Attached files

file filename
8-K - 8-K - Match Group, Inc.a11-22334_18k.htm

Exhibit 99.1

 

 

IAC REPORTS Q2 RESULTS

 

NEW YORK— July 27, 2011—IAC (Nasdaq: IACI) released second quarter 2011 results today.

 

SUMMARY RESULTS

$ in millions (except per share amounts)

 

 

 

Q2 2011

 

Q2 2010

 

Growth

 

Revenue

 

$

485.4

 

$

394.2

 

23

%

 

 

 

 

 

 

 

 

Operating Income Before Amortization

 

83.4

 

50.4

 

65

%

Adjusted Net Income

 

62.9

 

28.0

 

124

%

Adjusted EPS

 

0.62

 

0.24

 

156

%

 

 

 

 

 

 

 

 

Operating Income

 

58.2

 

24.6

 

136

%

Net Income

 

42.4

 

13.6

 

212

%

GAAP Diluted EPS

 

0.44

 

0.12

 

261

%

 

See reconciliation of GAAP to non-GAAP measures beginning on page 9.

 

Information Regarding the Results:

 

·            Q2 revenue reflects strong performance with double-digit growth across all segments.  Operating Income Before Amortization saw very strong double-digit growth, up 65% for the quarter and more than 70% year-to-date.

·            Free Cash Flow for the first six months was $137.8 million, up 28% over the prior year, while cash flow from operating activities attributable to continuing operations was $157.2 million, up 19% over the prior year.

·            IAC repurchased 7.2 million shares of common stock between April 22, 2011 and July 22, 2011 at an average price of $36.60 per share or $262.6 million in aggregate.  Additionally, on July 26, 2011, the Board of Directors authorized the Company to repurchase an additional 15 million shares of common stock.

 

Principal Areas of Focus:

 

·            Search: Mindspark launched 11 new B2C products and added 18 new B2B partners; Dictionary.com released its Mobile Flashcards app, a feature that offers students the ability to create fun, tailored study programs.

·            Local: ServiceMagic grew worldwide service professionals 11% to 106,000 professionals and grew web hosting services more than two-fold to over 12,000 sites.

·            Personals: Match launched a tender offer for the 73% of Meetic that it does not already own; Core subscribers grew 17%; OkCupid grew active users 14% since its acquisition in Q1 2011; OkCupid founders formed M-8, an internal group that will develop new products to help people meet online.

·            Media: College Humor Media grew unique visitors 34% to 14 million and original video views 22% to 20 million; Hatch Labs launched Blu Trumpet, a monetization and distribution platform for mobile apps specializing in CPI (cost per install) advertising.

 

SEE IMPORTANT NOTES AT END OF THIS DOCUMENT

 

1



 

DISCUSSION OF FINANCIAL AND OPERATING RESULTS

 

 

 

Q2 2011

 

Q2 2010

 

Growth

 

 

 

$ in millions

 

Revenue

 

 

 

 

 

 

 

Search

 

$

252.4

 

$

197.2

 

28

%

Match

 

116.4

 

97.0

 

20

%

ServiceMagic

 

56.1

 

49.5

 

13

%

Media & Other

 

60.8

 

51.0

 

19

%

Intercompany Elimination

 

(0.3

)

(0.4

)

25

%

 

 

$

485.4

 

$

394.2

 

23

%

Operating Income Before Amortization

 

 

 

 

 

 

 

Search

 

$

50.6

 

$

32.0

 

58

%

Match

 

42.3

 

29.1

 

45

%

ServiceMagic

 

8.6

 

6.1

 

41

%

Media & Other

 

(3.1

)

(2.6

)

-20

%

Corporate

 

(14.9

)

(14.2

)

-5

%

 

 

$

83.4

 

$

50.4

 

65

%

Operating Income (Loss)

 

 

 

 

 

 

 

Search

 

$

50.3

 

$

31.6

 

59

%

Match

 

41.0

 

25.5

 

61

%

ServiceMagic

 

8.2

 

5.7

 

43

%

Media & Other

 

(3.2

)

(3.0

)

-7

%

Corporate

 

(38.1

)

(35.2

)

-8

%

 

 

$

58.2

 

$

24.6

 

136

%

 

Search

 

Search includes Mindspark, our digital consumer products business consisting of our B2C operations, through which we develop, market and distribute downloadable applications, and our B2B operations, which provide customized browser-based applications for software and media companies; destination websites, including Ask.com and Dictionary.com, through which we provide search and additional services; and CityGrid Media, an online media company that aggregates and integrates local content and ads and distributes them to publishers across web and mobile platforms.

 

Search revenue reflects strong growth from Mindspark’s B2B operations as well as growth from destination websites, Mindspark’s B2C operations and CityGrid Media.  The revenue growth in B2B was driven by increased contribution from both existing and new partners. The increase in B2C revenue was driven primarily by new products launched since the year ago period.  The revenue growth in destination websites reflects increased and more efficient marketing efforts as well as improved monetization. The increase in revenue at CityGrid Media primarily reflects growth from existing resellers and the contribution from new resellers.  Profits grew faster than revenue due to operating expense leverage and lower depreciation, partially offset by higher traffic acquisition costs as a percentage of revenue.

