XML 76 R23.htm IDEA: XBRL DOCUMENT v3.19.3
LONG-TERM DEBT (Tables)
9 Months Ended
Sep. 30, 2019
Debt Disclosure [Abstract]  
Schedule of Long-term Debt
The following table sets forth the components of the Exchangeable Notes as of September 30, 2019 and December 31, 2018 (in thousands):
 
 
2022 Exchangeable Notes
 
2026 Exchangeable Notes
 
2030 Exchangeable Notes
September 30, 2019
 
 
 
 
 
 
Liability component:
 
 
 
 
 
 
Principal
 
$
517,500

 
$
575,000

 
$
575,000

Less: unamortized original issue discount
 
44,259

 
133,188

 
184,943

Net carrying value of the liability component
 
$
473,241

 
$
441,812

 
$
390,057

 
 
 
 
 
 
 
Equity component
 
$
70,363

 
$
138,796

 
$
189,213

 
 
 
 
 
 
 
 
 
2022 Exchangeable Notes
 
 
 
 
December 31, 2018
 
 
 
 
 
 
Liability component:
 
 
 
 
 
 
Principal
 
$
517,500

 
 
 
 
Less: unamortized original issue discount
 
54,025

 
 
 
 
Net carrying value of the liability component
 
$
463,475

 
 
 
 
 
 
 
 
 
 
 
Equity component
 
$
70,363

 
 
 
 
The following table sets forth interest expense recognized related to the Exchangeable Notes (in thousands):
 
 
Three Months Ended September 30, 2019
 
 
2022 Exchangeable Notes
 
2026 Exchangeable Notes
 
2030 Exchangeable Notes
Contractual interest expense
 
$
1,132

 
$
1,258

 
$
2,875

Amortization of original issue discount
 
3,006

 
4,109

 
3,124

Amortization of debt issuance costs
 
375

 
294

 
148

Total interest expense recognized
 
$
4,513

 
$
5,661

 
$
6,147

 
 
Nine Months Ended September 30, 2019
 
 
2022 Exchangeable Notes
 
2026 Exchangeable Notes
 
2030 Exchangeable Notes
Contractual interest expense
 
$
3,396

 
$
1,705

 
$
3,897

Amortization of original issue discount
 
9,765

 
5,608

 
4,270

Amortization of debt issuance costs
 
2,117

 
425

 
233

Total interest expense recognized
 
$
15,278

 
$
7,738

 
$
8,400

 
 
Three Months Ended September 30, 2018
 
Nine Months Ended September 30, 2018
 
 
2022 Exchangeable Notes
Contractual interest expense
 
$
1,138

 
$
3,396

Amortization of original issue discount
 
3,299

 
9,802

Amortization of debt issuance costs
 
865

 
2,619

Total interest expense recognized
 
$
5,302

 
$
15,817


The following table presents detail of the exchangeable feature:
 
 
Number of shares of the Company's Common Stock into which each $1,000 of Principal of the Exchangeable Notes is Exchangeable*
 
Approximate Equivalent Exchange Price per Share*
 
Exchangeable Date
2022 Exchangeable Notes
 
6.5713
 
$
152.18

 
July 1, 2022
2026 Exchangeable Notes
 
3.3028
 
$
302.77

 
March 15, 2026
2030 Exchangeable Notes
 
3.4323
 
$
291.35

 
October 15, 2029
_____________________
* Subject to adjustment upon the occurrence of specified events.
At September 30, 2019 and December 31, 2018, long-term debt consists of:
 
September 30, 2019
 
December 31, 2018
 
(In thousands)
MTCH Debt:
 
 
 
MTCH Term Loan due November 16, 2022
$
425,000

 
$
425,000

MTCH Credit Facility due December 7, 2023

 
260,000

6.375% Senior Notes due June 1, 2024 (the "6.375% MTCH Senior Notes"); interest payable each June 1 and December 1
400,000

 
400,000

5.00% Senior Notes due December 15, 2027 (the "5.00% MTCH Senior Notes"); interest payable each June 15 and December 15
450,000

 
450,000

5.625% Senior Notes due February 15, 2029 (the "5.625% MTCH Senior Notes"); interest payable each February 15 and August 15
350,000

 

Total MTCH long-term debt
1,625,000

 
1,535,000

Less: unamortized original issue discount
6,586

 
7,352

Less: unamortized debt issuance costs
15,786

 
11,737

Total MTCH debt, net
1,602,628

 
1,515,911

 
 
 
 
ANGI Debt:
 
 
 
ANGI Term Loan due November 5, 2023
250,938

 
261,250

Less: current portion of ANGI Term Loan
13,750

 
13,750

Less: unamortized debt issuance costs
1,942

 
2,529

Total ANGI debt, net
235,246

 
244,971

 
 
 
 
IAC Debt:
 
 
 
0.875% Exchangeable Senior Notes due October 1, 2022 (the "2022 Exchangeable Notes"); interest payable each April 1 and October 1
517,500

 
517,500

0.875% Exchangeable Senior Notes due June 15, 2026 (the "2026 Exchangeable Notes"); interest payable each June 15 and December 15; commencing on December 15, 2019
575,000

 

2.00% Exchangeable Senior Notes due January 15, 2030 (the "2030 Exchangeable Notes"); interest payable each January 15 and July 15; commencing on January 15, 2020
575,000

 

4.75% Senior Notes due December 15, 2022 (the "4.75% Senior Notes"); interest payable each June 15 and December 15

 
34,489

Total IAC long-term debt
1,667,500

 
551,989

Less: unamortized original issue discount
362,390

 
54,025

Less: unamortized debt issuance costs
31,102

 
13,298

Total IAC debt, net
1,274,008

 
484,666

 
 
 
 
Total long-term debt, net
$
3,111,882

 
$
2,245,548


Schedule of Exchangeable Notes Hedges and Warrants
The following tables presents details of the Exchangeable Notes Hedges and Warrants (shares in millions):
 
 
Number of Shares*
 
Approximate Equivalent Exchange Price per Share*
2022 Exchangeable Notes Hedge
 
3.4

 
$
152.18

2026 Exchangeable Notes Hedge
 
1.9

 
$
302.77

2030 Exchangeable Notes Hedge
 
2.0

 
$
291.35

 
 
Number of Shares*
 
Strike Price per Share*
2022 Exchangeable Notes Warrants
 
3.4

 
$
229.70

2026 Exchangeable Notes Warrants
 
1.9

 
$
457.02

2030 Exchangeable Notes Warrants
 
2.0

 
$
457.02

_____________________
* Subject to adjustment upon the occurrence of specified events.
Schedule of Maturities of Long-term Debt
Maturities of long-term debt as of September 30, 2019 (in thousands):
Remainder of 2019
$
3,438

2020
13,750

2021
13,750

2022
970,000

2023
192,500

After 2023
2,350,000

Total
3,543,438

Less: current portion of long-term debt
13,750

Less: unamortized original issue discount
368,976

Less: unamortized debt issuance costs
48,830

Total long-term debt, net
$
3,111,882