XML 65 R52.htm IDEA: XBRL DOCUMENT v3.23.2
SEGMENT INFORMATION - Reconciliation of Adjusted EBITDA to Operating Income (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2023
Jun. 30, 2022
Jun. 30, 2023
Jun. 30, 2022
Segment Reporting, Other Significant Reconciling Item        
Operating income (loss) $ (55,473) $ (166,140) $ (191,069) $ (274,954)
Stock-based compensation expense 30,193 31,656 59,134 61,343
Depreciation     102,455 59,288
Amortization of intangibles 54,183 56,081 108,789 113,271
Goodwill impairment 0 86,748 0 86,748
Interest expense (39,077) (23,517) (77,249) (45,429)
Unrealized (loss) gain on investment in MGM Resorts International (32,362) (825,305) 672,478 (1,012,635)
Other income (expense), net 10,985 (89,425) 34,734 (82,726)
(Loss) earnings before income taxes (115,927) (1,104,387) 438,894 (1,415,744)
Income tax benefit (provision) 24,297 228,988 (115,205) 299,452
Net (loss) earnings (91,630) (875,399) 323,689 (1,116,292)
Net loss attributable to noncontrolling interests 2,585 6,269 5,041 11,364
Net (loss) earnings attributable to IAC shareholders (89,045) (869,130) 328,730 (1,104,928)
Operating Segments | Dotdash Meredith        
Segment Reporting, Other Significant Reconciling Item        
Operating income (loss) (17,820) (27,507) (129,054) (83,752)
Operating Segments | Dotdash Meredith | Digital        
Segment Reporting, Other Significant Reconciling Item        
Operating income (loss) 6,059 11,096 (11,828) 9,228
Stock-based compensation expense 2,092 4,879 3,787 9,075
Depreciation 7,332 8,203 12,576 15,692
Amortization of intangibles 35,351 27,138 70,702 52,733
Acquisition-related Contingent Consideration Fair Value Adjustments       (612)
Adjusted EBITDA 50,834 51,316 75,237 86,116
Operating Segments | Dotdash Meredith | Print        
Segment Reporting, Other Significant Reconciling Item        
Operating income (loss) (944) (20,099) (6,700) (58,434)
Stock-based compensation expense 376 204 522 268
Depreciation 3,855 4,632 6,490 10,164
Amortization of intangibles 14,123 21,528 28,432 43,787
Acquisition-related Contingent Consideration Fair Value Adjustments       0
Adjusted EBITDA 17,410 6,265 28,744 (4,215)
Operating Segments | Dotdash Meredith | Other        
Segment Reporting, Other Significant Reconciling Item        
Operating income (loss) (22,935) (18,504) (110,526) (34,546)
Stock-based compensation expense 3,102 27 6,352 39
Depreciation 5,681 63 31,168 307
Amortization of intangibles 0 0 0 0
Acquisition-related Contingent Consideration Fair Value Adjustments       0
Adjusted EBITDA (14,152) (18,414) (73,006) (34,200)
Operating Segments | Angi Inc.        
Segment Reporting, Other Significant Reconciling Item        
Operating income (loss) (16,683) (20,886) (27,153) (54,843)
Operating Segments | Angi Inc. | Other        
Segment Reporting, Other Significant Reconciling Item        
Operating income (loss) (16,568) (18,091) (31,507) (31,113)
Stock-based compensation expense 3,459 2,989 6,044 5,561
Depreciation 0 0 0 0
Amortization of intangibles 0 0 0 0
Acquisition-related Contingent Consideration Fair Value Adjustments       0
Goodwill impairment   0   0
Adjusted EBITDA (13,109) (15,102) (25,463) (25,552)
Operating Segments | Angi Inc. | Ads and Leads        
Segment Reporting, Other Significant Reconciling Item        
Operating income (loss) 4,791 23,292 18,271 38,778
Stock-based compensation expense 5,307 5,404 10,798 10,324
Depreciation 15,394 10,805 33,612 22,062
Amortization of intangibles 2,663 2,663 5,325 5,325
Acquisition-related Contingent Consideration Fair Value Adjustments       0
Goodwill impairment   0   0
Adjusted EBITDA 28,155 42,164 68,006 76,489
Operating Segments | Angi Inc. | Services        
Segment Reporting, Other Significant Reconciling Item        
Operating income (loss) (5,175) (21,051) (17,627) (46,801)
Stock-based compensation expense 1,192 4,513 5,401 9,053
Depreciation 5,683 1,650 11,758 3,318
Amortization of intangibles 0 975 0 1,950
Acquisition-related Contingent Consideration Fair Value Adjustments       0
Goodwill impairment   0   0
Adjusted EBITDA 1,700 (13,913) (468) (32,480)
Operating Segments | Angi Inc. | Roofing        
Segment Reporting, Other Significant Reconciling Item        
Operating income (loss) (1,302) (3,789) (891) (9,939)
Stock-based compensation expense (167) 385 (2) 1,215
Depreciation 175 148 420 275
Amortization of intangibles 0 166 0 333
Acquisition-related Contingent Consideration Fair Value Adjustments       0
Goodwill impairment   0   0
Adjusted EBITDA (1,294) (3,090) (473) (8,116)
Operating Segments | Angi Inc. | International        
Segment Reporting, Other Significant Reconciling Item        
Operating income (loss) 1,571 (1,247) 4,601 (5,768)
Stock-based compensation expense 339 126 766 249
Depreciation 927 751 1,824 1,698
Amortization of intangibles 0 0 0 0
Acquisition-related Contingent Consideration Fair Value Adjustments       0
Goodwill impairment   0   0
Adjusted EBITDA 2,837 (370) 7,191 (3,821)
Operating Segments | Search        
Segment Reporting, Other Significant Reconciling Item        
Operating income (loss) 13,961 26,297 24,731 51,376
Stock-based compensation expense 0 0 0 0
Depreciation 21 20 42 41
Amortization of intangibles 0 0 0 0
Acquisition-related Contingent Consideration Fair Value Adjustments       0
Goodwill impairment   0   0
Adjusted EBITDA 13,982 26,317 24,773 51,417
Operating Segments | Emerging & Other        
Segment Reporting, Other Significant Reconciling Item        
Operating income (loss) 3,353 (107,781) 14,798 (112,825)
Stock-based compensation expense 355 83 707 108
Depreciation 555 279 1,252 682
Amortization of intangibles 2,046 3,611 4,330 9,143
Acquisition-related Contingent Consideration Fair Value Adjustments       0
Goodwill impairment   86,748   86,748
Adjusted EBITDA 6,309 (17,060) 21,087 (16,144)
Corporate        
Segment Reporting, Other Significant Reconciling Item        
Operating income (loss) (38,284) (36,263) (74,391) (74,910)
Stock-based compensation expense 14,138 13,046 24,759 25,451
Depreciation 1,660 2,501 3,313 5,049
Amortization of intangibles 0 0 0 0
Acquisition-related Contingent Consideration Fair Value Adjustments       0
Goodwill impairment   0   0
Adjusted EBITDA $ (22,486) $ (20,716) $ (46,319) $ (44,410)