 

SEE IMPORTANT NOTES AT END OF THIS DOCUMENT

 

2



 

Match

 

Match revenue benefited from strong growth within its Core(1) and Developing(2) operations.  Core revenue increased 22% to $97.6 million driven by a 17% increase in subscribers.  The growth in Developing revenue was primarily due to display advertising revenue from OkCupid, which was acquired in January 2011 and was not in the year ago period.  Profits were favorably impacted by higher revenue, lower customer acquisition costs as a percentage of revenue and operating expense leverage.  Customer acquisition costs as a percentage of revenue in the current year period benefited from reduced spending within Developing operations, partially offset by an increase in spending in Core operations.  Revenue and profits in 2010 were negatively impacted by the write-off of $2.2 million in deferred revenue associated with the formation of our venture with Meetic in Latin America and the Singlesnet acquisition. Operating income in 2011 reflects a decrease of $2.5 million in amortization of intangibles.

 

ServiceMagic

 

ServiceMagic revenue benefited from growth in its domestic and international operations.  Domestically, revenue growth reflects an 8% increase in accepted service requests, which was driven by an 8% increase in service requests and a 4% increase in service professionals.  Domestic growth also reflects an increase in revenue from website design and hosting services.  ServiceMagic International revenue growth reflects a 71% increase in accepted service requests.  Profits were favorably impacted by higher revenue and lower marketing expenses as a percentage of revenue.  Profits in 2010 benefited from the reversal of a $0.9 million provision for contingent consideration related to an acquisition which was not earned.

 

Media & Other

 

Media & Other includes Electus, CollegeHumor, Notional, Vimeo, Pronto, Shoebuy, Proust and Hatch Labs.  The increase in revenue primarily reflects growth at Shoebuy, Electus, Notional and Vimeo, partially offset by a decline at Pronto.  Losses were negatively impacted by increased operating expenses at Electus, lower revenue at Pronto and start up costs at Hatch Labs, which was not in the year ago period.  Operating loss in 2010 included losses related to The Daily Beast, which, following the formation of the joint venture with Harman Newsweek on January 31, 2011, has been accounted for as an equity method investment.

 

Corporate

 

Corporate expenses in the current year period reflect increased compensation and other employee-related costs. Operating loss in 2011 was impacted by an increase in non-cash compensation expense of $2.1 million, which is primarily due to the cancellation of certain equity awards during the second quarter of 2011.

 


Note 1: Match Core consists of Match.com in the United States, Chemistry.com and People Media.

Note 2: Match Developing consists of OkCupid, Singlesnet, mobile-only products and our international operations.

 

SEE IMPORTANT NOTES AT END OF THIS DOCUMENT

 

3



 

OTHER ITEMS

 

Equity in losses of unconsolidated affiliates in Q2 2011 increased reflecting losses from our investment in The Newsweek/Daily Beast Company.

 

Other income in Q2 2011 includes $4.6 million in pre-tax gains associated with certain non-income tax refunds related to Match Europe which was sold in 2009.

 

The effective tax rates for continuing operations and Adjusted Net Income in Q2 2011 were 17% and 21%, respectively. The effective tax rates were lower than the statutory rate of 35% due principally to the reduction in state tax accruals resulting from income tax provision to tax return reconciliations and the expiration of statutes of limitations and foreign income taxed at lower rates, partially offset by interest on tax contingencies and state taxes.  The effective tax rates for continuing operations and Adjusted Net Income in Q2 2010 were 26% and 40%, respectively.  The effective tax rate for continuing operations was lower than the statutory rate of 35% due principally to foreign tax credits, partially offset by interest on tax contingencies and state taxes.  The effective tax rate for Adjusted Net Income was higher than the statutory rate of 35% due principally to state taxes.

 

LIQUIDITY AND CAPITAL RESOURCES

 

During Q2, IAC repurchased 4.8 million common shares at an average price of $35.97 per share.  As of June 30, 2011, IAC had 87.3 million common and class B common shares outstanding.  IAC may purchase shares over an indefinite period of time, depending on those factors IAC management deems relevant at any particular time, including, without limitation, market conditions, share price and future outlook.

 

As of June 30, 2011, IAC had $911.9 million in cash and marketable securities and $95.8 million in long-term debt.  Additionally, IAC escrowed $360.6 million in cash and cash equivalents pending the outcome of the Meetic tender offer launched on July 8, 2011.  This amount secures IAC’s obligation in the event that all Meetic shares are tendered.  Escrowed amounts reflecting shares not tendered will be released to IAC after the closing of the tender.

 

SEE IMPORTANT NOTES AT END OF THIS DOCUMENT

 

4



 

OPERATING METRICS

 

 

 

Q2 2011

 

Q2 2010

 

Growth

 

 

 

 

 

 

 

 

 

SEARCH

 

 

 

 

 

 

 

Revenue by Traffic Source (a)

 

 

 

 

 

 

 

Proprietary

 

72

%

72

%

 

 

Network

 

28

%

28

%

 

 

 

 

 

 

 

 

 

 

MATCH

 

 

 

 

 

 

 

Core - Paid Subscribers (000s)

 

1,616

 

1,388

 

17

%

Developing - Paid Subscribers (000s)

 

305

 

329

 

-7

%

Total Paid Subscribers (000s)

 

1,921

 

1,716

 

12

%

 

 

 

 

 

 

 

 

SERVICEMAGIC

 

 

 

 

 

 

 

Domestic Service Requests (000s) (b)

 

1,800

 

1,673

 

8

%

Domestic Accepts (000s) (c)

 

2,353

 

2,173

 

8

%

 

 

 

 

 

 

 

 

International Service Requests (000s) (b)

 

192

 

116

 

65

%

International Accepts (000s) (c)

 

227

 

133

 

71

%

 


(a)    Proprietary includes B2C operations, Ask.com and Dictionary.com. Network includes B2B operations, distributed search and sponsored listings.

(b)   Fully completed and submitted customer requests for service on ServiceMagic.

(c)    The number of times “Service Requests” are accepted by Service Professionals. A “Service Request” can be transmitted to and accepted by more than one Service Professional.

