580 346,975 (434 ) 451,281 Selling and marketing expense 1,250 258,634 763,640 (130 ) 1,023,394 General and administrative expense 93,974 45,779 389,588 56 529,397 Product development expense 2,098 42,324 136,413 — 180,835 Depreciation 1,290 17,355 36,845 — 55,490 Amortization of intangibles — 10,102 12,049 — 22,151 Total operating costs and expenses 98,772 478,774 1,685,510 (508 ) 2,262,548 Operating (loss) income (98,772 ) 58,015 134,863 — 94,106 Equity in earnings of unconsolidated affiliates 346,655 2,512 — (349,167 ) — Interest expense (16,960 ) — (57,596 ) — (74,556 ) Other (expense) income, net (20,783 ) 21,207 (8,124 ) — (7,700 ) Earnings before income taxes 210,140 81,734 69,143 (349,167 ) 11,850 Income tax benefit (provision) 61,980 (22,444 ) 283,273 — 322,809 Net earnings 272,120 59,290 352,416 (349,167 ) 334,659 Net earnings attributable to noncontrolling interests — — (62,539 ) — (62,539 ) Net earnings attributable to IAC shareholders $ 272,120 $ 59,290 $ 289,877 $ (349,167 ) $ 272,120 Comprehensive income attributable to IAC shareholders $ 338,730 $ 46,025 $ 373,997 $ (420,022 ) $ 338,730 Statement of cash flows for the nine months ended September 30, 2018: IAC Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations IAC Consolidated (In thousands) Net cash (used in) provided by operating activities $ (30,873 ) $ 502,225 $ 548,884 $ (348,536 ) $ 671,700 Cash flows from investing activities: Acquisitions, net of cash acquired (4,142 ) — (13,493 ) — (17,635 ) Capital expenditures (3,960 ) (1,288 ) (54,865 ) — (60,113 ) Proceeds from maturities and sales of marketable debt securities 125,000 — — — 125,000 Purchases of marketable debt securities (292,090 ) — (34,816 ) — (326,906 ) Purchases of investments (19,180 ) — (13,000 ) — (32,180 ) Net proceeds from the sale of investments and businesses 408 — 28,222 — 28,630 Other, net (5,000 ) 3,908 10,738 — 9,646 Net cash (used in) provided by investing activities (198,964 ) 2,620 (77,214 ) — (273,558 ) Cash flows from financing activities: Repurchases of IAC debt (363 ) — — — (363 ) Principal payments on ANGI Homeservices debt — — (10,313 ) — (10,313 ) Purchase of IAC treasury stock (82,891 ) — — — (82,891 ) Purchase of Match Group treasury stock — — (86,239 ) — (86,239 ) Proceeds from the exercise of IAC stock options 38,903 — — — 38,903 Proceeds from the exercise of Match Group and ANGI Homeservices stock options — — 2,876 — 2,876 Withholding taxes paid on behalf of IAC employees on net settled stock-based awards (3,011 ) — — — (3,011 ) Withholding taxes paid on behalf of Match Group and ANGI Homeservices employees on net settled stock-based awards — — (208,962 ) — (208,962 ) Purchase of noncontrolling interests — — (4,798 ) — (4,798 ) Acquisition-related contingent consideration payments — — (185 ) — (185 ) Intercompany 427,698 (504,845 ) (271,389 ) 348,536 — Other, net 2,674 — (7,547 ) — (4,873 ) Net cash provided by (used in) financing activities 383,010 (504,845 ) (586,557 ) 348,536 (359,856 ) Total cash provided (used) 153,173 — (114,887 ) — 38,286 Effect of exchange rate changes on cash, cash equivalents, and restricted cash 345 — (552 ) — (207 ) Net increase (decrease) in cash, cash equivalents, and restricted cash 153,518 — (115,439 ) — 38,079 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 $ 739,157 $ — $ 932,604 $ — $ 1,671,761 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 ) $ 75,892 $ 257,195 $ — $ 297,801 Cash flows from investing activities: Acquisitions, net of cash acquired — (2,200 ) (66,913 ) — (69,113 ) Capital expenditures (337 ) (903 ) (55,279 ) — (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 (123,893 ) — — 123,893 — Other, net — 307 1,012 — 1,319 Net cash (used in) provided by investing activities (33,878 ) (2,796 ) (5,976 ) 123,893 81,243 Cash flows from financing activities: Repurchases of IAC debt (31,590 ) — — — (31,590 ) Proceeds from the issuance of Match Group debt — — 75,000 — 75,000 Purchase of IAC treasury stock (56,424 ) — — — (56,424 ) Proceeds from the exercise of IAC stock options 69,065 — — — 69,065 Proceeds from the exercise of Match Group stock options — — 57,705 — 57,705 Withholding taxes paid on behalf of IAC employees on net settled stock-based awards (57,180 ) — — — (57,180 ) Withholding taxes paid on behalf of Match Group employees on net settled stock-based awards — — (228,978 ) — (228,978 ) Purchase of Match Group stock-based awards — — (272,459 ) — (272,459 ) Purchase of noncontrolling interests — — (13,011 ) — (13,011 ) Acquisition-related contingent consideration payments — — (27,289 ) — (27,289 ) Debt issuance costs — — (2,637 ) — (2,637 ) Intercompany 73,095 (73,096 ) 123,894 (123,893 ) — Other, net 251 — (5,253 ) — (5,002 ) Net cash used in financing activities (2,783 ) (73,096 ) (293,028 ) (123,893 ) (492,800 ) Total cash used (71,947 ) — (41,809 ) — (113,756 ) Effect of exchange rate changes on cash, cash equivalents, and restricted cash 81 — 9,320 — 9,401 Net decrease in cash, cash equivalents, and restricted cash (71,866 ) — (32,489 ) — (104,355 ) 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 $ 501,918 $ — $ 753,926 $ — $ 1,255,844 |