 

DILUTIVE SECURITIES

 

IAC has various tranches of dilutive securities.  The table below details these securities as well as potential dilution at various stock prices (shares in millions, rounding differences may occur).

 

 

 

 

 

Avg.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Strike /

 

As of

 

 

 

 

 

 

 

 

 

 

 

Shares

 

Conversion

 

7/22/11

 

Dilution at:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Share Price

 

 

 

 

 

$

38.11

 

$

40.00

 

$

45.00

 

$

50.00

 

$

55.00

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Absolute Shares as of 7/22/11

 

85.0

 

 

 

85.0

 

85.0

 

85.0

 

85.0

 

85.0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

RSUs and Other

 

6.1

 

 

 

6.1

 

6.0

 

5.8

 

5.6

 

5.4

 

Options

 

12.3

 

$

23.86

 

4.7

 

5.0

 

5.8

 

6.4

 

7.0

 

Warrants

 

18.3

 

$

28.07

 

4.8

 

5.5

 

6.9

 

8.0

 

9.0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Dilution

 

 

 

 

 

15.6

 

16.4

 

18.4

 

20.0

 

21.4

 

% Dilution

 

 

 

 

 

15.5

%

16.2

%

17.8

%

19.1

%

20.1

%

Total Diluted Shares Outstanding

 

 

 

 

 

100.5

 

101.4

 

103.4

 

105.0

 

106.3

 

 

CONFERENCE CALL

 

IAC will audiocast its conference call with investors and analysts discussing the Company’s Q2 financial results on Wednesday, July 27, 2011 at 11:00 a.m. Eastern Time (ET). This call will include the disclosure of certain information, including forward-looking information, which may be material to an investor’s understanding of IAC’s business.  The live audiocast is open to the public at www.iac.com/investors.

 

SEE IMPORTANT NOTES AT END OF THIS DOCUMENT

 

5



 

 

GAAP FINANCIAL STATEMENTS

 

IAC CONSOLIDATED STATEMENT OF OPERATIONS

(unaudited; $ in thousands except per share amounts)

 

 

 

Three Months Ended June 30,

 

Six Months Ended June 30,

 

 

 

2011

 

2010

 

2011

 

2010

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

$

485,404

 

$

394,244

 

$

945,617

 

$

772,422

 

Costs and expenses:

 

 

 

 

 

 

 

 

 

Cost of revenue (exclusive of depreciation shown separately below)

 

181,472

 

140,638

 

354,190

 

271,787

 

Selling and marketing expense

 

133,218

 

118,306

 

273,468

 

248,687

 

General and administrative expense

 

80,553

 

74,917

 

156,844

 

148,881

 

Product development expense

 

17,280

 

14,369

 

35,002

 

29,161

 

Depreciation

 

12,450

 

16,625

 

25,889

 

32,418

 

Amortization of intangibles

 

2,200

 

4,756

 

4,657

 

7,930

 

Total costs and expenses

 

427,173

 

369,611

 

850,050

 

738,864

 

 

 

 

 

 

 

 

 

 

 

Operating income

 

58,231

 

24,633

 

95,567

 

33,558

 

 

 

 

 

 

 

 

 

 

 

Equity in losses of unconsolidated affiliates

 

(8,720

)

(4,002

)

(10,599

)

(26,615

)

Other income, net

 

5,637

 

103

 

6,389

 

5,339

 

Earnings from continuing operations before income taxes

 

55,148

 

20,734

 

91,357

 

12,282

 

Income tax provision

 

(9,518

)

(5,313

)

(25,559

)

(11,458

)

Earnings from continuing operations

 

45,630

 

15,421

 

65,798

 

824

 

Loss from discontinued operations, net of tax

 

(2,488

)

(2,586

)

(4,436

)

(7,313

)

Net earnings (loss)

 

43,142

 

12,835

 

61,362

 

(6,489

)

Net (earnings) loss attributable to noncontrolling interests

 

(718

)

756

 

(868

)

1,375

 

Net earnings (loss) attributable to IAC shareholders

 

$

42,424

 

$

13,591

 

$

60,494

 

$

(5,114

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Per share information attributable to IAC shareholders:

 

 

 

 

 

 

 

 

 

Basic earnings per share from continuing operations

 

$

0.50

 

$

0.15

 

$

0.72

 

$

0.02

 

Diluted earnings per share from continuing operations

 

$

0.46

 

$

0.14

 

$

0.68

 

$

0.02

 

 

 

 

 

 

 

 

 

 

 

Basic earnings (loss) per share

 

$

0.47

 

$

0.12

 

$

0.68

 

$

(0.05

)

Diluted earnings (loss) per share

 

$

0.44

 

$

0.12

 

$

0.63

 

$

(0.04

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-cash compensation expense by function:

 

 

 

 

 

 

 

 

 

Cost of revenue

 

$

1,151

 

$

1,011

 

$

2,233

 

$

1,952

 

Selling and marketing expense

 

1,200

 

971

 

2,235

 

1,954

 

General and administrative expense

 

18,926

 

17,676

 

35,326

 

35,819

 

Product development expense

 

1,730

 

1,390

 

3,374

 

2,868

 

Total non-cash compensation expense

 

$

23,007

 

$

21,048

 

$

43,168

 

$

42,593

 

 

SEE IMPORTANT NOTES AT END OF THIS DOCUMENT

 

6



 

IAC CONSOLIDATED BALANCE SHEET

($ in thousands)

 

 

 

June 30,

 

December 31,

 

 

 

2011

 

2010

 

 

 

(unaudited)

 

(audited)

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

622,866

 

$

742,099

 

Marketable securities

 

288,997

 

563,997

 

Accounts receivable, net

 

126,887

 

119,581

 

Other current assets

 

110,341

 

118,308

 

Total current assets

 

1,149,091

 

1,543,985

 

 

 

 

 

 

 

Funds held in escrow for Meetic tender offer

 

360,583

 

 

Property and equipment, net

 

261,118

 

267,928

 

Goodwill

 

1,077,476

 

989,493

 

Intangible assets, net

 

245,822

 

245,044

 

Long-term investments

 

255,909

 

200,721

 

Other non-current assets

 

159,302

 

192,383

 

TOTAL ASSETS

 

$

3,509,301

 

$

3,439,554

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

 

 

 

 

LIABILITIES

 

 

 

 

 

Accounts payable, trade

 

$

47,252

 

$

56,375

 

Deferred revenue

 

90,412

 

78,175

 

Accrued expenses and other current liabilities

 

267,828

 

222,323

 

Total current liabilities

 

405,492

 

356,873

 

 

 

 

 

 

 

Long-term debt

 

95,844

 

95,844

 

Income taxes payable

 

460,138

 

475,685

 

Other long-term liabilities

 

19,710

 

20,350

 

 

 

 

 

 

 

Redeemable noncontrolling interests

 

56,482

 

59,869

 

 

 

 

 

 

 

Commitments and contingencies

 

 

 

 

 

 

 

 

 

 

 

SHAREHOLDERS’ EQUITY

 

 

 

 

 

Common stock

 

230

 

226

 

Class B convertible common stock

 

16

 

16

 

Additional paid-in capital

 

11,539,948

 

11,428,749

 

Accumulated deficit

 

(591,524

)

(652,018

)

Accumulated other comprehensive income

 

62,224

 

17,546

 

Treasury stock

 

(8,539,259

)

(8,363,586

)

Total shareholders’ equity

 

2,471,635

 

2,430,933

 

TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY

 

$

3,509,301

 

$

3,439,554

 

 

SEE IMPORTANT NOTES AT END OF THIS DOCUMENT

 

7



 

IAC CONSOLIDATED STATEMENT OF CASH FLOWS

(unaudited; $ in thousands)

 

 

 

Six Months Ended June 30,

 

 

 

2011

 

2010

 

 

 

 

 

 

 

Cash flows from operating activities attributable to continuing operations:

 

 

 

 

 

Net earnings (loss)

 

$

61,362

 

$

(6,489

)

Less: loss from discontinued operations, net of tax

 

4,436

 

7,313

 

Earnings from continuing operations

 

65,798

 

824

 

Adjustments to reconcile earnings from continuing operations to net cash provided by operating activities attributable to continuing operations:

 

 

 

 

 

Depreciation

 

25,889

 

32,418

 

Amortization of intangibles

 

4,657

 

7,930

 

Non-cash compensation expense

 

43,168

 

42,593

 

Deferred income taxes

 

14,136

 

(5,812

)

Equity in losses of unconsolidated affiliates

 

10,599

 

26,615

 

Gain on sales of investments

 

(1,544

)

(3,989

)

Changes in current assets and liabilities:

 

 

 

 

 

Accounts receivable

 

(10,210

)

(8,831

)

Other current assets

 

(237

)

2,548

 

Accounts payable and other current liabilities

 

(6,343

)

(2,734

)

Income taxes payable

 

(8,146

)

24,678

 

Deferred revenue

 

11,878

 

9,048

 

Other, net

 

7,515

 

6,287

 

Net cash provided by operating activities attributable to continuing operations

 

157,160

 

131,575

 

Cash flows from investing activities attributable to continuing operations:

 

 

 

 

 

Acquisitions, net of cash acquired

 

(79,968

)

(16,681

)

Capital expenditures

 

(19,349

)

(23,513

)

Proceeds from sales and maturities of marketable debt securities

 

402,096

 

366,543

 

Purchases of marketable debt securities

 

(135,021

)

(427,286

)

Proceeds from sales of investments

 

11,808

 

5,325

 

Purchases of long-term investments

 

(1,604

)

(796

)

Funds transferred to escrow for Meetic tender offer

 

(360,585

)

 

Dividend received from Meetic, an equity method investee

 

 

8,800

 

Other, net

 

(7,127

)

(127

)

Net cash used in investing activities attributable to continuing operations

 

(189,750

)

(87,735

)

Cash flows from financing activities attributable to continuing operations:

 

 

 

 

 

Purchase of treasury stock

 

(155,241

)

(379,508

)

Issuance of common stock, net of withholding taxes

 

52,043

 

6,592

 

Excess tax benefits from stock-based awards

 

17,865

 

4,992

 

Other, net

 

20

 

5

 

Net cash used in financing activities attributable to continuing operations

 

(85,313

)

(367,919

)

Total cash used in continuing operations

 

(117,903

)

(324,079

)

Total cash used in discontinued operations

 

(2,913

)

(2,517

)

Effect of exchange rate changes on cash and cash equivalents

 

1,583

 

(4,232

)

Net decrease in cash and cash equivalents

 

(119,233

)

(330,828

)

Cash and cash equivalents at beginning of period

 

742,099

 

1,245,997

 

Cash and cash equivalents at end of period

 

$

622,866

 

$

915,169

 

 

SEE IMPORTANT NOTES AT END OF THIS DOCUMENT

 

8



 

RECONCILIATIONS OF GAAP TO NON-GAAP MEASURES

 

IAC RECONCILIATION OF OPERATING CASH FLOW FROM CONTINUING OPERATIONS TO FREE CASH FLOW

(unaudited; $ in millions; rounding differences may occur)

 

 

 

Six Months Ended June 30,

 

 

 

2011

 

2010

 

Net cash provided by operating activities attributable to continuing operations

 

$

157.2

 

$

131.6

 

Capital expenditures

 

(19.3

)

(23.5

)

Free Cash Flow

 

$

137.8

 

$

108.1

 

 

For the six months ended June 30, 2011, consolidated Free Cash Flow increased by $29.7 million from the prior year period due to higher income and lower capital expenditures. The prior year period benefited from cash income tax refunds versus cash income tax payments in 2011.

 

(unaudited; in thousands except per share amounts)

 

 

 

Three Months Ended June 30,

 

Six Months Ended June 30,

 

 

 

2011

 

2010

 

2011

 

2010

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings (loss) per share

 

$

0.44

 

$

0.12

 

$

0.63

 

$

(0.04

)

GAAP Diluted weighted average shares outstanding

 

97,302

 

112,607

 

95,491

 

116,241

 

Net earnings (loss) attributable to IAC shareholders

 

$

42,424

 

$

13,591

 

$

60,494

 

$

(5,114

)

Non-cash compensation expense

 

23,007

 

21,048

 

43,168

 

42,593

 

Amortization of intangibles

 

2,200

 

4,756

 

4,657

 

7,930

 

Decrease in the fair value of derivatives related to the Expedia spin-off

 

 

43

 

 

43

 

Gain on sale of VUE interests and related effects

 

1,713

 

1,767

 

3,254

 

3,483

 

Discontinued operations, net of tax

 

2,488

 

2,586

 

4,436

 

7,313

 

Impact of income taxes and noncontrolling interests

 

(8,929

)

(15,767

)

(17,594

)

(25,742

)

Adjusted Net Income

 

$

62,903

 

$

28,024

 

$

98,415

 

$

30,506

 

 

 

 

 

 

 

 

 

 

 

Adjusted EPS weighted average shares outstanding

 

100,761

 

114,914

 

98,857

 

118,357

 

 

 

 

 

 

 

 

 

 

 

Adjusted EPS

 

$

0.62

 

$

0.24

 

$

1.00

 

$

0.26

 

 

 

 

 

 

 

 

 

 

 

GAAP Basic weighted average shares outstanding

 

90,050

 

109,287

 

89,568

 

112,847

 

Options, warrants and RSUs, treasury method

 

7,252

 

3,320

 

5,923

 

3,394

 

GAAP Diluted weighted average shares outstanding

 

97,302

 

112,607

 

95,491

 

116,241

 

Options, warrants and RSUs, treasury method not included in diluted shares above

 

 

 

 

 

Impact of RSUs

 

3,459

 

2,307

 

3,366

 

2,116

 

Adjusted EPS shares outstanding

 

100,761

 

114,914

 

98,857

 

118,357

 

 

For Adjusted EPS purposes, the impact of RSUs on shares outstanding is based on the weighted average number of RSUs outstanding as compared with shares outstanding for GAAP purposes, which includes RSUs on a treasury method basis. The weighted average number of RSUs outstanding for Adjusted EPS purposes includes the weighted average number of performance and market-based RSUs that the Company believes are probable of vesting. There are no performance-based RSUs included for GAAP purposes.

 

SEE IMPORTANT NOTES AT END OF THIS DOCUMENT

 

9



 

IAC RECONCILIATION OF DETAILED SEGMENT RESULTS TO GAAP

(unaudited; $ in millions; rounding differences may occur)

 

 

 

For the three months ended June 30, 2011

 

 

 

Operating Income
Before
Amortization

 

Non-cash
compensation
expense

 

Amortization of
intangibles

 

Operating income
(loss)

 

Search

 

$

50.6

 

$

 

$

(0.3

)

$

50.3

 

Match

 

42.3

 

 

(1.3

)

41.0

 

ServiceMagic

 

8.6

 

 

(0.4

)

8.2

 

Media & Other

 

(3.1

)

0.1

 

(0.2

)

(3.2

)

Corporate

 

(14.9

)

(23.1

)

 

(38.1

)

Total

 

$

83.4

 

$

(23.0

)

$

(2.2

)

58.2

 

Equity in losses of unconsolidated affiliates

 

 

 

 

 

 

 

(8.7

)

Other income, net

 

 

 

 

 

 

 

5.6

 

Earnings from continuing operations before income taxes

 

 

 

 

 

 

 

55.1

 

Income tax provision

 

 

 

 

 

 

 

(9.5

)

Earnings from continuing operations

 

 

 

 

 

 

 

45.6

 

Loss from discontinued operations, net of tax

 

 

 

 

 

 

 

(2.5

)

Net earnings

 

 

 

 

 

 

 

43.1

 

Net earnings attributable to noncontrolling interests

 

 

 

 

 

 

 

(0.7

)

Net earnings attributable to IAC shareholders

 

 

 

 

 

 

 

$

42.4

 

 

 

 

 

 

 

 

 

 

 

Supplemental: Depreciation

 

 

 

 

 

 

 

 

 

Search

 

$

6.4

 

 

 

 

 

 

 

Match

 

2.3

 

 

 

 

 

 

 

ServiceMagic

 

1.1

 

 

 

 

 

 

 

Media & Other

 

0.6

 

 

 

 

 

 

 

Corporate

 

2.1

 

 

 

 

 

 

 

Total depreciation

 

$

12.5

 

 

 

 

 

 

 

 

 

 

For the three months ended June 30, 2010

 

 

 

Operating Income
Before
Amortization

 

Non-cash
compensation
expense

 

Amortization of
intangibles

 

Operating income
(loss)

 

Search

 

$

32.0

 

$

(0.1

)

$

(0.3

)

$

31.6

 

Match

 

29.1

 

0.2

 

(3.8

)

25.5

 

ServiceMagic

 

6.1

 

 

(0.4

)

5.7

 

Media & Other

 

(2.6

)

(0.2

)

(0.2

)

(3.0

)

Corporate

 

(14.2

)

(21.0

)

 

(35.2

)

Total

 

$

50.4

 

$

(21.0

)

$

(4.8

)

24.6

 

Equity in losses of unconsolidated affiliates

 

 

 

 

 

 

 

(4.0

)

Other income, net

 

 

 

 

 

 

 

0.1

 

Earnings from continuing operations before income taxes

 

 

 

 

 

 

 

20.7

 

Income tax provision

 

 

 

 

 

 

 

(5.3

)

Earnings from continuing operations

 

 

 

 

 

 

 

15.4

 

Loss from discontinued operations, net of tax

 

 

 

 

 

 

 

(2.6

)

Net earnings

 

 

 

 

 

 

 

12.8

 

Net loss attributable to noncontrolling interests

 

 

 

 

 

 

 

0.8

 

Net earnings attributable to IAC shareholders

 

 

 

 

 

 

 

$

13.6

 

 

 

 

 

 

 

 

 

 

 

Supplemental: Depreciation

 

 

 

 

 

 

 

 

 

Search

 

$

10.0

 

 

 

 

 

 

 

Match

 

2.9

 

 

 

 

 

 

 

ServiceMagic

 

1.1

 

 

 

 

 

 

 

Media & Other

 

0.6

 

 

 

 

 

 

 

Corporate

 

2.2

 

 

 

 

 

 

 

Total depreciation

 

$

16.6

 

 

 

 

 

 

 

 

SEE IMPORTANT NOTES AT END OF THIS DOCUMENT

 

10



 

IAC RECONCILIATION OF DETAILED SEGMENT RESULTS TO GAAP

(unaudited; $ in millions; rounding differences may occur)

 

 

 

For the six months ended June 30, 2011

 

 

 

Operating Income
Before
Amortization

 

Non-cash
compensation
expense

 

Amortization of
intangibles

 

Operating income
(loss)

 

Search

 

$

100.0

 

$

 

$

(0.6

)

$

99.4

 

Match

 

67.3

 

 

(2.9

)

64.4

 

ServiceMagic

 

12.8

 

 

(0.8

)

12.0

 

Media & Other

 

(6.5

)

 

(0.5

)

(7.0

)

Corporate

 

(30.2

)

(43.2

)

 

(73.3

)

Total

 

$

143.4

 

$

(43.2

)

$

(4.7

)

95.6

 

Equity in losses of unconsolidated affiliates

 

 

 

 

 

 

 

(10.6

)

Other income, net

 

 

 

 

 

 

 

6.4

 

Earnings from continuing operations before income taxes

 

 

 

 

 

 

 

91.4

 

Income tax provision

 

 

 

 

 

 

 

(25.6

)

Earnings from continuing operations

 

 

 

 

 

 

 

65.8

 

Loss from discontinued operations, net of tax

 

 

 

 

 

 

 

(4.4

)

Net earnings

 

 

 

 

 

 

 

61.4

 

Net earnings attributable to noncontrolling interests

 

 

 

 

 

 

 

(0.9

)

Net earnings attributable to IAC shareholders

 

 

 

 

 

 

 

$

60.5

 

 

 

 

 

 

 

 

 

 

 

Supplemental: Depreciation

 

 

 

 

 

 

 

 

 

Search

 

$

13.3

 

 

 

 

 

 

 

Match

 

4.6

 

 

 

 

 

 

 

ServiceMagic

 

2.2

 

 

 

 

 

 

 

Media & Other

 

1.4

 

 

 

 

 

 

 

Corporate

 

4.4

 

 

 

 

 

 

 

Total depreciation

 

$

25.9

 

 

 

 

 

 

 

 

 

 

For the six months ended June 30, 2010

 

 

 

Operating Income
Before
Amortization

 

Non-cash
compensation
expense

 

Amortization of
intangibles

 

Operating income
(loss)

 

Search

 

$

63.6

 

$

(0.2

)

$

(0.7

)

$

62.7

 

Match

 

43.9

 

0.2

 

(4.9

)

39.2

 

ServiceMagic

 

9.0

 

 

(0.8

)

8.1

 

Media & Other

 

(5.0

)

(0.3

)

(1.5

)

(6.8

)

Corporate

 

(27.4

)

(42.2

)

 

(69.6

)

Total

 

$

84.1

 

$

(42.6

)

$

(7.9

)

33.6

 

Equity in losses of unconsolidated affiliates

 

 

 

 

 

 

 

(26.6

)

Other income, net

 

 

 

 

 

 

 

5.3

 

Earnings from continuing operations before income taxes

 

 

 

 

 

 

 

12.3

 

Income tax provision

 

 

 

 

 

 

 

(11.5

)

Earnings from continuing operations

 

 

 

 

 

 

 

0.8

 

Loss from discontinued operations, net of tax

 

 

 

 

 

 

 

(7.3

)

Net loss

 

 

 

 

 

 

 

(6.5

)

Net loss attributable to noncontrolling interests

 

 

 

 

 

 

 

1.4

 

Net loss attributable to IAC shareholders

 

 

 

 

 

 

 

$

(5.1

)

 

 

 

 

 

 

 

 

 

 

Supplemental: Depreciation

 

 

 

 

 

 

 

 

 

Search

 

$

19.0

 

 

 

 

 

 

 

Match

 

5.9

 

 

 

 

 

 

 

ServiceMagic

 

2.0

 

 

 

 

 

 

 

Media & Other

 

1.1

 

 

 

 

 

 

 

Corporate

 

4.4

 

 

 

 

 

 

 

Total depreciation

 

$

32.4

 

 

 

 

 

 

 

 

SEE IMPORTANT NOTES AT END OF THIS DOCUMENT

 

11



 

IAC’S PRINCIPLES OF FINANCIAL REPORTING

 

IAC reports Operating Income Before Amortization, Adjusted Net Income, Adjusted EPS and Free Cash Flow, all of which are supplemental measures to GAAP. These measures are among the primary metrics by which we evaluate the performance of our businesses, on which our internal budgets are based and by which management is compensated. We believe that investors should have access to, and we are obligated to provide, the same set of tools that we use in analyzing our results. These non-GAAP measures should be considered in addition to results prepared in accordance with GAAP, but should not be considered a substitute for or superior to GAAP results. IAC endeavors to compensate for the limitations of the non-GAAP measures presented by providing the comparable GAAP measures with equal or greater prominence and descriptions of the reconciling items, including quantifying such items, to derive the non-GAAP measures. We encourage investors to examine the reconciling adjustments between the GAAP and non-GAAP measures contained in this release and which we discuss below.  Interim results are not necessarily indicative of the results that may be expected for a full year.

 

Definitions of Non-GAAP Measures

 

Operating Income Before Amortization is defined as operating income excluding, if applicable: (1) non-cash compensation expense, (2) amortization and impairment of intangibles, (3) goodwill impairment, (4) pro forma adjustments for significant acquisitions, and (5) one-time items. We believe this measure is useful to investors because it represents the consolidated operating results from IAC’s segments, taking into account depreciation, which we believe is an ongoing cost of doing business, but excluding the effects of any other non-cash expenses. Operating Income Before Amortization has certain limitations in that it does not take into account the impact to IAC’s statement of operations of certain expenses, including non-cash compensation and acquisition-related accounting.

 

Adjusted Net Income generally captures all items on the statement of operations that have been, or ultimately will be, settled in cash and is defined as net income available to common shareholders excluding, net of tax effects and noncontrolling interest, if applicable: (1) non-cash compensation expense, (2) amortization and impairment of intangibles, (3) goodwill impairment, (4) pro forma adjustments for significant acquisitions, (5) income or loss effects related to IAC’s former passive ownership in VUE, including the gain on sale, (6) non-cash income or expense reflecting changes in the fair value of the derivatives created in the Expedia spin-off as a result of both IAC and Expedia shares being issuable upon the exercise of certain IAC warrants, (7) income or expense reflecting changes in the fair value of the derivative asset associated with the HSE sale, (8) one-time items, and (9) discontinued operations.  We believe Adjusted Net Income is useful to investors because it represents IAC’s consolidated results, taking into account depreciation, which we believe is an ongoing cost of doing business, as well as other charges which are not allocated to the operating businesses such as interest expense, taxes and noncontrolling interest, but excluding the effects of any other non-cash expenses.

 

Adjusted EPS is defined as Adjusted Net Income divided by fully diluted weighted average shares outstanding for Adjusted EPS purposes.  We include dilution from options and warrants in accordance with the treasury stock method and include all restricted stock units (“RSUs”) in shares outstanding for Adjusted EPS, with performance-based RSUs included based on the number of shares that the Company believes are probable of vesting. This differs from the GAAP method for including RSUs, which treats them on a treasury method basis and with respect to performance-based RSUs only to the extent the performance criteria are met (assuming the end of the reporting period is the end of the contingency period).  Shares outstanding for Adjusted EPS purposes are therefore higher than shares outstanding for GAAP EPS purposes.  We believe Adjusted EPS is useful to investors because it represents, on a per share basis, IAC’s consolidated results, taking into account depreciation, which we believe is an ongoing cost of doing business, as well as other charges which are not allocated to the operating businesses such as interest expense, taxes and noncontrolling interest, but excluding the effects of any other non-cash expenses. Adjusted Net Income and Adjusted EPS have the same limitations as Operating Income Before Amortization, and in addition Adjusted Net Income and Adjusted EPS do not account for IAC’s former passive ownership in VUE.  Therefore, we think it is important to evaluate these measures along with our consolidated statement of operations.

 

Free Cash Flow is defined as net cash provided by operating activities, less capital expenditures. In addition, Free Cash Flow excludes, if applicable, tax payments and refunds related to the sale of IAC’s interests in VUE, PRC and HSE, an internal restructuring and dividends that represent a return of capital due to the exclusion of the proceeds from these sales and dividends from cash provided by operating activities. We believe Free Cash Flow is useful to investors because it represents the cash that our operating businesses generate, before taking into account cash movements that are non-operational. Free Cash Flow has certain limitations in that it does not represent the total increase or decrease in the cash balance for the period, nor does it represent the residual cash flow for discretionary expenditures.  For example, it does not take into account stock repurchases.  Therefore, we think it is important to evaluate Free Cash Flow along with our consolidated statement of cash flows.

 

SEE IMPORTANT NOTES AT END OF THIS DOCUMENT

 

12



 

IAC’S PRINCIPLES OF FINANCIAL REPORTING - continued

Pro Forma Results

 

We will only present Operating Income Before Amortization, Adjusted Net Income and Adjusted EPS on a pro forma basis if we view a particular transaction as significant in size or transformational in nature. For the periods presented in this release, there are no transactions that we have included on a pro forma basis.

 

One-Time Items

 

Operating Income Before Amortization and Adjusted Net Income are presented before one-time items, if applicable. These items are truly one-time in nature and non-recurring, infrequent or unusual, and have not occurred in the past two years or are not expected to recur in the next two years, in accordance with SEC rules. GAAP results include one-time items. For the periods presented in this release, there are no adjustments for one-time items.

 

Non-Cash Expenses That Are Excluded From Our Non-GAAP Measures

 

Non-cash compensation expense consists principally of expense associated with the grants, including unvested grants assumed in acquisitions, of stock options, restricted stock units and performance-based RSUs. These expenses are not paid in cash, and we include the related shares in our fully diluted shares outstanding which, for stock options and restricted stock units, are included on a treasury method basis, and for performance-based RSUs are included on a treasury method basis once the performance conditions are met.  We view the true cost of our restricted stock units and performance-based RSUs as the dilution to our share base, and as such units are included in our shares outstanding for Adjusted EPS purposes as described above under the definition of Adjusted EPS. Upon the exercise of certain stock options and vesting of restricted stock units and performance-based RSUs, the awards are settled, at the Company’s discretion, on a net basis, with the Company remitting the required tax withholding amount from its current funds.

 

Amortization of intangibles (including impairment of intangibles, if applicable) and goodwill impairment (if applicable) are non-cash expenses relating primarily to acquisitions. At the time of an acquisition, the identifiable definite-lived intangible assets of the acquired company, such as customer lists, technology and supplier agreements, are valued and amortized over their estimated lives. Value is also assigned to acquired indefinite-lived intangible assets, which comprise trade names and trademarks, and goodwill that are not subject to amortization.  An impairment is recorded when the carrying value of an intangible asset or goodwill exceeds its fair value.  While it is likely that we will have significant intangible amortization expense as we continue to acquire companies, we believe that intangible assets represent costs incurred by the acquired company to build value prior to acquisition and the related amortization and impairment charges of intangible assets or goodwill, if applicable are not ongoing costs of doing business.

 

Income or loss effects related to IAC’s former passive ownership in VUE, including the gain on sale are excluded from Adjusted Net Income and Adjusted EPS because IAC had no operating control over VUE, which was sold for a gain in 2005, had no way to forecast this business, and did not consider the results of VUE in evaluating the performance of IAC’s businesses.

 

Non-cash income or expense reflecting changes in the fair value of the derivatives created in the Expedia spin-off was excluded from Adjusted Net Income and Adjusted EPS because the obligations underlying these derivatives, which related to the Ask Convertible Notes and certain IAC warrants, were expected to ultimately be settled in shares of IAC common stock and Expedia common stock, and not in cash.

 

Non-cash income or expense reflecting changes in the fair value of the derivative asset related to the Arcandor AG stock was excluded from Adjusted Net Income and Adjusted EPS because the variations in the value of the derivative were non-operational in nature.

 

Free Cash Flow

 

We look at Free Cash Flow as a measure of the strength and performance of our businesses, not for valuation purposes. In our view, applying “multiples” to Free Cash Flow is inappropriate because it is subject to timing, seasonality and one-time events. We manage our business for cash and we think it is of utmost importance to maximize cash — but our primary valuation metrics are Operating Income Before Amortization and Adjusted EPS.

 

SEE IMPORTANT NOTES AT END OF THIS DOCUMENT

 

13



 

OTHER INFORMATION

 

Safe Harbor Statement Under the Private Securities Litigation Reform Act of 1995

 

This press release and our conference call to be held at 11:00 a.m. Eastern Time today may contain “forward -looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. The use of words such as “anticipates,” “estimates,” “expects,” “intends,” “plans” and “believes,” among others, generally identify forward-looking statements.  These forward-looking statements include, among others, statements relating to: IAC’s future financial performance, IAC’s business prospects and strategy, anticipated trends and prospects in the industries in which IAC’s businesses operate and other similar matters. These forward-looking statements are based on management’s current expectations and assumptions about future events, which are inherently subject to uncertainties, risks and changes in circumstances that are difficult to predict.  Actual results could differ materially from those contained in these forward-looking statements for a variety of reasons, including, among others: changes in senior management at IAC and/or its businesses, changes in our relationship with, or policies implemented by, Google, adverse changes in economic conditions, either generally or in any of the markets in which IAC’s businesses operate, adverse trends in the online advertising industry or the advertising industry generally, our ability to convert visitors to our various websites into users and customers, our ability to offer new or alternative products and services in a cost-effective manner and consumer acceptance of these products and services, operational and financial risks relating to acquisitions, changes in industry standards and technology, our ability to expand successfully into international markets and regulatory changes. Certain of these and other risks and uncertainties are discussed in IAC’s filings with the Securities and Exchange Commission (“SEC”).  Other unknown or unpredictable factors that could also adversely affect IAC’s business, financial condition and results of operations may arise from time to time. In light of these risks and uncertainties, these forward-looking statements may not prove to be accurate. Accordingly, you should not place undue reliance on these forward-looking statements, which only reflect the views of IAC management as of the date of this press release. IAC does not undertake to update these forward-looking statements.

 

About IAC

 

IAC operates more than 50 leading and diversified Internet businesses across 30 countries... our mission is to harness the power of interactivity to make daily life easier and more productive for people all over the world. To view a full list of the companies of IAC please visit our website at www.iac.com.

 

Contact Us

 

IAC Investor Relations

Nick Stoumpas / Bridget Murphy

(212) 314-7400

 

IAC Corporate Communications

Stacy Simpson / Nicole Albertson

(212) 314-7470 / (212) 314-7245

 

IAC

555 West 18th Street, New York, NY 10011  212.314.7300 Fax 212.314.7309  http://iac.com

 

*    *    *

 

SEE IMPORTANT NOTES AT END OF THIS DOCUMENT

 

14